10-D 1 hbm07001_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 2, 2007 to October 1, 2007 Commission File Number of issuing entity: 333-129452-03 HomeBanc Mortgage Trust 2007-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-129452 HMB Acceptance Corp. (Exact name of depositor as specified in its charter) HomeBanc Mortgage Corporation (Exact name of sponsor as specified in its charter) Delaware (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199287 54-2199288 54-2199289 54-2199563 (I.R.S. Employer Identification No.) c/o Wilmington Trust Company Rodney Square North 1000 North Market Street Wilmington, DE 19890 (Address of principal executive offices of the issuing entity) (Zip Code) (302) 636-6000 (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)) I-1A-1 _____ _____ __X___ ____________ I-1A-2 _____ _____ __X___ ____________ I-1X _____ _____ __X___ ____________ I-2A-1 _____ _____ __X___ ____________ I-2A-2 _____ _____ __X___ ____________ I-2X _____ _____ __X___ ____________ I-3A-1 _____ _____ __X___ ____________ I-3A-2 _____ _____ __X___ ____________ I-3X _____ _____ __X___ ____________ I-B-1 _____ _____ __X___ ____________ I-B-2 _____ _____ __X___ ____________ I-B-3 _____ _____ __X___ ____________ II-A _____ _____ __X___ ____________ II-M-1 _____ _____ __X___ ____________ II-M-2 _____ _____ __X___ ____________ II-B _____ _____ __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 HomeBanc 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 HomeBanc 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. HomeBanc Mortgage Trust 2007-1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: November 6, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of HomeBanc Mortgage Trust 2007-1, relating to the October 25, 2007 distribution. EX-99.1 HomeBanc Mortgage Trust Mortgage Pass-Through Certificates Distribution Date: 10/25/2007 HomeBanc Mortgage Trust Mortgage Pass-Through Certificates Series 2007-1 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 I-1A-1 43741BAA7 0509/3128/2007 5.~~53078~~50609% ~~113~~110,~~700~~069,~~197~~153.0541 ~~524~~505,042.6223 I-1A-2 43741BAB5 0509/3128/2007 5.~~53078~~50609% 2625,~~681~~829,~~527~~445.0293 ~~122~~118,~~974~~516.7805 I-1X 43741BAK5 0509/3128/2007 0.54300% 0.00 6361,~~522~~494.7312 I-2A-1 43741BAC3 0509/3128/2007 5.~~69742~~67026% 5249,~~661~~507,~~233~~379.9110 ~~250~~233,~~027~~932.7594 I-2A-2 43741BAD1 0509/3128/2007 5.~~69742~~67026% 4,~~573~~299,~~771~~850.5365 2120,~~715~~317.5971 I-2X 43741BAL3 0509/3128/2007 0.64400% 0.00 3028,~~716~~876.1255 I-3A-1 43741BAE9 0509/3128/2007 5.~~98748~~99155% 2120,~~467~~674,~~644~~351.2428 ~~107~~103,~~114~~226.1713 I-3A-2 43741BAF6 0509/3128/2007 5.~~98748~~99155% 1,~~864~~795,~~629~~725.4083 98,~~303~~965.6998 I-3X 43741BAM1 0509/3128/2007 0.07200% 0.00 1,~~399~~348.9420 I-B-1 43741BAG4 0509/3128/2007 6.~~14149~~11919% 5,516,~~819~~451.4891 28,~~234~~130.5917 I-B-2 43741BAH2 0509/3128/2007 6.~~14149~~11919% 4,044,~~867~~598.6415 20,~~701~~624.2772 I-B-3 43741BAJ8 0509/3128/2007 6.~~14149~~11919% 3,065,~~899~~695.6841 15,~~691~~632.0097 I-B-4 43741BAT6 0509/3128/2007 6.~~14149~~11919% 3,309,~~891~~671.6917 16,~~939~~877.7308 I-B-5 43741BAU3 0509/3128/2007 6.~~14149~~11919% 1,226,~~959~~878.8510 6,~~279~~256.4725 I-B-6 43741BAV1 0509/3128/2007 6.~~14149~~11919% 981,~~999~~934.5916 5,~~025~~007.7920 II-A 43741BAN9 0610/2224/2007 5.~~62000~~43125% 4035,~~767~~843,~~624~~743.0233 ~~197~~162,~~292~~230.6528 II-M-1 43741BAP4 0610/2224/2007 6.~~22000~~03125% 3,314,000.00 1716,~~750~~656.1530 II-M-2 43741BAQ2 0610/2224/2007 7.~~32000~~13125% 2,246,000.00 1413,~~157~~347.2932 II-B 43741BAR0 0610/2224/2007 7.~~32000~~13125% 2,082,000.00 1312,~~123~~372.5472 II-X 43741BAS8 0610/2224/2007 0.00000% 3,~~482~~890,~~231~~004.7154 0126,995.0035 R HBM07001R 0509/3128/2007 0.00000% 0.00 0.00 Totals ~~290~~277,~~987~~696,~~296~~882.8197 1,~~466~~505,~~012~~850.8727

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-1A-1 ~~540~~1,~~540~~113,099.4048 0.00 ~~113~~108,~~159~~956,~~656~~053.6493 1,~~064~~618,~~583~~141.0271 0.00 I-1A-2 ~~126~~261,~~846~~206.2518 0.00 2625,~~554~~568,~~680~~239.7875 ~~249~~379,~~821~~722.0323 0.00 I-1X 0.00 0.00 0.00 6361,~~522~~494.7312 0.00 I-2A-1 113,~~443,876~~119.3861 0.00 5149,~~217~~494,~~357~~259.5249 1247,~~693,904~~052.1355 0.00 I-2A-2 ~~125~~1,~~404~~139.5947 0.00 4,~~448~~298,~~366~~711.9318 ~~147~~21,~~120~~457.18 0.00 I-2X 0.00 0.00 0.00 3028,~~716~~876.1255 0.00 I-3A-1 ~~483~~560,~~951~~006.6510 0.00 20,~~983~~114,~~692~~345.5918 ~~591~~663,~~065~~232.8223 0.00 I-3A-2 4248,~~034~~640.9182 0.00 1,~~822~~747,~~594~~085.4901 5157,~~338~~606.6080 0.00 I-3X 0.00 0.00 0.00 1,~~399~~348.9420 0.00 I-B-1 8995.5422 0.00 5,516,~~729~~356.9469 28,~~324~~225.1339 0.00 I-B-2 6569.6582 0.00 4,044,~~801~~528.9933 20,~~766~~694.9254 0.00 I-B-3 4952.7692 0.00 3,065,~~849~~642.9249 15,~~740~~685.7689 0.00 I-B-4 5357.7213 0.00 3,309,~~837~~614.9704 16,~~993~~934.4521 0.00 I-B-5 1921.9118 0.00 1,226,~~939~~856.9492 6,~~299~~277.3843 0.00 I-B-6 1516.9495 0.00 981,~~983~~917.6521 5,~~041~~024.7315 0.00 II-A 1270,~~438,544~~728.6330 0.00 3935,~~329~~573,~~079~~015.3903 1432,~~635,837~~958.2858 0.00 II-M-1 0.00 0.00 3,314,000.00 1716,~~750~~656.1530 0.00 II-M-2 0.00 0.00 2,246,000.00 1413,~~157~~347.2932 0.00 II-B 0.00 0.00 2,082,000.00 1312,~~123~~372.5472 0.00 II-X 0.00 0.00 3,~~606~~890,~~716~~004.8354 0126,995.0035 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 42,~~201~~268,~~493~~253.3318 0.00 ~~286~~275,~~910~~428,~~288~~629.5879 53,~~667~~774,~~506~~103.2045 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 I-1A-1 116,992,000.00 ~~113~~110,~~700~~069,~~197~~153.0541 1,~~770~~807.6064 ~~538~~1,~~769~~111,291.8084 0.00 I-1A-2 27,454,000.00 2625,~~681~~829,~~527~~445.0293 ~~415~~424.5019 ~~126~~260,~~430~~781.7599 0.00 I-1X 0.00 0.00 0.00 0.00 0.00 I-2A-1 54,034,000.00 5249,~~661~~507,~~233~~379.9110 ~~822~~842.8857 112,~~443,053~~277.5004 0.00 I-2A-2 4,693,000.00 4,~~573~~299,~~771~~850.5365 7173.4718 ~~125~~1,~~333~~066.1329 0.00 I-2X 0.00 0.00 0.00 0.00 0.00 I-3A-1 21,990,000.00 2120,~~467~~674,~~644~~351.2428 ~~465~~473.5495 ~~483~~559,~~486~~532.1115 0.00 I-3A-2 1,910,000.00 1,~~864~~795,~~629~~725.4083 4041.4417 4148,~~994~~599.4766 0.00 I-3X 0.00 0.00 0.00 0.00 0.00 I-B-1 5,517,000.00 5,516,~~819~~451.4891 8995.5422 0.00 0.00 I-B-2 4,045,000.00 4,044,~~867~~598.6415 6569.6582 0.00 0.00 I-B-3 3,066,000.00 3,065,~~899~~695.6841 4952.7692 0.00 0.00 I-B-4 3,310,000.00 3,309,~~891~~671.6917 5357.7213 0.00 0.00 I-B-5 1,227,000.00 1,226,~~959~~878.8510 1921.9118 0.00 0.00 I-B-6 982,031.72 981,~~999~~934.5916 1516.9495 0.00 0.00 II-A 43,968,000.00 4035,~~767~~843,~~624~~743.0233 0.00 1270,~~438,544~~728.6330 0.00 II-M-1 3,314,000.00 3,314,000.00 0.00 0.00 0.00 II-M-2 2,246,000.00 2,246,000.00 0.00 0.00 0.00 II-B 2,082,000.00 2,082,000.00 0.00 0.00 0.00 II-X 3,178,796.37 3,~~482~~890,~~231~~004.7154 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 300,008,828.09 ~~290~~277,~~987~~696,~~296~~882.8197 3,~~880~~975.9592 42,~~197~~264,~~612~~277.3927 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-1A-1 0.00 ~~540~~1,~~540~~113,099.4048 ~~113~~108,~~159~~956,~~656~~053.6493 0.~~96724269~~93131200 ~~540~~1,~~540~~113,099.4048 I-1A-2 0.00 ~~126~~261,~~846~~206.2518 2625,~~554~~568,~~680~~239.7875 0.~~96724269~~93131200 ~~126~~261,~~846~~206.2518 I-1X 0.00 0.00 0.00 0.00000000 0.00 I-2A-1 0.00 113,~~443,876~~119.3861 5149,~~217~~494,~~357~~259.5249 0.~~94787277~~91598363 113,~~443,876~~119.3861 I-2A-2 0.00 ~~125~~1,~~404~~139.5947 4,~~448~~298,~~366~~711.9318 0.~~94787277~~91598363 ~~125~~1,~~404~~139.5947 I-2X 0.00 0.00 0.00 0.00000000 0.00 I-3A-1 0.00 ~~483~~560,~~951~~006.6510 20,~~983~~114,~~692~~345.5918 0.~~95423795~~91470419 ~~483~~560,~~951~~006.6510 I-3A-2 0.00 4248,~~034~~640.9182 1,~~822~~747,~~594~~085.4901 0.~~95423795~~91470419 4248,~~034~~640.9182 I-3X 0.00 0.00 0.00 0.00000000 0.00 I-B-1 0.00 8995.5422 5,516,~~729~~356.9469 0.~~99995105~~99988339 8995.5422 I-B-2 0.00 6569.6582 4,044,~~801~~528.9933 0.~~99995105~~99988339 6569.6582 I-B-3 0.00 4952.7692 3,065,~~849~~642.9249 0.~~99995105~~99988340 4952.7692 I-B-4 0.00 5357.7213 3,309,~~837~~614.9704 0.~~99995105~~99988340 5357.7213 I-B-5 0.00 1921.9118 1,226,~~939~~856.9492 0.~~99995105~~99988339 1921.9118 I-B-6 0.00 1516.9495 981,~~983~~917.6521 0.~~99995105~~99988339 1516.9495 II-A 0.00 1270,~~438,544~~728.6330 3935,~~329~~573,~~079~~015.3903 0.~~89449325~~80906603 1270,~~438,544~~728.6330 II-M-1 0.00 0.00 3,314,000.00 1.00000000 0.00 II-M-2 0.00 0.00 2,246,000.00 1.00000000 0.00 II-B 0.00 0.00 2,082,000.00 1.00000000 0.00 II-X 0.00 0.00 3,~~606~~890,~~716~~004.8354 1.~~13461713~~22373505 0.00 R 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 42,~~201~~268,~~493~~253.3318 ~~286~~275,~~910~~428,~~288~~629.5879 0.~~95633949~~91806842 42,~~201~~268,~~493~~253.3318

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-1A-1 116,992,000.00 ~~971~~940.~~86300815~~82632496 0.~~01513437~~01545097 49.~~60518497~~49887035 0.00000000 I-1A-2 27,454,000.00 ~~971~~940.~~86300794~~82632513 0.~~01513441~~01545094 49.~~60518504~~49887047 0.00000000 I-1X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-2A-1 54,034,000.00 ~~974~~916.~~59440186~~22643336 0.~~01522893~~01559333 260.~~70639782~~22720953 0.00000000 I-2A-2 4,693,000.00 ~~974~~916.~~59440230~~22643299 0.~~01522906~~01559344 260.~~70639889~~22720861 0.00000000 I-2X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-3A-1 21,990,000.00 ~~976~~940.~~24575898~~17059027 0.~~02117053~~02155298 2125.~~98663529~~44484538 0.00000000 I-3A-2 1,910,000.00 ~~976~~940.~~24575916~~17059162 0.~~02117277~~02155497 2125.~~98663351~~44484817 0.00000000 I-3X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 5,517,000.00 999.~~96727932~~90065434 0.~~01622984~~01725938 0.00000000 0.00000000 I-B-2 4,045,000.00 999.~~96727812~~90065513 0.~~01622991~~01726082 0.00000000 0.00000000 I-B-3 3,066,000.00 999.~~96727984~~90065558 0.~~01622962~~01726027 0.00000000 0.00000000 I-B-4 3,310,000.00 999.~~96727795~~90065559 0.~~01622961~~01725982 0.00000000 0.00000000 I-B-5 1,227,000.00 999.~~96727791~~90065200 0.~~01622657~~01726161 0.00000000 0.00000000 I-B-6 982,031.72 999.~~96728212~~90065494 0.~~01623165~~01726013 0.00000000 0.00000000 II-A 43,968,000.00 ~~927~~815.~~21124500~~22341999 0.00000000 326.~~71799104~~15739401 0.00000000 II-M-1 3,314,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-M-2 2,246,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B 2,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-X 3,178,796.37 ~~1095~~1223.~~45604835~~73505164 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-1A-1 0.00000000 49.~~62031934~~51432132 ~~967~~931.~~24268873~~31200364 0.~~96724269~~93131200 49.~~62031934~~51432132 I-1A-2 0.00000000 49.~~62031944~~51432141 ~~967~~931.~~24268886~~31200372 0.~~96724269~~93131200 49.~~62031944~~51432141 I-1X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-2A-1 0.00000000 260.~~72162675~~24280286 ~~947~~915.~~87277492~~98363049 0.~~94787277~~91598363 260.~~72162675~~24280286 I-2A-2 0.00000000 260.~~72162583~~24280205 ~~947~~915.~~87277434~~98363094 0.~~94787277~~91598363 260.~~72162583~~24280205 I-2X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-3A-1 0.00000000 2225.~~00780582~~46639836 ~~954~~914.~~23795316~~70419191 0.~~95423795~~91470419 2225.~~00780582~~46639836 I-3A-2 0.00000000 2225.~~00780628~~46639791 ~~954~~914.~~23795288~~70419372 0.~~95423795~~91470419 2225.~~00780628~~46639791 I-3X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 0.00000000 0.~~01622984~~01725938 999.~~95104948~~88339496 0.~~99995105~~99988339 0.~~01622984~~01725938 I-B-2 0.00000000 0.~~01622991~~01726082 999.~~95104821~~88339431 0.~~99995105~~99988339 0.~~01622991~~01726082 I-B-3 0.00000000 0.~~01622962~~01726027 999.~~95105023~~88339530 0.~~99995105~~99988340 0.~~01622962~~01726027 I-B-4 0.00000000 0.~~01622961~~01725982 999.~~95104834~~88339577 0.~~99995105~~99988340 0.~~01622961~~01725982 I-B-5 0.00000000 0.~~01622657~~01726161 999.~~95105134~~88339038 0.~~99995105~~99988339 0.~~01622657~~01726161 I-B-6 0.00000000 0.~~01623165~~01726013 999.~~95105046~~88339481 0.~~99995105~~99988339 0.~~01623165~~01726013 II-A 0.00000000 326.~~71799104~~15739401 ~~894~~809.~~49325396~~06602597 0.~~89449325~~80906603 326.~~71799104~~15739401 II-M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-B 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-X 0.00000000 0.00000000 ~~1134~~1223.~~61713498~~73505164 1.~~13461713~~22373505 0.00000000 R 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 I-1A-1 0509/01/07 - 0509/30/07 30 5.~~53078~~50609% ~~113~~110,~~700~~069,~~197~~153.0541 ~~524~~505,042.6223 0.00 I-1A-2 0509/01/07 - 0509/30/07 30 5.~~53078~~50609% 2625,~~681~~829,~~527~~445.0293 ~~122~~118,~~974~~516.7805 0.00 I-1X 0509/01/07 - 0509/30/07 30 0.54300% ~~140~~135,~~381~~898,~~724~~599.0734 6361,~~522~~494.7312 0.00 I-2A-1 0509/01/07 - 0509/30/07 30 5.~~69742~~67026% 5249,~~661~~507,~~233~~379.9110 ~~250~~233,~~027~~932.7594 0.00 I-2A-2 0509/01/07 - 0509/30/07 30 5.~~69742~~67026% 4,~~573~~299,~~771~~850.5365 2120,~~715~~317.5971 0.00 I-2X 0509/01/07 - 0509/30/07 30 0.64400% 5753,~~235~~807,~~005~~229.4376 3028,~~716~~876.1255 0.00 I-3A-1 0509/01/07 - 0509/30/07 30 5.~~98748~~99155% 2120,~~467~~674,~~644~~351.2428 ~~107~~103,~~114~~226.1713 0.00 I-3A-2 0509/01/07 - 0509/30/07 30 5.~~98748~~99155% 1,~~864~~795,~~629~~725.4083 98,~~303~~965.6998 0.00 I-3X 0509/01/07 - 0509/30/07 30 0.07200% 2322,~~332~~470,~~273~~077.6411 1,~~399~~348.9420 0.00 I-B-1 0509/01/07 - 0509/30/07 30 6.~~14149~~11919% 5,516,~~819~~451.4891 28,~~234~~130.5917 0.00 I-B-2 0509/01/07 - 0509/30/07 30 6.~~14149~~11919% 4,044,~~867~~598.6415 20,~~701~~624.2772 0.00 I-B-3 0509/01/07 - 0509/30/07 30 6.~~14149~~11919% 3,065,~~899~~695.6841 15,~~691~~632.0097 0.00 I-B-4 0509/01/07 - 0509/30/07 30 6.~~14149~~11919% 3,309,~~891~~671.6917 16,~~939~~877.7308 0.00 I-B-5 0509/01/07 - 0509/30/07 30 6.~~14149~~11919% 1,226,~~959~~878.8510 6,~~279~~256.4725 0.00 I-B-6 0509/01/07 - 0509/30/07 30 6.~~14149~~11919% 981,~~999~~934.5916 5,~~025~~007.7920 0.00 II-A 0509/25/07 - 0610/24/07 3130 5.~~62000~~43125% 4035,~~767~~843,~~624~~743.0233 ~~197~~162,~~292~~230.6528 0.00 II-M-1 0509/25/07 - 0610/24/07 3130 6.~~22000~~03125% 3,314,000.00 1716,~~750~~656.1530 0.00 II-M-2 0509/25/07 - 0610/24/07 3130 7.~~32000~~13125% 2,246,000.00 1413,~~157~~347.2932 0.00 II-B 0509/25/07 - 0610/24/07 3130 7.~~32000~~13125% 2,082,000.00 1312,~~123~~372.5472 0.00 II-X N/A N/A 0.00000% 3,~~482~~890,~~231~~004.7154 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 1,~~466~~378,~~012~~854.8792 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-1A-1 0.00 0.00 ~~524~~505,042.6223 0.00 ~~113~~108,~~159~~956,~~656~~053.6493 I-1A-2 0.00 0.00 ~~122~~118,~~974~~516.7805 0.00 2625,~~554~~568,~~680~~239.7875 I-1X 0.00 0.00 6361,~~522~~494.7312 0.00 ~~139~~134,~~714~~524,~~337~~293.4268 I-2A-1 0.00 0.00 ~~250~~233,~~027~~932.7594 0.00 5149,~~217~~494,~~357~~259.5249 I-2A-2 0.00 0.00 2120,~~715~~317.5971 0.00 4,~~448~~298,~~366~~711.9318 I-2X 0.00 0.00 3028,~~716~~876.1255 0.00 5553,~~665~~792,~~724~~970.4567 I-3A-1 0.00 0.00 ~~107~~103,~~114~~226.1713 0.00 20,~~983~~114,~~692~~345.5918 I-3A-2 0.00 0.00 98,~~303~~965.6998 0.00 1,~~822~~747,~~594~~085.4901 I-3X 0.00 0.00 1,~~399~~348.9420 0.00 2221,~~806~~861,~~287~~430.0818 I-B-1 0.00 0.00 28,~~234~~130.5917 0.00 5,516,~~729~~356.9469 I-B-2 0.00 0.00 20,~~701~~624.2772 0.00 4,044,~~801~~528.9933 I-B-3 0.00 0.00 15,~~691~~632.0097 0.00 3,065,~~849~~642.9249 I-B-4 0.00 0.00 16,~~939~~877.7308 0.00 3,309,~~837~~614.9704 I-B-5 0.00 0.00 6,~~279~~256.4725 0.00 1,226,~~939~~856.9492 I-B-6 0.00 0.00 5,~~025~~007.7920 0.00 981,~~983~~917.6521 II-A 0.00 0.00 ~~197~~162,~~292~~230.6528 0.00 3935,~~329~~573,~~079~~015.3903 II-M-1 0.00 0.00 1716,~~750~~656.1530 0.00 3,314,000.00 II-M-2 0.00 0.00 1413,~~157~~347.2932 0.00 2,246,000.00 II-B 0.00 0.00 1312,~~123~~372.5472 0.00 2,082,000.00 II-X 0.00 0.00 0126,995.0035 0.00 3,~~606~~890,~~716~~004.8354 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~466~~505,~~012~~850.8727 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 I-1A-1 116,992,000.00 5.~~53078~~50609% ~~971~~940.~~86300815~~82632496 4.~~47930303~~31689543 0.00000000 I-1A-2 27,454,000.00 5.~~53078~~50609% ~~971~~940.~~86300794~~82632513 4.~~47930283~~31689553 0.00000000 I-1X 0.00 0.54300% ~~971~~940.~~86300811~~82632499 0.~~43976801~~42572394 0.00000000 I-2A-1 54,034,000.00 5.~~69742~~67026% ~~974~~916.~~59440186~~22643336 4.~~62723008~~32936558 0.00000000 I-2A-2 4,693,000.00 5.~~69742~~67026% ~~974~~916.~~59440230~~22643299 4.~~62722992~~32936501 0.00000000 I-2X 0.00 0.64400% ~~974~~916.~~59440172~~22643350 0.~~52303234~~49170824 0.00000000 I-3A-1 21,990,000.00 5.~~98748~~99155% ~~976~~940.~~24575898~~17059027 4.~~87104002~~69423056 0.00000000 I-3A-2 1,910,000.00 5.~~98748~~99155% ~~976~~940.~~24575916~~17059162 4.~~87104188~~69423037 0.00000000 I-3X 0.00 0.07200% ~~976~~940.~~24575900~~17059038 0.~~05857490~~05641004 0.00000000 I-B-1 5,517,000.00 6.~~14149~~11919% 999.~~96727932~~90065434 5.~~11774334~~09881639 0.00000000 I-B-2 4,045,000.00 6.~~14149~~11919% 999.~~96727812~~90065513 5.~~11774289~~09881829 0.00000000 I-B-3 3,066,000.00 6.~~14149~~11919% 999.~~96727984~~90065558 5.~~11774299~~09881605 0.00000000 I-B-4 3,310,000.00 6.~~14149~~11919% 999.~~96727795~~90065559 5.~~11774320~~09881571 0.00000000 I-B-5 1,227,000.00 6.~~14149~~11919% 999.~~96727791~~90065200 5.~~11774246~~09881826 0.00000000 I-B-6 982,031.72 6.~~14149~~11919% 999.~~96728212~~90065494 5.~~11774711~~09881697 0.00000000 II-A 43,968,000.00 5.~~62000~~43125% ~~927~~815.~~21124500~~22341999 43.~~48718727~~68973526 0.00000000 II-M-1 3,314,000.00 6.~~22000~~03125% 1000.00000000 5.~~35611044~~02604104 0.00000000 II-M-2 2,246,000.00 7.~~32000~~13125% 1000.00000000 65.~~30333482~~94270703 0.00000000 II-B 2,082,000.00 7.~~32000~~13125% 1000.00000000 65.~~30333333~~94270893 0.00000000 II-X 3,178,796.37 0.00000% ~~1095~~1223.~~45604835~~73505164 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-1A-1 0.00000000 0.00000000 4.~~47930303~~31689543 0.00000000 ~~967~~931.~~24268873~~31200364 I-1A-2 0.00000000 0.00000000 4.~~47930283~~31689553 0.00000000 ~~967~~931.~~24268886~~31200372 I-1X 0.00000000 0.00000000 0.~~43976801~~42572394 0.00000000 ~~967~~931.~~24268876~~31200366 I-2A-1 0.00000000 0.00000000 4.~~62723008~~32936558 0.00000000 ~~947~~915.~~87277492~~98363049 I-2A-2 0.00000000 0.00000000 4.~~62722992~~32936501 0.00000000 ~~947~~915.~~87277434~~98363094 I-2X 0.00000000 0.00000000 0.~~52303234~~49170824 0.00000000 ~~947~~915.~~87277487~~98363053 I-3A-1 0.00000000 0.00000000 4.~~87104002~~69423056 0.00000000 ~~954~~914.~~23795316~~70419191 I-3A-2 0.00000000 0.00000000 4.~~87104188~~69423037 0.00000000 ~~954~~914.~~23795288~~70419372 I-3X 0.00000000 0.00000000 0.~~05857490~~05641004 0.00000000 ~~954~~914.~~23795314~~70419163 I-B-1 0.00000000 0.00000000 5.~~11774334~~09881639 0.00000000 999.~~95104948~~88339496 I-B-2 0.00000000 0.00000000 5.~~11774289~~09881829 0.00000000 999.~~95104821~~88339431 I-B-3 0.00000000 0.00000000 5.~~11774299~~09881605 0.00000000 999.~~95105023~~88339530 I-B-4 0.00000000 0.00000000 5.~~11774320~~09881571 0.00000000 999.~~95104834~~88339577 I-B-5 0.00000000 0.00000000 5.~~11774246~~09881826 0.00000000 999.~~95105134~~88339038 I-B-6 0.00000000 0.00000000 5.~~11774711~~09881697 0.00000000 999.~~95105046~~88339481 II-A 0.00000000 0.00000000 43.~~48718727~~68973526 0.00000000 ~~894~~809.~~49325396~~06602597 II-M-1 0.00000000 0.00000000 5.~~35611044~~02604104 0.00000000 1000.00000000 II-M-2 0.00000000 0.00000000 65.~~30333482~~94270703 0.00000000 1000.00000000 II-B 0.00000000 0.00000000 65.~~30333333~~94270893 0.00000000 1000.00000000 II-X 0.00000000 0.00000000 039.~~00000000~~95076602 0.00000000 ~~1134~~1223.~~61713498~~73505164 R 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 53,~~731~~771,~~442~~471.4053 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 2184,~~754~~541.4010 Gains & Subsequent Recoveries (Realized Losses) 0.00 Total Deposits 53,~~753~~856,~~196~~012.8063 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees 8581,~~690~~909.6018 Payment of Interest and Principal 53,~~667~~774,~~506~~103.2045 Total Withdrawals (Pool Distribution Amount) 53,~~753~~856,~~196~~012.8063 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* 7167,~~433~~723.1547 Lender Paid Mortgage Insurance** 14,~~257~~185.4571 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 8581,~~690~~909.6018 *Servicer Payees include: ~~HOMEBANC~~JP ~~MORTGAGE~~MORGAN ~~CORPORATION~~CHASE BANK NA NOTE: **Lender Paid Mortgage Insurance Payees include: Mortgage Guaranty, PMI, Radian.

Collateral Statement Group Group I Group II Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~463150~~441879 8.~~982454~~899283 Weighted Average Net Rate 6.~~213150~~191879 8.~~482454~~399283 Weighted Average Pass-Through Rate 6.~~141593~~117970 8.~~482454~~399283 Weighted Average Remaining Term ~~357~~353 ~~243~~237 Principal And Interest Constant 1,~~291~~240,~~639~~393.0035 ~~388~~351,~~633~~546.9468 Beginning Loan Count ~~588~~564 1,~~124~~061 Loans Paid in Full 65 228 Ending Loan Count ~~582~~559 1,~~102~~053 Beginning Scheduled Balance ~~239~~230,~~095~~321,~~441~~135.0709 5147,~~891~~375,~~855~~747.7387 Ending Scheduled Balance ~~236~~228,~~332~~323,~~492~~610.3721 5047,~~577~~105,~~796~~019.2257 Actual Ending Collateral Balance ~~236~~228,~~333~~327,~~743~~015.2275 5047,~~577~~105,~~949~~234.8631 Scheduled Principal 3,~~880~~975.9491 ~~203~~204.7587 Unscheduled Principal 21,~~759~~993,~~067~~548.7697 1270,~~313,855~~523.7643 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~287~~236,~~758~~417.0644 ~~388~~351,~~430~~341.1981 Servicing Fees 4947,~~811~~983.5457 2119,~~621~~739.6190 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 14,~~257~~185.4571 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~223~~174,~~689~~248.0716 ~~366~~331,~~808~~601.5891 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~912418~~861118 Weighted Average Net Rate 6.~~617836~~568467 Weighted Average Pass-Through Rate 6.~~559039~~507167 Weighted Average Remaining Term ~~337~~333 Principal And Interest Constant 1,~~680~~591,~~272~~940.9403 Beginning Loan Count 1,~~712~~625 Loans Paid in Full 2813 Ending Loan Count 1,~~684~~612 Beginning Scheduled Balance ~~290~~277,~~987~~696,~~296~~882.8096 Ending Scheduled Balance ~~286~~275,~~910~~428,~~288~~629.5978 Actual Ending Collateral Balance ~~286~~275,~~911~~432,~~693~~250.0806 Scheduled Principal 4,~~084~~180.6978 Unscheduled Principal 42,~~072~~264,~~923~~072.5240 Negative Amortized Principal 0.00 Scheduled Interest 1,~~676~~587,~~188~~759.25 Servicing Fees 7167,~~433~~723.1547 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 14,~~257~~185.4571 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 1,~~590~~505,~~497~~850.6507 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Special Servicing Fee 0.00

Additional Reporting - Group Level ~~Structural~~Cash Reporting Group II Excess Spread 0126,995.0035 Structural Reporting Group II Extra Principal Distribution Amount ~~124,485~~0.1200 Overcollateralization Amount 3,~~606~~890,~~716~~004.8354 Overcollateralization Deficiency Amount ~~283,287~~0.7200 Overcollateralization Release Amount 0.00 Overcollateralization Target Amount 3,890,004.54 Trigger Event Reporting Group II Cumulative Loss Trigger Event Trigger Result Pass Calculated Value 0.000000% Threshold Value 2.550000% Delinquency Event Trigger Result Pass Calculated Value 0.~~115597~~660543% Threshold Value 4.~~225681~~651481% Trigger Event Trigger Result N/A

Delinquency Status DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 01 0 0 01 0152,817.0024 0.00 0.00 0152,817.0024 30 Days 1749 0 0 0 1749 28,~~182~~675,~~578~~303.0499 0.00 0.00 0.00 28,~~182~~675,~~578~~303.0499 60 Days 1020 0 0 0 1020 12,~~218~~825,~~899~~811.4714 0.00 0.00 0.00 12,~~218~~825,~~899~~811.4714 90 Days 02 0 0 0 02 065,038.0073 0.00 0.00 0.00 065,038.0073 120 Days 04 03 0 0 07 0455,231.0092 0344,800.00 0.00 0.00 0800,031.0092 150 Days 0 0 02 0 02 0.00 0.00 0728,400.00 0.00 0728,400.00 180+ Days 02 0 04 0 06 0255,800.00 0.00 0591,499.0047 0.00 0847,299.0047 Totals 2777 04 06 0 2787 312,~~401~~277,~~477~~185.5178 0497,617.0024 01,319,899.0047 0.00 314,~~401~~094,~~477~~702.5149 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0.~~000000~~062035% 0.000000% 0.000000% 0.~~000000~~062035% 0.~~000000~~055483% 0.000000% 0.000000% 0.~~000000~~055483% 30 Days 13.~~009501~~039702% 0.000000% 0.000000% 0.000000% 13.~~009501~~039702% 03.~~760718~~149747% 0.000000% 0.000000% 0.000000% 03.~~760718~~149747% 60 Days 01.~~593824~~240695% 0.000000% 0.000000% 0.000000% 01.~~593824~~240695% 01.~~424836~~025969% 0.000000% 0.000000% 0.000000% 01.~~424836~~025969% 90 Days 0.~~000000~~124069% 0.000000% 0.000000% 0.000000% 0.~~000000~~124069% 0.~~000000~~023614% 0.000000% 0.000000% 0.000000% 0.~~000000~~023614% 120 Days 0.~~000000~~248139% 0.~~000000~~186104% 0.000000% 0.000000% 0.~~000000~~434243% 0.~~000000~~165281% 0.~~000000~~125187% 0.000000% 0.000000% 0.~~000000~~290468% 150 Days 0.000000% 0.000000% 0.~~000000~~124069% 0.000000% 0.~~000000~~124069% 0.000000% 0.000000% 0.~~000000~~264461% 0.000000% 0.~~000000~~264461% 180+ Days 0.~~000000~~124069% 0.000000% 0.~~000000~~248139% 0.000000% 0.~~000000~~372208% 0.~~000000~~092873% 0.000000% 0.~~000000~~214756% 0.000000% 0.~~000000~~307629% Totals 14.~~603325~~776675% 0.~~000000~~248139% 0.~~000000~~372208% 0.000000% 15.~~603325~~397022% 14.~~185554~~457484% 0.~~000000~~180670% 0.~~000000~~479217% 0.000000% 15.~~185554~~117370%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2184,~~754~~541.4010

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 01 0 0 01 0152,817.0024 0.00 0.00 0152,817.0024 30 Days 522 0 0 0 522 17,~~612~~332,~~731~~295.3513 0.00 0.00 0.00 17,~~612~~332,~~731~~295.3513 60 Days 716 0 0 0 716 12,~~043~~734,~~499~~574.4715 0.00 0.00 0.00 12,~~043~~734,~~499~~574.4715 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 03 02 0 0 05 0419,900.00 0324,800.00 0.00 0.00 0744,700.00 150 Days 0 0 01 0 01 0.00 0.00 0650,000.00 0.00 0650,000.00 180+ Days 01 0 04 0 05 0172,800.00 0.00 0591,499.0047 0.00 0764,299.0047 Totals 1242 03 05 0 1250 210,~~656~~659,~~230~~569.8228 0477,617.0024 01,241,499.0047 0.00 212,~~656~~378,~~230~~685.8299 0-29 Days 0.~~000000~~178891% 0.000000% 0.000000% 0.~~000000~~178891% 0.~~000000~~066930% 0.000000% 0.000000% 0.~~000000~~066930% 30 Days 03.~~859107~~935599% 0.000000% 0.000000% 0.000000% 03.~~859107~~935599% 03.~~682399~~211361% 0.000000% 0.000000% 0.000000% 03.~~682399~~211361% 60 Days 12.~~202749~~862254% 0.000000% 0.000000% 0.000000% 12.~~202749~~862254% 01.~~441539~~197675% 0.000000% 0.000000% 0.000000% 01.~~441539~~197675% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.~~000000~~536673% 0.~~000000~~357782% 0.000000% 0.000000% 0.~~000000~~894454% 0.~~000000~~183906% 0.~~000000~~142254% 0.000000% 0.000000% 0.~~000000~~326160% 150 Days 0.000000% 0.000000% 0.~~000000~~178891% 0.000000% 0.~~000000~~178891% 0.000000% 0.000000% 0.~~000000~~284684% 0.000000% 0.~~000000~~284684% 180+ Days 0.~~000000~~178891% 0.000000% 0.~~000000~~715564% 0.000000% 0.~~000000~~894454% 0.~~000000~~075682% 0.000000% 0.~~000000~~259062% 0.000000% 0.~~000000~~334744% Totals 27.~~061856~~513417% 0.~~000000~~536673% 0.~~000000~~894454% 0.000000% 28.~~061856~~944544% 14.~~123938~~668623% 0.~~000000~~209184% 0.~~000000~~543746% 0.000000% 15.~~123938~~421553% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1227 0 0 0 1227 ~~569~~1,~~846~~343,008.6986 0.00 0.00 0.00 ~~569~~1,~~846~~343,008.6986 60 Days 34 0 0 0 34 ~~175~~91,~~400~~236.0099 0.00 0.00 0.00 ~~175~~91,~~400~~236.0099 90 Days 02 0 0 0 02 065,038.0073 0.00 0.00 0.00 065,038.0073 120 Days 01 01 0 0 02 035,331.0092 020,000.00 0.00 0.00 055,331.0092 150 Days 0 0 01 0 01 0.00 0.00 078,400.00 0.00 078,400.00 180+ Days 01 0 0 0 01 083,000.00 0.00 0.00 0.00 083,000.00 Totals 1535 01 01 0 1537 ~~745~~1,~~246~~617,616.6950 020,000.00 078,400.00 0.00 ~~745~~1,~~246~~716,016.6950 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~088929~~564103% 0.000000% 0.000000% 0.000000% 12.~~088929~~564103% 12.~~126674~~851095% 0.000000% 0.000000% 0.000000% 12.~~126674~~851095% 60 Days 0.~~272232~~379867% 0.000000% 0.000000% 0.000000% 0.~~272232~~379867% 0.~~346792~~193688% 0.000000% 0.000000% 0.000000% 0.~~346792~~193688% 90 Days 0.~~000000~~189934% 0.000000% 0.000000% 0.000000% 0.~~000000~~189934% 0.~~000000~~138072% 0.000000% 0.000000% 0.000000% 0.~~000000~~138072% 120 Days 0.~~000000~~094967% 0.~~000000~~094967% 0.000000% 0.000000% 0.~~000000~~189934% 0.~~000000~~075007% 0.~~000000~~042458% 0.000000% 0.000000% 0.~~000000~~117465% 150 Days 0.000000% 0.000000% 0.~~000000~~094967% 0.000000% 0.~~000000~~094967% 0.000000% 0.000000% 0.~~000000~~166437% 0.000000% 0.~~000000~~166437% 180+ Days 0.~~000000~~094967% 0.000000% 0.000000% 0.000000% 0.~~000000~~094967% 0.~~000000~~176202% 0.000000% 0.000000% 0.000000% 0.~~000000~~176202% Totals 13.~~361162~~323837% 0.~~000000~~094967% 0.~~000000~~094967% 0.000000% 13.~~361162~~513770% 13.~~473466~~434064% 0.~~000000~~042458% 0.~~000000~~166437% 0.000000% 13.~~473466~~642959%

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Detail~~History* -New ~~All~~Foreclosure ~~Mortgage~~Loans Month Foreclosure Percentage Loans in Foreclosure ~~during~~4 Nov-06 0.000% Original Principal Balance 971,400.00 Dec-06 0.000% Current ~~Period~~Scheduled ~~Summary~~Balance 971,399.47 Jan-07 No0.000% Feb-07 0.000% Current Foreclosure ~~Information~~Total toMar-07 0.000% Loans in Foreclosure 6 Apr-07 0.000% Original Principal Balance 1,319,900.00 May-07 0.000% Current Scheduled Balance 1,319,899.47 Jun-07 0.000% Jul-07 0.000% Aug-07 0.125% Sep-07 0.125% Oct-07 0.479% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Nov-06 No0.000% Original Principal Balance 97,500.00 Dec-06 0.000% Current Scheduled Balance 97,500.00 Jan-07 0.000% Feb-07 0.000% Current Foreclosure ~~Information~~Total toMar-07 0.000% Loans in Foreclosure 2 Apr-07 0.000% Original Principal Balance 266,100.00 May-07 0.000% Current Scheduled Balance 266,100.00 Jun-07 0.000% Jul-07 0.000% Aug-07 0.151% Sep-07 0.151% Oct-07 0.544% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group II 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Nov-06 No0.000% Original Principal Balance 78,400.00 Dec-06 0.000% Current Scheduled Balance 78,400.00 Jan-07 0.000% Feb-07 0.000% Current Foreclosure ~~Information~~Total toMar-07 0.000% Loans in Foreclosure 1 Apr-07 0.000% Original Principal Balance 78,400.00 May-07 0.000% Current Scheduled Balance 78,400.00 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.000% Oct-07 0.166% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance NoGroup ~~Foreclosure~~I ~~Loans~~0023090137 ~~this~~Oct-2007 ~~Period~~01-Dec-2006 FL 79.99 145,500.00 Group I 0023131766 Aug-2007 01-Feb-2007 FL 100.00 179,900.00 Group I 0023150105 Aug-2007 01-Mar-2007 FL 69.67 168,600.00 Group I 0023152960 Oct-2007 01-Mar-2007 FL 100.00 650,000.00 Group I 0023167026 Oct-2007 01-Apr-2007 FL 65.00 97,500.00 Group II 0024236697 Oct-2007 01-Mar-2007 FL 80.00 78,400.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Scheduled To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGroup ~~Foreclosure~~I ~~Loans~~0023090137 ~~this~~145,499.47 ~~Period~~01-Mar-2007 6 8.375% 6,896.12 Group I 0023131766 179,900.00 01-Mar-2007 6 7.250% 6,737.29 Group I 0023150105 168,600.00 01-Mar-2007 6 8.375% 7,990.92 Group I 0023152960 650,000.00 01-Apr-2007 5 7.125% 24,247.72 Group I 0023167026 97,500.00 01-Mar-2007 6 8.250% 4,550.00 Group II 0024236697 78,400.00 01-Apr-2007 5 9.750% 4,230.31

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy ~~Detail~~History* -New ~~All~~Bankruptcy ~~Mortgage~~Loans Month Bankruptcy Percentage Loans in Bankruptcy ~~during~~3 Nov-06 0.000% Original Principal Balance 344,800.00 Dec-06 0.000% Current ~~Period~~Scheduled ~~Summary~~Balance 344,800.00 Jan-07 No0.000% Feb-07 0.000% Current Bankruptcy ~~Information~~Total toMar-07 0.000% Loans in Bankruptcy 4 Apr-07 0.000% Original Principal Balance 498,400.00 May-07 0.000% Current Scheduled Balance 497,617.24 Jun-07 0.000% Jul-07 0.054% Aug-07 0.055% Sep-07 0.055% Oct-07 0.181% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Nov-06 No0.000% Original Principal Balance 324,800.00 Dec-06 0.000% Current Scheduled Balance 324,800.00 Jan-07 0.000% Feb-07 0.000% Current Bankruptcy ~~Information~~Total toMar-07 0.000% Loans in Bankruptcy 3 Apr-07 0.000% Original Principal Balance 478,400.00 May-07 0.000% Current Scheduled Balance 477,617.24 Jun-07 0.000% Jul-07 0.066% Aug-07 0.066% Sep-07 0.066% Oct-07 0.209% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group II 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Nov-06 No0.000% Original Principal Balance 20,000.00 Dec-06 0.000% Current Scheduled Balance 20,000.00 Jan-07 0.000% Feb-07 0.000% Current Bankruptcy ~~Information~~Total toMar-07 0.000% Loans in Bankruptcy 1 Apr-07 0.000% Original Principal Balance 20,000.00 May-07 0.000% Current Scheduled Balance 20,000.00 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.000% Oct-07 0.042% *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.

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 NoGroup ~~Bankruptcy~~I ~~Loans~~0023157753 ~~this~~Jul-2007 ~~Period~~01-Mar-2007 NC 80.00 153,600.00 Group I 0024220931 Oct-2007 01-Jan-2007 GA 80.00 208,800.00 Group I 0024221178 Oct-2007 01-Jan-2007 GA 80.00 116,000.00 Group II 0023131600 Oct-2007 01-Jan-2007 GA 80.00 20,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Scheduled Date Delinquent Loan Rate Delinquent Balance Interest NoGroup ~~Bankruptcy~~I ~~Loans~~0023157753 ~~this~~152,817.24 ~~Period~~01-Sep-2007 0 8.375% 2,071.43 Group I 0024220931 208,800.00 01-May-2007 4 6.625% 6,655.50 Group I 0024221178 116,000.00 01-May-2007 4 7.375% 4,132.50 Group II 0023131600 20,000.00 01-May-2007 4 9.250% 875.04

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Group I 65 21,~~552~~950,~~900~~200.00 21,~~552~~950,~~900~~198.0098 0 0.00 0.00 Group II 228 1226,~~053,650~~200.00 1194,~~027,906~~014.7031 0 0.00 0.00 Total 2813 32,~~606~~176,~~550~~400.00 32,~~580~~144,~~806~~213.7029 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group I 0 0.00 0.00 0 0.00 0.00 ~~206~~43,~~167~~349.7699 Group II 0 0.00 0.00 0 0.00 0.00 ~~285~~76,~~959~~509.3812 Total 0 0.00 0.00 0 0.00 0.00 ~~492~~119,~~127~~859.1411

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I ~~0022910772~~0022952360 FL 6244.1688 01-~~Mar~~Jan-~~2006 1,336,500.00 1,336,500.00 Group I 0022946487 GA 76.19 01-Apr-~~2007 ~~422~~600,~~500~~000.00 ~~422~~599,~~500~~998.0098 Group I ~~0023150618~~0023150824 GA 79.9899 01-Mar-2007 7960,~~900~~950.00 7960,~~900~~950.00 Group I ~~0023161243~~0023156409 GAFL 7579.0097 01-~~Apr~~Mar-2007 ~~111~~395,~~750~~200.00 ~~111~~395,~~750~~200.00 Group I ~~0023176183~~0023163058 FL 6539.0016 01-Apr-2007 ~~485~~509,~~350~~050.00 ~~485~~509,~~350~~050.00 Group I ~~0024252595~~0023177504 GA 79100.9600 01-May-2007 ~~116~~385,~~900~~000.00 ~~116~~385,~~900~~000.00 Group II ~~0023103948~~0023098510 FLGA 7980.~~99 01-Mar-2007 20,000.~~00 ~~500.00 Group II 0023108038 FL 79.98~~ 01-Jan-2007 2920,~~500~~650.00 2920,~~500~~650.00 Group II ~~0023110273~~0023113285 FL 80.00 01-~~Feb~~Jan-2007 2119,~~300~~200.00 2114,~~300~~200.00 Group II ~~0023112535~~0023113913 FL 7955.9860 01-Jan-2007 2740,~~050.00 25,845.78 Group II 0023113871 GA 79.77 01-Feb-2007 10,~~000.00 512,~~038~~831.~~94 Group II 0023118524 GA 77.35 01-Jan-2007~~ 11~~,600.00~~ ~~11,600.00~~ Group II ~~0023123789~~0023125784 GA 79.98 01-Jan-2007 1225,~~850~~950.00 1225,~~850~~946.0023 Group II ~~0023124787~~0023133564 FL ~~79.99 01-Jan-2007 56,100.00 56,099.33 Group II 0023132046 FL 79.99 01-Mar-2007 22,350.00 22,350.00 Group II 0023133556 GA~~ 80.00 01-Feb-2007 3121,~~800~~500.00 3121,~~800~~500.00 Group II ~~0023133952~~0023141914 ~~FL 80.00 01-Mar-2007 100,000.00 100,000.00 Group II 0023135858~~ NC ~~79.99 01-Feb-2007 77,350.00 77,350.00 Group II 0023136740 GA~~ 80.00 01-Feb-2007 8239,500.00 8239,~~500~~486.0097 Group II ~~0023136906~~0023156367 ~~GA 80.00 01-Mar-2007 51,200.00 51,200.00 Group II 0023140460~~ FL 8079.0097 01-~~Feb-2007 41,600.00 41,600.00 Group II 0023144512 FL 65.00 01-~~Mar-2007 6649,~~200~~400.00 6649,~~170~~400.~~88 Group II 0023146343 FL 80.~~00 ~~01-Mar-2007 42,500.00 42,500.00~~ Group II ~~0023160476~~0024246050 ~~FL 80.00 01-Apr-2007 94,000.00 94,000.00 Group II 0023161250~~ GA 7579.0053 01-Apr-2007 3710,~~250.00 37,241.45 Group II 0023163512 GA 80.00 01-Apr-2007 42,~~000.00 4210,000.00 ~~Group II 0024234700 FL 45.85 01-Mar-2007 129,900.00 129,900.00 Group II 0024249997 NC 80.00 01-May-2007 46,600.00 46,550.00~~

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I ~~0022910772~~0022952360 Loan Paid in Full 0 6.~~750~~375% 360 159 Group I ~~0022946487~~0023150824 Loan Paid in Full 0 68.125% 360 27 Group I ~~0023150618~~0023156409 Loan Paid in Full ~~0 8.000% 360 3 Group I 0023161243 Loan Paid in Full~~ (1) 87.~~500~~000% 360 27 Group I ~~0023176183~~0023163058 Loan Paid in Full 10 8.~~375~~125% 360 26 Group I ~~0024252595~~0023177504 Loan Paid in Full 0 87.375% 360 26 Group II ~~0023103948~~0023098510 Loan Paid in Full (1) 8.~~000% 240 3 Group II 0023108038 Loan Paid in Full 1 8.~~875% 240 ~~5 Group II 0023110273 Loan Paid in Full 0~~ 9~~.750%~~ ~~240 4~~ Group II ~~0023112535~~0023113285 Loan Paid in Full 0 ~~9.000% 240 5 Group II 0023113871 Loan Paid in Full (1) 7.875% 240 4 Group II 0023118524 Loan Paid in Full (1)~~ 8.~~125~~750% 240 ~~5 Group II 0023123789 Loan Paid in Full (1) 8.375% 240 5 Group II 0023124787 Loan Paid in Full 0~~ 9~~.250%~~ ~~240 5~~ Group II ~~0023132046~~0023113913 Loan Paid in Full 0 ~~9.375% 240 3 Group II 0023133556 Loan Paid in Full 0~~ 8.~~250~~000% 240 ~~4 Group II 0023133952 Loan Paid in Full 0~~ 9~~.375%~~ ~~240 3~~ Group II ~~0023135858~~0023125784 Loan Paid in Full (1) 8.~~125~~875% 240 ~~4 Group II 0023136740 Loan Paid in Full 0 8.125% 240 4 Group II 0023136906 Loan Paid in Full 0 8.375% 240 3 Group II 0023140460 Loan Paid in Full (1)~~ 9~~.125%~~ ~~240 4~~ Group II ~~0023144512~~0023133564 Loan Paid in Full ~~0 16.250% 360 3 Group II 0023146343 Loan Paid in Full 0 9.375% 240 3 Group II 0023160476 Loan Paid in Full 0 9.250% 240 2 Group II 0023161250 Loan Paid in Full~~ (1) 177.750% ~~360~~240 28 Group II ~~0023163512~~0023141914 Loan Paid in Full 0 8.~~250~~625% 240 28 Group II ~~0024234700~~0023156367 Loan Paid in Full (1) 89.~~375~~000% 240 37 Group II ~~0024249997~~0024246050 Loan Paid in Full 0 9.~~750~~625% 240 26

Prepayment Rates

Summary SMM CPR PSA Current Month 10.~~400~~815% Current Month 159.~~562~~357% Current Month ~~2,458~~652.~~205~~556% 3 Month Average 10.~~466~~855% 3 Month Average 169.~~161~~758% 3 Month Average ~~4,608~~824.~~029~~160% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~20.980% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~8,671.091% N/A ~~Jan~~May-2007 ~~N/A~~11.941% N/A ~~Jan~~May-2007 ~~N/A~~2,694.792% N/A ~~Feb~~Jun-2007 ~~N/A~~15.562% N/A ~~Feb~~Jun-2007 ~~N/A~~2,458.205% N/A ~~Mar~~Jul-2007 ~~N/A~~16.484% N/A ~~Mar~~Jul-2007 ~~N/A~~1,979.523% N/A ~~Apr~~Aug-2007 2013.~~980~~071% N/A ~~Apr~~Aug-2007 81,~~671~~265.~~091~~000% N/A ~~May~~Sep-2007 116.~~941~~848% N/A ~~May~~Sep-2007 ~~2,694~~554.~~792~~924% N/A ~~Jun~~Oct-2007 159.~~562~~357% N/A ~~Jun~~Oct-2007 ~~2,458~~652.~~205~~556% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group I SMM CPR PSA Current Month 10.~~154~~866% Current Month 139.~~002~~906% Current Month ~~2,083~~695.~~367~~358% 3 Month Average 10.~~221~~762% 3 Month Average 138.~~670~~732% 3 Month Average ~~3,964~~735.~~149~~829% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~17.213% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~7,335.123% N/A ~~Jan~~May-2007 ~~N/A~~10.794% N/A ~~Jan~~May-2007 ~~N/A~~2,473.955% N/A ~~Feb~~Jun-2007 ~~N/A~~13.002% N/A ~~Feb~~Jun-2007 ~~N/A~~2,083.367% N/A ~~Mar~~Jul-2007 ~~N/A~~12.839% N/A ~~Mar~~Jul-2007 ~~N/A~~1,559.704% N/A ~~Apr~~Aug-2007 1711.~~213~~386% N/A ~~Apr~~Aug-2007 71,~~335~~111.~~123~~715% N/A ~~May~~Sep-2007 104.~~794~~904% N/A ~~May~~Sep-2007 ~~2,473~~400.~~955~~415% N/A ~~Jun~~Oct-2007 139.~~002~~906% N/A ~~Jun~~Oct-2007 ~~2,083~~695.~~367~~358% 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 II SMM CPR PSA Current Month 20.~~532~~571% Current Month 266.~~490~~641% Current Month ~~3,924~~449.~~124~~147% 3 Month Average 21.~~576~~300% 3 Month Average 2614.~~508~~352% 3 Month Average 61,~~863~~199.~~619~~824% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~36.014% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~13,078.746% N/A ~~Jan~~May-2007 ~~N/A~~17.021% N/A ~~Jan~~May-2007 ~~N/A~~3,587.986% N/A ~~Feb~~Jun-2007 ~~N/A~~26.490% N/A ~~Feb~~Jun-2007 ~~N/A~~3,924.124% N/A ~~Mar~~Jul-2007 ~~N/A~~31.736% N/A ~~Mar~~Jul-2007 ~~N/A~~3,613.353% N/A ~~Apr~~Aug-2007 3620.~~014~~709% N/A ~~Apr~~Aug-2007 131,~~078~~922.~~746~~799% N/A ~~May~~Sep-2007 1715.~~021~~705% N/A ~~May~~Sep-2007 31,~~587~~227.~~986~~525% N/A ~~Jun~~Oct-2007 266.~~490~~641% N/A ~~Jun~~Oct-2007 ~~3,924~~449.~~124~~147% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

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

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

Interest Rate Stratification Summary Group I Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.499 9 6,~~736~~732,~~523~~802.2011 2.~~348~~444 9 6,~~736~~732,~~523~~802.2011 2.~~850~~949 5.500 5.999 8382 49,~~404~~054,~~348~~568.6775 17.~~219~~810 8382 49,~~404~~054,~~348~~568.6775 2021.~~905~~485 6.000 6.499 ~~149~~147 7977,~~972~~852,~~514~~198.0488 2728.~~874~~266 ~~149~~147 7977,~~972~~852,~~514~~198.0488 3334.~~839~~097 6.500 6.999 ~~118~~115 5049,~~919~~281,~~579~~027.1719 17.~~748~~892 ~~117~~114 5049,~~883~~244,~~079~~527.1719 21.~~530~~568 7.000 7.499 8784 2625,~~408~~005,~~806~~208.2442 9.~~205~~079 8683 2624,~~394~~990,~~206~~821.2449 1110.~~168~~945 7.500 7.999 ~~105~~97 1211,~~217~~637,~~568~~712.7792 4.~~258~~225 5554 10,~~210~~111,~~040~~095.3632 4.~~320~~428 8.000 8.499 ~~411~~386 2622,~~198~~973,~~602~~427.0985 98.~~131~~341 7461 108,~~795~~401,~~078~~099.8519 43.~~568~~679 8.500 8.999 ~~395~~380 2019,~~263~~180,~~041~~995.6874 76.~~063~~964 9 1,936,~~701~~497.8428 0.~~819~~848 9.000 9.499 ~~158~~151 76,~~174~~734,~~080~~914.4166 2.~~500~~445 0 0.00 0.000 9.500 9.999 ~~128~~125 5,~~159~~120,~~164~~082.2237 1.~~798~~859 0 0.00 0.000 10.000 10.499 1 37,~~448~~321.4187 0.~~013~~014 0 0.00 0.000 10.500 10.999 1 73,400.00 0.~~026~~027 0 0.00 0.000 11.000 11.499 1 88,000.00 0.~~031~~032 0 0.00 0.000 11.500 11.999 1 40,000.00 0.~~014~~015 0 0.00 0.000 12.000 12.499 1 76,~~588~~504.8431 0.~~027~~028 0 0.00 0.000 12.500 12.999 2 143,~~229~~181.9553 0.~~050~~052 0 0.00 0.000 13.000 13.499 2 72,200.00 0.~~025~~026 0 0.00 0.000 13.500 13.999 3 87,~~953~~908.9377 0.~~031~~032 0 0.00 0.000 14.000 14.499 32 ~~401~~351,~~808~~744.2321 0.~~140~~128 0 0.00 0.000 14.500 14.999 6 291,~~913~~714.5362 0.~~102~~106 0 0.00 0.000 15.000 15.499 2 73,246.98 0.~~026~~027 0 0.00 0.000 15.500 15.999 4 192,~~084~~055.5717 0.~~067~~070 0 0.00 0.000 16.000 16.499 32 ~~141~~71,~~241~~850.0365 0.~~049~~026 0 0.00 0.000 16.500 16.999 2 68,~~536~~514.4430 0.~~024~~025 0 0.00 0.000 17.000 17.499 32 ~~274~~43,~~002~~025.7853 0.~~096~~016 0 0.00 0.000 17.500 17.999 31 ~~314~~65,~~698~~335.9618 0.~~110~~024 0 0.00 0.000 18.000 18.499 0 0.00 0.000 0 0.00 0.000 18.500 18.999 3 79,~~706~~687.4577 0.~~028~~029 0 0.00 0.000 >= 19.000 0 0.00 0.000 0 0.00 0.000 Total 1,~~684~~612 ~~286~~275,~~910~~428,~~288~~629.5978 100.000 ~~582~~559 ~~236~~228,~~332~~323,~~492~~610.3721 100.000

Interest Rate Stratification (continued) Group II Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.000 0 0.00 0.000 5.000 5.499 0 0.00 0.000 5.500 5.999 0 0.00 0.000 6.000 6.499 0 0.00 0.000 6.500 6.999 1 36,500.00 0.~~072~~077 7.000 7.499 1 14,~~600~~386.0093 0.~~029~~031 7.500 7.999 5043 21,~~007~~526,~~528~~617.4160 3.~~969~~241 8.000 8.499 ~~337~~325 1514,~~403~~572,~~523~~328.2466 30.~~455~~936 8.500 8.999 ~~386~~371 1817,~~326~~244,~~339~~498.8446 36.~~234~~609 9.000 9.499 ~~158~~151 76,~~174~~734,~~080~~914.4166 14.~~184~~298 9.500 9.999 ~~128~~125 5,~~159~~120,~~164~~082.2237 10.~~200~~870 10.000 10.499 1 37,~~448~~321.4187 0.~~074~~079 10.500 10.999 1 73,400.00 0.~~145~~156 11.000 11.499 1 88,000.00 0.~~174~~187 11.500 11.999 1 40,000.00 0.~~079~~085 12.000 12.499 1 76,~~588~~504.8431 0.~~151~~162 12.500 12.999 2 143,~~229~~181.9553 0.~~283~~304 13.000 13.499 2 72,200.00 0.~~143~~153 13.500 13.999 3 87,~~953~~908.9377 0.~~174~~187 14.000 14.499 32 ~~401~~351,~~808~~744.2321 0.~~794~~747 14.500 14.999 6 291,~~913~~714.5362 0.~~577~~619 15.000 15.499 2 73,246.98 0.~~145~~155 15.500 15.999 4 192,~~084~~055.5717 0.~~380~~408 16.000 16.499 32 ~~141~~71,~~241~~850.0365 0.~~279~~153 16.500 16.999 2 68,~~536~~514.4430 0.~~136~~145 17.000 17.499 32 ~~274~~43,~~002~~025.7853 0.~~542~~091 17.500 17.999 31 ~~314~~65,~~698~~335.9618 0.~~622~~139 18.000 18.499 0 0.00 0.000 18.500 18.999 3 79,~~706~~687.4577 0.~~158~~169 >= 19.000 0 0.00 0.000 Total 1,~~102~~053 5047,~~577~~105,~~796~~019.2257 100.000

Filing Compare · HomeBanc 2007-1