10-D 1 car07rf1_10d-200712.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: November 27, 2007 to December 26, 2007 Commission File Number of issuing entity: 333-134218-05 Carrington Mortgage Loan Trust, Series 2007-RFC1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-134218 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) 54-2198761 54-2198762 (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___ ____________ R-I _____ _____ __X___ ____________ R-II _____ _____ __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 December 26, 2007 a distribution was made to holders of Carrington Mortgage Loan Trust, Series 2007-RFC1. 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 8. Other Information. As of December 17, 2007, Residential Funding Company, LLC entered into an Interim Subservicing Agreement ("Interim Subservicing Agreement") with Carrington Mortgage Services, LLC relating to the servicing of mortgage loans with respect to the Carrington Mortgage Loan Trust Asset-Backed Pass-Through Certificates, Series 2007-RFC1. On and after January 2, 2008, Carrington Mortgage Services, LLC will subservice the Mortgage Loans pursuant to the terms of the Interim Subservicing Agreement. 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-RFC1, relating to the December 26, 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: December 27, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Carrington Mortgage Loan Trust, Series 2007-RFC1, relating to the December 26, 2007 distribution. EX-99.1 Carrington Mortgage Loan Trust Asset Backed Pass-Through Certificates Distribution Date: 12/26/2007 Carrington Mortgage Loan Trust Asset Backed Pass-Through Certificates Series 2007-RFC1 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 144526AA8 1012/24/2007 54.~~18125~~83313% ~~285~~265,~~385~~474,~~422~~309.6531 1,~~232~~069,~~211~~226.0254 A-2 144526AB6 1012/24/2007 54.~~23125~~88313% 123,089,000.00 ~~536~~500,~~591~~882.1199 A-3 144526AC4 1012/24/2007 54.~~27125~~92313% 107,398,000.00 ~~471~~440,~~768~~611.0993 A-4 144526AD2 1012/24/2007 5.~~35125~~00313% 42,224,000.00 ~~188~~176,~~292~~043.6547 M-1 144526AE0 1012/24/2007 5.~~39125~~04313% 49,403,000.00 ~~221~~207,~~953~~621.2746 M-2 144526AF7 1012/24/2007 5.~~41125~~06313% 41,096,000.00 ~~185~~173,~~317~~395.2733 M-3 144526AG5 1012/24/2007 5.~~43125~~08313% 15,739,000.00 7166,~~235~~669.3749 M-4 144526AH3 1012/24/2007 5.~~48125~~13313% 22,734,000.00 ~~103~~97,~~842~~247.2815 M-5 144526AJ9 1012/24/2007 5.~~49125~~14313% 13,116,000.00 6056,~~019~~214.3641 M-6 144526AK6 1012/24/2007 5.~~57125~~22313% 11,804,000.00 5451,~~802~~378.5319 M-7 144526AL4 1012/24/2007 5.~~93125~~58313% 16,176,000.00 7975,~~953~~260.2559 M-8 144526AM2 1012/24/2007 65.~~23125~~88313% 6,995,000.00 3634,~~322~~293.9975 M-9 144526AN0 1012/24/2007 76.~~13125~~78313% 11,367,000.00 6764,~~550~~253.7720 M-10 144526AS9 1012/24/2007 7.~~38125~~03313% 10,493,000.00 6461,~~542~~498.8886 CE 144526AP5 0911/2830/2007 0.00000% 28,854,963.86 1,~~814~~703,~~070~~648.7298 P 144526AQ3 0911/2830/2007 0.00000% 100.00 5566,~~156~~738.8809 R-I 144526AR1 0911/2830/2007 0.00000% 0.00 0.00 R-II 144526AT7 0911/2830/2007 0.00000% 0.00 0.00 Totals ~~785~~765,~~874~~963,~~486~~373.5117 54,~~243~~844,~~630~~984.4443

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 87,~~356~~082,~~713~~048.9437 0.00 ~~277~~258,~~028~~392,~~708~~260.7194 98,~~588~~151,~~924~~274.9691 0.00 A-2 0.00 0.00 123,089,000.00 ~~536~~500,~~591~~882.1199 0.00 A-3 0.00 0.00 107,398,000.00 ~~471~~440,~~768~~611.0993 0.00 A-4 0.00 0.00 42,224,000.00 ~~188~~176,~~292~~043.6547 0.00 M-1 0.00 0.00 49,403,000.00 ~~221~~207,~~953~~621.2746 0.00 M-2 0.00 0.00 41,096,000.00 ~~185~~173,~~317~~395.2733 0.00 M-3 0.00 0.00 15,739,000.00 7166,~~235~~669.3749 0.00 M-4 0.00 0.00 22,734,000.00 ~~103~~97,~~842~~247.2815 0.00 M-5 0.00 0.00 13,116,000.00 6056,~~019~~214.3641 0.00 M-6 0.00 0.00 11,804,000.00 5451,~~802~~378.5319 0.00 M-7 0.00 0.00 16,176,000.00 7975,~~953~~260.2559 0.00 M-8 0.00 0.00 6,995,000.00 3634,~~322~~293.9975 0.00 M-9 0.00 0.00 11,367,000.00 6764,~~550~~253.7720 0.00 M-10 0.00 0.00 10,493,000.00 6461,~~542~~498.8886 0.00 CE 0.00 0.00 28,854,963.86 1,~~814~~703,~~070~~648.7298 0.00 P 0.00 0.00 100.00 5566,~~156~~738.8809 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 Totals 87,~~356~~082,~~713~~048.9437 0.00 ~~777~~758,~~517~~881,~~772~~324.5780 1311,~~600~~927,~~344~~032.3880 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-1 373,903,000.00 ~~285~~265,~~385~~474,~~422~~309.6531 0.00 87,~~356~~082,~~713~~048.9437 0.00 A-2 123,089,000.00 123,089,000.00 0.00 0.00 0.00 A-3 107,398,000.00 107,398,000.00 0.00 0.00 0.00 A-4 42,224,000.00 42,224,000.00 0.00 0.00 0.00 M-1 49,403,000.00 49,403,000.00 0.00 0.00 0.00 M-2 41,096,000.00 41,096,000.00 0.00 0.00 0.00 M-3 15,739,000.00 15,739,000.00 0.00 0.00 0.00 M-4 22,734,000.00 22,734,000.00 0.00 0.00 0.00 M-5 13,116,000.00 13,116,000.00 0.00 0.00 0.00 M-6 11,804,000.00 11,804,000.00 0.00 0.00 0.00 M-7 16,176,000.00 16,176,000.00 0.00 0.00 0.00 M-8 6,995,000.00 6,995,000.00 0.00 0.00 0.00 M-9 11,367,000.00 11,367,000.00 0.00 0.00 0.00 M-10 10,493,000.00 10,493,000.00 0.00 0.00 0.00 CE 28,855,744.36 28,854,963.86 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 Totals 874,392,844.36 ~~785~~765,~~874~~963,~~486~~373.5117 0.00 87,~~356~~082,~~713~~048.9437 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 87,~~356~~082,~~713~~048.9437 ~~277~~258,~~028~~392,~~708~~260.7194 0.~~74091063~~69106763 87,~~356~~082,~~713~~048.9437 A-2 0.00 0.00 123,089,000.00 1.00000000 0.00 A-3 0.00 0.00 107,398,000.00 1.00000000 0.00 A-4 0.00 0.00 42,224,000.00 1.00000000 0.00 M-1 0.00 0.00 49,403,000.00 1.00000000 0.00 M-2 0.00 0.00 41,096,000.00 1.00000000 0.00 M-3 0.00 0.00 15,739,000.00 1.00000000 0.00 M-4 0.00 0.00 22,734,000.00 1.00000000 0.00 M-5 0.00 0.00 13,116,000.00 1.00000000 0.00 M-6 0.00 0.00 11,804,000.00 1.00000000 0.00 M-7 0.00 0.00 16,176,000.00 1.00000000 0.00 M-8 0.00 0.00 6,995,000.00 1.00000000 0.00 M-9 0.00 0.00 11,367,000.00 1.00000000 0.00 M-10 0.00 0.00 10,493,000.00 1.00000000 0.00 CE 0.00 0.00 28,854,963.86 0.99997295 0.00 P 0.00 0.00 100.00 1.00000000 0.00 R-I 0.00 0.00 0.00 0.00000000 0.00 R-II 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 87,~~356~~082,~~713~~048.9437 ~~777~~758,~~517~~881,~~772~~324.5780 0.~~88920876~~86789517 87,~~356~~082,~~713~~048.9437 NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 373,903,000.00 ~~763~~710.~~26058537~~00850303 0.00000000 2218.~~34995156~~94087068 0.00000000 A-2 123,089,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 107,398,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 42,224,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 49,403,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 41,096,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 15,739,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 22,734,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 13,116,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 11,804,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 16,176,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 6,995,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9 11,367,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-10 10,493,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 28,855,744.36 999.97295166 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 2218.~~34995156~~94087068 ~~740~~691.~~91063380~~06763235 0.~~74091063~~69106763 2218.~~34995156~~94087068 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 999.97295166 0.99997295 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. 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 0911/2526/07 - 1012/2425/07 30 54.~~18125~~83313% ~~285~~265,~~385~~474,~~422~~309.6531 1,~~232~~069,~~211~~226.0254 0.00 A-2 0911/2526/07 - 1012/2425/07 30 54.~~23125~~88313% 123,089,000.00 ~~536~~500,~~591~~882.1199 0.00 A-3 0911/2526/07 - 1012/2425/07 30 54.~~27125~~92313% 107,398,000.00 ~~471~~440,~~768~~611.0993 0.00 A-4 0911/2526/07 - 1012/2425/07 30 5.~~35125~~00313% 42,224,000.00 ~~188~~176,~~292~~043.6547 0.00 M-1 0911/2526/07 - 1012/2425/07 30 5.~~39125~~04313% 49,403,000.00 ~~221~~207,~~953~~621.2746 0.00 M-2 0911/2526/07 - 1012/2425/07 30 5.~~41125~~06313% 41,096,000.00 ~~185~~173,~~317~~395.2733 0.00 M-3 0911/2526/07 - 1012/2425/07 30 5.~~43125~~08313% 15,739,000.00 7166,~~235~~669.3749 0.00 M-4 0911/2526/07 - 1012/2425/07 30 5.~~48125~~13313% 22,734,000.00 ~~103~~97,~~842~~247.2815 0.00 M-5 0911/2526/07 - 1012/2425/07 30 5.~~49125~~14313% 13,116,000.00 6056,~~019~~214.3641 0.00 M-6 0911/2526/07 - 1012/2425/07 30 5.~~57125~~22313% 11,804,000.00 5451,~~802~~378.5319 0.00 M-7 0911/2526/07 - 1012/2425/07 30 5.~~93125~~58313% 16,176,000.00 7975,~~953~~260.2559 0.00 M-8 0911/2526/07 - 1012/2425/07 30 65.~~23125~~88313% 6,995,000.00 3634,~~322~~293.9975 0.00 M-9 0911/2526/07 - 1012/2425/07 30 76.~~13125~~78313% 11,367,000.00 6764,~~550~~253.7720 0.00 M-10 0911/2526/07 - 1012/2425/07 30 7.~~38125~~03313% 10,493,000.00 6461,~~542~~498.8886 0.00 CE N/A N/A 0.00000% 28,854,963.86 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R-I N/A N/A 0.00000% 0.00 0.00 0.00 R-II N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~374~~074,~~402~~597.8436 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 1,~~232~~069,~~211~~226.0254 0.00 ~~277~~258,~~028~~392,~~708~~260.7194 A-2 0.00 0.00 ~~536~~500,~~591~~882.1199 0.00 123,089,000.00 A-3 0.00 0.00 ~~471~~440,~~768~~611.0993 0.00 107,398,000.00 A-4 0.00 0.00 ~~188~~176,~~292~~043.6547 0.00 42,224,000.00 M-1 0.00 0.00 ~~221~~207,~~953~~621.2746 0.00 49,403,000.00 M-2 0.00 0.00 ~~185~~173,~~317~~395.2733 0.00 41,096,000.00 M-3 0.00 0.00 7166,~~235~~669.3749 0.00 15,739,000.00 M-4 0.00 0.00 ~~103~~97,~~842~~247.2815 0.00 22,734,000.00 M-5 0.00 0.00 6056,~~019~~214.3641 0.00 13,116,000.00 M-6 0.00 0.00 5451,~~802~~378.5319 0.00 11,804,000.00 M-7 0.00 0.00 7975,~~953~~260.2559 0.00 16,176,000.00 M-8 0.00 0.00 3634,~~322~~293.9975 0.00 6,995,000.00 M-9 0.00 0.00 6764,~~550~~253.7720 0.00 11,367,000.00 M-10 0.00 0.00 6461,~~542~~498.8886 0.00 10,493,000.00 CE 0.00 0.00 1,~~814~~703,~~070~~648.7298 0.00 28,854,963.86 P 0.00 0.00 5566,~~156~~738.8809 0.00 100.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 54,~~243~~844,~~630~~984.4443 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-1 373,903,000.00 54.~~18125~~83313% ~~763~~710.~~26058537~~00850303 32.~~29553660~~85963616 0.00000000 A-2 123,089,000.00 54.~~23125~~88313% 1000.00000000 4.~~35937501~~06927500 0.00000000 A-3 107,398,000.00 54.~~27125~~92313% 1000.00000000 4.~~39270834~~10260834 0.00000000 A-4 42,224,000.00 5.~~35125~~00313% 1000.00000000 4.~~45937500~~16927506 0.00000000 M-1 49,403,000.00 5.~~39125~~04313% 1000.00000000 4.~~49270834~~20260834 0.00000000 M-2 41,096,000.00 5.~~41125~~06313% 1000.00000000 4.~~50937488~~21927511 0.00000000 M-3 15,739,000.00 5.~~43125~~08313% 1000.00000000 4.~~52604168~~23594193 0.00000000 M-4 22,734,000.00 5.~~48125~~13313% 1000.00000000 4.~~56770828~~27760843 0.00000000 M-5 13,116,000.00 5.~~49125~~14313% 1000.00000000 4.~~57604148~~28594160 0.00000000 M-6 11,804,000.00 5.~~57125~~22313% 1000.00000000 4.~~64270840~~35260844 0.00000000 M-7 16,176,000.00 5.~~93125~~58313% 1000.00000000 4.~~94270833~~65260818 0.00000000 M-8 6,995,000.00 65.~~23125~~88313% 1000.00000000 54.~~19270765~~90260901 0.00000000 M-9 11,367,000.00 76.~~13125~~78313% 1000.00000000 5.~~94270872~~65260843 0.00000000 M-10 10,493,000.00 7.~~38125~~03313% 1000.00000000 65.~~15104165~~86094158 0.00000000 CE 28,855,744.36 0.00000% 999.97295166 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R-I 0.00 0.00000% 0.00000000 0.00000000 0.00000000 R-II 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 32.~~29553660~~85963616 0.00000000 ~~740~~691.~~91063380~~06763235 A-2 0.00000000 0.00000000 4.~~35937501~~06927500 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 4.~~39270834~~10260834 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 4.~~45937500~~16927506 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~49270834~~20260834 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~50937488~~21927511 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~52604168~~23594193 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~56770828~~27760843 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~57604148~~28594160 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 4.~~64270840~~35260844 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 4.~~94270833~~65260818 0.00000000 1000.00000000 M-8 0.00000000 0.00000000 54.~~19270765~~90260901 0.00000000 1000.00000000 M-9 0.00000000 0.00000000 5.~~94270872~~65260843 0.00000000 1000.00000000 M-10 0.00000000 0.00000000 65.~~15104165~~86094158 0.00000000 1000.00000000 CE 0.00000000 0.00000000 6259.~~86688354~~04020214 0.00000000 999.97295166 P 0.00000000 0.00000000 ~~551568~~667380.~~80000000~~90000000 0.00000000 1000.00000000 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1110,~~937~~380,~~201~~598.9905 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 12,~~967~~108,~~972~~628.3876 Gains & Subsequent Recoveries (Realized Losses) (47155,~~919~~045.8881) Prepayment Penalties 5566,~~156~~738.8809 Swap/Cap Payments ~~17,017~~0.9600 Total Deposits 1312,~~929~~400,~~429~~919.3309 Withdrawals Swap Payments 0153,139.0014 Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~329~~320,~~084~~747.9515 Payment of Interest and Principal 1311,~~600~~927,~~344~~032.3880 Total Withdrawals (Pool Distribution Amount) 1312,~~929~~400,~~429~~919.3309 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~327~~319,~~447~~151.7040 Trustee Fee - Wells Fargo Bank, N.A. 1,~~637~~595.2575 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~329~~320,~~084~~747.9515 *Servicer Payees include: RESIDENTIAL FUNDING CORPORATION, LLC

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Net Wac Rate Carryover Reserve Fund 0.00 0.00 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Swap Account - Swiss Re Financial 2,~~794~~356,~~349~~128.5169 2,~~777~~509,~~331~~267.5583 17(153,~~017~~139.9614)

Collateral Statement Group 1 2 Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 8.~~608956~~611046 8.~~471575~~469396 Weighted Average Net Rate 8.~~108956~~111046 7.~~971575~~969396 Weighted Average Pass-Through Rate 8.~~106456~~108546 7.~~969075~~966896 Weighted Average Remaining Term ~~337~~335 ~~349~~347 Principal And Interest Constant 1,~~464~~438,~~622~~357.6703 3,~~591~~495,~~942~~067.4277 Beginning Loan Count 1,~~442~~413 2,~~424~~356 Loans Paid in Full 145 2629 Ending Loan Count 1,~~428~~408 2,~~398~~327 Beginning Scheduled Balance ~~186~~182,~~339~~602,~~562~~082.5529 ~~480~~467,~~746~~631,~~492~~725.2184 Ending Scheduled Balance ~~184~~181,~~617~~793,~~171~~701.8835 ~~475~~462,~~614~~463,~~195~~012.7802 Actual Ending Collateral Balance ~~184~~181,~~617~~793,~~171~~701.8835 ~~475~~462,~~614~~463,~~195~~012.7802 Scheduled Principal ~~127~~128,~~798~~027.4393 ~~198~~194,~~042~~602.4437 Unscheduled Principal 1680,~~594,592~~353.2401 4,~~934~~974,~~253~~111.9945 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~336~~310,~~824~~329.2410 3,~~393~~300,~~899~~465.9840 Servicing Fees 7776,~~641~~084.4820 ~~200~~194,~~311~~846.0455 Master Servicing Fees 0.00 0.00 Trustee Fee ~~388~~380.2142 ~~1,001~~974.5623 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,~~258~~233,~~794~~864.5548 3,~~192~~104,~~587~~644.3862 Realized Loss Amount ~~23,366~~845.1344 24154,~~553~~200.7537 Cumulative Realized Loss 4647,~~932~~777.2872 ~~298~~454,~~932~~549.7892 Percentage of Cumulative Losses 0.~~0233~~0237 0.~~0551~~0837 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 4964,~~420~~821.4795 Prepayment Penalty Paid Count 100 1715 Special Servicing Fee 0.00 0.00

Collateral Statement Group 3 Total Collateral Description Mixed ARM Fixed & Mixed ARM Weighted Average Coupon Rate 8.~~262863~~259852 8.~~472602~~471505 Weighted Average Net Rate 7.~~762863~~759852 7.~~972602~~971505 Weighted Average Pass-Through Rate 7.~~760363~~757352 7.~~970102~~969005 Weighted Average Remaining Term ~~348~~ 346 344 Principal And Interest Constant ~~867~~844,~~093~~878.0071 5,~~923~~778,~~658~~303.0951 Beginning Loan Count ~~599~~582 4,~~465~~351 Loans Paid in Full 95 4939 Ending Loan Count ~~590~~577 4,~~416~~312 Beginning Scheduled Balance ~~118~~115,~~788~~729,~~431~~565.7504 ~~785~~765,~~874~~963,~~486~~373.5117 Ending Scheduled Balance ~~117~~114,~~286~~624,~~404~~611.9143 ~~777~~758,~~517~~881,~~772~~324.5780 Actual Ending Collateral Balance ~~117~~114,~~286~~624,~~404~~611.9143 ~~777~~758,~~517~~881,~~772~~324.5780 Scheduled Principal 4948,~~149~~287.2377 ~~374~~370,~~990~~918.1007 Unscheduled Principal 1,~~452~~056,~~877~~665.6184 76,~~981~~711,~~723~~130.8430 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~817~~796,~~943~~590.7794 5,~~548~~407,~~667~~385.9944 Servicing Fees 4948,~~495~~220.1865 ~~327~~319,~~447~~151.7040 Master Servicing Fees 0.00 0.00 Trustee Fee ~~247~~241.4810 1,~~637~~595.2575 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 ~~768~~748,~~201~~129.1119 5,~~219~~086,~~583~~638.0429 Realized Loss Amount 0.00 47155,~~919~~045.8881 Cumulative Realized Loss 0.00 ~~345~~502,~~865~~327.0664 Percentage of Cumulative Losses 0.0000 0.~~0396~~0574 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 51,~~736~~916.4114 5566,~~156~~738.8809 Prepayment Penalty Paid Count 51 3216 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Miscellaneous Reporting Credit Enhancement % 2829.~~220750~~081756% Structural Reporting Net Monthly Excess Cash Flow 1,~~797~~856,~~052~~786.7662 Extra Principal Amount 47155,~~919~~047.8831 Overcollateralization Floor 4,371,964.22 Overcollateralization Increase Amount 0.00 Overcollateralization Amount 28,854,963.86 Overcollateralization Deficiency Amount 0.00 Overcollateralization Reduction Amount 0.00 Overcollateralization Target Amount 28,854,963.86 Trigger Event Reporting Delinquency Test Trigger Result Fail Threshold Value 89.~~903893~~135348% Calculated Value 1217.~~666085~~698735% Cumulative Loss Test Trigger Result Pass Threshold Value 1.400000% Calculated Value 0.~~039555~~057449% Trigger Event Trigger Result Pass

Delinquency Status - OTS Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 56 1 0 67 ~~511~~720,~~471~~882.1045 ~~286~~285,~~147~~864.0908 0.00 ~~797~~1,~~618~~006,746.1953 30 Days ~~293~~246 53 13 0 ~~299~~252 5245,~~141~~312,~~534~~194.5860 1808,~~023,590~~077.8307 ~~208~~416,~~129~~563.1229 0.00 5346,~~373~~536,~~254~~834.5396 60 Days ~~113~~138 23 1 0 ~~116~~142 2425,~~249~~406,~~535~~214.2979 ~~182~~393,~~072~~346.7677 ~~326~~77,~~695~~372.9034 0.00 2425,~~758~~876,~~303~~933.9590 90 Days 95119 14 25 0 98128 1724,~~095~~813,~~151~~286.8712 ~~182~~475,~~210~~411.4327 ~~196~~807,~~117~~747.0749 0.00 1726,~~473~~096,~~479~~444.3788 120 Days 4469 62 323 0 8274 814,~~434~~836,~~698~~205.1710 1181,~~000,203~~797.5018 6375,~~522,961~~742.9665 0.00 15,~~957~~393,~~863~~744.6393 150 Days 2240 45 3933 23 6781 36,~~555~~741,~~135~~016.1799 ~~490~~510,~~099~~195.6403 96,~~621~~517,~~607~~789.3627 ~~249~~357,~~354~~215.0582 1314,~~916~~126,~~196~~217.2211 180+ Days 3058 113 ~~126~~160 2066 ~~177~~297 611,~~254~~327,~~845~~431.6422 ~~121~~2,~~840~~501,447.2234 3238,~~775~~589,~~915~~062.5620 517,~~530~~498,~~962~~876.8285 4469,~~683~~916,~~564~~817.2461 Totals ~~597~~670 2436 ~~202~~206 2269 ~~845~~981 ~~111~~128,~~730~~436,~~900~~348.7282 35,~~511~~591,~~488~~157.4811 4947,~~937~~070,~~574~~141.0632 517,~~780~~856,~~316~~092.8767 ~~170~~198,~~960~~953,~~280~~739.1392 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.~~113225~~139147% 0.~~022645~~023191% 0.000000% 0.~~135870~~162338% 0.~~065783~~094993% 0.~~036803~~037669% 0.000000% 0.~~102585~~132662% 30 Days 65.~~634964~~705009% 0.~~113225~~069573% 0.~~022645~~069573% 0.000000% 65.~~770833~~844156% 65.~~706153~~970920% 0.~~131649~~106483% 0.~~026768~~054892% 0.000000% 6.~~864570~~132294% 60 Days 23.~~558877~~200371% 0.~~045290~~069573% 0.~~022645~~023191% 0.000000% 23.~~626812~~293135% 3.~~118840~~347851% 0.~~023417~~051832% 0.~~042018~~010196% 0.000000% 3.~~184275~~409879% 90 Days 2.~~151268~~759740% 0.~~022645~~092764% 0.~~045290~~115955% 0.000000% 2.~~219203~~968460% 23.~~198683~~269719% 0.~~023435~~062646% 0.~~025223~~106439% 0.000000% 23.~~247341~~438804% 120 Days 01.~~996377~~600186% 0.~~135870~~046382% 0.~~724638~~069573% 0.000000% 1.~~856884~~716141% 1.~~084824~~955010% 0.~~128641~~023956% 0.~~838947~~049513% 0.000000% 2.~~052411~~028479% 150 Days 0.~~498188~~927644% 0.~~090580~~115955% 0.~~883152~~765306% 0.~~045290~~069573% 1.~~517210~~878479% 0.~~457242~~888283% 0.~~063034~~067230% 10.~~237477~~858868% 0.~~032071~~047071% 1.~~789824~~861453% 180+ Days 01.~~679348~~345083% 0.~~022645~~301484% 23.~~853261~~710575% 01.~~452899~~530612% 46.~~008152~~887755% 01.~~804463~~492649% 0.~~015670~~329623% 45.~~215455~~084993% 02.~~711362~~305878% 59.~~746951~~213142% Totals 1315.~~519022~~538033% 0.~~543478~~834879% 4.~~574275~~777365% 01.~~498188~~600186% 1922.~~134964~~750464% 1416.~~370205~~924431% 0.~~451628~~736763% 6.~~422692~~202569% 02.~~743432~~352949% 2126.~~987958~~216713% Please refer to CTSLink.com for a list of delinquency code descriptions.

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 12,~~967~~108,~~972~~628.3876

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 21 0 0 21 ~~166~~58,~~103~~839.9504 0.00 0.00 ~~166~~58,~~103~~839.9504 30 Days 7370 1 0 0 7471 98,~~278~~512,~~171~~688.1608 ~~537~~536,~~411~~995.9697 0.00 0.00 9,~~815~~049,~~583~~684.1205 60 Days 2023 20 0 0 2223 2,~~663~~731,~~351~~373.8571 ~~182,072~~0.7600 0.00 0.00 2,~~845~~731,~~424~~373.6171 90 Days 24 01 0 0 2425 3,~~396~~502,~~477~~425.7032 0104,448.0022 0.00 0.00 3,~~396~~606,~~477~~873.7054 120 Days 12 12 40 0 1714 1,~~632~~396,~~920~~937.2829 ~~113~~181,~~538~~797.8118 ~~663,141~~0.7700 0.00 21,~~409~~578,~~600~~734.8647 150 Days 616 12 57 10 1325 ~~688~~1,~~197~~921,582.1667 ~~123~~151,~~067~~229.2927 ~~672~~1,~~958~~310,103.0418 ~~169,886~~0.9200 13,~~654~~382,~~109~~915.4112 180+ Days 817 12 1724 512 3155 ~~813~~1,~~835~~819,881.3729 ~~121~~173,~~840~~039.2212 4,~~298~~648,~~677~~513.3453 ~~796~~2,~~880~~740,561.9832 69,~~031~~381,~~233~~995.9126 Totals ~~143~~162 89 2631 612 ~~183~~214 1819,~~472~~884,~~953~~888.5236 1,~~244~~206,~~034~~348.9980 5,~~634~~958,~~777~~616.1571 ~~966~~2,~~767~~740,561.9032 2629,~~318~~790,~~533~~415.5619 0-29 Days 0.~~140056~~071023% 0.000000% 0.000000% 0.~~140056~~071023% 0.~~089972~~032366% 0.000000% 0.000000% 0.~~089972~~032366% 30 Days 54.~~112045~~971591% 0.~~070028~~071023% 0.000000% 0.000000% 5.~~182073~~042614% 54.~~025627~~682609% 0.~~291095~~295388% 0.000000% 0.000000% 54.~~316723~~977996% 60 Days 1.~~400560~~633523% 0.~~140056~~000000% 0.000000% 0.000000% 1.~~540616~~633523% 1.~~442635~~502458% 0.~~098622~~000000% 0.000000% 0.000000% 1.~~541257~~502458% 90 Days 1.~~680672~~704545% 0.~~000000~~071023% 0.000000% 0.000000% 1.~~680672~~775568% 1.~~839741~~926593% 0.~~000000~~057454% 0.000000% 0.000000% 1.~~839741~~984048% 120 Days 0.~~840336~~852273% 0.~~070028~~142045% 0.~~280112~~000000% 0.000000% 10.~~190476~~994318% 0.~~884490~~768419% 0.~~061500~~100002% 0.~~359198~~000000% 0.000000% 10.~~305188~~868421% 150 Days 01.~~420168~~136364% 0.~~070028~~142045% 0.~~350140~~497159% 0.~~070028~~000000% 01.~~910364~~775568% 01.~~372770~~057013% 0.~~066661~~083187% 0.~~364515~~720654% 0.~~092021~~000000% 01.~~895967~~860854% 180+ Days 01.~~560224~~207386% 0.~~070028~~142045% 1.~~190476~~704545% 0.~~350140~~852273% 23.~~170868~~906250% 01.~~440823~~001069% 0.~~065996~~095184% 2.~~328428~~557027% 01.~~431640~~507512% 35.~~266887~~160792% Totals 1011.~~014006~~505682% 0.~~560224~~639205% 12.~~820728~~201705% 0.~~420168~~852273% 1215.~~815126~~198864% 10.~~006086~~938161% 0.~~673846~~663581% 3.~~052141~~277681% 01.~~523661~~507512% 1416.~~255734~~386935% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 2 1 0 3 ~~220~~300,~~248~~711.0782 ~~286~~285,~~147~~864.0908 0.00 ~~506~~586,~~395~~575.1690 30 Days ~~182~~149 2 1 3 0 ~~185~~153 3530,~~926~~688,~~583~~461.8344 ~~169~~93,~~266~~841.8640 ~~208~~416,~~129~~563.1229 0.00 3631,~~303~~198,~~979~~866.8113 60 Days 7793 03 01 0 7797 1718,~~917~~010,~~822~~532.8257 0393,346.0077 077,372.0034 0.00 1718,~~917~~481,~~822~~251.8268 90 Days 6076 1 23 0 6380 1117,~~949~~436,~~813~~807.3483 ~~182~~84,~~210~~618.4347 ~~196~~362,~~117~~147.0770 0.00 1217,~~328~~883,~~140~~574.8400 120 Days 2950 0 3 25 0 5753 511,~~928~~711,~~644~~369.3688 ~~409,127~~0.9700 5375,~~290,745~~742.0865 0.00 1112,~~628~~087,~~517~~112.4153 150 Days 1120 2 3022 13 4447 24,~~056~~251,~~075~~265.6660 ~~254~~261,~~669~~242.1547 74,~~879~~555,~~866~~823.4726 79357,~~467~~215.1382 109,~~270~~425,~~078~~547.4115 180+ Days 1936 08 89113 1345 ~~121~~202 48,~~949~~541,~~671~~028.0775 01,739,404.0051 2329,~~764~~182,~~898~~852.0850 311,~~940~~954,~~964~~144.3626 3251,~~655~~417,~~533~~430.5102 Totals ~~378~~424 1017 ~~148~~146 1448 ~~550~~635 7890,~~728~~639,~~611~~466.0807 12,~~235~~873,~~522~~165.4844 3735,~~625~~256,~~902~~365.9182 412,~~020~~311,~~431~~360.4908 ~~121~~141,~~610~~080,~~467~~357.9641 0-29 Days 0.~~083403~~085948% 0.~~041701~~042974% 0.000000% 0.~~125104~~128921% 0.~~046308~~065024% 0.~~060164~~061813% 0.000000% 0.~~106472~~126837% 30 Days 76.~~589658~~403094% 0.~~083403~~042974% 0.~~041701~~128921% 0.000000% 76.~~714762~~574989% 76.~~553724~~635874% 0.~~035589~~020292% 0.~~043760~~090075% 0.000000% 76.~~633073~~746240% 60 Days 3.~~211009~~996562% 0.~~000000~~128921% 0.~~000000~~042974% 0.000000% 34.~~211009~~168457% 3.~~767302~~894481% 0.~~000000~~085055% 0.~~000000~~016730% 0.000000% 3.~~767302~~996266% 90 Days 23.~~502085~~266008% 0.~~041701~~042974% 0.~~083403~~128921% 0.000000% 23.~~627189~~437903% 23.~~512501~~770422% 0.~~038311~~018297% 0.~~041234~~078308% 0.000000% 23.~~592046~~867028% 120 Days 12.~~209341~~148689% 0.~~125104~~000000% 10.~~042535~~128921% 0.000000% 2.~~376981~~277611% 12.~~246524~~532391% 0.~~086021~~000000% 10.~~112403~~081248% 0.000000% 2.~~444948~~613639% 150 Days 0.~~458716~~859476% 0.~~083403~~085948% 10.~~251043~~945423% 0.~~041701~~128921% 12.~~834862~~019768% 0.~~432299~~919266% 0.~~053545~~056489% 10.~~656777~~985122% 0.~~016708~~077242% 2.~~159330~~038119% 180+ Days 01.~~792327~~547056% 0.~~000000~~343790% 34.~~711426~~856038% 01.~~542118~~933820% 58.~~045872~~680705% 1.~~040690~~846857% 0.~~000000~~376118% 46.~~996676~~310311% 02.~~828605~~584887% 611.~~865971~~118171% Totals 1518.~~763136~~220885% 0.~~417014~~730554% 6.~~171810~~274173% 02.~~583820~~062742% 2227.~~935780~~288354% 1619.~~553041~~599290% 0.~~259774~~621275% 7.~~911013~~623608% 02.~~845314~~662129% 2530.~~569142~~506301% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 13 0 0 13 ~~125~~361,~~119~~331.0859 0.00 0.00 ~~125~~361,~~119~~331.0859 30 Days 3827 21 0 0 4028 6,~~936~~111,~~779~~045.5908 ~~316~~177,~~912~~239.0170 0.00 0.00 76,~~253~~288,~~691~~284.6078 60 Days 1622 0 10 0 1722 34,~~668~~664,~~360~~308.6251 0.00 ~~326,695~~0.9000 0.00 34,~~995~~664,~~056~~308.5251 90 Days 1119 02 02 0 1123 13,~~748~~874,~~860~~052.8397 0286,344.0058 0445,599.0079 0.00 14,~~748~~605,~~860~~997.8334 120 Days 37 20 30 0 87 ~~873~~1,~~133~~727,897.5393 ~~477,536~~0.7200 ~~569,075~~0.1100 0.00 1,~~919~~727,~~745~~897.3693 150 Days 54 1 4 0 109 ~~810~~568,~~862~~168.3572 ~~112~~97,~~363~~723.2029 1651,~~068,782~~862.8583 0.00 1,~~992~~317,~~008~~754.4084 180+ Days 5 3 023 209 240 ~~25 491~~966,~~339~~521.2018 0589,003.0071 4,~~712~~757,~~340~~696.1417 ~~793~~2,~~117~~804,171.4827 59,~~996~~117,~~796~~392.8233 Totals 7684 610 2829 29 ~~112~~132 1417,~~529~~911,~~336~~994.1239 1,~~031~~511,~~931~~642.0187 65,~~676~~855,~~894~~158.0079 ~~793~~2,~~117~~804,171.4827 2328,~~031~~082,~~278~~967.6132 0-29 Days 0.~~169492~~519931% 0.000000% 0.000000% 0.~~169492~~519931% 0.~~106678~~315230% 0.000000% 0.000000% 0.~~106678~~315230% 30 Days 64.~~440678~~679376% 0.~~338983~~173310% 0.000000% 0.000000% 64.~~779661~~852686% 5.~~914394~~331355% 0.~~270204~~154626% 0.000000% 0.000000% 65.~~184597~~485981% 60 Days 23.~~711864~~812825% 0.000000% 0.~~169492~~000000% 0.000000% 23.~~881356~~812825% 34.~~127695~~069203% 0.000000% 0.~~278545~~000000% 0.000000% 34.~~406240~~069203% 90 Days 13.~~864407~~292894% 0.~~000000~~346620% 0.~~000000~~346620% 0.000000% 13.~~864407~~986135% 13.~~491103~~379774% 0.~~000000~~249811% 0.~~000000~~388747% 0.000000% 14.~~491103~~018332% 120 Days 01.~~508475~~213172% 0.~~338983~~000000% 0.~~508475~~000000% 0.000000% 1.~~355932~~213172% 01.~~744446~~507441% 0.~~407154~~000000% 0.~~485201~~000000% 0.000000% 1.~~636801~~507441% 150 Days 0.~~847458~~693241% 0.~~169492~~173310% 0.~~677966~~693241% 0.000000% 1.~~694915~~559792% 0.~~691352~~495678% 0.~~095802~~085255% 0.~~911259~~568694% 0.000000% 1.~~698414~~149626% 180+ Days 0.~~508475~~866551% 0.~~000000~~519931% 3.~~389831~~986135% 01.~~338983~~559792% 46.~~237288~~932409% 0.~~418923~~843206% 0.~~000000~~513854% 4.~~017806~~150676% 02.~~676223~~446395% 57.~~112951~~954132% Totals 1214.~~881356~~558059% 1.~~016949~~733102% 45.~~745763~~025997% 01.~~338983~~559792% 1822.~~983051~~876950% 1215.~~387912~~626657% 01.~~879839~~318777% 5.~~692812~~108117% 02.~~676223~~446395% 1924.~~636785~~499945% Please refer to CTSLink.com for a list of delinquency code descriptions.

180+ Delinquency Summary Summary 1 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 5272 1114,~~980~~023,~~367~~375.3282 1.~~541~~848 1419 2,~~373~~299,~~166~~590.5433 1.~~285~~265 210 - 239 5055 12,~~520~~825,~~880~~923.6485 1.~~610~~690 6 1,~~081~~169,~~715~~764.9829 0.~~586~~643 240 - 269 3652 11,803,662.53 1.555 14 2,370,706.51 1.304 270 - 299 47 12,176,392.16 1.605 5 968,210.37 0.533 300 - 329 34 8,~~280~~002,~~714~~607.3632 1.~~065~~055 6 976,~~951~~013.0555 0.~~529~~537 ~~270~~330 - ~~299~~359 3735 1110,~~233~~417,~~115~~167.9566 1.~~445~~373 4 1,~~115~~114,~~337~~335.5740 0.~~604~~613 ~~300~~360 - ~~329~~389 2 ~~668~~667,~~485~~688.9727 0.~~086~~088 1 ~~484~~483,~~062~~374.7781 0.~~262~~266 Total ~~177~~297 4469,~~683~~916,~~564~~817.2461 59.~~747~~214 3155 69,~~031~~381,~~233~~995.9126 35.~~266~~161

180+ Delinquency Summary (continued) 2 3 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 3145 89,~~251~~927,~~047~~584.9296 12.~~735~~147 78 1,~~356~~796,~~152~~200.8653 1.~~156~~567 210 - 239 41 10,144,308.46 2.194 8 1,511,851.10 1.319 240 - 269 32 8,261,337.35 1.786 6 1,171,618.67 1.022 270 - 299 33 8,~~906~~676,~~158~~296.97 1.~~873~~876 9 2,~~533~~531,~~005~~884.6982 2.~~160~~209 ~~240~~300 - ~~269~~329 2624 6,~~433~~157,~~248~~063.6331 1.~~353~~331 4 ~~870~~869,~~514~~530.6846 0.~~742~~759 ~~270~~330 - ~~299~~359 2927 98,~~065~~250,~~077~~838.9997 1.~~906~~784 4 1,~~052~~051,~~700~~993.3929 0.~~898~~918 ~~300~~360 - ~~329~~389 0 0.00 0.000 1 184,~~423~~313.2046 0.~~157~~161 Total ~~121~~202 3251,~~655~~417,~~533~~430.5102 611.~~867~~118 2540 59,~~996~~117,~~796~~392.8233 57.~~113~~955 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1138 ~~Nov~~Jan-0607 0.000% Original Principal Balance 310,~~575~~022,~~550~~779.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 39,~~557~~980,~~259~~991.7350 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.~~000~~074% Loans in REO 2269 ~~Apr~~Jun-07 0.~~000~~137% Original Principal Balance 517,~~813~~949,~~211~~740.00 ~~May~~Jul-07 0.~~074~~214% Current Actual Balance 517,~~780~~856,~~316~~092.8767 ~~Jun~~Aug-07 0.~~137~~261% ~~Jul~~Sep-07 0.~~214~~316% ~~Aug~~Oct-07 0.~~261~~743% ~~Sep~~Nov-07 01.~~316~~046% ~~Oct~~Dec-07 02.~~743~~353% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 34 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~507~~1,~~800~~322,000.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~505~~1,~~101~~312,472.1965 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 612 ~~Apr~~Jun-07 0.~~000~~045% Original Principal Balance ~~972~~2,~~800~~760,300.00 ~~May~~Jul-07 0.~~000~~221% Current Actual Balance ~~966~~2,~~767~~740,561.9032 ~~Jun~~Aug-07 0.~~045~~224% ~~Jul~~Sep-07 0.~~221~~295% ~~Aug~~Oct-07 0.~~224~~524% ~~Sep~~Nov-07 0.~~295~~782% ~~Oct~~Dec-07 01.~~524~~508% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 627 ~~Nov~~Jan-0607 0.000% Original Principal Balance 26,~~271~~685,~~500~~429.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 26,~~259~~656,~~041~~978.0646 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.~~000~~120% Loans in REO 1448 ~~Apr~~Jun-07 0.~~000~~206% Original Principal Balance 412,~~044~~377,~~161~~840.00 ~~May~~Jul-07 0.~~120~~263% Current Actual Balance 412,~~020~~311,~~431~~360.4908 ~~Jun~~Aug-07 0.~~206~~339% ~~Jul~~Sep-07 0.~~263~~402% ~~Aug~~Oct-07 0.~~339~~845% ~~Sep~~Nov-07 01.~~402~~238% ~~Oct~~Dec-07 02.~~845~~662% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 27 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~796~~2,~~250~~015,350.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~793~~2,~~117~~011,540.4839 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 29 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~796~~2,~~250~~811,600.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~793~~2,~~117~~804,171.4827 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.000% ~~Aug~~Oct-07 0.~~000~~676% ~~Sep~~Nov-07 0.~~000~~685% ~~Oct~~Dec-07 02.~~676~~446% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance 1 0010624830 Oct-2007 06-Aug-2006 TX 80.00 212,000.00 1 0010730054 Oct-2007 01-Dec-2006 GA 94.89 170,800.00 1 0010731336 Dec-2007 01-Dec-2006 AR 92.65 63,000.00 1 0010881451 Nov-2007 01-Oct-2006 NY 95.00 190,000.00 1 0010902511 Jul-2007 01-Sep-2006 TX 79.93 131,800.00 1 0010911111 Jul-2007 01-Oct-2006 MI 80.00 207,200.00 1 0011010229 Nov-2007 01-Oct-2006 CT 95.00 275,500.00 1 0011017651 Dec-2007 01-Nov-2006 TX 80.00 420,000.00 1 0011019703 Dec-2007 01-Nov-2006 TX 76.74 99,000.00 1 0011028305 Dec-2007 01-Oct-2006 CA 88.10 740,000.00 1 0011051183 Sep-2007 01-Dec-2006 TX 90.00 126,000.00 1 0011054087 Oct-2007 01-Dec-2006 GA 86.81 125,000.00 2 0010594778 Dec-2007 01-Aug-2006 TX 80.00 109,304.00 2 0010639906 Dec-2007 01-Oct-2006 AZ 80.00 188,000.00 2 0010676156 Jun-2007 01-Oct-2006 TX 80.00 291,920.00 2 0010691260 Aug-2007 01-Sep-2006 CA 95.00 355,541.00 2 0010691442 Oct-2007 01-Oct-2006 AZ 80.00 256,000.00 2 0010693026 Dec-2007 01-Nov-2006 WV 85.00 212,500.00 2 0010714514 Dec-2007 01-Oct-2006 AL 95.00 116,375.00 2 0010716090 Dec-2007 01-Nov-2006 AZ 95.00 252,035.00 2 0010717964 Dec-2007 01-Nov-2006 CA 79.99 348,500.00 2 0010723042 Nov-2007 01-Dec-2006 MS 80.00 228,000.00 2 0010723064 Dec-2007 01-Dec-2006 FL 95.00 294,500.00 2 0010725232 Sep-2007 01-Nov-2006 GA 85.00 171,700.00 2 0010725286 Nov-2007 01-Nov-2006 MN 80.00 196,000.00 2 0010725472 Nov-2007 01-Nov-2006 TN 84.35 103,750.00 2 0010849161 Dec-2007 01-Aug-2006 AK 95.00 266,000.00 2 0010899229 Dec-2007 01-Sep-2006 CA 80.00 329,600.00 2 0010902743 Dec-2007 01-Sep-2006 FL 80.00 152,800.00 2 0010906183 Dec-2007 01-Oct-2006 MN 80.00 158,400.00 2 0010939313 Oct-2007 01-Sep-2006 CA 80.00 520,000.00 2 0010947357 Oct-2007 01-Nov-2006 AL 80.00 80,000.00 2 0010977527 Jul-2007 01-Oct-2006 MI 80.00 96,000.00 2 0011001965 Dec-2007 01-Nov-2006 AZ 80.00 200,000.00 2 0011010057 Dec-2007 01-Aug-2006 CA 95.00 513,000.00 2 0011010171 Nov-2007 01-Nov-2006 FL 90.00 174,600.00 2 0011010193 Dec-2007 01-Nov-2006 MI 85.00 68,000.00 2 0011010575 Oct-2007 01-Nov-2006 CA 88.41 305,000.00 2 0011010641 Nov-2007 01-Nov-2006 TX 90.00 115,200.00 2 0011013339 Dec-2007 01-Nov-2006 WI 95.00 182,400.00 2 0011016141 Sep-2007 01-Nov-2006 VA 86.73 225,500.00 2 0011017333 Dec-2007 01-Nov-2006 TX 80.00 110,240.00 2 0011017623 Sep-2007 01-Nov-2006 FL 80.00 188,000.00 2 0011017883 Jun-2007 01-Nov-2006 GA 80.00 132,000.00 2 0011027709 Dec-2007 01-Oct-2006 MI 90.00 652,500.00 2 0011027811 Nov-2007 01-Oct-2006 CA 90.00 592,200.00 2 0011029547 Dec-2007 01-Nov-2006 CA 75.00 480,000.00 2 0011029863 Sep-2007 01-Nov-2006 MS 80.00 312,000.00 2 0011030247 Dec-2007 01-Nov-2006 AZ 90.00 373,500.00 2 0011030327 Dec-2007 01-Nov-2006 CA 80.00 244,000.00 2 0011031069 Dec-2007 01-Nov-2006 GA 100.00 176,000.00 2 0011042337 Oct-2007 01-Nov-2006 CA 90.00 805,500.00 2 0011044083 Dec-2007 01-Nov-2006 CA 80.00 400,000.00 2 0011044115 Dec-2007 01-Nov-2006 KS 95.00 133,000.00 2 0011044129 Dec-2007 01-Dec-2006 FL 78.24 89,900.00 2 0011048695 Dec-2007 01-Nov-2006 AZ 95.00 180,975.00 2 0011048997 Oct-2007 01-Nov-2006 FL 100.00 305,000.00 2 0011051245 Nov-2007 01-Dec-2006 FL 90.00 238,500.00 2 0011053481 Dec-2007 01-Oct-2006 FL 80.00 146,400.00 2 0011064345 Dec-2007 01-Dec-2006 CA 75.00 307,500.00 3 0010653514 Dec-2007 01-Oct-2006 MI 80.00 496,000.00 3 0010654508 Oct-2007 01-Oct-2006 CA 100.00 605,000.00 3 0010721404 Dec-2007 01-Nov-2006 KY 75.00 71,250.00 3 0010727106 Dec-2007 01-Nov-2006 CA 90.00 405,000.00 3 0010803289 Dec-2007 01-Sep-2006 CO 80.00 160,000.00 3 0010902833 Dec-2007 01-Aug-2006 MN 94.97 185,200.00 3 0010904709 Dec-2007 01-Sep-2006 CA 84.96 302,900.00 3 0011030263 Dec-2007 01-Nov-2006 CA 84.04 395,000.00 3 0011054817 Oct-2007 01-Nov-2006 MA 75.00 191,250.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 1 0010624830 210,~~800~~627.5378 06-Dec-2006 810 11.040% 1822,~~554~~256.6898 1 0010730054 169,~~886~~711.9299 01-Mar-2007 57 9.750% 911,~~185~~803.59 1 0010731336 62,674.56 01-Apr-2007 6 10.750% 4,290.69 1 0010881451 188,730.75 01-Dec-2006 10 10.250% 18,455.74 1 0010902511 130,~~640~~465.9374 01-Dec-2006 810 8.550% 810,~~794~~546.5977 1 0010911111 205,~~699~~454.2799 01-Dec-2006 810 9.125% 1417,~~830~~786.54 1 0011010229 273,598.87 01-Feb-2007 8 10.100% 21,945.49 1 0011017651 417,061.84 01-Mar-2007 7 9.675% 28,773.48 1 0011019703 97,998.09 01-Feb-2007 8 10.700% 8,350.87 1 0011028305 734,738.16 01-Nov-2006 11 9.950% 69,651.21 1 0011051183 125,~~326~~197.5149 01-Jan-2007 79 9.750% 810,~~716~~647.1780 1 0011054087 124,~~413~~301.7406 01-Jan-2007 79 10.375% 11,281.68 2 0010594778 108,026.74 01-Apr-2007 6 8.150% 5,527.27 2 0010639906 187,999.99 01-Jan-2007 9 8.300% 13,~~234~~442.5000 2 0010676156 291,920.00 01-Nov-2006 911 9.750% 2227,~~502~~002.2064 2 0010691260 ~~353~~352,~~227~~874.6663 01-Nov-2006 911 10.025% 2833,~~110~~716.4049 2 0010691442 254,~~443~~189.7005 01-Nov-2006 11 9.975% 24,159.89 2 0010693026 210,793.39 01-Apr-2007 6 9.000% 11,977.03 2 0010714514 115,317.63 01-May-2007 5 8.750% 5,563.73 2 0010716090 251,023.39 01-Jan-2007 9 8.150% 17,634.05 2 0010717964 345,682.56 01-Mar-2007 7 9.100% 22,362.22 2 0010723042 226,390.28 01-Feb-2007 8 9.250% 16,558.42 2 0010723064 294,500.00 01-Jan-2007 9 9.975% 2025,~~142~~578.8152 2 0010725232 170,~~512~~304.5516 01-Jan-2007 79 8.940% 13,223.25 2 0010725286 194,390.40 01-Dec-2006 10 8.890% 16,~~825~~370.4379 2 0010725472 102,897.91 01-Apr-2007 6 8.890% 5,771.20 2 0010849161 266,000.00 01-Jan-2007 9 11.600% 27,065.50 2 0010899229 329,600.00 01-Jan-2007 9 7.940% 22,478.72 2 0010902743 150,907.16 01-Feb-2007 8 7.525% 8,873.53 2 0010906183 158,400.00 01-Nov-2006 11 9.250% 13,860.00 2 0010939313 515,~~815~~180.1481 01-Nov-2006 911 8.990% 3643,~~611~~907.2177 2 0010947357 79,~~467~~373.1352 01-Mar-2007 57 9.125% 45,~~007~~149.3536 2 0010977527 95,~~125~~055.0489 01-Dec-2006 810 6.500% 45,~~769~~720.9097 2 0011001965 199,131.99 01-Apr-2007 6 7.875% 9,804.75 2 0011010057 512,999.99 01-Mar-2007 7 9.250% 33,665.58 2 0011010171 172,961.64 01-Nov-2006 11 8.225% 13,420.46 2 0011010193 67,473.21 01-May-2007 5 9.600% 3,589.38 2 0011010575 305,000.00 01-Dec-2006 810 7.800% 1822,~~554~~265.2004 2 0011010641 114,255.81 01-Apr-2007 6 8.900% 6,415.84 2 0011013339 181,181.99 01-Nov-2006 11 9.900% 17,084.82 2 0011016141 223,~~795~~496.2987 01-Feb-2007 68 8.500% 1114,~~970~~953.6054 2 0011017333 109,158.32 01-Mar-2007 7 8.000% 6,162.40 2 0011017623 ~~186~~185,~~153~~832.6790 01-Dec-2006 810 7.175% 1012,~~401~~471.7279 2 0011017883 131,~~617~~550.8789 01-Nov-2006 911 8.725% 10,837.34 2 0011027709 650,289.27 01-Nov-2006 11 8.990% 55,291.91 2 0011027811 590,420.55 01-Nov-2006 11 9.400% 52,~~033~~617.3100 2 0011029547 478,486.55 01-Jan-2007 9 8.990% 37,289.82 2 0011029863 ~~309~~308,~~038~~523.3530 01-Feb-2007 68 7.350% 1417,~~164~~691.4517 2 0011030247 373,500.00 01-Apr-2007 6 7.700% 17,928.00 2 0011030327 243,114.08 01-Dec-2006 10 8.500% 19,482.27 2 0011031069 174,424.98 01-May-2007 5 8.500% 8,161.36 2 0011042337 ~~801~~800,~~295~~551.0634 01-Nov-2006 911 10.300% 6578,~~597~~681.0887 2 ~~0011048997~~0011044083 ~~303~~398,~~020~~097.0364 01-Mar-2007 7 7.550% 21,086.20 2 0011044115 132,055.15 01-Nov-2006 11 9.600% 12,057.34 2 0011044129 89,138.55 01-Dec-2006 10 8.350% 7,027.36 2 0011048695 179,446.18 01-Jan-2007 9 8.750% 13,621.31 2 0011048997 302,671.93 01-Dec-2006 10 9.250% 2226,~~161~~579.5027 2 0011051245 236,539.74 01-Jan-2007 9 8.500% 17,413.85 2 0011053481 145,132.91 01-Nov-2006 11 8.990% 12,368.97 2 0011064345 305,096.79 01-Mar-2007 7 8.750% 18,936.46 3 0010653514 496,000.00 01-Jan-2007 9 9.490% 40,874.46 3 0010654508 602,~~887~~580.0567 01-Nov-2006 911 8.800% 4150,~~755~~094.1301 3 0010721404 70,864.26 01-Nov-2006 11 10.900% 7,388.77 3 0010727106 405,000.00 01-Jan-2007 9 8.750% 30,628.18 3 0010803289 158,193.76 01-Feb-2007 8 8.000% 9,927.10 3 0010902833 184,313.46 01-Oct-2006 12 8.250% 14,311.01 3 0010904709 302,900.00 01-Mar-2007 7 7.850% 16,697.34 3 0011030263 394,268.91 01-Jan-2007 9 7.990% 27,091.82 3 0011054817 190,~~230~~050.4321 01-Feb-2007 68 10.200% 1215,~~326~~401.9562

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1719 ~~Nov~~Jan-0607 0.000% Original Principal Balance 32,~~302~~965,~~250~~345.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 32,~~285~~948,~~104~~987.1806 ~~Jan~~Mar-07 0.~~000~~448% ~~Feb~~Apr-07 01.~~000~~073% Current Foreclosure Total ~~Mar~~May-07 01.~~448~~716% Loans in Foreclosure ~~202~~206 ~~Apr~~Jun-07 13.~~073~~261% Original Principal Balance 5047,~~150~~316,~~974~~918.00 ~~May~~Jul-07 14.~~716~~371% Current Actual Balance 4947,~~937~~070,~~574~~141.0632 ~~Jun~~Aug-07 35.~~261~~859% ~~Jul~~Sep-07 46.~~371~~480% ~~Aug~~Oct-07 56.~~859~~423% ~~Sep~~Nov-07 67.~~480~~099% ~~Oct~~Dec-07 6.~~423~~203% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 15 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~344~~732,~~000~~040.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~344~~727,~~000~~956.0016 ~~Jan~~Mar-07 0.~~000~~421% ~~Feb~~Apr-07 0.~~000~~517% Current Foreclosure Total ~~Mar~~May-07 0.~~421~~852% Loans in Foreclosure 2631 ~~Apr~~Jun-07 01.~~517~~396% Original Principal Balance 5,~~663~~992,~~750~~090.00 ~~May~~Jul-07 02.~~852~~119% Current Actual Balance 5,~~634~~958,~~777~~616.1571 ~~Jun~~Aug-07 12.~~396~~866% ~~Jul~~Sep-07 23.~~119~~243% ~~Aug~~Oct-07 23.~~866~~052% ~~Sep~~Nov-07 3.~~243~~432% ~~Oct~~Dec-07 3.~~052~~278% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1511 ~~Nov~~Jan-0607 0.000% Original Principal Balance 21,~~796~~816,~~700~~005.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 21,~~780~~806,~~550~~015.3649 ~~Jan~~Mar-07 0.~~000~~409% ~~Feb~~Apr-07 01.~~000~~378% Current Foreclosure Total ~~Mar~~May-07 02.~~409~~031% Loans in Foreclosure ~~148~~146 ~~Apr~~Jun-07 13.~~378~~850% Original Principal Balance 3735,~~784~~436,~~224~~910.00 ~~May~~Jul-07 25.~~031~~108% Current Actual Balance 3735,~~625~~256,~~902~~365.9182 ~~Jun~~Aug-07 37.~~850~~123% ~~Jul~~Sep-07 57.~~108~~791% ~~Aug~~Oct-07 7.~~123~~911% ~~Sep~~Nov-07 78.~~791~~694% ~~Oct~~Dec-07 7.~~911~~624% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 13 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~161~~417,~~550~~300.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~160~~415,~~553~~015.8241 ~~Jan~~Mar-07 0.~~000~~649% ~~Feb~~Apr-07 0.~~000~~684% Current Foreclosure Total ~~Mar~~May-07 01.~~649~~776% Loans in Foreclosure 2829 ~~Apr~~Jun-07 03.~~684~~784% Original Principal Balance 65,~~703~~887,~~000~~918.00 ~~May~~Jul-07 14.~~776~~917% Current Actual Balance 65,~~676~~855,~~894~~158.0079 ~~Jun~~Aug-07 35.~~784~~422% ~~Jul~~Sep-07 46.~~917~~256% ~~Aug~~Oct-07 5.~~422~~693% ~~Sep~~Nov-07 6.~~256~~441% ~~Oct~~Dec-07 5.~~693~~108% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance 1 0010691594 Sep-2007 01-Nov-2006 MA 33.19 78,000.00 1 0010693722 Aug-2007 01-Nov-2006 IN 80.80 71,100.00 1 0010694020 Sep-2007 01-Nov-2006 PA 85.00 54,400.00 1 ~~0010731336~~0010694706 ~~Sep~~Dec-2007 01-~~Dec~~Nov-2006 ARLA 9246.6516 6365,000.00 1 ~~0010881451~~0010717954 ~~May~~Dec-2007 01-Oct-2006 NYTX 9580.00 ~~190~~264,000.00 1 0010899927 Nov-2007 01-Sep-2006 OH 79.99 207,900.00 1 0010901845 Jun-2007 01-Sep-2006 OH 90.00 78,300.00 1 0010901943 Jun-2007 01-Sep-2006 IL 95.00 437,000.00 1 0010902889 Nov-2007 01-Sep-2006 CA 89.56 492,600.00 1 0010903027 Jun-2007 01-Aug-2006 DE 80.00 148,000.00 1 0010904657 Dec-2007 01-Sep-2006 MD 79.53 101,800.00 1 0010960329 Jul-2007 01-Nov-2006 FL 100.00 122,500.00 1 0010989047 Oct-2007 01-Nov-2006 FL 80.00 344,000.00 1 0011001109 Jul-2007 01-Nov-2006 FL 70.00 129,500.00 1 0011006897 Sep-2007 01-Nov-2006 WI 100.00 179,000.00 1 0011007249 Jun-2007 01-Nov-2006 FL 80.00 496,000.00 1 ~~0011010229~~0011010943 ~~Jul~~Apr-2007 01-~~Oct~~Nov-2006 CTFL 9590.00 ~~275~~176,~~500~~400.00 1 ~~0011010943~~0011017953 ~~Apr~~Dec-2007 01-Nov-2006 FLIN 9080.00 ~~176~~76,~~400~~000.00 1 0011018235 Sep-2007 01-Nov-2006 OH 80.00 92,800.00 1 0011024095 Jul-2007 01-Dec-2006 MI 95.00 270,750.00 1 0011027007 Aug-2007 01-Sep-2006 IL 88.48 203,500.00 1 0011027441 Aug-2007 01-Nov-2006 SC 90.00 90,000.00 1 0011028025 Sep-2007 01-Nov-2006 CA 95.00 218,500.00 1 ~~0011028305~~0011028775 ~~Mar~~Dec-2007 01-~~Oct~~Nov-2006 CAFL 8885.1000 ~~740~~225,~~000~~240.00 1 0011029529 Aug-2007 01-Nov-2006 IL 80.00 488,000.00 1 0011030275 Jul-2007 01-Nov-2006 NJ 62.16 184,000.00 1 0011040139 Mar-2007 01-Nov-2006 FL 80.00 100,000.00 1 ~~0011062929~~0011049043 ~~Jul~~Nov-2007 01-Dec-2006 MIIN 7980.0100 ~~320~~92,000.00 1 ~~0011062957~~0011050933 ~~Jul~~Nov-2007 01-~~Dec~~Oct-2006 MOFL 6480.8600 ~~113~~122,~~500~~800.00 21 ~~0010584738~~0011053279 ~~Jun~~Nov-2007 01-~~Jul~~Dec-2006 FLIN 9590.00 ~~142~~63,~~500~~000.00 1 0011062929 Jul-2007 01-Dec-2006 MI 79.01 320,000.00 2 0010591003 Oct-2007 01-Jun-2006 MN 67.45 185,500.00 2 0010594716 Nov-2007 01-Sep-2006 MI 85.00 66,300.00 2 0010619644 Mar-2007 01-Sep-2006 FL 90.00 359,100.00 2 0010638768 Mar-2007 01-Oct-2006 IL 85.00 297,500.00 2 ~~0010639906~~0010653458 ~~Aug~~Nov-2007 01-Oct-2006 AZWI 8079.0085 ~~188~~131,~~000~~751.00 2 0010691026 Sep-2007 01-Nov-2006 MN 53.19 125,000.00 2 0010691300 Apr-2007 01-Oct-2006 NY 80.00 248,000.00 2 0010691344 Jun-2007 01-Oct-2006 MN 94.87 148,000.00 2 0010691370 Nov-2007 01-Oct-2006 MI 80.00 176,000.00 2 0010691392 Sep-2007 01-Oct-2006 NC 80.00 101,600.00 2 0010691450 May-2007 01-Oct-2006 MA 80.00 320,000.00 2 0010691516 Oct-2007 01-Nov-2006 FL 85.00 178,500.00 2 0010694698 Sep-2007 01-Nov-2006 AZ 94.97 181,400.00 2 0010713596 Nov-2007 01-Nov-2006 NJ 79.87 238,000.00 2 0010713656 Nov-2007 01-Oct-2006 CA 70.00 336,000.00 2 0010713884 Apr-2007 01-Nov-2006 NY 83.75 368,500.00 2 0010713986 Nov-2007 01-Nov-2006 PA 85.00 148,750.00 2 0010714294 Jun-2007 01-Nov-2006 NJ 90.00 364,500.00 2 0010714424 Jun-2007 01-Nov-2006 IA 70.00 112,000.00 2 0010714504 Oct-2007 01-Nov-2006 SC 95.00 121,600.00 2 0010714828 Apr-2007 01-Nov-2006 FL 85.00 131,750.00 2 0010714862 Aug-2007 01-Nov-2006 WI 79.26 189,125.00 2 0010715028 Aug-2007 01-Nov-2006 IN 90.00 121,500.00 2 ~~0010716090~~0010718002 ~~Aug~~Dec-2007 01-Nov-2006 AZFL 9580.00 ~~252~~196,~~035~~000.00 2 ~~0010717964 Aug-2007 01-Nov-2006 CA 79.99 348,500.00 2~~ 0010718286 Oct-2007 01-Dec-2006 MS 80.00 88,000.00 2 0010719132 May-2007 01-Nov-2006 IN 95.00 109,250.00 2 0010721418 Apr-2007 01-Nov-2006 IN 95.00 66,500.00 2 0010722916 Jun-2007 01-Nov-2006 FL 94.34 287,750.00 2 ~~0010723018~~0010722930 ~~Jun~~Dec-2007 01-~~Dec~~Nov-2006 FL 95.00 ~~223~~208,~~250~~905.00 2 ~~0010723042~~0010723018 ~~Aug~~Jun-2007 01-Dec-2006 MSFL 8095.00 ~~228~~223,~~000~~250.00 2 0010723060 Oct-2007 01-Nov-2006 FL 60.00 93,000.00 2 ~~0010723064~~0010725112 Jun-2007 01-~~Dec~~Nov-2006 FLAR 9580.00 ~~294~~112,~~500~~400.00 2 ~~0010725112~~0010725590 Jun-2007 01-Nov-2006 ARMN 80.00 ~~112~~202,~~400~~672.00 2 ~~0010725286~~0010727014 ~~Jun~~Nov-2007 01-Nov-2006 MNIL 80.00 ~~196~~200,000.00 2 ~~0010725590~~0010727052 ~~Jun~~Nov-2007 01-Nov-2006 MNAZ 8090.00 ~~202~~441,~~672~~000.00 2 0010727124 Aug-2007 01-Dec-2006 IL 84.57 151,215.00 2 0010727218 Aug-2007 01-Nov-2006 CA 90.00 423,000.00 2 0010727304 Sep-2007 01-Dec-2006 CA 80.00 303,600.00 2 0010730904 Aug-2007 01-Dec-2006 FL 89.55 240,000.00 2 0010749218 Jun-2007 01-Dec-2006 FL 80.00 156,000.00 2 0010762908 Oct-2007 01-Dec-2006 FL 80.00 140,000.00 2 ~~0010849161~~0010848601 ~~Sep~~Dec-2007 01-~~Aug~~Sep-2006 AKWI 9580.00 ~~266~~121,~~000~~600.00 2 0010893967 Aug-2007 01-Aug-2006 FL 95.00 498,750.00 2 0010899165 Jul-2007 01-Sep-2006 NY 90.00 378,000.00 2 ~~0010899229 Jun-2007 01-Sep-2006 CA 80.00 329,600.00 2~~ 0010899423 Oct-2007 01-Aug-2006 TX 80.00 447,200.00 2 0010899469 Aug-2007 01-Sep-2006 FL 74.83 217,000.00 2 0010899969 Aug-2007 01-Sep-2006 FL 80.00 520,000.00 2 0010900271 Oct-2007 01-Sep-2006 FL 70.00 210,000.00 2 0010902339 Jul-2007 01-Sep-2006 FL 84.98 191,200.00 2 ~~0010902743~~0010955945 Jul-2007 01-~~Sep~~Oct-2006 FL 8095.00 ~~152~~227,~~800~~050.00 2 ~~0010906183~~0010956023 ~~Jun~~Aug-2007 01-Oct-2006 MNFL 8083.0022 ~~158~~234,~~400~~678.00 2 ~~0010955945~~0010957767 ~~Jul~~Nov-2007 01-~~Oct~~Nov-2006 FLOR 9580.00 ~~227~~527,~~050~~850.00 2 ~~0010956023~~0010974795 ~~Aug~~Jul-2007 01-~~Oct~~Nov-2006 FL 8390.2200 ~~234~~154,~~678~~800.00 2 ~~0010974795~~0010975841 ~~Jul~~Nov-2007 01-~~Nov~~Oct-2006 FL 9080.00 ~~154~~540,~~800~~000.00 2 0010978209 Jul-2007 01-Oct-2006 CA 73.72 431,250.00 2 0010978457 Aug-2007 01-Oct-2006 CA 80.00 161,550.00 2 0010983909 Jul-2007 01-Nov-2006 FL 95.00 142,500.00 2 0010987893 Aug-2007 01-Oct-2006 KS 90.00 68,400.00 2 0010988545 Apr-2007 01-Nov-2006 CA 80.00 357,600.00 2 0010991209 Sep-2007 01-Sep-2006 CA 85.00 382,500.00 2 0010991443 Aug-2007 01-Nov-2006 KY 100.00 85,000.00 2 ~~0010998329~~0010991529 ~~Jul-2007 01-~~Nov-~~2006 DE 80.00 147,600.00 2 0011001965 Sep-~~2007 01-Nov-2006 AZIN 8083.0035 ~~200~~50,~~000~~010.00 2 ~~0011006679~~0010998329 ~~Jun~~Jul-2007 01-Nov-2006 TNDE 80.00 ~~109~~147,~~520~~600.00 2 0011007119 Sep-2007 01-Nov-2006 CA 85.00 450,500.00 2 0011007121 Sep-2007 01-Nov-2006 CA 80.00 408,000.00 2 0011009773 Jun-2007 01-Nov-2006 FL 90.00 215,100.00 2 0011009791 Jul-2007 01-Nov-2006 NJ 95.00 361,000.00 2 0011009855 Oct-2007 01-Oct-2006 FL 85.00 331,500.00 2 ~~0011010057 Aug-2007 01-Aug-2006 CA 95.00 513,000.00 2 0011010171 May-2007 01-Nov-2006 FL 90.00 174,600.00 2~~ 0011010411 May-2007 01-Nov-2006 CA 95.00 389,500.00 2 ~~0011010641~~0011010709 ~~Oct~~Nov-2007 01-Nov-2006 TXWI 90.00 ~~115~~86,~~200~~400.00 2 0011010979 May-2007 01-Nov-2006 OH 85.00 78,200.00 2 0011011113 Aug-2007 01-Nov-2006 FL 90.00 229,500.00 2 0011011355 Aug-2007 01-Oct-2006 FL 95.00 173,778.00 2 0011011801 ~~Sep~~Dec-2007 01-Nov-2006 MS 95.00 131,100.00 2 0011012287 Sep-2007 01-Nov-2006 NC 94.99 152,700.00 2 ~~0011013339 May-2007 01-Nov-2006 WI 95.00 182,400.00 2~~ 0011015361 Sep-2007 01-Nov-2006 MO 90.00 163,800.00 2 0011015543 Jul-2007 01-Nov-2006 FL 80.00 245,120.00 2 ~~0011016761~~0011016963 ~~Aug~~Jul-2007 01-~~Aug~~Sep-2006 MDIN 78.8595 ~~600~~60,000.00 2 ~~0011016963~~0011017045 ~~Jul~~Aug-2007 01-~~Sep~~Nov-2006 INCA 7880.9500 60500,000.00 2 ~~0011017045~~0011017069 ~~Aug~~Jul-2007 01-Nov-2006 CA 80.00 ~~500~~594,000.00 2 ~~0011017069~~0011017133 ~~Jul~~Dec-2007 01-Nov-2006 CAFL 80.00 ~~594~~228,000.00 2 0011017309 Aug-2007 01-Nov-2006 NJ 80.00 288,000.00 2 0011017337 Oct-2007 01-Nov-2006 WA 82.50 165,000.00 2 0011017349 Jul-2007 01-Nov-2006 CA 80.00 409,600.00 2 0011017391 Jun-2007 01-Nov-2006 ME 80.00 114,400.00 2 0011017605 May-2007 01-Nov-2006 IL 80.00 228,000.00 2 0011017703 Sep-2007 01-Nov-2006 CA 80.00 332,000.00 2 0011017725 Jun-2007 01-Nov-2006 CA 80.00 364,000.00 2 0011017991 Aug-2007 01-Nov-2006 CA 80.00 312,000.00 2 0011018127 Aug-2007 01-Nov-2006 MI 80.00 155,200.00 2 0011018345 May-2007 01-Oct-2006 KY 80.00 123,200.00 2 ~~0011019207~~0011018967 ~~Aug~~Nov-2007 01-Nov-2006 PAAZ 7065.00 ~~199~~126,~~500~~750.00 2 0011018975 Nov-2007 01-Nov-2006 CT 72.31 175,000.00 2 0011025893 Sep-2007 01-Nov-2006 WI 69.46 225,750.00 2 0011025955 Nov-2007 22-Oct-2006 WI 90.00 207,000.00 2 0011026351 Oct-2007 01-Nov-2006 FL 79.81 295,200.00 2 0011026353 Nov-2007 01-Nov-2006 IN 90.00 180,000.00 2 0011026731 Jun-2007 01-Nov-2006 WI 78.79 78,000.00 2 0011026751 Oct-2007 14-Oct-2006 IL 81.25 130,000.00 2 0011026875 Apr-2007 01-Oct-2006 NY 80.00 392,000.00 2 0011027133 Sep-2007 01-Sep-2006 MI 80.00 120,000.00 2 0011027177 Jul-2007 01-Sep-2006 FL 90.00 481,500.00 2 0011027683 Jun-2007 01-Nov-2006 CA 90.00 909,000.00 2 ~~0011027709~~0011027857 ~~Jun~~Aug-2007 01-Oct-2006 MICA 9080.00 ~~652~~436,~~500~~000.00 2 ~~0011027811~~0011027863 ~~Apr~~Sep-2007 01-~~Oct~~Nov-2006 CAFL 9080.00 ~~592~~184,~~200~~000.00 2 ~~0011027857~~0011027989 ~~Aug~~Dec-2007 01-~~Oct~~Nov-2006 CAFL 80.00 ~~436~~264,000.00 2 ~~0011027863~~0011028079 ~~Sep~~Apr-2007 01-~~Nov~~Sep-2006 FLNY 80.00 ~~184~~516,000.00 2 ~~0011028079~~0011028101 ~~Apr~~Nov-2007 01-Sep-2006 NYFL 8090.00 ~~516~~234,000.00 2 0011028157 Aug-2007 01-Sep-2006 OH 85.00 83,215.00 2 0011028251 Dec-2007 01-Sep-2006 MA 90.00 135,000.00 2 0011028321 Apr-2007 01-Oct-2006 NY 80.00 520,000.00 2 0011028367 Aug-2007 01-Nov-2006 IL 85.00 153,850.00 2 0011028645 Jul-2007 01-Nov-2006 NY 80.00 340,000.00 2 0011028759 Jun-2007 01-Nov-2006 CA 80.00 480,000.00 2 0011028877 Apr-2007 01-Nov-2006 FL 78.53 267,000.00 2 0011028993 Sep-2007 01-Nov-2006 FL 75.00 161,250.00 2 ~~0011029547~~0011029673 ~~May~~Nov-2007 01-Nov-2006 CA 7580.00 ~~480~~316,000.00 2 0011030113 Jul-2007 01-Nov-2006 CA 80.00 372,000.00 2 ~~0011030247~~0011031461 ~~Sep~~Aug-2007 01-Nov-2006 AZCA 9080.00 ~~373~~332,~~500~~000.00 2 ~~0011030327~~0011031603 Jul-2007 01-Nov-2006 CAFL 80.00 ~~244~~231,~~000~~200.00 2 ~~0011031461~~0011032869 ~~Aug~~Jun-2007 01-Nov-2006 CAKY 8090.00 ~~332~~72,000.00 2 ~~0011031603~~0011033429 ~~Jul~~Oct-2007 01-Nov-2006 FLMN 8085.00 ~~231~~187,~~200~~000.00 2 ~~0011032869~~0011033889 ~~Jun~~Dec-2007 01-Nov-2006 KYFL 9080.00 72164,000.00 2 ~~0011033429~~0011034081 ~~Oct~~Nov-2007 01-Nov-2006 MNNJ 8580.00 ~~187~~372,000.00 2 0011035515 Jun-2007 01-Nov-2006 WI 100.00 100,000.00 2 ~~0011036041~~0011035939 ~~Jun~~Nov-2007 01-Oct-2006 WIOH 9088.0089 ~~117~~144,000.00 2 ~~0011036335~~0011036017 ~~Sep~~Dec-2007 0104-Sep-2006 MNFL 8090.00 ~~231~~242,~~200~~100.00 2 ~~0011037913~~0011036041 ~~Jul~~Jun-2007 01-~~Nov~~Oct-2006 MIWI 90.00 ~~138~~117,~~600~~000.00 2 ~~0011038613~~0011036335 ~~Jul~~Sep-2007 01-~~Nov~~Sep-2006 FLMN 80.00 ~~224~~231,~~800~~200.00 2 ~~0011042347~~0011036425 ~~Jul~~Dec-2007 01-~~Nov~~Oct-2006 FLIL 9085.0200 ~~378~~73,100.00 2 ~~0011042519~~0011037913 ~~Aug~~Jul-2007 01-Nov-2006 MNMI 8590.00 ~~225~~138,~~250~~600.00 2 ~~0011044083~~0011038613 ~~Aug~~Jul-2007 01-Nov-2006 CAFL 80.00 ~~400~~224,~~000~~800.00 2 ~~0011044115~~0011042347 ~~Apr~~Jul-2007 01-Nov-2006 KSFL 9590.0002 ~~133~~378,~~000~~100.00 2 ~~0011044129~~0011042519 ~~May~~Aug-2007 01-~~Dec~~Nov-2006 FLMN 7885.2400 89225,~~900~~250.00 2 0011044329 Jun-2007 01-Nov-2006 MD 90.00 481,500.00 2 0011045759 Mar-2007 01-Nov-2006 FL 84.83 216,325.00 2 0011045765 Jun-2007 01-Dec-2006 FL 80.00 440,000.00 2 ~~0011048487~~0011053339 ~~Sep~~Dec-2007 01-Nov-2006 MNAR ~~80.00 240,000.00 2 0011048695 Aug-2007 01-Nov-2006 AZ 95.00 180,975.00 2 0011051245 Jun-2007 01-Dec-2006 FL~~ 90.00 ~~238~~52,~~500~~200.00 2 0011053357 Jun-2007 01-Nov-2006 IN 95.00 64,600.00 2 ~~0011053481 Apr-2007 01-Oct-2006 FL 80.00 146,400.00 2~~ 0011058681 Aug-2007 01-Dec-2006 FL 93.86 275,000.00 2 0011058745 Jun-2007 01-Dec-2006 FL 70.00 175,000.00 2 0011062793 Oct-2007 01-Dec-2006 LA 100.00 109,000.00 2 0011062959 Jun-2007 01-Dec-2006 FL 100.00 297,611.00 2 ~~0011064345 Aug-2007 01-Dec-2006 CA 75.00 307,500.00 2~~ 0011065957 Jun-2007 01-Dec-2006 SC 100.00 140,000.00 2 0011065963 May-2007 01-Dec-2006 NJ 80.00 378,400.00 2 0011070019 Jul-2007 19-Nov-2006 IN 97.76 115,355.00 3 0010606580 Aug-2007 01-Sep-2006 MI 90.00 202,500.00 3 ~~0010653514 Jun-2007 01-Oct-2006 MI 80.00 496,000.00 3~~ 0010691444 Jun-2007 01-Oct-2006 FL 95.00 213,750.00 3 ~~0010721404~~0010725072 ~~Mar~~Jul-2007 01-Nov-2006 KYCO 7580.00 71200,~~250~~000.00 3 ~~0010725072~~0010725100 ~~Jul~~Dec-2007 01-Nov-2006 CO 80.00 ~~200~~148,000.00 3 0010727026 Sep-2007 01-Oct-2006 IL 90.00 231,300.00 3 ~~0010727106~~0010727114 ~~May~~Nov-2007 01-~~Nov~~Dec-2006 CAMN 9085.00 ~~405~~194,~~000~~650.00 3 0010727236 Sep-2007 01-Nov-2006 IL 46.15 120,000.00 3 ~~0010803289~~0010745896 ~~Jul~~Dec-2007 01-~~Sep~~Dec-2006 COUT 82.04 120,600.00 3 0010812399 Nov-2007 01-Aug-2006 OH 80.00 ~~160~~116,000.00 3 0010899515 Jun-2007 01-Sep-2006 ME 80.00 209,600.00 3 ~~0010902833~~0010902753 ~~Apr~~Dec-2007 01-~~Aug~~Sep-2006 MN 9484.97 ~~185~~148,~~200~~700.00 3 0010902947 Jul-2007 01-Sep-2006 CA 80.00 328,000.00 3 0010903071 May-2007 01-Aug-2006 VT 80.00 181,600.00 3 ~~0010904709~~0010977509 ~~Aug~~Nov-2007 01-~~Sep~~Oct-2006 CAMI 8480.9600 ~~302~~92,~~900~~000.00 3 0010998523 Aug-2007 01-Nov-2006 FL 90.00 292,500.00 3 0010999927 Jun-2007 01-Nov-2006 DE 95.00 241,300.00 3 0011000013 May-2007 01-Oct-2006 WI 95.00 161,500.00 3 0011014463 Oct-2007 01-Nov-2006 MN 90.00 161,550.00 3 0011026199 Jun-2007 01-Dec-2006 MI 85.00 66,300.00 3 ~~0011027183~~0011027579 ~~Jul~~Nov-2007 01-~~Oct~~Nov-2006 NYAZ 6589.0099 ~~185~~287,~~250~~968.00 3 0011028641 Sep-2007 01-Nov-2006 NV 80.69 234,000.00 3 0011028687 Sep-2007 01-Nov-2006 IL 59.29 217,000.00 3 0011029253 Aug-2007 01-Nov-2006 IL 95.00 273,600.00 3 0011029449 May-2007 01-Nov-2006 IL 80.00 286,400.00 3 0011029847 Jun-2007 01-Nov-2006 IL 80.00 332,000.00 3 ~~0011030263~~0011029947 ~~Jun~~Nov-2007 01-Nov-2006 CACO 8480.0400 ~~395~~150,~~000~~400.00 3 0011035963 Jun-2007 01-Oct-2006 PA 94.21 219,500.00 3 0011054873 May-2007 01-Nov-2006 CA 61.22 330,000.00 3 0011056769 Nov-2007 01-Dec-2006 NY 80.00 127,200.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 1 0010691594 77,424.97 01-Apr-2007 4 8.625% 3,152.41 1 0010693722 70,753.45 01-Mar-2007 5 10.625% 4,185.91 1 0010694020 52,596.40 01-Feb-2007 6 9.250% 3,107.64 1 0010731336 62,727.11 01-Apr-2007 4 10.750% 3,219.33 1 0010881451 188,909.49 01-Dec-2006 8 10.250% 15,386.69 1 0010901845 77,652.38 01-Jan-2007 7 8.855% 4,880.80 1 0010901943 436,133.99 01-Jan-2007 7 10.550% 32,897.71 1 0010903027 147,216.81 01-Dec-2006 8 7.426% 8,513.54 1 0010960329 121,728.91 01-Feb-2007 6 9.400% 7,240.17 1 0010989047 344,000.00 01-Apr-2007 4 9.000% 14,620.02 1 0011001109 128,444.80 01-Feb-2007 6 8.125% 6,549.83 1 0011006897 178,989.69 01-Apr-2007 4 9.250% 7,830.78 1 0011007249 494,521.91 01-Feb-2007 6 8.625% 26,817.30 1 0011010229 273,866.11 01-Feb-2007 6 10.100% 17,564.70 1 0011010943 176,033.46 01-Nov-2006 9 9.850% 13,729.07 1 0011018235 92,048.94 01-Mar-2007 5 7.725% 3,885.03 1 0011024095 269,513.27 01-Feb-2007 6 10.500% 18,002.08 1 0011027007 202,841.82 01-Mar-2007 5 8.900% 9,948.76 1 0011027441 89,615.93 01-Mar-2007 5 11.250% 5,627.96 1 0011028025 217,697.90 01-Mar-2007 5 8.400% 10,043.33 1 0011028305 735,477.96 01-Nov-2006 9 9.950% 58,070.34 1 0011029529 484,062.77 01-Oct-2006 10 8.175% 31,075.17 1 0011030275 182,416.54 01-Feb-2007 6 7.850% 8,968.10 1 0011040139 99,275.32 01-Nov-2006 9 8.710% 6,814.83 1 0011062929 318,151.32 01-Feb-2007 6 9.375% 18,869.63 1 0011062957 112,675.90 01-Jan-2007 7 8.250% 6,571.41 2 0010584738 141,013.58 01-Dec-2006 8 8.400% 9,317.47 2 0010591003 184,512.69 01-Apr-2007 4 7.875% 6,811.70 2 0010619644 356,823.53 01-Nov-2006 9 10.150% 28,767.30 2 0010638768 294,954.92 01-Nov-2006 9 8.300% 19,242.28 2 0010639906 187,999.99 01-Jan-2007 7 8.300% 10,998.00 2 0010691026 124,347.40 01-Mar-2007 5 10.300% 7,121.33 2 0010691300 246,711.91 01-Nov-2006 9 10.725% 21,068.78 2 0010691344 147,114.23 01-Nov-2006 9 10.050% 11,737.88 2 0010691392 100,683.94 01-Apr-2007 4 10.150% 4,866.47 2 0010691450 317,422.21 01-Dec-2006 8 8.600% 21,499.89 2 0010691516 177,548.41 01-Mar-2007 5 10.200% 10,064.77 2 0010694698 180,160.63 01-Apr-2007 4 9.000% 7,672.64 2 0010713884 367,440.95 01-Nov-2006 9 8.750% 25,294.96 2 0010714294 363,143.38 01-Apr-2007 4 7.850% 13,360.43 2 0010714424 111,294.93 01-Dec-2006 8 9.400% 8,278.38 2 0010714504 121,315.37 01-Apr-2007 4 9.450% 5,432.69 2 0010714828 130,288.06 01-Dec-2006 8 9.300% 9,568.70 2 0010714862 187,653.04 01-Mar-2007 5 8.355% 8,621.47 2 0010715028 120,590.70 01-Mar-2007 5 8.550% 5,677.33 2 0010716090 251,173.84 01-Jan-2007 7 8.150% 14,432.06 2 0010717964 346,093.49 01-Mar-2007 5 9.100% 17,403.02 2 0010718286 87,478.41 01-Mar-2007 5 9.250% 4,474.94 2 0010719132 108,641.44 01-Nov-2006 9 9.990% 8,613.86 2 0010721418 66,203.83 01-Nov-2006 9 11.050% 5,832.40 2 0010722916 286,147.09 01-Aug-2007 0 9.990% 4,529.20 2 0010723018 222,114.82 01-Jan-2007 7 9.990% 15,846.46 2 0010723042 226,648.51 01-Feb-2007 6 9.250% 13,254.07 2 0010723060 92,469.90 01-Apr-2007 4 9.880% 4,344.32 2 0010723064 294,500.00 01-Jan-2007 7 9.975% 20,927.88 2 0010725112 111,565.52 01-May-2007 3 8.590% 3,767.91 2 0010725286 194,630.65 01-Dec-2006 8 8.890% 13,650.05 2 0010725590 202,672.00 01-Dec-2006 8 9.240% 14,761.20 2 0010727124 150,318.66 01-Mar-2007 5 9.250% 7,689.55 2 0010727218 421,322.43 01-Mar-2007 5 7.625% 17,534.96 2 0010727304 303,133.28 01-Apr-2007 4 7.875% 11,183.52 2 0010730904 238,342.85 01-Mar-2007 5 8.500% 11,151.39 2 0010749218 155,553.29 01-Jan-2007 7 8.450% 9,287.17 2 0010762908 138,877.27 01-Apr-2007 4 7.750% 5,047.53 2 0010849161 266,000.00 01-Jan-2007 7 11.600% 22,144.50 2 0010893967 497,060.24 01-Mar-2007 5 8.990% 24,586.08 2 0010899165 374,594.87 01-Feb-2007 6 8.430% 19,863.12 2 0010899229 329,600.00 01-Jan-2007 7 7.940% 18,391.68 2 0010899423 443,324.65 01-Feb-2007 6 9.245% 25,912.83 2 0010899469 215,480.40 01-Mar-2007 5 9.670% 11,550.47 2 0010899969 520,000.00 01-Jan-2007 7 7.950% 29,054.97 2 0010900271 208,129.12 01-Jul-2007 1 10.225% 5,065.15 2 0010902339 189,414.70 01-Feb-2007 6 8.250% 9,816.92 2 0010902743 151,154.25 01-Feb-2007 6 7.525% 7,104.49 2 0010906183 158,400.00 01-Nov-2006 9 9.250% 11,550.00 2 0010955945 225,581.09 01-Jan-2007 7 9.675% 15,562.71 2 0010956023 233,125.78 01-Mar-2007 5 9.500% 12,265.30 2 0010974795 153,506.82 01-Feb-2007 6 8.000% 7,700.08 2 0010978209 429,836.94 01-Feb-2007 6 7.250% 19,365.14 2 0010978457 161,134.22 01-Mar-2007 5 7.990% 7,039.02 2 0010983909 141,767.67 01-Feb-2007 6 10.375% 9,351.59 2 0010987893 67,952.94 01-Mar-2007 5 9.625% 3,624.64 2 0010988545 357,600.00 01-Jan-2007 7 8.100% 20,383.20 2 0010991209 381,298.59 01-Mar-2007 5 9.000% 18,923.65 2 0010991443 84,551.55 01-May-2007 3 10.250% 3,439.63 2 0010998329 146,455.82 01-Jan-2007 7 8.375% 8,678.76 2 0011001965 199,260.91 01-Apr-2007 4 7.875% 7,355.90 2 0011006679 108,692.13 01-Apr-2007 4 8.500% 4,357.60 2 0011007119 445,258.54 01-Apr-2007 4 7.750% 16,184.52 2 0011007121 408,000.00 01-Apr-2007 4 8.875% 17,085.00 2 0011009773 214,553.98 01-Feb-2007 6 9.175% 12,420.51 2 0011009791 358,727.58 01-Dec-2006 8 9.400% 26,683.02 2 0011009855 330,750.63 01-Apr-2007 4 9.850% 15,472.35 2 0011010057 512,999.99 01-Mar-2007 5 9.250% 26,184.34 2 0011010171 173,205.39 01-Nov-2006 9 8.225% 11,191.22 2 0011010411 388,261.16 01-Dec-2006 8 8.400% 25,597.88 2 0011010641 114,396.75 01-Apr-2007 4 8.900% 4,814.79 2 0011010979 77,684.44 01-Nov-2006 9 9.175% 5,633.04 2 0011011113 227,747.41 01-Mar-2007 5 8.450% 10,589.53 2 0011011355 173,450.74 01-Mar-2007 5 10.475% 10,098.70 2 0011011801 130,332.34 01-Dec-2006 8 9.750% 10,073.62 2 0011012287 151,873.04 01-Apr-2007 4 10.125% 7,320.87 2 0011013339 181,364.68 01-Nov-2006 9 9.900% 14,244.15 2 0011015361 161,308.53 01-Mar-2007 5 9.000% 8,019.19 2 0011015543 243,021.05 01-Feb-2007 6 7.875% 11,988.06 2 0011016761 600,000.00 01-Nov-2006 9 9.325% 44,125.00 2 0011016963 59,617.68 01-Feb-2007 6 10.125% 3,833.63 2 0011017045 497,751.12 01-Mar-2007 5 7.525% 20,426.13 2 0011017069 594,000.00 01-Feb-2007 6 7.750% 28,710.00 2 0011017309 286,686.49 01-Mar-2007 5 7.125% 11,096.50 2 0011017337 164,569.04 01-Mar-2007 5 9.077% 8,241.16 2 0011017349 409,600.00 01-Feb-2007 6 8.525% 21,913.60 2 0011017391 113,381.05 01-Dec-2006 8 7.675% 6,807.12 2 0011017605 226,465.92 01-Dec-2006 8 9.075% 16,233.18 2 0011017703 331,999.99 01-Apr-2007 4 7.125% 10,997.52 2 0011017725 364,000.00 01-Jan-2007 7 7.625% 19,451.25 2 0011017991 310,830.64 01-Mar-2007 5 7.825% 13,298.56 2 0011018127 154,101.28 01-Mar-2007 5 8.825% 7,501.79 2 0011018345 123,200.00 01-Nov-2006 9 9.175% 8,906.40 2 0011019207 199,188.74 01-Jan-2007 7 10.800% 15,397.62 2 0011025893 224,285.13 01-Apr-2007 4 9.990% 10,661.33 2 0011026351 294,069.86 01-Apr-2007 4 7.750% 10,672.16 2 0011026731 77,466.07 01-Apr-2007 4 8.990% 3,295.22 2 0011026751 129,089.64 14-Apr-2007 4 9.290% 5,684.61 2 0011026875 392,000.00 01-Nov-2006 9 7.250% 22,050.00 2 0011027133 119,173.38 01-Apr-2007 4 9.750% 5,521.71 2 0011027177 477,265.38 01-Jan-2007 7 8.550% 28,908.71 2 0011027683 905,617.03 01-Dec-2006 8 7.850% 55,563.87 2 0011027709 650,598.53 01-Nov-2006 9 8.990% 46,087.03 2 0011027811 590,670.01 01-Nov-2006 9 9.400% 43,856.31 2 0011027857 434,039.86 01-Mar-2007 5 7.750% 18,380.65 2 0011027863 182,703.87 01-Dec-2006 8 8.850% 12,754.51 2 0011028079 514,282.17 01-Nov-2006 9 8.800% 35,618.23 2 0011028157 82,968.45 01-Jan-2007 7 9.200% 5,419.59 2 0011028321 520,000.00 01-Nov-2006 9 7.750% 31,416.60 2 0011028367 153,586.99 01-Feb-2007 6 10.500% 10,245.91 2 0011028645 338,838.21 01-Feb-2007 6 8.150% 17,303.45 2 0011028759 478,559.04 01-Dec-2006 8 8.600% 32,347.32 2 0011028877 264,769.08 01-Dec-2006 8 7.999% 16,609.70 2 0011028993 160,043.11 01-Apr-2007 4 8.550% 6,456.30 2 0011029547 478,712.39 01-Jan-2007 7 8.990% 30,516.84 2 0011030113 370,669.54 01-Feb-2007 6 7.990% 18,534.21 2 0011030247 373,500.00 01-Apr-2007 4 7.700% 13,446.00 2 0011030327 243,246.06 01-Dec-2006 8 8.500% 16,239.43 2 0011031461 330,728.92 01-Mar-2007 5 7.750% 14,005.41 2 0011031603 231,200.00 01-Feb-2007 6 8.375% 12,138.00 2 0011032869 71,856.51 01-Jan-2007 7 9.990% 5,118.73 2 0011033429 185,586.32 01-Feb-2007 6 8.500% 9,926.83 2 0011035515 99,466.85 01-Dec-2006 8 10.200% 8,060.06 2 0011036041 116,374.70 01-Jan-2007 7 10.590% 8,825.41 2 0011036335 230,157.14 01-Apr-2007 4 7.740% 8,341.41 2 0011037913 137,652.20 01-Feb-2007 6 9.000% 7,820.90 2 0011038613 224,800.00 01-Feb-2007 6 8.375% 11,802.00 2 0011042347 378,100.00 01-Feb-2007 6 8.990% 21,400.48 2 0011042519 224,870.85 01-Dec-2006 8 10.550% 18,847.55 2 0011044083 398,379.74 01-Mar-2007 5 7.550% 16,406.06 2 0011044115 132,196.67 01-Nov-2006 9 9.600% 10,052.89 2 0011044129 89,260.21 01-Dec-2006 8 8.350% 5,859.94 2 0011044329 480,194.60 01-Nov-2006 9 8.950% 33,855.87 2 0011045759 215,759.56 01-Nov-2006 9 9.075% 15,436.35 2 0011045765 437,198.27 01-Feb-2007 6 8.900% 24,548.56 2 0011048487 238,442.00 01-Mar-2007 5 9.250% 12,197.70 2 0011048695 179,674.22 01-Jan-2007 7 8.750% 11,151.57 2 0011051245 236,853.15 01-Jan-2007 7 8.500% 14,256.85 2 0011053357 64,284.51 01-Dec-2006 8 10.625% 5,436.25 2 0011053481 145,310.16 01-Nov-2006 9 8.990% 10,313.46 2 0011058681 273,601.70 01-Mar-2007 5 9.990% 15,174.98 2 0011058745 174,594.45 01-Jan-2007 7 9.175% 11,371.74 2 0011062793 108,432.30 01-Apr-2007 4 9.875% 5,091.47 2 0011062959 295,657.28 01-Jan-2007 7 8.750% 18,349.68 2 0011064345 305,481.45 01-Mar-2007 5 8.750% 14,737.40 2 0011065957 139,393.58 01-Jan-2007 7 10.750% 10,737.51 2 0011065963 378,400.00 01-Dec-2006 8 8.125% 24,044.10 2 0011070019 114,683.73 19-Jan-2007 7 9.780% 8,001.92 3 0010606580 201,304.54 01-Mar-2007 5 10.490% 11,751.71 3 0010653514 496,000.00 01-Jan-2007 7 9.490% 33,442.74 3 0010691444 212,436.94 01-Dec-2006 8 9.925% 16,729.09 3 0010721404 70,922.40 01-Nov-2006 9 10.900% 6,159.70 3 0010725072 200,000.00 01-Feb-2007 6 8.040% 10,053.36 3 0010727026 229,718.13 01-Feb-2007 6 9.750% 14,198.58 3 0010727106 405,000.00 01-Jan-2007 7 8.750% 25,059.42 3 0010727236 119,723.32 01-Apr-2007 4 9.500% 5,391.32 3 0010803289 158,430.18 01-Feb-2007 6 8.000% 7,947.45 3 0010899515 209,598.83 01-Jan-2007 7 8.750% 12,968.92 3 0010902833 184,423.20 01-Oct-2006 10 8.250% 11,929.23 3 0010902947 328,000.00 01-Feb-2007 6 6.800% 13,776.00 3 0010903071 180,746.76 01-Dec-2006 8 7.850% 11,090.05 3 0010904709 302,900.00 01-Mar-2007 5 7.850% 12,986.82 3 0010998523 291,628.28 01-Mar-2007 5 8.625% 13,836.08 3 0010999927 240,604.39 01-Jan-2007 7 8.740% 14,887.63 3 0011000013 161,198.64 01-Nov-2006 9 10.490% 13,430.47 3 0011014463 160,553.82 01-Jan-2007 7 9.500% 10,866.04 3 0011026199 65,963.60 01-Feb-2007 6 10.000% 4,186.61 3 0011027183 183,810.52 01-Feb-2007 6 8.780% 10,174.58 3 0011028641 233,104.00 01-Apr-2007 4 7.750% 8,459.72 3 0011028687 216,247.79 01-Apr-2007 4 8.100% 8,225.97 3 0011029253 272,950.03 01-Mar-2007 5 9.400% 14,182.21 3 0011029449 283,776.82 01-Dec-2006 8 7.750% 17,215.80 3 0011029847 329,086.06 01-Jan-2007 7 7.750% 17,961.28 3 0011030263 394,377.55 01-Jan-2007 7 7.990% 22,169.00 3 0011035963 217,692.30 01-Nov-2006 9 8.490% 14,545.77 3 0011054873 326,695.90 01-Jun-2007 2 7.075% 7,175.57

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 138 ~~Nov~~Jan-0607 0.000% Original Principal Balance 21,~~245~~431,~~990~~370.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 21,~~231~~425,~~374~~700.8068 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~200% Loans in Bankruptcy 2436 ~~Apr~~Jun-07 0.~~000~~177% Original Principal Balance 35,~~535~~629,~~167~~417.00 ~~May~~Jul-07 0.~~200~~108% Current Actual Balance 35,~~511~~591,~~488~~157.4811 ~~Jun~~Aug-07 0.~~177~~191% ~~Jul~~Sep-07 0.~~108~~331% ~~Aug~~Oct-07 0.~~191~~452% ~~Sep~~Nov-07 0.~~331~~558% ~~Oct~~Dec-07 0.~~452~~737% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 54 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~991~~403,~~920~~220.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~986~~400,~~053~~415.2461 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~093% Loans in Bankruptcy 89 ~~Apr~~Jun-07 0.~~000~~094% Original Principal Balance 1,~~252~~214,~~197~~797.00 ~~May~~Jul-07 0.~~093~~094% Current Actual Balance 1,~~244~~206,~~034~~348.9980 ~~Jun~~Aug-07 0.~~094~~266% ~~Jul~~Sep-07 0.~~094~~139% ~~Aug~~Oct-07 0.~~266~~674% ~~Sep~~Nov-07 0.~~139~~500% ~~Oct~~Dec-07 0.~~674~~664% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 62 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~671~~760,~~820~~550.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~667~~759,~~708~~722.4436 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~225% Loans in Bankruptcy 1017 ~~Apr~~Jun-07 0.~~000~~187% Original Principal Balance 12,~~243~~889,~~620~~670.00 ~~May~~Jul-07 0.~~225~~061% Current Actual Balance 12,~~235~~873,~~522~~165.4844 ~~Jun~~Aug-07 0.~~187~~079% ~~Jul~~Sep-07 0.~~061~~339% ~~Aug~~Oct-07 0.~~079~~260% ~~Sep~~Nov-07 0.~~339~~452% ~~Oct~~Dec-07 0.~~260~~621% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~582~~267,~~250~~600.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~577~~265,~~613~~562.1271 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~266% Loans in Bankruptcy 610 ~~Apr~~Jun-07 0.~~000~~271% Original Principal Balance 1,~~039~~524,~~350~~950.00 ~~May~~Jul-07 0.~~266~~318% Current Actual Balance 1,~~031~~511,~~931~~642.0187 ~~Jun~~Aug-07 0.~~271~~532% ~~Jul~~Sep-07 0.~~318~~603% ~~Aug~~Oct-07 0.~~532~~880% ~~Sep~~Nov-07 01.~~603~~077% ~~Oct~~Dec-07 01.~~880~~319% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance 1 0010619430 Nov-2007 01-Oct-2006 MA 20.00 28,400.00 1 0010669668 ~~Aug~~Dec-2007 01-Nov-2006 GA 85.30 114,300.00 1 ~~0010713708~~0010694856 ~~Oct~~Dec-2007 01-~~Oct~~Nov-2006 VAAR 80100.00 ~~108~~105,000.00 1 0010725048 Aug-2007 01-Nov-2006 TN 80.00 86,400.00 1 0010759536 Oct-2007 01-Dec-2006 TN 73.08 97,200.00 1 0010885819 ~~Oct~~Dec-2007 01-Oct-2006 MI 80.00 123,920.00 1 0011018011 May-2007 01-Nov-2006 TX 79.44 59,577.00 1 0011027813 Oct-2007 01-Oct-2006 CA 80.00 540,000.00 1 ~~0011050933~~0011048289 ~~Oct~~Dec-2007 01-~~Oct~~Nov-2006 FLMN 8020.00 ~~122~~60,~~800~~000.00 2 0010630536 Oct-2007 01-Oct-2006 TX 79.99 160,250.00 2 0010691508 Nov-2007 01-Nov-2006 GA 80.00 94,000.00 2 0010717894 Nov-2007 01-Nov-2006 TN 90.00 187,200.00 2 0010723052 Dec-2007 01-Dec-2006 AL 95.00 160,550.00 2 0010725626 Oct-2007 01-Nov-2006 GA 80.00 85,520.00 2 0010759392 Nov-2007 01-Dec-2006 PA 80.00 176,000.00 2 0010760090 Oct-2007 01-Dec-2006 GA 80.00 96,000.00 2 0010899289 Sep-2007 01-Sep-2006 WA 80.00 208,000.00 2 0010899357 May-2007 01-Sep-2006 OH 79.33 94,800.00 2 ~~0010900171~~0011002097 ~~May~~Nov-2007 01-~~Sep~~Nov-2006 MOAZ 8572.0080 85132,~~000~~500.00 2 0011010865 Oct-2007 01-Nov-2006 GA 90.00 122,850.00 2 0011016761 Dec-2007 01-Aug-2006 MD 78.85 600,000.00 2 0011017095 Sep-2007 01-Nov-2006 CT 80.00 184,000.00 2 0011017701 Nov-2007 01-Nov-2006 VA 80.00 140,800.00 2 0011028249 Oct-2007 01-Oct-2006 GA 80.00 80,000.00 2 0011035997 Oct-2007 22-Sep-2006 IN 80.00 127,200.00 2 0011048487 Nov-2007 01-Nov-2006 MN 80.00 240,000.00 3 0010702974 Oct-2007 01-Nov-2006 GA 95.00 403,750.00 3 0010715424 Dec-2007 01-Nov-2006 UT 80.00 120,000.00 3 0010716078 Aug-2007 01-Nov-2006 GA 80.00 140,000.00 3 0010725154 Nov-2007 01-Nov-2006 TN 79.47 119,200.00 3 0010725448 Nov-2007 01-Nov-2006 TN 79.68 98,800.00 3 0010903099 Dec-2007 01-Sep-2006 WA 79.98 147,600.00 3 0010904259 Aug-2007 01-Sep-2006 VA 80.00 113,600.00 3 0011027855 May-2007 01-Nov-2006 FL 80.00 125,600.00 3 0011036091 Sep-2007 06-Oct-2006 AR 95.00 77,900.00 3 0011051459 Oct-2007 01-Dec-2006 NY 85.00 178,500.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest 1 0010619430 28,301.00 01-May-2007 5 13.275% 2,111.09 1 0010669668 113,~~538~~405.8108 01-Apr-2007 46 9.125% 46,~~906~~537.2185 1 ~~0010713708~~0010694856 ~~107~~104,~~155~~448.8822 01-~~Oct~~Jul-2007 ~~(1)~~3 811.~~750~~040% ~~737~~4,592.1646 1 0010725048 85,~~494~~337.8792 01-Jun-2007 24 6.840% 12,~~810~~713.8785 1 0010759536 96,~~577~~459.8926 01-Jun-2007 24 8.875% 24,~~700~~047.2085 1 0010885819 ~~123~~122,~~067~~928.2927 01-~~Mar~~May-2007 5 9.375% 6,~~385~~378.3032 1 0011018011 58,~~948~~839.0704 01-~~Sep~~Nov-2007 0 6.800% ~~619~~618.8167 1 0011027813 ~~537~~536,~~411~~995.9697 01-~~Jul~~Sep-2007 1 7.250% 9,~~075~~068.7681 1 ~~0011050933~~0011048289 ~~121~~59,~~840~~634.2204 01-~~Feb~~Apr-2007 6 810.~~750~~334% 63,~~719~~917.9661 2 0010630536 159,~~349~~201.2856 01-Mar-2007 57 10.350% 911,~~172~~787.4280 2 ~~0010725626~~0010691508 93,480.14 01-Aug-2007 2 10.800% 3,212.84 2 0010717894 185,~~752~~818.70 01-Mar-2007 7 10.175% 13,515.67 2 0010723052 159,722.36 01-Aug-2007 2 10.760% 5,468.20 2 0010725626 84,618.47 01-Jul-2007 13 7.640% 12,~~515~~523.1732 2 0010759392 174,553.42 01-Nov-2007 0 8.500% 2,329.69 2 0010760090 95,~~319~~190.8758 01-Mar-2007 57 8.375% 45,~~390~~640.3498 2 0010899289 ~~207~~206,~~126~~994.2365 01-Apr-2007 46 7.990% 710,~~765~~350.3355 2 0010899357 93,~~962~~841.6240 01-~~Aug~~Sep-2007 01 8.775% 1,~~297~~943.1484 2 ~~0010900171~~0011002097 84131,514.7613 01-~~Jul~~Apr-2007 16 109.~~650~~375% 27,~~146~~800.4261 2 0011010865 122,~~566~~516.6880 01-Apr-2007 46 9.500% 57,~~519~~357.3364 2 0011016761 600,000.00 01-Nov-2006 11 9.325% 52,950.00 2 0011017095 ~~182~~181,~~210~~899.4344 01-May-2007 35 7.225% 57,~~118~~159.5495 2 0011017701 140,144.27 01-Aug-2007 2 7.625% 3,331.32 2 0011028249 79,~~435~~343.0603 01-~~Apr~~May-2007 45 9.250% 34,~~482~~059.1709 2 0011035997 126,~~285~~158.4540 22-~~Aug~~Oct-2007 0 6.320% 1,~~225~~224.8966 2 0011048487 238,168.09 01-Apr-2007 6 9.250% 13,928.60 3 0010702974 ~~400~~399,~~171~~547.2462 01-Apr-2007 46 7.700% 1419,~~444~~244.6887 3 0010715424 118,603.98 01-Nov-2007 0 7.990% 1,482.53 3 0010716078 139,~~470~~385.1385 01-Jul-2007 13 8.150% 24,~~668~~446.9693 3 0010725154 117,692.36 01-Nov-2007 0 6.690% 1,215.93 3 0010725448 97,723.29 01-May-2007 5 7.840% 4,196.88 3 0010903099 146,958.73 01-Jul-2007 3 8.365% 4,820.07 3 0010904259 112,~~363~~177.2076 01-Mar-2007 57 7.475% 45,~~586~~892.5523 3 0011027855 125,~~119~~035.0825 01-~~Aug~~Nov-2007 0 7.750% 1,~~512~~511.6160 3 0011036091 77,~~365~~278.4833 06-Apr-2007 46 9.390% 34,~~445~~591.5249 3 0011051459 177,~~441~~239.8870 01-~~Jul~~Sep-2007 1 9.250% 3,~~885~~881.8853

Realized Loss Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Actual Loss/(Gain) Loss Group Losses Balance Amount Percentage 1 12 87322,~~306~~061.7785 ~~23,366~~845.1344 0.~~013~~000% 2 23 ~~172~~273,~~151~~568.3560 24154,~~553~~200.7537 0.~~005~~033% 3 0 0.00 0.00 0.000% Total 35 ~~259~~595,~~458~~630.1245 47155,~~919~~045.8881 0.~~006~~020%

Realized Loss Loan Detail Report - Loans With Losses during Current Period Original Current Loan Principal Note LTV at Original Group Number Balance Rate State Origination Term 1 0010725236 88,000.00 7.840% TN 80.00 360 1 0010987677 328,000.00 8.750% FL 80.00 360 2 ~~0010899967~~0010584738 ~~352~~142,~~700~~500.00 98.400% FL 95.00 360 2 0011019477 133,500.00 10.500% VAFL 8475.9900 360 2 0011031129 173,350.00 8.000% TX 79.99 360

Realized Loss Loan Detail Report - Loans With Losses during Current Period (continued) Prior Cumulative Loan Actual Realized Realized Group Number Balance Loss/(Gain) Loss/(Gain) 1 0010725236 ~~87,306~~0.7700 23846.94 24,~~366~~213.1307 231 0010987677 322,~~366~~061.1385 (1.50) (1.50) 2 ~~0010899967~~0010584738 0140,915.0006 12137,~~748~~978.6169 ~~138~~137,~~930~~978.4169 2 ~~0011031129~~0011019477 ~~172~~132,~~151~~653.3554 1115,~~805~~311.1421 1115,~~805~~311.1421 2 0011031129 0.00 910.47 12,715.61

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.~~033~~036% Current Month 1.~~735~~596% 3 Month Average 0.~~059~~023% 3 Month Average 31.~~437~~110% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.047% N/A May-2007 4.421% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.046% N/A Aug-2007 2.900% N/A Sep-2007 0.099% N/A Sep-2007 5.678% N/A Oct-2007 0.033% N/A Oct-2007 1.735% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.036% N/A Dec-2007 1.596% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR ~~Cumulative~~ Loss Severity Current Month 0.~~395~~428% Current Month 19(Cumulative) 20.~~062~~847% 3 Month Average 0.~~707~~274% 3 Month Average 14(Cumulative) 19.~~717~~683% 12 Month Average 0.000% 12 Month Average ~~0.000%~~(Cumulative) N/A CDR: Current vs. 12mo Average* ~~Cumulative~~ Loss Severity: ~~Current~~Curr Month(Cum) vs. 12mo ~~Average~~Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 0.000% N/A Feb-2007 ~~N/A~~0.000% N/A Mar-2007 0.000% N/A Mar-2007 ~~N/A~~0.000% N/A Apr-2007 0.000% N/A Apr-2007 ~~N/A~~0.000% N/A May-2007 0.566% N/A May-2007 4.481% N/A Jun-2007 0.000% N/A Jun-2007 4.481% N/A Jul-2007 0.000% N/A Jul-2007 4.481% N/A Aug-2007 0.545% N/A Aug-2007 5.928% N/A Sep-2007 1.181% N/A Sep-2007 19.161% N/A Oct-2007 0.395% N/A Oct-2007 19.062% N/A Nov-2007 0.000% N/A Nov-2007 19.140% N/A Dec-2007 0.428% N/A Dec-2007 20.847% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 MDR SDA Current Month 0.~~047~~000% Current Month 20.~~492~~000% 3 Month Average 0.~~057~~016% 3 Month Average 30.~~519~~831% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.125% N/A Aug-2007 8.066% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.047% N/A Oct-2007 2.492% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.000% N/A Dec-2007 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR ~~Cumulative~~ Loss Severity Current Month 0.~~561~~000% Current Month 14(Cumulative) 7.~~324~~359% 3 Month Average 0.~~685~~187% 3 Month Average 11(Cumulative) 12.~~312~~002% 12 Month Average 0.000% 12 Month Average ~~0.000%~~(Cumulative) N/A CDR: Current vs. 12mo Average* ~~Cumulative~~ Loss Severity: ~~Current~~Curr Month(Cum) vs. 12mo ~~Average~~Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 0.000% N/A Feb-2007 ~~N/A~~0.000% N/A Mar-2007 0.000% N/A Mar-2007 ~~N/A~~0.000% N/A Apr-2007 0.000% N/A Apr-2007 ~~N/A~~0.000% N/A May-2007 0.000% N/A May-2007 ~~N/A~~0.000% N/A Jun-2007 0.000% N/A Jun-2007 ~~N/A~~0.000% N/A Jul-2007 0.000% N/A Jul-2007 ~~N/A~~0.000% N/A Aug-2007 1.494% N/A Aug-2007 9.805% N/A Sep-2007 0.000% N/A Sep-2007 9.805% N/A Oct-2007 0.561% N/A Oct-2007 14.324% N/A Nov-2007 0.000% N/A Nov-2007 14.324% N/A Dec-2007 0.000% N/A Dec-2007 7.359% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 MDR SDA Current Month 0.~~036~~059% Current Month 12.~~880~~610% 3 Month Average 0.~~074~~031% 3 Month Average 41.~~254~~497% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.077% N/A May-2007 7.152% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.026% N/A Aug-2007 1.649% N/A Sep-2007 0.162% N/A Sep-2007 9.234% N/A Oct-2007 0.036% N/A Oct-2007 1.880% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.059% N/A Dec-2007 2.610% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR ~~Cumulative~~ Loss Severity Current Month 0.~~429~~700% Current Month 20(Cumulative) 25.~~107~~822% 3 Month Average 0.~~887~~376% 3 Month Average 15(Cumulative) 22.~~044~~043% 12 Month Average 0.000% 12 Month Average ~~0.000%~~(Cumulative) N/A CDR: Current vs. 12mo Average* ~~Cumulative~~ Loss Severity: ~~Current~~Curr Month(Cum) vs. 12mo ~~Average~~Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 0.000% N/A Feb-2007 ~~N/A~~0.000% N/A Mar-2007 0.000% N/A Mar-2007 ~~N/A~~0.000% N/A Apr-2007 0.000% N/A Apr-2007 ~~N/A~~0.000% N/A May-2007 0.917% N/A May-2007 4.481% N/A Jun-2007 0.000% N/A Jun-2007 4.481% N/A Jul-2007 0.000% N/A Jul-2007 4.481% N/A Aug-2007 0.310% N/A Aug-2007 4.154% N/A Sep-2007 1.921% N/A Sep-2007 20.872% N/A Oct-2007 0.429% N/A Oct-2007 20.107% N/A Nov-2007 0.000% N/A Nov-2007 20.202% N/A Dec-2007 0.700% N/A Dec-2007 25.822% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): ~~sum~~Sum(Beg Scheduled Balance of Liquidated Loans) / ~~sum~~Sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum (All Realized Losses) / Sum (~~Ending~~ Actual Liquidated Balance for loans that have experienced a loss). 3 Month Average and 12 Month Average will not have values until the 3rd and 12th month respectively.

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance 1 135 1677,~~505,600~~900.00 1672,~~493,495~~375.0377 0 0.00 0.00 2 2527 4,~~764~~721,~~760~~125.00 4,~~735~~692,~~104~~517.5084 0 0.00 0.00 3 95 1,~~456~~060,~~440~~754.00 1,~~447~~053,~~234~~313.7800 0 0.00 0.00 Total 4737 76,~~726~~459,~~800~~779.00 76,~~675~~418,~~834~~206.3161 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 10 ~~88,000~~0.00 ~~87,306~~0.7700 137,~~790~~977.4424 2 0 0.00 0.00 12 ~~173~~276,~~350~~000.00 ~~172~~273,~~151~~568.3560 268,~~998~~025.1401 3 0 0.00 0.00 0 0.00 0.00 53,~~642~~352.8384 Total 0 0.00 0.00 2 ~~261~~276,~~350~~000.00 ~~259~~273,~~458~~568.1260 4619,~~431~~355.4109

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0010622822~~0010681820 PAFL 8570.0019 01-~~Oct~~Nov-2006 93182,500.00 92180,~~938~~842.1385 1 ~~0010694038~~0010696444 OHLA 7770.~~08 01-Nov-2006 50,100.~~00 ~~49,771.66 1 0010713354 TN 71.33~~ 01-Nov-2006 ~~102~~93,~~000~~800.00 ~~101~~93,~~571~~005.5358 1 ~~0010713620~~0010718012 TXSC 80.00 01-~~Oct~~Nov-2006 ~~131~~107,200.00 ~~130~~106,~~187~~413.9395 1 ~~0010715912~~0010816531 GAFL 8040.00 01-~~Nov~~Sep-2006 ~~120,000.00 119,237.21 1 0010722908 AL~~ 78~~.57 01-Nov-2006 110~~,~~000~~400.00 ~~108~~77,~~995~~889.3837 1 ~~0010725236~~0011028791 TNMD 8084.0071 01-Nov-2006 88216,000.00 87214,~~306~~224.7702 12 ~~0010725368~~0010584738 ALFL 8095.00 01-~~Nov~~Jul-2006 80142,~~800~~500.00 80140,~~218~~915.0006 12 ~~0010904327~~0010631238 ~~CA 62.94 01-Sep-2006 360,000.00 355,418.01 1 0010938589~~ OH 6879.2909 01-~~Oct-2006 140,000.00 139,098.44 1 0011018809 TX 20.00 01-Oct-2006 28,000.00 27,837.75 1 0011030987 MD 37.14 01-~~Nov-2006 ~~130~~87,000.00 ~~129~~86,~~169~~452.7659 12 ~~0011037817~~0010690246 FL 6651.6719 01-~~Dec~~Nov-2006 ~~110~~150,000.00 ~~109~~148,~~341~~361.0319 12 ~~0011063743~~0010691478 IN 2867.9017 01-~~Dec~~Nov-2006 50100,~~000~~750.00 4999,~~710~~909.2041 2 ~~0010630348~~0010691576 GAPA 8074.0063 01-~~Oct~~Nov-2006 ~~184~~178,~~550~~000.00 ~~183~~176,~~486~~421.1358 2 ~~0010691484~~0010692024 GATX 90.0027 01-~~Oct~~Nov-2006 ~~189~~150,~~000~~750.00 ~~187~~149,~~838~~414.5673 2 ~~0010713326~~0010693578 TXFL 8569.0064 01-~~Oct~~Nov-2006 ~~153~~195,000.00 ~~151~~193,~~922~~046.2846 2 ~~0010713572~~0010693968 INMN 9063.0086 01-~~Oct~~Nov-2006 ~~173~~182,~~250~~000.00 ~~171~~180,~~872~~613.9916 2 ~~0010713852~~0010702934 NJGA 8595.00 01-Nov-2006 ~~161~~141,~~500~~550.00 ~~160~~140,~~748~~426.1170 2 ~~0010714100~~0010714098 NJFL 7347.6162 01-Nov-2006 ~~265~~150,000.00 ~~263~~148,~~466~~697.5239 2 ~~0010715136~~0010714166 NCRI 9023.0032 01-Nov-2006 ~~139~~100,~~500~~000.00 ~~138~~99,~~790~~277.5867 2 ~~0010715382~~0010722988 FLAL 6079.0099 01-Nov-2006 ~~153~~184,~~000~~450.00 ~~152~~183,~~598~~011.3327 2 ~~0010716492~~0010723044 VAFL 7077.0062 01-Dec-2006 ~~135~~182,~~800~~400.00 ~~134~~181,~~612~~037.1668 2 ~~0010725312~~0010727120 INWI 7380.6600 01-~~Nov~~Dec-2006 ~~165~~168,000.00 ~~163~~166,~~947~~697.2172 2 ~~0010899413~~0010727170 IATX 8083.0003 01-~~Sep~~Nov-2006 ~~149~~126,200.00 ~~147~~125,~~666~~973.7394 2 ~~0010910595~~0010899173 NJCA 7150.3044 01-~~Oct~~Sep-2006 ~~410~~227,000.00 ~~406~~226,~~659~~356.0491 2 ~~0010935695~~0010978813 MICO 8590.00 2301-~~Sep~~Oct-2006 52178,~~700~~750.00 52178,~~373~~496.96 2 ~~0010974591~~0011002019 GAFL ~~100~~80.0025 01-Nov-2006 60130,000.00 59129,~~735~~693.8502 2 ~~0010977317~~0011009067 MIAZ 7040.0008 01-Nov-2006 85210,~~400~~000.00 85209,~~015~~380.0288 2 ~~0011010305~~0011010503 MAWI 90.00 01-~~Sep~~Nov-2006 ~~309~~126,~~600~~900.00 ~~308~~126,~~433~~258.5412 2 ~~0011010621~~0011010659 ILPA 90.00 01-Nov-2006 ~~229~~72,~~500~~000.00 ~~227~~71,~~903~~865.3902 2 ~~0011019695~~0011019477 CAFL 3375.9600 01-~~Nov~~Oct-2006 ~~254~~133,~~000~~500.00 ~~253~~132,~~073~~653.0754 2 ~~0011020049~~0011019617 CANJ 67.9135 01-Nov-2006 ~~292~~165,000.00 ~~290~~163,~~007~~893.7334 2 ~~0011030011~~0011020073 COPA 8065.00 01-~~Nov~~Oct-2006 ~~158~~159,~~400~~250.00 ~~158~~157,~~012~~886.3631 2 ~~0011030267~~0011026319 MDFL 7259.8053 01-~~Nov~~Dec-2006 ~~273~~128,000.00 ~~270~~126,~~971~~903.1805 2 ~~0011031129~~0011028741 TXNY 7967.9950 01-~~Dec~~Nov-2006 ~~173~~540,~~350~~000.00 ~~172~~539,~~151~~095.3552 2 ~~0011033951~~0011030413 KSWI ~~100~~85.00 01-Nov-2006 60170,~~360~~000.00 59168,~~507~~859.8380 2 ~~0011042315~~0011037041 FLNY 8475.~~71 01-Nov-2006 432,000.~~00 ~~429,135.23 2 0011044197 CA 34.38~~ 01-~~Nov~~Oct-2006 ~~165~~343,~~000~~125.00 ~~163~~340,~~938~~076.6295 2 ~~0011074783~~0011053243 INTN ~~100~~77.0043 01-Dec-2006 ~~114~~175,000.00 ~~113~~174,~~388~~410.0847 3 ~~0010725284~~0010727350 VAOK ~~69.~~88.24 01-~~Nov~~Dec-2006 ~~174~~150,000.00 ~~172~~148,~~384~~683.1145 3 ~~0010725490~~0010902945 MDVA 7870.~~93 01-Nov-2006 155,500.~~00 ~~155,500.00 3 0010902705 NC 80.00~~ 01-~~Sep~~Aug-2006 ~~185~~96,600.00 ~~183~~95,~~671~~750.1877 3 ~~0010904011~~0010952949 NJFL 3594.6255 0115-Sep-2006 ~~140~~260,~~700~~000.00 ~~139~~258,~~176~~166.7045 3 ~~0011027981~~0011027767 ~~NM 84.46 01-Oct-2006 267,750.00 266,695.53 3 0011030289~~ NY 6595.00 01-Nov-2006 ~~250~~374,~~250~~604.00 ~~249~~372,~~218~~192.1392 3 ~~0011054287~~0011062393 MIGA 8095.00 01-~~Dec-2006 98,640.00 98,640.00 3 0011054847 MD 13.91 01-~~Nov-2006 64179,~~000~~550.00 62178,~~851~~519.~~37 3 0011054939 NH 66.67 01-Nov-2006 120,000.00 119,097.76~~41

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0010622822~~0010681820 Loan Paid in Full 0 ~~9.625% 360 12 1 0010694038 Loan Paid in Full 0 9.375% 360 11 1 0010713354 Loan Paid in Full 0 10.900% 360 11 1 0010713620 Loan Paid in Full 0~~ 8.~~400~~000% 360 1213 1 ~~0010715912~~0010696444 Loan Paid in Full 0 8.~~950~~350% 360 1113 1 ~~0010722908~~0010718012 Loan Paid in Full ~~(1) 8.635% 360 11 1 0010725236 Liquidation 7 7.840% 360 11 1 0010725368 Loan Paid in Full~~ 0 89.~~290~~450% 360 ~~11 1 0010904327 Loan Paid in Full 0 6.250% 360~~ 13 1 ~~0010938589~~0010816531 Loan Paid in Full ~~(1) 9.475% 360 12 1 0011018809 Loan Paid in Full~~ 0 910.~~800~~375% 360 1215 1 ~~0011030987~~0011028791 Loan Paid in Full ~~1 9.625% 360 11 1 0011037817 Loan Paid in Full~~ 0 8.~~875~~500% 360 1013 12 ~~0011063743~~0010584738 ~~Loan~~Liquidation ~~Paid~~9 ~~in Full 0~~ 8.~~875~~400% 360 1017 2 ~~0010630348~~0010631238 Loan Paid in Full 0 9.~~900~~875% 360 1213 2 ~~0010691484~~0010690246 Loan Paid in Full 0 97.~~550~~125% 360 1213 2 ~~0010713326~~0010691478 Loan Paid in Full 0 8.~~850~~425% 360 1213 2 ~~0010713572~~0010691576 Loan Paid in Full 0 8.~~250~~375% 360 1213 2 ~~0010713852~~0010692024 Loan Paid in Full 0 8.~~400~~125% 360 1113 2 ~~0010714100~~0010693578 Loan Paid in Full 0(1) 97.~~400~~500% 360 1113 2 ~~0010715136~~0010693968 Loan Paid in Full 0 98.~~990~~875% 360 1113 2 ~~0010715382~~0010702934 Loan Paid in Full 60 89.750% 360 1113 2 ~~0010716492~~0010714098 Loan Paid in Full 0 ~~6.800% 360 10 2 0010725312 Loan Paid in Full 1~~ 8.~~890~~225% 360 1113 2 ~~0010899413~~0010714166 Loan Paid in Full 0 79.~~665~~150% 360 13 2 ~~0010910595~~0010722988 Loan Paid in Full 0 8.~~125~~760% 360 1213 2 ~~0010935695~~0010723044 Loan Paid in Full 0 98.~~890~~560% 360 12 2 ~~0010974591~~0010727120 Loan Paid in Full 0 108.~~750~~375% 360 1112 2 ~~0010977317~~0010727170 Loan Paid in Full 0 10.~~750~~625% 360 1113 2 ~~0011010305~~0010899173 Loan Paid in Full 0 89.~~100~~600% 360 1315 2 ~~0011010621~~0010978813 Loan Paid in Full 0 89.~~550~~990% 360 1114 2 ~~0011019695~~0011002019 Loan Paid in Full 0 7.~~600~~125% 360 1113 2 ~~0011020049~~0011009067 Loan Paid in Full 0 8.~~990~~950% 360 1113 2 ~~0011030011~~0011010503 Loan Paid in Full 0 810.~~990~~850% 360 1113 2 ~~0011030267~~0011010659 Loan Paid in Full 0 810.~~150~~475% 360 1113 2 ~~0011031129~~0011019477 Liquidation 71 810.~~000~~500% 360 1014 2 ~~0011033951~~0011019617 Loan Paid in Full 0 9.~~875~~500% 360 1113 2 ~~0011042315~~0011020073 Loan Paid in Full 0 89.~~700~~588% 360 1114 2 ~~0011044197~~0011026319 Loan Paid in Full 0 87.~~850~~875% 360 1112 2 ~~0011074783~~0011028741 Loan Paid in Full 0 ~~9.250% 360~~ 10 ~~3 0010725284 Loan Paid in Full 0 7~~.~~000~~975% 360 1113 32 ~~0010725490~~0011030413 Loan Paid in Full 0 79.~~190~~500% 360 1113 32 ~~0010902705~~0011037041 Loan Paid in Full 0(1) 78.~~325~~500% 360 1314 32 ~~0010904011~~0011053243 Loan Paid in Full 0 78.~~100~~200% 360 1312 3 ~~0011027981~~0010727350 Loan Paid in Full 0 7.~~650~~750% 360 12 3 ~~0011030289~~0010902945 Loan Paid in Full 0 79.~~400~~250% 360 1116 3 ~~0011054287~~0010952949 Loan Paid in Full 0 9.~~000~~990% 360 1015 3 ~~0011054847~~0011027767 Loan Paid in Full ~~(2)~~0 79.~~575~~700% 360 1113 3 ~~0011054939~~0011062393 Loan Paid in Full 0 810.~~075~~250% 360 1113

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 100 ~~804,910~~0.8700 0.00 0.00 2 1715 2,~~355~~243,~~137~~500.2719 4964,~~420~~821.4795 0.00 3 51 ~~610~~95,~~195~~750.2977 51,~~736~~916.4114 0.00 Total 3216 32,~~770~~339,~~243~~250.4396 5566,~~156~~738.8809 0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period Paid In Prepayment Prepayment Loan Full Prior Penalty Penalty Group Number Date Balance Amount Waived 12 ~~0010694038~~0010690246 0911/1206/2007 49148,~~771~~361.6619 ~~501.00 0.00 1 0010713354 09/25/2007 101,571.53~~ 4,~~423~~221.8899 0.00 12 ~~0010904327~~0010691478 0911/1002/2007 ~~355~~99,~~418~~909.0141 81,~~868~~998.1719 0.00 12 ~~0010938589~~0010691576 0911/2527/2007 ~~139~~176,~~098~~421.4458 15,~~400~~901.0096 0.00 12 ~~0011019785~~0010702934 0711/3116/2007 ~~0.00 (4~~140,~~770~~426.~~32)~~70 ~~0.00~~ 1 ~~0011036081 07/23/2007 0~~,122.0091 ~~(663.01)~~ 0.00 12 ~~0011037817~~0010714098 ~~09/~~11/~~2007 109,341.03 3,878.69 0.00 1 0011056371 07~~14/~~25/~~2007 ~~0.00 (8~~148,~~205~~697.~~85)~~39 ~~0.00 1 0011063743 09/07/2007 49~~4,~~710~~885.2072 ~~795.40~~ 0.00 12 ~~0011073321~~0010723044 0711/16/2007 0181,037.0068 (6,~~227~~192.~~96)~~12 0.00 2 ~~0010691484~~0010727120 0911/1907/2007 ~~187~~166,~~838~~697.5672 1,~~501~~859.4340 0.00 2 ~~0010713326~~0010727170 0911/2102/2007 ~~151~~125,~~922~~973.2894 5,~~368~~352.5146 0.00 2 ~~0010713572~~0010899173 0911/1030/2007 ~~171~~226,~~872~~356.9991 58,~~665~~688.3611 0.00 2 ~~0010716492~~0011002019 0911/1727/2007 ~~134~~129,~~612~~693.1602 ~~2,692.24 0.00 2 0010725312 09/05/2007 163,947.21~~ 3,~~284~~695.8680 0.00 2 ~~0010935695~~0011010659 0911/2830/2007 5271,~~373~~865.~~96 418.60 0.00 2 0010977317 09/12/2007 85,015.~~02 ~~679.70 0.00 2 0011019695 09/24/2007 253~~3,~~073~~009.0773 ~~7,686.38~~ 0.00 2 ~~0011020049~~0011020073 0911/0714/2007 ~~290~~157,~~007~~886.7331 106,~~425~~046.~~89 0.00 2 0011029495 07/27/2007 0.00 (706.03) 0.00 2 0011030011 09/13/2007 158,012.~~36 ~~5,680.28~~ 0.00 2 ~~0011033799~~0011026319 ~~07/10/2007 0.00 (1,436.90) 0.00 2 0011036365 07/~~11/~~2007 0.00 (1,562.29) 0.00 2 0011042315 09~~20/~~04/~~2007 ~~429~~126,~~135~~903.2305 73,~~493~~992.7754 0.00 2 ~~0011044197~~0011030413 0911/2405/2007 ~~163~~168,~~938~~859.6280 ~~5,798.46 0.00~~ 2 ~~0011044413 07/03/2007 0.00 (5~~,~~838~~136.~~82)~~74 0.00 2 ~~0011074783~~0011053243 0911/21/2007 ~~113~~174,~~388~~410.0847 25,~~269~~717.0392 0.00 3 ~~0010725284~~0010902945 ~~09/24/2007 172,384.~~11 ~~3,447.68 0.00 3 0010725490 09~~/20/2007 ~~155~~95,~~500~~750.~~00 1,242.33 0.00 3 0010902705 09/05/2007 183,671.18 1,839.~~77 ~~0.00 3 0011032481 07/02/2007 0.00 (~~1,~~779~~916.~~77)~~14 0.00 ~~3 0011054287 09/21/2007 98,640.00 986.40 0.00~~

Prepayment Rates

Summary SMM CPR PSA Current Month 10.~~016~~877% Current Month 1110.~~535~~026% Current Month ~~506~~374.~~008~~133% 3 Month Average 1.~~283~~111% 3 Month Average 1412.~~333~~508% 3 Month Average ~~699~~507.~~614~~962% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 7.891% N/A Feb-2007 1,159.621% N/A Mar-2007 15.532% N/A Mar-2007 1,765.069% N/A Apr-2007 19.568% N/A Apr-2007 1,810.841% N/A May-2007 8.877% N/A May-2007 693.035% N/A Jun-2007 18.325% N/A Jun-2007 1,237.924% N/A Jul-2007 11.906% N/A Jul-2007 708.712% N/A Aug-2007 15.630% N/A Aug-2007 831.374% N/A Sep-2007 15.835% N/A Sep-2007 761.459% N/A Oct-2007 11.535% N/A Oct-2007 506.008% N/A Nov-2007 15.963% N/A Nov-2007 643.744% N/A Dec-2007 10.026% N/A Dec-2007 374.133% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 0.~~856~~373% Current Month 94.~~806~~384% Current Month ~~435~~165.~~692~~347% 3 Month Average 10.~~190~~751% 3 Month Average 138.~~346~~600% 3 Month Average ~~663~~358.~~873~~234% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 5.698% N/A Feb-2007 873.802% N/A Mar-2007 8.015% N/A Mar-2007 939.679% N/A Apr-2007 13.700% N/A Apr-2007 1,301.866% N/A May-2007 4.594% N/A May-2007 366.809% N/A Jun-2007 11.779% N/A Jun-2007 810.818% N/A Jul-2007 7.627% N/A Jul-2007 461.660% N/A Aug-2007 15.617% N/A Aug-2007 843.357% N/A Sep-2007 14.616% N/A Sep-2007 712.571% N/A Oct-2007 9.806% N/A Oct-2007 435.692% N/A Nov-2007 11.610% N/A Nov-2007 473.663% N/A Dec-2007 4.384% N/A Dec-2007 165.347% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 1.~~027~~064% Current Month 1112.~~649~~048% Current Month ~~510~~449.~~747~~327% 3 Month Average 1.~~329~~243% 3 Month Average 1413.~~806~~891% 3 Month Average ~~721~~561.~~823~~538% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 7.851% N/A Feb-2007 1,151.678% N/A Mar-2007 19.441% N/A Mar-2007 2,207.163% N/A Apr-2007 23.015% N/A Apr-2007 2,127.095% N/A May-2007 11.109% N/A May-2007 866.402% N/A Jun-2007 20.874% N/A Jun-2007 1,409.654% N/A Jul-2007 14.114% N/A Jul-2007 839.884% N/A Aug-2007 15.625% N/A Aug-2007 830.689% N/A Sep-2007 17.145% N/A Sep-2007 824.034% N/A Oct-2007 11.649% N/A Oct-2007 510.747% N/A Nov-2007 17.976% N/A Nov-2007 724.542% N/A Dec-2007 12.048% N/A Dec-2007 449.327% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 SMM CPR PSA Current Month 10.~~224~~913% Current Month 1310.~~734~~427% Current Month ~~591~~383.~~944~~362% 3 Month Average 1.~~241~~141% 3 Month Average 1312.~~905~~850% 3 Month Average ~~662~~515.~~834~~458% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 11.362% N/A Feb-2007 1,578.781% N/A Mar-2007 9.866% N/A Mar-2007 1,074.186% N/A Apr-2007 13.625% N/A Apr-2007 1,217.533% N/A May-2007 6.084% N/A May-2007 461.123% N/A Jun-2007 17.588% N/A Jun-2007 1,155.978% N/A Jul-2007 9.325% N/A Jul-2007 541.562% N/A Aug-2007 15.671% N/A Aug-2007 815.934% N/A Sep-2007 12.310% N/A Sep-2007 580.623% N/A Oct-2007 13.734% N/A Oct-2007 591.944% N/A Nov-2007 14.390% N/A Nov-2007 571.069% N/A Dec-2007 10.427% N/A Dec-2007 383.362% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 0 0.00 0.000 0 0.00 0.000 5.500 5.999 12 4,~~084~~079,~~445~~414.8870 0.~~525~~538 1 ~~217~~216,~~161~~115.5045 0.~~118~~119 6.000 6.499 4746 12,~~927~~711,~~439~~817.1396 1.~~663~~675 11 2,~~082~~078,~~171~~213.7245 1.~~128~~143 6.500 6.999 ~~190~~189 47,~~718~~496,~~609~~184.0736 6.~~137~~259 7372 16,~~673~~478,~~974~~151.5161 9.~~032~~064 7.000 7.499 ~~281~~277 6463,~~053~~201,~~607~~024.2470 8.~~238~~328 69 11,~~591~~572,~~033~~115.1047 6.~~278~~366 7.500 7.999 ~~774~~760 ~~161~~157,~~249~~371,~~130~~039.1286 20.~~739~~737 ~~239~~236 3837,~~388~~692,~~604~~834.7235 20.~~794~~734 8.000 8.499 ~~645~~624 ~~117~~114,~~365~~134,~~862~~390.8732 15.~~095~~040 ~~176~~172 25,~~689~~237,~~775~~715.1834 13.~~915~~883 8.500 8.999 ~~878~~857 ~~151~~148,~~944~~401,~~920~~343.5559 19.~~542~~555 ~~247~~242 32,~~756~~109,~~819~~536.4465 17.~~743~~663 9.000 9.499 ~~488~~478 7877,~~631~~337,~~616~~209.7125 10.~~113~~191 ~~125~~121 1514,~~198~~705,~~016~~472.0050 8.~~232~~089 9.500 9.999 ~~537~~519 7774,~~157~~066,~~714~~904.7584 9.~~924~~760 170 16,~~794~~774,~~533~~912.1729 9.~~097~~227 10.000 10.499 ~~197~~190 2726,~~031~~071,~~946~~676.6881 3.~~477~~436 7473 7,~~540~~453,~~613~~925.0235 4.~~084~~100 10.500 10.999 ~~158~~152 1918,~~869~~735,~~230~~123.9730 2.~~555~~469 6159 65,~~074~~873,~~662~~454.3642 3.~~290~~231 11.000 11.499 5958 6,~~343~~142,~~654~~020.1961 0.~~816~~809 40 3,~~438~~436,~~872~~300.8221 1.~~863~~890 11.500 11.999 62 4,~~479~~476,~~354~~133.6902 0.~~576~~590 58 3,~~957~~954,~~889~~895.1006 2.~~144~~175 12.000 12.499 41 2,~~343~~342,~~758~~036.0538 0.~~301~~309 37 1,~~896~~895,~~563~~054.5710 1.~~027~~042 12.500 12.999 33 1,~~900~~898,~~072~~797.6226 0.~~244~~250 33 1,~~900~~898,~~072~~797.6226 1.~~029~~044 13.000 13.499 5 155,~~612~~534.0319 0.020 5 155,~~612~~534.0319 0.~~084~~086 13.500 13.999 8 235,~~501~~389.5220 0.~~030~~031 8 235,~~501~~389.5220 0.~~128~~129 >= 14.000 1 25,~~295~~284.5045 0.003 1 25,~~295~~284.5045 0.014 Total 4,~~416~~312 ~~777~~758,~~517~~881,~~772~~324.5780 100.000 1,~~428~~408 ~~184~~181,~~617~~793,~~171~~701.8835 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 0 0.00 0.000 0 0.00 0.000 5.500 5.999 9 3,~~470~~467,~~485~~394.3507 0.~~730~~750 2 ~~396~~395,~~799~~905.0318 0.~~338~~345 6.000 6.499 2524 6,~~337~~127,~~262~~540.1293 1.~~332~~325 11 4,~~508~~506,~~005~~063.2958 3.~~844~~931 6.500 6.999 84 23,~~413~~394,~~091~~624.1636 45.~~923~~059 33 7,~~631~~623,~~543~~408.4039 6.~~507~~651 7.000 7.499 ~~163~~159 40,~~943~~122,~~949~~171.1065 8.~~609~~676 49 11,~~518~~506,~~625~~737.0458 910.~~821~~039 7.500 7.999 ~~413~~403 9592,~~740~~734,~~223~~477.9881 20.~~130~~052 ~~122~~121 2726,~~120~~943,~~301~~727.4270 23.~~123~~506 8.000 8.499 ~~378~~363 7472,~~610~~061,~~907~~640.4252 15.~~687~~582 9189 1716,~~065~~835,~~180~~034.2746 14.~~550~~687 8.500 8.999 ~~505~~491 9593,~~773~~210,~~357~~243.4619 20.~~137~~155 ~~126~~124 23,~~414~~081,~~743~~563.6575 1920.~~964~~137 9.000 9.499 ~~308~~305 53,~~645~~326,~~234~~223.5393 11.~~279~~531 5552 9,~~788~~305,~~366~~512.1882 8.~~346~~118 9.500 9.999 ~~300~~285 4947,~~284~~310,~~448~~657.6272 10.~~362~~230 6764 119,~~078~~981,~~732~~334.9683 98.~~446~~708 10.000 10.499 ~~107~~103 16,~~971~~415,~~952~~633.9552 3.~~568~~550 1614 2,~~519~~202,~~380~~117.7194 21.~~148~~921 10.500 10.999 8278 1211,~~026~~094,~~039~~311.1741 2.~~529~~399 15 1,~~768~~767,~~529~~357.4447 1.~~508~~542 11.000 11.499 1716 2,~~554~~355,~~325~~532.7874 0.~~537~~509 2 350,~~455~~187.5966 0.~~299~~306 11.500 11.999 4 521,~~465~~237.5996 0.~~110~~113 0 0.00 0.000 12.000 12.499 3 321,~~452~~322.5521 0.~~068~~069 1 125,~~741~~660.9307 0.~~107~~110 12.500 12.999 0 0.00 0.000 0 0.00 0.000 13.000 13.499 0 0.00 0.000 0 0.00 0.000 13.500 13.999 0 0.00 0.000 0 0.00 0.000 >= 14.000 0 0.00 0.000 0 0.00 0.000 Total 2,~~398~~327 ~~475~~462,~~614~~463,~~195~~012.7802 100.000 ~~590~~577 ~~117~~114,~~286~~624,~~404~~611.9143 100.000

Filing Compare · Carrington Mortgage Loan Trust, Series 2007-RFC1