10-D 1 mna07a02_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: 333-140436-02 Merrill Lynch Alternative Note Asset Trust, Series 2007-A2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140436 Merrill Lynch Mortgage Investors, Inc. (Exact name of depositor as specified in its charter) Merrill Lynch Mortgage Lending, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199302 54-2199303 54-2199304 54-6740312 54-6740313 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 _____ _____ __X___ ____________ A-2A _____ _____ __X___ ____________ A-2B _____ _____ __X___ ____________ A-3A _____ _____ __X___ ____________ A-3B _____ _____ __X___ ____________ A-3C _____ _____ __X___ ____________ A-3D _____ _____ __X___ ____________ R _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ P _____ _____ __X___ ____________ C _____ _____ __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 Merrill Lynch Alternative Note Asset Trust, Series 2007-A2. 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 Merrill Lynch Alternative Note Asset Trust, Series 2007-A2, 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. Merrill Lynch Alternative Note Asset Trust, Series 2007-A2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: November 5, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Merrill Lynch Alternative Note Asset Trust, Series 2007-A2, relating to the October 25, 2007 distribution. EX-99.1 Merrill Lynch Alternative Note Asset Trust Mortgage Pass-Through Certificates Distribution Date: 10/25/2007 Merrill Lynch Alternative Note Asset Trust Mortgage Pass-Through Certificates Series 2007-A02 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A-1 59024FAA2 0809/3128/2007 5.~~71500~~34125% ~~170~~169,~~505~~274,~~837~~256.3392 ~~784~~753,~~966~~446.2577 A-2A 59024FAB0 0809/3128/2007 5.~~70500~~33125% ~~154~~153,~~132~~075,~~846~~715.8811 ~~708~~680,~~347~~070.4776 A-2B 59024FAC8 0809/3128/2007 5.~~78500~~41125% 17,~~126~~008,~~390~~927.1349 7976,~~811~~699.3663 A-3A 59024FAD6 0809/3128/2007 5.~~61500~~24125% ~~228~~223,~~834~~641,~~871~~012.2651 1976,~~035,064~~798.6271 A-3B 59024FAE4 0809/3128/2007 5.~~70500~~33125% 75,497,000.00 ~~346~~335,~~961~~411.1415 A-3C 59024FAF1 0809/3128/2007 5.~~80500~~43125% 87,223,000.00 ~~407~~394,~~876~~774.5593 A-3D 59024FAG9 0809/3128/2007 5.~~80500~~43125% 4342,~~506~~929,~~512~~411.4047 ~~203~~194,~~447~~300.3331 R 59024FAU8 0809/3128/2007 5.~~71500~~34125% 0.00 0.00 M-1 59024FAH7 0809/3128/2007 5.~~81500~~44125% 12,338,000.00 5755,~~794~~945.9612 M-2 59024FAJ3 0809/3128/2007 5.~~82500~~45125% 4,406,000.00 20,~~674~~015.5417 M-3 59024FAK0 0809/3128/2007 5.~~84500~~47125% 4,406,000.00 20,~~745~~088.5361 M-4 59024FAL8 0809/3128/2007 5.~~89500~~52125% 4,406,000.00 20,~~922~~272.9919 M-5 59024FAM6 0809/3128/2007 5.~~91500~~54125% 4,406,000.00 20,~~993~~345.9862 M-6 59024FAN4 0809/3128/2007 5.~~98500~~61125% 3,525,000.00 16,~~994~~483.9105 B-1 59024FAP9 0809/3128/2007 6.~~50500~~13125% 3,084,000.00 1615,~~160~~757.5931 B-2 59024FAQ7 0809/3128/2007 6.~~70500~~33125% 3,084,000.00 16,~~657~~271.4531 B-3 59024FAR5 0809/3128/2007 6.~~90500~~53125% 4,406,000.00 2423,~~507~~980.7657 P 59024FAT1 0809/3128/2007 0.00000% 0.00 411,~~516~~207.3408 C 59024FAS3 0809/3128/2007 0.00000% 7,931,926.00 ~~756~~951,~~148~~864.1312 Totals ~~828~~820,~~819~~642,~~384~~249.0050 4,~~542~~583,~~591~~732.9041

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 1373,~~231,580~~236.4170 0.00 ~~169~~168,~~274~~901,~~256~~020.9222 21,~~016~~126,~~546~~683.6647 0.00 A-2A 1,~~057~~064,~~131~~741.7680 0.00 ~~153~~152,~~075~~010,~~715~~973.1131 1,~~765~~744,~~479~~812.2356 0.00 A-2B ~~117~~118,~~462~~308.6423 0.00 1716,~~008~~890,~~927~~619.4927 ~~197~~195,~~274~~007.0086 0.00 A-3A 51,~~193~~995,~~858~~589.7597 0.00 ~~223~~221,~~641~~645,~~012~~422.5154 62,~~228~~972,~~923~~388.3768 0.00 A-3B 0.00 0.00 75,497,000.00 ~~346~~335,~~961~~411.1415 0.00 A-3C 0.00 0.00 87,223,000.00 ~~407~~394,~~876~~774.5593 0.00 A-3D ~~577~~221,~~100~~734.9334 0.00 42,~~929~~707,~~411~~677.4713 ~~780~~416,~~548~~034.2665 0.00 R 0.00 0.00 0.00 0.00 0.00 M-1 0.00 0.00 12,338,000.00 5755,~~794~~945.9612 0.00 M-2 0.00 0.00 4,406,000.00 20,~~674~~015.5417 0.00 M-3 0.00 0.00 4,406,000.00 20,~~745~~088.5361 0.00 M-4 0.00 0.00 4,406,000.00 20,~~922~~272.9919 0.00 M-5 0.00 0.00 4,406,000.00 20,~~993~~345.9862 0.00 M-6 0.00 0.00 3,525,000.00 16,~~994~~483.9105 0.00 B-1 0.00 0.00 3,084,000.00 1615,~~160~~757.5931 0.00 B-2 0.00 0.00 3,084,000.00 16,~~657~~271.4531 0.00 B-3 0.00 0.00 4,406,000.00 2423,~~507~~980.7657 0.00 P 0.00 0.00 0.00 411,~~516~~207.3408 0.00 C 0.00 0.00 7,931,926.00 ~~756~~951,~~148~~864.1312 0.00 Totals 83,~~177~~773,~~134~~611.4904 0.00 ~~820~~816,~~642~~868,~~249~~638.5047 128,~~719~~357,~~726~~343.3945 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 180,475,000.00 ~~170~~169,~~505~~274,~~837~~256.3392 0.00 1373,~~231,580~~236.4170 0.00 A-2A 165,226,000.00 ~~154~~153,~~132~~075,~~846~~715.8811 0.00 1,~~057~~064,~~131~~741.7680 0.00 A-2B 18,359,000.00 17,~~126~~008,~~390~~927.1349 0.00 ~~117~~118,~~462~~308.6423 0.00 A-3A 256,019,000.00 ~~228~~223,~~834~~641,~~871~~012.2651 0.00 51,~~193~~995,~~858~~589.7597 0.00 A-3B 75,497,000.00 75,497,000.00 0.00 0.00 0.00 A-3C 87,223,000.00 87,223,000.00 0.00 0.00 0.00 A-3D 46,527,000.00 4342,~~506~~929,~~512~~411.4047 0.00 ~~577~~221,~~100~~734.9334 0.00 R 100.00 0.00 0.00 0.00 0.00 M-1 12,338,000.00 12,338,000.00 0.00 0.00 0.00 M-2 4,406,000.00 4,406,000.00 0.00 0.00 0.00 M-3 4,406,000.00 4,406,000.00 0.00 0.00 0.00 M-4 4,406,000.00 4,406,000.00 0.00 0.00 0.00 M-5 4,406,000.00 4,406,000.00 0.00 0.00 0.00 M-6 3,525,000.00 3,525,000.00 0.00 0.00 0.00 B-1 3,084,000.00 3,084,000.00 0.00 0.00 0.00 B-2 3,084,000.00 3,084,000.00 0.00 0.00 0.00 B-3 4,406,000.00 4,406,000.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 C 7,938,050.98 7,931,926.00 0.00 0.00 0.00 Totals 881,325,150.98 ~~828~~820,~~819~~642,~~384~~249.0050 0.00 83,~~177~~773,~~134~~611.4904 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 1373,~~231,580~~236.4170 ~~169~~168,~~274~~901,~~256~~020.9222 0.~~93793743~~93586935 1373,~~231,580~~236.4170 A-2A 0.00 1,~~057~~064,~~131~~741.7680 ~~153~~152,~~075~~010,~~715~~973.1131 0.~~92646263~~92001848 1,~~057~~064,~~131~~741.7680 A-2B 0.00 ~~117~~118,~~462~~308.6423 1716,~~008~~890,~~927~~619.4927 0.~~92646263~~92001848 ~~117~~118,~~462~~308.6423 A-3A 0.00 51,~~193~~995,~~858~~589.7597 ~~223~~221,~~641~~645,~~012~~422.5154 0.~~87353287~~86573818 51,~~193~~995,~~858~~589.7597 A-3B 0.00 0.00 75,497,000.00 1.00000000 0.00 A-3C 0.00 0.00 87,223,000.00 1.00000000 0.00 A-3D 0.00 ~~577~~221,~~100~~734.9334 42,~~929~~707,~~411~~677.4713 0.~~92267740~~91791169 ~~577~~221,~~100~~734.9334 R 0.00 0.00 0.00 0.00000000 0.00 M-1 0.00 0.00 12,338,000.00 1.00000000 0.00 M-2 0.00 0.00 4,406,000.00 1.00000000 0.00 M-3 0.00 0.00 4,406,000.00 1.00000000 0.00 M-4 0.00 0.00 4,406,000.00 1.00000000 0.00 M-5 0.00 0.00 4,406,000.00 1.00000000 0.00 M-6 0.00 0.00 3,525,000.00 1.00000000 0.00 B-1 0.00 0.00 3,084,000.00 1.00000000 0.00 B-2 0.00 0.00 3,084,000.00 1.00000000 0.00 B-3 0.00 0.00 4,406,000.00 1.00000000 0.00 P 0.00 0.00 0.00 0.00000000 0.00 C 0.00 0.00 7,931,926.00 0.99922840 0.00 Totals 0.00 83,~~177~~773,~~134~~611.4904 ~~820~~816,~~642~~868,~~249~~638.5047 0.~~93114584~~92686410 83,~~177~~773,~~134~~611.4904

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 180,475,000.00 ~~944~~937.~~76153113~~93742579 0.00000000 62.~~82410533~~06807979 0.00000000 A-2A 165,226,000.00 ~~932~~926.~~86072943~~46263367 0.00000000 6.~~39809570~~44415407 0.00000000 A-2B 18,359,000.00 ~~932~~926.~~86072934~~46263359 0.00000000 6.~~39809576~~44415437 0.00000000 A-3A 256,019,000.00 ~~893~~873.~~81987767~~53287260 0.00000000 207.~~28700507~~79469481 0.00000000 A-3B 75,497,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3C 87,223,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3D 46,527,000.00 ~~935~~922.~~08097234~~67740172 0.00000000 124.~~40357061~~76571324 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 12,338,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 4,406,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 4,406,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 4,406,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 4,406,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 3,525,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 3,084,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 3,084,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 4,406,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 C 7,938,050.98 999.22840254 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 62.~~82410533~~06807979 ~~937~~935.~~93742579~~86934600 0.~~93793743~~93586935 62.~~82410533~~06807979 A-2A 0.00000000 6.~~39809570~~44415407 ~~926~~920.~~46263367~~01847960 0.~~92646263~~92001848 6.~~39809570~~44415407 A-2B 0.00000000 6.~~39809576~~44415437 ~~926~~920.~~46263359~~01847976 0.~~92646263~~92001848 6.~~39809576~~44415437 A-3A 0.00000000 207.~~28700507~~79469481 ~~873~~865.~~53287260~~73817779 0.~~87353287~~86573818 207.~~28700507~~79469481 A-3B 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3C 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3D 0.00000000 124.~~40357061~~76571324 ~~922~~917.~~67740172~~91168848 0.~~92267740~~91791169 124.~~40357061~~76571324 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 999.22840254 0.99922840 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A-1 0809/2725/07 - 0910/24/07 2930 5.~~71500~~34125% ~~170~~169,~~505~~274,~~837~~256.3392 ~~784~~753,~~966~~446.2577 0.00 A-2A 0809/2725/07 - 0910/24/07 2930 5.~~70500~~33125% ~~154~~153,~~132~~075,~~846~~715.8811 ~~708~~680,~~347~~070.4776 0.00 A-2B 0809/2725/07 - 0910/24/07 2930 5.~~78500~~41125% 17,~~126~~008,~~390~~927.1349 7976,~~811~~699.3663 0.00 A-3A 0809/2725/07 - 0910/24/07 2930 5.~~61500~~24125% ~~228~~223,~~834~~641,~~871~~012.2651 1976,~~035,064~~798.6271 0.00 A-3B 0809/2725/07 - 0910/24/07 2930 5.~~70500~~33125% 75,497,000.00 ~~346~~335,~~961~~411.1415 0.00 A-3C 0809/2725/07 - 0910/24/07 2930 5.~~80500~~43125% 87,223,000.00 ~~407~~394,~~876~~774.5593 0.00 A-3D 0809/2725/07 - 0910/24/07 2930 5.~~80500~~43125% 4342,~~506~~929,~~512~~411.4047 ~~203~~194,~~447~~300.3331 0.00 R N/A N/A 5.~~71500~~34125% 0.00 0.00 0.00 M-1 0809/2725/07 - 0910/24/07 2930 5.~~81500~~44125% 12,338,000.00 5755,~~794~~945.9612 0.00 M-2 0809/2725/07 - 0910/24/07 2930 5.~~82500~~45125% 4,406,000.00 20,~~674~~015.5417 0.00 M-3 0809/2725/07 - 0910/24/07 2930 5.~~84500~~47125% 4,406,000.00 20,~~745~~088.5361 0.00 M-4 0809/2725/07 - 0910/24/07 2930 5.~~89500~~52125% 4,406,000.00 20,~~922~~272.9919 0.00 M-5 0809/2725/07 - 0910/24/07 2930 5.~~91500~~54125% 4,406,000.00 20,~~993~~345.9862 0.00 M-6 0809/2725/07 - 0910/24/07 2930 5.~~98500~~61125% 3,525,000.00 16,~~994~~483.9105 0.00 B-1 0809/2725/07 - 0910/24/07 2930 6.~~50500~~13125% 3,084,000.00 1615,~~160~~757.5931 0.00 B-2 0809/2725/07 - 0910/24/07 2930 6.~~70500~~33125% 3,084,000.00 16,~~657~~271.4531 0.00 B-3 0809/2725/07 - 0910/24/07 2930 6.~~90500~~53125% 4,406,000.00 2423,~~507~~980.7657 ~~383~~0.3700 P N/A N/A 0.00000% 0.00 0.00 0.00 C N/A N/A 0.00000% 7,931,926.00 0.00 0.00 Totals 3,~~781~~620,~~927~~661.4321 ~~383~~0.3700

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 ~~784~~753,~~966~~446.2577 0.00 ~~169~~168,~~274~~901,~~256~~020.9222 A-2A 0.00 0.00 ~~708~~680,~~347~~070.4776 0.00 ~~153~~152,~~075~~010,~~715~~973.1131 A-2B 0.00 0.00 7976,~~811~~699.3663 0.00 1716,~~008~~890,~~927~~619.4927 A-3A 0.00 0.00 1976,~~035,064~~798.6271 0.00 ~~223~~221,~~641~~645,~~012~~422.5154 A-3B 0.00 0.00 ~~346~~335,~~961~~411.1415 0.00 75,497,000.00 A-3C 0.00 0.00 ~~407~~394,~~876~~774.5593 0.00 87,223,000.00 A-3D 0.00 0.00 ~~203~~194,~~447~~300.3331 0.00 42,~~929~~707,~~411~~677.4713 R 0.00 0.00 0.00 0.00 0.00 M-1 0.00 0.00 5755,~~794~~945.9612 0.00 12,338,000.00 M-2 0.00 0.00 20,~~674~~015.5417 0.00 4,406,000.00 M-3 0.00 0.00 20,~~745~~088.5361 0.00 4,406,000.00 M-4 0.00 0.00 20,~~922~~272.9919 0.00 4,406,000.00 M-5 0.00 0.00 20,~~993~~345.9862 0.00 4,406,000.00 M-6 0.00 0.00 16,~~994~~483.9105 0.00 3,525,000.00 B-1 0.00 0.00 1615,~~160~~757.5931 0.00 3,084,000.00 B-2 0.00 0.00 16,~~657~~271.4531 0.00 3,084,000.00 B-3 ~~383~~0.3700 0.00 2423,~~507~~980.7657 0.00 4,406,000.00 P 0.00 0.00 411,~~516~~207.3408 0.00 0.00 C 0.00 0.00 ~~756~~951,~~148~~864.1312 0.00 7,931,926.00 Totals ~~383~~0.3700 0.00 4,~~542~~583,~~591~~732.9041 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-1 180,475,000.00 5.~~71500~~34125% ~~944~~937.~~76153113~~93742579 4.~~34944591~~17479856 0.00000000 A-2A 165,226,000.00 5.~~70500~~33125% ~~932~~926.~~86072943~~46263367 4.~~28714288~~11600329 0.00000000 A-2B 18,359,000.00 5.~~78500~~41125% ~~932~~926.~~86072934~~46263359 4.~~34726074~~17776731 0.00000000 A-3A 256,019,000.00 5.~~61500~~24125% ~~893~~873.~~81987767~~53287260 43.~~04292111~~81533679 0.00000000 A-3B 75,497,000.00 5.~~70500~~33125% 1000.00000000 4.~~59569440~~44270832 0.00000000 A-3C 87,223,000.00 5.~~80500~~43125% 1000.00000000 4.~~67624996~~52604164 0.00000000 A-3D 46,527,000.00 5.~~80500~~43125% ~~935~~922.~~08097234~~67740172 4.~~37267243~~17607647 0.00000000 R 100.00 5.~~71500~~34125% 0.00000000 0.00000000 0.00000000 M-1 12,338,000.00 5.~~81500~~44125% 1000.00000000 4.~~68430540~~53437510 0.00000000 M-2 4,406,000.00 5.~~82500~~45125% 1000.00000000 4.~~69236042~~54270767 0.00000000 M-3 4,406,000.00 5.~~84500~~47125% 1000.00000000 4.~~70847254~~55937585 0.00000000 M-4 4,406,000.00 5.~~89500~~52125% 1000.00000000 4.~~74874943~~60104176 0.00000000 M-5 4,406,000.00 5.~~91500~~54125% 1000.00000000 4.~~76486155~~61770767 0.00000000 M-6 3,525,000.00 5.~~98500~~61125% 1000.00000000 4.~~82125106~~67604255 0.00000000 B-1 3,084,000.00 6.~~50500~~13125% 1000.00000000 5.~~24013943~~10937419 0.00000000 B-2 3,084,000.00 6.~~70500~~33125% 1000.00000000 5.~~40124838~~27604086 0.00000000 B-3 4,406,000.00 6.~~90500~~53125% 1000.00000000 5.~~56236042~~44270767 0.~~08701089~~00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 C 7,938,050.98 0.00000% 999.22840254 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 4.~~34944591~~17479856 0.00000000 ~~937~~935.~~93742579~~86934600 A-2A 0.00000000 0.00000000 4.~~28714288~~11600329 0.00000000 ~~926~~920.~~46263367~~01847960 A-2B 0.00000000 0.00000000 4.~~34726074~~17776731 0.00000000 ~~926~~920.~~46263359~~01847976 A-3A 0.00000000 0.00000000 43.~~04292111~~81533679 0.00000000 ~~873~~865.~~53287260~~73817779 A-3B 0.00000000 0.00000000 4.~~59569440~~44270832 0.00000000 1000.00000000 A-3C 0.00000000 0.00000000 4.~~67624996~~52604164 0.00000000 1000.00000000 A-3D 0.00000000 0.00000000 4.~~37267243~~17607647 0.00000000 ~~922~~917.~~67740172~~91168848 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.00000000 4.~~68430540~~53437510 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~69236042~~54270767 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~70847254~~55937585 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~74874943~~60104176 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~76486155~~61770767 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 4.~~82125106~~67604255 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 5.~~24013943~~10937419 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 5.~~40124838~~27604086 0.00000000 1000.00000000 B-3 0.~~08701089~~00000000 0.00000000 5.~~56236042~~44270767 0.00000000 1000.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 95119.~~25614435~~91156550 0.00000000 999.22840254 (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 128,~~873~~309,~~602~~471.9453 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~631~~773,~~047~~079.3552 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 411,~~516~~207.3408 Swap/Cap Payments 078,383.0022 Total Deposits 139,~~509~~172,~~166~~141.6335 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~599~~631,~~174~~047.9335 Total Administration Fees ~~185~~183,~~748~~750.9755 Payment of Interest and Principal 128,~~719~~357,~~726~~343.3945 Total Withdrawals (Pool Distribution Amount) 139,~~504~~172,~~650~~141.2935 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~173~~172,~~844~~125.4933 LPMI Fees- See Note 11,~~904~~625.4822 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~185~~183,~~748~~750.9755 *Servicer Payees include: CENTRAL MORTGAGE; CITIMORTGAGE, INC.; COUNTRYWIDE HOME LOANS SERVICING LP; GREENPOINT MORTGAGE FUNDING, INC.; NATIONAL CITY MORTGAGE CO.; PHH MORTGAGE CORPORATION; RESIDENTIAL FUNDING CORPORATION, LLC; WELLS FARGO BANK, N.A. NOTE: LPMI Insurers: AIG, Commonwealth Mortgage Assurance, CUNA, General Electric, Mortgage Guaranty Insurance Corp., PMI, Radian Guaranty, Republic Mortgage Insurance Co., Triad Guaranty Insurance, United Guaranty Insurance

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Cap Account 0.00 0.00 0.00 0.00 Swap Account 0.00 078,383.0021 078,383.0021 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Cap Agreement- The Royal Bank of Scotland 0.00 0.00 0.00 Swap Agreement- The Royal Bank of Scotland 03,064,410.0038 02,986,027.0016 078,383.0022

Collateral Statement Group 1 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~914971~~915121 6.~~763457~~766402 Weighted Average Net Rate 6.~~663888~~664082 6.~~511281~~514262 Weighted Average Pass-Through Rate 6.~~649245~~649341 6.~~482465~~487096 Weighted Average Remaining Term ~~352~~351 ~~352~~351 Principal And Interest Constant 1,~~072~~065,~~803~~662.5875 1,~~043~~037,~~436~~284.3513 Beginning Loan Count ~~828~~821 ~~739~~735 Loans Paid in Full 72 45 Ending Loan Count ~~821~~819 ~~735~~730 Beginning Scheduled Balance ~~181~~180,~~820~~589,~~748~~168.9049 ~~182~~181,~~768~~594,~~837~~243.5111 Ending Scheduled Balance 180,~~589~~215,~~168~~931.4979 ~~181~~180,~~594~~411,~~243~~193.1108 Actual Ending Collateral Balance 180,~~617~~248,~~190~~552.5813 ~~181~~180,~~605~~425,~~560~~567.8218 Scheduled Principal 2524,~~065~~999.9046 13,~~312~~334.0440 Unscheduled Principal 1348,~~206,514~~237.5124 1,~~161~~169,~~282~~715.3663 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~047~~040,~~737~~663.6829 1,~~030~~023,~~124~~949.3173 Servicing Fees 3837,~~043~~779.4608 38,~~408~~155.3295 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 2,218.7034 4,~~388~~110.8399 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,~~007~~000,~~475~~665.5287 ~~987~~981,~~327~~682.1679 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 4,~~516~~400.3400 06,807.0008 Prepayment Penalty Paid Count 1 01 Special Servicing Fee 0.00 0.00

Collateral Statement Group 3 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~840290~~848721 6.~~839730~~845117 Weighted Average Net Rate 6.~~588537~~596946 6.~~588031~~593423 Weighted Average Pass-Through Rate 6.~~574845~~583084 6.~~570795~~576424 Weighted Average Remaining Term ~~352~~351 ~~352~~351 Principal And Interest Constant 2,~~679~~649,~~911~~940.2127 4,~~796~~752,~~151~~887.1415 Beginning Loan Count 1,~~161~~149 2,~~728~~705 Loans Paid in Full 123 2310 Ending Loan Count 1,~~149~~146 2,~~705~~695 Beginning Scheduled Balance ~~464~~458,~~229~~458,~~797~~837.5991 ~~828~~820,~~819~~642,~~384~~249.0051 Ending Scheduled Balance ~~458~~456,~~458~~241,~~837~~513.9160 ~~820~~816,~~642~~868,~~249~~638.5147 Actual Ending Collateral Balance ~~458~~456,~~513~~303,~~006~~355.4459 ~~820~~816,~~735~~977,~~757~~474.8490 Scheduled Principal 33,~~689~~393.2116 7271,~~067~~727.1502 Unscheduled Principal 52,~~737~~183,~~270~~931.4715 83,~~105~~701,~~067~~884.3402 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~646~~616,~~222~~547.0011 4,~~724~~681,~~083~~160.9913 Servicing Fees 9796,~~392~~190.7130 ~~173~~172,~~844~~125.4933 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 5,~~296~~295.9589 11,~~904~~625.4822 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,~~543~~515,~~532~~060.3492 4,~~538~~497,~~335~~409.0258 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 0.00 411,~~516~~207.3408 Prepayment Penalty Paid Count 0 12 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Structural Reporting Excess Cash Amount ~~756~~873,~~531~~480.5090 Overcollateralization Amount 7,931,925.100 Overcollateralization Deficiency Amount 0.00 Overcollateralization Reduction Amount 0.00 Overcollateralization Surplus Amount 0.00 Specified Overcollateralization Amount 7,931,926.00 Trigger Event Reporting Delinquency Trigger Trigger Result Fail Threshold Value 2.~~534255~~545963% Calculated Value 57.~~508204~~077432% Step Up Cumulative Loss Trigger Trigger Result N/A Threshold Value 0.000000% Calculated Value 0.000000% Stepdown Trigger Event Calculated Value NO

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 4 0 0 4 ~~709~~616,~~140~~297.9406 0.00 0.00 ~~709~~616,~~140~~297.9406 30 Days 4661 1 0 0 4762 1319,~~417~~576,~~827~~588.5277 ~~338~~92,~~996~~800.0300 0.00 0.00 1319,~~756~~669,~~823~~388.5577 60 Days 2933 01 125 0 4139 9,~~817~~931,~~319~~863.9894 0338,996.0003 31,~~905~~357,~~360~~822.5280 0.00 1311,~~722~~628,~~680~~682.5077 90 Days 158 0 2731 0 4239 52,~~945~~319,~~519~~488.0217 0.00 10,~~148~~378,~~988~~740.8870 0.00 1612,~~094~~698,~~507~~228.9087 120 Days 16 0 2833 03 2942 ~~911~~2,~~000~~209,575.0088 0.00 1213,~~257~~234,~~269~~576.0171 0732,812.0017 1316,~~168~~176,~~269~~964.0176 150 Days 31 0 3325 1 3727 1911,~~454,635~~000.3000 0.00 1311,~~385~~722,~~616~~872.1792 67280,~~862~~000.2000 1412,~~908~~913,~~113~~872.6792 180+ Days 01 0 031 16 138 0570,686.0020 0.00 012,134,872.0075 ~~271~~2,~~150~~472,582.0097 ~~271~~15,~~150~~178,141.0092 Totals 94110 56 ~~100~~125 210 ~~201~~251 3135,~~546~~519,~~301~~202.8296 1,048,~~136~~093.9709 3948,~~697~~828,~~234~~885.5888 ~~339~~3,~~012~~485,395.2014 7288,~~630~~881,~~685~~577.5707 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.~~147874~~148423% 0.000000% 0.000000% 0.~~147874~~148423% 0.~~086403~~075436% 0.000000% 0.000000% 0.~~086403~~075436% 30 Days 12.~~700555~~263451% 0.~~036969~~037106% 0.000000% 0.000000% 12.~~737523~~300557% 12.~~634854~~396221% 0.~~041304~~011359% 0.000000% 0.000000% 12.~~676157~~407580% 60 Days 1.~~072089~~224490% 0.~~000000~~037106% 0.~~443623~~185529% 0.000000% 1.~~515712~~447124% 1.~~196161~~215684% 0.~~000000~~041494% 0.~~475837~~166201% 0.000000% 1.~~671997~~423379% 90 Days 0.~~554529~~296846% 0.000000% 01.~~998152~~150278% 0.000000% 1.~~552680~~447124% 0.~~724413~~283911% 0.000000% 1.~~236572~~270383% 0.000000% 1.~~960985~~554294% 120 Days 0.~~036969~~222635% 0.000000% 1.~~035120~~224490% 0.~~000000~~111317% 1.~~072089~~558442% 0.~~110998~~270457% 0.000000% 1.~~493449~~619944% 0.~~000000~~089698% 1.~~604447~~980099% 150 Days 0.~~110906~~037106% 0.000000% 10.~~219963~~927644% 0.~~036969~~037106% 1.~~367837~~001855% 0.~~177236~~111509% 0.000000% 1.~~630929~~434908% 0.~~008268~~034273% 1.~~816433~~580689% 180+ Days 0.~~000000~~037106% 0.000000% 01.~~000000~~150278% 0.~~036969~~222635% 01.~~036969~~410019% 0.~~000000~~069853% 0.000000% 01.~~000000~~485337% 0.~~033037~~302650% 01.~~033037~~857841% Totals 34.~~475046~~081633% 0.~~184843~~222635% 34.~~696858~~638219% 0.~~073937~~371058% 79.~~430684~~313544% 34.~~843661~~347636% 0.~~127707~~128289% 45.~~836786~~976773% 0.~~041306~~426621% 810.~~849460~~879318% 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 ~~631~~773,~~047~~079.3552

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 2 0 0 2 ~~491~~249,~~995~~097.5006 0.00 0.00 ~~491~~249,~~995~~097.5006 30 Days 1316 01 0 0 1317 24,~~897~~101,~~216~~173.0711 092,800.00 0.00 0.00 24,~~897~~193,~~216~~973.0711 60 Days 79 0 62 0 1311 1,~~026~~765,~~093~~339.5490 0.00 1701,~~593,125~~800.7900 0.00 2,~~619~~467,~~219~~139.3390 90 Days 13 0 710 0 813 ~~352~~325,~~000~~159.0083 0.00 12,~~618~~294,~~818~~059.4150 0.00 12,~~970~~619,~~818~~219.4133 120 Days 0 0 56 02 58 0.00 0.00 1,~~509~~510,~~560~~016.5723 0460,802.0018 1,~~509~~970,~~560~~818.5741 150 Days 0 0 114 0 114 0.00 0.00 31,~~015~~295,~~801~~060.8058 0.00 31,~~015~~295,~~801~~060.8058 180+ Days 0 0 010 01 011 0.00 0.00 02,877,401.0080 0138,400.00 03,015,801.0080 Totals 2128 23 2932 03 5266 46,~~275~~191,~~309~~672.6184 ~~491~~341,~~995~~897.5006 78,~~737~~678,~~306~~338.5711 0599,202.0018 1215,~~504~~811,~~611~~110.6819 0-29 Days 0.~~243605~~244200% 0.000000% 0.000000% 0.~~243605~~244200% 0.~~272397~~138196% 0.000000% 0.000000% 0.~~272397~~138196% 30 Days 1.~~583435~~953602% 0.~~000000~~122100% 0.000000% 0.000000% 12.~~583435~~075702% 12.~~604064~~275288% 0.~~000000~~051484% 0.000000% 0.000000% 12.~~604064~~326772% 60 Days 01.~~852619~~098901% 0.000000% 0.~~730816~~244200% 0.000000% 1.~~583435~~343101% 0.~~568104~~979392% 0.000000% 0.~~882045~~389351% 0.000000% 1.~~450150~~368743% 90 Days 0.~~121803~~366300% 0.000000% 01.~~852619~~221001% 0.000000% 01.~~974421~~587302% 0.~~194887~~180395% 0.000000% 01.~~896270~~272720% 0.000000% 1.~~091158~~453115% 120 Days 0.000000% 0.000000% 0.~~609013~~732601% 0.~~000000~~244200% 0.~~609013~~976801% 0.000000% 0.000000% 0.~~835779~~837741% 0.~~000000~~255648% 01.~~835779~~093389% 150 Days 0.000000% 0.000000% 10.~~339829~~488400% 0.000000% 10.~~339829~~488400% 0.000000% 0.000000% 10.~~669720~~718486% 0.000000% 10.~~669720~~718486% 180+ Days 0.000000% 0.000000% 01.~~000000~~221001% 0.~~000000~~122100% 01.~~000000~~343101% 0.000000% 0.000000% 01.~~000000~~596352% 0.~~000000~~076783% 01.~~000000~~673135% Totals 23.~~557856~~418803% 0.~~243605~~366300% 3.~~532278~~907204% 0.~~000000~~366300% 68.~~333739~~058608% 23.~~367056~~435075% 0.~~272397~~189681% 4.~~283815~~814651% 0.~~000000~~332431% 68.~~923268~~771838% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 10 0 0 10 ~~117,945~~0.4400 0.00 0.00 ~~117,945~~0.4400 30 Days 10 10 0 0 1110 2,~~355~~039,~~026~~422.3783 ~~338,996~~0.0300 0.00 0.00 2,~~694~~039,~~022~~422.4083 60 Days 48 01 2 0 611 ~~787~~1,~~000~~939,791.0057 0338,996.0003 ~~457~~415,~~750~~234.0080 0.00 12,~~244~~694,~~750~~022.0040 90 Days 10 0 25 0 35 ~~350,400~~0.00 0.00 ~~427~~872,~~406~~750.8300 0.00 ~~777~~872,~~806~~750.8300 120 Days 01 0 53 0 54 0372,000.00 0.00 1777,~~093,696~~806.1083 0.00 1,~~093~~149,~~696~~806.1083 150 Days 0 0 4 0 4 0.00 0.00 ~~757~~1,~~899~~053,800.9800 0.00 ~~757~~1,~~899~~053,800.9800 180+ Days 0 0 04 1 15 0.00 0.00 0757,899.0098 271,150.00 ~~271~~1,~~150~~029,049.0098 Totals 1519 21 1318 1 3139 34,~~492~~351,~~426~~214.3740 ~~456~~338,~~941~~996.4703 23,~~736~~877,~~752~~491.9161 271,150.00 68,~~957~~838,~~270~~852.7504 0-29 Days 0.~~136054~~000000% 0.000000% 0.000000% 0.~~136054~~000000% 0.~~064946~~000000% 0.000000% 0.000000% 0.~~064946~~000000% 30 Days 1.~~360544~~369863% 0.~~136054~~000000% 0.000000% 0.000000% 1.~~496599~~369863% 1.~~296781~~130340% 0.~~186666~~000000% 0.000000% 0.000000% 1.~~483447~~130340% 60 Days 01.~~544218~~095890% 0.~~000000~~136986% 0.~~272109~~273973% 0.000000% 01.~~816327~~506849% 01.~~433357~~075120% 0.~~000000~~187887% 0.~~252057~~230142% 0.000000% 01.~~685414~~493149% 90 Days 0.~~136054~~000000% 0.000000% 0.~~272109~~684932% 0.000000% 0.~~408163~~684932% 0.~~192946~~000000% 0.000000% 0.~~235349~~483717% 0.000000% 0.~~428295~~483717% 120 Days 0.~~000000~~136986% 0.000000% 0.~~680272~~410959% 0.000000% 0.~~680272~~547945% 0.~~000000~~206179% 0.000000% 0.~~602237~~431096% 0.000000% 0.~~602237~~637275% 150 Days 0.000000% 0.000000% 0.~~544218~~547945% 0.000000% 0.~~544218~~547945% 0.000000% 0.000000% 0.~~417333~~584064% 0.000000% 0.~~417333~~584064% 180+ Days 0.000000% 0.000000% 0.~~000000~~547945% 0.~~136054~~136986% 0.~~136054~~684932% 0.000000% 0.000000% 0.~~000000~~420062% 0.~~149307~~150284% 0.~~149307~~570346% Totals 2.~~040816~~602740% 0.~~272109~~136986% 12.~~768707~~465753% 0.~~136054~~136986% 45.~~217687~~342466% 12.~~923083~~411640% 0.~~251612~~187887% 12.~~506976~~149081% 0.~~149307~~150284% 34.~~830979~~898891% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 12 0 0 12 99367,200.00 0.00 0.00 99367,200.00 30 Days 2335 0 0 0 2335 813,~~165~~435,~~585~~992.0883 0.00 0.00 0.00 813,~~165~~435,~~585~~992.0883 60 Days 1816 0 41 0 2217 86,~~004,~~226,732.4447 0.00 1240,~~854,484~~788.7300 0.00 96,~~858~~467,~~711~~520.1747 90 Days 135 0 1816 0 3121 51,~~243~~994,~~119~~328.0234 0.00 87,~~102~~211,~~763~~931.6420 0.00 139,~~345~~206,~~882~~259.6654 120 Days 15 0 1824 01 1930 ~~911~~1,~~000~~837,575.0088 0.00 910,~~654~~946,~~012~~753.3465 0272,009.0099 1013,~~565~~056,~~012~~339.3452 150 Days 31 0 1817 1 2219 1911,~~454,635~~000.3000 0.00 9,~~611~~374,~~914~~012.3934 67280,~~862~~000.2000 1110,~~134~~565,~~411~~012.8934 180+ Days 01 0 017 04 022 0570,686.0020 0.00 08,499,570.0097 02,063,032.0097 011,133,290.0014 Totals 5863 12 5875 16 ~~118~~146 2324,~~778~~976,~~565~~315.8472 99367,200.00 2936,~~223~~273,~~175~~056.1016 672,~~862~~615,042.2096 5364,~~168~~231,~~803~~614.1484 0-29 Days 0.~~087032~~174520% 0.000000% 0.000000% 0.~~087032~~174520% 0.~~021635~~080473% 0.000000% 0.000000% 0.~~021635~~080473% 30 Days 23.~~001741~~054101% 0.000000% 0.000000% 0.000000% 23.~~001741~~054101% 12.~~780884~~944531% 0.000000% 0.000000% 0.000000% 12.~~780884~~944531% 60 Days 1.~~566580~~396161% 0.000000% 0.~~348129~~087260% 0.000000% 1.~~914708~~483421% 1.~~745692~~364604% 0.000000% 0.~~404456~~052769% 0.000000% 21.~~150149~~417373% 90 Days 10.~~131419~~436300% 0.000000% 1.~~566580~~396161% 0.000000% 21.~~697998~~832461% 10.~~143505~~437062% 0.000000% 1.~~767183~~580512% 0.000000% 2.~~910688~~017574% 120 Days 0.~~087032~~436300% 0.000000% 12.~~566580~~094241% 0.~~000000~~087260% 12.~~653612~~617801% 0.~~198686~~402709% 0.000000% 2.~~105505~~399008% 0.~~000000~~059612% 2.~~304190~~861329% 150 Days 0.~~261097~~087260% 0.000000% 1.~~566580~~483421% 0.~~087032~~087260% 1.~~914708~~657941% 0.~~317251~~199648% 0.000000% 2.~~096323~~054338% 0.~~014800~~061363% 2.~~428374~~315348% 180+ Days 0.~~000000~~087260% 0.000000% 01.~~000000~~483421% 0.~~000000~~349040% 01.~~000000~~919721% 0.~~000000~~125067% 0.000000% 01.~~000000~~862702% 0.~~000000~~452119% 02.~~000000~~439888% Totals 5.~~047868~~497382% 0.~~087032~~174520% 56.~~047868~~544503% 0.~~087032~~523560% 1012.~~269800~~739965% 5.~~186018~~473621% 0.~~021635~~080473% 67.~~373467~~949329% 0.~~014800~~573093% 1114.~~595920~~076516% Please refer to CTSLink.com for a list of delinquency code descriptions.

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 08 ~~Oct~~Nov-06 0.000% Original Principal Balance 03,149,872.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 03,146,382.0094 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current REO Total ~~Feb~~Mar-07 0.000% Loans in REO 210 ~~Mar~~Apr-07 0.000% Original Principal Balance ~~339~~3,~~150~~489,022.00 ~~Apr~~May-07 0.000% Current Actual Balance ~~339~~3,~~012~~485,395.2014 ~~May~~Jun-07 0.000% ~~Jun~~Jul-07 0.~~000~~032% ~~Jul~~Aug-07 0.~~032~~041% ~~Aug~~Sep-07 0.041% ~~Sep~~Oct-07 0.~~041~~427% *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. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 3 Nov-06 No0.000% Original Principal Balance 599,900.00 Dec-06 0.000% Current Actual Balance 599,202.18 Jan-07 0.000% Feb-07 0.000% Current REO ~~Information~~Total toMar-07 0.000% Loans in REO 3 Apr-07 0.000% Original Principal Balance 599,900.00 May-07 0.000% Current Actual Balance 599,202.18 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.000% Oct-07 0.332% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Oct~~Nov-06 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 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 271,150.00 ~~Apr~~May-07 0.000% Current Actual Balance 271,150.00 ~~May-07 0.000%~~ Jun-07 0.000% Jul-07 0.147% Aug-07 0.148% Sep-07 0.149% Oct-07 0.150% *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. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 05 ~~Oct~~Nov-06 0.000% Original Principal Balance 02,549,972.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 02,547,180.0076 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current REO Total ~~Feb~~Mar-07 0.000% Loans in REO 16 ~~Mar~~Apr-07 0.000% Original Principal Balance 682,~~000~~617,972.00 ~~Apr~~May-07 0.000% Current Actual Balance 672,~~862~~615,042.2096 ~~May~~Jun-07 0.000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.~~000~~015% ~~Aug~~Sep-07 0.015% ~~Sep~~Oct-07 0.~~015~~573% *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 1 0090833534 Oct-2007 01-Dec-2006 MN 80.00 138,400.00 1 2200180076 Oct-2007 01-Feb-2007 TX 80.00 205,600.00 1 2200191066 Oct-2007 01-Feb-2007 VA 79.99 255,900.00 2 0091430421 Jul-2007 01-Feb-2007 VA 79.99 271,150.00 3 0011108387 Oct-2007 01-Jan-2007 TX 80.00 504,000.00 3 0090792953 Aug-2007 01-Dec-2006 MI 80.00 68,000.00 3 0090911801 Oct-2007 01-Dec-2006 CO 80.00 504,000.00 3 0091486399 Oct-2007 01-Mar-2007 VA 80.00 280,000.00 3 5300021222 Oct-2007 01-Dec-2006 NV 100.00 272,010.00 3 7100326144 Oct-2007 01-Dec-2006 VA 76.15 989,962.00

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 1 0090833534 138,400.00 01-Feb-2007 6 7.875% 6,155.94 1 2200180076 205,599.99 01-Apr-2007 4 7.375% 7,324.50 1 2200191066 255,202.19 01-Apr-2007 4 6.500% 7,956.56 2 0091430421 271,150.00 01-Jan-2007 67 6.500% 89,~~473~~885.4468 3 0011108387 502,566.93 01-Feb-2007 6 7.750% 21,861.80 3 0090792953 67,862.20 01-Feb-2007 56 8.000% 23,~~623~~059.2639 3 0090911801 504,000.00 01-Feb-2007 6 8.625% 24,622.50 3 0091486399 280,000.00 01-Mar-2007 5 6.875% 10,820.88 3 5300021222 272,009.99 01-Apr-2007 4 8.600% 9,350.32 3 7100326144 988,603.84 01-Feb-2007 6 7.250% 40,368.00

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 8735 ~~Oct~~Nov-06 0.000% Original Principal Balance 3512,~~340~~536,~~619~~950.4800 ~~Nov~~Dec-06 0.000% Current Actual Balance 3512,~~321~~533,~~555~~552.7608 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure ~~100~~125 ~~Mar~~Apr-07 0.000% Original Principal Balance 3948,~~717~~850,~~771~~349.30 ~~Apr~~May-07 0.000% Current Actual Balance 3948,~~697~~828,~~234~~885.5888 ~~May-07 0.000%~~ Jun-07 0.112% Jul-07 0.482% Aug-07 0.528% Sep-07 4.837% Oct-07 5.977% *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. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 277 ~~Oct~~Nov-06 0.000% Original Principal Balance 71,~~413~~755,~~745~~200.4800 ~~Nov~~Dec-06 0.000% Current Actual Balance 71,~~408~~754,~~454~~733.7571 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 2932 ~~Mar~~Apr-07 0.000% Original Principal Balance 78,~~742~~683,~~597~~397.30 ~~Apr~~May-07 0.000% Current Actual Balance 78,~~737~~678,~~306~~338.5711 ~~May-07 0.000%~~ Jun-07 0.000% Jul-07 0.229% Aug-07 0.181% Sep-07 4.284% Oct-07 4.815% *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. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 106 ~~Oct~~Nov-06 0.000% Original Principal Balance 21,~~213~~180,~~870~~650.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 21,~~213~~180,~~252~~634.9180 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 1318 ~~Mar~~Apr-07 0.000% Original Principal Balance 23,~~737~~878,~~370~~020.00 ~~Apr~~May-07 0.000% Current Actual Balance 23,~~736~~877,~~752~~491.9161 ~~May-07 0.000%~~ Jun-07 0.245% Jul-07 0.285% Aug-07 0.286% Sep-07 1.507% Oct-07 2.149% *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. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 5022 ~~Oct~~Nov-06 0.000% Original Principal Balance 259,~~713~~601,~~004~~100.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 259,~~699~~598,~~848~~183.1057 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 5875 ~~Mar~~Apr-07 0.000% Original Principal Balance 2936,~~237~~288,~~804~~932.00 ~~Apr~~May-07 0.000% Current Actual Balance 2936,~~223~~273,~~175~~056.1016 ~~May-07 0.000%~~ Jun-07 0.104% Jul-07 0.659% Aug-07 0.759% Sep-07 6.373% Oct-07 7.949% *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 1 0004653159 Sep-2007 01-Dec-2006 ID 84.85 381,825.48 1 0004775609 Jul-2007 01-Dec-2006 FL 82.09 190,451.82 1 ~~0090833534~~0004851794 ~~Jul~~Oct-2007 01-Nov-2006 CA 76.51 417,000.00 1 0004869078 Oct-2007 01-Dec-2006 MNMI 80.00 ~~138~~168,~~400~~000.00 1 0004946113 Oct-2007 01-Jan-2007 RI 80.00 284,800.00 1 0091351049 Sep-2007 01-Feb-2007 CA 80.00 292,000.00 1 0091531061 Sep-2007 01-Feb-2007 WA 80.00 352,000.00 1 0103580270 Sep-2007 01-Jan-2007 CA 80.00 256,000.00 1 0103763959 Oct-2007 01-Dec-2006 NV 80.00 216,000.00 1 0103839395 Sep-2007 01-Dec-2006 FL 80.00 196,800.00 1 0103882031 Sep-2007 01-Dec-2006 IN 80.00 104,800.00 1 ~~1105117313~~0104227673 ~~Sep~~Oct-2007 01-~~Jan~~Dec-~~2007~~2006 NYCA 80.00 ~~300~~217,~~000~~600.00 1 ~~1105117612~~0700312226 ~~Sep~~Oct-2007 01-~~Jan~~Feb-2007 NJCA 80.00 ~~236~~352,000.00 1 ~~2200158816~~1105117313 Sep-2007 01-~~Feb~~Jan-2007 NVNY 7580.00 ~~377~~300,~~250~~000.00 1 ~~2200158830~~1105117612 Sep-2007 01-~~Feb~~Jan-2007 NVNJ 7980.9900 ~~361~~236,~~800~~000.00 1 ~~2200180076~~2200158816 Sep-2007 01-Feb-2007 TXNV 8075.00 ~~205~~377,~~600~~250.00 1 ~~2200191066~~2200158830 Sep-2007 01-Feb-2007 VANV 79.99 ~~255~~361,~~900~~800.00 1 5300014987 Sep-2007 01-Nov-2006 MD 80.00 296,000.00 1 5300017564 Sep-2007 01-Dec-2006 IL 80.00 304,000.00 1 5300020693 Sep-2007 01-Dec-2006 NJ 80.00 360,000.00 1 ~~5300020973~~5300021837 Sep-2007 01-Dec-2006 UTMN 6580.00 ~~214~~272,~~500~~000.00 1 ~~5300021837~~5300021867 ~~Sep~~Oct-2007 01-Dec-2006 MNAR 80100.00 ~~272~~99,~~000~~800.00 1 5300022524 Sep-2007 01-Dec-2006 AZ 75.00 176,250.00 1 5300022653 Sep-2007 01-Dec-2006 MD 80.00 264,000.00 1 5300022871 Sep-2007 01-Dec-2006 FL 80.00 319,920.00 1 5300023846 Sep-2007 01-Dec-2006 AZ 80.00 320,000.00 1 5300024292 Sep-2007 01-Dec-2006 FL 79.99 227,900.00 1 5300024458 Sep-2007 01-Dec-2006 IL 80.00 264,000.00 1 5300025946 Sep-2007 01-Jan-2007 VA 80.00 219,200.00 1 5300026492 Sep-2007 01-Dec-2006 FL 80.00 176,000.00 1 7100320055 Sep-2007 01-Nov-2006 MD 80.00 328,000.00 1 7700204479 Sep-2007 01-Feb-2007 AZ 80.00 352,000.00 2 0004765041 Jun-2007 01-Dec-2006 FL 83.41 183,500.00 2 0004888594 Sep-2007 01-Dec-2006 CA 80.00 285,600.00 2 0004905358 Oct-2007 01-Dec-2006 IA 80.00 76,000.00 2 0004935551 Oct-2007 01-Jan-2007 MN 80.00 116,000.00 2 0004946533 Oct-2007 01-Jan-2007 RI 90.00 299,250.00 2 0004973746 Oct-2007 01-Jan-2007 WA 80.00 258,400.00 2 0090622507 Jul-2007 01-Nov-2006 OH 80.00 84,000.00 2 0091407221 Sep-2007 01-Feb-2007 GA 80.00 132,000.00 2 ~~1133009967~~0091546937 ~~Sep~~Oct-2007 01-~~Jan~~Mar-2007 NYCA 1380.5600 40350,~~000~~400.00 2 3975001602 Sep-2007 01-Nov-2006 MN 80.00 239,920.00 2 5300021195 Sep-2007 01-Dec-2006 FL 75.00 153,750.00 2 5300024079 Sep-2007 01-Dec-2006 MN 80.00 234,400.00 2 5300026560 Sep-2007 01-Jan-2007 FL 80.00 188,000.00 2 5300028173 Sep-2007 01-Dec-2006 VA 79.99 324,200.00 2 7100184741 Sep-2007 01-May-2006 FL 80.00 304,000.00 2 7100274526 Jul-2007 01-Jul-2006 CA 80.00 256,000.00 2 7100320196 Oct-2007 01-Nov-2006 TX 84.84 80,600.00 2 8600018303 Sep-2007 01-Dec-2006 CA 80.00 312,000.00 3 0002011277 Sep-2007 01-Jan-2007 NJ 80.00 280,000.00 3 0002014963 Sep-2007 01-Mar-2007 PA 79.99 104,150.00 3 0004886892 Oct-2007 01-Dec-2006 NJ 94.07 286,900.00 3 0004891582 Sep-2007 01-Jan-2007 NY 80.00 209,600.00 3 0004924734 Jul-2007 01-Dec-2006 FL 80.00 240,000.00 3 ~~0010879315~~0004987621 ~~Sep~~Oct-2007 01-~~Oct~~Jan-~~2006~~2007 CA 80.00 ~~552~~240,~~000~~800.00 3 ~~0010919807~~0010336577 ~~Jul~~Oct-2007 01-~~Oct~~Feb-2006 AZCA 7980.8900 ~~301~~460,~~600~~000.00 3 ~~0011108387~~0010879315 ~~Aug~~Sep-2007 01-~~Jan~~Oct-~~2007~~2006 TXCA 80.00 ~~504~~552,000.00 3 ~~0090911801~~0010919807 Jul-2007 01-~~Dec~~Oct-2006 COAZ 8079.0089 ~~504~~301,~~000~~600.00 3 0091008177 Jul-2007 01-Jan-2007 NY 80.00 528,000.00 3 0091026229 Sep-2007 01-Feb-2007 CA 80.00 508,000.00 3 0091173054 Sep-2007 01-Feb-2007 NY 75.00 975,000.00 3 0091197335 Oct-2007 01-Jan-2007 OR 80.00 316,000.00 3 0091227959 Sep-2007 01-Jan-2007 CA 75.00 2,025,000.00 3 0091243949 Jul-2007 01-Mar-2007 NY 80.00 632,000.00 3 0091323345 Oct-2007 01-Mar-2007 CA 80.00 692,000.00 3 0091356907 Sep-2007 01-Feb-2007 CA 80.00 424,000.00 3 0091400390 Sep-2007 01-Feb-2007 VA 80.00 656,000.00 3 0091464891 Jul-2007 01-Feb-2007 CA 80.00 619,200.00 3 ~~0091486399~~0091465930 ~~Sep~~Oct-2007 01-Mar-2007 WA 80.00 156,000.00 3 0091482489 Oct-2007 01-Feb-2007 VA 80.00 ~~280~~440,000.00 3 0091496109 Sep-2007 01-Feb-2007 MD 80.00 456,000.00 3 0091497149 Oct-2007 01-Mar-2007 CA 80.00 416,000.00 3 0091530204 Oct-2007 01-Mar-2007 CA 80.00 629,600.00 3 0091570309 Oct-2007 01-Mar-2007 CA 80.00 212,000.00 3 0091582288 Oct-2007 01-Mar-2007 CA 80.00 708,800.00 3 0091593020 Sep-2007 01-Mar-2007 CA 80.00 620,000.00 3 0091621706 Oct-2007 01-Mar-2007 CA 80.00 644,000.00 3 0103250916 Sep-2007 01-Dec-2006 TX 80.00 274,400.00 3 0103380390 Oct-2007 01-Dec-2006 NY 80.00 384,000.00 3 0103553517 Sep-2007 01-Dec-2006 IL 80.00 299,920.00 3 0103690111 Sep-2007 01-Dec-2006 CA 80.00 528,000.00 3 0103794152 Oct-2007 01-Dec-2006 CA 80.00 372,000.00 3 0103947198 Sep-2007 01-Dec-2006 CA 80.00 521,600.00 3 0104022918 Oct-2007 01-Dec-2006 CA 80.00 496,000.00 3 0104037155 Sep-2007 01-Dec-2006 CA 80.00 280,000.00 3 0104146592 Sep-2007 01-Dec-2006 CA 80.00 439,200.00 3 0104176359 Oct-2007 01-Dec-2006 FL 80.00 324,000.00 3 0104211313 Oct-2007 01-Dec-2006 CA 80.00 268,000.00 3 0104395751 Sep-2007 01-Dec-2006 CA 80.00 260,000.00 3 0104456637 Sep-2007 01-Dec-2006 CA 80.00 444,000.00 3 0104558119 Sep-2007 01-Dec-2006 CA 80.00 512,000.00 3 0104574314 Oct-2007 01-Dec-2006 CA 80.00 304,000.00 3 0104609870 Sep-2007 01-Dec-2006 CA 80.00 357,600.00 3 0104918511 Oct-2007 01-Jan-2007 CA 80.00 388,000.00 3 0203232293 Sep-2007 01-Mar-2007 CA 80.00 264,000.00 3 0330027651 Oct-2007 01-Dec-2006 CA 80.00 880,000.00 3 0370020081 Sep-2007 01-Dec-2006 CA 80.00 960,000.00 3 1105117777 Sep-2007 01-Jan-2007 NY 80.00 300,000.00 3 2200169898 Sep-2007 01-Feb-2007 CA 75.00 288,750.00 3 2200169958 Sep-2007 01-Feb-2007 NV 80.00 528,000.00 3 2200173628 Sep-2007 01-Feb-2007 NV 80.00 712,000.00 3 2200184065 Sep-2007 01-Feb-2007 MN 75.00 1,064,050.00 3 2200186964 Sep-2007 01-Feb-2007 VA 80.00 768,000.00 3 3319000380 Sep-2007 01-Nov-2006 FL 79.99 314,300.00 3 5300017553 Sep-2007 01-Nov-2006 MD 75.00 712,500.00 3 5300019063 Sep-2007 01-Jan-2007 NY 100.00 390,000.00 3 5300019635 Sep-2007 01-Dec-2006 FL 80.00 480,000.00 3 5300021094 Sep-2007 01-Dec-2006 CA 80.00 424,000.00 3 ~~5300021222~~5300021747 ~~Sep~~Oct-2007 01-Dec-2006 NVAZ 100.00 ~~272~~483,~~010~~000.00 3 5300023793 Sep-2007 01-Dec-2006 FL 80.00 640,000.00 3 5300023982 Sep-2007 01-Dec-2006 CA 80.00 488,000.00 3 5300024399 Sep-2007 01-Dec-2006 MA 80.00 400,000.00 3 5300024501 Sep-2007 01-Dec-2006 FL 80.00 154,720.00 3 5300025591 Sep-2007 01-Dec-2006 FL 73.53 500,000.00 3 5300026104 Sep-2007 01-Dec-2006 FL 80.00 184,000.00 3 5300026677 Sep-2007 01-Jan-2007 TX 80.00 153,592.00 3 5300026938 Sep-2007 01-Dec-2006 NJ 80.00 360,000.00 3 5300027220 Sep-2007 01-Dec-2006 IL 75.00 746,250.00 3 ~~7100194260~~7100169395 ~~Jul~~Oct-2007 01-Apr-2006 CTCA 8076.0092 ~~196~~500,000.00 3 ~~7100325971~~7100194260 ~~Sep~~Jul-2007 01-~~Dec~~Apr-2006 ILCT 80.00 ~~375~~196,~~900~~000.00 3 ~~7100326144~~7100325971 Sep-2007 01-Dec-2006 VAIL 7680.1500 ~~989~~375,~~962~~900.00 3 7100327514 Sep-2007 01-Dec-2006 FL 70.00 206,500.00 3 7100328454 Sep-2007 01-Dec-2006 FL 70.00 1,470,000.00 3 7100329825 Sep-2007 01-Dec-2006 GA 80.00 560,000.00

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 1 0004653159 381,825.48 01-Apr-2007 34 6.250% 911,~~545~~454.6072 1 0004775609 190,451.82 01-Feb-2007 56 7.000% 7,499.03 1 0004851794 417,000.00 01-Jun-2007 2 6.250% 8,~~427~~340.7400 1 ~~0090833534~~0004869078 ~~138~~167,~~400~~986.89 01-May-2007 3 6.875% 4,637.10 1 0004946113 284,800.00 01-~~Feb~~Jun-2007 52 7.875% 57,~~276~~238.5268 1 0091351049 292,000.00 01-Feb-2007 56 6.750% 911,~~490~~071.0269 1 0091531061 352,000.00 01-Mar-2007 45 7.000% 1113,~~880~~860.00 1 0103580270 256,000.00 01-Feb-2007 56 6.875% 89,~~480~~893.0438 1 0103763959 216,000.00 01-May-2007 3 6.625% 5,737.50 1 0103839395 196,060.51 01-Apr-2007 34 7.500% 57,~~913~~093.5244 1 0103882031 104,360.55 01-Apr-2007 34 7.250% 3,~~038~~645.8917 1 ~~1105117313~~0104227673 ~~299~~217,~~940~~600.00 01-~~Apr~~May-2007 3 7.~~750~~375% 96,~~373~~460.1000 1 ~~1105117612~~0700312226 ~~236~~352,000.00 01-~~Feb~~Apr-2007 54 76.~~250~~375% 810,~~259~~780.9602 1 ~~2200158816~~1105117313 ~~377~~299,~~250~~940.00 01-~~Feb~~Apr-2007 54 7.750% 1411,~~146~~247.9272 1 ~~2200158830~~1105117612 ~~361~~236,~~800~~000.00 01-Feb-2007 56 7.~~625~~250% 139,~~341~~636.3662 1 ~~2200180076~~2200158816 ~~205~~377,~~599~~250.9900 01-~~Apr~~Feb-2007 36 7.~~375~~750% 616,~~103~~504.7574 1 ~~2200191066~~2200158830 ~~255~~361,~~202~~800.1900 01-~~Apr~~Feb-2007 3 6 7.~~500~~625% 615,~~633~~564.5792 1 5300014987 295,999.99 01-May-2007 23 7.250% 68,~~906~~633.6430 1 5300017564 302,555.41 01-May-2007 23 7.250% 78,~~050~~810.9910 1 5300020693 359,140.58 01-Mar-2007 45 8.625% 1517,~~015~~513.8907 1 ~~5300020973~~5300021837 ~~214~~272,~~499~~000.9900 01-~~Mar~~May-2007 43 7.125% 7,~~373~~791.4065 1 ~~5300021837~~5300021867 ~~272~~99,~~000~~346.0082 01-May-2007 23 7.~~125~~480% 62,~~233~~756.3270 1 5300022524 175,370.40 01-May-2007 23 7.000% 34,~~940~~923.7682 1 5300022653 264,000.00 01-Feb-2007 56 6.750% 810,~~580~~010.00 1 5300022871 319,920.00 01-Mar-2007 45 7.375% 1113,~~397~~296.1871 1 5300023846 319,999.98 01-Feb-2007 56 6.875% 1012,~~599~~366.9662 1 5300024292 227,900.00 01-Feb-2007 56 7.375% 89,~~118~~472.9612 1 5300024458 264,000.00 01-Mar-2007 45 7.125% 910,~~075~~587.0050 1 5300025946 219,200.00 01-May-2007 23 7.500% 56,~~297~~621.3265 1 5300026492 175,829.69 01-Apr-2007 34 8.500% 67,~~045~~253.0184 1 7100320055 327,999.99 01-May-2007 23 8.125% 810,~~610~~762.0050 1 7700204479 352,000.00 01-Feb-2007 56 7.500% 1214,~~760~~886.0269 2 0004765041 183,500.00 01-Feb-2007 56 7.000% 67,~~193~~225.1433 2 0004888594 285,600.00 01-Mar-2007 45 6.750% 910,~~282~~829.00 2 0004905358 76,000.00 01-May-2007 3 7.125% 2,177.10 2 0004935551 115,984.80 01-Jun-2007 2 6.875% 2,561.37 2 0004946533 299,250.00 01-Jun-2007 2 7.875% 7,605.96 2 0004973746 258,400.00 01-May-2007 3 7.375% 7,671.25 2 0090622507 84,000.00 01-Feb-2007 56 6.500% 23,~~625~~062.0050 2 0091407221 132,000.00 01-Mar-2007 45 6.625% 4,~~207~~908.5075 2 ~~1133009967~~0091546937 39350,~~896~~400.1000 01-~~Mar~~Apr-2007 4 6.~~750~~625% 111,~~293~~169.7700 2 3975001602 239,406.83 01-Apr-2007 34 7.875% 79,~~606~~127.1538 2 5300021195 153,750.00 01-May-2007 23 7.000% 34,~~459~~324.4025 2 5300024079 234,399.98 01-Feb-2007 56 7.375% 89,~~350~~742.5025 2 5300026560 188,000.00 01-Apr-2007 34 7.125% 56,~~385~~462.4048 2 5300028173 324,200.00 01-Mar-2007 45 7.000% 1012,~~941~~765.7841 2 7100184741 304,000.00 01-May-2007 23 7.250% 78,~~093~~866.3670 2 7100274526 256,000.00 01-Feb-2007 56 6.875% 89,~~480~~893.0438 2 7100320196 80,600.00 01-May-2007 3 7.625% 2,161.10 2 8600018303 312,000.00 01-Mar-2007 45 6.875% 1012,~~335~~057.0050 3 0002011277 279,999.99 01-Apr-2007 34 8.125% 911,~~187~~025.5000 3 0002014963 104,150.00 01-Feb-2007 56 8.000% 4,~~035~~708.7841 3 0004886892 285,536.65 01-May-2007 3 7.250% 8,314.54 3 0004891582 208,906.71 01-Apr-2007 34 7.000% 57,~~865~~035.5564 3 0004924734 240,000.00 01-Mar-2007 45 7.500% 810,~~700~~150.00 3 ~~0010879315~~0004987621 ~~551~~240,~~996~~788.4100 01-~~Apr~~Jun-2007 32 76.~~875~~625% 175,~~422~~116.4088 3 ~~0010919807~~0010336577 ~~300~~459,~~438~~999.3299 01-~~Feb~~May-2007 53 75.~~375~~500% 109,~~598~~966.4065 3 ~~0011108387~~0010879315 ~~503~~551,~~688~~996.6841 01-~~Feb~~Apr-2007 54 7.~~750~~875% 1820,~~741~~906.7088 3 ~~0090911801~~0010919807 ~~504~~300,~~000~~438.0032 01-Feb-2007 56 87.~~625~~375% 2112,~~105~~359.0078 3 0091008177 528,000.00 01-Feb-2007 56 7.000% 1720,~~820~~790.00 3 0091026229 508,000.00 01-Mar-2007 45 6.875% 1619,~~827~~632.5211 3 0091173054 974,967.66 01-Apr-2007 34 7.375% 2834,~~944~~733.3522 3 0091197335 316,000.00 01-Apr-2007 4 5.875% 8,887.50 3 0091227959 2,025,000.00 01-Mar-2007 45 8.000% 7891,~~468~~546.7284 3 0091243949 632,000.00 01-Feb-2007 56 7.500% 2226,~~909~~728.9831 3 0091323345 692,000.00 01-Apr-2007 4 6.500% 21,624.96 3 0091356907 424,000.00 01-Mar-2007 45 7.500% 1517,~~370~~931.0269 3 0091400390 656,000.00 01-Apr-2007 34 6.875% 1821,~~108~~729.3096 3 0091464891 619,200.00 01-Feb-2007 56 6.375% 1822,~~963~~123.0050 3 ~~0091486399~~0091465930 ~~280~~156,000.00 01-~~Mar~~Apr-2007 4 6.~~875~~750% 95,~~275~~070.0400 3 0091482489 440,000.00 01-Apr-2007 4 7.375% 15,675.00 3 0091496109 456,000.00 01-Apr-2007 34 7.250% 1315,~~300~~960.00 3 0091497149 416,000.00 01-May-2007 3 6.375% 10,616.65 3 0091530204 629,600.00 01-May-2007 3 6.500% 16,395.80 3 0091570309 211,999.07 01-May-2007 3 6.625% 5,631.21 3 0091582288 708,800.00 01-May-2007 3 7.250% 20,673.30 3 0091593020 620,000.00 01-Mar-2007 45 7.375% 2225,~~087~~768.5075 3 0091621706 644,000.00 01-Apr-2007 4 6.875% 21,332.46 3 0103250916 273,712.29 01-Apr-2007 34 6.500% 8,544.17 3 0103380390 383,949.10 01-Feb-2007 6 7.125% 15,~~121~~397.8497 3 0103553517 298,998.66 01-Mar-2007 45 7.375% 1012,~~630~~397.8570 3 0103690111 526,121.11 01-Mar-2007 45 6.625% 1619,~~731~~511.8850 3 0103794152 372,000.00 01-Apr-2007 4 6.375% 11,392.50 3 0103947198 521,573.87 01-Feb-2007 56 6.375% 1518,~~973~~635.2040 3 0104022918 496,000.00 01-Apr-2007 4 6.875% 16,430.04 3 0104037155 279,493.33 01-Apr-2007 34 7.250% 89,~~151~~782.9028 3 0104146592 439,200.00 01-Apr-2007 4 6.875% 14,548.50 3 0104176359 323,907.19 01-May-2007 3 6.875% 128,~~123~~941.7571 3 0104211313 268,000.00 01-May-2007 3 7.125% 7,677.10 3 0104395751 259,074.81 01-Mar-2007 45 6.625% 89,~~239~~607.1691 3 0104456637 444,000.00 01-Mar-2007 45 7.250% 1518,~~540~~130.00 3 0104558119 512,000.00 01-Feb-2007 56 7.125% 1720,~~599~~533.9831 3 0104574314 304,000.00 01-May-2007 3 6.875% 8,391.70 3 0104609870 357,600.00 01-Feb-2007 56 6.500% 1113,~~175~~037.0050 3 0104918511 386,612.63 01-May-2007 3 7.750% 12,063.85 3 0203232293 263,905.95 01-Apr-2007 34 7.125% 9,071.76 3 0330027651 880,000.00 01-May-2007 3 7.875% 27,~~559~~958.8035 3 0370020081 960,000.00 01-Feb-2007 56 7.875% 3642,~~600~~700.00 3 1105117777 300,000.00 01-Feb-2007 56 7.625% 1112,~~062~~906.5025 3 2200169898 288,749.99 01-Apr-2007 34 7.875% 911,~~173~~008.8056 3 2200169958 527,270.88 01-Mar-2007 45 7.875% 2023,~~066~~402.8292 3 2200173628 712,000.00 01-Feb-2007 56 7.875% 2731,~~145~~669.0219 3 2200184065 1,064,050.00 01-Mar-2007 45 7.750% 3946,~~901~~552.8617 3 2200186964 768,000.00 01-Feb-2007 56 7.125% 2630,~~400~~800.00 3 3319000380 314,300.00 01-Apr-2007 34 7.500% 911,~~494~~393.5040 3 5300017553 712,499.97 01-May-2007 23 7.750% 1722,~~812~~265.4860 3 5300019063 389,999.98 01-Mar-2007 45 8.725% 1416,~~023~~371.7284 3 5300019635 480,000.00 01-Mar-2007 45 7.250% 1619,~~800~~600.00 3 5300021094 423,822.43 01-Apr-2007 34 6.875% 1114,~~700~~040.2005 3 ~~5300021222~~5300021747 ~~272~~482,~~009~~990.9994 01-~~Apr~~May-2007 3 89.~~600~~570% 715,~~797~~355.6012 3 5300023793 639,999.99 01-Mar-2007 45 7.375% 2226,~~800~~600.00 3 5300023982 488,000.00 01-May-2007 23 6.625% 1012,~~370~~962.0050 3 5300024399 398,576.60 01-Mar-2007 45 6.625% 1214,~~675~~781.6644 3 5300024501 153,984.76 01-May-2007 23 7.250% 34,~~588~~483.5888 3 5300025591 500,000.00 01-May-2007 23 7.875% 1215,~~708~~885.3240 3 5300026104 183,198.89 01-Apr-2007 34 6.750% 45,~~952~~940.7764 3 5300026677 153,583.15 01-Mar-2007 45 7.375% 56,~~471~~383.4535 3 5300026938 360,000.00 01-Feb-2007 56 8.625% 1517,~~074~~587.8030 3 5300027220 744,659.68 01-Feb-2007 56 7.750% 2732,~~853~~483.4865 3 ~~7100194260~~7100169395 ~~196~~500,000.00 01-Feb-2007 56 7.~~125~~375% 620,~~737~~781.5225 3 ~~7100325971~~7100194260 ~~375~~196,~~337~~000.1600 01-~~Mar~~Feb-2007 46 7.~~250~~125% 137,~~136~~860.7644 3 ~~7100326144~~7100325971 ~~988~~375,~~603~~337.8416 01-~~Feb~~Mar-2007 5 7.250% 3415,~~601~~326.1522 3 7100327514 206,500.00 01-Apr-2007 34 6.500% 56,~~377~~453.6012 3 7100328454 1,470,000.00 01-Apr-2007 34 7.750% 4555,~~937~~125.5000 3 7100329825 560,000.00 01-Apr-2007 34 7.875% 1721,~~791~~349.6598

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 3 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~358~~469,~~000~~900.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~357~~469,~~145~~897.4406 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 56 ~~Mar~~Apr-07 0.000% Original Principal Balance 1,~~050~~049,~~800~~900.00 ~~Apr~~May-07 0.~~000~~011% Current Actual Balance 1,048,~~136~~093.9709 ~~May~~Jun-07 0.011% ~~Jun~~Jul-07 0.~~011~~046% ~~Jul~~Aug-07 0.~~046~~130% ~~Aug~~Sep-07 0.~~130~~128% ~~Sep~~Oct-07 0.128% *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. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 12 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~140~~201,~~000~~900.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~140~~201,~~000~~897.0006 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 23 ~~Mar~~Apr-07 0.000% Original Principal Balance ~~492~~341,~~000~~900.00 ~~Apr~~May-07 0.000% Current Actual Balance ~~491~~341,~~995~~897.5006 ~~May-07 0.000%~~ Jun-07 0.000% Jul-07 0.159% Aug-07 0.354% Sep-07 0.272% Oct-07 0.190% *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. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 10 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~118,800~~0.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~117,945~~0.4400 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 21 ~~Mar~~Apr-07 0.000% Original Principal Balance ~~459~~340,~~600~~800.00 ~~Apr~~May-07 0.000% Current Actual Balance ~~456~~338,~~941~~996.4703 ~~May~~Jun-07 0.000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.~~000~~185% ~~Aug~~Sep-07 0.~~185~~252% ~~Sep~~Oct-07 0.~~252~~188% *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. 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 ~~Oct~~Nov-06 0.000% Original Principal Balance 99268,~~200~~000.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 99268,~~200~~000.00 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 12 ~~Mar~~Apr-07 0.000% Original Principal Balance 99367,200.00 ~~Apr~~May-07 0.~~000~~019% Current Actual Balance 99367,200.00 ~~May~~Jun-07 0.~~019~~020% ~~Jun~~Jul-07 0.020% ~~Jul~~Aug-07 0.020% ~~Aug~~Sep-07 0.~~020~~022% ~~Sep~~Oct-07 0.~~022~~080% *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 1 0004973116 Oct-2007 01-Jan-2007 CO 94.87 109,100.00 1 0091355990 Sep-2007 01-Mar-2007 WY 79.55 140,000.00 1 ~~5300025936~~0091536490 ~~Aug~~Oct-2007 01-~~Dec~~Mar-~~2006~~2007 MDMI 80.00 ~~352~~92,~~000~~800.00 2 0011084261 Aug-2007 01-Dec-2006 CA 80.00 340,800.00 23 ~~5300026534~~0104342357 ~~Sep~~Oct-2007 01-Dec-2006 MIIL 80.00 ~~118~~268,~~800~~000.00 3 5300026124 Sep-2007 01-Dec-2006 VA 80.00 99,200.00

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 1 0004973116 109,097.06 01-Sep-2007 0 7.250% 1,272.80 1 0091355990 140,000.00 01-~~Aug~~Sep-2007 0 6.500% 1,458.32 1 ~~5300025936~~0091536490 ~~351~~92,~~995~~800.5000 01-~~Aug~~Jul-2007 01 7.~~500~~000% 41,~~253~~561.2856 2 0011084261 338,996.03 01-Jun-2007 12 7.500% 68,~~097~~126.1635 23 ~~5300026534~~0104342357 ~~117~~268,~~945~~000.4400 01-~~Aug~~Sep-2007 0 76.~~250~~875% 12,~~376~~959.6018 3 5300026124 99,200.00 01-~~Aug~~Sep-2007 0 7.000% 1,116.00

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 1 72 1342,~~200,463~~700.8000 1339,~~198,408~~536.3521 0 0.00 0.00 2 45 1,~~156~~166,~~320~~580.00 1,~~155~~162,~~679~~774.3527 0 0.00 0.00 3 123 52,~~725~~158,~~388~~950.00 52,~~721~~158,~~122~~815.5882 0 0.00 0.00 Total 2310 83,~~082~~668,~~171~~230.8000 83,~~075~~661,~~210~~126.2830 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 1 0 0.00 0.00 0 0.00 0.00 8,~~322~~701.2503 2 0 0.00 0.00 0 0.00 0.00 56,~~663~~941.1536 3 0 0.00 0.00 0 0.00 0.00 1625,~~515~~115.3533 Total 0 0.00 0.00 0 0.00 0.00 3040,~~500~~757.7572

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0004619165~~0004824172 WACA ~~70.82 01-Dec-2006 148,713.80 148,713.80 1 0004952364 NC 86.53 01-Jan-2007 311,500.00 311,439.00 1 0011225441 CT 85.00 01-Feb-2007 187,000.00 185,997.~~90 ~~1 0090986084 OH 80~~.00 01-~~Jan~~Oct-~~2007~~2006 ~~104~~182,~~000~~700.00 ~~104~~182,~~000~~700.00 1 ~~0103313995~~0090803164 WANV 7957.5514 01-Dec-2006 ~~175~~160,000.00 ~~174~~156,~~759~~836.3121 ~~1 5300024688 NY 66.90 01-Dec-2006 97,000.00 96,143.29 1 8600015119 NV 69.98 01-Nov-2006 177,250.00 177,138.96~~ 2 ~~0004933569~~0004994172 MDCA 8060.0005 01-Jan-2007 ~~374~~402,~~000~~330.00 ~~374~~401,~~000~~630.00 2 ~~0011287747~~0091561530 MICA 80.00 01-Mar-2007 ~~181~~200,~~440~~000.00 ~~181~~200,~~026.89 2 0091615187 WA 100.00 01-Mar-2007 383,~~000.00 ~~382,722.32~~ 2 ~~1760300580~~5300015015 AZNV 80.00 01-~~Nov~~Dec-2006 ~~217~~236,~~880~~000.00 ~~217~~235,~~870~~999.0099 32 ~~0004119359~~5300023412 VANC 80.00 01-~~Nov~~Dec-2006 ~~775~~85,~~160~~600.00 ~~774~~85,~~959~~591.0662 32 ~~0004895779~~5300026557 NYMD 9586.0041 01-Jan-2007 ~~408~~242,~~500~~650.00 ~~408~~239,~~500~~552.0066 3 ~~0004935133~~0010814226 CAVA 6975.~~73 01-Jan-2007 546,000.~~00 ~~546,000.00 3 0087114815 CT 90.00~~ 01-Jan-2007 ~~143~~1,~~100.00 142~~500,~~045.21 3 0091447979 CA 80.00 01-Feb-2007 340,~~000.00 ~~340~~1,~~000.00 3 0091498568 CA 80.00 01-Feb-2007 416~~500,000.00 ~~416,000.00~~ 3 ~~0091570366~~0091595066 CAWA 80.00 01-Mar-2007 ~~688~~363,~~000~~950.00 ~~687~~363,~~941~~950.~~67 3 0091611178 CA 73.65 01-Mar-2007 1,300,000.~~00 ~~1,300,000.00~~ 3 ~~0103136917~~7100330328 NJ 8093.0065 01-Dec-2006 ~~260~~295,000.00 ~~258~~294,~~947~~865.~~28 3 1105116434 NJ 80.00 01-Jan-2007 258,400.00 258,396.76 3 1740300998 AZ 80.00 01-Dec-2006 460,228.00 460,115.36 3 7100223101 MN 65.00 01-May-2006 130,000.00 127,849.78~~82

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0004619165~~0004824172 Loan Paid in Full ~~(1) 6.875% 360 9 1 0004952364 Loan Paid in Full~~ 0 6.750% 360 812 1 ~~0011225441~~0090803164 Loan Paid in Full ~~1 8.125% 360 7 1 0090986084 Loan Paid in Full~~ 0 6.~~375~~875% 360 810 12 ~~0103313995~~0004994172 Loan Paid in Full 0 67.~~750~~000% 360 9 ~~1 5300024688 Loan Paid in Full 0 6.750% 360 9 1 8600015119 Loan Paid in Full 0 6.375% 360 10~~ 2 ~~0004933569~~0091561530 Loan Paid in Full 0 6.~~375~~500% 360 ~~8 2 0011287747 Loan Paid in Full (1)~~ 7~~.625%~~ ~~360 6~~ 2 ~~0091615187~~5300015015 Loan Paid in Full 0 7.~~375~~250% 360 610 2 ~~1760300580~~5300023412 Loan Paid in Full 0 7.~~375% 360 10 3 0004119359 Loan Paid in Full 0 6.~~500% 360 10 32 ~~0004895779~~5300026557 Loan Paid in Full 0 67.~~750~~080% 360 89 3 ~~0004935133~~0010814226 Loan Paid in Full 0 8.000% 360 89 3 ~~0087114815~~0091595066 Loan Paid in Full 0 ~~7.125% 360 8 3 0091447979 Loan Paid in Full 0~~ 6.~~750~~500% 360 7 3 ~~0091498568~~7100330328 Loan Paid in Full 0 ~~6.750% 360 7 3 0091570366 Loan Paid in Full 1 6.875% 360 6 3 0091611178 Loan Paid in Full 0 7.625% 360 6 3 0103136917 Loan Paid in Full 0 6.875% 360 9 3 1105116434 Loan Paid in Full 0 6.875% 360~~ 8 ~~3 1740300998 Loan Paid in Full 0 6~~.~~875~~375% 360 ~~9 3 7100223101 Loan Paid in Full 1 6.000% 360 16~~10

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 1 ~~177~~156,~~138~~836.9621 4,~~516~~400.3400 0.00 2 01 0239,552.0066 06,807.0008 0.00 3 0 0.00 0.00 0.00 Total 12 ~~177~~396,~~138~~388.9687 411,~~516~~207.3408 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 1 ~~8600015119~~0090803164 0809/1605/2007 ~~177~~156,~~138~~836.9621 4,~~516~~400.3400 0.00 2 5300026557 09/20/2007 239,552.66 6,807.08 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~978~~451% Current Month 115.~~125~~281% Current Month ~~681~~288.~~441~~185% 3 Month Average 10.~~002~~781% 3 Month Average 118.~~376~~944% 3 Month Average ~~809~~565.~~880~~909% 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 N/A N/A Mar-2007 N/A N/A Apr-2007 14.533% N/A Apr-2007 2,291.497% N/A May-2007 13.205% N/A May-2007 1,585.248% N/A Jun-2007 17.200% N/A Jun-2007 1,664.966% N/A Jul-2007 12.578% N/A Jul-2007 1,020.099% N/A Aug-2007 10.425% N/A Aug-2007 728.100% N/A Sep-2007 11.125% N/A Sep-2007 681.441% N/A Oct-2007 5.281% N/A Oct-2007 288.185% 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. 1 SMM CPR PSA Current Month 0.~~664~~193% Current Month 72.~~680~~290% Current Month ~~459~~122.~~371~~384% 3 Month Average 10.~~044~~656% 3 Month Average 117.~~782~~505% 3 Month Average ~~833~~477.~~573~~987% 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 N/A N/A Mar-2007 N/A N/A Apr-2007 5.888% N/A Apr-2007 877.072% N/A May-2007 9.087% N/A May-2007 1,042.539% N/A Jun-2007 16.344% N/A Jun-2007 1,523.869% N/A Jul-2007 15.122% N/A Jul-2007 1,189.140% N/A Aug-2007 12.544% N/A Aug-2007 852.207% N/A Sep-2007 7.680% N/A Sep-2007 459.371% N/A Oct-2007 2.290% N/A Oct-2007 122.384% 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. 2 SMM CPR PSA Current Month 0.~~635~~644% Current Month 7.~~364~~462% Current Month ~~445~~403.~~993~~010% 3 Month Average 0.~~742~~622% 3 Month Average 87.~~531~~210% 3 Month Average ~~609~~439.~~540~~402% 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 N/A N/A Mar-2007 N/A N/A Apr-2007 16.970% N/A Apr-2007 2,569.485% N/A May-2007 18.847% N/A May-2007 2,206.148% N/A Jun-2007 17.484% N/A Jun-2007 1,665.285% N/A Jul-2007 11.425% N/A Jul-2007 913.424% N/A Aug-2007 6.804% N/A Aug-2007 469.204% N/A Sep-2007 7.364% N/A Sep-2007 445.993% N/A Oct-2007 7.462% N/A Oct-2007 403.010% 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. 3 SMM CPR PSA Current Month 10.~~236~~476% Current Month 135.~~864~~569% Current Month ~~861~~307.~~268~~717% 3 Month Average 10.~~087~~892% 3 Month Average 1210.~~284~~137% 3 Month Average ~~877~~649.~~455~~386% 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 N/A N/A Mar-2007 N/A N/A Apr-2007 16.739% N/A Apr-2007 2,747.124% N/A May-2007 12.487% N/A May-2007 1,542.625% N/A Jun-2007 17.424% N/A Jun-2007 1,723.498% N/A Jul-2007 12.011% N/A Jul-2007 991.926% N/A Aug-2007 10.978% N/A Aug-2007 779.172% N/A Sep-2007 13.864% N/A Sep-2007 861.268% N/A Oct-2007 5.569% N/A Oct-2007 307.717% 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 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 20 ~~1,326,347~~0.5300 0.~~162~~000 0 0.00 0.000 4.000 4.499 30 ~~1,095,183~~0.4600 0.~~133~~000 0 0.00 0.000 4.500 4.999 20 ~~432,039~~0.8100 0.~~053~~000 0 0.00 0.000 5.000 5.499 98 2,~~712~~529,~~172~~552.6386 0.~~330~~310 2 504,849.99 0.280 5.500 5.999 9799 2930,~~091~~408,~~206~~468.9288 3.~~545~~723 22 5,~~046~~045,~~073~~035.1691 2.~~794~~799 6.000 6.499 ~~517~~520 ~~174~~175,~~570~~649,~~601~~977.7048 21.~~272~~503 131 31,~~503~~498,~~570~~891.8370 17.~~445~~478 6.500 6.999 1,~~060~~058 322,~~546~~040,~~954~~494.4730 39.~~304~~424 ~~316~~314 72,~~642~~290,~~820~~608.5214 40.~~225~~113 7.000 7.499 ~~556~~554 ~~153~~152,~~099~~368,~~165~~615.2024 18.~~656~~653 180 36,~~189~~179,~~553~~611.9021 20.~~040~~076 7.500 7.999 ~~314~~313 95,~~458~~361,~~977~~347.9953 11.~~632~~674 115 24,~~282~~279,~~817~~170.8272 13.~~446~~472 8.000 8.499 ~~105~~103 3129,~~456~~658,~~222~~044.8817 3.~~833~~631 35 7,~~010~~009,~~560~~376.6303 3.~~882~~889 8.500 8.999 35 7,~~902~~901,~~222~~167.1386 0.~~963~~967 17 3,148,~~844~~379.6853 1.~~744~~747 9.000 9.499 2 271,~~237~~084.8232 0.033 1 63,~~150~~113.9367 0.035 9.500 9.999 2 541,~~192~~161.7359 0.066 1 58,~~201~~170.7965 0.032 10.000 10.499 1 138,724.24 0.017 1 138,724.24 0.077 10.500 10.999 0 0.00 0.000 0 0.00 0.000 >= 11.000 0 0.00 0.000 0 0.00 0.000 Total 2,~~705~~695 ~~820~~816,~~642~~868,~~249~~638.5147 100.000 ~~821~~819 180,~~589~~215,~~168~~931.4979 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 0 0.00 0.000 20 ~~1,326,347~~0.5300 0.~~289~~000 4.000 4.499 20 ~~459,403~~0.1900 0.~~253~~000 10 ~~635,780~~0.2700 0.~~139~~000 4.500 4.999 0 0.00 0.000 20 ~~432,039~~0.8100 0.~~094~~000 5.000 5.499 3 900,252.87 0.~~496~~499 43 1,~~307~~124,~~069~~450.7700 0.~~285~~246 5.500 5.999 42 10,~~766~~765,~~070~~601.9116 5.~~929~~967 3335 1314,~~279~~597,~~062~~831.8581 23.~~896~~200 6.000 6.499 ~~156~~158 41,~~488~~944,~~357~~270.7455 2223.~~847~~249 ~~230~~231 ~~101~~102,~~578~~206,~~673~~815.1323 22.~~157~~402 6.500 6.999 ~~279~~278 69,~~976~~768,~~737~~963.0411 38.~~535~~672 ~~465~~466 179,~~927~~980,~~396~~923.9105 39.~~246~~449 7.000 7.499 ~~148~~145 3433,~~183~~301,~~767~~871.37 18.~~824~~459 ~~228~~229 82,~~725~~887,~~843~~132.9366 18.~~044~~167 7.500 7.999 7978 18,~~673~~585,~~555~~094.6790 10.~~283~~302 120 52,~~502~~497,~~604~~081.5091 11.~~452~~506 8.000 8.499 20 4,~~189~~188,~~612~~821.9843 2.~~307~~322 5048 2018,~~256~~459,~~049~~846.2771 4.~~418~~046 8.500 8.999 6 956,~~485~~317.3469 0.~~527~~530 12 3,796,~~892~~470.1164 0.~~828~~832 9.000 9.499 0 0.00 0.000 1 ~~208~~207,~~086~~970.8965 0.~~045~~046 9.500 9.999 0 0.00 0.000 1 482,990.94 0.~~105~~106 10.000 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.999 0 0.00 0.000 0 0.00 0.000 >= 11.000 0 0.00 0.000 0 0.00 0.000 Total ~~735~~730 ~~181~~180,~~594~~411,~~243~~193.1108 100.000 1,~~149~~146 ~~458~~456,~~458~~241,~~837~~513.9160 100.000

Filing Compare · Merrill Lynch Alternative Note Asset Trust, Series 2007-A2