10-D 1 rbs0700b_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: 333-140279-03 RBSGC Mortgage Loan Trust 2007-B (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140279 Greenwich Capital Acceptance, Inc. (Exact name of depositor as specified in its charter) Greenwich Capital Financial Products, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199325 54-2199326 54-2199714 (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)) 1A1 _____ _____ __X___ ____________ 1A2 _____ _____ __X___ ____________ 1A3 _____ _____ __X___ ____________ 1A4 _____ _____ __X___ ____________ 1A5 _____ _____ __X___ ____________ 1A6 _____ _____ __X___ ____________ 2A1 _____ _____ __X___ ____________ 3A1 _____ _____ __X___ ____________ 3A2 _____ _____ __X___ ____________ 1X _____ _____ __X___ ____________ 1PO _____ _____ __X___ ____________ R _____ _____ __X___ ____________ 1B1 _____ _____ __X___ ____________ 1B2 _____ _____ __X___ ____________ 1B3 _____ _____ __X___ ____________ 1B4 _____ _____ __X___ ____________ 3B1 _____ _____ __X___ ____________ 3B2 _____ _____ __X___ ____________ 3B3 _____ _____ __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 RBSGC Mortgage Loan Trust 2007-B. 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 RBSGC Mortgage Loan Trust 2007-B, 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. RBSGC Mortgage Loan Trust 2007-B (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 RBSGC Mortgage Loan Trust 2007-B, relating to the October 25, 2007 distribution. EX-99.1 RBS Greenwich Capital Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Distribution Date: 10/25/2007 RBS Greenwich Capital Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Series 2007-B 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 1A1 74927XAA0 0610/2224/2007 5.~~62000~~43125% 9891,~~736~~291,~~773~~568.1165 ~~462~~413,~~417~~092.2256 1A2 74927XAB8 0610/2224/2007 12.~~88000~~06875% 0.00 65,~~213~~646.2330 1A3 74927XAC6 0610/2224/2007 1.~~38000~~56875% 0.00 6569,~~678~~536.0060 1A4 74927XAD4 0610/2224/2007 5.~~77000~~58125% ~~218~~214,~~660~~506,~~907~~161.9067 1997,~~051,394~~443.5316 1A5 74927XAE2 0509/3128/2007 6.00000% ~~151~~148,~~157~~799,~~694~~443.8336 ~~755~~743,~~788~~822.4776 1A6 74927XBA9 0610/2224/2007 0.~~73000~~91875% 0.00 ~~133~~164,~~018~~192.7277 2A1 74927XAF9 0509/3128/2007 6.~~08710~~08257% 23,~~894~~248,~~760~~250.5957 ~~121~~117,~~208~~840.1793 3A1 74927XAG7 0509/3128/2007 5.~~45669~~45117% 9289,~~520~~712,~~972~~476.3880 ~~420~~407,~~715~~531.5248 3A2 74927XAH5 0509/3128/2007 5.~~45669~~45117% 2,~~590~~511,~~488~~853.3548 11,~~779~~410.5845 1X 74927XAJ1 0509/3128/2007 6.00000% 0.00 3,~~783~~496.9831 1PO 74927XAK8 0509/3128/2007 0.00000% ~~592~~583,~~248~~001.1421 0.00 R 74927XAL6 0509/3128/2007 6.50000% 0.00 0.00 1B1 74927XAM4 0509/3128/2007 6.~~47147~~47157% 10,~~616~~581,~~042~~296.7830 57,~~251~~051.1890 1B2 74927XAN2 0509/3128/2007 6.~~47147~~47157% 6,~~104~~084,~~249~~270.5625 32,~~919~~804.5698 1B3 74927XAP7 0509/3128/2007 6.~~47147~~47157% 4,~~776~~760,~~370~~737.6147 25,~~758~~668.4579 1B4 74927XAQ5 0509/3128/2007 6.~~47147~~47157% 3,~~450~~439,~~488~~194.4796 18,~~608~~543.1134 1B5 74927XAU6 0509/3128/2007 6.~~47147~~47157% 2,~~388~~380,~~185~~368.3073 12,~~879~~834.2340 1B6 74927XAV4 0509/3128/2007 6.~~47147~~47157% 1,~~858~~851,~~032~~950.1376 109,~~020~~985.1729 1B7 74927XAW2 0509/3128/2007 6.~~47147~~47157% 1,~~592~~587,~~568~~355.1565 8,~~588~~558.5565 3B1 74927XAR3 0509/3128/2007 5.~~45669~~45117% 1,~~232~~226,~~858~~470.4744 5,~~606~~571.1141 3B2 74927XAS1 0509/3128/2007 5.~~45669~~45117% ~~591~~588,~~492~~427.7897 2,~~689~~673.6602 3B3 74927XAT9 0509/3128/2007 5.~~45669~~45117% ~~295~~293,~~247~~717.6684 1,~~342~~334.5625 3B4 74927XAX0 0509/3128/2007 5.~~45669~~45117% ~~197~~196,~~496~~473.7442 ~~898~~892.0751 3B5 74927XAY8 0509/3128/2007 5.~~45669~~45117% ~~147~~146,~~623~~858.8392 ~~671~~667.2813 3B6 74927XAZ5 0509/3128/2007 5.~~45669~~45117% ~~148~~147,~~191~~423.3550 ~~673~~669.8669 P RBSGCM07BP 0509/3128/2007 0.00000% 100.00 06,397.0051 LT-R RBSGCM07BLTR 0509/3128/2007 0.00000% 0.00 0.00 Totals ~~621~~603,~~552~~937,~~793~~401.1395 3,~~268~~177,~~904~~666.2119

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1A1 1940,~~180,836~~840.5291 0.00 9790,~~555~~350,~~936~~727.6074 1,~~643~~353,~~253~~933.7447 0.00 1A2 0.00 0.00 0.00 65,~~213~~646.2330 0.00 1A3 0.00 0.00 0.00 6569,~~678~~536.0060 0.00 1A4 1806,~~136,632~~277.8430 0.00 ~~217~~213,~~524~~699,~~275~~884.0636 21,~~188~~803,~~027~~720.3746 0.00 1A5 ~~401~~595,~~704~~276.7688 0.00 ~~150~~148,~~755~~204,~~990~~166.0848 1,~~157~~339,~~493~~099.2364 0.00 1A6 0.00 0.00 0.00 ~~133~~164,~~018~~192.7277 0.00 2A1 9194,~~513~~212.1608 0.00 23,~~803~~154,~~247~~038.4348 212,~~721~~053.3301 0.00 3A1 ~~613~~122,~~264~~815.7222 0.00 9189,~~907~~589,~~707~~661.6658 1530,~~033,980~~346.2470 0.00 3A2 173,~~170~~438.7669 0.00 2,~~573~~508,~~317~~414.6078 2814,~~950~~849.3414 0.00 1X 0.00 0.00 0.00 3,~~783~~496.9831 0.00 1PO ~~5,553~~522.0861 0.00 ~~586~~582,~~695~~478.0660 ~~5,553~~522.0861 0.00 R 0.00 0.00 0.00 0.00 0.00 1B1 8,~~567~~861.6779 0.00 10,~~607~~572,~~475~~434.1151 65,~~818~~913.8569 0.00 1B2 45,~~926~~095.4355 0.00 6,~~099~~079,~~323~~174.1370 37,~~845~~900.9953 0.00 1B3 3,~~854~~987.7710 0.00 4,~~772~~756,~~515~~750.8437 29,~~613~~655.2289 0.00 1B4 2,~~784~~880.7131 0.00 3,~~447~~436,~~703~~314.7565 21,~~392~~423.8265 0.00 1B5 1,~~927~~993.3855 0.00 2,~~386~~378,~~257~~375.9218 14,~~806~~827.6195 0.00 1B6 1,~~499~~551.5200 0.00 1,~~856~~850,~~532~~399.6076 11,~~519~~536.6929 0.00 1B7 1,~~285~~329.2840 0.00 1,~~591~~586,~~282~~026.8724 9,~~873~~888.8305 0.00 3B1 1,~~583~~619.9591 0.00 1,~~231~~224,~~274~~850.5253 7,~~190~~191.0632 0.00 3B2 ~~759~~777.9419 0.00 ~~590~~587,~~732~~650.8478 3,~~449~~450.6021 0.00 3B3 ~~379~~387.3394 0.00 ~~294~~293,~~868~~329.3390 1,~~721~~722.8919 0.00 3B4 ~~253~~259.7450 0.00 ~~197~~196,~~243~~213.0192 1,~~151~~152.8101 0.00 3B5 ~~189~~193.6697 0.00 ~~147~~146,~~434~~664.1795 ~~860~~861.9410 0.00 3B6 ~~190~~194.3971 0.00 ~~148~~147,~~000~~228.9679 864.2540 0.00 P 0.00 0.00 100.00 06,397.0051 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 32,~~474~~592,~~878~~515.61 0.00 ~~618~~601,~~077~~344,~~914~~886.5430 65,~~743~~770,~~782~~181.8280 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 1A1 101,367,000.00 9891,~~736~~291,~~773~~568.1165 0.00 1940,~~180,836~~840.5291 0.00 1A2 0.00 0.00 0.00 0.00 0.00 1A3 0.00 0.00 0.00 0.00 0.00 1A4 221,462,000.00 ~~218~~214,~~660~~506,~~907~~161.9067 ~~144~~148,~~859~~968.93 ~~991~~657,~~772~~308.9138 0.00 1A5 152,822,000.00 ~~151~~148,~~157~~799,~~694~~443.8336 ~~108~~110,~~500~~265.0396 ~~293~~485,~~204~~010.7291 0.00 1A6 0.00 0.00 0.00 0.00 0.00 2A1 24,546,000.00 23,~~894~~248,~~760~~250.5957 8788,~~013~~101.9834 46,~~499~~110.1874 0.00 3A1 93,575,000.00 9289,~~520~~712,~~972~~476.3880 118,~~868~~491.6404 ~~494~~4,~~396~~324.0818 0.00 3A2 2,620,000.00 2,~~590~~511,~~488~~853.3548 3,~~328~~317.1962 ~~13,842~~121.5607 0.00 1X 0.00 0.00 0.00 0.00 0.00 1PO 593,600.01 ~~592~~583,~~248~~001.1421 ~~420~~424.7446 ~~5,132~~98.3415 0.00 R 100.00 0.00 0.00 0.00 0.00 1B1 10,633,000.00 10,~~616~~581,~~042~~296.7830 8,~~567~~861.6779 0.00 0.00 1B2 6,114,000.00 6,~~104~~084,~~249~~270.5625 45,~~926~~095.4355 0.00 0.00 1B3 4,784,000.00 4,~~776~~760,~~370~~737.6147 3,~~854~~987.7710 0.00 0.00 1B4 3,456,000.00 3,~~450~~439,~~488~~194.4796 2,~~784~~880.7131 0.00 0.00 1B5 2,392,000.00 2,~~388~~380,~~185~~368.3073 1,~~927~~993.3855 0.00 0.00 1B6 1,861,000.00 1,~~858~~851,~~032~~950.1376 1,~~499~~551.5200 0.00 0.00 1B7 1,595,111.99 1,~~592~~587,~~568~~355.1565 1,~~285~~329.2840 0.00 0.00 3B1 1,236,000.00 1,~~232~~226,~~858~~470.4744 1,~~583~~619.9591 0.00 0.00 3B2 593,000.00 ~~591~~588,~~492~~427.7897 ~~759~~777.9419 0.00 0.00 3B3 296,000.00 ~~295~~293,~~247~~717.6684 ~~379~~387.3394 0.00 0.00 3B4 198,000.00 ~~197~~196,~~496~~473.7442 ~~253~~259.7450 0.00 0.00 3B5 148,000.00 ~~147~~146,~~623~~858.8392 ~~189~~193.6697 0.00 0.00 3B6 148,568.97 ~~148~~147,~~191~~423.3550 ~~190~~194.3971 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 630,440,480.97 ~~621~~603,~~552~~937,~~793~~401.1395 ~~491~~498,~~194~~701.2827 2,~~983~~093,~~684~~814.3134 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1A1 0.00 1940,~~180,836~~840.5291 9790,~~555~~350,~~936~~727.6074 0.~~96240331~~89132289 1940,~~180,836~~840.5291 1A2 0.00 0.00 0.00 0.00000000 0.00 1A3 0.00 0.00 0.00 0.00000000 0.00 1A4 0.00 1806,~~136,632~~277.8430 ~~217~~213,~~524~~699,~~275~~884.0636 0.~~98221941~~96495058 1806,~~136,632~~277.8430 1A5 0.00 ~~401~~595,~~704~~276.7688 ~~150~~148,~~755~~204,~~990~~166.0848 0.~~98648094~~96978293 ~~401~~595,~~704~~276.7688 1A6 0.00 0.00 0.00 0.00000000 0.00 2A1 0.00 9194,~~513~~212.1608 23,~~803~~154,~~247~~038.4348 0.~~96974038~~94329172 9194,~~513~~212.1608 3A1 0.00 ~~613~~122,~~264~~815.7222 9189,~~907~~589,~~707~~661.6658 0.~~98218229~~95741022 ~~613~~122,~~264~~815.7222 3A2 0.00 173,~~170~~438.7669 2,~~573~~508,~~317~~414.6078 0.~~98218229~~95741022 173,~~170~~438.7669 1X 0.00 0.00 0.00 0.00000000 0.00 1PO 0.00 ~~5,553~~522.0861 ~~586~~582,~~695~~478.0660 0.~~98836767~~98126447 ~~5,553~~522.0861 R 0.00 0.00 0.00 0.00000000 0.00 1B1 0.00 8,~~567~~861.6779 10,~~607~~572,~~475~~434.1151 0.~~99759946~~99430401 8,~~567~~861.6779 1B2 0.00 45,~~926~~095.4355 6,~~099~~079,~~323~~174.1370 0.~~99759947~~99430401 45,~~926~~095.4355 1B3 0.00 3,~~854~~987.7710 4,~~772~~756,~~515~~750.8437 0.~~99759946~~99430401 3,~~854~~987.7710 1B4 0.00 2,~~784~~880.7131 3,~~447~~436,~~703~~314.7565 0.~~99759946~~99430401 2,~~784~~880.7131 1B5 0.00 1,~~927~~993.3855 2,~~386~~378,~~257~~375.9218 0.~~99759946~~99430401 1,~~927~~993.3855 1B6 0.00 1,~~499~~551.5200 1,~~856~~850,~~532~~399.6076 0.~~99759946~~99430401 1,~~499~~551.5200 1B7 0.00 1,~~285~~329.2840 1,~~591~~586,~~282~~026.8724 0.~~99759947~~99430400 1,~~285~~329.2840 3B1 0.00 1,~~583~~619.9591 1,~~231~~224,~~274~~850.5253 0.~~99617680~~99097939 1,~~583~~619.9591 3B2 0.00 ~~759~~777.9419 ~~590~~587,~~732~~650.8478 0.~~99617680~~99097939 ~~759~~777.9419 3B3 0.00 ~~379~~387.3394 ~~294~~293,~~868~~329.3390 0.~~99617679~~99097939 ~~379~~387.3394 3B4 0.00 ~~253~~259.7450 ~~197~~196,~~243~~213.0192 0.~~99617682~~99097939 ~~253~~259.7450 3B5 0.00 ~~189~~193.6697 ~~147~~146,~~434~~664.1795 0.~~99617682~~99097939 ~~189~~193.6697 3B6 0.00 ~~190~~194.3971 ~~148~~147,~~000~~228.9679 0.~~99617679~~99097941 ~~190~~194.3971 P 0.00 0.00 100.00 1.00000000 0.00 LT-R 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 32,~~474~~592,~~878~~515.61 ~~618~~601,~~077~~344,~~914~~886.5430 0.~~98039059~~95384878 32,~~474~~592,~~878~~515.61

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1A1 101,367,000.00 ~~974~~900.~~05243432~~60442402 0.00000000 119.~~64912171~~28153058 0.00000000 1A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1A4 221,462,000.00 ~~987~~968.~~35181611~~59127828 0.~~65410739~~67266136 42.~~47829835~~96804138 0.00000000 1A5 152,822,000.00 ~~989~~973.~~10951846~~67815733 0.~~70997651~~72153198 13.~~91860282~~17369822 0.00000000 1A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2A1 24,546,000.00 ~~973~~947.~~46861362~~12990182 3.~~54493522~~58923409 0.~~18329585~~24895054 0.00000000 3A1 93,575,000.00 ~~988~~958.~~73601261~~72270158 1.~~27030339~~26626813 50.~~28342057~~04621085 0.00000000 3A2 2,620,000.00 ~~988~~958.~~73601145~~72270229 1.~~27030153~~26626718 50.~~28341985~~04620992 0.00000000 1X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1PO 593,600.01 ~~997~~982.~~72259101~~14487901 0.~~70879379~~71506063 80.~~64612519~~16534703 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 1B1 10,633,000.00 ~~998~~995.~~40522712~~13743064 0.~~80576225~~83342330 0.00000000 0.00000000 1B2 6,114,000.00 ~~998~~995.~~40522735~~13743049 0.~~80576219~~83342329 0.00000000 0.00000000 1B3 4,784,000.00 ~~998~~995.~~40522784~~13743102 0.~~80576296~~83342391 0.00000000 0.00000000 1B4 3,456,000.00 ~~998~~995.~~40522859~~13743056 0.~~80576100~~83342303 0.00000000 0.00000000 1B5 2,392,000.00 ~~998~~995.~~40522575~~13742893 0.~~80576087~~83342391 0.00000000 0.00000000 1B6 1,861,000.00 ~~998~~995.~~40522837~~13743149 0.~~80576034~~83342289 0.00000000 0.00000000 1B7 1,595,111.99 ~~998~~995.~~40522796~~13743233 0.~~80576161~~83342111 0.00000000 0.00000000 3B1 1,236,000.00 ~~997~~992.~~45830906~~29000000 1.~~28151294~~31060680 0.00000000 0.00000000 3B2 593,000.00 ~~997~~992.~~45831366~~29000000 1.~~28151771~~31060708 0.00000000 0.00000000 3B3 296,000.00 ~~997~~992.~~45831081~~29000000 1.~~28152027~~31060811 0.00000000 0.00000000 3B4 198,000.00 ~~997~~992.~~45828283~~29000000 1.~~28151515~~31060606 0.00000000 0.00000000 3B5 148,000.00 ~~997~~992.~~45831081~~29000000 1.~~28148649~~31060811 0.00000000 0.00000000 3B6 148,568.97 ~~997~~992.~~45828486~~28997818 1.~~28149236~~31056976 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 LT-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 1A1 0.00000000 119.~~64912171~~28153058 ~~962~~891.~~40331272~~32289345 0.~~96240331~~89132289 119.~~64912171~~28153058 1A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1A4 0.00000000 53.~~13240574~~64070269 ~~982~~964.~~21941037~~95057554 0.~~98221941~~96495058 53.~~13240574~~64070269 1A5 0.00000000 23.~~62857939~~89523027 ~~986~~969.~~48093913~~78292707 0.~~98648094~~96978293 23.~~62857939~~89523027 1A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2A1 0.00000000 3.~~72823108~~83818463 ~~969~~943.~~74038255~~29171678 0.~~96974038~~94329172 3.~~72823108~~83818463 3A1 0.00000000 61.~~55372396~~31247897 ~~982~~957.~~18228865~~41022260 0.~~98218229~~95741022 61.~~55372396~~31247897 3A2 0.00000000 61.~~55372519~~31247710 ~~982~~957.~~18229008~~41022137 0.~~98218229~~95741022 61.~~55372519~~31247710 1X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1PO 0.00000000 90.~~35491898~~88040767 ~~988~~981.~~36767203~~26447134 0.~~98836767~~98126447 90.~~35491898~~88040767 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1B1 0.00000000 0.~~80576225~~83342330 ~~997~~994.~~59946487~~30400734 0.~~99759946~~99430401 0.~~80576225~~83342330 1B2 0.00000000 0.~~80576219~~83342329 ~~997~~994.~~59946516~~30400720 0.~~99759947~~99430401 0.~~80576219~~83342329 1B3 0.00000000 0.~~80576296~~83342391 ~~997~~994.~~59946488~~30400711 0.~~99759946~~99430401 0.~~80576296~~83342391 1B4 0.00000000 0.~~80576100~~83342303 ~~997~~994.~~59946470~~30400752 0.~~99759946~~99430401 0.~~80576100~~83342303 1B5 0.00000000 0.~~80576087~~83342391 ~~997~~994.~~59946488~~30400502 0.~~99759946~~99430401 0.~~80576087~~83342391 1B6 0.00000000 0.~~80576034~~83342289 ~~997~~994.~~59946265~~30400860 0.~~99759946~~99430401 0.~~80576034~~83342289 1B7 0.00000000 0.~~80576161~~83342111 ~~997~~994.~~59946635~~30400495 0.~~99759947~~99430400 0.~~80576161~~83342111 3B1 0.00000000 1.~~28151294~~31060680 ~~996~~990.~~17679612~~97939320 0.~~99617680~~99097939 1.~~28151294~~31060680 3B2 0.00000000 1.~~28151771~~31060708 ~~996~~990.~~17679595~~97939292 0.~~99617680~~99097939 1.~~28151771~~31060708 3B3 0.00000000 1.~~28152027~~31060811 ~~996~~990.~~17679054~~97939189 0.~~99617679~~99097939 1.~~28152027~~31060811 3B4 0.00000000 1.~~28151515~~31060606 ~~996~~990.~~17681818~~97939394 0.~~99617682~~99097939 1.~~28151515~~31060606 3B5 0.00000000 1.~~28148649~~31060811 ~~996~~990.~~17682432~~97939189 0.~~99617682~~99097939 1.~~28148649~~31060811 3B6 0.00000000 1.~~28149236~~31056976 ~~996~~990.~~17679250~~97940842 0.~~99617679~~99097941 1.~~28149236~~31056976 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 LT-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 1A1 0509/25/07 - 0610/24/07 30 5.~~62000~~43125% 9891,~~736~~291,~~773~~568.1165 ~~462~~413,~~417~~189.2244 0.00 1A2 0509/25/07 - 0610/24/07 30 12.~~88000~~06875% 4138,~~625~~087,~~468~~753.8680 65,~~213~~661.2370 0.00 1A3 0509/25/07 - 0610/24/07 30 1.~~38000~~56875% 5753,~~111~~203,~~304~~814.2685 6569,~~678~~552.0090 0.00 1A4 0509/25/07 - 0610/24/07 30 5.~~77000~~58125% ~~218~~214,~~660~~506,~~907~~161.9067 1997,~~051,394~~677.5310 0.00 1A5 0509/01/07 - 0509/30/07 30 6.00000% ~~151~~148,~~157~~799,~~694~~443.8336 ~~755~~743,~~788~~997.4722 0.00 1A6 0509/25/07 - 0610/24/07 30 0.~~73000~~91875% ~~218~~214,~~660~~506,~~907~~161.9067 ~~133~~164,~~018~~231.7228 0.00 2A1 0509/01/07 - 0509/30/07 30 6.~~08710~~08257% 23,~~894~~248,~~760~~250.5957 ~~121~~117,~~208~~840.1793 0.00 3A1 0509/01/07 - 0509/30/07 30 5.~~45669~~45117% 9289,~~520~~712,~~972~~476.3880 ~~420~~407,~~715~~531.5248 0.00 3A2 0509/01/07 - 0509/30/07 30 5.~~45669~~45117% 2,~~590~~511,~~488~~853.3548 11,~~779~~410.5845 0.00 1X 0509/01/07 - 0509/30/07 30 6.00000% ~~756~~699,~~796~~426.0724 3,~~783~~497.9813 0.00 1PO N/A N/A 0.00000% 0.00 0.00 0.00 R N/A N/A 6.50000% 0.00 0.00 0.00 1B1 0509/01/07 - 0509/30/07 30 6.~~47147~~47157% 10,~~616~~581,~~042~~296.7830 57,~~251~~064.1867 0.00 1B2 0509/01/07 - 0509/30/07 30 6.~~47147~~47157% 6,~~104~~084,~~249~~270.5625 32,~~919~~812.5632 0.00 1B3 0509/01/07 - 0509/30/07 30 6.~~47147~~47157% 4,~~776~~760,~~370~~737.6147 25,~~758~~674.4554 0.00 1B4 0509/01/07 - 0509/30/07 30 6.~~47147~~47157% 3,~~450~~439,~~488~~194.4796 18,~~608~~547.1149 0.00 1B5 0509/01/07 - 0509/30/07 30 6.~~47147~~47157% 2,~~388~~380,~~185~~368.3073 12,~~879~~837.2327 0.00 1B6 0509/01/07 - 0509/30/07 30 6.~~47147~~47157% 1,~~858~~851,~~032~~950.1376 109,~~020~~987.1753 0.00 1B7 0509/01/07 - 0509/30/07 30 6.~~47147~~47157% 1,~~592~~587,~~568~~355.1565 8,~~588~~560.5557 0.00 3B1 0509/01/07 - 0509/30/07 30 5.~~45669~~45117% 1,~~232~~226,~~858~~470.4744 5,~~606~~571.1141 0.00 3B2 0509/01/07 - 0509/30/07 30 5.~~45669~~45117% ~~591~~588,~~492~~427.7897 2,~~689~~673.6602 0.00 3B3 0509/01/07 - 0509/30/07 30 5.~~45669~~45117% ~~295~~293,~~247~~717.6684 1,~~342~~334.5625 0.00 3B4 0509/01/07 - 0509/30/07 30 5.~~45669~~45117% ~~197~~196,~~496~~473.7442 ~~898~~892.0751 0.00 3B5 0509/01/07 - 0509/30/07 30 5.~~45669~~45117% ~~147~~146,~~623~~858.8392 ~~671~~667.2813 0.00 3B6 0509/01/07 - 0509/30/07 30 5.~~45669~~45117% ~~148~~147,~~191~~423.3550 ~~673~~669.8669 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 LT-R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~268~~171,~~904~~882.2103 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 1A1 0.00 096.0088 ~~462~~413,~~417~~092.2256 0.00 9790,~~555~~350,~~936~~727.6074 1A2 0.00 015.0040 65,~~213~~646.2330 0.00 4037,~~880~~563,~~662~~086.9408 1A3 0.00 016.0031 6569,~~678~~536.0060 0.00 5652,~~675~~787,~~273~~641.6566 1A4 0.00 0233.0093 1997,~~051,394~~443.5316 0.00 ~~217~~213,~~524~~699,~~275~~884.0636 1A5 0.00 0174.0045 ~~755~~743,~~788~~822.4776 0.00 ~~150~~148,~~755~~204,~~990~~166.0848 1A6 0.00 038.0051 ~~133~~164,~~018~~192.7277 0.00 ~~217~~213,~~524~~699,~~275~~884.0636 2A1 0.00 0.00 ~~121~~117,~~208~~840.1793 0.00 23,~~803~~154,~~247~~038.4348 3A1 0.00 0.00 ~~420~~407,~~715~~531.5248 0.00 9189,~~907~~589,~~707~~661.6658 3A2 0.00 0.00 11,~~779~~410.5845 0.00 2,~~573~~508,~~317~~414.6078 1X 0.00 0.0082 3,~~783~~496.9831 0.00 ~~749~~699,~~415~~047.5765 1PO 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 1B1 0.00 012.0077 57,~~251~~051.1890 0.00 10,~~607~~572,~~475~~434.1151 1B2 0.00 07.0035 32,~~919~~804.5698 0.00 6,~~099~~079,~~323~~174.1370 1B3 0.00 05.0075 25,~~758~~668.4579 0.00 4,~~772~~756,~~515~~750.8437 1B4 0.00 04.0015 18,~~608~~543.1134 0.00 3,~~447~~436,~~703~~314.7565 1B5 0.00 02.0087 12,~~879~~834.2340 0.00 2,~~386~~378,~~257~~375.9218 1B6 0.00 02.0024 109,~~020~~985.1729 0.00 1,~~856~~850,~~532~~399.6076 1B7 0.00 01.0092 8,~~588~~558.5565 0.00 1,~~591~~586,~~282~~026.8724 3B1 0.00 0.00 5,~~606~~571.1141 0.00 1,~~231~~224,~~274~~850.5253 3B2 0.00 0.00 2,~~689~~673.6602 0.00 ~~590~~587,~~732~~650.8478 3B3 0.00 0.00 1,~~342~~334.5625 0.00 ~~294~~293,~~868~~329.3390 3B4 0.00 0.00 ~~898~~892.0751 0.00 ~~197~~196,~~243~~213.0192 3B5 0.00 0.00 ~~671~~667.2813 0.00 ~~147~~146,~~434~~664.1795 3B6 0.00 0.00 ~~673~~669.8669 0.00 ~~148~~147,~~000~~228.9679 P 0.00 0.00 06,397.0051 0.00 100.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0613.0035 3,~~268~~177,~~904~~666.2119 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 1A1 101,367,000.00 5.~~62000~~43125% ~~974~~900.~~05243432~~60442402 4.~~56181223~~07617311 0.00000000 1A2 0.00 12.~~88000~~06875% ~~953~~872.~~96866801~~89163955 1.~~49455081~~50482880 0.00000000 1A3 0.00 1.~~38000~~56875% ~~989~~921.~~23153586~~54945785 1.~~13761627~~20473386 0.00000000 1A4 221,462,000.00 5.~~77000~~58125% ~~987~~968.~~35181611~~59127828 4.~~74751664~~50495841 0.00000000 1A5 152,822,000.00 6.00000% ~~989~~973.~~10951846~~67815733 4.~~94554757~~86839081 0.00000000 1A6 0.00 0.~~73000~~91875% ~~987~~968.~~35181611~~59127828 0.~~60063903~~74157770 0.00000000 2A1 24,546,000.00 6.~~08710~~08257% ~~973~~947.~~46861362~~12990182 4.~~93800090~~80082009 0.00000000 3A1 93,575,000.00 5.~~45669~~45117% ~~988~~958.~~73601261~~72270158 4.~~49602479~~35513203 0.00000000 3A2 2,620,000.00 5.~~45669~~45117% ~~988~~958.~~73601145~~72270229 4.~~49602290~~35513359 0.00000000 1X 0.00 6.00000% ~~930~~859.~~10425628~~59659222 4.~~65052085~~29798149 0.00000000 1PO 593,600.01 0.00000% 0.00000000 0.00000000 0.00000000 R 100.00 6.50000% 0.00000000 0.00000000 0.00000000 1B1 10,633,000.00 6.~~47147~~47157% ~~998~~995.~~40522712~~13743064 5.~~38429230~~36675162 0.00000000 1B2 6,114,000.00 6.~~47147~~47157% ~~998~~995.~~40522735~~13743049 5.~~38429179~~36675172 0.00000000 1B3 4,784,000.00 6.~~47147~~47157% ~~998~~995.~~40522784~~13743102 5.~~38429139~~36675167 0.00000000 1B4 3,456,000.00 6.~~47147~~47157% ~~998~~995.~~40522859~~13743056 5.~~38429109~~36675058 0.00000000 1B5 2,392,000.00 6.~~47147~~47157% ~~998~~995.~~40522575~~13742893 5.~~38429348~~36675167 0.00000000 1B6 1,861,000.00 6.~~47147~~47157% ~~998~~995.~~40522837~~13743149 5.~~38429339~~36675443 0.00000000 1B7 1,595,111.99 6.~~47147~~47157% ~~998~~995.~~40522796~~13743233 5.~~38429280~~36675171 0.00000000 3B1 1,236,000.00 5.~~45669~~45117% ~~997~~992.~~45830906~~29000000 4.~~53568770~~50761327 0.00000000 3B2 593,000.00 5.~~45669~~45117% ~~997~~992.~~45831366~~29000000 4.~~53568297~~50762226 0.00000000 3B3 296,000.00 5.~~45669~~45117% ~~997~~992.~~45831081~~29000000 4.~~53567568~~50760135 0.00000000 3B4 198,000.00 5.~~45669~~45117% ~~997~~992.~~45828283~~29000000 4.~~53570707~~50762626 0.00000000 3B5 148,000.00 5.~~45669~~45117% ~~997~~992.~~45831081~~29000000 4.~~53567568~~50763514 0.00000000 3B6 148,568.97 5.~~45669~~45117% ~~997~~992.~~45828486~~28997818 4.~~53567121~~50760344 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 LT-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 1A1 0.00000000 0.~~00000000~~00095574 4.~~56181223~~07521738 0.00000000 ~~962~~891.~~40331272~~32289345 1A2 0.00000000 0.~~00000000~~00035294 1.~~49455081~~50447587 0.00000000 ~~936~~860.~~89927442~~86735298 1A3 0.00000000 0.~~00000000~~00028251 1.~~13761627~~20445153 0.00000000 ~~981~~914.~~67899901~~34087368 1A4 0.00000000 0.~~00000000~~00105630 4.~~74751664~~50390207 0.00000000 ~~982~~964.~~21941037~~95057554 1A5 0.00000000 0.~~00000000~~00114152 4.~~94554757~~86724922 0.00000000 ~~986~~969.~~48093913~~78292707 1A6 0.00000000 0.~~00000000~~00017389 0.~~60063903~~74140381 0.00000000 ~~982~~964.~~21941037~~95057554 2A1 0.00000000 0.00000000 4.~~93800090~~80082009 0.00000000 ~~969~~943.~~74038255~~29171678 3A1 0.00000000 0.00000000 4.~~49602479~~35513203 0.00000000 ~~982~~957.~~18228865~~41022260 3A2 0.00000000 0.00000000 4.~~49602290~~35513359 0.00000000 ~~982~~957.~~18229008~~41022137 1X 0.00000000 0.~~00000000~~00100778 4.~~65052085~~29697370 0.00000000 ~~921~~859.~~03360339~~13130417 1PO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1B1 0.00000000 0.~~00000000~~00120098 5.~~38429230~~36555064 0.00000000 ~~997~~994.~~59946487~~30400734 1B2 0.00000000 0.~~00000000~~00120216 5.~~38429179~~36555119 0.00000000 ~~997~~994.~~59946516~~30400720 1B3 0.00000000 0.~~00000000~~00120192 5.~~38429139~~36554975 0.00000000 ~~997~~994.~~59946488~~30400711 1B4 0.00000000 0.~~00000000~~00120081 5.~~38429109~~36554977 0.00000000 ~~997~~994.~~59946470~~30400752 1B5 0.00000000 0.~~00000000~~00119983 5.~~38429348~~36555184 0.00000000 ~~997~~994.~~59946488~~30400502 1B6 0.00000000 0.~~00000000~~00120365 5.~~38429339~~36555078 0.00000000 ~~997~~994.~~59946265~~30400860 1B7 0.00000000 0.~~00000000~~00120368 5.~~38429280~~36554803 0.00000000 ~~997~~994.~~59946635~~30400495 3B1 0.00000000 0.00000000 4.~~53568770~~50761327 0.00000000 ~~996~~990.~~17679612~~97939320 3B2 0.00000000 0.00000000 4.~~53568297~~50762226 0.00000000 ~~996~~990.~~17679595~~97939292 3B3 0.00000000 0.00000000 4.~~53567568~~50760135 0.00000000 ~~996~~990.~~17679054~~97939189 3B4 0.00000000 0.00000000 4.~~53570707~~50762626 0.00000000 ~~996~~990.~~17681818~~97939394 3B5 0.00000000 0.00000000 4.~~53567568~~50763514 0.00000000 ~~996~~990.~~17682432~~97939189 3B6 0.00000000 0.00000000 4.~~53567121~~50760344 0.00000000 ~~996~~990.~~17679250~~97940842 P 0.00000000 0.00000000 063975.~~00000000~~10000000 0.00000000 1000.00000000 LT-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 65,~~846~~858,~~648~~037.7703 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 85139,~~121~~461.2442 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 06,397.0051 Total Deposits 6,~~931~~003,~~770~~895.0196 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 58107,~~497~~893.0588 Total Administration Fees ~~129~~125,~~490~~820.1428 Payment of Interest and Principal 65,~~743~~770,~~782~~181.8280 Total Withdrawals (Pool Distribution Amount) 6,~~931~~003,~~770~~895.0196 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0613.0035 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0613.0035

ADMINISTRATION FEES Gross Servicing Fee* ~~129~~125,~~490~~820.1428 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~129~~125,~~490~~820.1428 *Servicer Payees include: BANK FUND STAFF FCU; BETHPAGE FCU; CENTRAL MORTGAGE; GMAC MORTGAGE CORPORATION; GTE FEDERAL CREDIT UNION; MIDWEST LOAN SERVICES; NAVY FEDERAL CREDIT UNION; PHH MORTGAGE CORPORATION; WELLS FARGO BANK, N.A.; WESCOM

Collateral Statement Group Pool 1 Pool 2 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~740039~~730268 6.~~337101~~332573 Weighted Average Net Rate 6.~~490039~~480268 6.~~087101~~082573 Weighted Average Pass-Through Rate 6.~~490039~~480268 6.~~087101~~082573 Weighted Average Remaining Term ~~353~~349 ~~174~~170 Principal And Interest Constant 3,~~129~~050,~~557~~725.4689 ~~226~~224,~~594~~196.6959 Beginning Loan Count 1,~~807~~756 ~~113~~112 Loans Paid in Full 8 0 Ending Loan Count 1,~~799~~748 ~~113~~112 Beginning Scheduled Balance ~~498~~484,~~432~~386,~~356~~220.48 25 24,~~395~~727,~~965~~380.4219 Ending Scheduled Balance ~~495~~482,~~688~~023,~~250~~209.5354 2524,~~298~~627,~~985~~562.5581 Actual Ending Collateral Balance ~~495~~482,~~958~~316,~~073~~108.7195 2524,~~360~~698,~~988~~734.8916 Scheduled Principal ~~330~~334,~~012~~018.7222 9293,~~480~~706.6964 Unscheduled Principal 2,~~414~~028,~~093~~992.2349 46,~~499~~110.1874 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~799~~716,~~544~~707.7467 ~~134~~130,~~114~~489.0095 Servicing Fees ~~103~~100,~~840~~913.0780 5,~~290~~151.8354 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 0.00 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 2,~~695~~615,~~704~~793.6787 ~~128~~125,~~823~~338.1741 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 06,397.0051 0.00 Prepayment Penalty Paid Count 01 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Pool 3 Total Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~706694~~701168 6.~~561107~~552407 Weighted Average Net Rate 5.~~456694~~451168 6.~~311107~~302407 Weighted Average Pass-Through Rate 5.~~456694~~451168 6.~~311107~~302407 Weighted Average Remaining Term ~~333~~329 ~~343~~339 Principal And Interest Constant ~~590~~575,~~289~~746.7480 3,~~946~~850,~~441~~669.8928 Beginning Loan Count ~~216~~212 2,~~136~~080 Loans Paid in Full 10 98 Ending Loan Count ~~215~~212 2,~~127~~072 Beginning Scheduled Balance 9794,~~724~~823,~~371~~702.5737 ~~621~~603,~~552~~937,~~693~~302.4781 Ending Scheduled Balance 9794,~~090~~694,~~579~~015.0924 ~~618~~601,~~077~~344,~~815~~787.1759 Actual Ending Collateral Balance 9794,~~197~~808,~~221~~572.3849 ~~618~~601,~~516~~823,~~283~~415.9860 Scheduled Principal 125,~~553~~241.8488 ~~548~~552,~~047~~966.2574 Unscheduled Principal ~~508~~4,~~238~~445.6425 2,~~926~~039,~~831~~548.0548 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~464~~450,~~735~~504.9092 3,~~398~~297,~~394~~702.6454 Servicing Fees 2019,~~359~~754.2494 ~~129~~125,~~490~~820.1428 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 0.00 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 ~~444~~430,~~376~~749.6698 3,~~268~~171,~~904~~882.5026 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 06,397.0051 Prepayment Penalty Paid Count 0 01 Special Servicing Fee 0.00 0.00

Additional Reporting - Group Level Miscellaneous Reporting Pool 1 Subgroup 1 Bankruptcy Bal 0.00 Subgroup 2 Bankruptcy Bal 0.00 Subgroup 3 Bankruptcy Bal 0.00 Subgroup 4 Bankruptcy Bal 0570,611.0068 Subgroup 1 Foreclosure Bal 0127,500.00 Subgroup 2 Foreclosure Bal 0365,347.0056 Subgroup 3 Foreclosure Bal ~~513~~731,~~428~~402.6615 Subgroup 4 Foreclosure Bal 12,~~416~~666,~~973~~186.3456 Subgroup 1 Beginning Balance ~~160~~158,~~591~~205,~~289~~648.1503 Subgroup 1 30 Day Delq Bal 0906,141.0088 Subgroup 1 60 Day Delq Bal 0.00 Subgroup 1 90 Day Delq Bal 0.00 Subgroup 1 120 Day Delq Bal 0.00 Subgroup 1 Current Balance ~~638~~630,~~942~~698.3821 Subgroup 1 Ending Balance ~~160~~157,~~182~~603,~~813~~400.0281 Subgroup 1 Net WAC 6.~~133242~~133155% Subgroup 2 Beginning Balance ~~232~~228,~~278~~087,~~753~~202.4296 Subgroup 2 30 Day Delq Bal 49450,~~631~~633.4781 Subgroup 2 60 Day Delq Bal 9849,~~378~~461.3227 Subgroup 2 90 Day Delq Bal 0.00 Subgroup 2 120 Day Delq Bal 0.00 Subgroup 2 Current Balance ~~545~~1,~~772~~189,184.5427 Subgroup 2 Ending Balance ~~231~~227,~~133~~271,~~098~~493.9498 Subgroup 2 Net WAC 6.~~430154~~429365% Subgroup 3 Beginning Balance 6056,~~661~~745,~~157~~050.7028 Subgroup 3 30 Day Delq Bal ~~148~~382,~~894~~279.4131 Subgroup 3 60 Day Delq Bal 0148,383.0081 Subgroup 3 90 Day Delq Bal 0.00 Subgroup 3 120 Day Delq Bal 0.00 Subgroup 3 Current Balance ~~685~~446,~~404~~522.5035 Subgroup 3 Ending Balance 6056,~~222~~326,~~999~~679.2139 Subgroup 3 Net WAC 6.~~916170~~911415% Subgroup 4 Beginning Balance 4440,~~308~~765,~~907~~316.7490 Subgroup 4 30 Day Delq Bal 380,~~712~~590.5873 Subgroup 4 60 Day Delq Bal 0.00 Subgroup 4 90 Day Delq Bal 0.00 Subgroup 4 120 Day Delq Bal 0.00 Subgroup 4 Current Balance ~~419~~426,~~267~~362.7685 Subgroup 4 Ending Balance 4340,~~562~~239,~~643~~155.6649 Subgroup 4 Net WAC 7.~~525177~~524169% Non-PO Loan Subgroup Balance 4241,~~195~~993,~~102~~092.0787 Subgroup 1 REO Bal 32,~~792~~670.7772 Subgroup 2 REO Bal 98,~~378~~012.3216 Subgroup 3 REO Bal 0.00 Subgroup 4 REO Bal 0717,152.0065 Subgroup 1 Senior Percentage 94.~~125712~~054444% Subgroup 2 Senior Percentage 94.~~137283~~045680% Subgroup 3 Senior Percentage 9493.~~148062~~759393% Subgroup 4 Senior Percentage 93.~~943794~~431762% Subgroup 1 Senior Prepayment Percentage 100.000000% Subgroup 2 Senior Prepayment Percentage 100.000000% Subgroup 3 Senior Prepayment Percentage 100.000000% Subgroup 4 Senior Prepayment Percentage 100.000000% Subgroup 1 Subordinate Percentage 5.~~874288~~945556% Subgroup 2 Subordinate Percentage 5.~~862717~~954320% Subgroup 3 Subordinate Percentage 56.~~851938~~240607% Subgroup 4 Subordinate Percentage 6.~~056206~~568238% Subgroup 1 Subordinate Prepay Percentage 0.000000% Subgroup 2 Subordinate Prepay Percentage 0.000000% Subgroup 3 Subordinate Prepay Percentage 0.000000% Subgroup 4 Subordinate Prepay Percentage 0.000000% Pool 2 Senior Percentage 94.~~088806~~018252% Senior Prepayment Percentage 100.000000% Subordinate Percentage 5.~~911194~~981748% Subordinate Prepay Percentage 0.000000% Pool 3 Senior Percentage 97.~~326244~~258732% Senior Prepayment Percentage 100.000000% Subordinate Percentage 2.~~673756~~741268% Subordinate Prepay Percentage 0.000000% Trigger Event Reporting Pool 1 Subgroup 1 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Subgroup 1 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 01.~~115872~~889378% Subgroup 1 Senior Step Down Condition Trigger Result Pass Subgroup 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Subgroup 2 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 01.~~362294~~182353% Subgroup 2 Senior Step Down Condition Trigger Result Pass Subgroup 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Subgroup 3 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 65.~~219253~~939854% Subgroup 3 Senior Step Down Condition Trigger Result Pass Subgroup 4 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Subgroup 4 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 2226.~~330624~~980638% Subgroup 4 Senior Step Down Condition Trigger Result Pass Pool 2 Pool 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Pool 2 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Pool 2 Senior Step Down Condition Trigger Result Pass Pool 3 Pool 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Pool 3 Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Pool 3 Senior Step Down Condition Trigger Result Pass

Delinquency Status - OTS Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 12 0 0 12 ~~236~~441,~~707~~994.2150 0.00 0.00 ~~236~~441,~~707~~994.2150 30 Days 714 0 0 0 714 23,~~112~~540,~~090~~778.7999 0.00 0.00 0.00 23,~~112~~540,~~090~~778.7999 60 Days 28 0 10 0 38 ~~580~~2,~~935~~127,440.0328 0.00 ~~229,500~~0.00 0.00 ~~810~~2,~~435~~127,440.0328 90 Days 0 0 35 10 45 0.00 0.00 1,~~427~~757,~~609~~099.3937 ~~131,766~~0.4200 1,~~559~~757,~~375~~099.8137 120 Days 0 0 12 0 12 0.00 0.00 ~~278~~791,~~822~~318.1006 0.00 ~~278~~791,~~822~~318.1006 150 Days 0 0 04 0 04 0.00 0.00 01,122,305.0072 0.00 01,122,305.0072 180+ Days 01 01 01 03 06 0199,190.0075 0574,225.0079 0229,500.00 0851,010.0070 01,853,927.0024 Totals 923 13 512 13 1641 25,~~693~~867,~~025~~410.8202 ~~236~~1,~~707~~016,220.2129 13,~~935~~900,~~931~~223.4915 ~~131~~851,~~766~~010.4270 411,~~997~~634,~~430~~864.9416 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.~~047015~~096525% 0.000000% 0.000000% 0.~~047015~~096525% 0.~~038270~~073443% 0.000000% 0.000000% 0.~~038270~~073443% 30 Days 0.~~329102~~675676% 0.000000% 0.000000% 0.000000% 0.~~329102~~675676% 0.~~341477~~588342% 0.000000% 0.000000% 0.000000% 0.~~341477~~588342% 60 Days 0.~~094029~~386100% 0.000000% 0.~~047015~~000000% 0.000000% 0.~~141044~~386100% 0.~~093924~~353499% 0.000000% 0.~~037105~~000000% 0.000000% 0.~~131029~~353499% 90 Days 0.000000% 0.000000% 0.~~141044~~241313% 0.~~047015~~000000% 0.~~188058~~241313% 0.000000% 0.000000% 0.~~230812~~291963% 0.~~021304~~000000% 0.~~252116~~291963% 120 Days 0.000000% 0.000000% 0.~~047015~~096525% 0.000000% 0.~~047015~~096525% 0.000000% 0.000000% 0.~~045079~~131487% 0.000000% 0.~~045079~~131487% 150 Days 0.000000% 0.000000% 0.~~000000~~193050% 0.000000% 0.~~000000~~193050% 0.000000% 0.000000% 0.~~000000~~186484% 0.000000% 0.~~000000~~186484% 180+ Days 0.~~000000~~048263% 0.~~000000~~048263% 0.~~000000~~048263% 0.~~000000~~144788% 0.~~000000~~289575% 0.~~000000~~033098% 0.~~000000~~095414% 0.~~000000~~038134% 0.~~000000~~141405% 0.~~000000~~308052% Totals 01.~~423131~~110039% 0.~~047015~~144788% 0.~~235073~~579151% 0.~~047015~~144788% 01.~~752233~~978764% 0.~~435401~~974939% 0.~~038270~~168857% 0.~~312996~~648068% 0.~~021304~~141405% 01.~~807971~~933269% 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 85139,~~121~~461.2442

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 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 12 0 0 12 ~~236~~441,~~707~~994.2150 0.00 0.00 ~~236~~441,~~707~~994.2150 30 Days 712 0 0 0 712 2,~~112~~698,~~090~~170.7918 0.00 0.00 0.00 2,~~112~~698,~~090~~170.7918 60 Days 28 0 10 0 38 ~~580~~2,~~935~~127,440.0328 0.00 ~~229,500~~0.00 0.00 ~~810~~2,~~435~~127,440.0328 90 Days 0 0 35 10 45 0.00 0.00 1,~~427~~757,~~609~~099.3937 ~~131,766~~0.4200 1,~~559~~757,~~375~~099.8137 120 Days 0 0 12 0 12 0.00 0.00 ~~278~~791,~~822~~318.1006 0.00 ~~278~~791,~~822~~318.1006 150 Days 0 0 04 0 04 0.00 0.00 01,122,305.0072 0.00 01,122,305.0072 180+ Days 01 01 01 03 06 0199,190.0075 0574,225.0079 0229,500.00 0851,010.0070 01,853,927.0024 Totals 921 13 512 13 1639 25,~~693~~024,~~025~~801.8221 ~~236~~1,~~707~~016,220.2129 13,~~935~~900,~~931~~223.4915 ~~131~~851,~~766~~010.4270 410,~~997~~792,~~430~~255.9435 0-29 Days 0.~~055586~~114416% 0.000000% 0.000000% 0.~~055586~~114416% 0.~~047727~~091640% 0.000000% 0.000000% 0.~~047727~~091640% 30 Days 0.~~389105~~686499% 0.000000% 0.000000% 0.000000% 0.~~389105~~686499% 0.~~425861~~559419% 0.000000% 0.000000% 0.000000% 0.~~425861~~559419% 60 Days 0.~~111173~~457666% 0.000000% 0.~~055586~~000000% 0.000000% 0.~~166759~~457666% 0.~~117134~~441088% 0.000000% 0.~~046274~~000000% 0.000000% 0.~~163408~~441088% 90 Days 0.000000% 0.000000% 0.~~166759~~286041% 0.~~055586~~000000% 0.~~222346~~286041% 0.000000% 0.000000% 0.~~287849~~364305% 0.~~026568~~000000% 0.~~314417~~364305% 120 Days 0.000000% 0.000000% 0.~~055586~~114416% 0.000000% 0.~~055586~~114416% 0.000000% 0.000000% 0.~~056219~~164066% 0.000000% 0.~~056219~~164066% 150 Days 0.000000% 0.000000% 0.~~000000~~228833% 0.000000% 0.~~000000~~228833% 0.000000% 0.000000% 0.~~000000~~232691% 0.000000% 0.~~000000~~232691% 180+ Days 0.~~000000~~057208% 0.~~000000~~057208% 0.~~000000~~057208% 0.~~000000~~171625% 0.~~000000~~343249% 0.~~000000~~041299% 0.~~000000~~119056% 0.~~000000~~047583% 0.~~000000~~176443% 0.~~000000~~384380% Totals 01.~~500278~~201373% 0.~~055586~~171625% 0.~~277932~~686499% 0.~~055586~~171625% 02.~~889383~~231121% 01.~~542995~~041807% 0.~~047727~~210696% 0.~~390342~~808645% 0.~~026568~~176443% 12.~~007632~~237590% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 2 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 3 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 0842,608.0081 0.00 0.00 0.00 0842,608.0081 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 02 0 0 0 02 0842,608.0081 0.00 0.00 0.00 0842,608.0081 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~943396% 0.000000% 0.000000% 0.000000% 0.~~000000~~943396% 0.~~000000~~888747% 0.000000% 0.000000% 0.000000% 0.~~000000~~888747% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~943396% 0.000000% 0.000000% 0.000000% 0.~~000000~~943396% 0.~~000000~~888747% 0.000000% 0.000000% 0.000000% 0.~~000000~~888747% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~REO~~Summary History*Pool ~~New~~1 ~~REO~~Days ~~Loans~~Number ~~Month~~of ~~REO~~Outstanding Percentage ~~Loans~~of inNumber ~~REO~~of 1Outstanding ~~Jul-06~~Percentage ~~0.000%~~of ~~Original~~Delinquent ~~Principal~~Loans ~~Balance 132,000.00 Aug-06 0.000% Current~~ Actual Balance ~~131,766.42 Sep-06 0.000~~(%) ~~Oct-06 0.000% Current REO Total Nov-06 0.000%~~ Loans inActual ~~REO 1 Dec-06 0.000~~Balance(%) ~~Original~~Balance($) ~~Principal~~ Balance($) ~~132,000.00~~180 ~~Jan~~-07 ~~0.000%~~209 ~~Current~~3 ~~Actual Balance 131~~810,~~766~~435.4203 ~~Feb-07~~ 0.~~000%~~135 ~~Mar-07~~3 0810,435.~~000%~~03 ~~Apr-07~~ 0.~~000%~~168 ~~May-07~~210 ~~0.000% Jun~~-07 ~~0.021%~~239 *The3 ~~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. Pool~~ 1 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jul-06 0.000% Original Principal Balance 132~~,~~000~~043,492.0021 ~~Aug-06~~ 0.~~000%~~173 ~~Current~~3 ~~Actual Balance 131~~1,~~766~~043,492.4221 ~~Sep-06~~ 0.~~000%~~216 ~~Oct-06 0.000% Current REO~~ Total ~~Nov-06~~6 ~~0.000% Loans in REO~~ 1 ~~Dec-06 0.000% Original Principal Balance 132~~,~~000~~853,927.0024 ~~Jan-07~~ 0.~~000%~~308 ~~Current~~6 ~~Actual Balance 131~~1,~~766~~853,927.4224 ~~Feb-07~~ 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.027% *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. Pool 2 - No REO Information to report this period. Pool 3 - No REO Information to report this period.384

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~Pool ~~Mortgage~~2 ~~Loans~~Pool in3 ~~REO~~Days ~~during~~Number ~~Current~~of ~~Period~~Outstanding ~~Month~~Percentage ~~Loan~~of ~~First~~Number ~~Original~~of ~~Loan~~Outstanding ~~Entered~~Percentage ~~Payment~~of ~~LTV~~Delinquent atLoans ~~Principal~~Actual ~~Group~~Balance(%) ~~Number~~Loans ~~REO~~Actual ~~Date~~Balance(%) ~~State~~Balance($) ~~Origination~~ Balance($) ~~Pool~~180 1- ~~0156106395~~209 ~~Jun-2007~~0 010.00 0.000 0 0.00 0.000 210 -~~Dec-2006~~ MI239 800 0.00 ~~132,~~0.000 0 0.00 0.000 Total 0 0.00 0.000 0 0.00 0.000 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Loan~~History* ~~Detail~~New -REO ~~All~~Loans ~~Mortgage~~Month REO Percentage Loans in REO ~~during~~1 ~~Current~~Nov-06 ~~Period~~0.000% ~~(continued)~~Original Principal Balance 382,500.00 Dec-06 0.000% Current ~~Paid~~Actual Balance 381,744.28 Jan-07 0.000% Feb-07 0.000% Current ~~Approximate~~REO ~~Loan~~Total ~~Actual~~Mar-07 To0.000% ~~Months~~Loans ~~Loan~~in ~~Delinquent~~REO ~~Group~~3 ~~Number~~Apr-07 0.000% Original Principal Balance ~~Date~~852,000.00 ~~Delinquent~~May-07 ~~Rate~~0.000% ~~Interest~~Current Actual Balance 851,010.70 Jun-07 0.021% Jul-07 0.021% Aug-07 0.022% Sep-07 0.078% Oct-07 0.141% *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. Pool 1 ~~0156106395~~12 ~~131~~Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Nov-06 0.000% Original Principal Balance 382,~~766~~500.4200 01Dec-06 0.000% Current Actual Balance 381,744.28 Jan-~~2007~~07 0.000% Feb-07 0.000% Current REO Total Mar-07 0.000% Loans in REO 3 6Apr-07 0.~~625~~000% 2Original Principal Balance 852,~~094~~000.3700 May-07 0.000% Current Actual Balance 851,010.70 Jun-07 0.027% Jul-07 0.027% Aug-07 0.027% Sep-07 0.097% Oct-07 0.176% *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. Pool 2 - No REO Information to report this period. Pool 3 - No REO Information to report this period.

~~Summary~~REO 12Loan ~~Month~~Detail ~~Foreclosure~~- History*All ~~New~~Mortgage ~~Foreclosure~~ Loans ~~Month Foreclosure Percentage Loans~~ in ~~Foreclosure~~REO 4during ~~Jul-06 0.000% Original Principal Balance 1,670,000.00 Aug-06 0.000%~~ Current ~~Actual~~Period ~~Balance~~Month ~~1,657,109.39~~Loan ~~Sep-06~~First ~~0.000%~~Original ~~Oct-06~~Loan ~~0.000%~~Entered ~~Current~~Payment ~~Foreclosure~~LTV ~~Total~~at ~~Nov-06 0.000% Loans in Foreclosure 5 Dec-06 0.000% Original~~ Principal ~~Balance~~Group ~~1,949,000.00~~Number ~~Jan-07~~REO ~~0.000%~~Date ~~Current~~State ~~Actual~~Origination Balance Pool 1~~,935,931.49~~ ~~Feb-07~~0155789928 ~~0.000% Mar~~Oct-072007 ~~0.000% Apr~~01-~~07 0.000% May~~Dec-072006 ~~0.098%~~NC ~~Jun-07 0~~90.~~313%~~00 *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. Pool 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4 Jul-06 0.000% Original Principal Balance 1382,~~670,000~~500.00 ~~Aug-06~~Pool ~~0.000% Current Actual Balance~~ 1~~,657,109.39~~ ~~Sep-06~~0156106395 ~~0.000% Oct~~Jun-062007 ~~0.000% Current Foreclosure Total Nov~~01-~~06 0.000% Loans in Foreclosure 5~~ Dec-062006 0MI 80.~~000%~~00 ~~Original Principal Balance 1~~132,~~949,~~000.00 ~~Jan-07~~Pool ~~0.000% Current Actual Balance~~ 1~~,935,931.49~~ ~~Feb-07~~0156908568 ~~0.000% Mar~~Sep-072007 ~~0.000% Apr~~01-~~07 0.000% May~~Jan-072007 ~~0.122%~~CA ~~Jun-07 0~~90.~~390%~~00 *The text reported in the above table is presented graphically on the monthly bond remittance report337,500. ~~The monthly bond remittance report can be viewed online at www.ctslink.com. Pool 2 - No Foreclosure Information to report this period. Pool 3 - No Foreclosure Information to report this period.~~00

~~Foreclosure~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period ~~Month~~(continued) ~~Loan~~Current ~~First~~Paid ~~Original~~Current Approximate Loan ~~Entered~~Actual ~~Payment~~To ~~LTV~~Months atLoan ~~Principal~~Delinquent Group Number FCBalance Date ~~State~~Delinquent ~~Origination~~Rate ~~Balance~~Interest Pool 1 ~~0146191309~~0155789928 ~~Jun-2007~~381,744.28 01-~~Jan~~Feb-2007 FL6 908.00125% ~~229~~17,~~500~~488.0083 Pool 1 ~~0151843521~~0156106395 ~~Jun-2007 01-Dec-2006 NY 76.67 575~~131,~~000~~766.0042 ~~Pool 1 0156171969 May-2007~~ 01-~~Dec~~Jan-~~2006~~2007 GA7 906.00625% ~~279~~4,~~000~~877.0088 Pool 1 0156908568 ~~Jun-2007 01-Jan-2007 CA 90.00~~ 337,500.00 ~~Pool 1 3274300005 Jun-2007~~ 01-~~Nov~~Jan-~~2004~~2007 NY7 808.00000% ~~528~~15,~~000~~257.0083

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Loan~~History* ~~Detail~~New -Foreclosure ~~All~~Loans ~~Mortgage~~Month Foreclosure Percentage Loans in Foreclosure ~~during~~5 ~~Current~~Nov-06 ~~Period~~0.000% ~~(continued)~~Original ~~Current~~Principal ~~Paid~~Balance ~~Current~~1,761,898.00 ~~Approximate~~Dec-06 ~~Loan~~0.000% Current Actual ToBalance ~~Months~~1,757,099.37 ~~Loan~~Jan-07 ~~Delinquent~~0.000% ~~Group~~Feb-07 ~~Number~~0.000% ~~Balance~~Current ~~Date~~Foreclosure ~~Delinquent~~Total ~~Rate~~Mar-07 ~~Interest~~0.000% ~~Pool~~Loans 1in ~~0146191309~~Foreclosure ~~229~~12 Apr-07 0.000% Original Principal Balance 3,~~500~~907,548.00 01May-~~Feb-2007~~07 ~~2 8~~0.~~000~~098% 4Current Actual Balance 3,~~446~~900,223.5715 ~~Pool~~Jun-07 10.313% ~~0151843521~~Jul-07 ~~574,225~~0.79364% 01Aug-~~Jan~~07 0.341% Sep-~~2007~~07 30.418% 8Oct-07 0.~~000~~648% ~~11,102~~*The text reported in the above table is presented graphically on the monthly bond remittance report.73 The monthly bond remittance report can be viewed online at www.ctslink.com. Pool 1 ~~0156171969~~12 ~~278~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 5 Nov-06 0.000% Original Principal Balance 1,~~822~~761,898.1000 ~~01-~~Dec-~~2006~~06 ~~4 8~~0.~~250~~000% 5Current Actual Balance 1,~~561~~757,099.9437 ~~Pool~~Jan-07 10.000% ~~0156908568~~Feb-07 ~~337,500~~0.00000% 01Current Foreclosure Total Mar-~~Jan-2007~~07 30.000% 8Loans in Foreclosure 12 Apr-07 0.000% 6Original Principal Balance 3,~~539~~907,548.00 May-07 ~~Pool~~0.122% 1Current ~~3274300005~~Actual ~~515~~Balance 3,~~883~~900,223.6015 01Jun-~~Jan~~07 0.390% Jul-~~2007~~07 30.454% 7Aug-07 0.~~250~~425% ~~9,002~~Sep-07 0.33521% Oct-07 0.809% *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. Pool 2 - No Foreclosure Information to report this period. Pool 3 - No Foreclosure Information to report this period.

~~Summary~~Foreclosure 12Loan ~~Month~~Detail ~~Bankruptcy~~- History*All ~~New~~Mortgage ~~Bankruptcy~~ Loans ~~Month~~in ~~Bankruptcy~~Foreclosure ~~Percentage~~during ~~Loans~~Current inPeriod ~~Bankruptcy~~Month 0Loan ~~Jul-06~~First ~~0.000%~~ Original ~~Principal~~Loan ~~Balance~~Entered ~~0.00~~Payment ~~Aug-06~~LTV ~~0.000%~~at ~~Current~~Principal ~~Actual~~Group ~~Balance~~Number ~~0.00~~FC ~~Sep-06~~Date ~~0.000%~~State ~~Oct-06~~Origination ~~0.000%~~Balance ~~Current~~Pool ~~Bankruptcy~~1 ~~Total~~0069750792 ~~Nov~~Oct-062007 ~~0.000% Loans in Bankruptcy 1~~ 01-Dec-062006 0ID 95.~~000%~~00 ~~Original Principal Balance 237~~133,~~600~~798.00 ~~Jan-07~~Pool ~~0.000%~~1 ~~Current~~0146191309 ~~Actual Balance 236,707.21 Feb~~Jun-072007 ~~0.000% Mar~~01-~~07 0.000% Apr~~Jan-072007 ~~0.038%~~FL ~~May-07 0~~90.~~038%~~00 ~~Jun-07 0~~229,500.~~038%~~00 *ThePool ~~text~~1 ~~reported~~0155260466 inAug-2007 ~~the~~01-Jan-2007 ~~above~~NY ~~table~~80.00 is308,000.00 ~~presented~~Pool ~~graphically~~1 on0155402118 ~~the~~Aug-2007 ~~monthly~~01-Oct-2006 ~~bond~~MO ~~remittance~~90.00 ~~report~~70,650.00 ~~The~~Pool ~~monthly~~1 ~~bond~~0156036071 ~~remittance~~Oct-2007 ~~report~~01-Dec-2006 ~~can~~FL be80.00 ~~viewed online at www~~278,400.~~ctslink.com.~~00 Pool 1 120156220477 ~~Month~~Sep-2007 ~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul~~01-06Jan-2007 ~~0.000%~~NY ~~Original Principal Balance 0~~80.00 ~~Aug-06 0.~~472,000~~% Current Actual Balance 0~~.00 ~~Sep-06~~Pool ~~0.000%~~1 0156513863 Oct-062007 ~~0.000% Current Bankruptcy Total Nov~~01-06Jan-2007 0NY 75.00 975,000%.00 ~~Loans~~Pool in1 ~~Bankruptcy~~0156710055 1Oct-2007 ~~Dec~~01-06Jan-2007 0MN 90.~~000%~~00 ~~Original Principal Balance 237~~119,~~600~~700.00 ~~Jan-07~~Pool ~~0.000%~~1 ~~Current~~0156717233 ~~Actual Balance 236,707.21 Feb~~Aug-072007 ~~0.000% Mar~~01-~~07 0.000% Apr~~Jan-072007 ~~0.047%~~CA ~~May-07 0~~95.~~048%~~00 ~~Jun-07 0~~465,500.~~048%~~00 *ThePool ~~text~~1 ~~reported~~0156777831 inOct-2007 ~~the~~01-Feb-2007 ~~above~~MA ~~table is presented graphically on the monthly bond remittance report~~75.00 ~~The monthly bond remittance report can be viewed online at www~~255,000.~~ctslink.com.~~00 Pool 21 0156850869 Aug-2007 No01-Jan-2007 ~~Bankruptcy~~CA ~~Information~~80.00 ~~to report this period~~280,000.00 Pool 31 0156998619 Sep-2007 No01-Feb-2007 ~~Bankruptcy~~FL ~~Information~~79.01 ~~to report this period~~320,000.00

~~Bankruptcy~~Foreclosure Loan Detail - All Mortgage Loans in ~~Bankruptcy~~Foreclosure during Current Period ~~Group~~(continued) ~~Loan~~Current ~~Month~~Paid Current Approximate Loan ~~First~~Actual ~~State~~To ~~LTV~~Months atLoan ~~Original~~Delinquent Group Number ~~Entered~~Balance ~~Payment~~Date ~~Origination~~Delinquent ~~Principal~~Rate ~~Bankruptcy~~Interest ~~Date~~Pool ~~Balance~~1 0069750792 133,161.26 01-May-2007 3 7.625% 4,085.98 Pool 1 ~~0156394249~~0146191309 ~~Jun~~229,500.00 01-Feb-2007 6 8.000% 10,375.33 Pool 1 0155260466 307,274.80 01-~~Jan~~Mar-2007 NV5 807.250% 12,516.78 Pool 1 0155402118 70,388.59 01-Mar-2007 5 8.500% 3,380.92 Pool 1 0156036071 278,400.00 ~~237~~01-May-2007 3 8.250% 9,~~600~~280.00 Pool 1 0156220477 472,000.00 01-Apr-2007 4 7.625% 17,405.04 Pool 1 0156513863 971,404.47 01-May-2007 3 7.750% 30,311.63 Pool 1 0156710055 119,133.64 01-May-2007 3 7.125% 3,406.97 Pool 1 0156717233 465,352.11 01-Mar-2007 5 7.625% 20,020.70 Pool 1 0156777831 255,000.00 01-May-2007 3 6.500% 6,640.60 Pool 1 0156850869 279,290.22 01-Mar-2007 5 6.875% 10,759.62 Pool 1 0156998619 319,318.06 01-Apr-2007 4 7.750% 11,952.66

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~~0 ~~Current~~Nov-06 ~~Period~~0.000% ~~(continued)~~Original ~~Group~~Principal ~~Loan~~Balance 0.00 Dec-06 0.000% Current ~~Paid~~Actual ToBalance ~~Months~~0.00 Jan-07 0.000% Feb-07 0.000% Current ~~Approximate~~Bankruptcy ~~Number~~Total ~~Actual~~Mar-07 ~~Date~~0.000% ~~Delinquent~~Loans ~~Loan~~in ~~Rate~~Bankruptcy ~~Delinquent~~3 Apr-07 0.038% Original Principal Balance ~~Interest~~1,020,600.00 May-07 0.038% Current Actual Balance 1,016,220.29 Jun-07 0.038% Jul-07 0.039% Aug-07 0.133% Sep-07 0.168% Oct-07 0.169% *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. Pool 1 ~~0156394249~~12 ~~236,707~~Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Nov-06 0.21000% 01Original Principal Balance 0.00 Dec-06 0.000% Current Actual Balance 0.00 Jan-07 0.000% Feb-07 0.000% Current Bankruptcy Total Mar-07 0.000% Loans in Bankruptcy 3 Apr-07 0.047% Original Principal Balance 1,020,600.00 May-~~2007~~07 0.048% 7Current Actual Balance 1,016,220.~~500~~29 Jun-07 0.048% Jul-07 0.048% Aug-07 0.166% Sep-07 0.210% Oct-07 0.211% *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. Pool 2~~,861~~ - No Bankruptcy Information to report this period.31 Pool 3 - No Bankruptcy Information to report this period.

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 Pool 1 8 21,~~188~~563,~~400~~100.00 21,~~183~~545,~~873~~584.7654 0 0.00 0.00 Pool 2 0 0.00 0.00 0 0.00 0.00 Pool 3 10 ~~519,540~~0.00 ~~506,085~~0.1300 0 0.00 0.00 Total 98 21,~~707~~563,~~940~~100.00 21,~~689~~545,~~958~~584.8954 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 Pool 1 0 0.00 0.00 0 0.00 0.00 ~~231~~484,~~077~~787.3912 Pool 2 0 0.00 0.00 0 0.00 0.00 46,~~499~~110.1874 Pool 3 0 0.00 0.00 0 0.00 0.00 24,~~749~~445.0825 Total 0 0.00 0.00 0 0.00 0.00 ~~238~~495,~~325~~343.6511

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Pool 1 ~~0069110682~~0068817477 WAMI ~~70.00 01-Dec-2006 630,000.00 629,999.37 Pool 1 0069969467 NY~~ 90.00 01-Jan-2007 ~~337~~135,~~500~~000.00 ~~336~~133,~~036~~994.1851 Pool 1 ~~0070406285~~0069519452 HIDE 7179.9307 01-Jan-2007 ~~205~~170,000.00 ~~204~~168,~~072~~534.7840 Pool 1 ~~0156464828~~0069717478 PATX 90.00 01-Jan-2007 2199,~~600~~000.00 2198,~~504~~280.6657 Pool 1 ~~0156748188~~0155536782 NCWI 9580.00 01-~~Jan~~Oct-~~2007~~2006 ~~313~~193,~~500~~600.00 ~~313~~191,~~500~~659.0048 Pool 1 ~~0156805277~~0156205262 GANY 9561.0088 01-Jan-2007 ~~266~~396,000.00 ~~264~~392,~~855~~227.2045 Pool 1 ~~0156866428~~0156503997 CAOR 3967.0654 01-Jan-2007 ~~250~~142,~~000~~500.00 ~~248~~141,~~247~~210.6599 Pool 1 ~~0156936387~~0156635914 DCOR 8090.00 01-Jan-2007 ~~164~~207,~~800~~000.00 ~~164~~205,~~800~~495.0074 Pool 31 ~~0000003264~~3274020811 MDNY 6436.1497 01-~~Jun~~Dec-~~2005~~2004 ~~519~~220,~~540~~000.00 ~~505~~212,~~489~~802.5623

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Pool 1 ~~0069110682~~0068817477 Loan Paid in Full 0 67.~~875~~625% 360 69 Pool 1 ~~0069969467~~0069519452 Loan Paid in Full ~~(1)~~0 76.875% 360 59 Pool 1 ~~0070406285~~0069717478 Loan Paid in Full 0(1) 7.~~500~~750% 360 59 Pool 1 ~~0156464828~~0155536782 Loan Paid in Full 0 7.~~625~~500% 360 512 Pool 1 ~~0156748188~~0156205262 Loan Paid in Full 0 6.~~875~~375% 360 59 Pool 1 ~~0156805277~~0156503997 Loan Paid in Full 0 76.~~750~~625% 360 59 Pool 1 ~~0156866428~~0156635914 Loan Paid in Full 0 67.~~125~~750% 360 59 Pool 1 ~~0156936387~~3274020811 Loan Paid in Full 0 6.875% 360 ~~5 Pool 3 0000003264 Loan Paid in Full 0 5.875% 360 24~~34

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Pool 1 01 0213,027.00 06,397.0051 0.00 Pool 2 0 0.00 0.00 0.00 Pool 3 0 0.00 0.00 0.00 Total 01 0213,027.00 06,397.0051 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 NoPool ~~Prepayment~~1 ~~Penalties~~3274020811 ~~this~~09/06/2007 ~~Period~~213,027.00 6,397.51 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~471~~338% Current Month 53.~~511~~982% Current Month ~~331~~161.~~777~~969% 3 Month Average 0.~~571~~561% 3 Month Average 6.~~635~~485% 3 Month Average ~~461~~297.~~661~~210% 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~~6.398% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~506.245% N/A ~~Jan~~May-2007 ~~N/A~~7.995% N/A ~~Jan~~May-2007 ~~N/A~~546.961% N/A ~~Feb~~Jun-2007 ~~N/A~~5.511% N/A ~~Feb~~Jun-2007 ~~N/A~~331.777% N/A ~~Mar~~Jul-2007 ~~N/A~~8.002% N/A ~~Mar~~Jul-2007 ~~N/A~~430.148% N/A ~~Apr~~Aug-2007 610.~~398~~477% N/A ~~Apr~~Aug-2007 ~~506~~508.~~245~~371% N/A ~~May~~Sep-2007 74.~~995~~997% N/A ~~May~~Sep-2007 ~~546~~221.~~961~~290% N/A ~~Jun~~Oct-2007 53.~~511~~982% N/A ~~Jun~~Oct-2007 ~~331~~161.~~777~~969% 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. Pool 1 SMM CPR PSA Current Month 0.~~485~~419% Current Month 54.~~663~~916% Current Month ~~522~~261.~~448~~686% 3 Month Average 0.~~590~~609% 3 Month Average 67.~~853~~020% 3 Month Average ~~813~~437.~~579~~317% 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~~7.106% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~1,037.173% N/A ~~Jan~~May-2007 ~~N/A~~7.789% N/A ~~Jan~~May-2007 ~~N/A~~881.115% N/A ~~Feb~~Jun-2007 ~~N/A~~5.663% N/A ~~Feb~~Jun-2007 ~~N/A~~522.448% N/A ~~Mar~~Jul-2007 ~~N/A~~7.953% N/A ~~Mar~~Jul-2007 ~~N/A~~619.943% N/A ~~Apr~~Aug-2007 711.~~106~~266% N/A ~~Apr~~Aug-2007 ~~1,037~~760.~~173~~050% N/A ~~May~~Sep-2007 74.~~789~~877% N/A ~~May~~Sep-2007 ~~881~~290.~~115~~216% N/A ~~Jun~~Oct-2007 54.~~663~~916% N/A ~~Jun~~Oct-2007 ~~522~~261.~~448~~686% 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. Pool 2 SMM CPR PSA Current Month 0.~~018~~025% Current Month 0.~~213~~297% Current Month 1915.~~306~~605% 3 Month Average 0.~~624~~027% 3 Month Average 70.~~035~~321% 3 Month Average ~~939~~18.~~851~~914% 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~~15.544% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~2,208.657% N/A ~~Jan~~May-2007 ~~N/A~~5.349% N/A ~~Jan~~May-2007 ~~N/A~~591.589% N/A ~~Feb~~Jun-2007 ~~N/A~~0.213% N/A ~~Feb~~Jun-2007 ~~N/A~~19.306% N/A ~~Mar~~Jul-2007 ~~N/A~~12.504% N/A ~~Mar~~Jul-2007 ~~N/A~~958.020% N/A ~~Apr~~Aug-2007 150.~~544~~269% N/A ~~Apr~~Aug-2007 ~~2,208~~17.~~657~~853% N/A ~~May~~Sep-2007 50.~~349~~397% N/A ~~May~~Sep-2007 ~~591~~23.~~589~~284% N/A ~~Jun~~Oct-2007 0.~~213~~297% N/A ~~Jun~~Oct-2007 1915.~~306~~605% 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. Pool 3 SMM CPR PSA Current Month 0.~~521~~005% Current Month 60.~~073~~056% Current Month ~~127~~1.~~774~~014% 3 Month Average 0.~~457~~454% 3 Month Average 5.~~276~~247% 3 Month Average ~~114~~100.~~024~~138% 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~~0.050% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~1.156% N/A ~~Jan~~May-2007 ~~N/A~~9.705% N/A ~~Jan~~May-2007 ~~N/A~~213.142% N/A ~~Feb~~Jun-2007 ~~N/A~~6.073% N/A ~~Feb~~Jun-2007 ~~N/A~~127.774% N/A ~~Mar~~Jul-2007 ~~N/A~~7.051% N/A ~~Mar~~Jul-2007 ~~N/A~~142.412% N/A ~~Apr~~Aug-2007 08.~~050~~922% N/A ~~Apr~~Aug-2007 1173.~~156~~104% N/A ~~May~~Sep-2007 96.~~705~~762% N/A ~~May~~Sep-2007 ~~213~~126.~~142~~297% N/A ~~Jun~~Oct-2007 60.~~073~~056% N/A ~~Jun~~Oct-2007 ~~127~~1.~~774~~014% 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 Pool 1 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 5.249 1 ~~376~~374,~~580~~526.9840 0.~~061~~062 0 0.00 0.000 5.250 5.499 24 10,~~618~~558,~~402~~851.5809 1.~~718~~756 0 0.00 0.000 5.500 5.749 8887 3837,~~069~~263,~~317~~883.0244 6.~~159~~197 3 1,~~094~~091,~~528~~663.8139 0.~~221~~226 5.750 5.999 9392 3837,~~193~~414,~~332~~827.0647 6.~~179~~222 13 3,~~493~~481,~~053~~590.6459 0.~~705~~722 6.000 6.249 73 2827,~~139~~888,~~096~~772.0890 4.~~553~~638 23 7,~~530~~449,~~898~~565.8444 1.~~519~~545 6.250 6.499 ~~344~~339 ~~118~~115,~~180~~088,~~089~~540.4502 19.~~121~~139 ~~304~~300 ~~106~~104,~~937~~722,~~318~~629.9216 21.~~574~~726 6.500 6.749 ~~522~~515 ~~161~~159,~~590~~141,~~541~~001.9294 26.~~144~~464 ~~504~~497 ~~158~~155,~~009~~621,~~888~~014.5719 3132.~~877~~285 6.750 6.999 ~~426~~417 ~~118~~116,~~178~~182,~~640~~469.8150 19.~~120~~320 ~~413~~405 ~~115~~114,~~864~~162,~~707~~673.6930 23.~~375~~684 7.000 7.249 ~~139~~135 3029,~~477~~485,~~353~~423.1552 4.~~931~~903 ~~136~~132 3029,~~223~~234,~~023~~529.9934 6.~~097~~065 7.250 7.499 ~~136~~125 2422,~~661~~224,~~657~~847.4286 3.~~990~~696 ~~129~~118 2321,~~754~~331,~~050~~159.5030 4.~~792~~425 7.500 7.749 ~~115~~108 2119,~~326~~432,~~562~~936.5559 3.~~450~~232 ~~109~~102 2018,~~564~~687,~~499~~704.1894 43.~~149~~877 7.750 7.999 ~~113~~107 1817,~~307~~148,~~512~~125.4089 2.~~962~~852 ~~112~~106 1817,~~257~~100,~~551~~098.6492 3.~~683~~548 8.000 8.249 3633 65,~~647~~990,~~223~~669.7974 10.~~075~~996 3633 65,~~647~~990,~~223~~669.7974 1.~~341~~243 8.250 8.499 1514 3,~~166~~005,~~238~~511.6111 0.~~512~~500 1514 3,~~166~~005,~~238~~511.6111 0.~~639~~624 8.500 8.749 2 ~~145~~144,~~266~~400.3512 0.024 2 ~~145~~144,~~266~~400.3512 0.~~029~~030 8.750 8.999 0 0.00 0.000 0 0.00 0.000 >= 9.000 0 0.00 0.000 0 0.00 0.000 Total 2,~~127~~072 ~~618~~601,~~077~~344,~~815~~787.1759 100.000 1,~~799~~748 ~~495~~482,~~688~~023,~~250~~209.5354 100.000

Interest Rate Stratification (continued) Pool 2 Pool 3 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 5.249 0 0.00 0.000 1 ~~376~~374,~~580~~526.9840 0.~~388~~396 5.250 5.499 0 0.00 0.000 24 10,~~618~~558,~~402~~851.5809 1011.~~937~~150 5.500 5.749 2 ~~163~~160,~~382~~183.1810 0.~~646~~650 8382 36,~~811~~012,~~406~~036.0395 3738.~~914~~030 5.750 5.999 14 4,~~194~~127,~~583~~267.9556 16.~~580~~759 6665 3029,~~505~~805,~~694~~969.4732 31.~~420~~476 6.000 6.249 18 6,~~372~~276,~~578~~594.8887 25.~~189~~486 32 14,~~235~~162,~~618~~612.3659 14.~~662~~956 6.250 6.499 31 6,~~699~~585,~~893~~891.8697 26.~~483~~742 98 43,~~542~~780,~~876~~018.6789 43.~~679~~992 6.500 6.749 18 3,~~580~~519,~~653~~987.3575 14.~~153~~293 0 0.00 0.000 6.750 6.999 1312 2,~~313~~019,~~933~~796.1220 98.~~146~~201 0 0.00 0.000 7.000 7.249 3 ~~254~~250,~~329~~894.1618 1.~~005~~019 0 0.00 0.000 7.250 7.499 7 ~~907~~893,~~606~~688.9256 3.~~588~~629 0 0.00 0.000 7.500 7.749 6 ~~762~~745,~~063~~231.3765 3.~~012~~026 0 0.00 0.000 7.750 7.999 1 4948,~~960~~026.7697 0.~~197~~195 0 0.00 0.000 8.000 8.249 0 0.00 0.000 0 0.00 0.000 8.250 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.749 0 0.00 0.000 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 >= 9.000 0 0.00 0.000 0 0.00 0.000 Total ~~113~~112 2524,~~298~~627,~~985~~562.5581 100.000 ~~215~~212 9794,~~090~~694,~~579~~015.0924 100.000

Filing Compare · RBSGC Mortgage Loan Trust 2007-B