10-D 1 car07fr1_10d-200710.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: September 26, 2007 to October 25, 2007 Commission File Number of issuing entity: 333-139507-01 Carrington Mortgage Loan Trust, Series 2007-FRE1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-139507 Stanwich Asset Acceptance Company, L.L.C. (Exact name of depositor as specified in its charter) Carrington Securities, LP (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199607 54-2199608 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 _____ _____ __X___ ____________ A-2 _____ _____ __X___ ____________ A-3 _____ _____ __X___ ____________ A-4 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ M-9 _____ _____ __X___ ____________ M-10 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ P _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On October 25, 2007 a distribution was made to holders of Carrington Mortgage Loan Trust, Series 2007-FRE1. 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 Carrington Mortgage Loan Trust, Series 2007-FRE1, 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. Stanwich Asset Acceptance Company, L.L.C. (Depositor) /s/ Bruce M. Rose Bruce M. Rose, President Date: November 6, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Carrington Mortgage Loan Trust, Series 2007-FRE1, relating to the October 25, 2007 distribution. EX-99.1 Carrington Mortgage Loan Trust Asset Backed Pass-Through Certificates Distribution Date: 10/25/2007 Carrington Mortgage Loan Trust Asset Backed Pass-Through Certificates Series 2007-FR1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A-1 144527AA6 0610/2224/2007 5.~~44000~~25125% ~~408~~352,~~057~~855,~~525~~016.5224 1,~~911~~544,~~522~~108.8125 A-2 144527AB4 0610/2224/2007 5.~~52000~~33125% 143,355,000.00 ~~681~~636,~~414~~884.1045 A-3 144527AC2 0610/2224/2007 5.~~58000~~39125% 143,342,000.00 ~~688~~643,~~758~~993.3180 A-4 144527AD0 0610/2224/2007 5.~~74000~~55125% 26,403,000.00 ~~130~~122,~~504~~141.1638 M-1 144527AE8 0610/2224/2007 5.~~82000~~63125% 58,548,000.00 ~~293~~274,~~423~~748.0669 M-2 144527AF5 0610/2224/2007 5.~~92000~~73125% 40,378,000.00 ~~205~~192,~~838~~847.0701 M-3 144527AG3 0610/2224/2007 65.~~12000~~93125% 20,693,000.00 ~~109~~102,~~052~~279.1146 M-4 144527AH1 0610/2224/2007 6.~~62000~~43125% 17,666,000.00 ~~100~~94,~~706~~678.0172 M-5 144527AJ7 0610/2224/2007 6.~~97000~~78125% 16,656,000.00 9994,~~968~~123.3975 M-6 144527AK4 0610/2224/2007 7.~~57000~~38125% 15,141,000.00 9893,~~698~~132.2992 M-7 144527AL2 0610/2224/2007 7.~~57000~~38125% 14,637,000.00 9590,~~412~~032.9180 M-8 144527AM0 0610/2224/2007 7.~~57000~~38125% 13,628,000.00 8883,~~835~~826.6340 M-9 144527AN8 0610/2224/2007 7.~~57000~~38125% 12,618,000.00 8277,~~251~~613.84 M-10 144527AP3 0610/2224/2007 7.~~57000~~38125% 14,132,000.00 ~~104~~86,~~830~~926.8252 CE 144527AQ1 04/05/2007 0.00000% 51,481,616.34 21,~~039~~864,~~041~~556.8387 P 144527AR9 04/05/2007 0.00000% 100.00 ~~138~~62,~~297~~240.2358 Totals ~~996~~941,~~736~~533,~~241~~732.8658 6,~~868~~064,~~555~~135.5744

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 138,~~685~~569,~~696~~490.8352 0.00 ~~394~~344,~~371~~285,~~828~~525.6972 1510,~~597~~113,~~219~~598.6477 0.00 A-2 0.00 0.00 143,355,000.00 ~~681~~636,~~414~~884.1045 0.00 A-3 0.00 0.00 143,342,000.00 ~~688~~643,~~758~~993.3180 0.00 A-4 0.00 0.00 26,403,000.00 ~~130~~122,~~504~~141.1638 0.00 M-1 0.00 0.00 58,548,000.00 ~~293~~274,~~423~~748.0669 0.00 M-2 0.00 0.00 40,378,000.00 ~~205~~192,~~838~~847.0701 0.00 M-3 0.00 0.00 20,693,000.00 ~~109~~102,~~052~~279.1146 0.00 M-4 0.00 0.00 17,666,000.00 ~~100~~94,~~706~~678.0172 0.00 M-5 0.00 0.00 16,656,000.00 9994,~~968~~123.3975 0.00 M-6 0.00 0.00 15,141,000.00 9893,~~698~~132.2992 0.00 M-7 0.00 0.00 14,637,000.00 9590,~~412~~032.9180 0.00 M-8 0.00 0.00 13,628,000.00 8883,~~835~~826.6340 0.00 M-9 0.00 0.00 12,618,000.00 8277,~~251~~613.84 0.00 M-10 0.00 0.00 14,132,000.00 ~~104~~86,~~830~~926.8252 0.00 CE 0.00 0.00 51,481,616.34 21,~~039~~864,~~041~~556.8387 0.00 P 0.00 0.00 100.00 ~~138~~62,~~297~~240.2358 0.00 Totals 138,~~685~~569,~~696~~490.8352 0.00 ~~983~~932,~~050~~964,~~545~~242.0306 2014,~~554~~633,~~252~~625.4096 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 420,765,000.00 ~~408~~352,~~057~~855,~~525~~016.5224 0.00 138,~~685~~569,~~696~~490.8352 0.00 A-2 143,355,000.00 143,355,000.00 0.00 0.00 0.00 A-3 143,342,000.00 143,342,000.00 0.00 0.00 0.00 A-4 26,403,000.00 26,403,000.00 0.00 0.00 0.00 M-1 58,548,000.00 58,548,000.00 0.00 0.00 0.00 M-2 40,378,000.00 40,378,000.00 0.00 0.00 0.00 M-3 20,693,000.00 20,693,000.00 0.00 0.00 0.00 M-4 17,666,000.00 17,666,000.00 0.00 0.00 0.00 M-5 16,656,000.00 16,656,000.00 0.00 0.00 0.00 M-6 15,141,000.00 15,141,000.00 0.00 0.00 0.00 M-7 14,637,000.00 14,637,000.00 0.00 0.00 0.00 M-8 13,628,000.00 13,628,000.00 0.00 0.00 0.00 M-9 12,618,000.00 12,618,000.00 0.00 0.00 0.00 M-10 14,132,000.00 14,132,000.00 0.00 0.00 0.00 CE 51,481,357.62 51,481,616.34 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 Totals 1,009,443,457.62 ~~996~~941,~~736~~533,~~241~~732.8658 0.00 138,~~685~~569,~~696~~490.8352 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 138,~~685~~569,~~696~~490.8352 ~~394~~344,~~371~~285,~~828~~525.6972 0.~~93727337~~81823708 138,~~685~~569,~~696~~490.8352 A-2 0.00 0.00 143,355,000.00 1.00000000 0.00 A-3 0.00 0.00 143,342,000.00 1.00000000 0.00 A-4 0.00 0.00 26,403,000.00 1.00000000 0.00 M-1 0.00 0.00 58,548,000.00 1.00000000 0.00 M-2 0.00 0.00 40,378,000.00 1.00000000 0.00 M-3 0.00 0.00 20,693,000.00 1.00000000 0.00 M-4 0.00 0.00 17,666,000.00 1.00000000 0.00 M-5 0.00 0.00 16,656,000.00 1.00000000 0.00 M-6 0.00 0.00 15,141,000.00 1.00000000 0.00 M-7 0.00 0.00 14,637,000.00 1.00000000 0.00 M-8 0.00 0.00 13,628,000.00 1.00000000 0.00 M-9 0.00 0.00 12,618,000.00 1.00000000 0.00 M-10 0.00 0.00 14,132,000.00 1.00000000 0.00 CE 0.00 0.00 51,481,616.34 1.00000503 0.00 P 0.00 0.00 100.00 1.00000000 0.00 Totals $0.00 138,~~685~~569,~~696~~490.8352 ~~983~~932,~~050~~964,~~545~~242.0306 0.~~97385400~~92423626 138,~~685~~569,~~696~~490.8352

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 420,765,000.00 ~~969~~838.~~79911713~~60353461 0.00000000 3220.~~52574912~~36645282 0.00000000 A-2 143,355,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 143,342,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 26,403,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 58,548,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 40,378,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 20,693,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 17,666,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 16,656,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 15,141,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 14,637,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 13,628,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9 12,618,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-10 14,132,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 51,481,357.62 1000.00502551 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 3220.~~52574912~~36645282 ~~937~~818.~~27336801~~23708179 0.~~93727337~~81823708 3220.~~52574912~~36645282 A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 1000.00502551 1.00000503 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A-1 0509/25/07 - 0610/24/07 3130 5.~~44000~~25125% ~~408~~352,~~057~~855,~~525~~016.5224 1,~~911~~544,~~522~~108.8125 0.00 A-2 0509/25/07 - 0610/24/07 3130 5.~~52000~~33125% 143,355,000.00 ~~681~~636,~~414~~884.1045 0.00 A-3 0509/25/07 - 0610/24/07 3130 5.~~58000~~39125% 143,342,000.00 ~~688~~643,~~758~~993.3180 0.00 A-4 0509/25/07 - 0610/24/07 3130 5.~~74000~~55125% 26,403,000.00 ~~130~~122,~~504~~141.1638 0.00 M-1 0509/25/07 - 0610/24/07 3130 5.~~82000~~63125% 58,548,000.00 ~~293~~274,~~423~~748.0669 0.00 M-2 0509/25/07 - 0610/24/07 3130 5.~~92000~~73125% 40,378,000.00 ~~205~~192,~~838~~847.0701 0.00 M-3 0509/25/07 - 0610/24/07 3130 65.~~12000~~93125% 20,693,000.00 ~~109~~102,~~052~~279.1146 0.00 M-4 0509/25/07 - 0610/24/07 3130 6.~~62000~~43125% 17,666,000.00 ~~100~~94,~~706~~678.0172 0.00 M-5 0509/25/07 - 0610/24/07 3130 6.~~97000~~78125% 16,656,000.00 9994,~~968~~123.3975 0.00 M-6 0509/25/07 - 0610/24/07 3130 7.~~57000~~38125% 15,141,000.00 9893,~~698~~132.2992 ~~2,834~~0.00 M-7 0509/25/07 - 0610/24/07 3130 7.~~57000~~38125% 14,637,000.00 9590,~~412~~032.9180 ~~2,739~~0.6600 M-8 0509/25/07 - 0610/24/07 3130 7.~~57000~~38125% 13,628,000.00 8883,~~835~~826.6340 ~~2,550~~0.8000 M-9 0509/25/07 - 0610/24/07 3130 7.~~57000~~38125% 12,618,000.00 8277,~~251~~613.84 ~~2,361~~0.7600 M-10 0509/25/07 - 0610/24/07 3130 7.~~57000~~38125% 14,132,000.00 9286,~~121~~926.0152 ~~15,354~~0.9400 CE N/A N/A 0.00000% 51,481,616.34 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 Totals 4,~~678~~137,~~506~~337.7099 ~~25,841~~0.1600

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 1,~~911~~544,~~522~~108.8125 0.00 ~~394~~344,~~371~~285,~~828~~525.6972 A-2 0.00 0.00 ~~681~~636,~~414~~884.1045 0.00 143,355,000.00 A-3 0.00 0.00 ~~688~~643,~~758~~993.3180 0.00 143,342,000.00 A-4 0.00 0.00 ~~130~~122,~~504~~141.1638 0.00 26,403,000.00 M-1 0.00 0.00 ~~293~~274,~~423~~748.0669 0.00 58,548,000.00 M-2 0.00 0.00 ~~205~~192,~~838~~847.0701 0.00 40,378,000.00 M-3 0.00 0.00 ~~109~~102,~~052~~279.1146 0.00 20,693,000.00 M-4 0.00 0.00 ~~100~~94,~~706~~678.0172 0.00 17,666,000.00 M-5 0.00 0.00 9994,~~968~~123.3975 0.00 16,656,000.00 M-6 ~~2,834~~0.00 0.00 9893,~~698~~132.2992 0.00 15,141,000.00 M-7 ~~2,739~~0.6600 0.00 9590,~~412~~032.9180 0.00 14,637,000.00 M-8 ~~2,550~~0.8000 0.00 8883,~~835~~826.6340 0.00 13,628,000.00 M-9 ~~2,361~~0.7600 0.00 8277,~~251~~613.84 0.00 12,618,000.00 M-10 ~~2,645~~0.1400 0.00 ~~104~~86,~~830~~926.8252 0.00 14,132,000.00 CE 0.00 0.00 21,~~039~~864,~~041~~556.8387 0.00 51,481,616.34 P 0.00 0.00 ~~138~~62,~~297~~240.2358 0.00 100.00 Totals ~~13,131~~0.3600 0.00 6,~~868~~064,~~555~~135.5744 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-1 420,765,000.00 5.~~44000~~25125% ~~969~~838.~~79911713~~60353461 43.~~54297009~~66976400 0.00000000 A-2 143,355,000.00 5.~~52000~~33125% 1000.00000000 4.~~75333333~~44270831 0.00000000 A-3 143,342,000.00 5.~~58000~~39125% 1000.00000000 4.~~80500000~~49270835 0.00000000 A-4 26,403,000.00 5.~~74000~~55125% 1000.00000000 4.~~94277771~~62604174 0.00000000 M-1 58,548,000.00 5.~~82000~~63125% 1000.00000000 54.~~01166667~~69270838 0.00000000 M-2 40,378,000.00 5.~~92000~~73125% 1000.00000000 54.~~09777775~~77604166 0.00000000 M-3 20,693,000.00 65.~~12000~~93125% 1000.00000000 54.~~27000000~~94270816 0.00000000 M-4 17,666,000.00 6.~~62000~~43125% 1000.00000000 5.~~70055530~~35937507 0.00000000 M-5 16,656,000.00 6.~~97000~~78125% 1000.00000000 65.~~00194464~~65104167 0.00000000 M-6 15,141,000.00 7.~~57000~~38125% 1000.00000000 6.~~51861106~~15104154 0.~~18717390~~00000000 M-7 14,637,000.00 7.~~57000~~38125% 1000.00000000 6.~~51861105~~15104188 0.~~18717360~~00000000 M-8 13,628,000.00 7.~~57000~~38125% 1000.00000000 6.~~51861095~~15104197 0.~~18717347~~00000000 M-9 12,618,000.00 7.~~57000~~38125% 1000.00000000 6.~~51861151~~15104137 0.~~18717388~~00000000 M-10 14,132,000.00 7.~~57000~~38125% 1000.00000000 6.~~51861095~~15104161 10.~~08653694~~00000000 CE 51,481,357.62 0.00000% 1000.00502551 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 43.~~54297009~~66976400 0.00000000 ~~937~~818.~~27336801~~23708179 A-2 0.00000000 0.00000000 4.~~75333333~~44270831 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 4.~~80500000~~49270835 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 4.~~94277771~~62604174 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 54.~~01166667~~69270838 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 54.~~09777775~~77604166 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 54.~~27000000~~94270816 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 5.~~70055530~~35937507 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 65.~~00194464~~65104167 0.00000000 1000.00000000 M-6 0.~~18717390~~00000000 0.00000000 6.~~51861106~~15104154 0.00000000 1000.00000000 M-7 0.~~18717360~~00000000 0.00000000 6.~~51861105~~15104188 0.00000000 1000.00000000 M-8 0.~~18717347~~00000000 0.00000000 6.~~51861095~~15104197 0.00000000 1000.00000000 M-9 0.~~18717388~~00000000 0.00000000 6.~~51861151~~15104137 0.00000000 1000.00000000 M-10 0.~~18717379~~00000000 0.00000000 76.~~41797481~~15104161 0.00000000 1000.00000000 CE 0.00000000 0.00000000 3936.~~60738264~~21809828 0.00000000 1000.00502551 P 0.00000000 0.00000000 ~~1382972~~622405.~~30000000~~80000000 0.00000000 1000.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1913,~~758~~077,~~326~~787.1022 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 1,~~296~~805,~~904~~791.1402 Gains & Subsequent Recoveries (Realized Losses) 0(34,429.0098) Prepayment Penalties ~~138~~62,~~297~~240.2358 Swap/Cap Payments ~~419~~115,~~485~~986.2189 Total Deposits 2115,~~613~~027,~~012~~375.6873 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 ~~Reimbursement for Servicer Advances 641,376.98~~ Total Administration Fees ~~417~~393,~~383~~749.3077 Payment of Interest and Principal 2014,~~554~~633,~~252~~625.4096 Total Withdrawals (Pool Distribution Amount) 2115,~~613~~027,~~012~~375.6873 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~415~~391,~~306~~788.7725 Trustee Fee - Wells Fargo Bank, NA 21,~~076~~961.5352 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~417~~393,~~383~~749.3077 *Servicer Payees include: EMC MORTGAGE CORPORATION; EMC MORTGAGE CORPORATION

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Net WAC Rate Carryover Reserve Account 0.00 ~~25,841~~0.1600 ~~25,841~~0.1600 0.00 Swap Account - Swiss Re Financial 0.00 ~~419~~115,~~485~~986.2189 ~~419~~115,~~485~~986.2189 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Swap Agreement - Swiss Re Financial 43,~~373~~690,~~040~~900.5471 3,~~953~~574,~~555~~913.3382 ~~419~~115,~~485~~986.2189

Collateral Statement Group Group 1 Group 2 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~718967~~594465 8.~~306917~~269465 Weighted Average Net Rate 7.~~218966~~097987 7.~~806917~~769465 Weighted Average Pass-Through Rate 7.~~216467~~095487 7.~~804417~~766965 Weighted Average Remaining Term ~~352~~348 ~~355~~351 Principal And Interest Constant 1,~~279~~219,~~946~~061.2226 3,~~761~~575,~~584~~163.5944 Beginning Loan Count ~~946~~913 1,~~921~~821 Loans Paid in Full 76 3213 Ending Loan Count ~~939~~907 1,~~889~~808 Beginning Scheduled Balance ~~182~~176,~~818~~309,~~863~~766.8777 ~~523~~498,~~088~~528,~~552~~966.1555 Ending Scheduled Balance ~~181~~174,~~182~~905,~~559~~050.8770 ~~516~~494,~~102~~033,~~786~~073.2338 Actual Ending Collateral Balance ~~181~~175,~~284~~022,~~946~~705.9747 ~~516~~494,~~276~~275,~~023~~000.0877 Scheduled Principal 103,~~968~~245.9894 ~~140~~139,~~540~~690.3024 Unscheduled Principal 1,~~532~~301,~~335~~470.0213 64,~~845~~356,~~225~~202.6293 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~175~~115,~~977~~815.2432 3,~~621~~435,~~044~~473.2920 Servicing Fees 7672,~~174~~944.5393 ~~217~~207,~~953~~720.5640 Master Servicing Fees 0.00 0.00 Trustee Fee ~~380~~367.8731 1,~~089~~038.7760 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 1,~~099~~042,~~421~~503.8408 3,~~402~~226,~~000~~714.9620 Realized Loss Amount 012.0022 04,204.0007 Cumulative Realized Loss 0170.0012 04,858.0094 Percentage of Cumulative Losses 0.~~0000~~0001 0.~~0000~~0009 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 2317,~~304~~890.7254 5835,~~967~~741.2068 Prepayment Penalty Paid Count 32 105 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 3 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 7.~~968130~~931753 8.~~100225~~047407 Weighted Average Net Rate 7.~~468130~~431753 7.~~600225~~548067 Weighted Average Pass-Through Rate 7.~~465630~~429253 7.~~597725~~545567 Weighted Average Remaining Term ~~355~~351 ~~355~~350 Principal And Interest Constant 21,~~014~~842,~~610~~371.3062 76,~~056~~636,~~141~~596.1132 Beginning Loan Count ~~1,022~~934 3,~~889~~668 Loans Paid in Full 1713 5632 Ending Loan Count ~~1,005~~921 3,~~833~~636 Beginning Scheduled Balance ~~290~~266,~~828~~694,~~825~~999.8426 ~~996~~941,~~736~~533,~~241~~732.8658 Ending Scheduled Balance ~~285~~264,~~765~~026,~~198~~117.9398 ~~983~~932,~~050~~964,~~545~~242.0306 Actual Ending Collateral Balance ~~285~~264,~~862~~143,~~403~~342.5947 ~~983~~933,~~423~~441,~~373~~048.6471 Scheduled Principal 8379,~~475~~572.3148 ~~327~~322,~~984~~508.5966 Unscheduled Principal 42,~~980~~589,~~151~~308.6080 138,~~357~~246,~~712~~981.2486 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~931~~762,~~134~~799.9914 6,~~728~~314,~~156~~087.5266 Servicing Fees ~~121~~111,~~178~~122.6892 ~~415~~391,~~306~~788.7725 Master Servicing Fees 0.00 0.00 Trustee Fee ~~605~~555.8961 21,~~076~~961.5352 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 1,~~809~~651,~~350~~120.4261 65,~~310~~920,~~773~~337.2289 Realized Loss Amount 030,213.0069 034,429.0098 Cumulative Realized Loss 030,777.0059 035,806.0065 Percentage of Cumulative Losses 0.~~0000~~0104 0.~~0000~~0035 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 568,~~025~~608.3136 ~~138~~62,~~297~~240.2358 Prepayment Penalty Paid Count 52 189 Special Servicing Fee 0.00 0.00

~~Additional~~Miscellaneous Reporting - Deal Level ~~Informational~~Miscellaneous Reporting ~~Cumulative~~Item ~~Interest~~Value ~~Carryforward Amount 0.00 Extraordinary Trust Fund Expenses 0.00 Swap Account~~ Non-Advancing ~~Funds~~Interest ~~Recieved 419~~11,~~485~~547.21 Swap Account - Funds Paid 0.00 Stepdown Date NO Miscellaneous Reporting Credit Enhancement Percentage 28.033016% Structural Reporting Net Monthly Excess Cashflow 1,645,397.78 Extra Principal Distribution Amount 0.00 Overcollateralization Floor 5,047,217.29 Overcollateralization Increase 0.00 Overcollateralization Amount 51,481,616.34 Overcollateralization Deficiency Amount 0.00 Overcollateralization Target 51,481,616.34 Trigger Event Reporting Cumulative Loss Test Trigger Result Pass Threshold Value 1.800000% Calculated Value 0.000000% Delinquency Test Trigger Result Pass Threshold Value 8.213674% Calculated Value 1.001495% Trigger Event Trigger Result Pass20

~~Delinquency~~Additional ~~Status~~Reporting - ~~OTS~~Deal ~~Delinquency~~Level ~~Calculation~~Informational ~~Method~~Reporting ~~DELINQUENT~~Cumulative ~~BANKRUPTCY~~Interest ~~FORECLOSURE~~Carryforward ~~REO~~Amount ~~Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance~~ 0~~-29 Days 4 0 0 4 1,174,259~~.~~87 0.~~00 ~~0.00~~Extraordinary ~~1,174,259.87~~Trust 30Fund ~~Days~~Expenses ~~174 2~~ 0 ~~0 176 44,151,714~~.~~93 158,929.89 0.~~00 ~~0.00~~Swap ~~44,310,644.82~~Account 60- ~~Days~~Funds 54Recieved ~~0 0 0 54 15~~115,~~620,900~~986.0589 ~~0.00~~Swap ~~0.00~~Account ~~0.00~~- ~~15,620,900.05~~Funds 90Paid ~~Days 4~~ 0 ~~0 0 4 585,715~~.~~24 0.~~00 ~~0.00~~Stepdown ~~0.00~~Date ~~585,715.24~~NO ~~120~~Miscellaneous ~~Days~~Reporting 0Credit 0Enhancement 0Percentage ~~0 0 0~~29.00537972% ~~0.00~~Structural ~~0.00~~Reporting ~~0.00~~Net ~~0.00~~Monthly ~~150~~Excess ~~Days~~Cashflow ~~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 232 6 0 0 238 60,358,330.22~~ 1,~~333~~748,~~189~~569.~~76 0.00 0.00 61,691,519.~~98 ~~No.~~Extra ofPrincipal ~~Loans~~Distribution ~~No.~~Amount ~~of Loans No~~34,429.98 ofOvercollateralization ~~Loans~~Floor No5,047,217. ~~of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-~~29 ~~Days~~Overcollateralization ~~0.104357%~~Increase 0.~~000000%~~00 ~~0.000000%~~Overcollateralization ~~0.104357%~~Amount 051,481,616.~~119405%~~34 ~~0.000000%~~Overcollateralization ~~0.000000%~~Deficiency ~~0.119405%~~Amount ~~30 Days 4.539525%~~ 0.~~052178%~~00 ~~0.000000%~~Overcollateralization ~~0.000000%~~Target 451,481,616.~~591704%~~34 ~~4.489594%~~Trigger ~~0.016161%~~Event ~~0.000000%~~Reporting ~~0.000000%~~Cumulative ~~4.505755%~~Loss 60Test ~~Days~~Trigger ~~1.408818%~~Result ~~0.000000%~~Pass ~~0.000000%~~Threshold ~~0.000000%~~Value 1.~~408818~~800000% ~~1.588421%~~Calculated ~~0.000000%~~Value 0.~~000000~~003547% ~~0.000000%~~Delinquency ~~1.588421%~~Test 90Trigger ~~Days~~Result ~~0.104357%~~Pass ~~0.000000%~~Threshold ~~0.000000%~~Value 08.~~000000~~654626% ~~0.104357%~~Calculated ~~0.059559%~~Value 07.~~000000~~706259% ~~0.000000%~~Trigger ~~0.000000%~~Event ~~0.059559%~~Trigger ~~120~~Result 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 6.052700% 0.156535% 0.000000% 0.000000% 6.209236% 6.137573% 0.135566% 0.000000% 0.000000% 6.273139% Please refer to CTSLink.com for a list of delinquency code descriptions.Pass

~~Current~~Delinquency ~~Period~~Status ~~Class~~- AOTS ~~Insufficient~~Delinquency ~~Funds~~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 3 0 0 3 655,790.15 0.00 ~~Principal~~0.00 ~~Balance~~655,790.15 of30 ~~Contaminated~~Days ~~Properties~~198 1 0 0 199 46,453,635.12 388,015.35 0.00 ~~Periodic~~0.00 ~~Advance~~46,841,650.47 60 Days 109 0 0 0 109 27,565,772.99 0.00 0.00 0.00 27,565,772.99 90 Days 30 1 46 0 77 7,~~296~~457,~~904~~067.77 95,776.75 15,284,057.50 0.00 22,836,902.02 120 Days 14 2 33 0 49 2,629,823.66 557,761.91 9,901,118.81 0.00 13,088,704.38 150 Days 10 1 47 3 61 1,797,814.41 107,855.16 14,049,384.18 1,725,323.30 17,680,377.05 180+ Days 4 3 12 2 21 288,721.50 1,509,073.48 3,489,218.47 173,307.90 5,460,321.35 Totals 365 11 138 5 519 86,192,835.45 3,314,272.80 42,723,778.96 1,898,631.20 134,129,518.41 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 0.082508% 0.000000% 0.000000% 0.082508% 0.070255% 0.000000% 0.000000% 0.070255% 30 Days 5.445545% 0.027503% 0.000000% 0.000000% 5.473047% 4.976601% 0.041568% 0.000000% 0.000000% 5.018169% 60 Days 2.997800% 0.000000% 0.000000% 0.000000% 2.997800% 2.953135% 0.000000% 0.000000% 0.000000% 2.953135% 90 Days 0.825083% 0.027503% 1.265127% 0.000000% 2.117712% 0.798879% 0.010261% 1.637389% 0.000000% 2.446529% 120 Days 0.385039% 0.055006% 0.907591% 0.000000% 1.347635% 0.281734% 0.059753% 1.060712% 0.000000% 1.402199% 150 Days 0.275028% 0.027503% 1.292629% 0.082508% 1.677668% 0.192601% 0.011555% 1.505117% 0.184835% 1.894108% 180+ Days 0.110011% 0.082508% 0.330033% 0.055006% 0.577558% 0.030931% 0.161668% 0.373802% 0.018567% 0.584967% Totals 10.038504% 0.302530% 3.795380% 0.137514% 14.273927% 9.233881% 0.355060% 4.577020% 0.203401% 14.369361% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~Delinquency~~Current ~~Status~~Period ByClass ~~Group~~A ~~DELINQUENT~~Insufficient ~~BANKRUPTCY~~Funds ~~FORECLOSURE REO Total Group 1 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance~~ 0~~-29 Days 2 0 0 2 747,455~~.~~37 0.~~00 ~~0.00~~Principal 747,455.37 30 Days 23 1 0 0 24 2,835,944.12 31,767.66 0.00 0.00 2,867,711.78 60 Days 5 0 0 0 5 583,857.40 0.00 0.00 0.00 583,857.40 90 Days 1 0 0 0 1 25,288.78 0.00 0.00 0.00 25,288.78 120 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 29 3 0 0 32 3,445,090.30 779,223.03 0.00 0.00 4,224,313.33 0-29 Days 0.212993% 0.000000% 0.000000% 0.212993% 0.412310% 0.000000% 0.000000% 0.412310% 30 Days 2.449414% 0.106496% 0.000000% 0.000000% 2.555911% 1.564357% 0.017524% 0.000000% 0.000000% 1.581881% 60 Days 0.532481% 0.000000% 0.000000% 0.000000% 0.532481% 0.322066% 0.000000% 0.000000% 0.000000% 0.322066% 90 Days 0.106496% 0.000000% 0.000000% 0.000000% 0.106496% 0.013950% 0.000000% 0.000000% 0.000000% 0.013950% 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 3.088392% 0.319489% 0.000000% 0.000000% 3.407881% 1.900373% 0.429833% 0.000000% 0.000000% 2.330206% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 2 0 0 2 426,804.50 0.00 0.00 426,804.50 30 Days 109 1 0 0 110 29,414,974.93 127,162.23 0.00 0.00 29,542,137.16 60 Days 29 0 0 0 29 9,191,784.77 0.00 0.00 0.00 9,191,784.77 90 Days 2 0 0 0 2 325,630.68 0.00 0.00 0.00 325,630.68 120 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 140 3 0 0 143 38,932,390.38 553,966.73 0.00 0.00 39,486,357.11 0-29 Days 0.105876% 0.000000% 0.000000% 0.105876% 0.082670% 0.000000% 0.000000% 0.082670% 30 Days 5.770249% 0.052938% 0.000000% 0.000000% 5.823187% 5.697529% 0.024631% 0.000000% 0.000000% 5.722159% 60 Days 1.535204% 0.000000% 0.000000% 0.000000% 1.535204% 1.780401% 0.000000% 0.000000% 0.000000% 1.780401% 90 Days 0.105876% 0.000000% 0.000000% 0.000000% 0.105876% 0.063073% 0.000000% 0.000000% 0.000000% 0.063073% 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 7.411329% 0.158814% 0.000000% 0.000000% 7.570143% 7.541003% 0.107300% 0.000000% 0.000000% 7.648303% Please refer to CTSLink.com for a list of ~~delinquency~~Contaminated ~~code~~Properties descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0~~-29 Days 0 0 0 0 0~~.00 ~~0.00~~Periodic ~~0.00~~Advance ~~0.00 30 Days 42 0 0 0 42 11,900,795.88 0.00 0.00 0.00 11,900,795.88 60 Days 20 0 0 0 20 5,845,257.88 0.00 0.00 0.00 5,845,257.88 90 Days~~ 1 ~~0 0 0 1 234~~,~~795.78 0.00 0.00 0.00 234~~805,~~795~~791.78 120 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 63 0 0 0 63 17,980,849.54 0.00 0.00 0.00 17,980,849.54 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 4.179104% 0.000000% 0.000000% 0.000000% 4.179104% 4.163120% 0.000000% 0.000000% 0.000000% 4.163120% 60 Days 1.990050% 0.000000% 0.000000% 0.000000% 1.990050% 2.044780% 0.000000% 0.000000% 0.000000% 2.044780% 90 Days 0.099502% 0.000000% 0.000000% 0.000000% 0.099502% 0.082136% 0.000000% 0.000000% 0.000000% 0.082136% 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 6.268657% 0.000000% 0.000000% 0.000000% 6.268657% 6.290037% 0.000000% 0.000000% 0.000000% 6.290037% Please refer to CTSLink.com for a list of delinquency code descriptions.02

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Detail~~Total Group 1 - ~~All~~OTS ~~Mortgage~~No. of Loans inNo. ~~REO~~of ~~during~~Loans ~~Current~~No. ~~Period~~of ~~Summary~~Loans -No. of Loans No. ~~REO~~of ~~Information~~Loans toActual ~~report~~Balance ~~this~~Actual ~~period~~Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 ~~Group~~0.00 0.00 0.00 30 Days 20 1 0 0 21 3,228,213.22 388,015.35 0.00 0.00 3,616,228.57 60 Days 18 0 0 0 18 2,121,102.77 0.00 0.00 0.00 2,121,102.77 90 Days 5 0 3 0 8 343,493.45 0.00 631,529.24 0.00 975,022.69 120 Days 2 0 4 0 6 348,605.55 0.00 818,701.30 0.00 1,167,306.85 150 Days 5 0 3 0 8 452,447.53 0.00 469,038.58 0.00 921,486.11 180+ Days 2 0 0 1 3 46,671.89 0.00 0.00 86,325.39 132,997.28 Totals 52 1 10 1 64 6,540,534.41 388,015.35 1,919,269.12 86,325.39 8,934,144.27 0-29 NoDays ~~REO~~0.000000% ~~Information~~0.000000% to0.000000% ~~report~~0.000000% ~~this~~0.000000% ~~period~~0.000000% 0.000000% 0.000000% 30 Days 2.205072% 0.110254% 0.000000% 0.000000% 2.315325% 1.844454% 0.221694% 0.000000% 0.000000% 2.066148% 60 Days 1.984564% 0.000000% 0.000000% 0.000000% 1.984564% 1.211901% 0.000000% 0.000000% 0.000000% 1.211901% 90 Days 0.551268% 0.000000% 0.330761% 0.000000% 0.882029% 0.196257% 0.000000% 0.360827% 0.000000% 0.557084% 120 Days 0.220507% 0.000000% 0.441014% 0.000000% 0.661521% 0.199177% 0.000000% 0.467769% 0.000000% 0.666946% 150 Days 0.551268% 0.000000% 0.330761% 0.000000% 0.882029% 0.258508% 0.000000% 0.267987% 0.000000% 0.526495% 180+ Days 0.220507% 0.000000% 0.000000% 0.110254% 0.330761% 0.026666% 0.000000% 0.000000% 0.049322% 0.075989% Totals 5.733186% 0.110254% 1.102536% 0.110254% 7.056229% 3.736963% 0.221694% 1.096583% 0.049322% 5.104563% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 - OTS No. ~~REO~~of ~~Information~~Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 2 0 0 2 569,287.77 0.00 0.00 569,287.77 30 Days 119 0 0 0 119 27,447,624.23 0.00 0.00 0.00 27,447,624.23 60 Days 70 0 0 0 70 18,007,389.31 0.00 0.00 0.00 18,007,389.31 90 Days 17 1 34 0 52 5,357,801.34 95,776.75 11,488,223.34 0.00 16,941,801.43 120 Days 8 0 23 0 31 1,517,606.54 0.00 7,331,655.22 0.00 8,849,261.76 150 Days 3 1 33 3 40 807,471.39 107,855.16 9,941,716.55 1,725,323.30 12,582,366.40 180+ Days 1 1 7 1 10 101,560.97 659,765.83 2,328,355.46 86,982.51 3,176,664.77 Totals 218 5 97 4 324 53,239,453.78 1,432,685.51 31,089,950.57 1,812,305.81 87,574,395.67 0-29 Days 0.110619% 0.000000% 0.000000% 0.110619% 0.115176% 0.000000% 0.000000% 0.115176% 30 Days 6.581858% 0.000000% 0.000000% 0.000000% 6.581858% 5.553108% 0.000000% 0.000000% 0.000000% 5.553108% 60 Days 3.871681% 0.000000% 0.000000% 0.000000% 3.871681% 3.643192% 0.000000% 0.000000% 0.000000% 3.643192% 90 Days 0.940265% 0.055310% 1.880531% 0.000000% 2.876106% 1.083972% 0.019377% 2.324257% 0.000000% 3.427606% 120 Days 0.442478% 0.000000% 1.272124% 0.000000% 1.714602% 0.307037% 0.000000% 1.483315% 0.000000% 1.790352% 150 Days 0.165929% 0.055310% 1.825221% 0.165929% 2.212389% 0.163365% 0.021821% 2.011374% 0.349061% 2.545621% 180+ Days 0.055310% 0.055310% 0.387168% 0.055310% 0.553097% 0.020547% 0.133482% 0.471065% 0.017598% 0.642692% Totals 12.057522% 0.276549% 5.365044% 0.221239% 17.920354% 10.771221% 0.289856% 6.290011% 0.366659% 17.717747% Please refer to ~~report~~CTSLink.com ~~this~~for ~~period~~a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - OTS No. ~~REO~~of ~~Information~~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 1 0 0 1 86,502.38 0.00 0.00 86,502.38 30 Days 59 0 0 0 59 15,777,797.67 0.00 0.00 0.00 15,777,797.67 60 Days 21 0 0 0 21 7,437,280.91 0.00 0.00 0.00 7,437,280.91 90 Days 8 0 9 0 17 1,755,772.98 0.00 3,164,304.92 0.00 4,920,077.90 120 Days 4 2 6 0 12 763,611.57 557,761.91 1,750,762.29 0.00 3,072,135.77 150 Days 2 0 11 0 13 537,895.49 0.00 3,638,629.05 0.00 4,176,524.54 180+ Days 1 2 5 0 8 140,488.64 849,307.65 1,160,863.01 0.00 2,150,659.30 Totals 95 5 31 0 131 26,412,847.26 1,493,571.94 9,714,559.27 0.00 37,620,978.47 0-29 Days 0.108578% 0.000000% 0.000000% 0.108578% 0.032748% 0.000000% 0.000000% 0.032748% 30 Days 6.406080% 0.000000% 0.000000% 0.000000% 6.406080% 5.973195% 0.000000% 0.000000% 0.000000% 5.973195% 60 Days 2.280130% 0.000000% 0.000000% 0.000000% 2.280130% 2.815623% 0.000000% 0.000000% 0.000000% 2.815623% 90 Days 0.868621% 0.000000% 0.977199% 0.000000% 1.845820% 0.664705% 0.000000% 1.197950% 0.000000% 1.862655% 120 Days 0.434311% 0.217155% 0.651466% 0.000000% 1.302932% 0.289090% 0.211159% 0.662808% 0.000000% 1.163056% 150 Days 0.217155% 0.000000% 1.194354% 0.000000% 1.411509% 0.203638% 0.000000% 1.377521% 0.000000% 1.581158% 180+ Days 0.108578% 0.217155% 0.542888% 0.000000% 0.868621% 0.053187% 0.321533% 0.439482% 0.000000% 0.814202% Totals 10.314875% 0.542888% 3.365907% 0.000000% 14.223670% 9.999437% 0.565440% 3.677760% 0.000000% 14.242637% Please refer to ~~report~~CTSLink.com ~~this~~for ~~period~~a list of delinquency code descriptions.

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~Group ~~Mortgage~~1 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans inActual ~~REO~~Balance(%) ~~during~~Loans ~~Current~~Actual ~~Period~~Balance(%) ~~Month~~Balance($) ~~Loan~~Balance($) ~~First~~180 ~~Original~~- ~~Loan~~209 ~~Entered~~20 ~~Payment~~5,435,032.57 ~~LTV~~0.582 at2 ~~Principal~~107,708.50 ~~Group~~0.062 ~~Number~~210 ~~REO~~- ~~Date~~239 ~~State~~1 ~~Origination~~25,288.78 ~~Balance~~0.003 No1 ~~REO~~25,288.78 ~~Loans~~0.014 ~~this~~Total ~~Period~~21 5,460,321.35 0.585 3 132,997.28 0.076

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~Group ~~Mortgage~~2 Group 3 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans inActual ~~REO~~Balance(%) ~~during~~Loans ~~Current~~Actual ~~Period~~Balance(%) Balance(~~continued~~$) ~~Current~~Balance($) ~~Paid~~180 ~~Current~~- ~~Approximate~~209 ~~Loan~~10 ~~Actual~~3,176,664.77 To0.643 ~~Months~~8 ~~Loan~~2,150,659.30 ~~Delinquent~~0.814 ~~Group~~210 ~~Number~~- ~~Balance~~239 ~~Date~~0 ~~Delinquent~~0.00 ~~Rate~~0.000 ~~Interest~~0 No0.00 ~~REO~~0.000 ~~Loans~~Total ~~this~~10 ~~Period~~3,176,664.77 0.643 8 2,150,659.30 0.814 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

~~Foreclosure~~Summary ~~Detail~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 2 Nov-06 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 1,186,750.00 Dec-06 0.000% Current Actual Balance 1,186,288.43 Jan-07 0.000% Feb-07 0.000% Current REO Total Mar-07 0.000% Loans in ~~Foreclosure~~REO ~~during~~5 Apr-07 0.000% Original Principal Balance 1,900,350.00 May-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 1,898,631.20 Jun-07 No0.000% ~~Foreclosure~~Jul-07 ~~Information~~0.000% toAug-07 0.000% Sep-07 0.076% Oct-07 0.203% *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 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Nov-06 No0.000% ~~Foreclosure~~Original ~~Information~~Principal toBalance 0.00 Dec-06 0.000% Current Actual Balance 0.00 Jan-07 0.000% Feb-07 0.000% Current REO Total Mar-07 0.000% Loans in REO 1 Apr-07 0.000% Original Principal Balance 86,400.00 May-07 0.000% Current Actual Balance 86,325.39 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.049% Oct-07 0.049% *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 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 2 Nov-06 No0.000% ~~Foreclosure~~Original ~~Information~~Principal toBalance 1,186,750.00 Dec-06 0.000% Current Actual Balance 1,186,288.43 Jan-07 0.000% Feb-07 0.000% Current REO Total Mar-07 0.000% Loans in REO 4 Apr-07 0.000% Original Principal Balance 1,813,950.00 May-07 0.000% Current Actual Balance 1,812,305.81 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.126% Oct-07 0.367% *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 3 - No ~~Foreclosure~~REO Information to report this period.

~~Foreclosure~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FCREO Date State Origination Balance NoGroup ~~Foreclosure~~1 ~~Loans~~3000391387 ~~this~~Sep-2007 ~~Period~~01-Nov-2006 MO 80.00 86,400.00 Group 2 3000668110 Sep-2007 01-Dec-2006 VA 80.00 540,000.00 Group 2 3000713080 Oct-2007 01-Jan-2007 VA 68.09 800,000.00 Group 2 3000941510 Oct-2007 01-Feb-2007 VA 85.00 386,750.00 Group 2 6000246498 Sep-2007 01-Oct-2006 TN 80.00 87,200.00

~~Foreclosure~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGroup ~~Foreclosure~~1 ~~Loans~~3000391387 ~~this~~86,325.39 ~~Period~~01-Feb-2007 6 6.580% 3,058.86 Group 2 3000668110 539,034.87 01-Mar-2007 5 9.990% 29,796.38 Group 2 3000713080 799,616.15 01-Mar-2007 5 9.990% 44,242.49 Group 2 3000941510 386,672.28 01-Mar-2007 5 8.600% 18,264.36 Group 2 6000246498 86,982.51 01-Feb-2007 6 9.500% 4,556.70

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month ~~Bankruptcy~~Foreclosure History* New ~~Bankruptcy~~Foreclosure Loans Month ~~Bankruptcy~~Foreclosure Percentage Loans in ~~Bankruptcy~~Foreclosure 057 ~~Jul~~Nov-06 0.000% Original Principal Balance 018,576,345.00 ~~Aug~~Dec-06 0.000% Current Actual Balance 018,558,916.0020 ~~Sep~~Jan-0607 0.000% ~~Oct~~Feb-0607 0.000% Current ~~Bankruptcy~~Foreclosure Total ~~Nov~~Mar-0607 0.000% Loans in ~~Bankruptcy~~Foreclosure 6138 ~~Dec~~Apr-0607 0.000% Original Principal Balance 142,~~335~~761,~~200~~051.0012 ~~Jan~~May-07 0.000% Current Actual Balance 142,~~333~~723,~~189~~778.7696 ~~Feb~~Jun-07 0.000% ~~Mar~~Jul-07 0.~~000~~530% ~~Apr~~Aug-07 02.~~000~~110% ~~May~~Sep-07 03.~~144~~358% ~~Jun~~Oct-07 04.~~136~~577% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month ~~Bankruptcy~~Foreclosure History* New ~~Bankruptcy~~Foreclosure Loans Month ~~Bankruptcy~~Foreclosure Percentage Loans in ~~Bankruptcy~~Foreclosure 06 ~~Jul~~Nov-06 0.000% Original Principal Balance 01,372,450.00 ~~Aug~~Dec-06 0.000% Current Actual Balance 01,370,325.0071 ~~Sep~~Jan-0607 0.000% ~~Oct~~Feb-0607 0.000% Current ~~Bankruptcy~~Foreclosure Total ~~Nov~~Mar-0607 0.000% Loans in ~~Bankruptcy~~Foreclosure 310 ~~Dec~~Apr-0607 0.000% Original Principal Balance ~~781~~1,~~000~~921,925.00 ~~Jan~~May-07 0.000% Current Actual Balance ~~779~~1,~~223~~919,269.0312 ~~Feb~~Jun-07 0.000% ~~Mar~~Jul-07 0.~~000~~048% ~~Apr~~Aug-07 0.~~000~~313% ~~May~~Sep-07 0.~~426~~451% ~~Jun~~Oct-07 01.~~430~~097% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month ~~Bankruptcy~~Foreclosure History* New ~~Bankruptcy~~Foreclosure Loans Month ~~Bankruptcy~~Foreclosure Percentage Loans in ~~Bankruptcy~~Foreclosure 041 ~~Jul~~Nov-06 0.000% Original Principal Balance 013,757,495.00 ~~Aug~~Dec-06 0.000% Current Actual Balance 013,745,896.0090 ~~Sep~~Jan-0607 0.000% ~~Oct~~Feb-0607 0.000% Current ~~Bankruptcy~~Foreclosure Total ~~Nov~~Mar-0607 0.000% Loans in ~~Bankruptcy~~Foreclosure 397 ~~Dec~~Apr-0607 0.000% Original Principal Balance ~~554~~31,~~200~~115,543.00 ~~Jan~~May-07 0.000% Current Actual Balance ~~553~~31,~~966~~089,950.7357 ~~Feb~~Jun-07 0.000% ~~Mar~~Jul-07 0.~~000~~756% ~~Apr~~Aug-07 02.~~000~~708% ~~May~~Sep-07 04.~~125~~608% ~~Jun~~Oct-07 06.~~107~~290% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 Nov-06 No0.000% ~~Bankruptcy~~Original ~~Information~~Principal toBalance 3,446,400.00 Dec-06 0.000% Current Actual Balance 3,442,693.59 Jan-07 0.000% Feb-07 0.000% Current Foreclosure Total Mar-07 0.000% Loans in Foreclosure 31 Apr-07 0.000% Original Principal Balance 9,723,583.12 May-07 0.000% Current Actual Balance 9,714,559.27 Jun-07 0.000% Jul-07 0.425% Aug-07 2.179% Sep-07 2.943% Oct-07 3.678% *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~~Foreclosure Loan Detail - All Mortgage Loans in ~~Bankruptcy~~Foreclosure during Current Period ~~Group~~Month Loan ~~Month~~First Original Loan ~~First~~Entered ~~State~~Payment LTV at ~~Original~~Principal Group Number ~~Entered~~FC ~~Payment~~Date State Origination ~~Principal~~Balance ~~Bankruptcy~~Group ~~Date~~1 ~~Balance~~3000706628 Aug-2007 01-Jan-2007 MN 90.00 54,000.00 Group 1 ~~3000767278~~3000722172 ~~May~~Oct-2007 01-Feb-2007 IN 90.00 135,000.00 Group 1 3000729384 Oct-2007 01-Jan-2007 PA 74.83 110,000.00 Group 1 3000733415 Oct-2007 01-Jan-2007 VA 85.00 357,000.00 Group 1 3000752669 Oct-2007 01-Jan-2007 FL 85.00 165,750.00 Group 1 3000757926 Oct-2007 01-Feb-2007 FL 85.00 154,700.00 Group 1 3000787911 Aug-2007 01-Jan-2007 CA 7285.00 ~~360~~334,475.00 Group 1 3000852409 Aug-2007 01-Feb-2007 MD 65.32 81,000.00 Group 1 ~~5000227804~~3000909371 ~~May~~Oct-2007 01-Feb-2007 FL 90.00 450,000.00 Group 1 3001021314 Sep-2007 01-Feb-2007 OH 80.00 80,000.00 Group 2 1000325262 Sep-2007 01-Jan-2007 TXFL 51.53 84,000.00 Group 2 3000494096 Aug-2007 01-Nov-2006 WI 75.86 88,000.00 Group 2 3000495291 Oct-2007 01-Dec-2006 NY 70.00 ~~389~~577,~~200~~500.00 Group 12 ~~6000256572~~3000495543 ~~May~~Oct-2007 01-Jan-2007 GAIL 2095.00 31114,000.00 Group 2 3000510644 Sep-2007 01-Dec-2006 CA 80.00 568,000.00 Group 2 3000531876 Oct-2007 01-Jan-2007 NJ 67.12 245,000.00 Group 2 3000550961 Sep-2007 01-Jan-2007 AZ 85.00 219,300.00 Group 2 3000604179 Aug-2007 01-Dec-2006 NY 90.00 292,500.00 Group 2 3000614160 Oct-2007 01-Dec-2006 IL 80.00 280,000.00 Group 2 3000619416 Aug-2007 01-Jan-2007 NJ 80.00 140,000.00 Group 2 3000621864 Sep-2007 01-Dec-2006 NJ 70.00 259,000.00 Group 2 3000624812 Oct-2007 01-Jan-2007 NY 53.13 255,000.00 Group 2 3000651576 Aug-2007 01-Jan-2007 NJ 80.00 416,000.00 Group 2 3000653807 Sep-2007 01-Jan-2007 FL 80.00 304,000.00 Group 2 3000658528 Aug-2007 01-Jan-2007 FL 75.00 162,000.00 Group 2 3000663752 Oct-2007 01-Jan-2007 IL 80.00 300,000.00 Group 2 3000667916 Oct-2007 01-Jan-2007 FL 85.00 595,000.00 Group 2 3000671558 Aug-2007 01-Jan-2007 MI 100.00 63,000.00 Group 2 3000675723 Aug-2007 01-Jan-2007 NY 80.00 392,000.00 Group 2 3000676677 Sep-2007 01-Jan-2007 NM 80.00 76,000.00 Group 2 3000677894 Jul-2007 01-Jan-2007 NJ 90.00 378,000.00 Group 2 3000681538 Sep-2007 01-Jan-2007 CA 68.46 222,500.00 Group 2 3000687146 Oct-2007 01-Jan-2007 ME 70.00 101,500.00 Group 2 3000689990 Oct-2007 01-Jan-2007 FL 90.00 175,500.00 Group 2 3000703215 Sep-2007 01-Jan-2007 VA 79.18 384,000.00 Group 2 3000705228 Oct-2007 01-Jan-2007 VA 90.00 91,800.00 Group 2 ~~3000785908~~3000720169 ~~May~~Oct-2007 01-Jan-2007 CA 85.00 450,500.00 Group 2 3000725266 Aug-2007 01-Jan-2007 FL 90.00 154,800.00 Group 2 3000726735 Aug-2007 01-Jan-2007 NV 90.00 234,000.00 Group 2 3000730902 Oct-2007 01-Jan-2007 NY 90.00 540,000.00 Group 2 3000731106 Sep-2007 01-Jan-2007 MD 54.81 200,000.00 Group 2 3000732744 Jul-2007 01-Jan-2007 FL 80.00 400,000.00 Group 2 3000733905 Oct-2007 01-Jan-2007 CA 89.97 287,000.00 Group 2 3000740722 Oct-2007 01-Jan-2007 WA 90.00 189,900.00 Group 2 3000748149 Sep-2007 01-Feb-2007 RI 61.94 179,000.00 Group 2 3000753443 Jul-2007 01-Jan-2007 FL 80.00 176,800.00 Group 2 3000755150 Aug-2007 01-Jan-2007 NY 80.00 520,000.00 Group 2 3000755593 Aug-2007 01-Jan-2007 CO 80.00 100,640.00 Group 2 3000756220 Oct-2007 01-Jan-2007 CA 71.43 300,000.00 Group 2 3000767165 Aug-2007 01-Jan-2007 NJ 90.00 ~~207~~405,000.00 Group 2 ~~3000938720~~3000779432 ~~May~~Aug-2007 01-Jan-2007 FL 90.00 198,000.00 Group 2 3000783575 Aug-2007 01-Jan-2007 CA 80.00 344,000.00 Group 2 3000788091 Oct-2007 01-Jan-2007 CA 80.00 708,000.00 Group 2 3000788605 Aug-2007 01-Feb-2007 CA 5890.6700 ~~220~~270,000.00 Group 2 ~~6000256523~~3000792484 ~~May~~Jul-2007 01-Feb-2007 CA 80.00 432,000.00 Group 2 3000795900 Oct-2007 01-Jan-2007 GAFL 80.00 ~~127~~137,440.00 Group 2 3000797309 Sep-2007 01-Jan-2007 CA 80.00 315,200.00 Group 2 3000798549 Oct-2007 01-Jan-2007 WI 90.00 147,600.00 Group 2 3000802987 Oct-2007 01-Feb-2007 CA 85.00 437,750.00 Group 2 3000803090 Sep-2007 01-Jan-2007 NH 90.00 256,500.00 Group 2 3000803999 Sep-2007 01-Jan-2007 CA 90.00 315,000.00 Group 2 3000811078 Sep-2007 01-Jan-2007 CA 80.00 192,800.00 Group 2 3000812536 Aug-2007 01-Feb-2007 NJ 80.00 252,000.00 Group 2 3000813968 Aug-2007 01-Feb-2007 WI 84.86 120,500.00 Group 2 3000814696 Oct-2007 01-Feb-2007 IL 90.00 126,000.00 Group 2 3000820558 Jul-2007 01-Jan-2007 CA 70.00 280,000.00 Group 2 3000821559 Oct-2007 01-Jan-2007 PA 80.00 124,000.00 Group 2 3000825143 Oct-2007 01-Jan-2007 OK 75.00 121,875.00 Group 2 3000825586 Aug-2007 01-Jan-2007 CA 85.00 246,500.00 Group 2 3000838342 Jul-2007 01-Jan-2007 FL 90.00 500,600.00 Group 2 3000838876 Oct-2007 01-Jan-2007 CA 80.00 540,000.00 Group 2 3000842064 Sep-2007 01-Jan-2007 IN 80.00 216,000.00 Group 2 3000848128 Aug-2007 01-Feb-2007 NY 80.00 227,808.00 Group 2 3000849390 Oct-2007 01-Jan-2007 CA 75.00 225,000.00 Group 2 3000849835 Aug-2007 01-Feb-2007 FL 80.00 512,000.00 Group 2 3000851794 Sep-2007 01-Feb-2007 CA 80.00 880,000.00 Group 2 3000852660 Sep-2007 01-Feb-2007 CA 95.00 356,250.00 Group 2 3000857994 Sep-2007 01-Jan-2007 IL 95.00 175,750.00 Group 2 3000860808 Aug-2007 01-Feb-2007 NY 75.00 525,000.00 Group 2 3000866508 Oct-2007 01-Jan-2007 CA 90.00 589,500.00 Group 2 3000872993 Aug-2007 01-Feb-2007 CA 80.00 560,000.00 Group 2 3000897060 Oct-2007 01-Feb-2007 MA 65.00 334,750.00 Group 2 3000898733 Sep-2007 01-Feb-2007 CA 80.00 245,600.00 Group 2 3000900178 Sep-2007 01-Feb-2007 CA 69.57 800,000.00 Group 2 3000904456 Aug-2007 01-Feb-2007 FL 90.00 172,800.00 Group 2 3000909166 Oct-2007 01-Feb-2007 NJ 65.00 253,500.00 Group 2 3000911115 Oct-2007 01-Feb-2007 CA 90.00 405,000.00 Group 2 3000912183 Oct-2007 01-Feb-2007 NY 80.00 262,880.00 Group 2 3000923790 Oct-2007 01-Feb-2007 MD 90.00 351,000.00 Group 2 3000923825 Sep-2007 01-Feb-2007 CA 80.00 416,000.00 Group 2 3000929455 Aug-2007 01-Feb-2007 FL 80.00 75,200.00 Group 2 3000940370 Oct-2007 01-Feb-2007 CA 90.00 405,000.00 Group 2 3000944728 Aug-2007 01-Feb-2007 NY 80.00 360,000.00 Group 2 3000956665 Sep-2007 01-Feb-2007 FL 76.72 445,000.00 Group 2 3000959327 Oct-2007 01-Feb-2007 CA 80.00 660,000.00 Group 2 3000962037 Oct-2007 01-Feb-2007 CA 80.00 960,000.00 Group 2 3000964983 Oct-2007 01-Feb-2007 IL 90.00 226,800.00 Group 2 3000965132 Oct-2007 01-Feb-2007 PA 80.00 115,200.00 Group 2 3000965757 Oct-2007 01-Feb-2007 SC 80.00 280,000.00 Group 2 3000976589 Sep-2007 01-Feb-2007 CA 71.83 452,500.00 Group 2 3000986308 Oct-2007 01-Feb-2007 CA 83.33 250,000.00 Group 2 3000997777 Aug-2007 01-Feb-2007 IL 90.00 256,500.00 Group 2 3001011470 Oct-2007 01-Feb-2007 CA 80.00 384,000.00 Group 2 3001045551 Oct-2007 01-Feb-2007 CA 90.00 229,500.00 Group 2 3100574981 Oct-2007 01-Jan-2007 FL 90.00 180,000.00 Group 2 3100596088 Oct-2007 01-Jan-2007 CA 80.00 800,000.00 Group 2 6000253892 Aug-2007 01-Jan-2007 FL 90.00 540,000.00 Group 3 3000527790 Oct-2007 01-Dec-2006 NV 80.00 245,600.00 Group 3 3000539237 Aug-2007 01-Dec-2006 NY 80.00 600,000.00 Group 3 3000557980 Sep-2007 01-Dec-2006 NJ 54.24 179,000.00 Group 3 3000625312 Oct-2007 01-Feb-2007 NY 80.00 400,000.00 Group 3 3000646783 Oct-2007 01-Jan-2007 NJ 70.00 278,600.00 Group 3 3000663068 Sep-2007 01-Feb-2007 NJ 80.00 168,000.00 Group 3 3000678383 Aug-2007 01-Feb-2007 KS 80.00 374,883.12 Group 3 3000678920 Aug-2007 01-Jan-2007 FL 77.61 260,000.00 Group 3 3000695237 Aug-2007 01-Jan-2007 NJ 80.00 432,000.00 Group 3 3000698720 Sep-2007 01-Jan-2007 NJ 90.00 742,500.00 Group 3 3000715402 Sep-2007 01-Jan-2007 MN 80.00 120,000.00 Group 3 3000717095 Oct-2007 01-Jan-2007 NY 95.00 570,950.00 Group 3 3000738170 Sep-2007 01-Jan-2007 MD 80.00 124,000.00 Group 3 3000744463 Aug-2007 01-Jan-2007 GA 90.00 117,000.00 Group 3 3000745395 Sep-2007 01-Jan-2007 MO 90.00 135,000.00 Group 3 3000769771 Jul-2007 01-Jan-2007 FL 66.01 270,000.00 Group 3 3000770661 Aug-2007 01-Jan-2007 CA 100.00 510,000.00 Group 3 3000779181 Sep-2007 01-Jan-2007 NJ 50.93 191,000.00 Group 3 3000787933 Oct-2007 01-Jan-2007 CA 52.65 408,000.00 Group 3 3000789559 Aug-2007 01-Jan-2007 MD 90.00 58,500.00 Group 3 3000797720 Aug-2007 01-Feb-2007 AZ 90.00 222,300.00 Group 3 3000814721 Oct-2007 01-Jan-2007 DC 65.00 133,250.00 Group 3 3000838934 Oct-2007 01-Feb-2007 NY 70.07 487,000.00 Group 3 3000852001 Aug-2007 01-Feb-2007 NY 70.00 308,000.00 Group 3 3000869874 Aug-2007 01-Feb-2007 NJ 64.52 200,000.00 Group 3 3000887126 Oct-2007 01-Feb-2007 MA 89.60 560,000.00 Group 3 3000912354 Jul-2007 01-Feb-2007 MD 80.00 284,000.00 Group 3 3000930323 Sep-2007 01-Feb-2007 NJ 100.00 420,000.00 Group 3 3001017012 Oct-2007 01-Feb-2007 MA 74.47 175,000.00 Group 3 6100252957 Oct-2007 01-Dec-2006 NJ 80.00 188,000.00 Group 3 8000102973 Aug-2007 01-Nov-2006 NY 83.11 561,000.00

~~Bankruptcy~~Foreclosure Loan Detail - All Mortgage Loans in ~~Bankruptcy~~Foreclosure during Current Period (continued) ~~Group~~Current ~~Loan~~Paid Current ~~Paid~~Approximate Loan Actual To Months ~~Current~~Loan ~~Approximate~~Delinquent Group Number ~~Actual~~Balance Date Delinquent ~~Loan~~ Rate ~~Delinquent~~Interest ~~Balance~~Group ~~Interest~~1 3000706628 53,942.32 01-Mar-2007 5 11.050% 3,315.86 Group 1 ~~3000767278~~3000722172 ~~359~~134,~~094~~817.3640 01-~~May~~Apr-2007 04 9.950% 6,362.73 Group 1 3000729384 109,675.59 01-May-2007 3 8.700% 3,~~712~~742.2169 Group 1 ~~5000227804~~3000733415 ~~388~~356,~~361~~771.04 01-May-2007 3 7.990% 11,131.28 Group 1 3000752669 165,082.61 01-May-2007 03 7.150% 4,566.59 Group 1 3000757926 154,503.68 01-Apr-2007 4 10.~~200~~250% 7,523.86 Group 1 3000787911 334,121.59 01-Mar-2007 5 7.300% 13,238.46 Group 1 3000852409 80,974.67 01-Mar-2007 5 10.050% 4,508.71 Group 1 3000909371 449,475.39 01-Apr-2007 4 6.950% 14,481.22 Group 1 3001021314 79,904.83 01-Apr-2007 4 10.550% 4,011.10 Group 2 1000325262 83,865.38 01-Apr-2007 4 10.550% 4,209.90 Group 2 3000494096 87,969.72 01-Mar-2007 5 9.600% 4,668.69 Group 2 3000495291 577,270.70 01-Mar-2007 5 8.650% 27,435.59 Group 2 3000495543 113,646.20 01-May-2007 3 8.450% 3,759.72 Group 2 3000510644 567,861.82 01-Mar-2007 5 9.900% 31,131.62 Group 2 3000531876 244,299.44 01-May-2007 3 8.900% 8,540.50 Group 2 3000550961 218,919.17 01-Mar-2007 5 8.600% 10,344.50 Group 2 3000604179 292,376.91 01-Mar-2007 5 8.500% 13,639.62 Group 2 3000614160 279,800.37 01-May-2007 3 8.200% 8,974.73 Group 2 3000619416 139,766.45 01-Mar-2007 5 8.950% 6,876.94 Group 2 3000621864 258,519.42 01-Apr-2007 4 10.900% 13,430.01 Group 2 3000624812 254,964.60 01-May-2007 3 11.850% 12,057.00 Group 2 3000651576 415,381.12 01-Mar-2007 5 9.500% 21,772.51 Group 2 3000653807 303,864.53 01-Apr-2007 4 8.350% 11,923.26 Group 2 3000658528 161,975.71 01-Feb-2007 6 9.350% 8,359.32 Group 2 3000663752 299,861.43 01-May-2007 3 8.850% 10,430.70 Group 2 3000667916 594,679.88 01-May-2007 3 8.450% 19,694.42 Group 12 ~~6000256572~~3000671558 62,913.89 01-Mar-2007 5 9.900% 3,444.70 Group 2 3000675723 391,635.61 01-Mar-2007 5 7.750% 16,546.40 Group 2 3000676677 75,853.90 01-Apr-2007 4 9.700% 3,484.98 Group 2 3000677894 377,942.18 01-Feb-2007 6 9.300% 19,394.73 Group 2 3000681538 222,114.73 01-Mar-2007 5 8.770% 10,695.22 Group 2 3000687146 101,343.47 01-May-2007 3 11.750% 4,747.43 Group 2 3000689990 174,824.14 01-May-2007 3 8.990% 6,182.96 Group 2 3000703215 382,905.37 01-Apr-2007 4 7.750% 13,854.90 Group 2 3000705228 91,586.89 01-May-2007 3 9.850% 3,564.65 Group 2 3000720169 450,135.94 01-May-2007 3 7.375% 12,890.24 Group 2 3000725266 154,760.67 01-Mar-2007 5 9.050% 7,716.56 Group 2 3000726735 233,944.83 01-Mar-2007 5 9.240% 11,924.26 Group 2 3000730902 539,688.43 01-May-2007 3 8.250% 17,423.28 Group 2 3000731106 199,953.25 01-Apr-2007 4 10.000% 9,496.36 Group 2 3000732744 399,930.92 01-Feb-2007 6 8.990% 19,799.31 Group 2 3000733905 286,~~767~~897.35 01-May-2007 3 9.500% 10,757.07 Group 2 3000740722 189,835.99 01-May-2007 3 9.650% 7,236.49 Group 2 3000748149 178,842.05 01-Apr-2007 4 11.920% 10,204.11 Group 2 3000753443 176,740.35 01-Feb-2007 6 9.800% 9,581.26 Group 2 3000755150 519,473.40 01-Mar-2007 5 7.450% 21,037.45 Group 2 3000755593 100,607.10 01-Mar-2007 5 8.400% 4,634.64 Group 2 3000756220 299,166.55 01-May-2007 3 8.990% 10,570.87 Group 2 3000767165 404,440.48 01-Mar-2007 5 9.850% 22,025.93 Group 2 3000779432 197,948.52 01-Mar-2007 5 8.990% 9,800.66 Group 2 3000783575 343,897.21 01-Mar-2007 15 119.~~275~~300% ~~855~~17,649.33 Group 2 3000788091 705,893.95 01-May-2007 3 8.900% 24,677.35 Group 2 ~~3000785908~~3000788605 ~~206~~269,~~906~~939.3809 01-Mar-2007 5 8.300% 12,277.79 Group 2 3000792484 431,735.59 01-Feb-2007 6 8.450% 19,969.85 Group 2 3000795900 137,340.08 01-Apr-2007 4 7.050% 4,495.79 Group 2 3000797309 315,026.67 01-Apr-2007 4 10.500% 15,745.72 Group 2 3000798549 147,257.33 01-May-2007 03 9.850% 5,731.37 Group 2 3000802987 437,597.65 01-May-2007 3 8.990% 15,477.26 Group 2 3000803090 256,438.81 01-Apr-2007 4 9.950% 12,114.88 Group 2 3000803999 314,916.80 01-Mar-2007 5 8.950% 15,518.36 Group 2 3000811078 192,679.09 01-Apr-2007 4 8.750% 7,946.36 Group 2 3000812536 251,756.31 01-Mar-2007 5 9.600% 13,343.22 Group 2 3000813968 120,388.29 01-Mar-2007 5 9.800% 6,521.28 Group 2 3000814696 125,958.59 01-May-2007 3 9.150% 4,538.98 Group 2 3000820558 279,935.62 01-Feb-2007 6 8.250% 12,649.24 Group 2 3000821559 123,714.24 01-Apr-2007 4 8.800% 5,126.50 Group 2 3000825143 121,843.88 01-May-2007 3 10.350% 5,000.14 Group 2 3000825586 246,453.40 01-Mar-2007 5 9.800% 13,367.35 Group 2 3000838342 500,095.09 01-Feb-2007 6 9.400% 25,907.47 Group 2 3000838876 540,000.00 01-May-2007 3 7.700% 16,200.00 Group 2 3000842064 215,670.32 01-Apr-2007 4 10.750% 11,042.18 Group 2 3000848128 227,601.27 01-Mar-2007 5 9.900% 12,461.86 Group 2 3000849390 224,~~896~~935.8377 01-Mar-2007 5 8.750% 10,821.71 Group 2 ~~3000938720~~3000849835 ~~219~~511,~~898~~303.62 01-Mar-2007 5 7.950% 22,171.85 Group 2 3000851794 879,571.96 01-Apr-2007 4 7.350% 30,112.86 Group 2 3000852660 356,140.70 01-Mar-2007 5 7.490% 14,514.49 Group 2 3000857994 175,319.56 01-Apr-2007 4 8.500% 7,001.72 Group 2 3000860808 524,594.26 01-Mar-2007 5 10.650% 31,021.55 Group 2 3000866508 589,157.59 01-May-2007 3 8.250% 19,020.36 Group 2 3000872993 559,548.14 01-Mar-2007 5 10.450% 32,434.77 Group 2 3000897060 334,723.94 01-May-2007 3 12.700% 17,014.44 Group 2 3000898733 245,215.09 01-Apr-2007 4 9.250% 10,713.77 Group 2 3000900178 799,822.84 01-Apr-2007 4 9.400% 35,585.39 Group 2 3000904456 172,777.87 01-Mar-2007 5 9.750% 9,320.88 Group 2 3000909166 253,064.70 01-May-2007 03 10.200% 10,218.97 Group 2 3000911115 404,848.26 01-May-2007 3 8.800% 13,998.31 Group 2 3000912183 262,745.59 01-May-2007 3 7.990% 8,197.71 Group 2 3000923790 350,895.95 01-May-2007 3 9.400% 13,010.41 Group 2 3000923825 415,403.47 01-Apr-2007 4 6.200% 11,824.59 Group 2 3000929455 75,128.81 01-Mar-2007 5 9.700% 4,025.76 Group 2 3000940370 404,872.67 01-May-2007 3 9.250% 14,758.59 Group 2 3000944728 359,~~840~~485.5305 01-Mar-2007 5 7.700% 15,063.70 Group 2 ~~6000256523~~3000956665 ~~127~~444,~~162~~884.27 01-Apr-2007 4 8.990% 18,881.14 Group 2 3000959327 659,699.32 01-May-2007 3 8.300% 21,435.24 Group 2 3000962037 959,261.99 01-May-2007 3 6.900% 25,570.29 Group 2 3000964983 226,733.30 01-May-2007 3 9.420% 8,425.65 Group 2 3000965132 115,019.46 01-Apr-2007 4 9.250% 5,025.35 Group 2 3000965757 279,621.30 01-Apr-2007 4 9.950% 13,196.78 Group 2 3000976589 452,352.15 01-Apr-2007 4 8.400% 17,862.92 Group 2 3000986308 249,898.79 01-May-2007 3 8.600% 8,432.34 Group 2 3000997777 256,453.23 01-Mar-2007 15 8.~~650~~850% 12,487.73 Group 2 3001011470 383,~~590~~855.54 01-May-2007 3 8.790% 13,256.45 Group 2 3001045551 229,263.45 01-May-2007 3 8.400% 7,542.58 Group 2 3100574981 179,920.17 01-May-2007 3 8.950% 6,333.52 Group 2 3100596088 799,772.01 01-Apr-2007 4 9.500% 35,983.13 Group 2 6000253892 539,011.61 01-Mar-2007 5 8.500% 25,104.30 Group 3 3000527790 245,600.00 01-May-2007 3 7.600% 7,265.70 Group 3 3000539237 599,791.18 01-Mar-2007 5 8.990% 29,696.28 Group 3 3000557980 177,584.92 01-Apr-2007 4 11.300% 9,589.59 Group 3 3000625312 399,739.90 01-May-2007 3 9.950% 15,734.49 Group 3 3000646783 278,388.67 01-Mar-2007 5 12.600% 19,633.37 Group 3 3000663068 167,806.46 01-Apr-2007 4 10.700% 8,549.65 Group 3 3000678383 374,827.99 01-Mar-2007 5 9.400% 19,455.20 Group 3 3000678920 259,648.30 01-Mar-2007 5 9.950% 14,292.18 Group 3 3000695237 431,724.61 01-Feb-2007 6 7.640% 17,957.03 Group 3 3000698720 741,856.50 01-Apr-2007 4 8.990% 31,474.23 Group 3 3000715402 119,775.51 01-Apr-2007 4 9.600% 5,442.86 Group 3 3000717095 570,745.81 01-May-2007 3 9.500% 21,399.79 Group 3 3000738170 123,914.72 01-Apr-2007 4 7.200% 4,149.33 Group 3 3000744463 116,884.44 01-Feb-2007 6 9.500% 6,123.53 Group 3 3000745395 134,799.21 01-Mar-2007 5 9.500% 7,065.60 Group 3 3000769771 269,963.31 01-Feb-2007 6 9.600% 14,326.41 Group 3 3000770661 509,856.66 01-Mar-2007 5 8.790% 24,648.35 Group 3 3000779181 190,846.78 01-Mar-2007 5 12.350% 13,180.77 Group 3 3000787933 407,307.10 01-May-2007 3 7.450% 11,786.72 Group 3 3000789559 58,445.78 01-Feb-2007 6 9.800% 3,164.42 Group 3 3000797720 222,257.08 01-Mar-2007 5 8.990% 11,004.29 Group 3 3000814721 133,059.77 01-May-2007 3 12.100% 6,427.39 Group 3 3000838934 486,394.44 01-May-2007 3 7.750% 14,683.80 Group 3 3000852001 307,708.38 01-Mar-2007 5 9.700% 16,488.47 Group 3 3000869874 199,923.43 01-Mar-2007 5 9.380% 10,349.64 Group 3 3000887126 559,439.43 01-May-2007 3 8.500% 18,638.41 Group 3 3000912354 283,844.87 01-Feb-2007 6 9.000% 14,041.37 Group 3 3000930323 419,824.18 01-Apr-2007 4 7.750% 15,213.20 Group 3 3001017012 174,652.83 01-May-2007 3 9.650% 6,652.01 Group 3 6100252957 187,365.64 01-May-2007 3 8.950% 6,589.14 Group 3 8000102973 560,581.37 01-Mar-2007 5 8.150% 25,007.09

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Realized~~Summary ~~Loss~~12 ~~Detail~~Month ~~Report~~Bankruptcy -History* New Bankruptcy Loans ~~with~~Month ~~Losses~~Bankruptcy ~~during~~Percentage Loans in Bankruptcy 4 Nov-06 0.000% Original Principal Balance 1,711,700.00 Dec-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance #1,710,370.42 ~~Loans~~Jan-07 ~~Prior~~0.000% ~~Realized~~Feb-07 0.000% Current ~~with~~Bankruptcy ~~Actual~~Total ~~Loss/(Gain)~~Mar-07 ~~Loss~~0.000% ~~Group~~Loans ~~Losses~~in Bankruptcy 11 Apr-07 0.000% Original Principal Balance ~~Amount~~3,317,650.00 ~~Percentage~~May-07 0.144% Current Actual Balance 3,314,272.80 Jun-07 0.136% Jul-07 0.141% Aug-07 0.168% Sep-07 0.170% Oct-07 0.355% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Nov-06 0.000% Original Principal Balance 0.00 Dec-06 0.000% Current Actual Balance 0.00 Jan-07 0.000% ~~Group~~Feb-07 20.000% Current Bankruptcy Total Mar-07 0.000% Loans in Bankruptcy 1 Apr-07 0.000% Original Principal Balance 389,200.00 May-07 0.426% Current Actual Balance 388,015.35 Jun-07 0.430% Jul-07 0.235% Aug-07 0.236% Sep-07 0.220% Oct-07 0.222% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Nov-06 0.000% Original Principal Balance 1,010,000.00 Dec-06 0.000% ~~Group~~Current 3Actual Balance 1,009,260.20 Jan-07 0.000% Feb-07 0.000% Current Bankruptcy Total Mar-07 0.000% Loans in Bankruptcy 5 Apr-07 0.000% Original Principal Balance 1,434,000.00 May-07 0.125% Current Actual Balance 1,432,685.51 Jun-07 0.107% Jul-07 0.185% Aug-07 0.168% Sep-07 0.085% Oct-07 0.290% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Nov-06 0.000% Original Principal Balance 701,700.00 Dec-06 0.000% Current Actual Balance 701,110.22 Jan-07 0.000% Feb-07 0.000% Current Bankruptcy Total Mar-07 0.000% Loans in Bankruptcy 5 Apr-07 0.000% Original Principal Balance 1,494,450.00 May-07 0.00000% Current Actual Balance 1,493,571.94 Jun-07 0.000% Jul-07 0.000% Aug-07 0.123% Sep-07 0.297% Oct-07 0.565% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Realized~~Bankruptcy ~~Loss Loan~~ Detail ~~Report~~ - All Mortgage Loans ~~With~~in ~~Losses~~Bankruptcy during Current Period ~~Original~~Group ~~Current~~Loan Month Loan ~~Principal~~First ~~Note~~State LTV at Original ~~Group~~ Number Entered Payment Origination Principal Bankruptcy Date Balance ~~Rate~~Group ~~State~~1 ~~Origination~~5000227804 ~~Term~~May-2007 No01-Jan-2007 ~~Losses~~TX ~~this~~70.00 ~~Period~~389,200.00 Group 2 3000610097 Sep-2007 01-Jan-2007 TX 80.00 96,000.00 Group 2 3000779410 Oct-2007 01-Jan-2007 CA 82.50 660,000.00 Group 2 3000787795 Aug-2007 01-Jan-2007 TX 80.00 108,000.00 Group 2 3000934942 Oct-2007 01-Feb-2007 CA 56.00 350,000.00 Group 2 3000938720 May-2007 01-Feb-2007 CA 58.67 220,000.00 Group 3 3000654626 Sep-2007 01-Jan-2007 MD 72.01 234,750.00 Group 3 3000826133 Oct-2007 01-Feb-2007 MD 94.62 615,000.00 Group 3 3000845999 Sep-2007 01-Jan-2007 GA 94.95 225,500.00 Group 3 3000939652 Aug-2007 01-Feb-2007 MD 95.00 332,500.00 Group 3 3001054416 Oct-2007 01-Feb-2007 TN 85.00 86,700.00

~~Realized~~Bankruptcy ~~Loss Loan~~ Detail ~~Report~~ - All Mortgage Loans ~~With~~in ~~Losses~~Bankruptcy during Current Period (continued) ~~Prior~~Group ~~Cumulative~~ Loan ~~Actual~~Current ~~Realized~~Paid ~~Realized~~To ~~Group~~Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance ~~Loss/(Gain)~~Interest ~~Loss/(Gain)~~Group No1 ~~Losses~~5000227804 ~~this~~388,015.35 ~~Period~~01-Jul-2007 1 10.200% 9,405.11 Group 2 3000610097 95,776.75 01-May-2007 3 9.850% 3,727.70 Group 2 3000779410 659,765.83 01-Feb-2007 6 7.100% 25,381.94 Group 2 3000787795 107,855.16 01-Mar-2007 5 9.990% 5,962.03 Group 2 3000934942 349,494.37 01-Sep-2007 0 7.100% 3,844.79 Group 2 3000938720 219,793.40 01-Sep-2007 0 8.250% 2,839.17 Group 3 3000654626 234,699.81 01-Feb-2007 6 8.500% 10,947.81 Group 3 3000826133 614,607.84 01-Feb-2007 6 8.250% 27,710.44 Group 3 3000845999 225,417.70 01-Apr-2007 4 8.850% 9,408.96 Group 3 3000939652 332,344.21 01-Apr-2007 4 7.450% 11,544.36 Group 3 3001054416 86,502.38 01-Sep-2007 0 8.100% 1,095.86

Realized Loss Detail Report - ~~Collateral~~Loans ~~Summary~~with -Losses Noduring ~~Realized~~Current ~~Loss~~Period ~~Information~~Summary to# ~~report~~Loans ~~this~~Prior ~~period. Group 1 - No~~ Realized ~~Loss~~Current ~~Information~~with toActual ~~report this period. Group 2 - No Realized~~ Loss ~~Information to report this period. Group 3 - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate~~ /(~~MDR~~Gain): ~~sum(Beg~~Loss ~~Scheduled~~Group ~~Balance~~Losses ~~of Liquidated Loans)/ sum(Beg Scheduled~~ Balance). ~~Conditional~~Amount ~~Default~~Percentage ~~Rate~~Group ~~(CDR):~~ 1~~-((1-MDR)^12)~~ ~~SDA~~14 Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.~~02)~~00 ~~else~~12.22 ~~if WAS is greater than 30 and less than or equal to 60 then CDR /~~ 0.6000% ~~else~~Group if2 ~~WAS~~45 is488,492.94 ~~greater~~4,204.07 ~~than 60 and less than or equal to 120 then CDR / (~~0.6001% -Group ~~((WAS~~3 -41 ~~60)~~293,118.68 *30,213.69 0.~~0095))~~011% ~~else~~Total if100 ~~WAS~~781,611.62 is34,429.98 ~~greater than 120 then CDR /~~ 0.~~03 Cumulative Loss Severity: Sum (Realized Losses) / Sum (Ending Actual Balance for loans that have experienced a loss).~~004%

~~Prepayment~~Realized Loss Loan Detail Report - ~~Prepayments~~Loans With Losses during Current Period ~~Summary~~Original ~~Loans~~Current ~~Paid~~Loan InPrincipal ~~Full~~Note ~~Repurchased~~LTV ~~Loans~~at Original ~~Current~~Group ~~Original~~Number ~~Current~~Balance ~~Principal~~Rate ~~Scheduled~~State ~~Principal~~Origination ~~Scheduled~~Term Group ~~Count~~1 ~~Balance~~1000325480 ~~Balance~~153,000.00 ~~Count~~9.300% ~~Balance~~MD ~~Balance~~85.00 360 Group 1 3000440193 156,725.00 8.250% MA 85.00 360 Group 1 3000651246 198,250.00 10.500% MD 65.00 360 Group 1 3000653647 192,000.00 10.000% DC 60.00 360 Group 1 3000677064 30,000.00 9.990% KS 20.00 360 Group 1 3000694942 255,000.00 10.950% NJ 62.96 360 Group 1 3000736793 228,000.00 6.750% VA 65.33 360 Group 1 3000744429 187,500.00 11.750% IN 75.00 360 Group 1 3000751806 207,000.00 7.390% MD 90.00 360 Group 1 3000780812 327,~~527~~200.00 10.550% MD 80.00 360 Group 1 3000804068 245,~~675~~000.00 10.200% DC 54.44 360 Group 1 3000820488 289,~~524~~000.00 7.500% NY 44.12 360 Group 1 3000859133 115,~~322~~500.9200 010.500% 0MD 53.72 360 Group 1 7000206343 392,000.00 08.350% NJ 80.00 360 Group 2 323000078628 181,600.00 7.990% CA 80.00 360 Group 2 3000427982 147,200.00 11.600% PA 80.00 360 Group 2 3000518334 324,000.00 10.990% NY 60.00 360 Group 2 3000621682 119,600.00 9.700% TN 80.00 360 Group 2 3000650804 488,750.00 8.990% NJ 85.00 360 Group 2 3000655193 315,000.00 9.190% IL 90.00 360 Group 2 3000669770 380,000.00 8.700% NY 80.00 360 Group 2 3000673776 111,600.00 9.550% MN 63.77 360 Group 2 3000677315 530,000.00 9.550% FL 64.95 360 Group 2 3000686895 150,000.00 9.400% NJ 78.13 360 Group 2 3000688933 196,500.00 8.900% MD 75.00 360 Group 2 3000703727 212,800.00 9.600% IL 80.00 360 Group 2 3000717507 137,750.00 9.950% IL 95.00 360 Group 2 3000718187 193,500.00 7.950% NY 41.61 360 Group 2 3000718201 800,000.00 8.450% NJ 80.00 360 Group 2 3000724619 100,000.00 6.990% NJ 68.97 360 Group 2 3000725142 210,~~828~~000.00 7.250% NM 64.62 360 Group 2 3000726860 116,200.00 11.750% VA 70.00 360 Group 2 3000732799 360,000.00 9.150% MA 90.00 360 Group 2 3000733039 268,000.00 8.500% AK 80.00 360 Group 2 3000733892 187,000.00 8.990% FL 85.00 360 Group 2 3000738169 202,500.00 7.650% MD 75.00 360 Group 2 3000745794 333,000.00 10.200% IL 90.00 360 Group 2 3000753341 232,500.00 11.950% PA 75.00 360 Group 2 3000781403 140,000.00 7.550% MD 62.22 360 Group 2 3000784257 225,000.00 9.550% FL 75.00 360 Group 2 3000805719 92,000.00 9.950% IL 80.00 360 Group 2 3000807492 238,000.00 8.500% IL 79.33 360 Group 2 3000815265 117,000.00 9.100% CA 65.00 360 Group 2 3000821252 88,250.00 9.650% NY 100.00 360 Group 2 3000832266 160,000.00 8.430% NJ 34.04 360 Group 2 3000832518 198,400.00 10.850% MD 80.00 360 Group 2 3000834509 105,600.00 11.100% MD 80.00 360 Group 2 3000836954 180,000.00 9.875% FL 55.05 360 Group 2 3000839902 337,500.00 8.250% VA 90.00 360 Group 2 3000857916 58,500.00 9.900% IN 90.00 360 Group 2 3000864551 429,450.00 12.200% NY 70.00 360 Group 2 3000867166 225,000.00 8.150% AZ 64.29 360 Group 2 3000885497 503,100.00 8.300% FL 74.53 360 Group 2 3000901442 101,600.00 9.250% VA 80.00 360 Group 2 3000953775 133,000.00 7.750% PA 68.21 360 Group 2 3000983167 140,000.00 11.650% CA 70.00 360 Group 2 3000994433 100,800.00 10.300% MI 90.00 360 Group 2 6000251591 64,050.00 12.570% NY 70.00 360 Group 2 8000102081 223,125.00 9.900% MA 75.00 360 Group 3 3000485493 280,000.00 9.750% NJ 80.00 360 Group 3 3000485994 150,000.00 11.650% MD 56.60 360 Group 3 3000530192 255,000.00 7.250% NM 85.00 360 Group 3 3000576200 560,000.00 8.800% CA 80.00 360 Group 3 3000625447 217,600.00 10.500% FL 85.00 360 Group 3 3000625584 234,000.00 12.500% NY 65.00 360 Group 3 3000675302 120,000.00 8.700% KS 80.00 360 Group 3 3000682551 175,000.00 8.550% GA 89.74 360 Group 3 3000684212 301,500.00 9.800% MD 90.00 360 Group 3 3000698309 252,000.00 8.300% MD 80.00 360 Group 3 3000713057 360,000.00 8.990% MA 75.00 360 Group 3 3000728054 340,000.00 7.990% MD 80.00 360 Group 3 3000734848 246,642.00 8.650% MD 66.66 360 Group 3 3000736997 260,000.00 8.150% MD 80.00 360 Group 3 3000741892 165,000.00 6.700% MD 57.49 360 Group 3 3000748764 72,~~814~~000.00 12.200% NJ 80.00 360 Group 3 3000758869 105,~~271~~000.1600 011.300% 0TX 75.00 0360 Group 3 3000771742 190,000.00 7.250% MD 68.47 360 Group 3 173000775121 4456,~~976~~450.00 7.850% MA 85.00 360 Group 3 3000775804 176,250.00 6.750% NH 62.95 360 Group 3 3000782950 155,000.00 49.500% CA 59.16 360 Group 3 3000791074 90,~~967~~000.00 9.150% MD 79.65 360 Group 3 3000793316 123,~~283~~000.0600 09.950% 0NC 79.87 360 Group 3 3000805036 277,500.00 08.400% MD 77.51 360 Group 3 3000813285 181,000.00 ~~Total~~11.200% CT 52.01 360 Group 3 3000813822 369,000.00 6.950% WA 90.00 360 Group 3 3000816698 281,250.00 9.600% MD 75.00 360 Group 3 3000822958 240,000.00 8.500% NY 64.69 360 Group 3 3000825267 154,000.00 8.150% MD 71.63 360 Group 3 3000828647 241,150.00 11.100% MD 44.49 360 Group 3 3000839489 350,100.00 9.740% MD 90.00 360 Group 3 3000861433 162,180.00 7.800% GA 90.00 360 Group 3 3000865676 296,000.00 7.550% IL 80.00 360 Group 3 3000866416 245,000.00 6.300% CA 56.98 13360 Group 3 3000881609 390,~~332~~000.00 6.500% NY 69.03 360 Group 3 3000887570 310,~~650~~000.00 137.550% NY 60.78 360 Group 3 3000932110 200,~~305~~000.00 8.900% MA 64.52 360 Group 3 3000935614 154,~~877~~000.1400 07.500% 0WI 70.00 0360 Group 3 3000975806 131,750.00 7.399% NM 85.00 360 Group 3 3000997993 293,165.00 10.250% PA 85.00 360 Group 3 6000250252 520,000.00 9.990% NJ 80.00 360

~~Prepayment~~Realized Loss Loan Detail Report - ~~Prepayments~~Loans With Losses during Current Period (continued) ~~Summary~~Prior ~~Substitution~~Cumulative ~~Loans~~Loan ~~Liquidated~~Actual ~~Loans~~Realized ~~Curtailments~~Realized ~~Original~~Group ~~Current~~Number ~~Original~~Balance ~~Current~~Loss/(Gain) ~~Principal~~Loss/(Gain) ~~Scheduled~~Group ~~Principal~~1 ~~Scheduled~~1000325480 ~~Curtailment~~0.00 12.99 12.99 Group ~~Count~~1 ~~Balance~~3000440193 ~~Balance~~0.00 ~~Count~~(12.74) ~~Balance~~0.00 ~~Balance~~Group ~~Amount~~1 3000651246 0.00 30.00 42.74 Group 1 3000653647 0.00 12.99 12.99 Group 1 3000677064 0.00 (25.90) 21.95 Group 1 3000694942 0.00 (25.90) 0.00 Group 1 3000736793 0.00 (12.74) 0.00 8Group 1 3000744429 0.00 (12.74) 0.00 Group 1 3000751806 0.00 12.99 12.99 Group 1 3000780812 0.00 12.74 25.48 Group 1 3000804068 0.00 (12.95) 0.00 Group 1 3000820488 0.00 12.99 12.99 Group 1 3000859133 0.00 7.50 7.50 Group 1 7000206343 0.00 12.99 12.99 Group 2 3000078628 0.00 (25.90) 15.95 Group 2 3000427982 0.00 0.50 0.50 Group 2 3000518334 0.00 7.50 7.50 Group 2 3000621682 0.00 12.99 12.99 Group 2 3000650804 488,~~012~~492.94 4,424.72 4,424.72 Group 2 3000655193 0.00 (7.50) 7.50 Group 2 3000669770 0.00 12.99 12.99 Group 2 3000673776 0.00 (12.74) 0.00 Group 2 3000677315 0.00 2.00 2.00 Group 2 3000686895 0.00 (12.74) 0.00 Group 2 3000688933 0.00 (12.74) 0.00 Group 2 3000703727 0.00 2.00 14.74 Group 2 3000717507 0.00 12.99 12.99 Group 2 3000718187 0.00 (12.74) 0.00 Group 2 3000718201 0.00 (7.50) 0.00 Group 2 3000724619 0.00 15.00 15.00 Group 2 3000725142 0.00 (12.74) 0.00 Group 2 3000726860 0.00 (12.74) 0.00 Group 2 3000732799 0.00 (12.74) 0.00 Group 2 3000733039 0.00 (25.90) 33.50 Group 2 3000733892 0.00 (11.74) 1.00 Group 2 3000738169 0.00 (12.74) 0.00 Group 2 3000745794 0.00 (9.50) 22.24 Group 2 3000753341 0.00 10.50 10.50 Group 2 3000781403 0.00 (12.74) 0.00 Group 2 3000784257 0.00 (12.74) 0.00 Group 2 3000805719 0.00 (12.74) 0.00 ~~30,954~~Group 2 3000807492 0.4600 12.99 12.99 Group 2 3000815265 0.00 (12.74) 3.00 Group 2 3000821252 0.00 1.50 14.24 Group 2 3000832266 0.00 12.99 12.99 Group 2 3000832518 0.00 (12.74) 0.00 Group 2 3000834509 0.00 (15.00) 12.74 Group 2 3000836954 0.00 (12~~,868~~.5474) ~~Total~~1.00 Group 2 3000839902 0.00 (12.74) 0.00 Group 2 3000857916 0.00 (12.74) 0.00 Group 2 3000864551 0.00 12.99 12.99 Group 2 3000867166 0.00 51(12.74) 0.00 Group 2 3000885497 0.00 12.99 12.99 Group 2 3000901442 0.00 (12.74) 0.00 Group 2 3000953775 0.00 6.00 6.00 Group 2 3000983167 0.00 (12.74) 15.00 Group 2 3000994433 0.00 14.00 26.74 Group 2 6000251591 0.00 (12.74) 38.50 Group 2 8000102081 0.00 (12.74) 0.00 Group 3 3000485493 0.00 (12.74) 0.00 Group 3 3000485994 0.00 16.90 16.90 Group 3 3000530192 0.00 (12.74) 0.00 Group 3 3000576200 0.00 (25.90) 15.95 Group 3 3000625447 0.00 (6.50) 34.19 Group 3 3000625584 0.00 12.99 25.94 Group 3 3000675302 0.00 (25.90) 9.00 Group 3 3000682551 0.00 (12.74) 0.00 Group 3 3000684212 0.00 (12.74) 0.00 Group 3 3000698309 0.00 (12.74) 0.00 Group 3 3000713057 0.00 12.99 12.99 Group 3 3000728054 0.00 12.99 12.99 Group 3 3000734848 0.00 (12.74) 0.00 Group 3 3000736997 0.00 (7.50) 0.00 Group 3 3000741892 0.00 12.99 12.99 Group 3 3000748764 0.00 (12.74) 0.00 Group 3 3000758869 0.00 (25.90) 0.00 Group 3 3000771742 0.00 12.99 12.99 Group 3 3000775121 0.00 (12.74) 0.00 Group 3 3000775804 0.00 (25.90) 0.00 Group 3 3000782950 0.00 3.00 15.74 Group 3 3000791074 0.00 12.99 12.99 Group 3 3000793316 0.00 (19.00) 0.00 Group 3 3000805036 0.00 12.99 12.99 Group 3 3000813285 0.00 12.99 12.99 Group 3 3000813822 0.00 12.99 12.99 Group 3 3000816698 0.00 (15.00) 12.74 Group 3 3000822958 0.00 12.99 12.99 Group 3 3000825267 0.00 12.99 12.99 Group 3 3000828647 0.00 (25.90) 0.00 Group 3 3000839489 0.00 (12.74) 0.00 Group 3 3000861433 0.00 (12.74) 0.00 Group 3 3000865676 0.00 36.50 49.24 Group 3 3000866416 0.00 (25.90) 0.00 Group 3 3000881609 0.00 9.50 9.50 Group 3 3000887570 0.00 (12.74) 0.00 Group 3 3000932110 0.00 12.99 12.99 Group 3 3000935614 0.00 2.00 14.74 Group 3 3000975806 0.00 (12.74) 0.00 Group 3 3000997993 293,~~835~~118.1068 30,358.93 30,358.93 Group 3 6000250252 0.00 (12.74) 0.00

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 3000440193 MA 85.00 01-Jan-2007 156,725.00 156,128.02 Group 1 3000651246 MD 65.00 01-Jan-2007 198,250.00 198,202.37 Group 1 3000736793 VA 65.33 01-Jan-2007 228,000.00 227,007.41 Group 1 3000744429 IN 75.00 01-Jan-2007 187,500.00 187,210.88 Group 1 3000766552 CA 20.00 01-Jan-2007 185,000.00 184,756.94 Group 1 3000780812 MD 80.00 01-Jan-2007 327,200.00 326,545.45 Group 1 3000804068 DC 54.44 01-Jan-2007 245,000.00 244,471.85 Group 2 3000078628 CA 80.00 01-Jun-2006 181,600.00 181,554.35 Group 2 3000454009 CA 79.55 01-Nov-2006 175,000.00 174,839.46 Group 2 3000629485 NJ 75.00 01-Jan-2007 247,500.00 246,900.74 Group 2 3000673776 MN 63.77 01-Jan-2007 111,600.00 111,236.63 Group 2 3000686895 NJ 78.13 01-Jan-2007 150,000.00 149,617.30 Group 2 3000688933 MD 75.00 01-Jan-2007 196,500.00 195,943.84 Group 2 3000703727 IL 80.00 01-Jan-2007 212,800.00 212,726.83 Group 2 3000718187 NY 41.61 01-Feb-2007 193,500.00 192,970.11 Group 2 3000732799 MA 90.00 01-Jan-2007 360,000.00 359,851.79 Group 2 3000733039 AK 80.00 01-Jan-2007 268,000.00 265,316.15 Group 2 3000733892 FL 85.00 01-Jan-2007 187,000.00 186,480.47 Group 2 3000734314 CA 80.00 01-Jan-2007 362,400.00 361,297.73 Group 2 3000738169 MD 75.00 01-Jan-2007 202,500.00 202,352.37 Group 2 3000739785 MD 85.00 01-Jan-2007 221,000.00 220,892.00 Group 2 3000745794 IL 90.00 01-Jan-2007 333,000.00 332,909.78 Group 2 3000762068 MD 79.65 01-Jan-2007 137,000.00 136,643.08 Group 2 3000766380 CA 80.00 01-Jan-2007 740,000.00 737,158.25 Group 2 3000784257 FL 75.00 01-Jan-2007 225,000.00 224,443.63 Group 2 3000815265 CA 65.00 01-Jan-2007 117,000.00 116,876.85 Group 2 3000821252 NY 100.00 01-Feb-2007 88,250.00 88,079.75 Group 2 3000832518 MD 80.00 01-Jan-2007 198,400.00 198,358.59 Group 2 3000834509 MD 80.00 01-Jan-2007 105,600.00 105,580.08 Group 2 3000836954 FL 55.05 01-Feb-2007 180,000.00 179,955.78 Group 2 3000839902 VA 90.00 01-Jan-2007 337,500.00 337,303.99 Group 2 3000845773 CA 78.99 01-Jan-2007 391,000.00 390,072.98 Group 2 3000857916 IN 90.00 01-Feb-2007 58,500.00 58,392.96 Group 2 3000867166 AZ 64.29 01-Feb-2007 225,000.00 224,891.77 Group 2 3000901442 VA 80.00 01-Feb-2007 101,600.00 101,386.86 Group 2 3000953775 PA 68.21 01-Feb-2007 133,000.00 133,000.00 Group 2 3000994433 MI 90.00 01-Feb-2007 100,800.00 100,779.10 Group 2 6000251591 NY 70.00 01-Dec-2006 64,050.00 63,950.60 Group 2 8000102081 MA 75.00 01-Dec-2006 223,125.00 222,507.34 Group 3 3000485493 NJ 80.00 01-Dec-2006 280,000.00 279,200.13 Group 3 3000530192 NM 85.00 01-Jan-2007 255,000.00 254,784.14 Group 3 3000613671 NJ 80.00 01-Dec-2006 126,400.00 126,081.93 Group 3 3000625447 FL 85.00 01-Jan-2007 217,600.00 217,547.80 Group 3 3000680913 OH 79.91 01-Jan-2007 370,400.00 368,555.35 Group 3 3000698309 MD 80.00 01-Jan-2007 252,000.00 251,192.19 Group 3 3000748764 NJ 80.00 01-Feb-2007 72,000.00 71,919.99 Group 3 3000782950 CA 59.16 01-Jan-2007 155,000.00 154,944.54 Group 3 3000795283 NY 80.00 01-Jan-2007 480,000.00 479,704.79 Group 3 3000796400 CA 90.00 01-Jan-2007 684,000.00 682,678.10 Group 3 3000801533 MD 70.00 01-Jan-2007 224,000.00 223,490.84 Group 3 3000816698 MD 75.00 01-Jan-2007 281,250.00 280,994.95 Group 3 3000839489 MD 90.00 01-Jan-2007 350,100.00 349,986.09 Group 3 3000866416 CA 56.98 01-Feb-2007 245,000.00 244,506.79 Group 3 3000887570 NY 60.78 01-Feb-2007 310,000.00 309,811.54 Group 3 3000935614 WI 70.00 01-Feb-2007 154,000.00 153,538.54 Group 3 6000250252 NJ 80.00 01-Nov-2006 520,000.00 518,345.35

Prepayment ~~Loan~~ Detail - Prepayments during Current Period ~~(continued)~~Summary ~~Current~~Loans ~~Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 3000440193 Loan~~ Paid inIn Full 0Repurchased ~~8.250%~~Loans ~~360~~Original 5Current ~~Group~~Original 1Current ~~3000651246~~Principal ~~Loan~~Scheduled ~~Paid~~Principal inScheduled ~~Full 0 10.500% 360 5~~ Group 1Count ~~3000736793~~Balance ~~Loan~~Balance ~~Paid~~Count inBalance ~~Full~~Balance ~~0 6.750% 360 5~~ Group 1 ~~3000744429~~6 ~~Loan Paid in Full 0 11.750% 360 5 Group~~ 1 ~~3000766552 Loan Paid in Full 0 12~~,303,750.~~475%~~00 ~~360 5 Group~~ 1 ~~3000780812 Loan Paid in Full 0 10~~,295,664.~~550%~~02 ~~360 5 Group 1 3000804068 Loan Paid in Full~~ 0 ~~10.200% 360 5 Group 2 3000078628 Loan Paid in Full~~ 0 7.~~990%~~00 ~~360 12 Group 2 3000454009 Loan Paid in Full~~ 0 7.~~950%~~00 ~~360 7~~ Group 2 3000629485 Loan Paid in Full 0 9.650% 360 5 Group 2 3000673776 Loan Paid in Full 0 9.550% 360 5 Group 2 3000686895 Loan Paid in Full 0 9.400% 360 5 Group 2 3000688933 Loan Paid in Full 0 8.900% 360 5 Group 2 3000703727 Loan Paid in Full 0 9.600% 360 5 Group 2 3000718187 Loan Paid in Full 0 7.950% 360 4 Group 2 3000732799 Loan Paid in Full 0 9.150% 360 5 Group 2 3000733039 Loan Paid in Full 0 8.500% 360 5 Group 2 3000733892 Loan Paid in Full 1 8.990% 360 5 Group 2 3000734314 Loan Paid in Full 0 8.550% 360 5 Group 2 3000738169 Loan Paid in Full 0 7.650% 360 5 Group 2 3000739785 Loan Paid in Full 0 8.700% 360 5 Group 2 3000745794 Loan Paid in Full 0 10.200% 360 5 Group 2 3000762068 Loan Paid in Full 0 9.300% 360 5 Group 2 3000766380 Loan Paid in Full 0 7.390% 360 5 Group 2 3000784257 Loan Paid in Full 0 9.550% 360 5 Group 2 3000815265 Loan Paid in Full 0 9.100% 360 5 Group 2 3000821252 Loan Paid in Full 0 9.650% 360 4 Group 2 3000832518 Loan Paid in Full 0 10.850% 360 5 Group 2 3000834509 Loan Paid in Full 0 11.100% 360 5 Group 2 3000836954 Loan Paid in Full 0 9.875% 360 4 Group 2 3000839902 Loan Paid in Full 0 8.250% 360 5 Group 2 3000845773 Loan Paid in Full 1 9.750% 360 5 Group 2 3000857916 Loan Paid in Full 0 9.900% 360 4 Group 2 3000867166 Loan Paid in Full 0 8.150% 360 4 Group 2 3000901442 Loan Paid in Full 0 9.250% 360 4 Group 2 3000953775 Loan Paid in Full 0 7.750% 360 4 Group 2 3000994433 Loan Paid in Full 0 10.300% 360 4 Group 2 6000251591 Loan Paid in Full 0 12~~.570%~~ ~~360 6 Group 2 8000102081 Loan Paid in Full 0 9.900% 360 6 Group~~ 3 ~~3000485493 Loan Paid in Full 0 9.750% 360 6 Group 3 3000530192 Loan Paid in Full 0 7.~~,807,250~~% 360 5 Group 3 3000613671 Loan Paid in Full 0 10~~.~~350%~~00 ~~360 6 Group~~ 3 ~~3000625447 Loan Paid in Full 1 10~~,797,092.~~500%~~43 ~~360 5 Group 3 3000680913 Loan Paid in Full~~ 0 60.~~050%~~00 ~~360 5 Group 3 3000698309 Loan Paid in Full~~ 0 8.~~300%~~00 ~~360 5~~ Group 3 ~~3000748764 Loan Paid in Full 0~~ 12~~.200%~~ ~~360 4 Group 3 3000782950 Loan Paid in Full 0 9~~2,288,855.~~500%~~00 ~~360 5 Group 3 3000795283 Loan Paid in Full 0 8~~2,280,735.~~100%~~95 ~~360 5 Group 3 3000796400 Loan Paid in Full~~ 0 ~~6.990% 360 5 Group 3 3000801533 Loan Paid in Full~~ 0 9.~~950%~~00 ~~360 5 Group 3 3000816698 Loan Paid in Full~~ 0 9.~~600%~~00 ~~360~~Total 530 ~~Group 3 3000839489 Loan Paid in Full 0 9~~7,399,855.~~740%~~00 ~~360 5 Group 3 3000866416 Loan Paid in Full 0 6.300% 360 4 Group 3 3000887570 Loan Paid in Full 0~~ 7,373,492.~~550%~~40 ~~360 4 Group 3 3000935614 Loan Paid in Full~~ 0 70.~~500%~~00 ~~360 4 Group 3 6000250252 Loan Paid in Full~~ 0 9.~~990% 360 7~~00

Prepayment ~~Penalty~~ Detail - ~~Prepayment~~Prepayments ~~Penalty Paid~~ during Current Period ~~Prepayment~~(continued) ~~Prepayment~~ Summary ~~Loan~~Substitution ~~Prior~~Loans ~~Penalty~~Liquidated ~~Penalty~~Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance ~~Amount~~Balance ~~Waived~~Count Balance Balance Amount Group 1 30 ~~658,690~~0.1400 ~~23,304~~0.7200 0 0.00 0.00 5,806.11 Group 2 100 0.00 0.00 1 488,~~923,375~~750.7500 58488,~~967~~360.2003 070,750.0047 Group 3 50 0.00 0.00 1 293,~~871~~165.00 293,~~645~~038.7679 5615,~~025~~534.3106 Total 0 0.00 ~~Total~~0.00 182 4781,~~453,711~~915.6500 ~~138~~781,~~297~~398.2382 092,090.0064

Prepayment ~~Penalty~~ Loan Detail - ~~Prepayment~~Prepayments ~~Penalty Paid~~ during Current Period ~~Paid~~First InOriginal ~~Prepayment Prepayment~~ Loan ~~Full~~LTV ~~Prior~~at ~~Penalty~~Payment ~~Penalty~~Principal Prepayment Group Number State Origination Date Balance Amount ~~Waived~~ Group 1 ~~3000736793~~3000721605 ~~05/31/~~NY 20.00 01-Jan-2007 ~~227~~62,~~007~~000.4100 461,~~540~~825.1546 0Group 1 3000810669 MD 41.38 01-Jan-2007 60,000.00 59,960.80 Group 1 ~~3000744429~~3000959407 ~~05/31/~~NY 75.00 01-Feb-2007 ~~187~~543,~~210~~750.8800 8541,~~795~~808.5163 0Group 1 3000972415 FL 38.60 01-Feb-2007 110,000.00 109,475.24 Group 1 ~~3000804068~~3001007895 ~~05/22/~~MA 71.81 01-Feb-2007 ~~244~~298,~~471~~000.8500 9296,~~969~~563.0686 0Group 1 5000227744 TX 73.02 01-Jan-2007 230,000.00 226,030.03 Group 2 ~~3000454009~~3000562113 ~~05/31/~~NE 80.00 01-Jan-2007 ~~174~~96,~~839~~000.4600 595,~~558~~941.6299 ~~0.00~~ Group 2 ~~3000673776~~3000650804 ~~05/21/~~NJ 85.00 01-Jan-2007 ~~111~~488,~~236~~750.6300 1488,~~746~~360.2203 0Group 2 3000732038 IL 70.00 01-Jan-2007 189,000.00 188,908.04 Group 2 ~~3000733892~~3000735827 ~~05/31/~~MD 59.20 01-Jan-2007 ~~186~~148,~~480~~000.4700 6147,~~705~~865.9131 0Group 2 3000821194 WA 70.00 01-Jan-2007 203,000.00 202,818.87 Group 2 ~~3000784257~~3000849642 ~~05/31/~~NY 68.80 01-Jan-2007 ~~224~~430,~~443~~000.6300 8430,~~579~~000.~~19 0.~~00 Group 2 ~~3000815265~~3000874347 ~~05/29/~~PA 64.81 01-Feb-2007 ~~116~~140,~~876~~000.8500 4139,~~253~~462.2032 ~~0.00~~ Group 2 ~~3000836954~~3000913685 ~~05/17/~~NY 64.66 01-Feb-2007 ~~179~~300,~~955~~000.7800 7298,~~108~~087.3768 0Group 2 3000913890 MD 85.00 01-Feb-2007 522,750.00 522,198.75 Group 2 ~~3000839902~~3000999735 ~~05/22/~~IL 90.00 01-Feb-2007 ~~337~~171,~~303~~000.9900 6169,~~746~~844.8734 0Group 2 7000213148 NJ 80.00 01-Oct-2006 440,000.00 437,069.56 Group 2 ~~3000845773~~7000214199 ~~05/14/2007~~NY ~~390,072~~80.9800 1501-Oct-2006 800,~~231~~000.1400 0799,279.0094 Group 2 ~~3000901442~~8000102632 ~~05/21/2007~~NY ~~101~~75.77 01-Nov-2006 367,~~386~~500.8600 2365,~~029~~615.63 Group 3 3000694862 MA 89.63 001-Jan-2007 216,000.00 214,584.04 Group 23 ~~3000994433~~3000720615 ~~05/23/~~NY 80.00 01-Jan-2007 ~~100~~248,~~779~~000.1000 1246,~~007~~477.7908 0Group 3 3000745998 GA 46.24 01-Jan-2007 80,000.00 79,916.75 Group 3 ~~3000782950~~3000776280 ~~05/31/~~MD 65.00 01-Jan-2007 ~~154~~279,~~944~~500.5400 5278,~~887~~528.3774 0Group 3 3000848889 WI 83.87 01-Feb-2007 130,000.00 129,390.66 Group 3 ~~3000795283~~3000858520 ~~05/25/~~CA 80.00 01-Jan-2007 ~~479~~191,~~704~~200.7900 15190,~~542~~596.4783 0Group 3 3000922470 NY 85.00 01-Feb-2007 107,100.00 106,497.46 Group 3 ~~3000796400~~3000929774 ~~05/31/~~VA 70.00 01-Feb-2007 ~~682~~148,~~678~~400.1000 19148,~~078~~291.4441 0Group 3 3000933122 MD 61.82 01-Feb-2007 170,000.00 168,894.96 Group 3 ~~3000866416~~3000965063 ~~05/22/~~MD 80.00 01-Feb-2007 ~~244~~360,~~506~~000.7900 6359,~~160~~486.3687 0Group 3 3000987617 GA 95.00 01-Feb-2007 118,655.00 118,588.94 Group 3 ~~3000887570~~3000997993 ~~05/21/~~PA 85.00 01-Feb-2007 ~~309~~293,~~811~~165.5400 9293,~~356~~038.6779 0Group 3 3001000547 MD 80.00 01-Feb-2007 240,000.00 239,482.21

~~Summary~~Prepayment ~~SMM~~Loan ~~CPR~~Detail ~~PSA~~- ~~Current~~Prepayments ~~Month~~during ~~1.341%~~ Current ~~Month~~Period ~~14.952%~~(continued) Current ~~Month~~Loan ~~1,557.561%~~PIF 3Months ~~Month~~Loan ~~Average~~Original ~~0.000%~~Group 3Number ~~Month~~Type ~~Average~~Delinquent ~~0.000%~~Rate 3Term ~~Month~~Seasoning ~~Average~~Group ~~0.000%~~1 123000721605 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~11.~~000~~775% ~~CPR:~~360 ~~Current~~9 ~~vs.~~Group ~~12mo~~1 Average*3000810669 ~~PSA:~~Loan ~~Current~~Paid ~~vs.~~in ~~12mo~~Full Average*0 ~~Month Current 12mo Avg~~9.500% ~~Month~~360 ~~Current~~9 ~~12mo~~Group ~~Avg.~~1 ~~Jul-2006~~3000959407 ~~N/A~~Loan ~~N/A~~Paid ~~Jul-2006~~in ~~N/A~~Full ~~N/A~~0 ~~Aug-2006~~6.500% ~~N/A~~360 ~~N/A~~8 ~~Aug-2006~~Group ~~N/A~~1 ~~N/A~~3000972415 ~~Sep-2006~~Loan ~~N/A~~Paid ~~N/A~~in ~~Sep-2006~~Full ~~N/A~~0 ~~N/A~~8.700% ~~Oct-2006~~360 ~~N/A~~8 ~~N/A~~Group ~~Oct-2006~~1 ~~N/A~~3001007895 ~~N/A~~Loan ~~Nov-2006~~Paid ~~N/A~~in ~~N/A~~Full ~~Nov-2006~~0 ~~N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 13~~8.~~765~~650% ~~N/A~~360 ~~May-2007~~8 Group 1~~,809.234%~~ ~~N/A~~5000227744 ~~Jun-2007~~Loan ~~14.952%~~Paid ~~N/A~~in ~~Jun-2007~~Full (1~~,557~~) 6.~~561~~850% ~~N/A~~360 *The9 ~~text~~Group ~~reported~~2 in3000562113 ~~the~~Loan ~~above~~Paid ~~table is presented *The text reported~~ in ~~the~~Full ~~above~~0 ~~table is presented graphically on the monthly bond remittance report~~9.700% ~~The~~360 ~~graphically~~9 onGroup ~~the~~2 ~~monthly~~3000650804 ~~bond~~Liquidation ~~remittance~~1 ~~report~~8.990% ~~The~~360 ~~monthly~~9 ~~bond~~Group ~~remittance~~2 ~~report~~3000732038 ~~can~~Loan bePaid ~~viewed~~in ~~online~~Full at1 ~~monthly bond remittance report can be viewed online at www~~10.~~ctslink.com.~~250% ~~www.ctslink.com.~~360 9 Group 12 ~~SMM~~3000735827 ~~CPR~~Loan ~~PSA~~Paid ~~Current~~in ~~Month~~Full 0 8.~~839~~650% ~~Current~~360 ~~Month~~ 9~~.612%~~ ~~Current~~Group ~~Month~~2 ~~1,017.672%~~3000821194 3Loan ~~Month~~Paid ~~Average~~in ~~0.000%~~Full ~~3 Month Average~~ 0~~.000%~~ ~~3 Month Average 0~~8.~~000~~700% 12360 ~~Month~~9 ~~Average~~Group ~~0.000%~~2 123000849642 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0 6.~~000~~750% ~~CPR:~~360 ~~Current~~9 ~~vs.~~Group ~~12mo~~2 Average*3000874347 ~~PSA:~~Loan ~~Current~~Paid ~~vs.~~in ~~12mo~~Full Average*0 ~~Month Current 12mo Avg~~9.750% ~~Month~~360 ~~Current~~8 ~~12mo~~Group ~~Avg.~~2 ~~Jul-2006~~3000913685 ~~N/A~~Loan ~~N/A~~Paid ~~Jul-2006~~in ~~N/A~~Full ~~N/A~~0 ~~Aug-2006~~7.250% ~~N/A~~360 ~~N/A~~8 ~~Aug-2006~~Group ~~N/A~~2 ~~N/A~~3000913890 ~~Sep-2006~~Loan ~~N/A~~Paid ~~N/A~~in ~~Sep-2006~~Full ~~N/A~~0 N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 47.~~142~~950% ~~N/A~~360 ~~May-2007~~8 ~~556.009%~~Group ~~N/A~~2 ~~Jun-2007~~3000999735 ~~9.612%~~Loan ~~N/A~~Paid ~~Jun-2007~~in Full (1~~,017~~) 6.~~672~~950% ~~N/A~~360 *The8 ~~text~~Group ~~reported~~2 in7000213148 ~~the~~Loan ~~above~~Paid ~~table is presented *The text reported~~ in ~~the~~Full ~~above~~0 ~~table is presented graphically on the monthly bond remittance report~~9.125% ~~The~~360 ~~graphically~~12 onGroup ~~the~~2 ~~monthly~~7000214199 ~~bond~~Loan ~~remittance~~Paid ~~report.~~in ~~The~~Full ~~monthly~~0 ~~bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www~~9.~~ctslink.com.~~450% ~~www.ctslink.com.~~360 12 Group 2 ~~SMM~~8000102632 ~~CPR~~Loan ~~PSA~~Paid ~~Current~~in ~~Month~~Full ~~1.309%~~3 ~~Current Month 14~~9.~~625~~950% ~~Current~~360 ~~Month~~11 ~~1,515.178%~~Group 3 ~~Month~~3000694862 ~~Average~~Loan ~~0.000%~~Paid 3in ~~Month~~Full ~~Average~~ 0~~.000%~~ ~~3 Month Average 0~~7.~~000~~900% 12360 ~~Month~~9 ~~Average~~Group ~~0.000%~~3 123000720615 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0 8.~~000~~050% ~~CPR:~~360 ~~Current~~9 ~~vs.~~Group ~~12mo~~3 Average*3000745998 ~~PSA:~~Loan ~~Current~~Paid ~~vs.~~in ~~12mo~~Full Average*0 ~~Month Current 12mo Avg~~8.300% ~~Month~~360 ~~Current~~9 ~~12mo~~Group ~~Avg.~~3 ~~Jul-2006~~3000776280 ~~N/A~~Loan ~~N/A~~Paid ~~Jul-2006~~in ~~N/A~~Full ~~N/A~~0 Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 1410.~~313~~800% ~~N/A~~360 ~~May-2007~~9 ~~1,868.570%~~Group ~~N/A~~3 ~~Jun-2007~~3000848889 ~~14.625%~~Loan ~~N/A~~Paid ~~Jun-2007 1,515.178% N/A *The text reported~~ in ~~the~~Full ~~above~~0 ~~table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~8.900% ~~The~~360 ~~graphically~~8 onGroup ~~the~~3 ~~monthly~~3000858520 ~~bond~~Loan ~~remittance~~Paid ~~report.~~in ~~The~~Full ~~monthly~~0 ~~bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www~~7.~~ctslink.com.~~400% ~~www.ctslink.com.~~360 9 Group 3 ~~SMM~~3000922470 ~~CPR~~Loan ~~PSA~~Paid ~~Current~~in ~~Month~~Full ~~1.713%~~0 ~~Current Month 18~~8.~~725~~050% ~~Current~~360 ~~Month~~8 ~~1,949.813%~~Group 3 ~~Month~~3000929774 ~~Average~~Loan ~~0.000%~~Paid 3in ~~Month~~Full ~~Average~~ 0~~.000%~~ ~~3 Month Average 0~~8.~~000~~900% 12360 ~~Month~~8 ~~Average~~Group ~~0.000%~~3 123000933122 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0 7.~~000~~150% ~~CPR:~~360 ~~Current~~8 ~~vs.~~Group ~~12mo~~3 Average*3000965063 ~~PSA:~~Loan ~~Current~~Paid ~~vs.~~in ~~12mo~~Full Average*3 ~~Month Current 12mo Avg~~9.700% ~~Month~~360 ~~Current~~8 ~~12mo~~Group ~~Avg.~~3 ~~Jul-2006~~3000987617 ~~N/A~~Loan ~~N/A~~Paid ~~Jul-2006~~in ~~N/A~~Full ~~N/A~~0 Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 189.~~348~~600% ~~N/A~~360 ~~May-2007~~8 ~~2,409.603%~~Group ~~N/A~~3 ~~Jun-2007~~3000997993 ~~18.725%~~Liquidation ~~N/A~~3 ~~Jun-2007 1,949~~10.~~813~~250% ~~N/A~~360 *The8 ~~text~~Group ~~reported~~3 in3001000547 ~~the~~Loan ~~above~~Paid ~~table is presented *The text reported~~ in ~~the~~Full ~~above~~0 ~~table is presented graphically on the monthly bond remittance report~~5.990% ~~The~~360 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))8

Prepayment Rates

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 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.250 0 0.00 0.000 0 0.00 0.000 5.250 5.749 27 9,~~196~~187,~~196~~017.0572 0.~~935~~985 0 0.00 0.000 5.750 6.249 ~~128~~123 4846,~~211~~346,~~010~~527.3776 4.~~904~~968 4240 12,~~946~~359,~~350~~750.0393 7.~~145~~067 6.250 6.749 ~~305~~296 ~~105~~102,~~038~~040,~~503~~502.9033 10.~~685~~937 ~~151~~149 4544,~~529~~526,~~721~~177.1303 25.~~129~~457 6.750 7.249 ~~456~~440 ~~147~~143,~~835~~255,~~590~~823.8049 15.~~038~~355 ~~154~~151 4140,~~050~~393,~~889~~904.3539 2223.~~657~~095 7.250 7.749 ~~462~~441 ~~144~~137,~~243~~654,~~983~~475.8100 14.~~673~~755 8985 2019,~~107~~310,~~035~~837.9165 11.~~098~~041 7.750 8.249 ~~437~~419 ~~122~~117,~~636~~630,~~516~~693.1680 12.~~475~~608 61 14,~~527~~482,~~837~~008.9744 8.~~018~~280 8.250 8.749 ~~584~~557 ~~142~~134,~~196~~565,~~951~~817.2027 14.~~465~~423 8077 1312,~~221~~397,~~190~~440.0467 7.~~297~~088 8.750 9.249 ~~428~~401 ~~102~~96,~~986~~402,~~867~~605.5387 10.~~476~~333 4038 7,~~430~~188,~~274~~153.1793 4.~~101~~110 9.250 9.749 ~~340~~318 7065,~~677~~753,~~178~~293.7970 7.~~190~~048 3735 4,~~675~~392,~~362~~175.8969 2.~~580~~511 9.750 10.249 ~~267~~249 4238,~~532~~893,~~609~~529.9770 4.~~327~~169 9791 87,~~460~~665,~~766~~950.6472 4.~~670~~383 10.250 10.749 ~~121~~112 1917,~~506~~819,~~761~~994.8448 1.~~984~~910 3332 3,~~611~~490,~~565~~231.7107 1.~~993~~996 10.750 11.249 9892 97,~~056~~764,~~826~~484.9557 0.~~921~~832 5655 3,~~544~~313,~~154~~184.6375 1.~~956~~894 11.250 11.749 ~~111~~102 109,~~687~~552,~~702~~669.0058 1.~~087~~024 6964 43,~~433~~897,~~800~~682.0119 2.~~447~~228 11.750 12.249 4740 43,~~825~~424,~~237~~453.8152 0.~~491~~367 2019 1,~~213~~057,~~331~~944.8319 0.~~670~~605 12.250 12.749 2118 32,~~292~~546,~~773~~634.4969 0.~~335~~273 9 ~~304~~303,~~445~~890.2047 0.~~168~~174 12.750 13.249 1 125,~~834~~718.3658 0.013 1 125,~~834~~718.3658 0.~~069~~072 >= 13.500 0 0.00 0.000 0 0.00 0.000 Total 3,~~833~~636 ~~983~~932,~~050~~964,~~545~~242.0306 100.000 ~~939~~907 ~~181~~174,~~182~~905,~~559~~050.8770 100.000

Interest Rate Stratification (continued) Group 2 Group 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.250 0 0.00 0.000 0 0.00 0.000 5.250 5.749 10 3,~~199~~194,~~422~~448.1716 0.~~620~~647 17 5,~~996~~992,~~773~~569.8856 2.~~098~~270 5.750 6.249 38 16,~~966~~948,~~454~~796.6315 3.~~287~~431 4845 1817,~~298~~037,~~205~~980.7168 6.~~403~~453 6.250 6.749 7976 3130,~~139~~050,~~909~~494.2989 6.~~034~~083 7571 2827,~~368~~463,~~873~~830.4841 910.~~927~~402 6.750 7.249 ~~178~~172 6664,~~443~~804,~~979~~294.7469 1213.~~874~~117 ~~124~~117 4038,~~340~~057,~~721~~624.7141 14.~~117~~414 7.250 7.749 ~~224~~217 7271,~~711~~167,~~254~~522.2711 14.~~089~~405 ~~149~~139 5147,~~425~~176,~~693~~115.6324 17.~~996~~868 7.750 8.249 ~~258~~254 7674,~~090~~396,~~635~~516.2203 1415.~~743~~059 ~~118~~104 3228,~~018~~752,~~042~~169.9733 1110.~~204~~890 8.250 8.749 ~~352~~338 8682,~~815~~772,~~456~~613.5572 16.~~821~~754 ~~152~~142 4239,~~160~~395,~~304~~762.6188 14.~~753~~921 8.750 9.249 ~~264~~251 6763,~~355~~597,~~844~~573.5003 1312.~~051~~873 ~~124~~112 2825,~~200~~616,~~748~~878.8691 9.~~869~~702 9.250 9.749 ~~211~~200 4643,~~435~~423,~~161~~318.7813 8.~~997~~790 9283 1917,~~566~~937,~~654~~799.1288 6.~~847~~794 9.750 10.249 ~~127~~118 2523,~~707~~469,~~499~~600.6371 4.~~981~~751 4340 87,~~364~~757,~~343~~978.7027 2.~~927~~938 10.250 10.749 6358 1110,~~135~~038,~~797~~991.6225 2.~~158~~032 2522 4,~~759~~290,~~398~~772.5116 1.~~665~~625 10.750 11.249 2725 32,~~530~~963,~~826~~107.8150 0.~~684~~600 1512 1,~~981~~488,~~845~~192.5132 0.~~694~~564 11.250 11.749 3129 4,~~588~~205,~~648~~168.6423 0.~~889~~851 119 1,~~665~~449,~~253~~819.3516 0.~~583~~549 11.750 12.249 2016 21,~~415~~646,~~644~~376.9452 0.~~468~~333 75 1720,~~196,261~~132.0481 0.~~419~~273 12.250 12.749 76 1,~~566~~354,~~250~~252.4426 0.~~303~~274 53 1888,~~422,077~~491.8596 0.~~498~~337 12.750 13.249 0 0.00 0.000 0 0.00 0.000 >= 13.500 0 0.00 0.000 0 0.00 0.000 Total 1,~~889~~808 ~~516~~494,~~102~~033,~~786~~073.2338 100.000 ~~1,005~~921 ~~285~~264,~~765~~026,~~198~~117.9398 100.000

Filing Compare · Carrington Mortgage Loan Trust, Series 2007-FRE1