10-D 1 sdv07op1_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: 333-140279-05 Soundview Home Loan Trust 2007-OPT1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140279 Financial Asset Securities Corp. (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) 54-2199927 54-2199928 54-2199929 54-2199930 54-2199931 54-2199932 54-2199933 (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)) 1-A-1 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-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___ ____________ X _____ _____ __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 Soundview Home Loan Trust 2007-OPT1. 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 Soundview Home Loan Trust 2007-OPT1, 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. Financial Asset Securities Corp. (Depositor) /s/ Thomas J. Conway Thomas J. Conway, Senior Vice President Date: January 3, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Soundview Home Loan Trust 2007-OPT1, relating to the December 26, 2007 distribution. EX-99.1 Soundview Home Loan Trust Asset-Backed Certificates Distribution Date: 12/26/2007 Soundview Home Loan Trust Asset-Backed Certificates Series 2007-OPT1 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 1-A-1 83612TAA0 1012/24/2007 54.~~33125~~98313% ~~878~~862,~~384~~705,~~299~~246.2974 3,~~902~~582,~~405~~477.2500 2-A-1 83612TAB8 1012/24/2007 54.~~21125~~86313% ~~341~~332,~~683~~835,~~598~~423.9524 1,~~483~~348,~~832~~851.2161 2-A-2 83612TAC6 1012/24/2007 54.~~28125~~93313% 171,843,000.00 ~~756~~706,~~288~~436.2055 2-A-3 83612TAD4 1012/24/2007 54.~~34125~~99313% 178,045,000.00 ~~792~~740,~~485~~834.7186 2-A-4 83612TAE2 1012/24/2007 5.~~41125~~06313% 62,246,000.00 ~~280~~262,~~690~~632.5699 M-1 83612TAF9 1012/24/2007 5.~~46125~~11313% 104,480,000.00 ~~475~~445,~~492~~183.8319 M-2 83612TAG7 1012/24/2007 5.~~48125~~13313% 105,641,000.00 ~~482~~451,~~537~~890.2882 M-3 83612TAH5 1012/24/2007 5.~~53125~~18313% 44,114,000.00 ~~203~~190,~~337~~540.9750 M-4 83612TAJ1 1012/24/2007 5.~~73125~~38313% 42,953,000.00 ~~205~~192,~~145~~684.3265 M-5 83612TAK8 1012/24/2007 5.~~98125~~63313% 38,309,000.00 ~~190~~179,~~946~~832.4298 M-6 83612TAL6 1012/24/2007 65.~~33125~~98313% 32,505,000.00 ~~171~~162,~~497~~068.7303 M-7 83612TAM4 1012/24/2007 6.~~88125~~53313% 27,861,000.00 ~~159~~151,~~765~~682.4295 M-8 83612TAN2 1012/24/2007 7.~~63125~~28313% 13,931,000.00 8884,~~592~~551.4507 M-9 83612TAP7 1012/24/2007 7.~~63125~~28313% 44,114,000.00 ~~280~~267,~~537~~740.4700 M-10 83612TAQ5 1012/24/2007 7.~~63125~~28313% 35,988,000.00 ~~228~~218,~~861~~421.1907 X 83612TAR3 1012/24/2007 0.~~12002~~12088% 0.00 ~~212~~211,~~244~~295.1996 C SDV07OP1C 0911/2830/2007 0.00000% 89,388,768.87 4,~~932~~514,~~623~~585.9660 P SDV07OP1P 0911/2830/2007 0.00000% 100.00 ~~140~~164,~~377~~637.7197 R SDV07OP1R 0911/2830/2007 0.00000% 0.00 0.00 R-X SDV07OPRX 1012/24/2007 0.00000% 0.00 0.00 Totals 2,~~211~~186,~~486~~959,~~767~~538.1185 1413,~~987~~876,~~661~~347.8780

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 710,~~360~~250,~~647~~373.5398 0.00 ~~871~~852,~~023~~454,~~651~~872.76 1113,~~263~~832,~~052~~850.7898 0.00 2-A-1 43,~~387~~992,~~289~~013.1097 0.00 ~~337~~328,~~296~~843,~~309~~409.8526 5,~~871~~340,~~121~~865.3158 0.00 2-A-2 0.00 0.00 171,843,000.00 ~~756~~706,~~288~~436.2055 0.00 2-A-3 0.00 0.00 178,045,000.00 ~~792~~740,~~485~~834.7186 0.00 2-A-4 0.00 0.00 62,246,000.00 ~~280~~262,~~690~~632.5699 0.00 M-1 0.00 0.00 104,480,000.00 ~~475~~445,~~492~~183.8319 0.00 M-2 0.00 0.00 105,641,000.00 ~~482~~451,~~537~~890.2882 0.00 M-3 0.00 0.00 44,114,000.00 ~~203~~190,~~337~~540.9750 0.00 M-4 0.00 0.00 42,953,000.00 ~~205~~192,~~145~~684.3265 0.00 M-5 0.00 0.00 38,309,000.00 ~~190~~179,~~946~~832.4298 0.00 M-6 0.00 0.00 32,505,000.00 ~~171~~162,~~497~~068.7303 0.00 M-7 0.00 0.00 27,861,000.00 ~~159~~151,~~765~~682.4295 0.00 M-8 0.00 0.00 13,931,000.00 8884,~~592~~551.4507 0.00 M-9 0.00 0.00 44,114,000.00 ~~280~~267,~~537~~740.4700 0.00 M-10 0.00 0.00 35,988,000.00 ~~228~~218,~~861~~421.1907 0.00 X 0.00 0.00 0.00 ~~212~~211,~~244~~295.1996 0.00 C 0.00 0.00 89,388,768.87 4,~~932~~514,~~623~~585.9660 0.00 P 0.00 0.00 100.00 ~~140~~164,~~377~~637.7197 0.00 R 0.00 0.00 0.00 0.00 0.00 R-X 0.00 0.00 0.00 0.00 0.00 Totals 1114,~~747~~242,~~936~~387.6395 0.00 2,~~199~~172,~~738~~717,~~830~~150.4889 2628,~~735~~118,~~598~~735.5075 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 1-A-1 925,181,000.00 ~~878~~862,~~384~~705,~~299~~246.2974 0.00 710,~~360~~250,~~647~~373.5398 0.00 2-A-1 405,186,000.00 ~~341~~332,~~683~~835,~~598~~423.9524 0.00 43,~~387~~992,~~289~~013.1097 0.00 2-A-2 171,843,000.00 171,843,000.00 0.00 0.00 0.00 2-A-3 178,045,000.00 178,045,000.00 0.00 0.00 0.00 2-A-4 62,246,000.00 62,246,000.00 0.00 0.00 0.00 M-1 104,480,000.00 104,480,000.00 0.00 0.00 0.00 M-2 105,641,000.00 105,641,000.00 0.00 0.00 0.00 M-3 44,114,000.00 44,114,000.00 0.00 0.00 0.00 M-4 42,953,000.00 42,953,000.00 0.00 0.00 0.00 M-5 38,309,000.00 38,309,000.00 0.00 0.00 0.00 M-6 32,505,000.00 32,505,000.00 0.00 0.00 0.00 M-7 27,861,000.00 27,861,000.00 0.00 0.00 0.00 M-8 13,931,000.00 13,931,000.00 0.00 0.00 0.00 M-9 44,114,000.00 44,114,000.00 0.00 0.00 0.00 M-10 35,988,000.00 35,988,000.00 0.00 0.00 0.00 X 2,232,397,000.00 0.00 0.00 0.00 0.00 C 89,389,104.53 89,388,768.87 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 R 1.00 0.00 0.00 0.00 0.00 R-X 0.00 0.00 0.00 0.00 0.00 Totals 4,554,183,205.53 2,~~211~~186,~~486~~959,~~767~~538.1185 0.00 1114,~~747~~242,~~936~~387.6395 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00 710,~~360~~250,~~647~~373.5398 ~~871~~852,~~023~~454,~~651~~872.76 0.~~94146297~~92139254 710,~~360~~250,~~647~~373.5398 2-A-1 0.00 43,~~387~~992,~~289~~013.1097 ~~337~~328,~~296~~843,~~309~~409.8526 0.~~83244809~~81158631 43,~~387~~992,~~289~~013.1097 2-A-2 0.00 0.00 171,843,000.00 1.00000000 0.00 2-A-3 0.00 0.00 178,045,000.00 1.00000000 0.00 2-A-4 0.00 0.00 62,246,000.00 1.00000000 0.00 M-1 0.00 0.00 104,480,000.00 1.00000000 0.00 M-2 0.00 0.00 105,641,000.00 1.00000000 0.00 M-3 0.00 0.00 44,114,000.00 1.00000000 0.00 M-4 0.00 0.00 42,953,000.00 1.00000000 0.00 M-5 0.00 0.00 38,309,000.00 1.00000000 0.00 M-6 0.00 0.00 32,505,000.00 1.00000000 0.00 M-7 0.00 0.00 27,861,000.00 1.00000000 0.00 M-8 0.00 0.00 13,931,000.00 1.00000000 0.00 M-9 0.00 0.00 44,114,000.00 1.00000000 0.00 M-10 0.00 0.00 35,988,000.00 1.00000000 0.00 X 0.00 0.00 0.00 0.00000000 0.00 C 0.00 0.00 89,388,768.87 0.99999624 0.00 P 0.00 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 R-X 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 1114,~~747~~242,~~936~~387.6395 2,~~199~~172,~~738~~717,~~830~~150.4889 0.~~48301501~~47708163 1114,~~747~~242,~~936~~387.6395 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 1-A-1 925,181,000.00 ~~949~~932.~~41886970~~47185874 0.00000000 711.~~95590001~~07931743 0.00000000 2-A-1 405,186,000.00 ~~843~~821.~~27592501~~43860657 0.00000000 109.~~82783981~~85229986 0.00000000 2-A-2 171,843,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3 178,045,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 62,246,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 104,480,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 105,641,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 44,114,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 42,953,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 38,309,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 32,505,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 27,861,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 13,931,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9 44,114,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-10 35,988,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 2,232,397,000.00 0.00000000 0.00000000 0.00000000 0.00000000 C 89,389,104.53 999.99624496 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 1.00 0.00000000 0.00000000 0.00000000 0.00000000 R-X 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 1-A-1 0.00000000 711.~~95590001~~07931743 ~~941~~921.~~46296969~~39254131 0.~~94146297~~92139254 711.~~95590001~~07931743 2-A-1 0.00000000 109.~~82783981~~85229986 ~~832~~811.~~44808520~~58630668 0.~~83244809~~81158631 109.~~82783981~~85229986 2-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-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 X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 999.99624496 0.99999624 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-X 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 1-A-1 0911/2526/07 - 1012/2425/07 30 54.~~33125~~98313% ~~878~~862,~~384~~705,~~299~~246.2974 3,~~902~~582,~~405~~477.2500 0.00 2-A-1 0911/2526/07 - 1012/2425/07 30 54.~~21125~~86313% ~~341~~332,~~683~~835,~~598~~423.9524 1,~~483~~348,~~832~~851.2161 0.00 2-A-2 0911/2526/07 - 1012/2425/07 30 54.~~28125~~93313% 171,843,000.00 ~~756~~706,~~288~~436.2055 0.00 2-A-3 0911/2526/07 - 1012/2425/07 30 54.~~34125~~99313% 178,045,000.00 ~~792~~740,~~485~~834.7186 0.00 2-A-4 0911/2526/07 - 1012/2425/07 30 5.~~41125~~06313% 62,246,000.00 ~~280~~262,~~690~~632.5699 0.00 M-1 0911/2526/07 - 1012/2425/07 30 5.~~46125~~11313% 104,480,000.00 ~~475~~445,~~492~~183.8319 0.00 M-2 0911/2526/07 - 1012/2425/07 30 5.~~48125~~13313% 105,641,000.00 ~~482~~451,~~537~~890.2882 0.00 M-3 0911/2526/07 - 1012/2425/07 30 5.~~53125~~18313% 44,114,000.00 ~~203~~190,~~337~~540.9750 0.00 M-4 0911/2526/07 - 1012/2425/07 30 5.~~73125~~38313% 42,953,000.00 ~~205~~192,~~145~~684.3265 0.00 M-5 0911/2526/07 - 1012/2425/07 30 5.~~98125~~63313% 38,309,000.00 ~~190~~179,~~946~~832.4298 0.00 M-6 0911/2526/07 - 1012/2425/07 30 65.~~33125~~98313% 32,505,000.00 ~~171~~162,~~497~~068.7303 0.00 M-7 0911/2526/07 - 1012/2425/07 30 6.~~88125~~53313% 27,861,000.00 ~~159~~151,~~765~~682.4295 0.00 M-8 0911/2526/07 - 1012/2425/07 30 7.~~63125~~28313% 13,931,000.00 8884,~~592~~551.4507 0.00 M-9 0911/2526/07 - 1012/2425/07 30 7.~~63125~~28313% 44,114,000.00 ~~280~~267,~~537~~740.4700 0.00 M-10 0911/2526/07 - 1012/2425/07 30 7.~~63125~~28313% 35,988,000.00 ~~228~~218,~~861~~421.1907 0.00 X 0911/2526/07 - 1012/2425/07 30 0.~~12002~~12088% 2,~~122,~~097,~~898~~570,669.2498 ~~212~~211,~~244~~295.1996 0.00 C N/A N/A 0.00000% 2,~~211~~186,~~486~~959,~~767~~538.1185 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% 2,~~211~~186,~~486~~959,~~767~~538.1185 0.00 0.00 R-X N/A N/A 0.00000% 0.00 0.00 0.00 Totals 9,~~914~~197,~~660~~124.2023 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 1-A-1 0.00 0.00 3,~~902~~582,~~405~~477.2500 0.00 ~~871~~852,~~023~~454,~~651~~872.76 2-A-1 0.00 0.00 1,~~483~~348,~~832~~851.2161 0.00 ~~337~~328,~~296~~843,~~309~~409.8526 2-A-2 0.00 0.00 ~~756~~706,~~288~~436.2055 0.00 171,843,000.00 2-A-3 0.00 0.00 ~~792~~740,~~485~~834.7186 0.00 178,045,000.00 2-A-4 0.00 0.00 ~~280~~262,~~690~~632.5699 0.00 62,246,000.00 M-1 0.00 0.00 ~~475~~445,~~492~~183.8319 0.00 104,480,000.00 M-2 0.00 0.00 ~~482~~451,~~537~~890.2882 0.00 105,641,000.00 M-3 0.00 0.00 ~~203~~190,~~337~~540.9750 0.00 44,114,000.00 M-4 0.00 0.00 ~~205~~192,~~145~~684.3265 0.00 42,953,000.00 M-5 0.00 0.00 ~~190~~179,~~946~~832.4298 0.00 38,309,000.00 M-6 0.00 0.00 ~~171~~162,~~497~~068.7303 0.00 32,505,000.00 M-7 0.00 0.00 ~~159~~151,~~765~~682.4295 0.00 27,861,000.00 M-8 0.00 0.00 8884,~~592~~551.4507 0.00 13,931,000.00 M-9 0.00 0.00 ~~280~~267,~~537~~740.4700 0.00 44,114,000.00 M-10 0.00 0.00 ~~228~~218,~~861~~421.1907 0.00 35,988,000.00 X 0.00 0.00 ~~212~~211,~~244~~295.1996 0.00 2,~~110~~083,~~349~~328,~~961~~282.6103 C 0.00 0.00 4,~~932~~514,~~623~~585.9660 0.00 2,~~199~~172,~~738~~717,~~830~~150.4890 P 0.00 0.00 ~~140~~164,~~377~~637.7197 0.00 100.00 R 0.00 0.00 0.00 0.00 2,~~199~~172,~~738~~717,~~830~~150.4890 R-X 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1413,~~987~~876,~~661~~347.8780 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 1-A-1 925,181,000.00 54.~~33125~~98313% ~~949~~932.~~41886970~~47185874 43.~~21799113~~87219041 0.00000000 2-A-1 405,186,000.00 54.~~21125~~86313% ~~843~~821.~~27592501~~43860657 3.~~66210138~~32896894 0.00000000 2-A-2 171,843,000.00 54.~~28125~~93313% 1000.00000000 4.~~40104165~~11094167 0.00000000 2-A-3 178,045,000.00 54.~~34125~~99313% 1000.00000000 4.~~45104165~~16094167 0.00000000 2-A-4 62,246,000.00 5.~~41125~~06313% 1000.00000000 4.~~50937506~~21927497 0.00000000 M-1 104,480,000.00 5.~~46125~~11313% 1000.00000000 4.~~55104163~~26094171 0.00000000 M-2 105,641,000.00 5.~~48125~~13313% 1000.00000000 4.~~56770837~~27760831 0.00000000 M-3 44,114,000.00 5.~~53125~~18313% 1000.00000000 4.~~60937503~~31927506 0.00000000 M-4 42,953,000.00 5.~~73125~~38313% 1000.00000000 4.~~77604172~~48594161 0.00000000 M-5 38,309,000.00 5.~~98125~~63313% 1000.00000000 4.~~98437495~~69427497 0.00000000 M-6 32,505,000.00 65.~~33125~~98313% 1000.00000000 54.~~27604153~~98594155 0.00000000 M-7 27,861,000.00 6.~~88125~~53313% 1000.00000000 5.~~73437493~~44427515 0.00000000 M-8 13,931,000.00 7.~~63125~~28313% 1000.00000000 6.~~35937478~~06927500 0.00000000 M-9 44,114,000.00 7.~~63125~~28313% 1000.00000000 6.~~35937503~~06927506 0.00000000 M-10 35,988,000.00 7.~~63125~~28313% 1000.00000000 6.~~35937507~~06927504 0.00000000 X 2,232,397,000.00 0.~~12002~~12088% ~~950~~939.~~59162785~~60468052 0.~~09507457~~09464981 0.00000000 C 89,389,104.53 0.00000% ~~24740~~24465.~~00359146~~61636733 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 1.00 0.00000% ~~2211486767110~~2186959538850.00000000 0.00000000 0.00000000 R-X 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 1-A-1 0.00000000 0.00000000 43.~~21799113~~87219041 0.00000000 ~~941~~921.~~46296969~~39254131 2-A-1 0.00000000 0.00000000 3.~~66210138~~32896894 0.00000000 ~~832~~811.~~44808520~~58630668 2-A-2 0.00000000 0.00000000 4.~~40104165~~11094167 0.00000000 1000.00000000 2-A-3 0.00000000 0.00000000 4.~~45104165~~16094167 0.00000000 1000.00000000 2-A-4 0.00000000 0.00000000 4.~~50937506~~21927497 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~55104163~~26094171 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~56770837~~27760831 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~60937503~~31927506 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~77604172~~48594161 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~98437495~~69427497 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 54.~~27604153~~98594155 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 5.~~73437493~~44427515 0.00000000 1000.00000000 M-8 0.00000000 0.00000000 6.~~35937478~~06927500 0.00000000 1000.00000000 M-9 0.00000000 0.00000000 6.~~35937503~~06927506 0.00000000 1000.00000000 M-10 0.00000000 0.00000000 6.~~35937507~~06927504 0.00000000 1000.00000000 X 0.00000000 0.00000000 0.~~09507457~~09464981 0.00000000 ~~945~~933.~~32915141~~22481710 C 0.00000000 0.00000000 5550.~~18148980~~50487555 0.00000000 ~~24608~~24306.~~57888717~~28612205 P 0.00000000 0.00000000 ~~1403777~~1646379.~~10000000~~70000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 ~~2199738830480~~2172717150900.00000000 R-X 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 2629,~~653~~170,~~711~~719.7190 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 3,~~138~~965,~~741~~240.0244 Gains & Subsequent Recoveries (Realized Losses) (~~213~~427,~~720~~018.1196) Prepayment Penalties ~~140~~164,~~377~~637.7197 Swap/Cap Payments 0.00 Total Deposits 2932,~~719~~873,~~110~~579.3335 Withdrawals Swap Payments 0693,612.0003 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 23,~~431~~516,~~754~~980.9635 Total Administration Fees ~~551~~544,~~756~~251.8722 Payment of Interest and Principal 2628,~~735~~118,~~598~~735.5075 Total Withdrawals (Pool Distribution Amount) 2932,~~719~~873,~~110~~579.3335 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~551~~544,~~756~~251.8722 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~551~~544,~~756~~251.8722 *Servicer Payees include: OPTION ONE

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Net WAC Rate Carryover Reserve Account 0.00 0.00 0.00 0.00 Supplemental Interest Trust 0.00 0.00 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Interest Rate Cap Agreement - Lehman Brothers 0.00 0.00 0.00 Intrest Rate SWAP Agreement - Bear Stearns 08,277,967.0090 08,971,579.0093 0(693,612.0003)

Collateral Statement Group Group 1 Fixed Group 1 ARM Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 8.~~364474~~337557 8.~~541687~~536426 Weighted Average Net Rate 8.~~064732~~038391 8.~~241687~~236456 Weighted Average Pass-Through Rate 8.~~064732~~038391 8.~~241687~~236456 Weighted Average Remaining Term ~~351~~349 ~~354~~352 Principal And Interest Constant 2,~~710~~674,~~005~~264.2595 6,~~179~~092,~~397~~758.6749 Beginning Loan Count 2,~~446~~413 3,~~628~~574 Loans Paid in Full 1516 2431 Ending Loan Count 2,~~431~~397 3,~~604~~543 Beginning Scheduled Balance ~~360~~356,~~463~~531,~~120~~270.6002 ~~825~~813,~~493~~858,~~002~~478.5952 Ending Scheduled Balance ~~358~~353,~~565~~983,~~412~~467.9657 ~~820~~806,~~156~~367,~~359~~055.5324 Actual Ending Collateral Balance ~~358~~354,~~784~~220,~~372~~076.2754 ~~820~~806,~~552~~839,~~258~~525.5548 Scheduled Principal 197,~~435~~098.0243 303,~~478~~223.7701 Unscheduled Principal 12,~~700~~350,~~272~~704.6202 57,~~033~~188,~~164~~200.2927 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~512~~477,~~570~~166.2352 5,~~875~~789,~~918~~535.9048 Servicing Fees 9088,~~038~~884.2994 ~~206~~203,~~373~~444.2539 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~422~~388,~~531~~281.9458 5,~~669~~586,~~545~~091.6509 Realized Loss Amount 046,465.0002 036,661.0096 Cumulative Realized Loss 088,333.0014 036,661.0096 Percentage of Cumulative Losses 0.~~0000~~0238 0.~~0000~~0043 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 2024,~~333~~492.3348 5976,~~846~~210.6582 Prepayment Penalty Paid Count 104 12 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 1 Fixed Group 2 ARM Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 98.~~014367~~757074 8.~~294547~~289963 Weighted Average Net Rate 8.~~719881~~468838 7.~~994547~~990006 Weighted Average Pass-Through Rate 8.~~719881~~468838 7.~~994547~~990006 Weighted Average Remaining Term ~~348~~346 ~~353~~351 Principal And Interest Constant 1,~~814~~749,~~475~~118.4351 5,~~786~~737,~~263~~049.4244 Beginning Loan Count 1,~~919~~897 2,~~332~~310 Loans Paid in Full 106 129 Ending Loan Count 1,~~909~~891 2,~~320~~301 Beginning Scheduled Balance ~~225~~223,~~760~~636,~~499~~774.8424 ~~799~~792,~~770~~933,~~144~~016.0807 Ending Scheduled Balance ~~225~~222,~~135~~889,~~417~~076.4320 ~~795~~789,~~881~~477,~~640~~551.5689 Actual Ending Collateral Balance ~~225~~223,~~269~~038,~~555~~405.4056 ~~796~~789,~~234~~907,~~576~~040.2234 Scheduled Principal ~~118~~117,~~568~~115.7831 ~~258~~259,~~154~~228.2800 Unscheduled Principal ~~506~~630,~~513~~582.6373 3,~~630~~196,~~349~~236.2418 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~695~~632,~~906~~003.6520 5,~~528~~477,~~109~~821.1444 Servicing Fees 5553,~~402~~716.7990 ~~199~~198,~~942~~204.5499 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~640~~578,~~503~~286.8630 5,~~328~~279,~~166~~616.6045 Realized Loss Amount ~~213~~343,~~720~~891.1198 0.00 Cumulative Realized Loss ~~213~~557,~~720~~648.1169 0.00 Percentage of Cumulative Losses 0.~~0894~~2332 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 45,~~196~~000.4753 5658,~~001~~934.2614 Prepayment Penalty Paid Count 2 64 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Fixed & Mixed ARM Weighted Average Coupon Rate 8.~~471679~~437208 Weighted Average Net Rate 8.~~172284~~138573 Weighted Average Pass-Through Rate 8.~~172284~~138573 Weighted Average Remaining Term ~~353~~351 Principal And Interest Constant 16,~~490~~253,~~141~~191.7739 Beginning Loan Count 10,~~325~~194 Loans Paid in Full 6162 Ending Loan Count 10,~~264~~132 Beginning Scheduled Balance 2,~~211~~186,~~486~~959,~~767~~538.1185 Ending Scheduled Balance 2,~~199~~172,~~738~~717,~~830~~150.4890 Actual Ending Collateral Balance 2,~~200~~174,~~840~~005,~~762~~047.4492 Scheduled Principal ~~877~~876,~~636~~664.8575 Unscheduled Principal 1013,~~870~~365,~~299~~723.7820 Negative Amortized Principal 0.00 Scheduled Interest 15,~~612~~376,~~504~~526.9264 Servicing Fees ~~551~~544,~~756~~251.8722 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 1514,~~060~~832,~~748~~275.0542 Realized Loss Amount ~~213~~427,~~720~~018.1196 Cumulative Realized Loss ~~213~~682,~~720~~643.1179 Percentage of Cumulative Losses 0.~~0092~~0294 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount ~~140~~164,~~377~~637.7197 Prepayment Penalty Paid Count 3022 Special Servicing Fee 0.00

Additional Reporting - Deal Level Cash Reporting Net Monthly Excess Cash Flow 4,~~932~~920,~~623~~830.9672 Informational Reporting Net WAC Rate 87.~~057255~~642080% Credit Enhancement Percentage 26.~~334257~~661771% Trust Expenses From Collection Account 0.00 Trust Expenses From Distribution Account 0.00 Structural Reporting Overcollateralized Amount 89,388,768.87 Overcollateralization Deficiency Amount 0.00 Overcollateralization Increase 0.00 Overcollateralization Reduction Amount 0.00 Overcollateralization Target Amount 89,388,768.87 Trigger Event Reporting Stepdown NO Delinquency Trigger Trigger Result ~~Pass~~Fail Threshold Value 8.~~395293~~489448% Calculated Value 611.~~331352~~140049% Cumulative Loss Trigger Trigger Result Pass Threshold Value 100.000000% Calculated Value 0.~~008682~~027859% Trigger Event ~~Pass~~Fail

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 1114 06 0 1120 ~~922~~2,~~955~~468,376.8293 01,418,615.0031 0.00 ~~922~~3,~~955~~886,992.8224 30 Days ~~389~~431 02 31 0 ~~392~~434 8492,~~297~~545,~~519~~168.5674 0314,732.0037 ~~706~~94,~~597~~694.5386 0.00 8592,~~004~~954,~~117~~595.0997 60 Days ~~183~~243 52 5071 0 ~~238~~316 3950,~~833~~550,~~715~~906.7492 1153,~~171,594~~980.8509 1319,~~424~~974,~~694~~672.9890 0.00 5470,~~430~~679,~~005~~559.5791 90 Days ~~123~~118 80 7492 0 ~~205~~210 2622,~~136~~673,~~661~~609.7440 ~~2,023,384~~0.0400 2225,~~059~~341,~~057~~094.3984 0.00 5048,~~219~~014,~~103~~704.1724 120 Days 3161 116 51107 5 88189 47,~~473~~228,~~769~~371.3851 ~~103~~2,~~806~~944,042.2691 1732,~~650~~641,~~303~~121.0022 ~~736~~830,~~997~~387.3695 2243,~~964~~643,~~876~~923.0059 150 Days 2670 210 18102 31 49183 26,~~257~~832,~~604~~277.0455 ~~307~~3,~~439~~019,982.9099 533,~~424~~676,~~769~~837.1625 ~~571~~122,~~077~~941.0074 843,~~560~~652,~~890~~039.1053 180+ Days 650 0 7 054 1330 ~~265~~141 4,~~768~~117,477.7219 01,816,026.0008 116,~~420~~084,~~969~~766.0240 010,174,323.0058 132,~~686~~192,~~737~~593.7425 Totals ~~758~~973 2751 ~~203~~433 836 ~~996~~1,493 ~~157~~183,~~265~~947,~~039~~811.1831 410,~~529~~717,~~180~~141.8737 60129,~~686~~231,~~391~~802.0878 111,~~308~~127,~~074~~653.3627 ~~223~~335,~~788~~024,~~685~~408.4973 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.~~107171~~138176% 0.~~000000~~059218% 0.000000% 0.~~107171~~197394% 0.~~041937~~113541% 0.~~000000~~065254% 0.000000% 0.~~041937~~178794% 30 Days 34.~~789945~~253849% 0.~~000000~~019739% 0.~~029228~~009870% 0.000000% 34.~~819174~~283458% 34.~~830242~~256898% 0.~~000000~~014477% 0.~~032106~~004356% 0.000000% 34.~~862347~~275730% 60 Days 12.~~782931~~398342% 0.~~048714~~019739% 0.~~487140~~700750% 0.000000% 23.~~318784~~118831% 12.~~809932~~325243% 0.~~053234~~007083% 0.~~609980~~918796% 0.000000% 23.~~473146~~251122% 90 Days 1.~~198363~~164627% 0.~~077942~~000000% 0.~~720966~~908014% 0.000000% 12.~~997272~~072641% 1.~~187576~~042942% 0.~~091937~~000000% 1.~~002301~~165641% 0.000000% 2.~~281814~~208583% 120 Days 0.~~302027~~602053% 0.~~009743~~157916% 01.~~496882~~056060% 0.~~048714~~049349% 01.~~857366~~865377% 0.~~203275~~332491% 0.~~004717~~135420% 01.~~801980~~501428% 0.~~033487~~038196% 12.~~043459~~007536% 150 Days 0.~~253313~~690880% 0.~~019486~~098697% 01.~~175370~~006711% 0.~~029228~~009870% 01.~~477397~~806159% 0.~~102579~~314271% 0.~~013969~~138913% 01.~~246486~~549069% 0.~~025948~~005655% 02.~~388983~~007909% 180+ Days 0.~~058457~~493486% 0.~~000000~~069088% 0.~~068200~~532965% 0.~~000000~~296092% 01.~~126656~~391630% 0.~~012076~~189396% 0.~~000000~~083534% 0.~~064565~~739868% 0.~~000000~~467999% 01.~~076641~~480797% Totals 79.~~385035~~603237% 0.~~263055~~503356% 14.~~977786~~273589% 0.~~077942~~355310% 914.~~703819~~735492% 78.~~145680~~461241% 0.~~205793~~492968% 25.~~757419~~944411% 0.~~059435~~511850% 1015.~~168327~~410471% 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 3,~~138~~965,~~741~~240.0244

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 Fixed - 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 3 1 0 04 ~~1 41~~487,~~525~~886.5866 0145,925.0005 0.00 41633,~~525~~811.5871 30 Days 7488 0 10 0 7588 811,~~993~~293,~~168~~017.6617 0.00 ~~274,461~~0.0400 0.00 911,~~267~~293,~~629~~017.7017 60 Days 3341 1 48 0 3850 4,~~350~~571,~~686~~905.2504 ~~123~~23,~~275~~749.3510 ~~597~~1,~~918~~858,758.4619 0.00 56,~~071~~454,~~880~~412.0633 90 Days 2125 10 611 0 2836 12,~~524~~081,~~811~~184.1528 ~~331,161~~0.9400 ~~958~~2,~~782~~577,720.8768 0.00 24,~~814~~658,~~755~~904.96 120 Days 212 15 69 0 926 ~~110~~1,~~896~~036,734.2000 ~~103~~759,~~806~~376.2608 1,~~297~~940,~~633~~329.81 0.00 13,~~512~~736,~~336~~439.2789 150 Days 518 0 17 0 625 ~~382~~884,~~077~~251.8810 0.00 ~~163~~1,~~800~~165,769.0035 0.00 ~~545~~2,~~877~~050,020.8845 180+ Days 26 0 26 0 4 3916 288,~~177~~974.0208 0.00 ~~375~~1,~~769~~169,500.0200 0871,702.0083 ~~414~~2,~~946~~330,176.0491 Totals ~~137~~190 49 2042 04 ~~161~~245 1520,~~400~~156,~~817~~065.1667 ~~599~~1,~~769~~271,011.1384 38,~~668~~858,~~365~~003.2008 0871,702.0083 1931,~~668~~156,~~951~~783.4942 0-29 Days 0.~~041135~~125156% 0.~~000000~~041719% 0.000000% 0.~~041135~~166875% 0.~~011574~~137735% 0.~~000000~~041196% 0.000000% 0.~~011574~~178932% 30 Days 3.~~044015~~671256% 0.000000% 0.~~041135~~000000% 0.000000% 3.~~085150~~671256% 23.~~506566~~188136% 0.000000% 0.~~076497~~000000% 0.000000% 23.~~583064~~188136% 60 Days 1.~~357466~~710471% 0.~~041135~~041719% 0.~~164541~~333751% 0.000000% 12.~~563143~~085941% 1.~~212619~~290696% 0.~~034359~~006705% 0.~~166651~~524747% 0.000000% 1.~~413629~~822148% 90 Days 01.~~863842~~042970% 0.~~041135~~000000% 0.~~246812~~458907% 0.000000% 1.~~151789~~501877% 0.~~424994~~587540% 0.~~092301~~000000% 0.~~267231~~727717% 0.000000% 01.~~784526~~315257% 120 Days 0.~~082271~~500626% 0.~~041135~~208594% 0.~~246812~~375469% 0.000000% 01.~~370218~~084689% 0.~~030909~~292681% 0.~~028933~~214380% 0.~~361675~~547775% 0.000000% 01.~~421517~~054836% 150 Days 0.~~205677~~750939% 0.000000% 0.~~041135~~292032% 0.000000% 01.~~246812~~042970% 0.~~106492~~249633% 0.000000% 0.~~045654~~329109% 0.000000% 0.~~152147~~578742% 180+ Days 0.~~082271~~250313% 0.000000% 0.~~082271~~250313% 0.~~000000~~166875% 0.~~164541~~667501% 0.~~010919~~081580% 0.000000% 0.~~104734~~330162% 0.~~000000~~246091% 0.~~115653~~657833% Totals 57.~~635541~~926575% 0.~~164541~~375469% 01.~~822707~~752190% 0.~~000000~~166875% 610.~~622789~~221110% 45.~~292499~~690266% 0.~~167167~~358820% 12.~~022443~~500706% 0.~~000000~~246091% 58.~~482109~~795883% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 ARM - 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 03 0 16 ~~230~~733,~~305~~649.1158 0693,808.0031 0.00 ~~230~~1,~~305~~427,457.1189 30 Days ~~146~~167 01 0 0 ~~146~~168 3336,~~690~~380,~~110~~379.2961 0268,837.0077 0.00 0.00 3336,~~690~~649,~~110~~217.2938 60 Days 5981 1 2332 0 83114 1318,~~843~~895,~~793~~679.8857 ~~123~~130,~~886~~230.2699 57,~~041~~788,~~408~~628.4590 0.00 1926,~~009~~814,~~088~~539.5946 90 Days 2830 10 3447 0 6377 67,~~215~~810,~~326~~378.0396 ~~127,442~~0.0800 910,~~387~~008,~~622~~174.0531 0.00 1517,~~730~~818,~~390~~553.1627 120 Days 15 07 2552 23 2867 ~~331~~1,~~824~~299,006.2460 01,219,656.0007 712,~~014~~564,~~296~~033.2338 ~~330~~610,~~547~~617.3601 715,~~676~~693,~~667~~313.8306 150 Days 17 03 745 0 855 ~~209~~1,~~100~~488,872.0008 0764,422.0052 111,~~539~~634,~~412~~080.0011 0.00 113,~~748~~887,~~512~~374.0071 180+ Days 0 03 425 08 436 0.00 01,060,048.0025 ~~941~~6,~~200~~747,225.0015 01,932,219.0062 ~~941~~9,~~200~~739,493.0002 Totals ~~235~~290 318 93204 211 ~~333~~523 5465,~~290~~874,~~154~~316.4482 ~~481~~4,~~633~~176,845.4518 2349,~~923~~435,~~938~~950.7316 ~~330~~2,~~547~~542,836.3663 79122,~~026~~029,~~273~~948.9879 0-29 Days 0.~~027747~~084674% 0.~~000000~~084674% 0.000000% 0.~~027747~~169348% 0.~~028067~~090929% 0.~~000000~~085991% 0.000000% 0.~~028067~~176920% 30 Days 4.~~051054~~713520% 0.~~000000~~028225% 0.000000% 0.000000% 4.~~051054~~741744% 4.~~105785~~508998% 0.~~000000~~033320% 0.000000% 0.000000% 4.~~105785~~542318% 60 Days 12.~~637070~~286198% 0.~~027747~~028225% 0.~~638180~~903189% 0.000000% 23.~~302997~~217612% 12.~~687131~~341938% 0.~~015098~~016141% 0.~~614392~~965326% 0.000000% 23.~~316621~~323404% 90 Days 0.~~776915~~846740% 0.~~027747~~000000% 01.~~943396~~326559% 0.000000% 12.~~748058~~173299% 0.~~757456~~968021% 0.~~015531~~000000% 1.~~144061~~240417% 0.000000% 12.~~917049~~208438% 120 Days 0.~~027747~~141123% 0.~~000000~~197573% 01.~~693674~~467683% 0.~~055494~~084674% 01.~~776915~~891053% 0.~~040439~~160999% 0.~~000000~~151165% 01.~~854826~~557191% 0.~~040284~~075680% 01.~~935549~~945035% 150 Days 0.~~027747~~197573% 0.~~000000~~084674% 01.~~194229~~270110% 0.000000% 01.~~221976~~552357% 0.~~025483~~184531% 0.~~000000~~094743% 01.~~187607~~441932% 0.000000% 01.~~213090~~721207% 180+ Days 0.000000% 0.~~000000~~084674% 0.~~110988~~705617% 0.~~000000~~225797% 01.~~110988~~016088% 0.000000% 0.~~000000~~131383% 0.~~114703~~836254% 0.~~000000~~239480% 01.~~114703~~207116% Totals 68.~~520533~~185154% 0.~~083241~~508044% 25.~~580466~~757832% 0.~~055494~~310471% 914.~~239734~~761502% 68.~~616295~~164488% 0.~~058696~~517680% 26.~~915590~~127111% 0.~~040284~~315160% 915.~~630864~~124439% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 Fixed - 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 53 0 0 53 ~~138~~79,~~023~~477.7992 0.00 0.00 ~~138~~79,~~023~~477.7992 30 Days 6679 01 01 0 6681 69,~~446~~351,~~460~~003.2392 045,894.0060 094,694.0086 0.00 69,~~446~~491,~~460~~593.2338 60 Days 4760 10 3 0 5163 45,~~221~~826,~~191~~204.2970 ~~64,968~~0.1900 ~~762~~830,~~002~~503.8029 0.00 56,~~048~~656,~~162~~707.2899 90 Days 4337 30 32 0 4939 3,~~490~~117,~~405~~354.5989 ~~438,509~~0.5500 ~~716~~363,~~233~~364.9476 0.00 43,~~645~~480,~~149~~719.0865 120 Days 2237 02 3 02 2544 12,~~896~~590,~~232~~091.8273 049,593.0088 1,~~157~~108,~~154~~680.0264 0219,770.0094 3,~~053~~968,~~386~~137.8419 150 Days 2041 0 1 6 0 2148 13,~~666~~074,~~426~~399.1639 056,722.0011 ~~320~~1,~~000~~322,153.0017 0.00 14,~~986~~453,~~426~~274.1667 180+ Days 443 01 03 0 447 ~~226~~3,~~591~~445,135.7011 018,575.0007 01,157,154.0002 0.00 ~~226~~4,~~591~~620,864.7020 Totals ~~202~~297 98 1018 02 ~~221~~325 1727,~~947~~404,~~307~~189.7974 ~~641~~250,~~501~~263.5358 24,~~955~~876,~~390~~550.7674 0219,770.0094 2132,~~544~~750,~~200~~775.0800 0-29 Days 0.~~261917~~158646% 0.000000% 0.000000% 0.~~261917~~158646% 0.~~061271~~035634% 0.000000% 0.000000% 0.~~061271~~035634% 30 Days 34.~~457307~~177684% 0.~~000000~~052882% 0.~~000000~~052882% 0.000000% 34.~~457307~~283448% 24.~~861665~~192553% 0.~~000000~~020577% 0.~~000000~~042457% 0.000000% 24.~~861665~~255587% 60 Days 23.~~462022~~172924% 0.~~052383~~000000% 0.~~157150~~158646% 0.000000% 23.~~671556~~331571% 12.~~873840~~612198% 0.~~028840~~000000% 0.~~338263~~372359% 0.000000% 2.~~240943~~984557% 90 Days 21.~~252488~~956637% 0.~~157150~~000000% 0.~~157150~~105764% 0.000000% 2.~~566789~~062401% 1.~~549435~~397676% 0.~~194660~~000000% 0.~~317945~~162916% 0.000000% 21.~~062040~~560592% 120 Days 1.~~152436~~956637% 0.~~000000~~105764% 0.~~157150~~158646% 0.~~000000~~105764% 12.~~309586~~326811% 01.~~841762~~161276% 0.~~000000~~022236% 0.~~513675~~497081% 0.~~000000~~098535% 1.~~355437~~779127% 150 Days 12.~~047669~~168165% 0.~~000000~~052882% 0.~~052383~~317292% 0.000000% 12.~~100052~~538340% 01.~~739748~~378417% 0.~~000000~~025432% 0.~~142052~~592792% 0.000000% 01.~~881800~~996640% 180+ Days 02.~~209534~~273929% 0.~~000000~~052882% 0.~~000000~~158646% 0.000000% 02.~~209534~~485457% 01.~~100587~~544638% 0.~~000000~~008328% 0.~~000000~~518814% 0.000000% 02.~~100587~~071780% Totals 1015.~~581456~~705976% 0.~~471451~~423057% 0.~~523834~~951877% 0.~~000000~~105764% 1117.~~576742~~186674% 712.~~967037~~286758% 0.~~284771~~112206% 12.~~311935~~186418% 0.~~000000~~098535% 914.~~563742~~683917% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 ARM - 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 45 02 0 47 ~~513~~1,~~101~~167,362.3477 0578,881.0095 0.00 ~~513~~1,~~101~~746,244.3472 30 Days ~~103~~97 0 20 0 ~~105~~97 35,~~167~~520,~~780~~768.3804 0.00 ~~432,136~~0.4900 0.00 35,~~599~~520,~~916~~768.8704 60 Days 4461 20 2028 0 6689 1721,~~418~~257,~~044~~117.3261 ~~859,465~~0.0500 79,~~023~~496,~~365~~782.2752 0.00 2530,~~300~~753,~~874~~900.6413 90 Days 3126 30 3132 0 6558 149,~~906~~664,~~118~~691.9727 ~~1,126,270~~0.4700 1012,~~996~~391,~~418~~835.5309 0.00 2722,~~028~~056,~~807~~526.9736 120 Days 67 02 1743 30 2652 2,~~134~~302,~~816~~539.1218 0915,416.0088 817,~~181~~028,~~218~~077.9439 ~~406,450~~0.00 1020,~~722~~246,~~485~~033.0645 150 Days 04 26 944 31 1455 01,384,754.0098 ~~307~~2,~~439~~198,838.9036 319,~~401~~554,~~557~~834.1662 ~~571~~122,~~077~~941.0074 423,~~280~~261,~~074~~369.0670 180+ Days 01 03 120 018 142 0383,368.00 0737,402.0076 ~~104~~7,~~000~~010,887.0023 07,370,401.0013 ~~104~~15,~~000~~502,059.0012 Totals ~~184~~196 1116 80169 619 ~~281~~400 6970,~~626~~513,~~759~~239.7908 25,~~806~~019,~~276~~020.7677 3066,~~138~~061,~~696~~298.3980 ~~977~~7,~~527~~493,342.0087 ~~103~~149,~~549~~086,~~259~~901.9452 0-29 Days 0.~~172414~~217297% 0.~~000000~~086919% 0.000000% 0.~~172414~~304216% 0.~~064441~~147785% 0.~~000000~~073285% 0.000000% 0.~~064441~~221070% 30 Days 4.~~439655~~215558% 0.000000% 0.~~086207~~000000% 0.000000% 4.~~525862~~215558% 4.~~416761~~496829% 0.000000% 0.~~054273~~000000% 0.000000% 4.~~471034~~496829% 60 Days 12.~~896552~~651021% 0.~~086207~~000000% 01.~~862069~~216862% 0.000000% 23.~~844828~~867884% 2.~~187552~~691091% 0.~~107941~~000000% 01.~~882072~~202266% 0.000000% 3.~~177565~~893357% 90 Days 1.~~336207~~129944% 0.~~129310~~000000% 1.~~336207~~390700% 0.000000% 2.~~801724~~520643% 1.~~872076~~223523% 0.~~141450~~000000% 1.~~381053~~568771% 0.000000% 32.~~394579~~792294% 120 Days 0.~~258621~~304216% 0.~~000000~~086919% 01.~~732759~~868753% 0.~~129310~~000000% 12.~~120690~~259887% 0.~~268114~~291495% 0.~~000000~~115889% 12.~~027489~~155706% 0.~~051047~~000000% 12.~~346649~~563091% 150 Days 0.~~000000~~173837% 0.~~086207~~260756% 01.~~387931~~912212% 0.~~129310~~043459% 02.~~603448~~390265% 0.~~000000~~175306% 0.~~038612~~278367% 02.~~427205~~475587% 0.~~071722~~015564% 02.~~537539~~944824% 180+ Days 0.~~000000~~043459% 0.~~000000~~130378% 0.~~043103~~869187% 0.~~000000~~782269% 01.~~043103~~825293% 0.~~000000~~048533% 0.~~000000~~093353% 0.~~013061~~887559% 0.~~000000~~933072% 01.~~013061~~962517% Totals 78.~~931034~~518036% 0.~~474138~~695350% 37.~~448276~~344633% 0.~~258621~~825728% 1217.~~112069~~383746% 8.~~744503~~926777% 0.~~352443~~635394% 38.~~785153~~363174% 0.~~122769~~948636% 1318.~~004869~~873981% Please refer to CTSLink.com for a list of delinquency code descriptions.

180+ Delinquency Summary Summary Group 1 Fixed Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 1385 22,868,909.33 1.052 8 1,~~686~~408,~~737~~530.7401 0.~~077~~398 4210 ~~414~~- 239 46 7,~~946~~694,706.0465 0.~~116~~354 ~~Total~~6 13545,877.88 0.154 240 - 269 10 1,~~686~~628,~~737~~977.7427 0.~~077~~075 42 ~~414~~375,~~946~~769.0402 0.~~116~~106 Total 141 32,192,593.25 1.481 16 2,330,176.91 0.658

180+ Delinquency Summary (continued) Group 1 ARM Group 1 Fixed Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 426 ~~941~~7,~~200~~458,881.02 0.924 24 2,883,513.24 1.293 210 - 239 6 1,339,412.00 0.~~115~~166 420 ~~226~~1,~~591~~529,342.7071 0.~~101~~686 ~~Total~~240 - 269 4 941,200.00 0.~~115~~117 43 ~~226~~208,~~591~~008.7025 0.~~101~~093 Total 36 9,739,493.02 1.207 47 4,620,864.20 2.072

180+ Delinquency Summary (continued) Group 2 ARM Days Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Balance($) 180 - 209 27 11,117,985.06 1.408 ~~104~~210 - 239 14 4,~~000~~280,074.0006 0.~~013~~542 ~~Total~~240 - 269 1 104,000.00 0.013 Total 42 15,502,059.12 1.963 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 425 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~769~~8,~~025~~753,140.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~769~~8,~~025~~750,717.0039 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 836 ~~Apr~~Jun-07 0.000% Original Principal Balance 111,~~308~~130,~~102~~242.00 ~~May~~Jul-07 0.000% Current Actual Balance 111,~~308~~127,~~074~~653.3627 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~024% ~~Aug~~Oct-07 0.~~000~~059% ~~Sep~~Nov-07 0.~~024~~114% ~~Oct~~Dec-07 0.~~059~~512% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 Fixed 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 3 Jan-07 No0.000% Original Principal Balance 624,500.00 Feb-07 0.000% Current Actual Balance 624,202.83 Mar-07 0.000% Apr-07 0.000% Current REO ~~Information~~Total toMay-07 0.000% Loans in REO 4 Jun-07 0.000% Original Principal Balance 872,000.00 Jul-07 0.000% Current Actual Balance 871,702.83 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.069% Dec-07 0.246% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 19 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~220~~2,~~575~~025,770.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~220~~2,~~575~~024,927.0075 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 211 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~330~~2,~~575~~543,845.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~330~~2,~~547~~542,836.3663 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~013% ~~Aug~~Oct-07 0.~~000~~040% ~~Sep~~Nov-07 0.~~013~~077% ~~Oct~~Dec-07 0.~~040~~315% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 Fixed 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 2 Jan-07 No0.000% Original Principal Balance 220,000.00 Feb-07 0.000% Current Actual Balance 219,770.94 Mar-07 0.000% Apr-07 0.000% Current REO ~~Information~~Total toMay-07 0.000% Loans in REO 2 Jun-07 0.000% Original Principal Balance 220,000.00 Jul-07 0.000% Current Actual Balance 219,770.94 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.099% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 311 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~548~~5,~~450~~882,870.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~548~~5,~~450~~881,815.0087 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 619 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~977~~7,~~527~~494,397.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~977~~7,~~527~~493,342.0087 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~054% ~~Aug~~Oct-07 0.~~000~~123% ~~Sep~~Nov-07 0.~~054~~203% ~~Oct~~Dec-07 0.~~123~~949% *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 Group 1 Fixed 0171037861 Dec-2007 01-Feb-2007 NV 100.00 268,000.00 Group 1 Fixed 0231093100 Nov-2007 01-May-2007 CT 90.00 247,500.00 Group 1 Fixed 0371041125 Dec-2007 01-Jan-2007 FL 62.43 108,000.00 Group 1 Fixed 0511057083 Dec-2007 01-Apr-2007 CA 70.00 248,500.00 Group 1 ARM 0171040024 Dec-2007 01-Apr-2007 AZ 75.00 255,000.00 Group 1 ARM 0231092951 Dec-2007 01-May-2007 RI 85.00 327,250.00 Group 1 ARM 0341043060 Dec-2007 01-May-2007 NC 100.00 131,900.00 Group 1 ARM 0411003373 Oct-2007 01-May-2007 NC 85.00 220,575.00 Group 1 ARM ~~0421002986~~0411003691 ~~Sep~~Dec-2007 01-May-2007 MO 95.00 152,000.00 Group 1 ARM 0511052769 Nov-2007 01-Feb-2007 CA 85.00 297,500.00 Group 1 ARM 0581017476 Dec-2007 01-Apr-2007 ALCA 66100.6700 ~~110~~250,000.00 Group 1 ARM 0661024303 Dec-2007 01-May-2007 CA 90.00 247,500.00 Group 1 ARM 0671017953 Dec-2007 01-Apr-2007 CA 80.00 400,000.00 Group 1 ARM 0671018630 Dec-2007 01-Apr-2007 CA 75.00 135,000.00 Group 1 ARM 0961075506 Dec-2007 01-Mar-2007 MO 80.00 127,120.00 Group 1 Fixed 0421003138 Dec-2007 01-May-2007 VA 80.00 80,000.00 Group 1 Fixed 0571021791 Dec-2007 01-May-2007 GA 80.00 140,000.00 Group 2 ARM 0061078839 Sep-2007 01-May-2007 TN 100.00 155,000.00 Group 2 ARM 0101070460 Oct-2007 01-May-2007 TX 100.00 143,450.00 Group 2 ARM 0171041590 Dec-2007 01-Apr-2007 AZ 90.00 504,000.00 Group 2 ARM 0231089516 Dec-2007 01-May-2007 MA 80.00 392,000.00 Group 2 ARM 0231091347 Oct-2007 01-Apr-2007 MA 90.00 297,000.00 Group 2 ARM 0341040584 Nov-2007 01-Apr-2007 NC 80.00 130,000.00 Group 2 ARM 0341042250 Dec-2007 01-Apr-2007 NC 80.00 122,960.00 Group 2 ARM 0341042570 Sep-2007 01-Apr-2007 GA 80.00 136,000.00 Group 2 ARM 0351044118 Sep-2007 01-Apr-2007 TX 100.00 138,077.00 Group 2 ARM 0411002802 Dec-2007 01-Mar-2007 CA 87.91 800,000.00 Group 2 ARM 0411003162 Dec-2007 01-May-2007 VA 90.00 553,500.00 Group 2 ARM 0511056096 Dec-2007 01-Mar-2007 CA 90.00 693,000.00 Group 2 ARM 0511057498 Dec-2007 01-Apr-2007 CA 90.00 819,000.00 Group 2 ARM 0571021029 Oct-2007 01-May-2007 GA 80.00 108,000.00 Group 2 ARM 0581017088 Dec-2007 01-Apr-2007 CA 90.00 657,000.00 Group 2 ARM 0661022634 Dec-2007 01-Apr-2007 CA 80.00 416,000.00 Group 2 ARM 0661022847 Dec-2007 01-Apr-2007 CA 100.00 406,910.00 Group 2 ARM 0661023075 Nov-2007 01-Apr-2007 CA 80.00 504,000.00 Group 2 ARM 0671017711 Dec-2007 01-May-2007 CA 85.00 518,500.00

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 Group 1 Fixed 0171037861 267,923.01 01-Feb-2007 8 7.990% 15,429.26 Group 1 Fixed 0231093100 247,500.00 01-Apr-2007 6 10.270% 16,426.06 Group 1 Fixed 0371041125 107,846.01 01-Feb-2007 8 7.725% 5,983.71 Group 1 Fixed 0511057083 248,433.81 01-Apr-2007 6 8.250% 13,154.45 Group 1 ARM 0171040024 255,000.00 01-Mar-2007 7 11.450% 21,295.46 Group 1 ARM 0231092951 326,905.80 01-Jun-2007 4 9.200% 14,527.77 Group 1 ARM 0341043060 131,794.83 01-Jun-2007 4 10.505% 6,717.97 Group 1 ARM 0411003373 220,575.00 01-Apr-2007 46 10.825% 1115,~~596~~456.9162 Group 1 ARM ~~0421002986~~0411003691 ~~109~~151,~~972~~916.3638 01-~~Apr~~Jun-2007 4 12.200% 9,032.62 Group 1 ARM 0511052769 297,333.88 01-Mar-2007 7 8.~~450~~100% 17,373.57 Group 1 ARM 0581017476 249,960.35 01-Apr-2007 6 9.990% 16,138.24 Group 1 ARM 0661024303 247,500.00 01-Apr-2007 6 7.900% 12,509.60 Group 1 ARM 0671017953 399,867.72 01-Apr-2007 6 7.500% 19,171.02 Group 1 ARM 0671018630 134,983.03 01-Apr-2007 6 10.750% 9,399.55 Group 1 ARM 0961075506 126,999.64 01-Apr-2007 6 9.700% 7,945.08 Group 1 Fixed 0421003138 79,932.62 01-Jun-2007 4 10.250% 3,~~478~~972.5237 Group 1 Fixed 0571021791 139,838.32 01-Jun-2007 4 8.750% 5,899.46 Group 2 ARM 0061078839 155,000.00 01-Apr-2007 46 9.850% 79,~~392~~852.7031 Group 2 ARM 0101070460 143,450.00 01-Apr-2007 46 10.800% 710,~~528~~037.7808 Group 2 ARM 0171041590 503,892.34 01-Apr-2007 6 9.000% 29,203.42 Group 2 ARM 0231089516 392,000.00 01-Apr-2007 6 8.300% 20,887.19 Group 2 ARM 0231091347 297,000.00 01-Mar-2007 57 10.250% 1722,~~235~~158.4975 Group 2 ARM 0341040584 130,000.00 01-Mar-2007 7 8.250% 7,747.55 Group 2 ARM 0341042250 122,941.74 01-May-2007 5 9.375% 6,506.74 Group 2 ARM 0341042570 136,000.00 01-Mar-2007 57 10.525% 810,~~102~~412.1980 Group 2 ARM 0351044118 138,077.00 01-Mar-2007 57 11.990% 12,091.30 Group 2 ARM 0411002802 799,676.75 01-Apr-2007 6 9.200% 47,~~407~~413.0705 Group 2 ARM 0411003162 553,500.00 01-Apr-2007 6 8.900% 31,709.23 Group 2 ARM 0511056096 692,846.63 01-Apr-2007 6 8.350% 37,168.06 Group 2 ARM 0511057498 818,744.21 01-Apr-2007 6 7.700% 40,346.39 Group 2 ARM 0571021029 108,000.00 01-Apr-2007 46 7.500% 35,170.38 Group 2 ARM 0581017088 656,897.37 01-Apr-2007 6 10.040% 42,630.64 Group 2 ARM 0661022634 415,936.63 01-Apr-2007 6 7.500% 19,954.12 Group 2 ARM 0661022847 406,880.7420 01-Apr-2007 6 9.400% 24,677.61 Group 2 ARM 0661023075 504,000.00 01-Mar-2007 7 8.050% 29,279.89 Group 2 ARM 0671017711 518,500.00 01-Apr-2007 6 10.000% 33,510.83

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 90177 ~~Nov~~Jan-0607 0.000% Original Principal Balance 2549,~~948~~644,~~924~~645.5090 ~~Dec~~Feb-0607 0.000% Current Actual Balance 2549,~~923~~577,~~306~~644.5812 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure ~~203~~433 ~~Apr~~Jun-07 0.~~000~~071% Original Principal Balance 60129,~~727~~359,~~473~~445.5020 ~~May~~Jul-07 0.~~000~~241% Current Actual Balance 60129,~~686~~231,~~391~~802.0878 ~~Jun~~Aug-07 01.~~071~~029% ~~Jul~~Sep-07 01.~~241~~666% ~~Aug~~Oct-07 12.~~029~~757% ~~Sep~~Nov-07 14.~~666~~180% ~~Oct~~Dec-07 25.~~757~~944% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 818 ~~Nov~~Jan-0607 0.000% Original Principal Balance 13,~~240~~947,~~775~~299.0050 ~~Dec~~Feb-0607 0.000% Current Actual Balance 13,~~239~~940,~~369~~269.6916 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 2042 ~~Apr~~Jun-07 0.~~000~~073% Original Principal Balance 38,~~670~~871,~~760~~019.0050 ~~May~~Jul-07 0.~~000~~103% Current Actual Balance 38,~~668~~858,~~365~~003.2008 ~~Jun~~Aug-07 0.~~073~~587% ~~Jul~~Sep-07 0.~~103~~674% ~~Aug~~Oct-07 01.~~587~~022% ~~Sep~~Nov-07 01.~~674~~554% ~~Oct~~Dec-07 12.~~022~~501% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4188 ~~Nov~~Jan-0607 0.000% Original Principal Balance 920,~~972~~189,~~706~~210.5000 ~~Dec~~Feb-0607 0.000% Current Actual Balance 920,~~964~~163,~~137~~868.1279 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 93204 ~~Apr~~Jun-07 0.~~000~~098% Original Principal Balance 2349,~~937~~484,~~416~~249.5030 ~~May~~Jul-07 0.~~000~~272% Current Actual Balance 2349,~~923~~435,~~938~~950.7316 ~~Jun~~Aug-07 01.~~098~~055% ~~Jul~~Sep-07 01.~~272~~834% ~~Aug~~Oct-07 12.~~055~~916% ~~Sep~~Nov-07 14.~~834~~246% ~~Oct~~Dec-07 26.~~916~~127% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 59 ~~Nov~~Jan-0607 0.000% Original Principal Balance 12,~~208~~058,~~500~~560.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 12,~~205~~052,~~693~~801.6768 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 1018 ~~Apr~~Jun-07 0.000% Original Principal Balance 24,~~959~~885,~~450~~897.00 ~~May~~Jul-07 0.000% Current Actual Balance 24,~~955~~876,~~390~~550.7674 ~~Jun~~Aug-07 0.~~000~~379% ~~Jul~~Sep-07 0.~~000~~775% ~~Aug~~Oct-07 01.~~379~~312% ~~Sep~~Nov-07 01.~~775~~360% ~~Oct~~Dec-07 12.~~312~~186% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3662 ~~Nov~~Jan-0607 0.000% Original Principal Balance 1323,~~526~~449,~~943~~576.0040 ~~Dec~~Feb-0607 0.000% Current Actual Balance 1323,~~514~~420,~~106~~704.1049 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 80169 ~~Apr~~Jun-07 0.~~000~~062% Original Principal Balance 3066,~~159~~118,~~847~~279.0040 ~~May~~Jul-07 0.~~000~~339% Current Actual Balance 3066,~~138~~061,~~696~~298.3980 ~~Jun~~Aug-07 01.~~062~~385% ~~Jul~~Sep-07 02.~~339~~191% ~~Aug~~Oct-07 13.~~385~~785% ~~Sep~~Nov-07 26.~~191~~088% ~~Oct~~Dec-07 38.~~785~~363% *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 Group 1 Fixed 0061078588 Oct-2007 01-Apr-2007 OH 100.00 96,000.00 Group 1 Fixed 0061080229 Oct-2007 01-May-2007 OH 90.00 102,150.00 Group 1 Fixed 0061080758 Aug-2007 01-May-2007 OH 90.00 107,100.00 Group 1 Fixed 0061080952 Oct-2007 01-May-2007 OH 90.00 88,110.00 Group 1 Fixed 0151041797 Jul-2007 01-Apr-2007 FL 90.00 163,800.00 Group 1 Fixed 0171037861 Aug-2007 01-Feb-2007 NV 100.00 268,000.00 Group 1 Fixed 0211054531 Oct-2007 01-May-2007 FL 71.64 240,000.00 Group 1 Fixed 0211055971 Oct-2007 01-May-2007 VA 65.00 146,575.00 Group 1 Fixed 0231093100 Aug-2007 01-May-2007 CT 90.00 247,500.00 Group 1 Fixed 0231093309 Aug-2007 01-May-2007 CT 90.00 207,000.00 Group 1 Fixed 0351044608 Sep-2007 01-May-2007 GA 85.00 374,000.00 Group 1 Fixed 0371041125 Jun-2007 01-Jan-2007 FL 62.43 108,000.00 Group 1 Fixed 0371045126 Sep-2007 01-May-2007 FL 95.00 205,485.00 Group 1 Fixed 0511057083 Aug-2007 01-Apr-2007 CA 70.00 248,500.00 Group 1 Fixed 0511057216 Oct-2007 01-May-2007 CA 73.91 275,700.00 Group 1 Fixed 0521054872 Sep-2007 01-Apr-2007 FL 72.26 112,000.00 Group 1 Fixed 0551027617 Sep-2007 01-May-2007 AR 80.00 113,600.00 Group 1 Fixed 0551030087 Oct-2007 01-May-2007 FL 65.00 182,000.00 Group 1 Fixed 0571011804 Oct-2007 01-Oct-2006 CO 80.00 110,240.00 Group 1 Fixed 0621022594 Aug-2007 01-Apr-2007 GA 100.00 275,000.00 Group 1 ARM 0061078165 Oct-2007 01-May-2007 OH 89.99 121,486.50 Group 1 ARM 0121052455 Oct-2007 01-Apr-2007 WI 90.00 81,000.00 Group 1 ARM 0151042657 Sep-2007 01-May-2007 NJ 85.00 607,750.00 Group 1 ARM 0161053009 Aug-2007 01-Apr-2007 MA 75.00 311,250.00 Group 1 ARM 0161053152 Oct-2007 01-Mar-2007 MA 85.00 297,500.00 Group 1 ARM 0161053153 Sep-2007 01-May-2007 NH 90.00 126,000.00 Group 1 ARM 0161053273 Sep-2007 01-May-2007 MA 80.00 172,000.00 Group 1 ARM 0171040024 Aug-2007 01-Apr-2007 AZ 75.00 255,000.00 Group 1 ARM 0171040951 Sep-2007 01-Apr-2007 CA 80.00 218,400.00 Group 1 ARM 0171042339 Oct-2007 01-May-2007 NV 100.00 320,000.00 Group 1 ARM 0231090283 Aug-2007 01-May-2007 CT 80.00 208,000.00 Group 1 ARM 0231090967 Jul-2007 01-Apr-2007 NH 79.88 107,840.00 Group 1 ARM 0231091137 Sep-2007 01-May-2007 CT 80.00 102,400.00 Group 1 ARM 0231092364 Aug-2007 01-May-2007 CT 90.00 152,910.00 Group 1 ARM 0231092606 Oct-2007 01-May-2007 CT 90.00 288,000.00 Group 1 ARM 0231092760 Oct-2007 01-May-2007 CT 90.00 117,000.00 Group 1 ARM 0231092951 Oct-2007 01-May-2007 RI 85.00 327,250.00 Group 1 ARM 0331053921 Aug-2007 01-Apr-2007 NY 68.49 500,000.00 Group 1 ARM 0331054065 Sep-2007 01-Apr-2007 NJ 80.00 300,000.00 Group 1 ARM 0331054720 Sep-2007 01-May-2007 FL 50.40 315,000.00 Group 1 ARM 0331055614 Sep-2007 01-May-2007 NY 81.70 384,000.00 Group 1 ARM 0341039133 Oct-2007 01-May-2007 NC 85.00 130,186.00 Group 1 ARM 0341040501 Jul-2007 01-Apr-2007 SC 100.00 105,900.00 Group 1 ARM 0341041194 Oct-2007 01-Apr-2007 NC 90.00 135,000.00 Group 1 ARM 0341041861 Sep-2007 01-Apr-2007 GA 100.00 168,000.00 Group 1 ARM 0341042192 Oct-2007 01-Apr-2007 GA 90.00 100,800.00 Group 1 ARM 0341042336 Oct-2007 01-Apr-2007 GA 75.00 292,500.00 Group 1 ARM 0341043060 Oct-2007 01-May-2007 NC 100.00 131,900.00 Group 1 ARM 0371043603 Jun-2007 01-Mar-2007 FL 84.38 135,000.00 Group 1 ARM 0371045487 Aug-2007 01-Apr-2007 FL 80.00 264,000.00 Group 1 ARM 0371046612 Jul-2007 01-Apr-2007 FL 82.40 329,600.00 Group 1 ARM 0371047012 Aug-2007 01-May-2007 FL 80.00 438,400.00 Group 1 ARM 0371047393 Oct-2007 01-May-2007 FL 86.40 216,000.00 Group 1 ARM 0371048029 Oct-2007 01-May-2007 FL 75.00 292,500.00 Group 1 ARM 0371048128 Aug-2007 01-May-2007 FL 90.00 212,400.00 Group 1 ARM 0371048614 Oct-2007 01-May-2007 FL 80.00 148,000.00 Group 1 ARM 0421003374 Sep-2007 01-May-2007 NY 65.00 354,250.00 Group 1 ARM 0511052769 Jul-2007 01-Feb-2007 CA 85.00 297,500.00 Group 1 ARM 0511054703 Aug-2007 01-Mar-2007 CA 82.44 338,000.00 Group 1 ARM 0511055668 Oct-2007 01-Mar-2007 AZ 80.00 268,000.00 Group 1 ARM 0511055981 Oct-2007 01-Apr-2007 GA 78.00 390,000.00 Group 1 ARM 0511056007 Sep-2007 01-Apr-2007 MN 85.00 310,250.00 Group 1 ARM 0511056101 Oct-2007 01-Mar-2007 CA 80.00 321,600.00 Group 1 ARM 0511056232 Oct-2007 01-Apr-2007 CA 65.51 226,000.00 Group 1 ARM 0511056360 Sep-2007 01-Mar-2007 CA 80.00 456,000.00 Group 1 ARM 0511056444 Sep-2007 01-Apr-2007 CA 85.00 226,100.00 Group 1 ARM 0511057438 Sep-2007 01-Apr-2007 CA 82.16 304,800.00 Group 1 ARM 0511058147 Aug-2007 01-May-2007 CA 80.00 344,000.00 Group 1 ARM 0511058197 Oct-2007 01-May-2007 CA 85.00 187,000.00 Group 1 ARM 0511058990 Oct-2007 01-May-2007 OR 80.00 244,000.00 Group 1 ARM 0511059337 Oct-2007 01-May-2007 FL 85.00 250,750.00 Group 1 ARM 0521052552 Oct-2007 01-Apr-2007 NV 85.00 204,000.00 Group 1 ARM 0521052630 Jun-2007 01-Mar-2007 IN 85.00 206,550.00 Group 1 ARM 0521054312 Jul-2007 01-Apr-2007 NV 43.96 200,000.00 Group 1 ARM 0521054813 Oct-2007 01-May-2007 IN 85.00 165,750.00 Group 1 ARM 0571021524 Aug-2007 01-May-2007 FL 80.00 207,920.00 Group 1 ARM 0581015775 Sep-2007 01-Mar-2007 CA 85.00 293,250.00 Group 1 ARM 0581016109 Sep-2007 01-Apr-2007 CA 90.00 270,000.00 Group 1 ARM 0581017132 Oct-2007 01-Apr-2007 CA 78.08 203,000.00 Group 1 ARM 0581017313 Aug-2007 01-Apr-2007 CA 72.33 405,020.00 Group 1 ARM 0581017371 Oct-2007 01-Apr-2007 CA 80.00 352,000.00 Group 1 ARM 0581017476 Aug-2007 01-Apr-2007 CA 100.00 250,000.00 Group 1 ARM 0581017921 Oct-2007 01-May-2007 CA 79.75 445,000.00 Group 1 ARM 0621021719 Jul-2007 01-Mar-2007 FL 80.00 306,400.00 Group 1 ARM 0621022232 Oct-2007 01-Apr-2007 FL 65.87 247,000.00 Group 1 ARM 0621023044 Aug-2007 01-May-2007 FL 100.00 381,000.00 Group 1 ARM 0621023236 Aug-2007 01-May-2007 FL 70.00 224,000.00 Group 1 ARM 0661020811 Oct-2007 01-Mar-2007 CA 80.00 296,000.00 Group 1 ARM 0661021201 Oct-2007 01-Feb-2007 CA 83.03 323,000.00 Group 1 ARM 0661021580 Oct-2007 01-Apr-2007 FL 70.00 133,700.00 Group 1 ARM 0661021715 Oct-2007 01-Mar-2007 CA 73.03 324,984.00 Group 1 ARM 0661022398 Aug-2007 01-Apr-2007 CA 75.00 419,250.00 Group 1 ARM 0661022674 Oct-2007 01-Apr-2007 CA 80.00 320,000.00 Group 1 ARM 0661022824 Sep-2007 01-May-2007 CA 75.00 258,750.00 Group 1 ARM 0661023061 Sep-2007 01-Apr-2007 CA 80.00 352,000.00 Group 1 ARM 0661023311 Oct-2007 01-May-2007 CA 70.00 364,000.00 Group 1 ARM 0661023966 Oct-2007 01-May-2007 CA 90.00 436,500.00 Group 1 ARM 0661024303 Aug-2007 01-May-2007 CA 90.00 247,500.00 Group 1 ARM 0671017436 Sep-2007 01-Apr-2007 CA 90.00 261,000.00 Group 1 ARM 0671017953 Aug-2007 01-Apr-2007 CA 80.00 400,000.00 Group 1 ARM 0671018458 Sep-2007 01-Apr-2007 CA 75.00 237,000.00 Group 1 ARM 0671018630 Aug-2007 01-Apr-2007 CA 75.00 135,000.00 Group 1 ARM 0671019443 Sep-2007 01-May-2007 CA 75.00 270,000.00 Group 1 ARM 0671019860 Oct-2007 01-May-2007 CA 90.00 315,000.00 Group 1 ARM 0671019976 Oct-2007 01-May-2007 CA 68.98 189,000.00 Group 1 ARM 0831074881 Oct-2007 01-Feb-2007 FL 80.00 192,000.00 Group 1 ARM 0831075182 Sep-2007 01-Mar-2007 FL 85.00 159,800.00 Group 1 ARM 0831075926 Oct-2007 01-Mar-2007 NV 90.00 328,500.00 Group 1 ARM 0841013937 Oct-2007 01-Jul-2006 MI 80.00 82,800.00 Group 1 ARM 0951002195 Sep-2007 01-May-2007 MI 80.00 168,000.00 Group 1 ARM 0951003094 Oct-2007 01-May-2007 MI 80.00 164,000.00 Group 1 ARM 0961075506 Aug-2007 01-Mar-2007 MO 80.00 127,120.00 Group 1 ARM 0961076398 Sep-2007 01-Apr-2007 CA 64.40 140,400.00 Group 1 Fixed 0061079625 Oct-2007 01-Apr-2007 OH 95.00 266,000.00 Group 1 Fixed 0061080329 Aug-2007 01-Apr-2007 OH 100.00 320,000.00 Group 1 Fixed 0191034792 Sep-2007 01-Feb-2007 WA 100.00 306,550.00 Group 1 Fixed 0191036932 Oct-2007 01-Apr-2007 CA 80.00 384,000.00 Group 1 Fixed 0231091275 Sep-2007 01-May-2007 MA 80.00 144,400.00 Group 1 Fixed 0371048141 Oct-2007 01-May-2007 FL 90.00 238,500.00 Group 1 Fixed 0511056808 Sep-2007 01-Apr-2007 MN 80.00 440,000.00 Group 1 Fixed 0551027884 Aug-2007 01-Apr-2007 TX 100.00 540,000.00 Group 1 Fixed 0571002804 Oct-2007 01-Sep-2005 FL 80.00 180,000.00 Group 1 Fixed 0571021791 Oct-2007 01-May-2007 GA 80.00 140,000.00 Group 2 ARM 0002478626 Oct-2007 01-Jun-2000 CA 97.00 48,500.00 Group 2 ARM 0002637486 Jul-2007 01-Jul-2000 AL 75.00 82,500.00 Group 2 ARM 0101068971 Sep-2007 01-Apr-2007 FL 90.00 292,500.00 Group 2 ARM 0111001789 Oct-2007 01-Jul-2006 HI 80.00 249,600.00 Group 2 ARM 0121053020 Oct-2007 01-Apr-2007 WI 100.00 425,000.00 Group 2 ARM 0171039131 Oct-2007 01-Apr-2007 NV 100.00 384,990.00 Group 2 ARM 0171041138 Aug-2007 01-Apr-2007 AZ 89.00 803,670.00 Group 2 ARM 0171041590 Sep-2007 01-Apr-2007 AZ 90.00 504,000.00 Group 2 ARM 0191036621 Oct-2007 01-Apr-2007 CA 65.67 440,000.00 Group 2 ARM 0191037368 Oct-2007 01-Apr-2007 WA 100.00 356,500.00 Group 2 ARM 0211055562 Sep-2007 01-May-2007 MD 90.00 266,400.00 Group 2 ARM 0231089516 Aug-2007 01-May-2007 MA 80.00 392,000.00 Group 2 ARM 0231090025 Sep-2007 01-Apr-2007 NJ 80.00 516,800.00 Group 2 ARM 0231091221 Oct-2007 01-May-2007 MA 85.00 280,500.00 Group 2 ARM 0231092252 Oct-2007 01-May-2007 VT 90.00 189,000.00 Group 2 ARM 0331052392 Oct-2007 01-Apr-2007 NY 90.00 405,000.00 Group 2 ARM 0331054169 Aug-2007 01-Apr-2007 NY 90.00 621,000.00 Group 2 ARM 0331054576 Oct-2007 01-May-2007 NY 80.00 178,080.00 Group 2 ARM 0331055426 Oct-2007 01-May-2007 NY 100.00 404,000.00 Group 2 ARM 0331055446 Oct-2007 01-May-2007 NY 80.00 488,000.00 Group 2 ARM 0331055548 Aug-2007 01-Apr-2007 NY 100.00 603,000.00 Group 2 ARM 0341040584 Aug-2007 01-Apr-2007 NC 80.00 130,000.00 Group 2 ARM 0341041105 Oct-2007 01-Apr-2007 GA 100.00 256,000.00 Group 2 ARM 0341042250 Sep-2007 01-Apr-2007 NC 80.00 122,960.00 Group 2 ARM 0341042940 Oct-2007 01-May-2007 SC 80.79 581,715.00 Group 2 ARM 0371045766 Aug-2007 01-May-2007 FL 80.00 116,000.00 Group 2 ARM 0371047922 Sep-2007 01-May-2007 FL 80.00 232,400.00 Group 2 ARM 0411002507 Oct-2007 01-Apr-2007 FL 65.00 138,450.00 Group 2 ARM 0411002802 Aug-2007 01-Mar-2007 CA 87.91 800,000.00 Group 2 ARM 0511056096 Aug-2007 01-Mar-2007 CA 90.00 693,000.00 Group 2 ARM 0511057418 Sep-2007 01-Apr-2007 CA 80.00 534,400.00 Group 2 ARM 0511057498 Aug-2007 01-Apr-2007 CA 90.00 819,000.00 Group 2 ARM 0511059464 Sep-2007 01-May-2007 CA 100.00 440,000.00 Group 2 ARM 0521049004 Jul-2007 01-Apr-2007 IL 89.71 430,608.00 Group 2 ARM 0521052542 Aug-2007 01-May-2007 MI 85.00 73,100.00 Group 2 ARM 0521052884 Sep-2007 01-Apr-2007 IN 95.00 104,405.00 Group 2 ARM 0551027230 Aug-2007 01-Mar-2007 TX 100.00 140,531.00 Group 2 ARM 0571019523 Jul-2007 01-Apr-2007 FL 80.00 212,000.00 Group 2 ARM 0571019871 Sep-2007 01-Apr-2007 FL 80.00 208,000.00 Group 2 ARM 0571020061 Sep-2007 01-May-2007 MA 80.00 348,000.00 Group 2 ARM 0571020494 Sep-2007 01-May-2007 MN 80.00 128,000.00 Group 2 ARM 0571020529 Sep-2007 01-May-2007 MN 80.00 128,000.00 Group 2 ARM 0571021150 Aug-2007 01-Apr-2007 FL 80.00 180,000.00 Group 2 ARM 0571021428 Oct-2007 01-May-2007 MN 65.00 178,100.00 Group 2 ARM 0571021443 Oct-2007 01-May-2007 AZ 80.00 604,297.00 Group 2 ARM 0571021465 Oct-2007 01-May-2007 KY 80.00 134,800.00 Group 2 ARM 0571021723 Oct-2007 01-May-2007 CA 80.00 316,000.00 Group 2 ARM 0571021871 Oct-2007 01-May-2007 CA 80.00 360,000.00 Group 2 ARM 0571021924 Oct-2007 01-May-2007 MI 80.00 344,000.00 Group 2 ARM 0581016362 Oct-2007 01-Apr-2007 NV 85.00 872,950.00 Group 2 ARM 0581017088 Aug-2007 01-Apr-2007 CA 90.00 657,000.00 Group 2 ARM 0581017138 Oct-2007 01-Apr-2007 CA 76.92 850,000.00 Group 2 ARM 0581017251 Sep-2007 01-Apr-2007 WY 80.00 133,120.00 Group 2 ARM 0581017767 Oct-2007 01-May-2007 CA 90.00 558,000.00 Group 2 ARM 0581018364 Sep-2007 01-May-2007 CA 80.00 380,000.00 Group 2 ARM 0621022406 Oct-2007 01-May-2007 FL 75.00 258,750.00 Group 2 ARM 0621022747 Jul-2007 01-Apr-2007 FL 80.00 249,600.00 Group 2 ARM 0621023056 Sep-2007 01-May-2007 FL 100.00 305,000.00 Group 2 ARM 0621023172 Oct-2007 01-May-2007 FL 90.00 225,000.00 Group 2 ARM 0621023653 Oct-2007 01-May-2007 FL 100.00 240,000.00 Group 2 ARM 0621023727 Oct-2007 01-May-2007 FL 90.00 177,291.00 Group 2 ARM 0661021759 Sep-2007 01-Mar-2007 CA 80.00 376,000.00 Group 2 ARM 0661022173 Sep-2007 01-Mar-2007 FL 80.00 504,000.00 Group 2 ARM 0661022488 Sep-2007 01-May-2007 CA 87.78 474,000.00 Group 2 ARM 0661022634 Aug-2007 01-Apr-2007 CA 80.00 416,000.00 Group 2 ARM 0661022745 Sep-2007 01-May-2007 CA 93.24 503,500.00 Group 2 ARM 0661022792 Oct-2007 01-Apr-2007 CA 100.00 535,000.00 Group 2 ARM 0661022847 Aug-2007 01-Apr-2007 CA 100.00 406,910.00 Group 2 ARM 0661023075 Jul-2007 01-Apr-2007 CA 80.00 504,000.00 Group 2 ARM 0661023317 Oct-2007 01-May-2007 CA 66.41 448,300.00 Group 2 ARM 0671017323 Aug-2007 01-Mar-2007 CA 80.00 704,000.00 Group 2 ARM 0671017514 Oct-2007 01-Apr-2007 CA 84.74 483,000.00 Group 2 ARM 0671017578 Jul-2007 01-Mar-2007 CA 100.00 475,000.00 Group 2 ARM 0671017670 Oct-2007 01-Mar-2007 CA 100.00 489,000.00 Group 2 ARM 0671017711 Aug-2007 01-May-2007 CA 85.00 518,500.00 Group 2 ARM 0671018662 Oct-2007 01-May-2007 CA 100.00 570,000.00 Group 2 ARM 0671019149 Oct-2007 01-May-2007 CA 100.00 385,000.00 Group 2 ARM 0841024850 Jun-2007 01-Mar-2007 MI 80.00 104,000.00 Group 2 ARM 0951001718 Oct-2007 01-Apr-2007 LA 100.00 445,000.00 Group 2 ARM 0951002154 Oct-2007 01-Apr-2007 GA 80.00 227,120.00

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 Group 1 Fixed 0061078588 95,942.68 01-May-2007 3 11.830% 4,606.42 Group 1 Fixed 0061080229 102,019.99 01-Jun-2007 2 11.140% 3,684.87 Group 1 Fixed 0061080758 107,100.00 01-Apr-2007 4 10.700% 5,563.85 Group 1 Fixed 0061080952 88,079.93 01-May-2007 3 11.200% 3,997.52 Group 1 Fixed 0151041797 163,800.00 01-Mar-2007 5 8.950% 8,250.58 Group 1 Fixed 0171037861 267,923.01 01-Feb-2007 6 7.990% 12,004.03 Group 1 Fixed 0211054531 239,800.87 01-Jun-2007 2 10.320% 8,004.28 Group 1 Fixed 0211055971 146,361.08 01-Jun-2007 2 7.600% 3,555.40 Group 1 Fixed 0231093100 247,500.00 01-Apr-2007 4 10.270% 12,324.86 Group 1 Fixed 0231093309 207,000.00 01-Apr-2007 4 10.520% 10,567.12 Group 1 Fixed 0351044608 374,000.00 01-Apr-2007 4 9.250% 16,714.63 Group 1 Fixed 0371041125 107,846.01 01-Feb-2007 6 7.725% 4,657.47 Group 1 Fixed 0371045126 205,409.63 01-May-2007 3 10.870% 9,039.83 Group 1 Fixed 0511057083 248,433.81 01-Apr-2007 4 8.250% 9,868.55 Group 1 Fixed 0511057216 275,509.31 01-May-2007 3 7.850% 8,654.93 Group 1 Fixed 0521054872 111,922.01 01-May-2007 3 7.350% 3,285.40 Group 1 Fixed 0551027617 113,600.00 01-Apr-2007 4 10.850% 5,986.80 Group 1 Fixed 0551030087 181,919.31 01-May-2007 3 9.990% 7,338.37 Group 1 Fixed 0571011804 109,736.52 01-Jun-2007 2 9.999% 3,545.22 Group 1 Fixed 0621022594 274,461.04 01-Jul-2007 1 9.575% 6,360.88 Group 1 ARM 0061078165 121,370.24 01-Jun-2007 2 9.650% 3,779.95 Group 1 ARM 0121052455 80,973.13 01-Jun-2007 2 11.190% 2,938.82 Group 1 ARM 0151042657 607,411.05 01-May-2007 3 8.900% 21,740.94 Group 1 ARM 0161053009 311,122.80 01-Apr-2007 4 10.370% 15,648.71 Group 1 ARM 0161053152 297,353.31 01-May-2007 3 9.900% 11,890.12 Group 1 ARM 0161053153 126,000.00 01-Apr-2007 4 11.700% 7,180.31 Group 1 ARM 0161053273 171,907.03 01-May-2007 3 9.050% 6,260.58 Group 1 ARM 0171040024 255,000.00 01-Mar-2007 5 11.450% 16,568.54 Group 1 ARM 0171040951 218,144.51 01-May-2007 3 8.700% 7,625.98 Group 1 ARM 0171042339 319,981.49 01-May-2007 3 9.995% 12,924.39 Group 1 ARM 0231090283 208,000.00 01-Apr-2007 4 9.750% 9,823.79 Group 1 ARM 0231090967 107,814.45 01-Apr-2007 4 8.650% 4,498.54 Group 1 ARM 0231091137 102,386.59 01-May-2007 3 7.900% 3,241.40 Group 1 ARM 0231092364 152,910.00 01-Apr-2007 4 10.050% 7,451.42 Group 1 ARM 0231092606 288,000.00 01-Jun-2007 2 9.350% 8,688.00 Group 1 ARM 0231092760 116,948.24 01-May-2007 3 10.000% 4,722.42 Group 1 ARM 0231092951 326,905.80 01-Jun-2007 2 9.200% 9,690.43 Group 1 ARM 0331053921 499,935.75 01-Apr-2007 4 7.950% 19,116.31 Group 1 ARM 0331054065 299,913.82 01-Apr-2007 4 7.990% 11,523.29 Group 1 ARM 0331054720 315,000.00 01-Apr-2007 4 8.600% 13,064.59 Group 1 ARM 0331055614 383,899.19 01-May-2007 3 8.300% 12,789.84 Group 1 ARM 0341039133 130,117.13 01-Jun-2007 2 12.375% 5,235.09 Group 1 ARM 0341040501 105,900.00 01-Mar-2007 5 10.200% 6,107.47 Group 1 ARM 0341041194 134,972.71 01-May-2007 3 11.465% 6,277.75 Group 1 ARM 0341041861 167,974.30 01-May-2007 3 9.300% 6,298.06 Group 1 ARM 0341042192 100,693.07 01-Jun-2007 2 11.100% 3,622.99 Group 1 ARM 0341042336 292,500.00 01-Jun-2007 2 8.990% 8,472.72 Group 1 ARM 0341043060 131,794.83 01-Jun-2007 2 10.505% 4,480.49 Group 1 ARM 0371043603 135,000.00 01-Feb-2007 6 9.750% 7,436.53 Group 1 ARM 0371045487 263,891.64 01-Apr-2007 4 10.350% 13,246.68 Group 1 ARM 0371046612 329,600.00 01-Mar-2007 5 10.875% 20,309.84 Group 1 ARM 0371047012 438,400.00 01-Apr-2007 4 9.350% 19,812.18 Group 1 ARM 0371047393 215,789.79 01-Jun-2007 2 9.570% 6,662.97 Group 1 ARM 0371048029 292,500.00 01-Apr-2007 4 9.350% 13,218.66 Group 1 ARM 0371048128 212,400.00 01-Apr-2007 4 10.070% 10,364.32 Group 1 ARM 0371048614 147,911.26 01-May-2007 3 8.550% 5,078.27 Group 1 ARM 0421003374 354,153.27 01-May-2007 3 12.210% 17,565.09 Group 1 ARM 0511052769 297,333.88 01-Mar-2007 5 8.100% 13,516.58 Group 1 ARM 0511054703 337,793.33 01-Apr-2007 4 7.800% 12,657.43 Group 1 ARM 0511055668 267,850.95 01-May-2007 3 9.500% 10,263.73 Group 1 ARM 0511055981 389,714.27 01-May-2007 3 7.150% 11,114.14 Group 1 ARM 0511056007 310,047.06 01-May-2007 3 7.550% 9,359.78 Group 1 ARM 0511056101 320,882.02 01-Jun-2007 2 8.950% 9,244.18 Group 1 ARM 0511056232 225,701.82 01-May-2007 3 8.100% 7,325.47 Group 1 ARM 0511056360 455,450.63 01-Apr-2007 4 8.550% 18,758.52 Group 1 ARM 0511056444 226,007.62 01-Apr-2007 4 6.750% 7,281.20 Group 1 ARM 0511057438 304,462.29 01-May-2007 3 8.950% 10,960.94 Group 1 ARM 0511058147 344,000.00 01-Apr-2007 4 9.400% 15,632.15 Group 1 ARM 0511058197 186,759.35 01-Jun-2007 2 6.850% 4,075.09 Group 1 ARM 0511058990 243,851.15 01-Jun-2007 2 7.750% 6,054.34 Group 1 ARM 0511059337 250,695.57 01-Jun-2007 2 8.400% 6,767.67 Group 1 ARM 0521052552 203,875.88 01-Jun-2007 2 9.200% 6,046.44 Group 1 ARM 0521052630 206,550.00 01-Feb-2007 6 9.300% 10,820.49 Group 1 ARM 0521054312 200,000.00 01-Mar-2007 5 10.750% 12,177.06 Group 1 ARM 0521054813 165,623.96 01-Jun-2007 2 10.725% 5,752.08 Group 1 ARM 0571021524 207,920.00 01-Apr-2007 4 10.125% 10,202.96 Group 1 ARM 0581015775 293,250.00 01-Feb-2007 6 8.100% 13,327.29 Group 1 ARM 0581016109 270,000.00 01-Apr-2007 4 7.850% 10,192.50 Group 1 ARM 0581017132 202,935.59 01-May-2007 3 7.400% 6,001.58 Group 1 ARM 0581017313 404,925.45 01-Apr-2007 4 8.700% 16,996.77 Group 1 ARM 0581017371 351,585.01 01-May-2007 3 8.650% 12,217.55 Group 1 ARM 0581017476 249,960.35 01-Apr-2007 4 9.990% 12,105.68 Group 1 ARM 0581017921 444,756.42 01-May-2007 3 8.990% 16,086.01 Group 1 ARM 0621021719 306,400.00 01-Feb-2007 6 8.850% 15,245.52 Group 1 ARM 0621022232 246,461.89 01-Jun-2007 2 7.640% 6,023.42 Group 1 ARM 0621023044 381,000.00 01-Apr-2007 4 9.130% 16,798.58 Group 1 ARM 0621023236 223,803.92 01-Jun-2007 2 10.070% 7,283.67 Group 1 ARM 0661020811 295,596.14 01-Jun-2007 2 8.050% 7,633.31 Group 1 ARM 0661021201 322,017.75 01-Jun-2007 2 8.550% 8,847.22 Group 1 ARM 0661021580 133,523.66 01-May-2007 3 9.150% 4,918.84 Group 1 ARM 0661021715 324,686.20 01-May-2007 3 7.800% 10,140.12 Group 1 ARM 0661022398 418,835.93 01-May-2007 3 9.500% 16,039.20 Group 1 ARM 0661022674 319,602.57 01-Jun-2007 2 10.350% 10,699.90 Group 1 ARM 0661022824 258,636.75 01-May-2007 3 10.050% 10,497.79 Group 1 ARM 0661023061 351,618.02 01-May-2007 3 9.050% 12,805.23 Group 1 ARM 0661023311 363,917.49 01-May-2007 3 8.800% 12,882.81 Group 1 ARM 0661023966 436,500.00 01-May-2007 3 9.400% 16,550.60 Group 1 ARM 0661024303 247,500.00 01-Apr-2007 4 7.900% 9,388.79 Group 1 ARM 0671017436 260,829.28 01-May-2007 3 7.550% 7,873.99 Group 1 ARM 0671017953 399,867.72 01-Apr-2007 4 7.500% 14,383.16 Group 1 ARM 0671018458 236,935.31 01-May-2007 3 7.800% 7,402.17 Group 1 ARM 0671018630 134,983.03 01-Apr-2007 4 10.750% 7,050.59 Group 1 ARM 0671019443 269,960.39 01-May-2007 3 7.600% 8,208.86 Group 1 ARM 0671019860 314,937.54 01-May-2007 3 9.250% 11,739.82 Group 1 ARM 0671019976 188,944.27 01-May-2007 3 7.900% 5,979.65 Group 1 ARM 0831074881 191,812.36 01-Mar-2007 5 9.550% 10,333.57 Group 1 ARM 0831075182 159,765.76 01-Mar-2007 5 8.990% 8,093.22 Group 1 ARM 0831075926 327,864.33 01-Jun-2007 2 9.750% 10,320.20 Group 1 ARM 0841013937 82,292.81 01-Jun-2007 2 9.550% 2,535.31 Group 1 ARM 0951002195 167,979.06 01-May-2007 3 10.775% 7,329.73 Group 1 ARM 0951003094 163,937.12 01-Jun-2007 2 9.375% 4,957.65 Group 1 ARM 0961075506 126,999.64 01-Apr-2007 4 9.700% 5,961.76 Group 1 ARM 0961076398 140,221.79 01-May-2007 3 8.290% 4,662.19 Group 1 Fixed 0061079625 265,914.23 01-May-2007 3 9.950% 10,688.45 Group 1 Fixed 0061080329 320,000.00 01-Mar-2007 5 8.750% 15,768.61 Group 1 Fixed 0191034792 305,947.92 01-May-2007 3 9.565% 11,798.94 Group 1 Fixed 0191036932 383,896.58 01-Jun-2007 2 8.900% 11,003.51 Group 1 Fixed 0231091275 144,371.79 01-May-2007 3 9.300% 5,411.80 Group 1 Fixed 0371048141 238,267.90 01-Jun-2007 2 9.570% 7,357.01 Group 1 Fixed 0511056808 439,577.40 01-Apr-2007 4 8.850% 18,766.11 Group 1 Fixed 0551027884 539,799.98 01-Apr-2007 4 10.825% 28,380.13 Group 1 Fixed 0571002804 177,776.64 01-Apr-2007 4 8.750% 7,498.31 Group 1 Fixed 0571021791 139,838.32 01-Jun-2007 2 8.750% 3,935.31 Group 2 ARM 0002478626 45,945.12 01-Jun-2007 2 11.625% 1,732.50 Group 2 ARM 0002637486 78,688.14 01-May-2007 3 11.875% 3,789.91 Group 2 ARM 0101068971 291,866.94 01-Jul-2007 1 9.100% 6,417.52 Group 2 ARM 0111001789 247,237.49 01-May-2007 3 6.900% 6,786.76 Group 2 ARM 0121053020 424,749.04 01-Jun-2007 2 9.300% 12,738.65 Group 2 ARM 0171039131 384,878.40 01-Jun-2007 2 8.710% 10,787.84 Group 2 ARM 0171041138 803,612.29 01-Apr-2007 4 9.450% 36,758.56 Group 2 ARM 0171041590 503,892.34 01-Apr-2007 4 9.000% 21,907.41 Group 2 ARM 0191036621 439,479.82 01-Jun-2007 2 6.900% 9,662.75 Group 2 ARM 0191037368 356,220.96 01-Jun-2007 2 8.345% 9,548.85 Group 2 ARM 0211055562 266,383.35 01-May-2007 3 9.800% 10,543.00 Group 2 ARM 0231089516 392,000.00 01-Apr-2007 4 8.300% 15,669.61 Group 2 ARM 0231090025 516,800.00 01-Mar-2007 5 9.650% 28,171.37 Group 2 ARM 0231091221 280,457.11 01-Jun-2007 2 9.300% 8,412.74 Group 2 ARM 0231092252 188,907.04 01-May-2007 3 9.500% 7,234.20 Group 2 ARM 0331052392 404,555.90 01-May-2007 3 9.000% 14,648.78 Group 2 ARM 0331054169 620,707.19 01-Apr-2007 4 9.700% 29,138.22 Group 2 ARM 0331054576 177,948.77 01-Jun-2007 2 10.870% 6,266.20 Group 2 ARM 0331055426 403,772.33 01-May-2007 3 8.850% 14,367.95 Group 2 ARM 0331055446 487,938.24 01-May-2007 3 7.990% 15,630.36 Group 2 ARM 0331055548 602,632.04 01-Apr-2007 4 8.840% 25,728.40 Group 2 ARM 0341040584 130,000.00 01-Mar-2007 5 8.250% 6,026.56 Group 2 ARM 0341041105 255,807.36 01-Jun-2007 2 8.480% 6,972.35 Group 2 ARM 0341042250 122,941.74 01-May-2007 3 9.375% 4,648.02 Group 2 ARM 0341042940 581,310.60 01-May-2007 3 7.825% 18,200.85 Group 2 ARM 0371045766 116,000.00 01-Apr-2007 4 9.900% 5,567.16 Group 2 ARM 0371047922 232,370.36 01-May-2007 3 7.970% 7,424.26 Group 2 ARM 0411002507 138,382.76 01-Jun-2007 2 9.950% 4,450.20 Group 2 ARM 0411002802 799,676.75 01-Apr-2007 4 9.200% 35,567.26 Group 2 ARM 0511056096 692,846.63 01-Apr-2007 4 8.350% 27,879.24 Group 2 ARM 0511057418 534,174.21 01-May-2007 3 9.050% 19,466.72 Group 2 ARM 0511057498 818,744.21 01-Apr-2007 4 7.700% 30,269.53 Group 2 ARM 0511059464 439,922.17 01-May-2007 3 7.100% 12,460.01 Group 2 ARM 0521049004 430,608.00 01-Mar-2007 5 9.900% 24,079.39 Group 2 ARM 0521052542 73,100.00 01-Apr-2007 4 11.950% 4,254.95 Group 2 ARM 0521052884 104,347.57 01-May-2007 3 12.200% 5,170.99 Group 2 ARM 0551027230 140,269.55 01-Jul-2007 1 10.975% 3,742.04 Group 2 ARM 0571019523 212,000.00 01-Mar-2007 5 8.250% 9,811.57 Group 2 ARM 0571019871 208,000.00 01-May-2007 3 8.625% 7,215.00 Group 2 ARM 0571020061 348,000.00 01-May-2007 3 7.749% 10,801.05 Group 2 ARM 0571020494 128,000.00 01-Apr-2007 4 9.500% 5,880.69 Group 2 ARM 0571020529 128,000.00 01-Apr-2007 4 9.500% 5,880.69 Group 2 ARM 0571021150 180,000.00 01-Mar-2007 5 7.750% 7,804.97 Group 2 ARM 0571021428 177,899.58 01-Jun-2007 2 8.875% 5,080.63 Group 2 ARM 0571021443 604,297.00 01-May-2007 3 8.375% 20,332.10 Group 2 ARM 0571021465 134,704.86 01-May-2007 3 7.750% 4,175.50 Group 2 ARM 0571021723 316,000.00 01-Jun-2007 2 8.125% 8,242.32 Group 2 ARM 0571021871 360,000.00 01-Jun-2007 2 7.375% 8,490.00 Group 2 ARM 0571021924 343,570.87 01-Jun-2007 2 8.375% 9,239.02 Group 2 ARM 0581016362 871,888.84 01-Jun-2007 2 6.800% 18,879.29 Group 2 ARM 0581017088 656,897.37 01-Apr-2007 4 10.040% 31,978.18 Group 2 ARM 0581017138 849,552.15 01-May-2007 3 8.300% 28,303.24 Group 2 ARM 0581017251 133,031.68 01-May-2007 3 7.500% 3,988.27 Group 2 ARM 0581017767 557,835.76 01-Jun-2007 2 7.600% 13,570.96 Group 2 ARM 0581018364 379,884.68 01-May-2007 3 7.800% 11,863.28 Group 2 ARM 0621022406 258,611.58 01-May-2007 3 9.100% 9,472.14 Group 2 ARM 0621022747 249,600.00 01-Mar-2007 5 8.370% 11,740.32 Group 2 ARM 0621023056 304,980.74 01-May-2007 3 9.775% 12,038.82 Group 2 ARM 0621023172 224,787.86 01-Jun-2007 2 9.720% 7,053.26 Group 2 ARM 0621023653 239,979.99 01-Jun-2007 2 10.820% 8,414.77 Group 2 ARM 0621023727 177,277.23 01-May-2007 3 9.250% 6,609.92 Group 2 ARM 0661021759 375,523.51 01-May-2007 3 6.650% 9,926.83 Group 2 ARM 0661022173 503,793.29 01-Apr-2007 4 9.150% 22,281.16 Group 2 ARM 0661022488 474,000.00 01-May-2007 3 7.990% 15,187.75 Group 2 ARM 0661022634 415,936.63 01-Apr-2007 4 7.500% 14,967.94 Group 2 ARM 0661022745 503,429.55 01-May-2007 3 10.400% 21,179.98 Group 2 ARM 0661022792 534,858.41 01-Jun-2007 2 8.945% 15,410.77 Group 2 ARM 0661022847 406,880.20 01-Apr-2007 4 9.400% 18,509.62 Group 2 ARM 0661023075 504,000.00 01-Mar-2007 5 8.050% 22,776.05 Group 2 ARM 0661023317 448,034.77 01-Jun-2007 2 7.900% 11,345.11 Group 2 ARM 0671017323 703,828.22 01-Mar-2007 5 8.550% 33,845.28 Group 2 ARM 0671017514 482,295.09 01-May-2007 3 7.600% 14,648.05 Group 2 ARM 0671017578 474,720.94 01-Mar-2007 5 9.595% 25,726.71 Group 2 ARM 0671017670 488,549.53 01-May-2007 3 9.895% 19,525.07 Group 2 ARM 0671017711 518,500.00 01-Apr-2007 4 10.000% 25,137.22 Group 2 ARM 0671018662 569,940.91 01-May-2007 3 8.510% 19,492.62 Group 2 ARM 0671019149 384,967.52 01-May-2007 3 9.040% 14,016.83 Group 2 ARM 0841024850 104,000.00 01-Feb-2007 6 11.250% 6,633.53 Group 2 ARM 0951001718 444,639.85 01-Jun-2007 2 8.230% 11,748.47 Group 2 ARM 0951002154 226,823.36 01-May-2007 3 8.150% 7,409.16

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 928 ~~Nov~~Jan-0607 0.000% Original Principal Balance 25,~~112~~885,~~006~~070.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 25,~~110~~843,~~919~~429.1346 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~035% Loans in Bankruptcy 2751 ~~Apr~~Jun-07 0.~~000~~015% Original Principal Balance 410,~~601~~776,~~456~~026.00 ~~May~~Jul-07 0.~~035~~023% Current Actual Balance 410,~~529~~717,~~180~~141.8737 ~~Jun~~Aug-07 0.~~015~~052% ~~Jul~~Sep-07 0.~~023~~113% ~~Aug~~Oct-07 0.~~052~~206% ~~Sep~~Nov-07 0.~~113~~251% ~~Oct~~Dec-07 0.~~206~~493% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 Fixed 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 14 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~123~~398,~~300~~400.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~123~~397,~~275~~332.3526 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 49 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~600~~1,~~400~~275,200.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~599~~1,~~769~~271,011.1384 ~~Jun~~Aug-07 0.~~000~~033% ~~Jul~~Sep-07 0.~~000~~156% ~~Aug~~Oct-07 0.~~033~~167% ~~Sep~~Nov-07 0.~~156~~245% ~~Oct~~Dec-07 0.~~167~~359% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 ARM 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 111 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~124~~2,~~000~~889,470.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~123~~2,~~886~~885,997.2655 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~033% Loans in Bankruptcy 318 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~482~~4,~~700~~182,520.00 ~~May~~Jul-07 0.~~033~~000% Current Actual Balance ~~481~~4,~~633~~176,845.4518 ~~Jun~~Aug-07 0.~~000~~028% ~~Jul~~Sep-07 0.~~000~~043% ~~Aug~~Oct-07 0.~~028~~059% ~~Sep~~Nov-07 0.~~043~~159% ~~Oct~~Dec-07 0.~~059~~518% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 Fixed 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 35 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~343~~186,~~900~~960.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~343~~166,~~733~~930.1415 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~075% Loans in Bankruptcy 98 ~~Apr~~Jun-07 0.~~000~~059% Original Principal Balance ~~687~~272,~~450~~910.00 ~~May~~Jul-07 0.~~075~~131% Current Actual Balance ~~641~~250,~~501~~263.5358 ~~Jun~~Aug-07 0.~~059~~132% ~~Jul~~Sep-07 0.~~131~~132% ~~Aug~~Oct-07 0.~~132~~285% ~~Sep~~Nov-07 0.~~132~~222% ~~Oct~~Dec-07 0.~~285~~112% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 ARM 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 48 ~~Nov~~Jan-0607 0.000% Original Principal Balance 12,~~520~~410,~~806~~240.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 12,~~520~~393,~~024~~169.3850 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~040% Loans in Bankruptcy 1116 ~~Apr~~Jun-07 0.~~000~~025% Original Principal Balance 25,~~830~~045,~~906~~396.00 ~~May~~Jul-07 0.~~040~~026% Current Actual Balance 25,~~806~~019,~~276~~020.7677 ~~Jun~~Aug-07 0.~~025~~064% ~~Jul~~Sep-07 0.~~026~~161% ~~Aug~~Oct-07 0.~~064~~352% ~~Sep~~Nov-07 0.~~161~~357% ~~Oct~~Dec-07 0.~~352~~635% *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 Group 1 Fixed 0061079711 Dec-2007 01-May-2007 GA 95.00 131,100.00 Group 1 Fixed 0061080448 Oct-2007 01-May-2007 TN 90.00 123,300.00 Group 1 Fixed 0101070778 Dec-2007 01-May-2007 TX 77.50 139,500.00 Group 1 Fixed 0331051422 Sep-2007 01-Mar-2007 VA 87.24 331,500.00 Group 1 Fixed 0551020219 ~~Aug~~Dec-2007 01-Nov-2006 TX 80.00 104,000.00 Group 1 Fixed 0571020545 Nov-2007 01-Apr-2007 GA 100.00 70,400.00 Group 1 Fixed 0581014626 Nov-2007 01-Feb-2007 CA 100.00 310,000.00 Group 1 Fixed 0581017996 Sep-2007 01-Apr-2007 CO 100.00 41,600.00 Group 1 Fixed 0841020598 Dec-2007 01-Dec-2006 MI 100.00 23,800.00 Group 1 ARM 0161053009 Dec-2007 01-Apr-2007 MA 75.00 311,250.00 Group 1 ARM 0171040951 Dec-2007 01-Apr-2007 CA 80.00 218,400.00 Group 1 ARM 0211053927 Dec-2007 01-Apr-2007 MD 80.00 216,000.00 Group 1 ARM 0211055130 Nov-2007 01-Apr-2007 VA 90.00 232,200.00 Group 1 ARM 0231092077 Dec-2007 01-May-2007 MI 68.49 100,000.00 Group 1 ARM 0331055074 Dec-2007 01-Apr-2007 PA 95.00 285,000.00 Group 1 ARM 0341040622 Aug-2007 01-Mar-2007 GA 80.00 231,200.00 Group 1 ARM 0341042192 Dec-2007 01-Apr-2007 GA 90.00 100,800.00 Group 1 ARM 0341042316 Nov-2007 01-May-2007 NC 90.00 130,500.00 Group 1 ARM 0341043077 Sep-2007 01-May-2007 GA 83.88 127,500.00 Group 1 ARM ~~0521054184~~0411002529 ~~Oct~~Dec-2007 01-~~May~~Apr-2007 ILIN 80.00 ~~124~~220,000.00 Group 1 ~~Fixed~~ARM ~~0071019647~~0511055737 ~~May~~Dec-2007 01-Mar-~~1999~~2007 FLNV 8965.5800 42269,~~550~~750.00 Group 1 ~~Fixed~~ARM ~~0171041889~~0511058147 ~~Oct~~Dec-2007 01-~~Apr~~May-2007 AZCA 80.00 344,000.00 Group 1 ARM 0511058865 Nov-2007 01-May-2007 VT 90.00 ~~189~~166,~~900~~050.00 Group 1 ~~Fixed~~ARM ~~0171042653~~0521054184 Oct-2007 01-May-2007 AZIL ~~100~~80.00 65124,000.00 Group 1 ~~Fixed~~ARM ~~0191037223~~0571020507 ~~Jul~~Nov-2007 01-Apr-2007 ORGA 80.00 ~~160~~281,~~000~~600.00 Group 1 ARM 0581017313 Dec-2007 01-Apr-2007 CA 72.33 405,020.00 Group 1 ARM 0661022398 Dec-2007 01-Apr-2007 CA 75.00 419,250.00 Group 1 Fixed ~~0241001793~~0071019647 May-2007 01-Mar-1999 FL 89.58 42,550.00 Group 1 Fixed 0241001793 Dec-2007 01-Apr-1999 GA 67.86 38,000.00 Group 1 Fixed 0251002467 ~~May~~Dec-2007 01-Apr-1999 MO 46.67 21,000.00 Group 1 Fixed ~~0261002736~~0551022000 ~~May~~Nov-2007 01-~~Mar~~Dec-~~1999~~2006 PATX 80100.00 5624,800.00 Group 1 Fixed ~~0581017861~~0551022728 ~~Oct~~Nov-2007 01-Jan-2007 TX 100.00 18,600.00 Group 1 Fixed 0571021516 Dec-2007 01-May-2007 COGA 96100.4000 8945,~~000~~980.00 Group 1 Fixed 0841003237 ~~May~~Dec-2007 01-Mar-2005 MI 100.00 25,200.00 Group 21 ~~ARM~~Fixed ~~0002664241~~0951002260 ~~May~~Dec-2007 01-~~Aug~~Apr-~~2000~~2007 KYGA 80100.00 8056,~~000~~780.00 Group 2 ARM ~~0002678357~~0002664241 ~~May~~Dec-2007 01-Aug-2000 MIKY 7780.4600 4480,~~150~~000.00 Group 2 ARM 0003900784 May-2007 01-May-2000 GA 79.97 96,650.00 Group 2 ARM 0003905437 ~~Aug~~Dec-2007 01-Jun-2000 TN 79.97 205,200.00 Group 2 ARM ~~0171040733~~0061079751 ~~Oct~~Dec-2007 01-~~May~~Apr-2007 AZVA 100.00 ~~304~~430,~~806~~000.00 Group 2 ARM ~~0211056564~~0111001789 Nov-2007 01-Jul-2006 HI 80.00 249,600.00 Group 2 ARM 0171040733 Oct-2007 01-May-2007 MDAZ 80100.00 ~~200~~304,~~000~~806.00 Group 2 ARM 0341030471 Aug-2007 01-Apr-2006 NC 80.00 113,600.00 Group 2 ARM 0341041105 Dec-2007 01-Apr-2007 GA 100.00 256,000.00 Group 2 ARM 0351043963 Dec-2007 01-Apr-2007 TX 100.00 515,000.00 Group 2 ARM 0511059464 Nov-2007 01-May-2007 CA 100.00 440,000.00 Group 2 ARM 0511059701 Oct-2007 01-May-2007 CA 80.00 660,000.00 Group 2 ARM ~~0581017853~~0571021476 ~~Oct~~Dec-2007 01-May-2007 COGA 80.00 ~~356~~183,~~000~~920.00 Group 2 ARM 0661023124 Sep-2007 01-May-2007 CA 95.00 636,500.00 Group 2 ARM 0671017474 Dec-2007 01-Apr-2007 CA 90.00 513,000.00 Group 2 ARM 0951000683 Sep-2007 01-Mar-2007 LA 100.00 134,000.00 Group 2 ARM 0951002154 Dec-2007 01-Apr-2007 GA 80.00 227,120.00

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 Group 1 Fixed 0061079711 130,976.52 01-Jun-2007 4 9.725% 6,164.86 Group 1 Fixed 0061080448 123,275.35 01-Jun-2007 24 11.500% 46,~~601~~901.5865 Group 1 Fixed 0101070778 138,867.52 01-Nov-2007 0 8.275% 1,846.40 Group 1 Fixed 0331051422 331,~~161~~047.9485 01-~~May~~Jun-2007 34 7.425% 911,~~824~~783.5730 Group 1 Fixed 0551020219 103,~~806~~739.2612 01-~~Apr~~Jun-2007 4 11.742% 5,~~933~~929.9299 Group 1 Fixed 0571020545 70,337.24 01-Jun-2007 4 11.875% 4,067.65 Group 1 Fixed 0581014626 307,519.37 01-Oct-2007 0 6.700% 3,278.71 Group 1 Fixed 0581017996 41,~~525~~499.5877 01-~~Sep~~Nov-2007 0 11.925% 804.6919 Group 1 Fixed 0841020598 23,749.10 01-Aug-2007 2 14.300% 1,107.98 Group 1 ARM 0161053009 311,122.80 01-Apr-2007 6 10.370% 20,856.07 Group 1 ARM 0171040951 218,144.51 01-May-2007 5 8.700% 10,669.94 Group 1 ARM 0211053927 215,943.39 01-Jun-2007 4 8.970% 9,359.05 Group 1 ARM 0211055130 231,747.81 01-Jun-2007 4 9.370% 10,495.89 Group 1 ARM 0231092077 99,885.71 01-Jun-2007 4 8.800% 4,238.97 Group 1 ARM 0331055074 284,243.18 01-Dec-2007 (1) 7.990% 1,822.08 Group 1 ARM 0341040622 230,~~305~~040.1166 01-~~Sep~~Nov-2007 0 9.050% 3,~~359~~355.5875 Group 1 ARM 0341042192 100,693.07 01-Jun-2007 4 11.100% 5,432.49 Group 1 ARM 0341042316 130,230.99 01-Aug-2007 2 9.375% 3,936.41 Group 1 ARM 0341043077 127,442.08 01-May-2007 35 9.875% 57,~~079~~108.25 Group 1 ARM 0411002529 219,365.74 01-Nov-2007 0 11.100% 3,949.34 Group 1 ARM 0511055737 268,837.77 01-Sep-2007 1 9.700% 6,314.54 Group 1 ARM 0511058147 344,000.00 01-Apr-2007 6 9.400% 20,832.10 Group 1 ARM 0511058865 165,899.83 01-Jun-2007 4 10.250% 8,244.71 Group 1 ARM 0521054184 123,886.26 01-Jun-2007 24 9.850% 35,~~940~~908.9563 Group 1 ~~Fixed~~ARM ~~0071019647~~0571020507 40281,~~122~~600.4600 01-~~Sep~~Jun-2007 04 117.~~500~~125% ~~749~~9,609.3060 Group 1 ~~Fixed~~ARM ~~0171041889~~0581017313 ~~189~~404,~~782~~925.7045 01-~~May~~Apr-2007 36 78.~~750~~700% 522,~~887~~656.4789 Group 1 ~~Fixed~~ARM ~~0171042653~~0661022398 64418,~~968~~835.1993 01-~~Jun~~May-2007 25 129.~~725~~500% 222,~~689~~443.7639 Group 1 Fixed ~~0191037223~~0071019647 ~~159~~40,~~744~~048.6038 01-~~May~~Nov-2007 30 711.~~150~~500% ~~4,551~~747.9893 Group 1 Fixed 0241001793 20,~~817~~583.1068 01-~~Sep~~Oct-2007 0 9.750% ~~330~~322.0437 Group 1 Fixed 0251002467 18,~~902~~845.5486 01-~~Sep~~Nov-2007 0 7.850% ~~238~~237.0432 Group 1 Fixed ~~0261002736~~0551022000 3324,~~653~~709.0998 01-~~Sep~~Jun-2007 04 9.~~050~~990% ~~493~~1,195.1677 Group 1 Fixed ~~0581017861~~0551022728 8818,~~982~~575.2507 01-~~May~~Mar-2007 37 139.~~600~~990% 4884.97 Group 1 Fixed 0571021516 45,~~929~~894.0960 01-Sep-2007 1 12.500% 1,399.41 Group 1 Fixed 0841003237 24,~~528~~883.6090 01-~~Jul~~Jun-~~2009~~2007 ~~(22)~~4 10.500% 01,267.0044 Group 21 ~~ARM~~Fixed ~~0002664241~~0951002260 7656,~~040~~722.8511 01-~~Aug~~May-2007 05 1112.~~250~~900% 12,~~387~~948.2143 Group 2 ARM ~~0002678357~~0002664241 4175,~~221~~921.9962 01-~~Nov~~Oct-2007 ~~(2)~~0 11.~~125~~250% 01,385.0002 Group 2 ARM 0003900784 91,~~253~~096.1081 01-~~Sep~~Nov-2007 0 1011.~~875~~000% 1,~~609~~625.0427 Group 2 ARM 0003905437 194,166.43 01-Mar-2007 57 109.~~125~~875% 1114,~~097~~214.2845 Group 2 ARM ~~0171040733~~0061079751 ~~304~~429,~~585~~962.4086 01-~~Aug~~Apr-2007 06 911.~~595~~950% 433,~~718~~383.1140 Group 2 ARM ~~0211056564~~0111001789 ~~199~~247,~~855~~237.5349 01-~~Jun~~May-2007 5 6.900% 9,492.76 Group 2 7ARM 0171040733 304,415.~~200~~27 01-Nov-2007 0 9.595% 4,~~594~~716.1635 Group 2 ARM 0341030471 113,273.47 01-Mar-2007 57 8.750% 5,~~578~~522.9642 Group 2 ARM 0341041105 255,807.36 01-Jun-2007 4 8.480% 10,455.81 Group 2 ARM 0351043963 514,558.80 01-May-2007 5 9.480% 27,540.42 Group 2 ARM 0511059464 439,922.17 01-May-2007 5 7.100% 17,440.86 Group 2 ARM 0511059701 659,609.52 01-Jun-2007 24 7.900% 1625,~~702~~046.6131 Group 2 ARM ~~0581017853~~0571021476 ~~355~~183,~~973~~222.9305 01-~~May~~Oct-2007 30 98.~~400~~375% 132,~~495~~465.3406 Group 2 ARM 0661023124 636,369.97 01-May-2007 35 9.150% 2332,~~456~~832.4309 Group 2 ARM 0671017474 512,707.02 01-Oct-2007 0 9.200% 7,604.84 Group 2 ARM 0951000683 133,926.57 01-May-2007 35 9.550% 7,222.37 Group 2 ARM 0951002154 226,823.36 01-May-2007 5 8.150% 10,~~159~~365.8183

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 Group 1 Fixed 03 044,625.0066 046,465.0002 0.~~000~~013% Group 1 ARM 02 0309,972.0036 036,661.0096 0.~~000~~005% Group 1 Fixed 3 ~~201~~325,~~883~~532.2612 ~~213~~343,~~720~~891.1198 0.~~095~~154% Group 2 ARM 0 0.00 0.00 0.000% Total 38 ~~201~~680,~~883~~130.2614 ~~213~~427,~~720~~018.1196 0.~~010~~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 Group 1 Fixed ~~0101068778~~0101058111 3615,000.00 9.~~900~~990% TX 100.00 360 Group 1 Fixed ~~0371045389~~0101061815 ~~139~~24,~~000~~400.00 9.990% TX 100.00 360 Group 1 Fixed 0171039558 44,800.00 12.~~975~~125% VANV 100.00 360 Group 1 ARM 0421002986 110,000.00 8.450% AL 66.67 360 Group 1 ARM 0521054312 200,000.00 10.750% NV 43.96 360 Group 1 Fixed 0511054671 155,800.00 11.750% CA 100.00 360 Group 1 Fixed 0571021061 27,000.00 9.750% GA 100.00 360 Group 1 Fixed 0671016802 170,000.00 12.690% CA 100.00 360

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) Group 1 Fixed ~~0101068778~~0101058111 350.00 18.30 15,~~883~~708.77 Group 1 Fixed 0101061815 0.00 18.30 26,195.95 35Group 1 Fixed 0171039558 44,~~892~~625.2366 3546,~~892~~428.2342 46,428.42 Group 1 ~~Fixed~~ARM ~~0371045389~~0421002986 ~~139~~109,972.36 34,991.10 34,991.10 Group 1 ARM 0521054312 200,000.00 ~~149~~1,~~513~~670.1786 ~~149~~1,~~513~~670.1786 Group 1 Fixed ~~0571021061~~0511054671 27155,~~000~~658.52 164,912.72 164,912.72 Group 1 Fixed 0571021061 0.00 1.00 28,~~314~~334.7101 28Group 1 Fixed 0671016802 169,~~314~~873.7160 178,978.26 178,978.26

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.~~009~~031% Current Month 02.~~818~~140% 3 Month Average 0.~~003~~014% 3 Month Average 01.~~273~~032% 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~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 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 0.009% N/A Oct-2007 0.818% N/A Nov-2007 0.002% N/A Nov-2007 0.139% N/A Dec-~~2006~~2007 0.031% N/A Dec-2007 2.140% 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 Severity Current Month 0.372% Current Month (Cumulative) 74.105% 3 Month Average 0.167% 3 Month Average (Cumulative) 95.337% 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 N/A N/A Apr-2007 N/A 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.~~009~~109% N/A Oct-2007 105.863% N/A Nov-2007 0.~~818~~021% N/A Nov-2007 106.042% N/A Dec-2007 0.372% N/A Dec-2007 74.105% 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~~Group ~~Cumulative~~1 ~~Loss~~Fixed ~~Severity~~MDR SDA Current Month 0.~~109~~013% Current Month ~~105~~0.~~863~~903% 3 Month Average 0.~~036~~008% 3 Month Average 0.~~000~~599% 12 Month Average 0.000% 12 Month Average 0.000% ~~CDR~~MDR: Current vs. 12mo Average* ~~Cumulative Loss Severity~~SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 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 0.011% N/A Nov-2007 0.893% N/A Dec-~~2006~~2007 0.013% N/A Dec-2007 0.903% 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 Severity Current Month 0.150% Current Month (Cumulative) 105.406% 3 Month Average 0.093% 3 Month Average (Cumulative) 70.758% 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 N/A N/A Apr-2007 N/A N/A May-2007 0.000% N/A May-2007 ~~N/A~~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 ~~Jul~~Aug-2007 0.000% N/A Aug-2007 0.000% N/A ~~Aug~~Sep-2007 0.000% N/A ~~Aug~~Sep-2007 0.000% N/A Oct-2007 0.000% N/A ~~Sep~~Oct-2007 0.000% N/A ~~Sep~~Nov-2007 0.131% N/A Nov-2007 106.869% N/A ~~Oct~~Dec-2007 0.~~109~~150% N/A ~~Oct~~Dec-2007 105.~~863~~406% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 ~~Fixed - No Realized Loss Information to report this period. Group 1~~ ARM ~~- No Realized Loss Information to report this period. Group 1 Fixed~~ MDR SDA Current Month 0.~~089~~038% Current Month 62.~~363~~796% 3 Month Average 0.~~030~~013% 3 Month Average 20.~~121~~932% 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~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 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-~~2006~~2007 0.038% N/A Dec-2007 2.796% 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 Severity Current Month 0.455% Current Month (Cumulative) 11.827% 3 Month Average 0.152% 3 Month Average (Cumulative) 3.942% 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 N/A N/A Apr-2007 N/A 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.~~089~~000% N/A Oct-2007 60.~~363~~000% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.455% N/A Dec-2007 11.827% 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~~Group ~~Cumulative~~1 ~~Loss~~Fixed ~~Severity~~MDR SDA Current Month 10.~~066~~145% Current Month ~~105~~8.~~863~~355% 3 Month Average 0.~~355~~078% 3 Month Average 04.~~000~~906% 12 Month Average 0.000% 12 Month Average 0.000% ~~CDR~~MDR: Current vs. 12mo Average* ~~Cumulative Loss Severity~~SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 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 0.089% N/A Oct-2007 6.363% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-~~2006~~2007 0.145% N/A Dec-2007 8.355% 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 Severity Current Month 1.730% Current Month (Cumulative) 105.732% 3 Month Average 0.932% 3 Month Average (Cumulative) 105.826% 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 N/A N/A Apr-2007 N/A 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 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A ~~Sep~~Oct-2007 1.066% N/A Oct-2007 105.863% N/A ~~Oct~~Nov-2007 0.000% N/A Nov-2007 105.881% N/A Dec-2007 1.~~066~~730% N/A ~~Oct~~Dec-2007 105.~~863~~732% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 ARM - 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 Group 1 Fixed 15 12,~~684~~448,~~227~~380.00 12,~~679~~285,~~097~~908.0803 0 0.00 0.00 Group 1 ARM 2429 56,~~027~~889,~~052~~499.00 56,~~018~~871,~~321~~086.0495 0 0.00 0.00 Group 1 Fixed 74 ~~350~~287,~~060~~780.00 ~~342~~286,~~555~~711.4992 0 0.00 0.00 Group 2 ARM 129 3,~~612~~208,~~850~~100.00 3,~~599~~193,~~734~~729.1979 0 0.00 0.00 Total 5857 1012,~~674~~833,~~189~~759.00 1012,~~639~~637,~~707~~436.8069 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 Fixed 0 0.00 0.00 01 044,800.00 044,582.0070 2120,~~175~~227.5495 Group 1 ARM 0 0.00 0.00 02 0310,000.00 0309,152.0071 148,~~843~~070.2570 Group 1 Fixed 0 0.00 0.00 32 ~~202~~325,~~000~~800.00 ~~201~~325,~~622~~015.8312 ~~(37~~18,~~617~~855.~~49)~~69 Group 2 ARM 0 0.00 0.00 0 0.00 0.00 302,~~615~~506.0539 Total 0 0.00 0.00 35 ~~202~~680,~~000~~600.00 ~~201~~678,~~622~~750.8353 2949,~~016~~660.3573

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 Fixed ~~0051072956~~0061073153 GAVA 80100.00 01-~~Jan~~Dec-~~2007~~2006 ~~112~~21,~~800~~000.00 ~~112~~20,~~229~~942.0577 Group 1 Fixed ~~0191036887~~0061078498 WAMD ~~100~~80.00 01-Apr-2007 38244,~~600~~000.00 38242,~~526~~625.7217 Group 1 Fixed ~~0191038121~~0101067186 WATX 62100.1900 01-~~May~~Feb-2007 ~~125~~18,~~002~~180.00 ~~124~~18,~~930~~096.8538 Group 1 Fixed ~~0211046697~~0151043285 VANJ ~~100~~69.0077 01-~~Sep~~May-~~2006~~2007 15300,000.00 14299,~~962~~506.7776 Group 1 Fixed ~~0231091548~~0161053166 NYMA 6280.5000 01-Apr-2007 ~~100~~228,000.00 99226,~~245~~745.2479 Group 1 Fixed ~~0231092917~~0161053577 VACT 6873.0883 01-May-2007 ~~145~~173,~~000~~500.00 ~~144~~172,~~552~~836.8709 Group 1 Fixed ~~0231093164~~0171039558 MANV 70100.00 01-~~May~~Mar-2007 ~~346~~44,~~500~~800.00 ~~345~~44,~~323~~568.5304 Group 1 Fixed ~~0331055066~~0191033674 NYWA 42100.8400 01-~~Apr~~Dec-~~2007~~2006 ~~332~~18,~~000~~200.00 ~~330~~18,~~948~~146.1097 Group 1 Fixed ~~0341041389~~0211052216 GAVA 78100.5700 01-~~May~~Mar-2007 ~~109~~27,~~995~~000.00 ~~109~~26,~~737~~932.3626 Group 1 Fixed ~~0411000228~~0231092145 ALMA ~~100~~45.00 01-~~Dec~~May-~~2006~~2007 15225,000.00 14224,~~970~~640.8924 Group 1 Fixed ~~0521045839~~0231092353 ILNY ~~100~~64.0038 01-~~Nov~~May-~~2006~~2007 15338,~~980~~000.00 15337,~~941~~083.8944 Group 1 Fixed ~~0521052362~~0331053332 ILNJ 8580.00 01-~~May~~Mar-2007 ~~119~~416,000.00 ~~118~~413,~~844~~979.9609 Group 1 Fixed ~~0521053971~~0511057942 MIWA 56100.4000 01-~~Apr~~May-2007 ~~100~~57,000.00 9956,~~858~~902.5466 Group 1 Fixed ~~0841021089~~0521046017 MIIN 100.00 01-~~Nov~~Dec-2006 1916,700.00 16,661.61 Group 1 Fixed 0661020189 FL 61.54 01-Jan-2007 350,800.00 19196,~~746~~867.4018 Group 1 Fixed ~~0951002045~~0871004998 MINY 90100.00 01-~~Apr~~Aug-~~2007~~2006 8915,~~550~~000.00 8913,~~277~~941.9162 Group 1 ARM ~~0061078312~~0121053951 KYIA 9063.0027 01-May-2007 ~~105~~87,~~300~~000.00 ~~105~~86,~~058~~837.5326 Group 1 ARM ~~0151041542~~0121054251 NJMN 8580.00 01-~~Apr~~May-2007 ~~255~~370,~~000~~400.00 ~~254~~368,~~681~~301.8235 Group 1 ARM ~~0151042434~~0151041170 NJMD 7780.4700 01-~~May~~Mar-2007 ~~141~~116,000.00 ~~140~~115,~~879~~831.8098 Group 1 ARM ~~0161053576~~0151043226 MANJ 8577.0070 01-~~Apr~~May-2007 ~~209~~115,~~100~~000.00 ~~208~~114,~~421~~356.7762 Group 1 ARM ~~0161053653~~0171043061 MAAZ 6085.0044 01-May-2007 ~~225~~135,000.00 ~~224~~134,~~191~~897.8668 Group 1 ARM ~~0191036868~~0211052999 WAMD 8075.00 01-~~Apr~~May-2007 ~~154~~159,~~400~~000.00 ~~154~~158,~~235~~432.3799 Group 1 ARM ~~0211055333~~0211054410 VA 6587.0072 01-May-2007 ~~129~~293,~~968~~000.00 ~~129~~292,~~747~~259.2754 Group 1 ARM ~~0211055364~~0211054758 MDGA 80.00 01-May-2007 ~~301~~385,600.00 ~~301~~383,~~452~~826.8586 Group 1 ARM ~~0231092046~~0211055380 MAMD 9042.0048 01-May-2007 ~~306~~325,000.00 ~~305~~324,~~581~~649.3443 Group 1 ARM ~~0331055783~~0211055981 NYMD 6290.7600 01-May-2007 ~~329~~121,~~500~~590.00 ~~329~~121,~~133~~401.1548 Group 1 ARM ~~0411003991~~0211056388 CAVA 8065.00 01-May-2007 ~~304~~253,~~000~~500.00 ~~303~~253,~~786~~238.8144 Group 1 ARM ~~0511058270~~0231091029 CAMA 4879.0879 01-~~May~~Apr-2007 ~~188~~300,000.00 ~~187~~298,~~463~~682.2383 Group 1 ARM ~~0521050214~~0231091654 MINY 9057.0058 01-~~Apr~~May-2007 ~~185~~190,~~400~~015.00 ~~185~~189,~~161~~393.7610 Group 1 ARM ~~0521053992~~0331055613 ILNY 8050.00 01-~~Apr~~May-2007 ~~196~~310,~~800~~000.00 ~~196~~309,~~230~~255.7803 Group 1 ARM ~~0521054171~~0371046217 ILFL 9580.00 01-~~Apr~~May-2007 ~~161~~160,~~500~~000.00 ~~161~~159,~~310~~186.8471 Group 1 ARM ~~0521054323~~0411004030 MINY 6673.5826 01-May-2007 ~~200~~337,000.00 ~~199~~336,~~546~~726.1434 Group 1 ARM ~~0521055757~~0421002986 ILAL 9066.0067 01-~~May~~Apr-2007 ~~166~~110,~~500~~000.00 ~~165~~109,~~989~~744.2036 Group 1 ARM ~~0521056704~~0421003628 IL 9048.0085 01-May-2007 ~~283~~212,500.00 ~~282~~211,~~835~~867.9655 Group 1 ARM ~~0571022102~~0511056378 MNOR 7560.00 01-May-2007 79234,~~500~~660.00 79234,~~339~~120.5390 Group 1 ARM ~~0581017840~~0511056825 WYCA 7053.0033 01-~~May~~Apr-2007 ~~210~~200,000.00 ~~210~~199,~~000~~017.0074 Group 1 ARM ~~0581018185~~0511056866 VACA 9052.0024 01-~~May~~Apr-2007 ~~225~~350,000.00 ~~224~~349,~~930~~371.6118 Group 1 ARM ~~0661023180~~0511057868 UTWA 8880.6700 01-~~Apr~~May-2007 ~~180~~228,000.00 ~~179~~227,~~178~~806.6024 Group 1 ARM ~~0661023249~~0521052730 CAIL 4880.8900 01-~~Apr~~Mar-2007 ~~220~~228,000.00 ~~219~~227,~~715~~110.7438 Group 1 ARM ~~0671017383~~0521053488 CAIL 4575.3800 01-Apr-2007 ~~269~~337,~~984~~500.00 ~~269~~336,~~448~~268.0888 Group 1 ~~Fixed~~ARM ~~0101068778~~0521054312 TXNV ~~100~~43.0096 01-~~Mar~~Apr-2007 36200,000.00 35199,~~883~~298.4026 Group 1 ~~Fixed~~ARM ~~0161053778~~0521054804 FLIL 6778.4283 01-May-2007 ~~104~~189,~~500~~192.00 ~~104~~189,~~357~~063.0201 Group 1 ~~Fixed~~ARM ~~0211054888~~0521055234 VAIL ~~100~~89.0077 01-~~Apr~~May-2007 38307,~~800~~000.00 38306,~~737~~740.5892 Group 1 ~~Fixed~~ARM ~~0261003387~~0521056457 ILNV 3785.7400 01-May-~~1999~~2007 20182,~~000~~750.00 12182,~~999~~640.1413 Group 1 ~~Fixed~~ARM ~~0371045389~~0671018522 VAUT 100.00 01-Apr-2007 ~~139~~178,~~000~~900.00 ~~138~~178,~~769~~796.2448 Group 1 ~~Fixed~~ARM ~~0571021061~~0951002640 GANJ ~~100~~90.00 01-~~May~~Apr-2007 27270,000.00 26269,~~922~~467.9990 Group 1 ~~Fixed~~ARM ~~0571022064~~0951003497 MNNY ~~100~~68.0002 01-May-2007 33312,~~300~~892.00 33311,~~229~~538.9700 Group 1 Fixed ~~0571022105~~0101069351 MNTX 100.00 01-~~May~~Apr-2007 2617,~~500~~000.00 2616,~~444~~934.1999 Group 1 Fixed ~~0671017790~~0211056309 CAVA ~~100~~66.00 01-~~Apr~~May-2007 90100,~~000~~980.00 89100,~~865~~616.2048 Group 1 Fixed ~~0671018473~~0511054671 UTCA 97100.7100 01-~~May~~Mar-2007 36155,~~960~~800.00 36155,~~922~~360.3978 Group 21 ~~ARM~~Fixed ~~0002633055~~0521049027 SCMO 7578.0094 01-~~Aug~~Apr-~~2000~~2007 81149,~~750~~900.00 78149,~~123~~361.1812 Group 21 ~~ARM~~Fixed ~~0111002965~~0551012078 HIOK 62100.7600 01-~~Mar~~May-~~2007~~2006 ~~455~~19,~~000~~900.00 ~~453~~19,~~544~~799.2833 Group 21 ~~ARM~~Fixed ~~0121052331~~0671016802 IACA 90100.00 01-~~May~~Feb-2007 ~~142~~170,~~200~~000.00 ~~141~~169,~~923~~654.5634 Group 2 ARM ~~0151041211~~0111003157 NJHI 8046.0024 01-~~Mar~~May-2007 ~~468~~689,000.00 ~~465~~686,~~890~~645.9850 Group 2 ARM ~~0151042393~~0211054616 NJMD 5075.00 01-May-2007 ~~185~~127,~~000~~500.00 ~~184~~126,~~904~~996.3577 Group 2 ARM ~~0161053259~~0231091071 MANJ 7059.0052 01-Apr-2007 ~~525~~500,000.00 ~~523~~496,~~009~~553.9510 Group 2 ARM ~~0191037984~~0231092602 WAMA 5490.5500 01-May-2007 ~~300~~337,~~000~~500.00 ~~298~~337,~~907~~336.0841 Group 2 ARM ~~0211054882~~0341041217 VAAL 8090.00 01-Apr-2007 ~~155~~156,~~200~~600.00 ~~155~~156,~~078~~066.4962 Group 2 ARM ~~0211055066~~0341042834 DESC 61100.7500 01-May-2007 ~~134~~264,~~000~~500.00 ~~133~~264,~~711~~377.6392 Group 2 ARM ~~0411001927~~0521054738 CAMO 6080.9400 01-~~Mar~~May-2007 ~~975~~212,000.00 ~~973~~210,~~488~~878.3585 Group 2 ARM ~~0571021972~~0661021863 MNCA 80.00 01-~~May~~Mar-2007 ~~133~~356,~~200~~000.00 ~~132~~354,~~746~~749.4144 Group 2 ARM ~~0951001978~~0661022234 MICA 9050.0022 01-~~May~~Mar-2007 58565,~~500~~000.00 58560,~~405~~125.9318

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 Fixed ~~0051072956~~0061073153 Loan Paid in Full 0 913.~~000~~300% 360 912 Group 1 Fixed ~~0191036887~~0061078498 Loan Paid in Full ~~(1)~~0 137.~~700~~870% 360 68 Group 1 Fixed ~~0191038121~~0101067186 Loan Paid in Full 0 89.~~300~~990% 360 610 Group 1 Fixed ~~0211046697~~0151043285 Loan Paid in Full 0 148.~~100~~750% 360 138 Group 1 Fixed ~~0231091548~~0161053166 Loan Paid in Full 0(1) 87.~~850~~990% 360 68 Group 1 Fixed ~~0231092917~~0161053577 Loan Paid in Full 0 89.~~475~~100% 360 68 Group 1 Fixed ~~0231093164~~0171039558 ~~Loan~~Liquidation ~~Paid in Full~~ 1 812.~~000~~125% 360 69 Group 1 Fixed ~~0331055066~~0191033674 Loan Paid in Full 0 614.~~400~~300% 360 612 Group 1 Fixed ~~0341041389~~0211052216 Loan Paid in Full 0 913.~~800~~600% 360 69 Group 1 Fixed ~~0411000228~~0231092145 Loan Paid in Full 0(1) 138.~~950~~845% 360 108 Group 1 Fixed ~~0521045839~~0231092353 Loan Paid in Full 0 147.~~300~~000% 360 118 Group 1 Fixed ~~0521052362~~0331053332 Loan Paid in Full 0 89.~~850~~200% 360 69 Group 1 Fixed ~~0521053971~~0511057942 Loan Paid in Full 0 812.~~725~~850% 360 68 Group 1 Fixed ~~0841021089~~0521046017 Loan Paid in Full 0 14.050% 360 1112 Group 1 Fixed ~~0951002045~~0661020189 Loan Paid in Full (1) 98.~~450~~950% 360 611 Group 1 ~~ARM~~Fixed ~~0061078312~~0871004998 Loan Paid in Full 0 913.~~900~~150% ~~360~~120 616 Group 1 ARM ~~0151041542~~0121053951 Loan Paid in Full 0 912.~~150~~440% 360 68 Group 1 ARM ~~0151042434~~0121054251 Loan Paid in Full 0 97.~~800~~150% 360 68 Group 1 ARM ~~0161053576~~0151041170 Loan Paid in Full 0(1) 910.~~320~~050% 360 69 Group 1 ARM ~~0161053653~~0151043226 Loan Paid in Full 0(1) 7.~~720~~550% 360 68 Group 1 ARM ~~0191036868~~0171043061 Loan Paid in Full (1) 8.~~500~~450% 360 68 Group 1 ARM ~~0211055333~~0211052999 Loan Paid in Full 0 119.~~300~~440% 360 68 Group 1 ARM ~~0211055364~~0211054410 Loan Paid in Full 0 89.~~700~~000% 360 68 Group 1 ARM ~~0231092046~~0211054758 Loan Paid in Full 0 8.200% 360 68 Group 1 ARM ~~0331055783~~0211055380 Loan Paid in Full 0(1) 6.~~500~~900% 360 68 Group 1 ARM ~~0411003991~~0211055981 Loan Paid in Full 0 78.~~750~~950% 360 68 Group 1 ARM ~~0511058270~~0211056388 Loan Paid in Full 0 87.~~850~~650% 360 68 Group 1 ARM ~~0521050214~~0231091029 Loan Paid in Full 0 9.~~050~~100% 360 68 Group 1 ARM ~~0521053992~~0231091654 Loan Paid in Full 0 9.~~950~~850% 360 68 Group 1 ARM ~~0521054171~~0331055613 Loan Paid in Full 0 97.~~875~~450% 360 67 Group 1 ARM ~~0521054323~~0371046217 Loan Paid in Full 0 97.~~950~~700% 360 68 Group 1 ARM ~~0521055757~~0411004030 Loan Paid in Full 0 8.~~500~~300% 360 68 Group 1 ARM ~~0521056704~~0421002986 Liquidation 5 8.450% 360 8 Group 1 ARM 0421003628 Loan Paid in Full 0 910.~~800~~300% 360 68 Group 1 ARM ~~0571022102~~0511056378 Loan Paid in Full 0 107.~~500~~900% 360 68 Group 1 ARM ~~0581017840~~0511056825 Loan Paid in Full 0 87.~~300~~750% 360 68 Group 1 ARM ~~0581018185~~0511056866 Loan Paid in Full 0(1) 96.~~870~~500% 360 68 Group 1 ARM ~~0661023180~~0511057868 Loan Paid in Full 0 78.~~450~~150% 360 68 Group 1 ARM ~~0661023249~~0521052730 Loan Paid in Full ~~(1)~~0 610.~~600~~250% 360 69 Group 1 ARM ~~0671017383~~0521053488 Loan Paid in Full 0 79.~~550~~990% 360 68 Group 1 ~~Fixed~~ARM ~~0101068778~~0521054312 Liquidation ~~(1)~~6 910.~~900~~750% 360 78 Group 1 ~~Fixed~~ARM ~~0161053778~~0521054804 Loan Paid in Full 0(1) 8.~~200~~725% 360 68 Group 1 ~~Fixed~~ARM ~~0211054888~~0521055234 Loan Paid in Full 0 128.~~400~~800% 360 68 Group 1 ~~Fixed~~ARM ~~0261003387~~0521056457 Loan Paid in Full ~~(1)~~0 119.~~790~~050% ~~180~~360 ~~101~~8 Group 1 ~~Fixed~~ARM ~~0371045389~~0671018522 ~~Liquidation~~Loan 4Paid 12in Full 0 9.~~975~~500% 360 68 Group 1 ~~Fixed~~ARM ~~0571021061~~0951002640 ~~Liquidation~~Loan 3Paid 9in Full 0 8.~~750~~600% 360 68 Group 1 ~~Fixed~~ARM ~~0571022064~~0951003497 Loan Paid in Full ~~(1)~~0 108.~~310~~500% 360 68 Group 1 Fixed ~~0571022105~~0101069351 Loan Paid in Full 0 109.~~300~~990% 360 68 Group 1 Fixed ~~0671017790~~0211056309 Loan Paid in Full 0 129.~~720~~400% 360 68 Group 1 Fixed ~~0671018473~~0511054671 ~~Loan~~Liquidation ~~Paid~~6 ~~in Full (1) 13~~11.~~600~~750% 360 69 Group 21 ~~ARM~~Fixed ~~0002633055~~0521049027 Loan Paid in Full 10 1110.250% 360 868 Group 21 ~~ARM~~Fixed ~~0111002965~~0551012078 Loan Paid in Full 0 612.~~400~~750% 360 719 Group 21 ~~ARM~~Fixed ~~0121052331~~0671016802 ~~Loan~~Liquidation ~~Paid~~5 ~~in Full 0 10~~12.~~675~~690% 360 610 Group 2 ARM ~~0151041211~~0111003157 Loan Paid in Full 0 89.~~300~~650% 360 78 Group 2 ARM ~~0151042393~~0211054616 Loan Paid in Full 0 8.~~550~~950% 360 68 Group 2 ARM ~~0161053259~~0231091071 Loan Paid in Full ~~(2)~~0 8.~~375~~500% 360 68 Group 2 ARM ~~0191037984~~0231092602 Loan Paid in Full 0 89.~~350~~600% 360 68 Group 2 ARM ~~0211054882~~0341041217 Loan Paid in Full 0 710.~~950~~315% 360 68 Group 2 ARM ~~0211055066~~0341042834 Loan Paid in Full 0(1) 109.~~200~~725% 360 68 Group 2 ARM ~~0411001927~~0521054738 Loan Paid in Full 0 87.~~950~~500% 360 78 Group 2 ARM ~~0571021972~~0661021863 Loan Paid in Full 0 97.~~375~~350% 360 69 Group 2 ARM ~~0951001978~~0661022234 Loan Paid in Full 0(1) 116.~~550~~950% 360 69

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group 1 Fixed 104 1803,~~035,529~~508.1305 2024,~~333~~492.3348 0.00 Group 1 ARM 12 23,~~342~~096,~~553~~451.1465 5976,~~846~~210.6582 0.00 Group 1 Fixed 2 ~~143~~249,~~094~~977.60 45,~~196~~000.4753 0.00 Group 2 ARM 64 1,~~752~~757,~~337~~586.8974 5658,~~001~~934.2614 0.00 Total 3022 5,~~273~~907,~~514~~524.7604 ~~140~~164,~~377~~637.7197 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 Group 1 Fixed ~~0051072956~~0061078498 1011/0130/2007 ~~112~~242,~~229~~625.0517 12,~~122~~117.9490 0.00 Group 1 Fixed ~~0211046697~~0211052216 1011/0120/2007 1426,~~962~~932.7726 ~~299~~538.3277 0.00 Group 1 Fixed ~~0231091548~~0231092353 1011/0130/2007 99337,~~245~~083.2444 39,~~526~~436.5356 0.00 Group 1 Fixed ~~0231092917~~0661020189 1011/0130/2007 ~~144~~196,~~552~~867.8718 212,~~892~~399.8625 0.00 Group 1 ~~Fixed~~ARM ~~0331055066~~0211054410 1011/0130/2007 ~~330~~292,~~948~~259.~~10 8,470.00 0.00 Group 1 Fixed 0341041389 10/01/2007 109,737.36 1,097.37 0.00 Group 1 Fixed 0411000228 10/01/2007 14,970.89 834.97 0.00 Group 1 Fixed 0521053971 10/01/2007 99,858.~~54 ~~999.06 0.00 Group 1 Fixed 0841021089 10/01/2007 19~~5,~~746~~845.~~40 197.50 0.00 Group 1 Fixed 0951002045 10/01/2007 89,277.91 892.~~78 0.00 Group 1 ARM ~~0191036868~~0211054758 1011/0130/2007 ~~154~~383,~~235~~826.3786 53,~~245~~840.4384 0.00 Group 1 ARM ~~0211055333~~0211055380 1011/0130/2007 ~~129~~324,~~747~~649.2743 2,~~594~~491.9467 0.00 Group 1 ARM ~~0411003991~~0211056388 1011/0130/2007 ~~303~~253,~~786~~238.8144 95,~~415~~065.7352 0.00 Group 1 ARM ~~0511058270~~0371046217 1011/0120/2007 ~~187~~159,~~463~~186.2371 64,~~631~~905.4176 0.00 Group 1 ARM ~~0521050214~~0511056378 1011/0130/2007 ~~185~~234,~~161~~120.7690 17,~~852~~395.0272 0.00 Group 1 ARM ~~0521054323~~0511056825 1011/0130/2007 199,~~546~~017.1474 16,~~996~~174.3800 0.00 Group 1 ARM ~~0571022102~~0511056866 1011/0130/2007 79349,~~339~~371.5318 19,~~369~~079.4255 0.00 Group 1 ARM ~~0581017840~~0511057868 1011/0130/2007 ~~210~~227,~~000~~806.0024 67,~~972~~426.0005 0.00 Group 1 ARM ~~0581018185~~0521056457 1011/0127/2007 ~~224~~182,~~930~~640.6113 46,~~498~~611.8930 0.00 Group 1 ARM ~~0661023180~~0671018522 1011/0128/2007 ~~179,~~178,796.6048 56,~~338~~793.5691 0.00 Group 1 ARM ~~0661023249~~0951003497 1011/0130/2007 ~~219~~311,~~715~~538.~~74 5,798.61 0.~~00 ~~Group 1 ARM 0671017383~~ 10~~/01/2007 269~~,~~448~~580.0872 ~~8,133.26~~ 0.00 Group 1 Fixed ~~0161053778~~0211056309 1011/0120/2007 ~~104~~100,~~357~~616.0248 32,~~421~~013.7332 0.00 Group 1 Fixed ~~0211054888~~0521049027 1011/0128/2007 38149,~~737~~361.5812 ~~774.74 0.00 Group~~ 2 ~~ARM 0191037984 10/01/2007 298~~,~~907~~987.0821 ~~9,980.16~~ 0.00 Group 2 ARM ~~0211054882~~0111003157 1011/0130/2007 ~~155~~686,~~078~~645.4950 326,~~101~~514.5691 0.00 Group 2 ARM ~~0211055066~~0341041217 1011/0130/2007 ~~133~~156,~~711~~066.6362 56,~~452~~437.4732 0.00 Group 2 ARM ~~0411001927~~0661021863 1011/0130/2007 ~~973~~354,~~488~~749.3544 3410,~~837~~424.2862 0.00 Group 2 ARM ~~0571021972~~0661022234 1011/0130/2007 ~~132~~560,~~746~~125.4118 215,~~045~~557.7329 0.00 ~~Group 2 ARM 0951001978 10/01/2007 58,405.93 584.06 0.00~~

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~492~~611% Current Month 57.~~744~~095% Current Month ~~429~~408.~~430~~406% 3 Month Average 0.~~503~~548% 3 Month Average 56.~~873~~381% 3 Month Average ~~533~~416.~~520~~033% 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 N/A N/A Apr-2007 N/A N/A May-2007 1.920% N/A May-2007 555.390% N/A Jun-2007 6.508% N/A Jun-2007 1,199.064% N/A Jul-2007 29.654% N/A Jul-2007 4,001.088% N/A Aug-2007 6.864% N/A Aug-2007 730.735% N/A Sep-2007 5.011% N/A Sep-2007 440.396% N/A Oct-2007 5.744% N/A Oct-2007 429.430% N/A Nov-2007 6.305% N/A Nov-2007 410.263% N/A Dec-2007 7.095% N/A Dec-2007 408.406% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 Fixed SMM CPR PSA Current Month 0.~~472~~660% Current Month 57.~~519~~635% Current Month ~~437~~459.~~520~~802% 3 Month Average 0.~~461~~548% 3 Month Average 56.~~390~~377% 3 Month Average ~~512~~435.~~121~~504% 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 N/A N/A Apr-2007 N/A N/A May-2007 1.403% N/A May-2007 531.921% N/A Jun-2007 4.826% N/A Jun-2007 1,041.164% N/A Jul-2007 14.229% N/A Jul-2007 2,151.828% N/A Aug-2007 4.349% N/A Aug-2007 505.010% N/A Sep-2007 6.303% N/A Sep-2007 593.833% N/A Oct-2007 5.519% N/A Oct-2007 437.520% N/A Nov-2007 5.978% N/A Nov-2007 409.189% N/A Dec-2007 7.635% N/A Dec-2007 459.802% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 ARM SMM CPR PSA Current Month 0.~~610~~884% Current Month 710.~~079~~102% Current Month ~~577~~620.~~052~~882% 3 Month Average 0.~~621~~742% 3 Month Average 78.~~200~~537% 3 Month Average ~~721~~596.~~620~~236% 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 N/A N/A Apr-2007 N/A N/A May-2007 1.547% N/A May-2007 678.351% N/A Jun-2007 5.085% N/A Jun-2007 1,187.869% N/A Jul-2007 23.685% N/A Jul-2007 3,776.356% N/A Aug-2007 7.372% N/A Aug-2007 891.266% N/A Sep-2007 7.150% N/A Sep-2007 696.542% N/A Oct-2007 7.079% N/A Oct-2007 577.052% N/A Nov-2007 8.429% N/A Nov-2007 590.774% N/A Dec-2007 10.102% N/A Dec-2007 620.882% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 Fixed SMM CPR PSA Current Month 0.~~224~~282% Current Month 23.~~661~~333% Current Month ~~158~~160.~~742~~972% 3 Month Average 0.374% 3 Month Average 4.~~394~~373% 3 Month Average ~~307~~233.~~507~~452% 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 N/A N/A Apr-2007 N/A N/A May-2007 2.926% N/A May-2007 407.094% N/A Jun-2007 3.164% N/A Jun-2007 351.438% N/A Jul-2007 38.688% N/A Jul-2007 3,531.255% N/A Aug-2007 5.083% N/A Aug-2007 395.673% N/A Sep-2007 5.439% N/A Sep-2007 368.107% N/A Oct-2007 2.661% N/A Oct-2007 158.742% N/A Nov-2007 7.123% N/A Nov-2007 380.643% N/A Dec-2007 3.333% N/A Dec-2007 160.972% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 ARM SMM CPR PSA Current Month 0.~~454~~403% Current Month 54.~~315~~733% Current Month ~~382~~264.~~274~~399% 3 Month Average 0.~~437~~398% 3 Month Average 54.~~095~~677% 3 Month Average ~~450~~299.~~705~~060% 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 N/A N/A Apr-2007 N/A N/A May-2007 2.237% N/A May-2007 565.183% N/A Jun-2007 9.548% N/A Jun-2007 1,609.701% N/A Jul-2007 38.416% N/A Jul-2007 4,831.299% N/A Aug-2007 7.951% N/A Aug-2007 800.387% N/A Sep-2007 2.019% N/A Sep-2007 169.453% N/A Oct-2007 5.315% N/A Oct-2007 382.274% N/A Nov-2007 3.982% N/A Nov-2007 250.506% N/A Dec-2007 4.733% N/A Dec-2007 264.399% 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 Group 1 Fixed Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.499 0 0.00 0.000 0 0.00 0.000 5.500 5.999 55 19,~~946~~930,~~272~~273.0049 0.~~907~~917 1 334,~~933~~570.6797 0.~~093~~095 6.000 6.499 ~~249~~250 8788,~~992~~424,~~651~~239.9878 4.~~000~~070 75 23,~~161~~127,~~443~~104.9107 6.~~459~~533 6.500 6.999 ~~708~~703 ~~231~~229,~~938~~951,~~275~~229.8498 10.~~544~~584 ~~231~~229 6160,~~040~~648,~~692~~935.7702 17.~~024~~133 7.000 7.499 ~~669~~661 ~~218~~215,~~770~~904,~~456~~485.4988 9.~~945~~937 ~~151~~150 37,~~587~~203,~~853~~606.7771 10.~~483~~510 7.500 7.999 1,~~201~~181 ~~359~~355,~~889~~554,~~296~~247.1802 16.~~361~~364 ~~256~~252 5756,~~827~~800,~~287~~655.2856 16.~~127~~046 8.000 8.499 ~~976~~965 ~~281~~278,~~629~~137,~~858~~368.6930 12.~~803~~801 ~~169~~168 34,~~727~~417,~~979~~235.9251 9.~~685~~723 8.500 8.999 1,~~298~~282 ~~321~~316,~~371~~759,~~618~~082.9108 14.~~610~~579 ~~261~~257 4443,~~803~~904,~~770~~008.9546 12.~~495~~403 9.000 9.499 ~~809~~800 ~~186~~184,~~697~~183,~~798~~818.0912 8.~~487~~477 ~~136~~134 2322,~~588~~978,~~661~~890.8952 6.~~579~~492 9.500 9.999 1,~~489~~471 ~~207~~204,~~697~~538,~~244~~899.0643 9.~~442~~414 ~~388~~384 27,~~581~~347,~~923~~835.5638 7.~~692~~726 10.000 10.499 ~~529~~520 8785,~~223~~637,~~024~~368.9211 3.~~965~~941 8988 11,~~809~~684,~~532~~152.6202 3.~~294~~301 10.500 10.999 ~~464~~459 67,~~945~~037,~~722~~745.76 3.~~089~~085 84 10,~~262~~253,~~894~~006.5818 2.~~862~~896 11.000 11.499 ~~244~~241 2928,~~271~~985,~~279~~505.6804 1.~~331~~334 5451 5,~~218~~117,~~837~~551.6381 1.~~455~~446 11.500 11.999 ~~347~~340 3534,~~327~~856,~~718~~475.3395 1.~~606~~604 7876 5,~~708~~519,~~386~~083.4712 1.~~592~~559 12.000 12.499 ~~224~~218 16,~~594~~054,~~856~~294.1209 0.~~754~~739 6261 3,~~349~~302,~~080~~203.4977 0.~~934~~933 12.500 12.999 ~~520~~513 29,~~811~~318,~~656~~404.7689 1.~~355~~349 ~~134~~133 4,~~930~~869,~~305~~667.2215 1.~~375~~376 13.000 13.499 ~~193~~189 9,~~103~~156,~~216~~757.2986 0.~~414~~421 8380 2,~~610~~554,~~312~~034.6039 0.~~728~~722 13.500 13.999 ~~154~~152 5,~~698~~515,~~292~~809.10 0.~~259~~254 8482 2,~~149~~107,~~996~~066.9956 0.~~600~~595 14.000 14.499 ~~116~~113 2,~~451~~393,~~377~~330.9966 0.~~111~~110 8178 1,~~599~~542,~~809~~477.0531 0.~~446~~436 14.500 14.999 18 ~~363~~362,~~241~~981.4787 0.017 13 256,~~737~~549.7757 0.072 >= 15.000 1 14,~~971~~833.8249 0.001 1 14,~~971~~833.8249 0.004 Total 10,~~264~~132 2,~~199~~172,~~738~~717,~~830~~150.4890 100.000 2,~~431~~397 ~~358~~353,~~565~~983,~~412~~467.9657 100.000

Interest Rate Stratification (continued) Group 1 ARM Group 1 Fixed Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.499 0 0.00 0.000 0 0.00 0.000 5.500 5.999 29 8,~~905~~897,~~681~~472.5259 1.~~086~~103 2 745,~~698~~289.5976 0.~~331~~334 6.000 6.499 6465 18,~~501~~626,~~670~~226.2505 2.~~256~~310 45 18,~~292~~265,~~762~~476.1777 8.~~125~~195 6.500 6.999 ~~218~~217 6362,~~113~~518,~~386~~883.8191 7.~~695~~753 87 31,~~913~~874,~~674~~847.4417 14.~~175~~301 7.000 7.499 ~~249~~245 6867,~~805~~641,~~697~~610.2213 8.~~389~~388 4948 1716,~~439~~691,~~673~~940.4478 7.~~746~~489 7.500 7.999 ~~521~~508 ~~137~~134,~~217~~456,~~770~~165.8283 16.~~731~~674 7069 19,~~688~~554,~~626~~681.7578 8.~~745~~773 8.000 8.499 ~~449~~442 ~~115~~113,~~158~~345,~~231~~942.5491 14.~~041~~056 59 15,~~177~~158,~~469~~987.7282 6.~~741~~801 8.500 8.999 ~~582~~573 ~~135~~132,~~017~~830,~~707~~507.5316 16.~~462~~473 92 1514,~~006~~985,~~581~~314.7524 6.~~666~~723 9.000 9.499 ~~424~~416 8987,~~554~~617,~~138~~830.1637 10.~~919~~866 5655 8,~~724~~608,~~447~~487.9528 3.~~875~~862 9.500 9.999 ~~438~~431 8382,~~750~~400,~~882~~457.7942 10.~~212~~219 ~~408~~405 24,~~417~~203,~~447~~573.2844 10.~~846~~859 10.000 10.499 ~~241~~237 4241,~~003~~302,~~338~~365.4211 5.~~121~~122 6866 7,~~465~~264,~~287~~305.5989 3.~~316~~259 10.500 10.999 ~~199~~195 3231,~~496~~702,~~497~~743.5497 3.~~962~~932 78 8,~~471~~459,~~880~~805.2814 3.~~763~~796 11.000 11.499 8785 12,~~335~~028,~~462~~183.2377 1.~~504~~492 55 5,~~265~~261,~~184~~452.0418 2.~~339~~361 11.500 11.999 6362 8,~~463~~386,~~873~~091.3916 1.~~032~~040 ~~139~~137 1110,~~167~~942,~~283~~077.4309 4.~~960~~909 12.000 12.499 3735 4,~~441~~222,~~711~~439.1267 0.~~542~~524 ~~108~~106 76,~~034~~921,~~865~~149.3711 3.~~125~~105 12.500 12.999 3 390,~~310~~135.19 0.048 ~~378~~373 23,~~655~~312,~~214~~354.9661 10.~~507~~459 13.000 13.499 0 0.00 0.000 ~~107~~106 6,~~350~~322,~~359~~954.4656 2.~~821~~837 13.500 13.999 0 0.00 0.000 69 3,~~380~~378,~~540~~576.4939 1.~~502~~516 14.000 14.499 0 0.00 0.000 34 831,~~916~~369.0289 0.~~370~~373 14.500 14.999 0 0.00 0.000 5 106,~~503~~432.7030 0.~~047~~048 >= 15.000 0 0.00 0.000 0 0.00 0.000 Total 3,~~604~~543 ~~820~~806,~~156~~367,~~359~~055.5324 100.000 1,~~909~~891 ~~225~~222,~~135~~889,~~417~~076.4320 100.000

Interest Rate Stratification (continued) Group 2 ARM Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.000 0 0.00 0.000 5.000 5.499 0 0.00 0.000 5.500 5.999 23 9,~~959~~952,~~958~~940.2217 1.~~251~~261 6.000 6.499 65 28,~~036~~405,~~775~~432.6589 3.~~523~~598 6.500 6.999 ~~172~~170 7574,~~870~~908,~~521~~563.8288 9.~~533~~488 7.000 7.499 ~~220~~218 94,~~937~~367,~~232~~328.0626 11.~~929~~953 7.500 7.999 ~~354~~352 ~~145~~144,~~155~~742,~~611~~743.3385 18.~~238~~334 8.000 8.499 ~~299~~296 ~~116~~115,~~566~~215,~~177~~202.5106 14.~~646~~594 8.500 8.999 ~~363~~360 ~~126~~125,~~543~~039,~~558~~252.6822 15.~~900~~838 9.000 9.499 ~~193~~195 64,~~830~~978,~~550~~609.0995 8.~~146~~231 9.500 9.999 ~~255~~251 7170,~~946~~587,~~990~~033.4319 98.~~040~~941 10.000 10.499 ~~131~~129 25,~~944~~386,~~866~~545.2909 3.~~260~~216 10.500 10.999 ~~103~~102 16,~~714~~622,~~450~~190.3647 2.~~100~~105 11.000 11.499 4850 6,~~451~~578,~~795~~317.7828 0.~~811~~833 11.500 11.999 6765 910,~~988~~009,~~175~~224.0458 1.~~255~~268 12.000 12.499 1716 1,~~769~~608,~~199~~501.1454 0.~~222~~204 12.500 12.999 54 ~~835~~746,~~826~~247.3994 0.~~105~~095 13.000 13.499 3 ~~142~~279,~~544~~768.2391 0.~~018~~035 13.500 13.999 1 ~~167~~30,~~754~~166.6215 0.~~021~~004 14.000 14.499 1 19,~~652~~483.9246 0.002 14.500 14.999 0 0.00 0.000 >= 15.000 0 0.00 0.000 Total 2,~~320~~301 ~~795~~789,~~881~~477,~~640~~551.5689 100.000

Filing Compare · Soundview Home Loan Trust 2007-OPT1