10-D 1 hbv07002_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 2, 2007 to December 1, 2007 Commission File Number of issuing entity: 333-130961-39 HarborView Mortgage Loan Trust 2007-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130961 Greenwich Capital Acceptance, Inc. (Exact name of depositor as specified in its charter) Greenwich Capital Financial Products, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199198 54-2199199 54-2199200 (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)) 1A-1A _____ _____ __X___ ____________ 2A-1A _____ _____ __X___ ____________ 2A-1B _____ _____ __X___ ____________ 2A-1C _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ B-7 _____ _____ __X___ ____________ B-8 _____ _____ __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 HarborView Mortgage Loan Trust 2007-2. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of HarborView Mortgage Loan Trust 2007-2, 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. HarborView Mortgage Loan Trust 2007-2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: January 3, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of HarborView Mortgage Loan Trust 2007-2, relating to the December 26, 2007 distribution. EX-99.1 HarborView Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Distribution Date: 12/26/2007 HarborView Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Series 2007-2 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 1A-1A 41164LAA7 1012/24/2007 54.~~29125~~94313% ~~319~~318,~~434~~553,~~213~~864.4568 1,~~408~~312,~~505~~210.2397 2A-1A 41164LAB5 1012/24/2007 54.~~29125~~94313% ~~522~~519,~~177~~577,~~229~~060.4035 2,~~302~~140,~~475~~280.2280 2A-1B 41164LAC3 1012/24/2007 54.~~33125~~98313% ~~217~~216,~~572~~489,~~639~~241.6487 ~~966~~898,~~611~~995.7803 2A-1C 41164LAD1 1012/24/2007 54.~~30125~~95313% ~~130~~129,~~543~~893,~~583~~545.7812 ~~576~~536,~~703~~149.4868 B-1 41164LAE9 1012/24/2007 5.~~68125~~33313% 22,705,000.00 ~~107~~100,~~493~~907.9826 B-2 41164LAF6 1012/24/2007 5.~~73125~~38313% 26,045,000.00 ~~124~~116,~~392~~836.0135 B-3 41164LAG4 1012/24/2007 5.~~78125~~43313% 8,682,000.00 4139,~~827~~308.3470 B-4 41164LAH2 1012/24/2007 5.~~93125~~58313% 8,014,000.00 3937,~~610~~286.8600 B-5 41164LAJ8 1012/24/2007 65.~~03125~~68313% 6,010,251.77 3028,~~207~~464.7820 B-6 41164LAK5 1012/24/2007 65.~~13125~~78313% 5,342,501.73 2725,~~296~~746.8499 B-7 41164LAL3 1012/24/2007 6.~~88125~~53313% 10,686,003.56 6158,~~277~~177.5554 B-8 41164LAM1 1012/24/2007 6.~~88125~~53313% 7,346,689.95 4239,~~128~~997.6840 C ~~41164UAP4~~HARBOR072C 0911/2830/2007 0.00000% 7,345,961.36 2,~~073~~066,~~857~~891.0769 P ~~41164UAQ2~~HARBOR072P 0911/2830/2007 0.00000% 100.00 3927,~~699~~912.4310 R HARBOR072R 0911/2830/2007 0.00000% 0.00 0.00 LT-R HARBOR072LT 0911/2830/2007 0.00000% 0.00 729,~~748~~167.4361 Totals 1,~~291~~286,~~905~~691,~~174~~220.6439 7,~~914~~438,~~835~~332.6832

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1A-1A 01,097,616.0034 0.00 ~~319~~317,~~434~~456,~~213~~248.4534 12,~~408~~409,~~505~~827.2331 0.00 2A-1A ~~258~~382,~~472~~725.1235 0.00 ~~521~~519,~~918~~194,~~757~~335.2900 2,~~560~~523,~~947~~006.3415 0.00 2A-1B ~~107~~159,~~696~~468.1201 0.00 ~~217~~216,~~464~~329,~~943~~773.5286 1,~~074~~058,~~307~~463.9004 0.00 2A-1C 6495,~~617~~680.6781 0.00 ~~130~~129,~~478~~797,~~966~~864.1131 ~~641~~631,~~321~~830.1549 0.00 B-1 0.00 0.00 22,705,000.00 ~~107~~100,~~493~~907.9826 0.00 B-2 0.00 0.00 26,045,000.00 ~~124~~116,~~392~~836.0135 0.00 B-3 0.00 0.00 8,682,000.00 4139,~~827~~308.3470 0.00 B-4 0.00 0.00 8,014,000.00 3937,~~610~~286.8600 0.00 B-5 0.00 0.00 6,010,251.77 3028,~~207~~464.7820 0.00 B-6 0.00 0.00 5,342,501.73 2725,~~296~~746.8499 0.00 B-7 0.00 0.00 10,686,003.56 6158,~~277~~177.5554 0.00 B-8 0.00 0.00 7,346,689.95 4239,~~128~~997.6840 0.00 C 0.00 0.00 7,345,961.36 2,~~073~~066,~~857~~891.0769 0.00 P 0.00 0.00 100.00 3927,~~699~~912.4310 0.00 R 0.00 0.00 0.00 0.00 0.00 LT-R 0.00 0.00 0.00 729,~~748~~167.4361 0.00 Totals ~~430~~1,~~785~~735,490.9151 0.00 1,~~291~~284,~~474~~955,~~388~~729.7488 89,~~345~~173,~~621~~822.5983 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1A-1A 331,371,000.00 ~~319~~318,~~434~~553,~~213~~864.4568 0.00 01,097,616.0034 0.00 2A-1A 541,251,000.00 ~~522~~519,~~177~~577,~~229~~060.4035 0.00 ~~258~~382,~~472~~725.1235 0.00 2A-1B 225,520,000.00 ~~217~~216,~~572~~489,~~639~~241.6487 0.00 ~~107~~159,~~696~~468.1201 0.00 2A-1C 135,312,000.00 ~~130~~129,~~543~~893,~~583~~545.7812 0.00 6495,~~617~~680.6781 0.00 B-1 22,705,000.00 22,705,000.00 0.00 0.00 0.00 B-2 26,045,000.00 26,045,000.00 0.00 0.00 0.00 B-3 8,682,000.00 8,682,000.00 0.00 0.00 0.00 B-4 8,014,000.00 8,014,000.00 0.00 0.00 0.00 B-5 6,010,000.00 6,010,251.77 0.00 0.00 0.00 B-6 5,342,000.00 5,342,501.73 0.00 0.00 0.00 B-7 10,685,000.00 10,686,003.56 0.00 0.00 0.00 B-8 7,346,000.00 7,346,689.95 0.00 0.00 0.00 C 7,346,237.86 7,345,961.36 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 1,335,629,337.86 1,~~291~~286,~~905~~691,~~174~~220.6439 0.00 ~~430~~1,~~785~~735,490.9151 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1A-1A 0.00 01,097,616.0034 ~~319~~317,~~434~~456,~~213~~248.4534 0.~~96397758~~95800854 01,097,616.0034 2A-1A 0.00 ~~258~~382,~~472~~725.1235 ~~521~~519,~~918~~194,~~757~~335.2900 0.~~96428230~~95924873 ~~258~~382,~~472~~725.1235 2A-1B 0.00 ~~107~~159,~~696~~468.1201 ~~217~~216,~~464~~329,~~943~~773.5286 0.~~96428230~~95924873 ~~107~~159,~~696~~468.1201 2A-1C 0.00 6495,~~617~~680.6781 ~~130~~129,~~478~~797,~~966~~864.1131 0.~~96428230~~95924873 6495,~~617~~680.6781 B-1 0.00 0.00 22,705,000.00 1.00000000 0.00 B-2 0.00 0.00 26,045,000.00 1.00000000 0.00 B-3 0.00 0.00 8,682,000.00 1.00000000 0.00 B-4 0.00 0.00 8,014,000.00 1.00000000 0.00 B-5 0.00 0.00 6,010,251.77 1.00004189 0.00 B-6 0.00 0.00 5,342,501.73 1.00009392 0.00 B-7 0.00 0.00 10,686,003.56 1.00009392 0.00 B-8 0.00 0.00 7,346,689.95 1.00009392 0.00 C 0.00 0.00 7,345,961.36 0.99996236 0.00 P 0.00 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 LT-R 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 ~~430~~1,~~785~~735,490.9151 1,~~291~~284,~~474~~955,~~388~~729.7488 0.~~96694072~~96206013 ~~430~~1,~~785~~735,490.9151 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. NOTE: NOTE: Extra $1,820.23 passed thru as principal and it was received from the residual of the prefunding account. Ending bond balance was not reduced to keep balances in line with collateral.

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1A-1A 331,371,000.00 ~~963~~961.~~97757634~~32089012 0.00000000 03.~~00000000~~31234882 0.00000000 2A-1A 541,251,000.00 ~~964~~959.~~75984229~~95584368 0.00000000 0.~~47754576~~70711250 0.00000000 2A-1B 225,520,000.00 ~~964~~959.~~75984232~~95584369 0.00000000 0.~~47754576~~70711250 0.00000000 2A-1C 135,312,000.00 ~~964~~959.~~75984229~~95584368 0.00000000 0.~~47754575~~70711253 0.00000000 B-1 22,705,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 26,045,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 8,682,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-4 8,014,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-5 6,010,000.00 1000.04189185 0.00000000 0.00000000 0.00000000 B-6 5,342,000.00 1000.09392175 0.00000000 0.00000000 0.00000000 B-7 10,685,000.00 1000.09392232 0.00000000 0.00000000 0.00000000 B-8 7,346,000.00 1000.09392186 0.00000000 0.00000000 0.00000000 C 7,346,237.86 999.96236169 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 LT-R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1A-1A 0.00000000 03.~~00000000~~31234882 ~~963~~958.~~97757634~~00854130 0.~~96397758~~95800854 03.~~00000000~~31234882 2A-1A 0.00000000 0.~~47754576~~70711250 ~~964~~959.~~28229655~~24873118 0.~~96428230~~95924873 0.~~47754576~~70711250 2A-1B 0.00000000 0.~~47754576~~70711250 ~~964~~959.~~28229656~~24873120 0.~~96428230~~95924873 0.~~47754576~~70711250 2A-1C 0.00000000 0.~~47754575~~70711253 ~~964~~959.~~28229654~~24873115 0.~~96428230~~95924873 0.~~47754575~~70711253 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-5 0.00000000 0.00000000 1000.04189185 1.00004189 0.00000000 B-6 0.00000000 0.00000000 1000.09392175 1.00009392 0.00000000 B-7 0.00000000 0.00000000 1000.09392232 1.00009392 0.00000000 B-8 0.00000000 0.00000000 1000.09392186 1.00009392 0.00000000 C 0.00000000 0.00000000 999.96236169 0.99996236 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LT-R 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 1A-1A 0911/2526/07 - 1012/2425/07 30 54.~~29125~~94313% ~~319~~318,~~434~~553,~~213~~864.4568 1,~~408~~312,~~505~~210.2397 0.00 2A-1A 0911/2526/07 - 1012/2425/07 30 54.~~29125~~94313% ~~522~~519,~~177~~577,~~229~~060.4035 2,~~302~~140,~~475~~280.2280 0.00 2A-1B 0911/2526/07 - 1012/2425/07 30 54.~~33125~~98313% ~~217~~216,~~572~~489,~~639~~241.6487 ~~966~~898,~~611~~995.7803 0.00 2A-1C 0911/2526/07 - 1012/2425/07 30 54.~~30125~~95313% ~~130~~129,~~543~~893,~~583~~545.7812 ~~576~~536,~~703~~149.4868 0.00 B-1 0911/2526/07 - 1012/2425/07 30 5.~~68125~~33313% 22,705,000.00 ~~107~~100,~~493~~907.9826 0.00 B-2 0911/2526/07 - 1012/2425/07 30 5.~~73125~~38313% 26,045,000.00 ~~124~~116,~~392~~836.0135 0.00 B-3 0911/2526/07 - 1012/2425/07 30 5.~~78125~~43313% 8,682,000.00 4139,~~827~~308.3470 0.00 B-4 0911/2526/07 - 1012/2425/07 30 5.~~93125~~58313% 8,014,000.00 3937,~~610~~286.8600 0.00 B-5 0911/2526/07 - 1012/2425/07 30 65.~~03125~~68313% 6,010,251.77 3028,~~207~~464.7820 0.00 B-6 0911/2526/07 - 1012/2425/07 30 65.~~13125~~78313% 5,342,501.73 2725,~~296~~746.8499 0.00 B-7 0911/2526/07 - 1012/2425/07 30 6.~~88125~~53313% 10,686,003.56 6158,~~277~~177.5554 0.00 B-8 0911/2526/07 - 1012/2425/07 30 6.~~88125~~53313% 7,346,689.95 4239,~~128~~997.6840 0.00 C N/A N/A 0.00000% 7,345,961.36 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 LT-R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 5,~~728~~334,~~530~~360.7592 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 1A-1A 0.00 0.00 1,~~408~~312,~~505~~210.2397 0.00 ~~319~~317,~~434~~456,~~213~~248.4534 2A-1A 0.00 0.00 2,~~302~~140,~~475~~280.2280 0.00 ~~521~~519,~~918~~194,~~757~~335.2900 2A-1B 0.00 0.00 ~~966~~898,~~611~~995.7803 0.00 ~~217~~216,~~464~~329,~~943~~773.5286 2A-1C 0.00 0.00 ~~576~~536,~~703~~149.4868 0.00 ~~130~~129,~~478~~797,~~966~~864.1131 B-1 0.00 0.00 ~~107~~100,~~493~~907.9826 0.00 22,705,000.00 B-2 0.00 0.00 ~~124~~116,~~392~~836.0135 0.00 26,045,000.00 B-3 0.00 0.00 4139,~~827~~308.3470 0.00 8,682,000.00 B-4 0.00 0.00 3937,~~610~~286.8600 0.00 8,014,000.00 B-5 0.00 0.00 3028,~~207~~464.7820 0.00 6,010,251.77 B-6 0.00 0.00 2725,~~296~~746.8499 0.00 5,342,501.73 B-7 0.00 0.00 6158,~~277~~177.5554 0.00 10,686,003.56 B-8 0.00 0.00 4239,~~128~~997.6840 0.00 7,346,689.95 C 0.00 0.00 2,~~073~~066,~~857~~891.0769 0.00 7,345,961.36 P 0.00 0.00 3927,~~699~~912.4310 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 LT-R 0.00 0.00 729,~~748~~167.4361 0.00 0.00 Totals 0.00 0.00 7,~~914~~438,~~835~~332.6832 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 1A-1A 331,371,000.00 54.~~29125~~94313% ~~963~~961.~~97757634~~32089012 43.~~25053861~~95994511 0.00000000 2A-1A 541,251,000.00 54.~~29125~~94313% ~~964~~959.~~75984229~~95584368 43.~~25398793~~95432212 0.00000000 2A-1B 225,520,000.00 54.~~33125~~98313% ~~964~~959.~~75984232~~95584369 43.~~28614659~~98632064 0.00000000 2A-1C 135,312,000.00 54.~~30125~~95313% ~~964~~959.~~75984229~~95584368 43.~~26202761~~96232175 0.00000000 B-1 22,705,000.00 5.~~68125~~33313% 1000.00000000 4.~~73437481~~44427483 0.00000000 B-2 26,045,000.00 5.~~73125~~38313% 1000.00000000 4.~~77604185~~48594164 0.00000000 B-3 8,682,000.00 5.~~78125~~43313% 1000.00000000 4.~~81770790~~52760885 0.00000000 B-4 8,014,000.00 5.~~93125~~58313% 1000.00000000 4.~~94270776~~65260794 0.00000000 B-5 6,010,000.00 65.~~03125~~68313% 1000.04189185 54.~~02625291~~73613977 0.00000000 B-6 5,342,000.00 65.~~13125~~78313% 1000.09392175 54.~~10985399~~81972857 0.00000000 B-7 10,685,000.00 6.~~88125~~53313% 1000.09392232 5.~~73491343~~44478615 0.00000000 B-8 7,346,000.00 6.~~88125~~53313% 1000.09392186 5.~~73491424~~44478628 0.00000000 C 7,346,237.86 0.00000% 999.96236169 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1A-1A 0.00000000 0.00000000 43.~~25053861~~95994511 0.00000000 ~~963~~958.~~97757634~~00854130 2A-1A 0.00000000 0.00000000 43.~~25398793~~95432212 0.00000000 ~~964~~959.~~28229655~~24873118 2A-1B 0.00000000 0.00000000 43.~~28614659~~98632064 0.00000000 ~~964~~959.~~28229656~~24873120 2A-1C 0.00000000 0.00000000 43.~~26202761~~96232175 0.00000000 ~~964~~959.~~28229654~~24873115 B-1 0.00000000 0.00000000 4.~~73437481~~44427483 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 4.~~77604185~~48594164 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 4.~~81770790~~52760885 0.00000000 1000.00000000 B-4 0.00000000 0.00000000 4.~~94270776~~65260794 0.00000000 1000.00000000 B-5 0.00000000 0.00000000 54.~~02625291~~73613977 0.00000000 1000.04189185 B-6 0.00000000 0.00000000 54.~~10985399~~81972857 0.00000000 1000.09392175 B-7 0.00000000 0.00000000 5.~~73491343~~44478615 0.00000000 1000.09392232 B-8 0.00000000 0.00000000 5.~~73491424~~44478628 0.00000000 1000.09392186 C 0.00000000 0.00000000 ~~282~~281.~~30192236~~35376629 0.00000000 999.96236169 P 0.00000000 0.00000000 ~~396994~~279121.~~30000000~~00000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 89,~~647~~696,~~374~~218.6979 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~568~~570,~~165~~029.6450 Gains & Subsequent Recoveries (Realized Losses) 0(149,716.0034) Prepayment Penalties 3927,~~699~~912.4310 Swap/Cap Payments 0.00 Total Deposits 910,~~255~~144,~~239~~444.7605 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~458~~521,~~678~~948.2365 Total Administration Fees ~~450~~448,~~939~~672.9457 Payment of Interest and Principal 89,~~345~~173,~~621~~822.5983 Total Withdrawals (Pool Distribution Amount) 910,~~255~~144,~~239~~444.7605 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~412~~411,~~792~~164.5985 Class 2A-1C Insurance Premium - Ambac Assurance Corp. 7,~~615~~577.0412 Credit Risk Manager Fee - Clayton Fixed Income Services 5,~~382~~361.9519 Lender Paid Mortgage Insurance Premium - see note below 19,~~766~~208.4122 Master Servicing Fee - Wells Fargo Bank, N.A. 5,~~382~~361.9519 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~450~~448,~~939~~672.9457 *Servicer Payees include: AMERICAN HOME MORTGAGE SERVICING, INC.; CENTRAL MORTGAGE; RESIDENTIAL FUNDING CORPORATION, LLC NOTE: LPMI payees include: GEMICO, MGIC, PMI, Radian, Republic, Triad Guaranty, United Guaranty, Wisconsin MAC

Collateral Statement Group 1 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 7.~~641707~~641479 7.~~682039~~681180 Weighted Average Net Rate 7.~~256857~~256563 7.~~299136~~298254 Weighted Average Pass-Through Rate 7.~~210621~~212365 7.~~277351~~276346 Weighted Average Remaining Term ~~365~~ 363 361 Principal And Interest Constant 1,~~226~~227,~~617~~774.5439 3,~~451~~493,~~512~~962.1280 Beginning Loan Count 1,~~178~~171 1,~~856~~837 Loans Paid in Full 26 7 Ending Loan Count 1,~~176~~165 1,~~849~~830 Beginning Scheduled Balance ~~347~~346,~~414~~733,~~326~~813.5655 ~~944~~939,~~490~~957,~~848~~406.0884 Ending Scheduled Balance ~~347~~345,~~614~~659,~~162~~292.3294 ~~943~~939,~~860~~296,~~226~~436.4194 Actual Ending Collateral Balance ~~346~~344,~~591~~540,~~709~~402.6865 ~~940~~935,~~499~~510,~~043~~457.4064 Scheduled Principal 0.00 (1,~~447~~567.8761) Unscheduled Principal ~~785~~2,~~912~~054,712.0321 3,~~225~~183,~~455~~658.8772 Negative Amortized Principal (~~985~~980,~~747~~191.7960) (2,~~593~~521,~~386~~121.3321) Scheduled Interest 2,~~212~~207,~~365~~965.3399 6,~~046~~016,~~346~~651.3262 Servicing Fees 111,~~418~~219.5447 ~~301~~299,~~374~~945.0538 Master Servicing Fees 1,~~447~~444.5568 3,~~935~~916.4051 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 11,~~938~~326.4003 13,~~210~~243.9638 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~087~~083,~~560~~975.8481 5,~~727~~699,~~825~~546.9135 Realized Loss Amount 071,592.0083 078,123.0051 Cumulative Realized Loss 071,592.0083 078,123.0051 Percentage of Cumulative Losses 0.~~0000~~0241 0.~~0000~~0111 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 27,912.10 0.00 ~~39,699.43~~ Prepayment Penalty Paid Count 0 3 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 7.~~671193~~670481 Weighted Average Net Rate 7.~~287766~~287019 Weighted Average Pass-Through Rate 7.~~259406~~259105 Weighted Average Remaining Term ~~364~~362 Principal And Interest Constant 4,~~678~~721,~~129~~737.6619 Beginning Loan Count 3,~~034~~008 Loans Paid in Full 913 Ending Loan Count 32,~~025~~995 Beginning Scheduled Balance 1,~~291~~286,~~905~~691,~~174~~220.6439 Ending Scheduled Balance 1,~~291~~284,~~474~~955,~~388~~729.7388 Actual Ending Collateral Balance 1,~~287~~280,~~090~~050,~~753~~860.0829 Scheduled Principal (1,~~447~~567.8761) Unscheduled Principal 45,~~011~~238,~~367~~370.9093 Negative Amortized Principal (3,~~579~~501,~~134~~312.1281) Scheduled Interest 8,~~258~~224,~~711~~617.6561 Servicing Fees ~~412~~411,~~792~~164.5985 Master Servicing Fees 5,~~382~~361.9519 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 2524,~~149~~569.3641 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 7,~~815~~783,~~386~~522.7516 Realized Loss Amount 0149,716.0034 Cumulative Realized Loss 0149,716.0034 Percentage of Cumulative Losses 0.~~0000~~0112 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 3927,~~699~~912.4310 Prepayment Penalty Paid Count 3 Special Servicing Fee 0.00

Additional Reporting - Deal Level Structural Reporting Subordinate Adjusted Cap Rate 7.~~065388~~049287% Capitalized Interest Account Balance 0.00 Overcollateralization Decrease Amount 0.00 Net Monthly Excess Cashflow 2,~~073~~066,~~857~~891.0769 Extra Principal Distribution Amount 0149,716.0034 Final Maturity Reserve Amount 0.00 Overcollateralization Increase Amount 0.00 Net WAC Cap 7.~~254405~~049287% Overcollateralized Amount 7,345,961.36 Overcollateralization Deficiency Amount 0.00 Overcollateralization Reduction Amount ~~199,835~~0.7600 Overcollateralization Surplus Amount ~~199,835~~0.7600 Overcollateralization Target Amount 7,345,961.36 Trigger Event Reporting Trigger Event Delinquency Trigger Trigger Result Pass Threshold Value 36.600000% Calculated Value 47.~~690949~~009697% Trigger Event Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.250000% Calculated Value 0.~~000000~~011209% Step Down Trigger Trigger Result Pass

Additional Reporting - Group Level Miscellaneous Reporting 1 Group I Deferred Interest ~~869~~849,~~231~~155.3497 Group I Net Deferred Interest ~~199,835~~0.7600 Group 1 Non-Supported Interest Shortfall 0.02 2 Group II Deferred Interest 2,~~396~~305,~~235~~839.1559 Group II Net Deferred Interest 0.00 Group 2 Non-Supported Interest Shortfall 0.03 Prefunding Reporting 1 Group 1 Beginning Prefunded Amount 0.00 Group 1 Endng Prefunded Amount 0.00 2 Group 2 Beginning Prefunded Amount 0.00 Group 2 Ending Prefunded Amount 0.00 Structural Reporting 1 Group 1 Adjusted Cap Rate 67.~~564155~~049287% Group I Net WAC Cap 7.~~203709~~104288% 2 Group 2 Adjusted Cap Rate 7.~~254405~~049287% Group II Net WAC Cap 7.~~273053~~028998%

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 2 0 0 2 ~~985~~885,~~593~~108.5855 0.00 0.00 ~~985~~885,~~593~~108.5855 30 Days 4762 01 0 0 4763 2026,~~008~~697,~~506~~452.8221 0285,730.0033 0.00 0.00 2026,~~008~~983,~~506~~182.8254 60 Days 3949 1 12 0 4152 2023,~~584~~693,~~968~~989.7804 ~~128~~327,~~843~~667.2549 ~~416~~1,~~502~~224,669.1479 0.00 2125,~~130~~246,~~314~~326.1732 90 Days 1116 0 1916 0 3032 47,~~435~~070,~~476~~492.1268 0.00 106,~~352~~624,~~407~~427.2007 0.00 1413,~~787~~694,~~883~~919.3275 120 Days 79 0 2123 01 2833 25,~~826~~664,~~840~~508.6693 0.00 1011,~~147~~203,~~697~~270.1471 0187,023.0031 1217,~~974~~054,~~537~~802.8095 150 Days 52 0 1325 0 1827 2966,~~601,468~~623.2642 0.00 712,~~776~~104,~~254~~731.6190 0.00 1013,~~377~~071,~~722~~355.8732 180+ Days 06 14 3151 316 3577 02,510,536.0079 ~~328~~1,~~000~~788,167.0086 1626,~~053~~874,~~614~~744.8262 ~~919~~7,~~659~~474,097.7799 1738,~~301~~647,~~274~~547.5926 Totals ~~109~~144 48 85117 317 ~~201~~286 5066,~~457~~603,~~260~~603.6407 13,~~442~~286,~~436~~674.8323 4458,~~746~~031,~~475~~844.9109 ~~919~~7,~~659~~661,121.7730 97135,~~565~~583,~~833~~242.1569 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.~~066116~~066778% 0.000000% 0.000000% 0.~~066116~~066778% 0.~~076575~~069146% 0.000000% 0.000000% 0.~~076575~~069146% 30 Days 12.~~553719~~070117% 0.~~000000~~033389% 0.000000% 0.000000% 12.~~553719~~103506% 12.~~554553~~085656% 0.~~000000~~022322% 0.000000% 0.000000% 12.~~554553~~107977% 60 Days 1.~~289256~~636060% 0.~~033058~~033389% 0.~~033058~~066778% 0.000000% 1.~~355372~~736227% 1.~~599341~~851019% 0.~~010010~~025598% 0.~~032360~~095674% 0.000000% 1.~~641711~~972291% 90 Days 0.~~363636~~534224% 0.000000% 0.~~628099~~534224% 0.000000% 01.~~991736~~068447% 0.~~344613~~552360% 0.000000% 0.~~804326~~517513% 0.000000% 1.~~148939~~069873% 120 Days 0.~~231405~~300501% 0.000000% 0.~~694215~~767947% 0.~~000000~~033389% 01.~~925620~~101836% 0.~~219630~~442522% 0.000000% 0.~~788421~~875221% 0.~~000000~~014611% 1.~~008052~~332354% 150 Days 0.~~165289~~066778% 0.000000% 0.~~429752~~834725% 0.000000% 0.~~595041~~901503% 0.~~202120~~075514% 0.000000% 0.~~604173~~945645% 0.000000% 01.~~806293~~021159% 180+ Days 0.~~000000~~200334% 0.~~033058~~133556% 1.~~024793~~702838% 0.~~099174~~534224% 12.~~157025~~570952% 0.~~000000~~196128% 0.~~025484~~139695% 12.~~247279~~099506% 0.~~071453~~583891% 13.~~344216~~019220% Totals 34.~~603306~~808013% 0.~~132231~~267112% 23.~~809917~~906511% 0.~~099174~~567613% 69.~~644628~~549249% 35.~~920257~~203200% 0.~~112070~~256761% 34.~~476560~~533558% 0.~~071453~~598501% 710.~~580338~~592020% 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 ~~568~~570,~~165~~029.6450

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 10 0 0 10 ~~327,667~~0.4900 0.00 0.00 ~~327,667~~0.4900 30 Days 1418 0 0 0 1418 45,~~408~~330,~~138~~068.6197 0.00 0.00 0.00 45,~~408~~330,~~138~~068.6197 60 Days 712 1 1 0 914 23,~~187~~588,~~619~~461.8774 ~~128~~327,~~843~~667.2549 ~~416~~395,~~502~~202.1439 0.00 24,~~732~~311,~~965~~331.2662 90 Days 5 0 04 0 59 1,~~698~~756,~~132~~584.6253 0.00 01,301,471.0027 0.00 13,~~698~~058,~~132~~055.6280 120 Days 3 0 45 01 79 ~~943~~847,~~082~~016.9063 0.00 1,~~309~~698,~~180~~925.6832 0187,023.0031 2,~~252~~732,~~263~~965.5826 150 Days 2 0 0 4 0 24 ~~837,134.09~~ 0.00 0.00 1,301,167.89 0.00 ~~837~~1,~~134~~301,167.0989 180+ Days 04 1 47 35 817 01,417,078.0046 ~~328~~84,~~000~~465.0085 12,~~216~~383,~~410~~130.0097 ~~919~~1,~~659~~689,766.7760 25,~~464~~574,~~069~~441.7788 Totals 3142 32 921 36 4671 1012,~~074~~939,~~108~~210.0933 ~~784~~412,~~510~~133.7434 27,~~942~~079,~~092~~897.8284 ~~919~~1,~~659~~876,789.7791 1422,~~720~~308,~~371~~031.42 0-29 Days 0.~~085034~~000000% 0.000000% 0.000000% 0.~~085034~~000000% 0.~~094540~~000000% 0.000000% 0.000000% 0.~~094540~~000000% 30 Days 1.~~190476~~545064% 0.000000% 0.000000% 0.000000% 1.~~190476~~545064% 1.~~271853~~547008% 0.000000% 0.000000% 0.000000% 1.~~271853~~547008% 60 Days 01.~~595238~~030043% 0.~~085034~~085837% 0.~~085034~~085837% 0.000000% 01.~~765306~~201717% 01.~~631181~~041521% 0.~~037174~~095103% 0.~~120171~~114704% 0.000000% 01.~~788526~~251328% 90 Days 0.~~425170~~429185% 0.000000% 0.~~000000~~343348% 0.000000% 0.~~425170~~772532% 0.~~489952~~509834% 0.000000% 0.~~000000~~377741% 0.000000% 0.~~489952~~887575% 120 Days 0.~~255102~~257511% 0.000000% 0.~~340136~~429185% 0.~~000000~~085837% 0.~~595238~~772532% 0.~~272102~~245840% 0.000000% 0.~~377730~~493099% 0.~~000000~~054282% 0.~~649832~~793221% 150 Days 0.~~170068~~000000% 0.000000% 0.~~000000~~343348% 0.000000% 0.~~170068~~343348% 0.~~241533~~000000% 0.000000% 0.~~000000~~377653% 0.000000% 0.~~241533~~377653% 180+ Days 0.~~000000~~343348% 0.~~085034~~085837% 0.~~340136~~600858% 0.~~255102~~429185% 01.~~680272~~459227% 0.~~000000~~411295% 0.~~094636~~024516% 0.~~350963~~691684% 0.~~265344~~490441% 01.~~710943~~617936% Totals 23.~~636054~~605150% 0.~~255102~~171674% 01.~~765306~~802575% 0.~~255102~~515021% 36.~~911565~~094421% 23.~~906621~~755499% 0.~~226350~~119618% 02.~~848864~~054882% 0.~~265344~~544723% 46.~~247179~~474721% 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 12 0 0 12 ~~657~~885,~~926~~108.0955 0.00 0.00 ~~657~~885,~~926~~108.0955 30 Days 3344 01 0 0 3345 1521,~~600~~367,~~368~~383.2124 0285,730.0033 0.00 0.00 1521,~~600~~653,~~368~~113.2157 60 Days 3237 0 01 0 3238 1820,~~397~~105,~~348~~527.9130 0.00 0829,467.0040 0.00 1820,~~397~~934,~~348~~994.9170 90 Days 611 0 1912 0 2523 25,~~737~~313,~~343~~908.5015 0.00 105,~~352~~322,~~407~~955.2080 0.00 1310,~~089~~636,~~750~~863.7095 120 Days 46 0 1718 0 2124 14,~~883~~817,~~757~~492.7630 0.00 89,~~838~~504,~~516~~345.4639 0.00 1014,~~722~~321,~~274~~837.2269 150 Days 32 0 1321 0 1623 1966,~~764,334~~623.1742 0.00 710,~~776~~803,~~254~~564.6101 0.00 911,~~540~~770,~~588~~187.7843 180+ Days 02 03 2744 011 2760 01,093,458.0033 01,703,702.0001 1424,~~837~~491,~~204~~613.8265 05,784,331.0039 1433,~~837~~073,~~204~~105.8238 Totals 78102 16 7696 011 ~~155~~215 4053,~~383~~664,~~152~~392.5574 ~~657~~2,~~926~~874,540.0989 4150,~~804~~951,~~383~~946.0925 05,784,331.0039 82113,~~845~~275,~~461~~211.7327 0-29 Days 0.~~054083~~109290% 0.000000% 0.000000% 0.~~054083~~109290% 0.~~069955~~094612% 0.000000% 0.000000% 0.~~069955~~094612% 30 Days 12.~~784749~~404372% 0.~~000000~~054645% 0.000000% 0.000000% 12.~~784749~~459016% 12.~~658733~~284035% 0.~~000000~~030543% 0.000000% 0.000000% 12.~~658733~~314577% 60 Days 12.~~730665~~021858% 0.000000% 0.~~000000~~054645% 0.000000% 12.~~730665~~076503% 12.~~956126~~149150% 0.000000% 0.~~000000~~088665% 0.000000% 12.~~956126~~237815% 90 Days 0.~~324500~~601093% 0.000000% 10.~~027582~~655738% 0.000000% 1.~~352082~~256831% 0.~~291052~~568022% 0.000000% 10.~~100736~~568989% 0.000000% 1.~~391788~~137012% 120 Days 0.~~216333~~327869% 0.000000% 0.~~919416~~983607% 0.000000% 1.~~135749~~311475% 0.~~200293~~514959% 0.000000% 01.~~939769~~015953% 0.000000% 1.~~140062~~530912% 150 Days 0.~~162250~~109290% 0.000000% 01.~~703083~~147541% 0.000000% 01.~~865333~~256831% 0.~~187596~~103326% 0.000000% 01.~~826822~~154831% 0.000000% 1.~~014418~~258157% 180+ Days 0.~~000000~~109290% 0.~~000000~~163934% 12.~~460249~~404372% 0.~~000000~~601093% 13.~~460249~~278689% 0.~~000000~~116884% 0.~~000000~~182115% 12.~~577589~~617995% 0.~~000000~~618308% 13.~~577589~~535300% Totals 45.~~218496~~573770% 0.~~054083~~327869% 45.~~110330~~245902% 0.~~000000~~601093% 811.~~382910~~748634% 45.~~293800~~736376% 0.~~069955~~307270% 45.~~444915~~446433% 0.~~000000~~618308% 812.~~808670~~108385% 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 28 12,946,881.87 1.011 7 2,257,196.81 0.655 210 - 239 17 9,704,683.66 0.758 2 837,134.09 0.243 240 - 269 16 8,~~842~~249,~~521~~187.2013 0.~~687~~644 2 462,344.38 0.~~133~~134 ~~210~~270 - ~~239~~299 108 43,~~329~~608,~~888~~908.4706 0.~~336~~282 3 1,~~021~~028,~~168~~188.4706 0.~~295~~298 ~~240~~300 - ~~269~~329 8 4,~~128~~137,~~864~~886.9254 0.~~321~~323 3 ~~980~~989,~~556~~578.9254 0.~~283~~287 Total 3577 1738,~~301~~647,~~274~~547.5926 13.~~344~~018 817 25,~~464~~574,~~069~~441.7788 01.~~711~~617

180+ Delinquency Summary (continued) 2 Days Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Balance($) 180 - 209 21 10,689,685.06 1.143 210 - 239 15 8,~~380~~867,~~176~~549.8257 0.~~891~~948 ~~210~~240 - ~~239~~269 14 7,786,842.75 30.832 270 - 299 5 2,~~308~~580,720.00 0.~~352~~276 ~~240~~300 - ~~269~~329 5 3,148,308.00 0.~~335~~337 Total 2760 1433,~~837~~073,~~204~~105.8238 13.~~578~~536 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 35 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~908~~1,~~100~~840,350.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~919~~1,~~659~~847,806.7793 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 317 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~908~~7,~~100~~606,150.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~919~~7,~~659~~661,121.7730 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.000% ~~Aug~~Oct-07 0.~~000~~071% ~~Sep~~Nov-07 0.~~000~~453% ~~Oct~~Dec-07 0.~~071~~599% *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 32 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~908~~562,~~100~~750.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~919~~568,~~659~~158.7793 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 36 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~908~~1,~~100~~842,850.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~919~~1,~~659~~876,789.7791 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.000% ~~Aug~~Oct-07 0.~~000~~265% ~~Sep~~Nov-07 0.~~000~~376% ~~Oct~~Dec-07 0.~~265~~545% *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 3 Jan-07 No0.000% Original Principal Balance 1,277,600.00 Feb-07 0.000% Current Actual Balance 1,279,648.00 Mar-07 0.000% Apr-07 0.000% Current REO ~~Information~~Total toMay-07 0.000% Loans in REO 11 Jun-07 0.000% Original Principal Balance 5,763,300.00 Jul-07 0.000% Current Actual Balance 5,784,331.39 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.481% Dec-07 0.618% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

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 0000329653 Nov-2007 01-Jan-2007 CA 80.00 372,000.00 1 0000636109 Dec-2007 01-Jan-2007 CA 80.00 380,000.00 1 0010982481 Dec-2007 01-Oct-2006 MI 85.00 182,750.00 1 0011055419 Oct-2007 01-Nov-2006 OH 86.79 305,500.00 1 0011063929 Oct-2007 01-Dec-2006 CA 89.87 337,000.00 1 0011098937 Oct-2007 01-Dec-2006 CA 80.00 265,600.00 2 0000327216 Nov-2007 01-Dec-2006 CA 80.00 812,000.00 2 0000328456 Nov-2007 01-Dec-2006 CA 80.00 512,000.00 2 0000328830 Nov-2007 01-Dec-2006 NV 80.00 840,000.00 2 0000329714 Dec-2007 01-Dec-2006 CA 80.00 519,200.00 2 0000595074 Nov-2007 01-Jan-2007 CA 80.00 680,000.00 2 0007610100 Dec-2007 01-Jan-2007 CA 80.00 458,400.00 2 0011126765 Nov-2007 01-Jan-2007 CT 79.52 119,200.00 2 0051144193 Nov-2007 01-Jan-2007 VA 76.47 650,000.00 2 0051146096 Nov-2007 01-Feb-2007 GA 75.00 412,500.00 2 1000125431 Nov-2007 01-Mar-2007 CA 80.00 460,000.00 2 1000126349 Dec-2007 01-Mar-2007 CA 80.00 300,000.00

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 0000329653 372,930.00 01-Jan-2007 9 8.250% 22,365.08 1 0000636109 381,135.62 01-Jan-2007 9 8.250% 22,916.66 1 0010982481 187,023.31 01-Jun-2007 4 8.750% 7,836.58 1 0011055419 ~~307~~316,~~069~~091.5618 01-Dec-2006 810 8.125% 1418,~~010~~061.3339 1 0011063929 345,487.36 01-Dec-2006 810 7.375% 1317,~~901~~903.6353 1 0011098937 ~~267~~274,~~102~~122.8544 01-Jan-2007 9 8.125% 15,688.53 2 0000327216 814,030.00 01-Dec-2006 10 8.375% 49,706.90 2 0000328456 513,280.00 01-Dec-2006 10 8.125% 30,318.29 2 0000328830 842,100.00 01-Dec-2006 10 8.250% 50,617.09 2 0000329714 520,498.00 01-Dec-2006 10 8.375% 31,792.35 2 0000595074 681,700.00 01-Jan-2007 9 8.250% 40,882.41 2 0007610100 458,400.00 01-Dec-2006 10 8.375% 27,997.16 2 0011126765 122,436.36 01-Feb-2007 8 8.250% 7,115.15 2 0051144193 656,567.34 01-Apr-2007 6 8.250% 34,780.93 2 0051146096 414,569.69 01-Mar-2007 7 8.375% 25,129.28 2 1000125431 460,000.00 01-Feb-2007 8 8.250% 24,480.38 2 1000126349 300,750.00 01-Mar-2007 7 8.125% 1215,~~170~~712.6300

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2721 ~~Nov~~Jan-0607 0.000% Original Principal Balance 137,~~452~~986,~~221~~610.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 138,~~583~~105,~~696~~716.0533 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.~~000~~025% Loans in Foreclosure 85117 ~~Apr~~Jun-07 0.~~000~~046% Original Principal Balance 4457,~~456~~446,~~971~~860.00 ~~May~~Jul-07 0.~~025~~772% Current Actual Balance 4458,~~746~~031,~~475~~844.9109 ~~Jun~~Aug-07 0.~~046~~890% ~~Jul~~Sep-07 02.~~772~~514% ~~Aug~~Oct-07 03.~~890~~477% ~~Sep~~Nov-07 24.~~514~~124% ~~Oct~~Dec-07 34.~~477~~534% *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 45 ~~Nov~~Jan-0607 0.000% Original Principal Balance 1,~~231~~359,~~900~~200.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 1,~~246~~382,~~271~~367.5472 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.~~000~~095% Loans in Foreclosure 921 ~~Apr~~Jun-07 0.~~000~~171% Original Principal Balance 26,~~919~~990,~~650~~350.00 ~~May~~Jul-07 0.~~095~~387% Current Actual Balance 27,~~942~~079,~~092~~897.8284 ~~Jun~~Aug-07 0.~~171~~508% ~~Jul~~Sep-07 0.~~387~~664% ~~Aug~~Oct-07 0.~~508~~849% ~~Sep~~Nov-07 01.~~664~~813% ~~Oct~~Dec-07 02.~~849~~055% *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 2316 ~~Nov~~Jan-0607 0.000% Original Principal Balance 126,~~220~~627,~~321~~410.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 126,~~337~~723,~~424~~348.5161 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 7696 ~~Apr~~Jun-07 0.000% Original Principal Balance 4150,~~537~~456,~~321~~510.00 ~~May~~Jul-07 0.~~000~~914% Current Actual Balance 4150,~~804~~951,~~383~~946.0925 ~~Jun~~Aug-07 01.~~000~~030% ~~Jul~~Sep-07 03.~~914~~195% ~~Aug~~Oct-07 14.~~030~~445% ~~Sep~~Nov-07 34.~~195~~977% ~~Oct~~Dec-07 45.~~445~~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.

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 ~~0000329653~~0000329496 ~~Jul~~Nov-2007 01-Jan-2007 CA 80.00 ~~372~~409,~~000~~600.00 1 0000331367 Sep-2007 01-Feb-2007 CA 80.00 256,000.00 1 0000331396 Oct-2007 01-Jan-2007 CA 80.00 414,400.00 1 ~~0000636109~~0000332169 ~~Jul~~Nov-2007 01-~~Jan~~Feb-2007 CA 80.00 ~~380~~392,000.00 1 0000333334 Nov-2007 01-Mar-2007 CA 80.00 400,800.00 1 0001469751 Nov-2007 01-Dec-2006 CA 79.26 372,500.00 1 0001472377 Nov-2007 01-Dec-2006 VA 75.00 405,000.00 1 0001521719 Dec-2007 01-Feb-2007 CA 80.00 388,000.00 1 0001528450 Oct-2007 01-Jan-2007 NV 90.00 409,500.00 1 0007611037 Sep-2007 01-Jan-2007 CA 80.00 376,000.00 1 ~~0011098941~~0008611240 ~~Oct~~Nov-2007 01-~~Dec~~Feb-2007 CA 79.50 417,000.00 1 0010956501 Nov-2007 01-Nov-2006 MIIL 8085.00 84187,000.00 1 ~~0011112863~~0011111243 ~~Oct~~Nov-2007 01-Dec-2006 VAAZ 90.00 316,800.00 1 0011148937 Nov-2007 01-Jan-2007 CA 80.00 ~~324~~290,~~000~~800.00 1 0011148981 Sep-2007 01-Jan-2007 CA 75.00 303,750.00 21 ~~0000327216~~0011167841 ~~Jul~~Nov-2007 01-Jan-2007 NJ 80.00 372,000.00 1 0011184773 Dec-~~2006~~2007 01-Jan-2007 CA 90.00 270,000.00 1 0011208099 Dec-2007 01-Feb-2007 MO 80.00 ~~812~~126,800.00 1 0011343335 Nov-2007 01-Apr-2007 FL 80.00 308,000.00 1 0017609250 Dec-2007 01-Dec-2006 CA 80.00 345,600.00 1 0051143516 Dec-2007 01-Jan-2007 VA 80.00 228,800.00 2 0000327597 Oct-2007 01-Dec-2006 CA 80.00 440,000.00 2 0000328105 Dec-2007 01-Dec-2006 AZ 80.00 500,000.00 2 0000328366 Sep-2007 01-Dec-2006 CA 80.00 420,000.00 2 ~~0000328456~~0000328552 ~~Jul~~Dec-2007 01-~~Dec~~Jan-~~2006~~2007 CA 80.00 ~~512~~516,000.00 2 0000328574 Sep-2007 01-Dec-2006 CA 80.00 644,000.00 2 0000328656 Sep-2007 01-Dec-2006 CA 80.00 388,000.00 2 0000328666 Sep-2007 01-Dec-2006 CA 80.00 368,000.00 2 ~~0000328830~~0000328697 ~~Jul~~Nov-2007 01-Jan-2007 CA 80.00 456,000.00 2 0000328729 Nov-2007 01-Jan-2007 CA 80.00 480,000.00 2 0000328739 Nov-2007 01-Feb-2007 CA 80.00 260,000.00 2 0000329032 Dec-2007 01-Dec-2006 NVCA 80.00 ~~840~~464,000.00 2 0000329082 Sep-2007 01-Dec-2006 CA 80.00 664,000.00 2 0000329099 Oct-2007 01-Dec-2006 CA 80.00 607,200.00 2 ~~0000329569~~0000329164 ~~Sep~~Dec-2007 01-Jan-2007 CA 80.00 ~~412~~328,~~000~~800.00 2 ~~0000329714~~0000329569 ~~Jul~~Sep-2007 01-~~Dec~~Jan-~~2006~~2007 CA 80.00 ~~519~~412,~~200~~000.00 2 0000329799 Sep-2007 01-Jan-2007 CA 80.00 732,000.00 2 0000329860 Sep-2007 01-Jan-2007 CA 80.00 360,000.00 2 ~~0000330145~~0000330116 ~~Jul~~Dec-2007 01-Jan-2007 CA 80.00 ~~440~~444,000.00 2 ~~0000330251~~0000330145 ~~Sep~~Jul-2007 01-Jan-2007 CA 80.00 ~~510~~440,~~400~~000.00 2 ~~0000330359~~0000330251 ~~Oct~~Sep-2007 01-~~Feb~~Jan-2007 CA 80.00 ~~850~~510,~~721~~400.00 2 0000330398 Oct-2007 01-Jan-2007 CA 80.00 468,000.00 2 0000330451 Jul-2007 01-Feb-2007 FL 80.00 368,000.00 2 0000330460 Jul-2007 01-Jan-2007 CA 80.00 768,000.00 2 0000330514 Dec-2007 01-Jan-2007 CA 80.00 455,920.00 2 0000330693 Oct-2007 01-Jan-2007 CA 80.00 456,000.00 2 0000330717 Nov-2007 01-Feb-2007 CA 80.00 412,000.00 2 0000330729 Oct-2007 01-Jan-2007 CA 80.00 464,000.00 2 0000330741 Oct-2007 01-Jan-2007 CA 80.00 618,400.00 2 ~~0000330978~~0000330815 ~~Sep~~Nov-2007 01-Jan-2007 CA 80.00 ~~452~~512,000.00 2 ~~0000330996~~0000330978 ~~Oct~~Sep-2007 01-Jan-2007 CA 80.00 ~~256~~452,000.00 2 ~~0000331108~~0000330996 ~~Sep~~Oct-2007 01-~~Feb~~Jan-2007 CA 80.00 ~~420~~256,000.00 2 ~~0000331186~~0000331108 Sep-2007 01-~~Jan~~Feb-2007 CA 80.00 ~~668~~420,000.00 2 0000331330 Oct-2007 01-Jan-2007 CA 80.00 504,000.00 2 0000331442 Oct-2007 01-Feb-2007 CA 80.00 428,000.00 2 0000331445 Sep-2007 01-Jan-2007 CA 80.00 513,200.00 2 0000331595 Oct-2007 01-Feb-2007 CA 80.00 488,000.00 2 0000331790 Sep-2007 01-Feb-2007 CA 80.00 720,000.00 2 0000331800 Oct-2007 01-Mar-2007 CA 80.00 560,000.00 2 0000331856 Oct-2007 01-Feb-2007 AZ 80.00 320,000.00 2 0000331970 Sep-2007 01-Mar-2007 AZ 80.00 840,000.00 2 0000332119 Sep-2007 01-Feb-2007 AZ 80.00 560,000.00 2 0000332210 Oct-2007 01-Mar-2007 CA 80.00 328,000.00 2 0000332342 Sep-2007 01-Feb-2007 CA 80.00 798,400.00 2 0000332358 Sep-2007 01-Mar-2007 CA 80.00 452,000.00 2 0000332466 Dec-2007 01-Feb-2007 CA 80.00 439,200.00 2 0000332483 Sep-2007 01-Feb-2007 CA 80.00 690,400.00 2 0000332557 Sep-2007 01-Feb-2007 CA 76.00 760,000.00 2 ~~0000332854~~0000332669 ~~Oct~~Nov-2007 01-~~Mar~~Feb-2007 CA 80.00 ~~456~~940,~~800~~000.00 2 0000332927 Sep-2007 01-Mar-2007 AZ 80.00 164,000.00 2 0000332939 Sep-2007 01-Feb-2007 CA 80.00 811,200.00 2 0000332946 Nov-2007 01-Feb-2007 AZ 80.00 388,000.00 2 0000333057 Nov-2007 01-Feb-2007 CA 80.00 788,000.00 2 0000333148 Oct-2007 01-Mar-2007 CA 80.00 956,000.00 2 0000333233 Dec-2007 01-Mar-2007 CA 80.00 596,000.00 2 0000333419 Sep-2007 01-Mar-2007 CA 80.00 676,000.00 2 0000333444 Nov-2007 01-Mar-2007 CA 80.00 616,000.00 2 0000333452 Oct-2007 01-Mar-2007 CA 79.97 591,000.00 2 0000333549 Nov-2007 01-Mar-2007 AZ 80.00 180,000.00 2 0000333791 Sep-2007 01-Mar-2007 CA 80.00 587,960.00 2 0000334486 Dec-2007 01-Mar-2007 FL 80.00 317,240.00 2 0000571794 Nov-2007 01-Feb-2007 CA 80.00 592,000.00 2 0000574947 Nov-2007 01-Dec-2006 CO 73.26 1,000,000.00 2 0000576553 Aug-2007 01-Dec-2006 CA 80.00 720,000.00 2 ~~0000585331~~0000587188 ~~Jul~~Sep-2007 01-Jan-2007 CA 80.00 ~~600~~520,000.00 2 ~~0000587188~~0000588962 ~~Sep~~Nov-2007 01-Jan-2007 CA 8065.00 ~~520~~1,430,000.00 2 ~~0000590034~~0000589671 ~~Sep~~Nov-2007 01-Jan-2007 CA 80.00 ~~372~~510,~~000~~400.00 2 ~~0000595074~~0000590109 ~~Jul~~Nov-2007 01-Jan-2007 CA 65.00 812,500.00 2 0000591404 Nov-2007 01-Jan-2007 CA 80.00 ~~680~~360,000.00 2 0000596494 Sep-2007 01-Jan-2007 CA 80.00 572,000.00 2 0000599647 Sep-2007 01-Feb-2007 CA 80.00 880,000.00 2 ~~0000601088~~0000605451 ~~Sep~~Nov-2007 01-~~Mar~~Feb-2007 CA 80.00 ~~596~~432,000.00 2 ~~0000609206~~0000610717 ~~Jul~~Dec-2007 01-~~Feb~~Mar-2007 CAWA 80.00 ~~528~~316,000.00 2 ~~0000610816~~0000613513 ~~Jul~~Nov-2007 01-Feb-2007 NVCA 8079.0029 ~~200~~555,000.00 2 0000620278 Oct-2007 01-Mar-2007 CA 80.00 635,200.00 2 0000622225 Dec-2007 01-Mar-2007 CA 80.00 472,000.00 2 0000629790 Sep-2007 01-Mar-2007 WA 80.00 192,000.00 2 0000636534 Oct-2007 01-Jan-2007 CA 80.00 716,000.00 2 0000637043 Oct-2007 01-Jan-2007 CA 79.99 341,000.00 2 0001510710 Jul-2007 01-Feb-2007 NC 63.11 1,397,500.00 2 ~~0007610100~~0007610104 ~~Jul~~Sep-2007 01-Jan-2007 CA 80.00 ~~458~~384,~~400~~000.00 2 ~~0007610104~~0007611079 ~~Sep~~Oct-2007 01-~~Jan~~Feb-2007 CA 80.00 ~~384~~880,000.00 2 ~~0007611079~~0010904838 ~~Oct~~Nov-2007 01-~~Feb~~Apr-2007 CA 8075.0076 ~~880~~500,000.00 2 0011002909 Oct-2007 01-Mar-2007 AZ 80.00 216,000.00 2 ~~0011126765~~0011080971 ~~Jul~~Dec-2007 01-Dec-2006 CA 80.00 420,000.00 2 0011174049 Nov-2007 01-Jan-2007 CTFL 79.5227 ~~119~~218,~~200~~000.00 2 0011275745 Dec-2007 01-Mar-2007 FL 75.00 146,250.00 2 0011276309 Dec-2007 01-Feb-2007 CA 78.22 352,000.00 2 0011276329 Nov-2007 01-Jan-2007 NJ 90.00 481,500.00 2 0011610115 Sep-2007 01-Dec-2006 CA 80.00 447,920.00 2 0016100261 Sep-2007 01-Jan-2007 CA 80.00 496,000.00 2 ~~0051143629~~0051143283 ~~Oct~~Dec-2007 01-~~Feb~~Jan-2007 VA 80.00 ~~640~~456,000.00 2 ~~0051144193~~0051144460 ~~Sep~~Nov-2007 01-~~Jan~~Feb-2007 VA 7680.4700 ~~650~~195,~~000~~200.00 2 ~~0051146096~~1000119580 ~~Sep~~Nov-2007 01-~~Feb~~Jan-2007 GACA 7580.00 ~~412~~424,~~500~~000.00 2 ~~1000125431~~1000125786 ~~Jul~~Dec-2007 01-Mar-2007 CA 80.00 ~~460~~404,000.00 2 ~~1000126349~~611083296A ~~Aug~~Sep-2007 01-~~Mar~~Feb-2007 CAFL 80.00 ~~300~~460,~~000~~720.00 2 ~~611083296A~~612060160A ~~Sep~~Nov-2007 01-Feb-2007 FLCA 80.00 ~~460~~424,~~720~~000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 1 ~~0000329653~~0000329496 ~~372~~413,~~930~~738.0044 01-~~Jan~~Apr-2007 76 8.250% 1721,~~350~~917.1435 1 0000331367 257,932.82 01-Apr-2007 46 8.000% 913,~~913~~246.3014 1 0000331396 418,584.33 01-Apr-2007 46 7.750% 1520,~~534~~758.1593 1 ~~0000636109~~0000332169 ~~381~~396,~~135~~962.6268 01-~~Jan~~Jun-2007 4 7.625% 14,482.33 1 0000333334 404,848.88 01-Jun-2007 4 8.~~250~~125% 1715,~~775~~788.4250 1 0001469751 379,404.52 01-Jul-2007 3 6.750% 10,125.63 1 0001472377 415,513.04 01-Jul-2007 3 7.875% 13,069.90 1 0001521719 395,202.39 01-Aug-2007 2 7.125% 8,927.75 1 0001528450 416,502.14 01-Jun-2007 24 7.875% 914,~~844~~808.0384 1 0007611037 377,878.53 01-Feb-2007 68 7.875% 1621,~~695~~522.2141 1 ~~0011098941~~0008611240 84419,~~465~~091.8529 01-~~Feb~~Mar-2007 67 7.250% 321,~~391~~824.5613 1 ~~0011112863~~0010956501 ~~326~~189,~~719~~961.2225 01-Apr-2007 46 8.500% 10,322.90 1 0011111243 319,686.96 01-May-2007 5 7.~~875~~500% 1213,~~235~~260.2117 1 0011148937 295,110.06 01-May-2007 5 8.250% 13,592.42 1 0011148981 305,944.31 01-Apr-2007 46 7.875% 1115,~~448~~293.8144 21 ~~0000327216~~0011167841 ~~814~~377,~~030~~523.0032 01-~~Dec~~May-~~2006~~2007 5 8.250% 17,388.54 1 0011184773 273,994.14 01-Jul-2007 3 7.875% 8,541.82 1 0011208099 128,843.25 01-Jun-2007 4 8.250% 5,082.17 1 0011343335 308,847.55 01-May-2007 5 7.375% 3812,~~571~~573.9075 1 0017609250 351,768.37 01-Jun-2007 4 7.875% 13,276.86 1 0051143516 232,559.57 01-Jul-2007 3 7.625% 7,061.48 2 0000327597 446,703.30 01-May-2007 5 8.375% 21,008.69 2 0000328105 510,247.73 01-Jul-2007 3 8.375% 1417,~~967~~096.2097 2 0000328366 424,242.85 01-Mar-2007 57 8.125% 1924,~~327~~913.2893 2 ~~0000328456~~0000328552 ~~513~~525,~~280~~218.0040 01-~~Dec~~Jul-~~2006~~2007 83 8.~~125~~250% 2317,~~552~~323.0716 2 0000328574 648,853.28 01-Feb-2007 68 8.250% 3038,~~113~~806.1107 2 0000328656 392,914.07 01-Apr-2007 46 7.875% 1419,~~829~~816.0892 2 0000328666 370,778.73 01-Feb-2007 68 8.125% 1621,~~934~~829.3935 2 ~~0000328830~~0000328697 ~~842~~462,~~100~~960.0047 01-~~Dec~~Jun-~~2006~~2007 4 8.375% 18,638.38 2 0000328729 487,324.89 01-Jun-2007 4 8.250% 3919,~~278~~312.2562 2 0000328739 263,239.77 01-Jun-2007 4 7.750% 9,769.35 2 0000329032 472,766.47 01-Jul-2007 3 7.625% 14,355.41 2 0000329082 670,709.83 01-Mar-2007 57 8.375% 3140,~~541~~647.5503 2 0000329099 616,468.40 01-May-2007 35 8.375% 2028,~~655~~992.1868 2 ~~0000329569~~0000329164 ~~415~~333,~~110~~818.6486 01-~~Mar~~Jun-2007 54 8.~~000~~375% 1813,~~605~~408.5596 2 ~~0000329714~~0000329569 ~~520~~415,~~498~~110.0064 01-~~Dec~~Mar-~~2006~~2007 87 8.~~375~~000% 2423,~~663~~976.1927 2 0000329799 739,395.83 01-Apr-2007 46 8.250% 2939,~~300~~168.5870 2 0000329860 362,718.61 01-Mar-2007 57 8.250% 1621,~~790~~637.4630 2 ~~0000330145~~0000330116 ~~441~~451,~~100~~934.0059 01-~~Jan~~Jul-2007 73 8.~~250~~375% 2015,~~521~~142.6569 2 ~~0000330251~~0000330145 ~~514~~441,~~254~~100.3800 01-~~Mar~~Jan-2007 59 8.250% 2326,~~805~~453.1431 2 ~~0000330359~~0000330251 ~~859~~514,~~313~~254.6638 01-~~May~~Mar-2007 37 8.~~000~~250% 2730,~~440~~685.8286 2 0000330398 473,930.99 01-May-2007 35 8.250% 1521,~~630~~940.8801 2 0000330451 368,000.00 01-Jan-2007 79 6.875% 1418,~~130~~208.1761 2 0000330460 769,920.00 01-Jan-2007 79 8.375% 3646,~~388~~906.3728 2 0000330514 464,054.86 01-Jul-2007 3 7.750% 14,333.77 2 0000330693 460,607.97 01-Apr-2007 46 8.375% 1824,~~574~~819.3233 2 0000330717 417,221.30 01-Jun-2007 4 8.250% 16,533.97 2 0000330729 469,880.30 01-May-2007 35 8.250% 1521,~~497~~752.2847 2 0000330741 626,225.60 01-May-2007 35 7.375% 1825,~~358~~758.4858 2 ~~0000330978~~0000330815 ~~456~~519,~~566~~811.8316 01-~~Apr~~Jun-2007 4 8.~~250~~125% 1820,~~092~~272.7097 2 ~~0000330996~~0000330978 ~~259~~456,~~244~~566.3083 01-~~May~~Apr-2007 36 8.250% 824,~~550~~186.2214 2 ~~0000331108~~0000330996 ~~423~~259,~~171~~244.7030 01-~~Apr~~May-2007 45 8.250% 1612,~~768~~001.8737 2 ~~0000331186~~0000331108 ~~673~~423,~~039~~171.2170 01-~~Mar~~Apr-2007 56 78.~~125~~250% 2622,~~703~~408.7285 2 0000331330 510,377.91 01-May-2007 35 7.375% 1420,~~962~~993.2840 2 0000331442 432,324.34 01-May-2007 35 8.250% 1420,~~258~~005.3175 2 0000331445 517,075.12 01-Apr-2007 46 8.125% 2026,~~164~~946.6373 2 0000331595 490,817.29 01-May-2007 35 8.125% 1522,~~929~~350.8670 2 0000331790 723,612.19 01-Mar-2007 57 8.125% 3242,~~962~~477.5557 2 0000331800 562,809.34 01-Apr-2007 46 8.000% 2128,~~593~~865.5430 2 0000331856 320,000.00 01-Jan-2007 79 7.750% 1317,~~941~~965.4561 2 0000331970 844,214.44 01-Apr-2007 46 8.250% 3344,~~452~~703.4432 2 0000332119 561,400.00 01-Feb-2007 68 8.125% 2533,~~638~~048.3148 2 0000332210 330,476.43 01-May-2007 35 8.000% 1014,~~553~~806.0369 2 0000332342 800,396.00 01-Feb-2007 68 8.000% 3546,~~963~~357.2552 2 0000332358 454,267.77 01-Apr-2007 46 8.250% 1824,~~000~~054.6066 2 0000332466 445,897.04 01-Jul-2007 3 7.875% 14,006.13 2 0000332483 693,863.15 01-Mar-2007 57 7.750% 3038,~~078~~772.6703 2 0000332557 761,900.00 01-Feb-2007 68 7.875% 3343,~~672~~404.2427 2 ~~0000332854~~0000332669 ~~460~~951,~~249~~910.6120 01-~~May~~Jun-2007 34 8.~~250~~125% 1537,~~178~~124.9712 2 0000332927 164,822.64 01-Apr-2007 46 7.750% 68,~~116~~176.4416 2 0000332939 817,325.29 01-Apr-2007 6 8.125% 42,607.81 2 0000332946 392,916.13 01-Jun-2007 4 8.125% 3115,~~873~~323.6557 2 0000333057 797,975.99 01-Jun-2007 4 7.625% 29,112.47 2 0000333148 963,217.15 01-May-2007 35 7.875% 3042,~~253~~448.8745 2 0000333233 598,990.24 01-Apr-2007 6 8.250% 31,728.40 2 0000333419 676,000.00 01-Feb-2007 68 8.125% 2635,~~493~~404.8735 2 0000333444 617,540.00 01-Mar-2007 7 8.000% 35,675.76 2 0000333452 595,463.50 01-May-2007 35 8.375% 1928,~~950~~001.0799 2 0000333549 181,818.65 01-Jun-2007 4 8.250% 7,205.05 2 0000333791 590,909.90 01-Apr-2007 46 8.250% 2331,~~415~~300.1239 2 ~~0000576553~~0000334486 ~~727~~320,~~273~~443.4627 01-~~Mar~~Jun-2007 54 87.~~125~~750% 2811,~~435~~892.5101 2 ~~0000585331~~0000571794 ~~603~~596,~~010~~468.1674 01-~~Feb~~Apr-2007 6 7.750% 29,589.41 2 0000574947 1,023,155.83 01-Jun-2007 4 7.375% 36,109.51 2 0000576553 727,273.46 01-Mar-2007 7 8.125% 2738,~~539~~012.7761 2 0000587188 525,251.98 01-Apr-2007 46 8.375% 2128,~~144~~266.9946 2 ~~0000590034~~0000588962 ~~373~~1,~~866~~454,085.3910 01-~~Feb~~Jun-2007 64 87.~~250~~750% 1754,~~350~~001.1413 2 ~~0000595074~~0000589671 ~~681~~518,~~700~~182.0071 01-~~Jan~~Jun-2007 4 7.875% 819,557.~~250~~35 2 0000590109 829,467.40 01-Aug-2007 2 7.500% 3119,~~715~~777.3186 2 0000591404 365,489.38 01-Jun-2007 4 7.875% 13,794.36 2 0000596494 577,772.94 01-Apr-2007 46 7.375% 2027,~~351~~196.3521 2 0000599647 882,200.00 01-Feb-2007 68 8.000% 3951,~~705~~161.1273 2 ~~0000601088~~0000605451 ~~596~~437,~~000~~471.0034 01-~~Feb~~Jun-2007 64 87.~~125~~875% 2716,~~217~~510.2972 2 ~~0000609206~~0000610717 ~~528~~320,~~000~~003.00 01-~~Jan~~Jul-2007 73 78.~~625~~000% 2210,~~613~~219.4101 2 ~~0000610816~~0000613513 ~~200~~560,~~000~~603.0085 01-~~Jan~~May-2007 75 7.~~500~~750% 824,~~417~~303.9939 2 0000620278 639,995.33 01-May-2007 35 7.875% 2028,~~101~~204.7424 2 0000622225 477,974.22 01-Jul-2007 3 7.500% 14,262.59 2 0000629790 192,963.10 01-Apr-2007 46 7.750% 79,~~160~~572.7210 2 0000636534 727,753.64 01-May-2007 35 8.625% 2535,~~182~~374.8508 2 0000637043 344,537.07 01-May-2007 35 7.875% 1015,~~833~~214.6963 2 0001510710 1,404,802.55 01-Mar-2007 57 7.125% 5571,~~753~~874.5955 2 ~~0007610100~~0007610104 ~~458~~385,~~400~~913.0030 01-~~Dec~~Feb-~~2006~~2007 8 8.375% 2123,~~719~~445.2996 2 ~~0007610104~~0007611079 ~~385~~888,~~913~~888.3038 01-~~Feb~~May-2007 65 8.~~375~~000% 1839,~~187~~855.1882 2 ~~0007611079~~0010904838 ~~888~~502,~~888~~305.3898 01-May-2007 35 87.~~000~~500% 2820,~~414~~876.0620 2 0011002909 216,540.00 01-May-2007 35 8.250% 10,019.39 2 0011080971 427,895.01 01-Jul-2007 3 7.500% 12,~~141~~674.1318 2 ~~0011126765~~0011174049 ~~119~~220,~~770~~828.4361 01-~~Feb~~May-2007 65 8.~~250~~125% 9,997.55 2 0011275745 147,140.44 01-Jun-2007 4 8.125% 5,~~520~~697.3688 2 0011276309 353,722.54 01-Jul-2007 3 7.375% 10,283.43 2 0011276329 486,981.64 01-May-2007 5 7.750% 20,953.12 2 0011610115 451,308.05 01-Mar-2007 57 7.625% 1924,~~232~~791.9384 2 0016100261 498,488.53 01-Feb-2007 68 8.250% 2329,~~133~~811.5139 2 ~~0051143629~~0051143283 ~~641~~464,~~600~~133.0073 01-~~Feb~~Jul-2007 63 7.~~750~~625% 2714,~~882~~093.8816 2 ~~0051144193~~0051144460 ~~656~~196,~~567~~617.3477 01-Apr-2007 46 8.250% 2610,~~018~~415.2653 2 ~~0051146096~~1000119580 ~~414~~427,~~569~~202.6923 01-Mar-2007 57 8.375% 1925,~~494~~896.7018 2 ~~1000125431~~1000125786 ~~460~~409,~~000~~108.0021 01-~~Feb~~Jul-2007 63 86.~~250~~875% 1811,~~319~~136.2061 2 ~~1000126349~~611083296A ~~300~~461,~~750~~880.0020 01-~~Mar~~Apr-2007 56 8.~~125~~750% 1126,~~757~~026.6443 2 ~~611083296A~~612060160A ~~461~~429,~~880~~379.2090 01-~~Apr~~Jun-2007 4 8.~~750~~375% 1917,~~471~~285.9399

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 13 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~320~~1,~~000~~311,800.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~327~~1,~~667~~324,333.4923 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.~~000~~065% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~109% Loans in Bankruptcy 48 ~~Apr~~Jun-07 0.~~065~~083% Original Principal Balance 13,~~417~~238,300.00 ~~May~~Jul-07 0.~~109~~081% Current Actual Balance 13,~~442~~286,~~436~~674.8323 ~~Jun~~Aug-07 0.~~083~~075% ~~Jul~~Sep-07 0.~~081~~093% ~~Aug~~Oct-07 0.~~075~~112% ~~Sep~~Nov-07 0.~~093~~208% ~~Oct~~Dec-07 0.~~112~~257% *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 10 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~320,000~~0.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~327,667~~0.4900 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 32 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~774~~404,~~800~~000.00 ~~May~~Jul-07 0.~~000~~024% Current Actual Balance ~~784~~412,~~510~~133.7434 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~024~~156% ~~Aug~~Oct-07 0.~~000~~226% ~~Sep~~Nov-07 0.~~156~~214% ~~Oct~~Dec-07 0.~~226~~120% *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 03 ~~Nov~~Jan-0607 0.000% Original Principal Balance 01,311,800.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 01,324,333.0023 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.~~000~~092% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~149% Loans in Bankruptcy 16 ~~Apr~~Jun-07 0.~~092~~113% Original Principal Balance ~~642~~2,~~500~~834,300.00 ~~May~~Jul-07 0.~~149~~102% Current Actual Balance ~~657~~2,~~926~~874,540.0989 ~~Jun~~Aug-07 0.~~113~~103% ~~Jul~~Sep-07 0.~~102~~070% ~~Aug~~Oct-07 0.~~103~~070% ~~Sep~~Nov-07 0.~~070~~205% ~~Oct~~Dec-07 0.~~070~~307% *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 ~~0000329048~~0011098941 ~~Sep~~Nov-2007 01-~~Jan~~Dec-~~2007~~2006 CAMI 80.00 ~~328~~84,000.00 1 0011129683 Oct-2007 01-Jan-2007 IL 80.00 320,000.00 12 ~~0011208099~~0000330238 ~~Sep~~Nov-2007 01-Feb-2007 MOFL 80.00 ~~126~~280,000.00 2 0000332854 Dec-2007 01-Mar-2007 CA 80.00 456,800.00 2 0000585331 Nov-2007 01-Jan-2007 CA 80.00 600,000.00 2 0001526878 ~~Oct~~Dec-2007 01-Jan-2007 IL 71.39 642,500.00 2 0010931431 Dec-2007 01-Oct-2006 NJ 89.58 215,000.00 2 0051143629 Dec-2007 01-Feb-2007 VA 80.00 640,000.00

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 ~~0000329048~~0011098941 ~~328~~84,~~000~~465.0085 01-~~Dec~~Feb-~~2006~~2007 8 87.~~375~~250% 154,~~540~~370.8700 1 0011129683 327,667.49 01-Aug-2007 02 8.250% 48,~~279~~585.7750 12 ~~0011208099~~0000330238 ~~128~~285,~~843~~730.2533 01-~~Jun~~Sep-2007 1 7.875% 5,371.32 2 0000332854 459,091.85 01-Apr-2007 6 8.250% 324,~~377~~310.0610 2 0000585331 603,010.16 01-Feb-2007 8 8.125% 35,499.90 2 0001526878 ~~657~~661,~~926~~467.0917 01-~~Sep~~Nov-2007 0 7.125% 7,~~391~~431.8152 2 0010931431 223,641.38 01-Dec-2007 (1) 8.125% 1,431.16 2 0051143629 641,600.00 01-Feb-2007 8 7.750% 35,931.18

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 01 0.00 071,592.0083 0.~~000~~021% 2 01 0.00 078,123.0051 0.~~000~~008% Total 02 0.00 0149,716.0034 0.~~000~~012%

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 No1 ~~Losses~~0000332906 ~~this~~308,000.00 ~~Period~~8.000% CA 80.00 360 2 0000331186 668,000.00 7.125% CA 80.00 360

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) No1 ~~Losses~~0000332906 ~~this~~0.00 ~~Period~~71,592.83 71,592.83 2 0000331186 0.00 78,123.51 78,123.51

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. Jan-2007 NoN/A ~~Realized~~N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 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 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% 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 Loss ~~Information~~Severity toCurrent Month 0.000% Current Month (Cumulative) 15.213% 3 Month Average 0.000% 3 Month Average (Cumulative) 5.071% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A CDR: Current vs. 12mo Average* Loss Severity: Curr Month(Cum) vs. 12mo Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 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 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.000% N/A Dec-2007 15.213% 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. ~~this~~The ~~period~~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 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. Jan-2007 NoN/A ~~Realized~~N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 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 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% 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 Loss ~~Information~~Severity toCurrent Month 0.000% Current Month (Cumulative) 23.012% 3 Month Average 0.000% 3 Month Average (Cumulative) 7.671% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A CDR: Current vs. 12mo Average* Loss Severity: Curr Month(Cum) vs. 12mo Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 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 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.000% N/A Dec-2007 23.012% 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. ~~this~~The ~~period~~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 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. Jan-2007 NoN/A ~~Realized~~N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 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 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% 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 Loss ~~Information~~Severity toCurrent Month 0.000% Current Month (Cumulative) 11.608% 3 Month Average 0.000% 3 Month Average (Cumulative) 3.869% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A CDR: Current vs. 12mo Average* Loss Severity: Curr Month(Cum) vs. 12mo Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 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 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.000% N/A Dec-2007 11.608% 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. ~~this~~The ~~period~~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: 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 26 ~~634~~1,~~405~~860,000.00 ~~648~~1,~~576~~902,890.7745 0 0.00 0.00 2 7 32,~~019~~829,~~370~~200.00 2,~~901~~905,~~531~~442.6401 0 0.00 0.00 Total 913 34,~~653~~689,~~775~~200.00 34,~~550~~808,~~108~~332.4146 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 ~~135~~146,~~433~~179.3527 2 0 0.00 0.00 0 0.00 0.00 ~~317~~270,~~361~~827.2614 Total 0 0.00 0.00 0 0.00 0.00 ~~452~~417,~~794~~006.6141

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0001435051~~0000084645 PACA 8069.65 01-Jan-2007 397,000.00 411,787.58 1 0000618272 CA 60.00 01-Mar-2007 396,000.00 403,184.27 1 0000618835 AZ 70.53 01-Mar-2007 335,000.00 343,799.87 1 0005120092 FL 73.60 01-Feb-2007 138,000.00 141,879.01 1 0011076997 MD 90.00 01-Dec-2006 ~~340~~369,000.00 ~~350~~375,~~851~~927.1203 1 ~~0001513642~~0020611226 ALNH 9583.0033 01-Jan-2007 ~~294~~225,~~405~~000.00 ~~299~~231,~~627~~955.5618 2 ~~0000036592~~0000332474 CA 80.00 01-~~Feb~~Mar-2007 ~~324~~271,~~000~~200.00 ~~332~~277,~~526~~037.7782 2 ~~0000331593~~0000594390 CACO 80.00 01-~~Feb~~Jan-2007 1276,000~~,000~~.00 1284,~~023,099~~124.7554 2 ~~0000625434~~0000595603 CA 75.0083 01-~~Mar~~Jan-2007 ~~600~~455,000.00 ~~614~~469,~~468~~289.6289 2 ~~0001339768~~0011048321 SCCA ~~100~~80.00 01-~~Dec~~Nov-2006 ~~230~~600,~~520~~000.00 63621,~~972~~419.7048 2 ~~0019611239~~0016025663 TXNY 7980.9900 01-~~Jan~~Dec-~~2007~~2006 ~~266~~488,~~850~~000.00 ~~265~~504,~~411~~437.9940 2 ~~1000125873~~0049972143 MDCA 7980.5200 01-~~Mar~~Jan-2007 ~~330~~544,000.00 ~~334~~556,~~411~~519.0585 2 ~~612071537A~~1000126923 CANJ 8064.0078 01-~~Feb~~Mar-2007 ~~268~~195,000.00 ~~274~~200,~~203~~002.7360

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0001435051~~0000084645 Loan Paid in Full 0 7.~~375~~500% 360 1011 1 ~~0001513642~~0000618272 Loan Paid in Full 0 7.500% 480 9 1 0000618835 Loan Paid in Full 0 7.500% 360 9 1 0005120092 Loan Paid in Full 0 8.000% 360 910 21 ~~0000036592~~0011076997 Loan Paid in Full 0 8.~~500~~125% 360 12 1 0020611226 Loan Paid in Full 0 6.625% 360 11 2 0000332474 Loan Paid in Full 0 8.125% 360 9 2 ~~0000331593~~0000594390 Loan Paid in Full 0 7.~~875~~500% 360 811 2 ~~0000625434~~0000595603 Loan Paid in Full 0 7.~~750~~000% 360 711 2 ~~0001339768~~0011048321 Loan Paid in Full 0 87.~~250~~375% 360 1013 2 ~~0019611239~~0016025663 Loan Paid in Full 0 67.~~750~~125% 360 912 2 ~~1000125873~~0049972143 Loan Paid in Full (1) 86.~~000~~875% 360 711 2 ~~612071537A~~1000126923 Loan Paid in Full 0 86.~~500~~875% 360 89

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 03 0886,280.0046 027,912.0010 0.00 2 30 ~~1,217,658~~0.1700 ~~39,699~~0.4300 0.00 Total 3 1886,~~217,658~~280.1746 3927,~~699~~912.4310 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 21 ~~0000036592~~0000618272 0911/2830/2007 ~~331~~401,~~544~~871.3376 1112,~~336~~046.1204 0.00 21 ~~0000625434~~0000618835 ~~09/~~11/23/2007 ~~612~~342,~~619~~895.0301 1910,~~017~~346.7806 0.00 21 ~~612071537A~~0005120092 0911/2706/2007 ~~273~~141,~~494~~513.8169 95,~~345~~520.5300 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~310~~406% Current Month 34.~~653~~765% Current Month ~~214~~226.~~394~~449% 3 Month Average 0.~~731~~453% 3 Month Average 85.~~368~~288% 3 Month Average ~~588~~277.~~919~~300% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 1.812% N/A Apr-2007 297.441% N/A May-2007 5.395% N/A May-2007 764.956% N/A Jun-2007 9.814% N/A Jun-2007 1,083.855% N/A Jul-2007 12.894% N/A Jul-2007 1,167.897% N/A Aug-2007 12.226% N/A Aug-2007 938.867% N/A Sep-2007 9.225% N/A Sep-2007 613.496% N/A Oct-2007 3.653% N/A Oct-2007 214.394% N/A Nov-2007 7.447% N/A Nov-2007 391.058% N/A Dec-2007 4.765% N/A Dec-2007 226.449% 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.~~226~~591% Current Month 26.~~674~~865% Current Month ~~151~~317.~~609~~300% 3 Month Average 0.~~700~~450% 3 Month Average 85.~~009~~257% 3 Month Average ~~540~~262.~~400~~150% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 5.977% N/A Apr-2007 938.733% N/A May-2007 7.256% N/A May-2007 949.823% N/A Jun-2007 10.215% N/A Jun-2007 1,060.364% N/A Jul-2007 7.818% N/A Jul-2007 672.127% N/A Aug-2007 10.999% N/A Aug-2007 807.457% N/A Sep-2007 10.354% N/A Sep-2007 662.134% N/A Oct-2007 2.674% N/A Oct-2007 151.609% N/A Nov-2007 6.234% N/A Nov-2007 317.542% N/A Dec-2007 6.865% N/A Dec-2007 317.300% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 0.~~341~~338% Current Month 43.~~011~~979% Current Month ~~238~~191.~~477~~092% 3 Month Average 0.~~743~~454% 3 Month Average 85.~~497~~294% 3 Month Average ~~607~~282.~~613~~891% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.006% N/A Apr-2007 0.942% N/A May-2007 4.705% N/A May-2007 688.017% N/A Jun-2007 9.667% N/A Jun-2007 1,093.149% N/A Jul-2007 14.684% N/A Jul-2007 1,356.709% N/A Aug-2007 12.673% N/A Aug-2007 990.010% N/A Sep-2007 8.806% N/A Sep-2007 594.351% N/A Oct-2007 4.011% N/A Oct-2007 238.477% N/A Nov-2007 7.891% N/A Nov-2007 419.104% N/A Dec-2007 3.979% N/A Dec-2007 191.092% 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 5.749 0 0.00 0.000 0 0.00 0.000 5.750 5.999 2 ~~747~~750,~~067~~898.3224 0.058 1 ~~415~~417,~~454~~591.8892 0.~~120~~121 6.000 6.249 4 1,~~539~~542,~~679~~190.2870 0.~~119~~120 1 ~~402~~404,~~143~~201.5940 0.~~116~~117 6.250 6.499 9 5,~~122~~140,~~905~~519.9351 0.~~397~~400 3 ~~719~~723,~~958~~629.7690 0.~~207~~209 6.500 6.749 5655 2322,~~031~~881,~~872~~208.2694 1.~~783~~781 2726 87,~~187~~984,~~961~~370.9548 2.~~355~~310 6.750 6.999 ~~225~~221 9896,~~052~~297,~~534~~982.5287 7.~~592~~494 9594 27,~~865~~578,~~146~~522.9933 87.~~016~~979 7.000 7.249 ~~240~~237 ~~108~~107,~~762~~594,~~311~~613.6860 8.~~422~~373 98 29,~~667~~792,~~079~~365.6310 8.~~534~~619 7.250 7.499 ~~404~~402 ~~178~~177,~~113~~936,~~124~~910.0853 13.~~791~~848 ~~172~~171 52,~~700~~554,~~281~~500.4892 15.~~161~~204 7.500 7.749 ~~517~~510 ~~225~~223,~~250~~582,~~816~~747.2003 17.~~441~~400 ~~206~~203 6059,~~403~~523,~~085~~706.8384 17.~~376~~220 7.750 7.999 ~~563~~560 239,~~105~~306,~~120~~623.9312 18.~~514~~624 ~~233~~232 6970,~~950~~037,~~116~~623.04 20.~~123~~262 8.000 8.249 ~~502~~494 ~~204~~201,~~143~~881,~~856~~852.3917 15.~~807~~711 ~~174~~172 49,~~380~~130,~~169~~889.0651 14.~~205~~214 8.250 8.499 ~~367~~365 157,~~004~~118,~~519~~092.5110 12.~~157~~228 ~~101~~99 2928,~~226~~698,~~100~~013.4437 8.~~408~~302 8.500 8.749 7778 28,~~420~~810,~~528~~464.5327 2.~~201~~242 4041 11,~~216~~498,~~394~~740.5557 3.~~227~~327 8.750 8.999 42 14,~~455~~635,~~142~~427.1430 1.~~119~~139 17 4,~~679~~800,~~418~~180.8076 1.~~346~~389 9.000 9.249 1211 4,~~403~~129,~~554~~040.2054 0.~~341~~321 76 2,~~383~~095,~~682~~032.8430 0.~~686~~606 9.250 9.499 34 2,~~356~~612,~~223~~992.7685 0.~~182~~203 1 ~~417~~419,~~167~~924.4850 0.~~120~~121 9.500 9.749 1 ~~236~~734,~~284~~166.7011 0.~~018~~057 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 10 ~~728,847~~0.3000 0.~~056~~000 0 0.00 0.000 Total 32,~~025~~995 1,~~291~~284,~~474~~955,~~388~~729.7388 100.000 1,~~176~~165 ~~347~~345,~~614~~659,~~162~~292.3294 100.000

Interest Rate Stratification (continued) 2 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.500 0 0.00 0.000 5.500 5.749 0 0.00 0.000 5.750 5.999 1 ~~331~~333,~~612~~306.4432 0.035 6.000 6.249 3 1,137,~~535~~989.6930 0.121 6.250 6.499 6 4,~~402~~416,~~947~~889.1761 0.~~466~~470 6.500 6.749 29 14,~~843~~896,~~910~~838.3146 1.~~573~~586 6.750 6.999 ~~130~~127 7068,~~187~~719,~~387~~460.5354 7.~~436~~316 7.000 7.249 ~~142~~139 7977,~~095~~802,~~232~~248.0550 8.~~380~~283 7.250 7.499 ~~232~~231 125,~~412~~382,~~842~~409.6061 13.~~287~~349 7.500 7.749 ~~311~~307 164,~~847~~059,~~730~~040.3719 17.~~465~~466 7.750 7.999 ~~330~~328 169,~~155~~269,~~004~~000.8908 1718.~~922~~021 8.000 8.249 ~~328~~322 ~~154~~152,~~763~~750,~~687~~962.3366 16.~~397~~262 8.250 8.499 266 ~~127~~128,~~778~~420,~~419~~078.0773 13.~~538~~672 8.500 8.749 37 17,~~204~~311,~~133~~723.9870 1.~~823~~843 8.750 8.999 25 9,~~775~~835,~~723~~246.3454 1.~~036~~047 9.000 9.249 5 2,~~019~~034,~~871~~008.3624 0.~~214~~217 9.250 9.499 23 12,~~939~~193,~~056~~068.2835 0.~~205~~233 9.500 9.749 1 ~~236~~734,~~284~~166.7011 0.~~025~~078 9.750 9.999 0 0.00 0.000 >= 10.000 10 ~~728,847~~0.3000 0.~~077~~000 Total 1,~~849~~830 ~~943~~939,~~860~~296,~~226~~436.4194 100.000

Filing Compare · HarborView 2007-2