10-D 1 bay0700a_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: 333-131460-03 Bayview Financial Mortgage Pass-Through Trust 2007-A (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-131460 Bayview Financial Securities Company, LLC (Exact name of depositor as specified in its charter) Bayview Financial, L.P. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199580 54-2199581 54-2199582 54-2199583 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-IO _____ _____ __X___ ____________ 1-A1 _____ _____ __X___ ____________ 1-A2 _____ _____ __X___ ____________ 1-A3 _____ _____ __X___ ____________ 1-A4 _____ _____ __X___ ____________ 1-A5 _____ _____ __X___ ____________ 2-A _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __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 28, 2007 a distribution was made to holders of Bayview Financial Mortgage Pass-Through Trust 2007-A. 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 Bayview Financial Mortgage Pass-Through Trust 2007-A, relating to the December 28, 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. Bayview Financial Mortgage Pass-Through Trust 2007-A (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: January 4, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Bayview Financial Mortgage Pass-Through Trust 2007-A, relating to the December 28, 2007 distribution. EX-99.1 Bayview Financial Mortgage Pass-Through Trust 2007-A Mortgage Pass-Through Certificates, Series 2007-A Distribution Date: 12/28/2007 Bayview Financial Mortgage Pass-Through Trust 2007-A Mortgage Pass-Through Certificates, Series 2007-A Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A-IO 07325VAA2 0512/2527/2007 03.~~74385~~12358% 0.00 ~~144~~299,~~615~~346.5850 1-A1 07325VAB0 0411/30/2007 6.12900% 9774,~~625~~391,~~000~~454.0029 ~~498~~379,~~619~~954.6935 1-A2 07325VAC8 0411/30/2007 6.20500% 47,831,000.00 247,326.13 1-A3 07325VAD6 0411/30/2007 6.42300% 10,751,000.00 57,544.73 1-A4 07325VAE4 0411/30/2007 6.72500% 19,534,000.00 109,471.79 1-A5 07325VAF1 0411/30/2007 6.10100% 19,534,000.00 99,314.11 2-A 07325VAG9 0512/2527/2007 5.~~67000~~15000% ~~209~~170,~~975~~744,~~000~~031.0019 1732,~~355,913~~776.5647 M-1 07325VAL8 0512/2527/2007 5.~~92000~~40000% 24,190,000.00 ~~163~~108,~~094~~855.3600 M-2 07325VAM6 0512/2527/2007 65.~~02000~~50000% 7,190,000.00 4932,~~295~~954.4417 M-3 07325VAN4 0512/2527/2007 6.~~97000~~45000% 11,730,000.00 9363,~~113~~048.3975 M-4 07325VAP9 0512/2527/2007 76.~~47000~~95000% 5,510,000.00 4631,~~876~~912.3308 B-1 07325VAQ7 0512/2527/2007 87.~~32000~~80000% 5,270,000.00 4934,~~936~~255.1800 B-2 07325VAR5 0512/2527/2007 109.~~32000~~80000% 4,790,000.00 5639,~~298~~118.4733 B-3 07325VAS3 0512/2527/2007 1110.~~32000~~80000% 5,030,000.00 6445,~~847~~270.8800 X 07325VAT1 0512/2527/2007 0.00000% 0.00 0.00 P 07325VAU8 0512/2527/2007 0.00000% 100.00 4983,~~569~~207.5877 R 07325VAV6 0512/2527/2007 0.00000% 0.00 0.00 RL 07325VAW4 0512/2527/2007 0.00000% 0.00 0.00 Totals ~~468~~406,~~960~~495,~~100~~585.0048 32,~~085~~364,~~837~~355.2218

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-IO 0.00 0.00 0.00 ~~144~~299,~~615~~346.5850 0.00 1-A1 53,~~098~~233,~~860~~028.4667 0.00 9271,~~526~~158,~~139~~425.5462 53,~~597~~612,~~480~~983.1502 0.00 1-A2 0.00 0.00 47,831,000.00 247,326.13 0.00 1-A3 0.00 0.00 10,751,000.00 57,544.73 0.00 1-A4 0.00 0.00 19,534,000.00 109,471.79 0.00 1-A5 0.00 0.00 19,534,000.00 99,314.11 0.00 2-A 63,~~131~~642,~~375~~062.6833 0.00 ~~203~~167,~~843~~101,~~624~~968.3286 74,~~487~~374,~~289~~838.2480 0.00 M-1 0.00 0.00 24,190,000.00 ~~163~~108,~~094~~855.3600 0.00 M-2 0.00 0.00 7,190,000.00 4932,~~295~~954.4417 0.00 M-3 0.00 0.00 11,730,000.00 9363,~~113~~048.3975 0.00 M-4 0.00 0.00 5,510,000.00 4631,~~876~~912.3308 0.00 B-1 0.00 0.00 5,270,000.00 4934,~~936~~255.1800 0.00 B-2 0.00 0.00 4,790,000.00 5639,~~298~~118.4733 0.00 B-3 0.00 0.00 5,030,000.00 6445,~~847~~270.8800 0.00 X 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 100.00 4983,~~569~~207.5877 0.00 R 0.00 0.00 0.00 0.00 0.00 RL 0.00 0.00 0.00 0.00 0.00 Totals 116,~~230~~875,~~236~~091.1400 0.00 ~~457~~399,~~729~~620,~~863~~494.8648 149,~~316~~239,~~073~~446.3618 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 A-IO 0.00 0.00 0.00 0.00 0.00 1-A1 97,625,000.00 9774,~~625~~391,~~000~~454.0029 0.00 53,~~098~~233,~~860~~028.4667 0.00 1-A2 47,831,000.00 47,831,000.00 0.00 0.00 0.00 1-A3 10,751,000.00 10,751,000.00 0.00 0.00 0.00 1-A4 19,534,000.00 19,534,000.00 0.00 0.00 0.00 1-A5 19,534,000.00 19,534,000.00 0.00 0.00 0.00 2-A 209,975,000.00 ~~209~~170,~~975~~744,~~000~~031.0019 0.00 63,~~131~~642,~~375~~062.6833 0.00 M-1 24,190,000.00 24,190,000.00 0.00 0.00 0.00 M-2 7,190,000.00 7,190,000.00 0.00 0.00 0.00 M-3 11,730,000.00 11,730,000.00 0.00 0.00 0.00 M-4 5,510,000.00 5,510,000.00 0.00 0.00 0.00 B-1 5,270,000.00 5,270,000.00 0.00 0.00 0.00 B-2 4,790,000.00 4,790,000.00 0.00 0.00 0.00 B-3 5,030,000.00 5,030,000.00 0.00 0.00 0.00 X 0.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 RL 0.00 0.00 0.00 0.00 0.00 Totals 468,960,100.00 ~~468~~406,~~960~~495,~~100~~585.0048 0.00 116,~~230~~875,~~236~~091.1400 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-IO 0.00 0.00 0.00 0.00000000 0.00 1-A1 0.00 53,~~098~~233,~~860~~028.4667 9271,~~526~~158,~~139~~425.5462 0.~~94777096~~72889552 53,~~098~~233,~~860~~028.4667 1-A2 0.00 0.00 47,831,000.00 1.00000000 0.00 1-A3 0.00 0.00 10,751,000.00 1.00000000 0.00 1-A4 0.00 0.00 19,534,000.00 1.00000000 0.00 1-A5 0.00 0.00 19,534,000.00 1.00000000 0.00 2-A 0.00 63,~~131~~642,~~375~~062.6833 ~~203~~167,~~843~~101,~~624~~968.3286 0.~~97079950~~79581840 63,~~131~~642,~~375~~062.6833 M-1 0.00 0.00 24,190,000.00 1.00000000 0.00 M-2 0.00 0.00 7,190,000.00 1.00000000 0.00 M-3 0.00 0.00 11,730,000.00 1.00000000 0.00 M-4 0.00 0.00 5,510,000.00 1.00000000 0.00 B-1 0.00 0.00 5,270,000.00 1.00000000 0.00 B-2 0.00 0.00 4,790,000.00 1.00000000 0.00 B-3 0.00 0.00 5,030,000.00 1.00000000 0.00 X 0.00 0.00 0.00 0.00000000 0.00 P 0.00 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 RL 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 116,~~230~~875,~~236~~091.1400 ~~457~~399,~~729~~620,~~863~~494.8648 0.~~97605290~~85214178 116,~~230~~875,~~236~~091.1400 NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A1 97,625,000.00 ~~1000~~762.~~00000000~~01233588 0.00000000 5233.~~22904440~~11681096 0.00000000 1-A2 47,831,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 10,751,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A4 19,534,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 19,534,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A 209,975,000.00 ~~1000~~813.~~00000000~~16362038 0.00000000 2917.~~20050330~~34521886 0.00000000 M-1 24,190,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 7,190,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 11,730,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 5,510,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 5,270,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 4,790,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 5,030,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 RL 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A1 0.00000000 5233.~~22904440~~11681096 ~~947~~728.~~77095560~~89552492 0.~~94777096~~72889552 5233.~~22904440~~11681096 1-A2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A 0.00000000 2917.~~20050330~~34521886 ~~970~~795.~~79949670~~81840152 0.~~97079950~~79581840 2917.~~20050330~~34521886 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 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RL 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A-IO 0411/1828/07 - 0512/27/07 4030 03.~~74385~~12358% ~~174~~115,~~973~~001,~~216~~195.3007 ~~144~~299,~~615~~346.5850 0.00 1-A1 0411/01/07 - 0411/30/07 30 6.12900% 9774,~~625~~391,~~000~~454.0029 ~~498~~379,~~619~~954.6935 0.00 1-A2 0411/01/07 - 0411/30/07 30 6.20500% 47,831,000.00 247,326.13 0.00 1-A3 0411/01/07 - 0411/30/07 30 6.42300% 10,751,000.00 57,544.73 0.00 1-A4 0411/01/07 - 0411/30/07 30 6.72500% 19,534,000.00 109,471.79 0.00 1-A5 0411/01/07 - 0411/30/07 30 6.10100% 19,534,000.00 99,314.11 0.00 2-A 0411/1828/07 - 0512/2827/07 4130 5.~~67000~~15000% ~~209~~170,~~975~~744,~~000~~031.0019 1732,~~355,913~~776.5647 ~~17,700~~0.9800 M-1 0411/1828/07 - 0512/2827/07 4130 5.~~92000~~40000% 24,190,000.00 ~~163~~108,~~094~~855.3600 0.00 M-2 0411/1828/07 - 0512/2827/07 4130 65.~~02000~~50000% 7,190,000.00 4932,~~295~~954.4417 0.00 M-3 0411/1828/07 - 0512/2827/07 4130 6.~~97000~~45000% 11,730,000.00 9363,~~113~~048.3975 0.00 M-4 0411/1828/07 - 0512/2827/07 4130 76.~~47000~~95000% 5,510,000.00 4631,~~876~~912.3308 0.00 B-1 0411/1828/07 - 0512/2827/07 4130 87.~~32000~~80000% 5,270,000.00 4934,~~936~~255.1800 0.00 B-2 0411/1828/07 - 0512/2827/07 4130 109.~~32000~~80000% 4,790,000.00 5639,~~298~~118.4733 ~~6,274~~0.6400 B-3 0411/1828/07 - 0512/2827/07 4130 1110.~~32000~~80000% 5,030,000.00 6445,~~847~~270.8800 ~~12,317~~0.6400 X N/A N/A 0.00000% 0.00 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 RL N/A N/A 0.00000% 0.00 0.00 0.00 Totals 32,~~036~~281,~~267~~147.6441 ~~36,293~~0.2600

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-IO 0.00 0.00 ~~144~~299,~~615~~346.5850 0.00 ~~166~~110,~~135~~759,~~838~~306.6279 1-A1 0.00 0.00 ~~498~~379,~~619~~954.6935 0.00 9271,~~526~~158,~~139~~425.5462 1-A2 0.00 0.00 247,326.13 0.00 47,831,000.00 1-A3 0.00 0.00 57,544.73 0.00 10,751,000.00 1-A4 0.00 0.00 109,471.79 0.00 19,534,000.00 1-A5 0.00 0.00 99,314.11 0.00 19,534,000.00 2-A ~~17,700~~0.9800 0.00 1732,~~355,913~~776.5647 0.00 ~~203~~167,~~843~~101,~~624~~968.3286 M-1 0.00 0.00 ~~163~~108,~~094~~855.3600 0.00 24,190,000.00 M-2 0.00 0.00 4932,~~295~~954.4417 0.00 7,190,000.00 M-3 0.00 0.00 9363,~~113~~048.3975 0.00 11,730,000.00 M-4 0.00 0.00 4631,~~876~~912.3308 0.00 5,510,000.00 B-1 0.00 0.00 4934,~~936~~255.1800 0.00 5,270,000.00 B-2 ~~6,274~~0.6400 0.00 5639,~~298~~118.4733 0.00 4,790,000.00 B-3 ~~12,317~~0.6400 0.00 6445,~~847~~270.8800 0.00 5,030,000.00 X 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 4983,~~569~~207.5877 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 RL 0.00 0.00 0.00 0.00 0.00 Totals ~~36,293~~0.2600 0.00 32,~~085~~364,~~837~~355.2218 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-IO 0.00 03.~~74385~~12358% ~~1000~~657.~~00000000~~25027808 01.~~82650124~~71081327 0.00000000 1-A1 97,625,000.00 6.12900% ~~1000~~762.~~00000000~~01233588 53.~~10750003~~89197798 0.00000000 1-A2 47,831,000.00 6.20500% 1000.00000000 5.17083335 0.00000000 1-A3 10,751,000.00 6.42300% 1000.00000000 5.35250023 0.00000000 1-A4 19,534,000.00 6.72500% 1000.00000000 5.60416658 0.00000000 1-A5 19,534,000.00 6.10100% 1000.00000000 5.08416658 0.00000000 2-A 209,975,000.00 5.~~67000~~15000% ~~1000~~813.~~00000000~~16362038 63.~~45749999~~48982722 0.~~08430042~~00000000 M-1 24,190,000.00 5.~~92000~~40000% 1000.00000000 64.~~74222241~~50000000 0.00000000 M-2 7,190,000.00 65.~~02000~~50000% 1000.00000000 64.~~85611127~~58333380 0.00000000 M-3 11,730,000.00 6.~~97000~~45000% 1000.00000000 75.~~93805541~~37500000 0.00000000 M-4 5,510,000.00 76.~~47000~~95000% 1000.00000000 85.~~50750091~~79166606 0.00000000 B-1 5,270,000.00 87.~~32000~~80000% 1000.00000000 96.~~47555598~~50000000 0.00000000 B-2 4,790,000.00 109.~~32000~~80000% 1000.00000000 118.~~75333403~~16666597 10.~~30994572~~00000000 B-3 5,030,000.00 1110.~~32000~~80000% 1000.00000000 129.~~89222266~~00000000 20.~~44883499~~00000000 X 0.00 0.00000% 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 RL 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-IO 0.00000000 0.00000000 01.~~82650124~~71081327 0.00000000 ~~949~~633.~~49296888~~00720609 1-A1 0.00000000 0.00000000 53.~~10750003~~89197798 0.00000000 ~~947~~728.~~77095560~~89552492 1-A2 0.00000000 0.00000000 5.17083335 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 5.35250023 0.00000000 1000.00000000 1-A4 0.00000000 0.00000000 5.60416658 0.00000000 1000.00000000 1-A5 0.00000000 0.00000000 5.08416658 0.00000000 1000.00000000 2-A 0.~~08430042~~00000000 0.00000000 63.~~45749999~~48982722 0.00000000 ~~970~~795.~~79949670~~81840152 M-1 0.00000000 0.00000000 64.~~74222241~~50000000 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 64.~~85611127~~58333380 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 75.~~93805541~~37500000 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 85.~~50750091~~79166606 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 96.~~47555598~~50000000 0.00000000 1000.00000000 B-2 10.~~30994572~~00000000 0.00000000 118.~~75333403~~16666597 0.00000000 1000.00000000 B-3 20.~~44883499~~00000000 0.00000000 129.~~89222266~~00000000 0.00000000 1000.00000000 X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 ~~495695~~832077.~~80000000~~70000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RL 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 139,~~735~~362,~~067~~830.4449 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~691~~796,~~552~~102.3899 Gains & Subsequent Recoveries (Realized Losses) 0(50,629.0052) Prepayment Penalties 4983,~~569~~207.5877 Swap/Cap Payments ~~36,843~~0.0600 Total Deposits 1410,~~513~~191,~~032~~511.4673 Withdrawals Swap Payments 016,375.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0763,210.0074 Total Administration Fees ~~196~~172,~~959~~479.1081 Payment of Interest and Principal 149,~~316~~239,~~073~~446.3618 Total Withdrawals (Pool Distribution Amount) 1410,~~513~~191,~~032~~511.4673 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~188~~164,~~376~~977.6079 Custodian Fee - U.S. Bank National Association 1,~~197~~046.5679 Master Servicer - Wells Fargo Bank, N.A. 5,~~987~~233.7997 Trustee Fee - U.S. Bank National Association 1,~~397~~221.1526 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~196~~172,~~959~~479.1081 *Servicer Payees include: AURORA LOAN SERVICING INC.; BAYVIEW LOAN SERVICING, LLC; CITIMORTGAGE, INC.; GMAC MORTGAGE, ~~CORPORATION~~LLC; M&T MORTGAGE CORPORATION; PHH MORTGAGE CORPORATION; WASHINGTON MUTUAL BANK~~, F.A.~~; WASHINGTON MUTUAL MTG SEC CORP

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Supplemental Interest Trust Account 1,000.00 ~~36,843~~0.0600 ~~36,843~~0.0600 1,000.00 Reserve Fund 139,~~000~~274.0051 39,274.51 0.00 ~~549~~0.8000 ~~1,549.80~~ Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Cap Payment - Merrill Lynch Capital Services, Inc. 0.00 0.00 0.00 Swap Payment - The Bank of New York ~~605~~400,~~888~~000.8900 ~~569~~416,~~045~~375.8300 36(16,~~843~~375.0600)

Collateral Statement Group Group 1 Group 2 Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 8.~~706283~~640304 8.~~472096~~496722 Weighted Average Net Rate 8.~~239183~~170695 78.~~995728~~020744 Weighted Average Pass-Through Rate 8.~~217683~~149195 7.~~974228~~999244 Weighted Average Remaining Term ~~270~~266 ~~300~~294 Principal And Interest Constant 2,~~342~~054,~~259~~894.9311 21,~~029~~762,~~433~~039.6611 Beginning Loan Count 2,~~600~~378 1,~~775~~520 Loans Paid in Full 3928 4226 Ending Loan Count 2,~~561~~350 1,~~733~~494 Beginning Scheduled Balance ~~230~~208,~~824~~377,~~746~~321.7816 ~~248~~210,~~198~~340,~~398~~146.6736 Ending Scheduled Balance ~~225~~205,~~798~~332,~~748~~818.3015 ~~242~~206,~~154~~968,~~639~~016.4738 Actual Ending Collateral Balance ~~226~~205,~~286~~774,~~457~~460.4556 ~~242~~207,~~368~~181,~~411~~372.2204 Scheduled Principal ~~667~~554,~~571~~524.8854 ~~277~~328,~~133~~117.20 Unscheduled Principal 42,~~358~~489,~~426~~978.6047 53,~~766~~099,~~626~~425.65 Negative Amortized Principal 0.00 (55,412.87) Scheduled Interest 1,~~674~~500,~~688~~369.0557 1,~~752~~489,~~300~~334.4678 Servicing Fees 8981,~~848~~546.6468 9883,~~527~~431.9611 Master Servicing Fees 2,~~885~~604.3172 32,~~102~~629.4825 Trustee Fee ~~673~~607.2477 ~~723~~613.9149 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee ~~577~~520.0694 ~~620~~525.5085 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,~~580~~415,~~703~~089.8046 1,~~649~~402,~~325~~135.6108 Realized Loss Amount 050,874.0002 0(244.0050) Cumulative Realized Loss 0123,740.0007 063,594.0039 Percentage of Cumulative Losses 0.~~0000~~0536 0.~~0000~~0256 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 710,~~547~~465.1225 4272,~~022~~742.4652 Prepayment Penalty Paid Count 1 1911 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 8.~~584943~~568177 Weighted Average Net Rate 8.~~113041~~095368 Weighted Average Pass-Through Rate 8.~~091541~~073868 Weighted Average Remaining Term ~~285~~280 Principal And Interest Constant 43,~~371~~816,~~693~~933.5922 Beginning Loan Count 43,~~375~~898 Loans Paid in Full 8154 Ending Loan Count 43,~~294~~844 Beginning Scheduled Balance ~~479~~418,~~023~~717,~~145~~467.4552 Ending Scheduled Balance ~~467~~412,~~953~~300,~~387~~834.7753 Actual Ending Collateral Balance ~~468~~412,~~654~~955,~~868~~832.6760 Scheduled Principal ~~944~~882,~~705~~641.0874 Unscheduled Principal 105,~~125~~589,~~052~~404.6012 Negative Amortized Principal (55,412.87) Scheduled Interest 32,~~426~~989,~~988~~704.5135 Servicing Fees ~~188~~164,~~376~~977.6079 Master Servicing Fees 5,~~987~~233.7997 Trustee Fee 1,~~397~~221.1526 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 1,~~197~~046.5679 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 32,~~230~~817,~~029~~224.4154 Realized Loss Amount 050,629.0052 Cumulative Realized Loss 0187,334.0046 Percentage of Cumulative Losses 0.~~0000~~0391 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 4983,~~569~~207.5877 Prepayment Penalty Paid Count 2012 Special Servicing Fee 0.00

Miscellaneous Reporting - Deal Level Miscellaneous Reporting Item Value Other Income (6949,~~576~~889.8016)

Additional Reporting - Deal Level Structural Reporting Excess Interest ~~160~~469,~~478~~812.2297 Extra Principal Distribution Amount ~~160~~469,~~478~~812.2297 Overcollateralization Amount 1012,~~223~~680,~~523~~340.9105 Overcollateralization Deficiency Amount 42,~~307~~199,~~648~~441.9184 Target Overcollateralization Amount 14,370,694.36 Trigger Event Reporting Stepdown In Effect? NO Delinquency Trigger Event Trigger Result Pass Threshold Value 13.000000% Calculated Value 01.~~000000%~~38206 Cumulative Loss Trigger Event Trigger Result Pass Threshold Value 1.700000% Calculated Value 0.~~000000~~039108% Trigger Event ~~Calculated~~Trigger ~~Value~~Result ~~0.000000%~~N/A

Delinquency Status 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 1816 0 0 1816 1,~~316~~359,~~883~~704.8211 0.00 0.00 1,~~316~~359,~~883~~704.8211 30 Days 64130 2 0 0 66132 1015,~~361~~173,~~433~~720.6946 ~~136~~50,~~333~~593.1193 0.00 0.00 1015,~~497~~224,~~766~~314.8039 60 Days 073 02 0 0 075 010,662,575.0073 097,937.0045 0.00 0.00 010,760,513.0018 90 Days 028 0 016 0 044 06,784,851.0002 0.00 02,177,985.0012 0.00 08,962,836.0014 120 Days 010 01 012 0 023 0785,883.0001 084,988.0049 01,915,370.0052 0.00 02,786,242.0002 150 Days 03 01 013 03 020 0427,590.0046 061,862.0099 02,767,378.0018 0604,596.0077 03,861,428.0040 180+ Days 06 02 035 020 063 01,012,144.0009 0959,400.00 06,393,496.0044 05,064,913.0008 013,429,953.0061 Totals 64250 2024 076 023 84373 1034,~~361~~846,~~433~~764.6977 12,~~453~~614,~~216~~486.9397 013,254,230.0026 05,669,509.0085 1156,~~814~~384,~~650~~991.6285 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.~~419190~~416233% 0.000000% 0.000000% 0.~~419190~~416233% 0.~~280992~~329261% 0.000000% 0.000000% 0.~~280992~~329261% 30 Days 13.~~490452~~381894% 0.~~046577~~052029% 0.000000% 0.000000% 13.~~537028~~433923% 23.~~210888~~674417% 0.~~029090~~012252% 0.000000% 0.000000% 23.~~239978~~686669% 60 Days 01.~~000000~~899063% 0.~~000000~~052029% 0.000000% 0.000000% 01.~~000000~~951093% 02.~~000000~~582014% 0.~~000000~~023716% 0.000000% 0.000000% 02.~~000000~~605730% 90 Days 0.~~000000~~728408% 0.000000% 0.~~000000~~416233% 0.000000% 01.~~000000~~144641% 01.~~000000~~642997% 0.000000% 0.~~000000~~527414% 0.000000% 02.~~000000~~170410% 120 Days 0.~~000000~~260146% 0.~~000000~~026015% 0.~~000000~~312175% 0.000000% 0.~~000000~~598335% 0.~~000000~~190307% 0.~~000000~~020581% 0.~~000000~~463820% 0.000000% 0.~~000000~~674707% 150 Days 0.~~000000~~078044% 0.~~000000~~026015% 0.~~000000~~338189% 0.~~000000~~078044% 0.~~000000~~520291% 0.~~000000~~103544% 0.~~000000~~014981% 0.~~000000~~670139% 0.~~000000~~146407% 0.~~000000~~935071% 180+ Days 0.~~000000~~156087% 0.~~000000~~052029% 0.~~000000~~910510% 0.~~000000~~520291% 01.~~000000~~638918% 0.~~000000~~245097% 0.~~000000~~232325% 01.~~000000~~548228% 01.~~000000~~226502% 03.~~000000~~252153% Totals 16.~~490452~~503642% 0.~~465766~~624350% 01.~~000000~~977107% 0.~~000000~~598335% 19.~~956218~~703434% 28.~~210888~~438376% 0.~~310083~~633115% 03.~~000000~~209600% 01.~~000000~~372909% 213.~~520970~~654001%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~691~~796,~~552~~102.3899

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A-IO 468,960,100.00 97.89925695% ~~457~~399,~~729~~620,~~863~~494.8648 9796.~~81526875~~92449324% 0.000000% 0.000000% Class 1-A1 371,335,100.00 77.51923963% ~~365~~328,~~203~~462,~~724~~068.3286 7879.~~04275679~~66563280% 1917.~~772512~~258860% 0.000000% Class 1-A2 323,504,100.00 67.53412712% ~~317~~280,~~372~~631,~~724~~068.3286 6768.~~82143962~~06463760% 1011.~~221317~~600995% 0.000000% Class 1-A3 312,753,100.00 65.28976793% ~~306~~269,~~621~~880,~~724~~068.3286 65.~~52398857~~45707558% 2.~~297451~~607562% 0.000000% Class 1-A4 293,219,100.00 61.21188564% ~~287~~250,~~087~~346,~~724~~068.3286 6160.~~34964119~~71927289% 4.~~174347~~737803% 0.000000% Class 1-A5 273,685,100.00 57.13400336% ~~267~~230,~~553~~812,~~724~~068.3286 5755.~~17529380~~98147021% 4.~~174347~~737803% 0.000000% Class 2-A 63,710,100.00 13.30000452% 63,710,100.00 1315.~~61462523~~45233351% 4340.~~560669~~529137% 0.000000% Class M-1 39,520,100.00 8.25014415% 39,520,100.00 89.~~44530695~~58525831% 5.~~169318~~867075% 0.000000% Class M-2 32,330,100.00 6.74917283% 32,330,100.00 67.~~90882914~~84138602% 1.~~536478~~743872% 0.000000% Class M-3 20,600,100.00 4.30043938% 20,600,100.00 4.~~40216922~~99637601% 2.~~506660~~845010% 0.000000% Class M-4 15,090,100.00 3.15018181% 15,090,100.00 3.~~22470152~~65997319% 1.~~177468~~336403% 0.000000% Class B-1 9,820,100.00 2.05002620% 9,820,100.00 2.~~09852098~~38178029% 1.~~126181~~278193% 0.000000% Class B-2 5,030,100.00 1.05007452% 5,030,100.00 1.~~07491475~~22000723% 1.~~023606~~161773% 0.000000% Class B-3 100.00 0.00002088% 100.00 0.~~00002137~~00002425% 1.~~074893~~219983% 0.000000% Class P 0.00 0.00000000% 0.00 0.00000000% 0.~~000021~~000024% 0.000000% Class X 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Class RL 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 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 1413 0 0 1413 ~~973~~1,~~962~~162,987.9733 0.00 0.00 ~~973~~1,~~962~~162,987.9733 30 Days 3379 12 0 0 3481 25,~~758~~874,~~164~~962.3719 3050,~~506~~593.3893 0.00 0.00 25,~~788~~925,~~670~~556.7512 60 Days 039 0 0 0 039 04,083,056.0029 0.00 0.00 0.00 04,083,056.0029 90 Days 019 0 09 0 028 03,827,346.0087 0.00 01,146,616.0047 0.00 04,973,963.0034 120 Days 010 0 07 0 017 0785,883.0001 0.00 01,220,436.0083 0.00 02,006,319.0084 150 Days 01 01 04 01 07 069,104.0040 061,862.0099 0316,955.0094 0107,460.0091 0555,384.0024 180+ Days 04 01 012 011 028 0237,964.0029 0525,000.00 01,980,318.0009 01,274,110.0037 04,017,392.0075 Totals 33152 1517 032 012 48213 214,~~758~~878,~~164~~317.3705 1,~~004~~800,~~469~~444.3525 04,664,327.0033 01,381,571.0028 322,~~762~~724,~~633~~659.7291 0-29 Days 0.~~546661~~553191% 0.000000% 0.000000% 0.~~546661~~553191% 0.~~430412~~565176% 0.000000% 0.000000% 0.~~430412~~565176% 30 Days 13.~~288559~~361702% 0.~~039047~~085106% 0.000000% 0.000000% 13.~~327606~~446809% 12.~~218882~~855049% 0.~~013481~~024587% 0.000000% 0.000000% 12.~~232363~~879636% 60 Days 01.~~000000~~659574% 0.000000% 0.000000% 0.000000% 01.~~000000~~659574% 01.~~000000~~984239% 0.000000% 0.000000% 0.000000% 01.~~000000~~984239% 90 Days 0.~~000000~~808511% 0.000000% 0.~~000000~~382979% 0.000000% 01.~~000000~~191489% 01.~~000000~~859972% 0.000000% 0.~~000000~~557220% 0.000000% 02.~~000000~~417192% 120 Days 0.~~000000~~425532% 0.000000% 0.~~000000~~297872% 0.000000% 0.~~000000~~723404% 0.~~000000~~381915% 0.000000% 0.~~000000~~593094% 0.000000% 0.~~000000~~975009% 150 Days 0.~~000000~~042553% 0.~~000000~~042553% 0.~~000000~~170213% 0.~~000000~~042553% 0.~~000000~~297872% 0.~~000000~~033583% 0.~~000000~~030063% 0.~~000000~~154031% 0.~~000000~~052223% 0.~~000000~~269899% 180+ Days 0.~~000000~~170213% 0.~~000000~~042553% 0.~~000000~~510638% 0.~~000000~~468085% 01.~~000000~~191489% 0.~~000000~~115643% 0.~~000000~~255134% 0.~~000000~~962373% 0.~~000000~~619178% 01.~~000000~~952328% Totals 16.~~288559~~468085% 0.~~585709~~723404% 01.~~000000~~361702% 0.~~000000~~510638% 19.~~874268~~063830% 17.~~218882~~230400% 0.~~443893~~874960% 02.~~000000~~266718% 0.~~000000~~671401% 111.~~662775~~043479% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 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 43 0 0 43 ~~342~~196,~~920~~716.8578 0.00 0.00 ~~342~~196,~~920~~716.8578 30 Days 3151 10 0 0 3251 79,~~603~~298,~~269~~758.3227 ~~105,826~~0.7300 0.00 0.00 79,~~709~~298,~~096~~758.0527 60 Days 034 02 0 0 036 06,579,519.0044 097,937.0045 0.00 0.00 06,677,456.0089 90 Days 09 0 07 0 016 02,957,504.0015 0.00 01,031,368.0065 0.00 03,988,872.0080 120 Days 0 01 05 0 06 0.00 084,988.0049 0694,933.0069 0.00 0779,922.0018 150 Days 02 0 09 02 013 0358,486.0006 0.00 02,450,422.0024 0497,135.0086 03,306,044.0016 180+ Days 02 01 023 09 035 0774,179.0080 0434,400.00 04,413,178.0035 03,790,802.0071 09,412,560.0086 Totals 3198 57 044 011 36160 719,~~603~~968,~~269~~447.3272 ~~448~~814,~~747~~042.5872 08,589,902.0093 04,287,938.0057 833,~~052~~660,~~016~~331.9094 0-29 Days 0.~~230814~~200803% 0.000000% 0.000000% 0.~~230814~~200803% 0.~~141487~~094949% 0.000000% 0.000000% 0.~~141487~~094949% 30 Days 13.~~788806~~413655% 0.~~057703~~000000% 0.000000% 0.000000% 13.~~846509~~413655% 34.~~137071~~488221% 0.~~043664~~000000% 0.000000% 0.000000% 34.~~180735~~488221% 60 Days 02.~~000000~~275770% 0.~~000000~~133869% 0.000000% 0.000000% 02.~~000000~~409639% 03.~~000000~~175729% 0.~~000000~~047271% 0.000000% 0.000000% 03.~~000000~~223001% 90 Days 0.~~000000~~602410% 0.000000% 0.~~000000~~468541% 0.000000% 01.~~000000~~070950% 01.~~000000~~427495% 0.000000% 0.~~000000~~497810% 0.000000% 01.~~000000~~925305% 120 Days 0.000000% 0.~~000000~~066934% 0.~~000000~~334672% 0.000000% 0.~~000000~~401606% 0.000000% 0.~~000000~~041021% 0.~~000000~~335423% 0.000000% 0.~~000000~~376444% 150 Days 0.~~000000~~133869% 0.000000% 0.~~000000~~602410% 0.~~000000~~133869% 0.~~000000~~870147% 0.~~000000~~173030% 0.000000% 01.~~000000~~182743% 0.~~000000~~239952% 01.~~000000~~595725% 180+ Days 0.~~000000~~133869% 0.~~000000~~066934% 01.~~000000~~539491% 0.~~000000~~602410% 02.~~000000~~342704% 0.~~000000~~373672% 0.~~000000~~209671% 02.~~000000~~130104% 01.~~000000~~829702% 04.~~000000~~543150% Totals 16.~~788806~~559572% 0.~~288517~~468541% 02.~~000000~~945114% 0.~~000000~~736278% 210.~~077323~~709505% 39.~~137071~~638148% 0.~~185151~~392913% 04.~~000000~~146079% 02.~~000000~~069654% 316.~~322222~~246795%

~~REO~~180+ ~~Detail~~Delinquency -Summary ~~All~~Summary ~~Mortgage~~Group 1 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans inActual ~~REO~~Balance(%) ~~during~~Loans ~~Current~~Actual ~~Period~~Balance(%) ~~Summary~~Balance($) Balance($) 180 - No209 ~~REO~~27 ~~Information~~4,027,715.35 to0.975 ~~report~~15 ~~this~~1,693,702.76 ~~period~~0.823 ~~Group~~210 - 239 22 4,777,282.35 1.157 -8 No1,492,203.97 ~~REO~~0.725 ~~Information~~240 to- ~~report~~269 ~~this~~14 ~~period~~4,624,955.91 ~~Group~~1.120 25 -831,486.02 No0.404 ~~REO~~Total ~~Information~~63 to13,429,953.61 ~~report~~3.252 ~~this~~28 ~~period~~4,017,392.75 1.952

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~Group ~~Mortgage~~2 Days Number of Outstanding Percentage of Delinquent Loans inActual ~~REO~~Balance(%) ~~during~~Balance($) ~~Current~~180 ~~Period~~- ~~Month~~209 ~~Loan~~12 ~~First~~2,334,012.59 ~~Original~~1.127 ~~Loan~~210 ~~Entered~~- ~~Payment~~239 ~~LTV~~14 at3,285,078.38 ~~Principal~~1.586 ~~Group~~240 ~~Number~~- ~~REO~~269 ~~Date~~9 ~~State~~3,793,469.89 ~~Origination~~1.831 ~~Balance~~Total No35 ~~REO~~9,412,560.86 ~~Loans~~4.544 ~~this~~This ~~Period~~report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Loan~~History* ~~Detail~~New REO Loans Month REO Percentage Loans in REO 5 Jan-07 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 1,020,270.00 Feb-07 0.000% Current Actual Balance 1,014,593.92 Mar-07 0.000% Apr-07 0.000% Current REO Total May-07 0.000% Loans in REO ~~during~~23 Jun-07 0.000% Original Principal Balance 5,685,508.30 Jul-07 0.000% Current ~~Period~~Actual ~~(continued)~~Balance 5,669,509.85 Aug-07 0.093% Sep-07 0.245% Oct-07 0.803% Nov-07 1.126% Dec-07 1.373% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 3 Jan-07 0.000% Original Principal Balance 316,770.00 Feb-07 0.000% Current ~~Paid~~Actual Balance 315,214.26 Mar-07 0.000% Apr-07 0.000% Current ~~Approximate~~REO ~~Loan~~Total May-07 0.000% Loans in REO 12 Jun-07 0.000% Original Principal Balance 1,391,388.30 Jul-07 0.000% Current Actual ToBalance ~~Months~~1,381,571.28 ~~Loan~~Aug-07 ~~Delinquent~~0.190% Sep-07 0.340% Oct-07 0.399% Nov-07 0.542% Dec-07 0.671% *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 ~~Number~~2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 2 Jan-07 0.000% Original Principal Balance ~~Date~~703,500.00 ~~Delinquent~~Feb-07 ~~Rate~~0.000% ~~Interest~~Current NoActual Balance 699,379.66 Mar-07 0.000% Apr-07 0.000% Current REO Total May-07 0.000% Loans ~~this~~in ~~Period~~REO 11 Jun-07 0.000% Original Principal Balance 4,294,120.00 Jul-07 0.000% Current Actual Balance 4,287,938.57 Aug-07 0.000% Sep-07 0.152% Oct-07 1.199% Nov-07 1.705% Dec-07 2.070% *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~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period ~~Summary~~Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance Group 1 0000296268 Oct-2007 No16-Mar-2005 ~~Foreclosure~~TX ~~Information~~90.95 to77,218.30 ~~report~~Group ~~this~~1 ~~period~~0000334391 Nov-2007 05-Dec-2006 AR 100.00 40,000.00 Group 1 0000335444 Sep-2007 No01-Dec-2006 ~~Foreclosure~~MI ~~Information~~86.96 to40,000.00 ~~report~~Group ~~this~~1 ~~period~~0000338686 Dec-2007 05-Sep-2005 TX 90.00 108,900.00 Group 1 0000339689 Sep-2007 06-May-2006 TX 88.57 31,000.00 Group 1 0000340029 Nov-2007 01-Feb-2007 CA 63.90 227,500.00 Group 1 0000341008 Sep-2007 27-Dec-2006 TX 87.49 83,900.00 Group 1 0000341017 Dec-2007 15-Oct-2006 TX 89.90 107,880.00 Group 1 0000344716 Aug-2007 01-Mar-2007 GA 95.00 408,500.00 Group 1 0000345611 Oct-2007 01-Mar-2003 TX 90.00 45,000.00 Group 1 0000346031 Nov-2007 01-Mar-2007 MO 90.00 121,500.00 Group 1 0000346157 Dec-2007 01-Mar-2007 OH 99.99 99,990.00 Group 2 0000322652 Nov-2007 No01-Apr-2006 ~~Foreclosure~~CA ~~Information~~65.00 to234,000.00 ~~report~~Group ~~this~~2 ~~period~~0000323252 Oct-2007 01-Dec-2005 CA 80.00 402,400.00 Group 2 0000334431 Dec-2007 01-Dec-2006 FL 48.78 600,000.00 Group 2 0000335412 Oct-2007 01-Aug-2006 TX 80.00 160,000.00 Group 2 0000339765 Sep-2007 01-Dec-2006 TX 80.00 330,720.00 Group 2 0000340020 Oct-2007 01-Nov-2006 MI 95.00 95,000.00 Group 2 0000340311 Dec-2007 01-Aug-2004 NC 98.57 103,500.00 Group 2 0000340722 Oct-2007 01-Dec-2006 CA 80.00 972,000.00 Group 2 0000341792 Nov-2007 01-Jan-2007 CA 80.00 408,000.00 Group 2 0000345367 Nov-2007 01-Sep-2006 AZ 90.00 373,500.00 Group 2 0000346133 Oct-2007 01-Feb-2007 AZ 100.00 615,000.00

~~Foreclosure~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period ~~Month~~(continued) ~~Loan~~Current ~~First~~Paid ~~Original~~Current Approximate Loan ~~Entered~~Actual ~~Payment~~To ~~LTV~~Months atLoan ~~Principal~~Delinquent Group Number FCBalance Date ~~State~~Delinquent ~~Origination~~Rate ~~Balance~~Interest NoGroup ~~Foreclosure~~1 ~~Loans~~0000296268 ~~this~~76,336.37 ~~Period~~16-Apr-2007 6 10.900% 5,286.28 Group 1 0000334391 39,848.43 05-Apr-2007 6 7.500% 1,855.93 Group 1 0000335444 39,663.32 01-Mar-2007 7 8.000% 1,963.62 Group 1 0000338686 107,801.44 05-Apr-2007 6 9.750% 6,638.41 Group 1 0000339689 28,690.07 06-Feb-2007 8 9.000% 1,563.75 Group 1 0000340029 227,353.56 01-Mar-2007 7 11.490% 16,632.40 Group 1 0000341008 83,759.42 27-Feb-2007 8 11.000% 5,853.12 Group 1 0000341017 107,460.91 15-May-2007 5 11.000% 6,576.72 Group 1 0000344716 408,500.00 01-Feb-2007 8 10.000% 25,807.25 Group 1 0000345611 40,711.88 01-Apr-2007 6 8.500% 2,151.97 Group 1 0000346031 121,493.97 01-Mar-2007 7 10.375% 7,996.51 Group 1 0000346157 99,951.91 01-Apr-2007 6 9.380% 5,913.07 Group 2 0000322652 233,998.72 01-Mar-2007 7 11.500% 17,159.92 Group 2 0000323252 402,400.00 01-May-2007 5 7.750% 17,018.12 Group 2 0000334431 599,648.96 01-Feb-2007 8 13.750% 52,908.99 Group 2 0000335412 159,347.88 01-Mar-2007 7 9.070% 9,080.26 Group 2 0000339765 329,889.12 01-Mar-2007 7 8.375% 17,268.41 Group 2 0000340020 94,735.86 01-May-2007 5 10.625% 5,588.31 Group 2 0000340311 99,730.70 01-Apr-2007 6 7.875% 4,386.13 Group 2 0000340722 972,000.00 01-Feb-2007 8 7.250% 43,740.00 Group 2 0000341792 407,687.33 01-Feb-2007 8 6.990% 17,600.47 Group 2 0000345367 373,500.00 01-Mar-2007 7 7.875% 18,363.68 Group 2 0000346133 615,000.00 01-Feb-2007 8 8.875% 34,337.52

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Loan~~History* ~~Detail~~New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 15 Jan-07 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 1,820,760.00 Feb-07 0.000% Current Actual Balance 1,798,989.11 Mar-07 0.000% Apr-07 0.000% Current Foreclosure Total May-07 0.000% Loans in Foreclosure ~~during~~76 Jun-07 0.051% Original Principal Balance 13,306,558.28 Jul-07 1.187% Current ~~Period~~Actual ~~(continued)~~Balance 13,254,230.26 Aug-07 2.195% Sep-07 3.037% Oct-07 3.229% Nov-07 3.272% Dec-07 3.210% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 9 Jan-07 0.000% Original Principal Balance 1,112,060.00 Feb-07 0.000% Current ~~Paid~~Actual Balance 1,092,146.11 Mar-07 0.000% Apr-07 0.000% Current ~~Approximate~~Foreclosure ~~Loan~~Total May-07 0.000% Loans in Foreclosure 32 Jun-07 0.000% Original Principal Balance 4,723,208.28 Jul-07 0.444% Current Actual ToBalance ~~Months~~4,664,327.33 ~~Loan~~Aug-07 ~~Delinquent~~1.082% Sep-07 1.646% Oct-07 1.913% Nov-07 2.254% Dec-07 2.267% *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 ~~Number~~2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 6 Jan-07 0.000% Original Principal Balance ~~Date~~708,700.00 ~~Delinquent~~Feb-07 ~~Rate~~0.000% ~~Interest~~Current NoActual Balance 706,843.00 Mar-07 0.000% Apr-07 0.000% Current Foreclosure Total May-07 0.000% Loans ~~this~~in ~~Period~~Foreclosure 44 Jun-07 0.099% Original Principal Balance 8,583,350.00 Jul-07 1.899% Current Actual Balance 8,589,902.93 Aug-07 3.272% Sep-07 4.402% Oct-07 4.522% Nov-07 4.283% Dec-07 4.146% *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.

~~Summary~~Foreclosure 12Loan ~~Month~~Detail ~~Bankruptcy~~- History*All ~~New~~Mortgage ~~Bankruptcy~~ Loans ~~Month~~in ~~Bankruptcy~~Foreclosure ~~Percentage~~during ~~Loans~~Current inPeriod ~~Bankruptcy~~Month 0Loan ~~Jun-06~~First ~~0.000%~~ Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance 0Group 1 0000235280 Dec-2007 01-Apr-2005 CA 92.31 60,000.00 Group 1 0000304957 Nov-2007 24-Jul-062005 0TX 90.~~000%~~72 ~~Current~~89,723.28 ~~Actual~~Group ~~Balance~~1 00000331492 Dec-2007 01-Jan-2005 TX 79.94 27,900.00 Group 1 0000334047 Aug-062007 030-Nov-2006 NY 90.~~000%~~00 118,800.00 Group 1 0000334396 Sep-062007 012-Nov-2006 NY 94.99 75,900.00 Group 1 0000334539 Sep-2007 01-Jan-2006 MS 99.31 143,000%.00 ~~Current~~Group ~~Bankruptcy~~1 ~~Total~~0000335938 ~~Oct~~Dec-062007 028-Jun-2006 TX 90.16 110,000%.00 ~~Loans~~Group in1 ~~Bankruptcy~~0000337157 20Sep-2007 ~~Nov~~01-06May-2006 0FL 80.00 280,000%.00 ~~Original~~Group ~~Principal~~1 ~~Balance~~0000338880 Dec-2007 01-Dec-1999 TX 96.92 25,200.00 Group 1 0000338914 Nov-2007 01-Jul-2006 FL 95.00 242,~~748,458~~250.00 Group 1 0000339103 Dec-062007 ~~0.000%~~05-Dec-2004 ~~Current~~TX ~~Actual~~95.00 ~~Balance~~93,955.00 Group 1 0000339200 Dec-2007 05-Apr-2002 TX 95.00 55,~~453,216~~005.9300 Group 1 0000339738 Sep-2007 15-Jan-072007 0NY 95.00 180,405.00 Group 1 0000340572 Nov-2007 13-Mar-2006 TX 86.49 64,000%.00 Group 1 0000341118 Sep-2007 05-Feb-072007 0FL 90.~~000%~~00 139,500.00 Group 1 0000341172 Nov-2007 01-Mar-072007 0SC 89.~~000%~~38 ~~Apr~~517,500.00 Group 1 0000341223 Oct-072007 001-Jun-2006 FL 84.~~000%~~66 ~~May~~41,400.00 Group 1 0000341240 Jul-072007 001-Nov-2006 FL 80.~~310%~~00 *The192,000.00 ~~text~~Group ~~reported~~1 in0000341726 ~~the~~Oct-2007 ~~above~~15-Feb-2007 ~~table~~IN is95.00 ~~presented~~99,750.00 ~~graphically~~Group on1 ~~the~~0000344724 ~~monthly~~Nov-2007 ~~bond~~01-Mar-2007 ~~remittance~~NY ~~report~~90.00 ~~The~~58,410.00 ~~monthly~~Group ~~bond~~1 ~~remittance~~0000344831 ~~report~~Aug-2007 ~~can~~01-Feb-2007 beIL ~~viewed~~100.00 ~~online~~411,000.00 atGroup ~~www~~1 0000344832 Sep-2007 01-Jan-2007 FL 80.~~ctslink~~00 221,360.~~com~~00 Group 1 0000344834 Nov-2007 01-Feb-2007 FL 95.00 113,050.00 Group 1 120000345374 ~~Month~~Sep-2007 ~~Bankruptcy~~01-Aug-2003 History*IN ~~New~~80.00 ~~Bankruptcy~~52,000.00 ~~Loans~~Group ~~Month~~1 ~~Bankruptcy~~0000345375 ~~Percentage~~Sep-2007 ~~Loans~~01-Jun-2003 inIN ~~Bankruptcy~~80.00 068,000.00 Group 1 0000345376 Nov-2007 01-Jun-062003 0IN 80.00 56,000%.00 ~~Original~~Group ~~Principal~~1 ~~Balance~~0000345521 0Dec-2007 01-Dec-2006 CA 80.00 ~~Jul~~508,000.00 Group 1 0000345608 Dec-062007 001-Sep-2005 TX 92.31 48,000%.00 ~~Current~~Group ~~Actual~~1 ~~Balance~~0000346051 0Oct-2007 15-Mar-2007 FL 90.00 ~~Aug~~90,000.00 Group 1 0000346167 Sep-062007 001-Feb-2007 FL 100.00 149,900.00 Group 1 0000346971 Nov-2007 01-Feb-2007 FL 80.00 207,200.00 Group 1 0000347456 Dec-2007 01-May-2007 VA 64.11 184,000%.00 Group 2 0000321234 Sep-062007 001-Apr-2006 FL 50.00 85,000%.00 ~~Current~~Group ~~Bankruptcy~~2 ~~Total~~0000322805 Nov-2007 01-Apr-2006 FL 65.00 94,250.00 Group 2 0000322884 Aug-2007 01-Apr-2006 FL 65.00 136,500.00 Group 2 0000323463 Oct-062007 001-Jul-2004 OH 100.00 107,000%.00 ~~Loans~~Group in2 ~~Bankruptcy~~0000328313 15Aug-2007 ~~Nov~~01-06Feb-2006 0FL 95.~~000%~~00 ~~Original~~272,650.00 ~~Principal~~Group ~~Balance~~2 10000332656 Jul-2007 01-Oct-2006 FL 62.87 188,~~131~~600.00 Group 2 0000332677 Sep-2007 01-Sep-2006 FL 65.00 109,~~033~~200.00 ~~Dec~~Group 2 0000332715 Nov-062007 001-Sep-2006 GA 60.00 120,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0000332733 1Sep-2007 01-Sep-2006 FL 65.00 146,~~004~~250.00 Group 2 0000332818 Dec-2007 01-Sep-2006 FL 65.00 84,~~469~~500.3500 ~~Jan~~Group 2 0000332847 Sep-072007 001-Oct-2006 FL 61.09 168,000%.00 ~~Feb~~Group 2 0000332850 Dec-072007 001-Oct-2006 FL 65.00 117,000%.00 ~~Mar~~Group 2 0000332889 Jul-072007 001-Oct-2006 FL 65.00 78,000%.00 ~~Apr~~Group 2 0000332903 Jul-072007 001-Oct-2006 FL 60.00 135,000%.00 ~~May~~Group 2 0000332992 Oct-072007 001-Oct-2006 FL 65.~~444%~~00 *The159,250.00 ~~text~~Group ~~reported~~2 in0000335311 ~~the~~Sep-2007 ~~above~~01-Dec-2006 ~~table~~NJ is65.00 ~~presented~~195,000.00 ~~graphically~~Group on2 ~~the~~0000336093 ~~monthly~~Sep-2007 ~~bond~~01-Jan-2007 ~~remittance~~NJ ~~report~~65.00 ~~The~~252,200.00 ~~monthly~~Group ~~bond~~2 ~~remittance~~0000336663 ~~report~~Sep-2007 ~~can~~01-Nov-2006 beFL ~~viewed~~64.15 ~~online~~170,000.00 atGroup ~~www~~2 0000336742 Aug-2007 01-Nov-2006 FL 65.~~ctslink~~00 117,000.~~com~~00 Group 2 0000336752 Dec-2007 01-Nov-2006 FL 64.86 120,000.00 Group 2 120000336778 ~~Month~~Aug-2007 ~~Bankruptcy~~01-Dec-2006 History*FL ~~New~~65.00 ~~Bankruptcy~~120,250.00 ~~Loans~~Group ~~Month~~2 ~~Bankruptcy~~0000336795 ~~Percentage~~Dec-2007 ~~Loans~~01-Nov-2006 inFL ~~Bankruptcy~~65.00 097,500.00 ~~Jun~~Group 2 0000336904 Aug-062007 001-Nov-2006 FL 65.00 110,500.00 Group 2 0000339800 Dec-2007 01-Feb-2007 FL 45.07 96,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0000339813 0Aug-2007 01-Aug-2005 IL 90.00 301,500.00 Group 2 0000340381 Jul-062007 001-Feb-2007 FL 97.83 450,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0000340507 0Oct-2007 01-Oct-2006 CA 76.10 312,000.00 ~~Aug~~Group 2 0000340580 Sep-062007 001-Feb-2007 NJ 50.00 135,000%.00 Group 2 0000340583 Aug-2007 01-Feb-2007 NJ 65.00 253,500.00 Group 2 0000340590 Sep-062007 001-Feb-2007 NJ 60.00 321,000%.00 ~~Current~~Group ~~Bankruptcy~~2 ~~Total~~0000341055 Oct-062007 001-Mar-2007 NJ 62.50 175,000%.00 ~~Loans~~Group in2 ~~Bankruptcy~~0000341239 5Oct-2007 ~~Nov~~01-06Mar-2007 0NJ 80.00 292,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0000341483 ~~617~~Oct-2007 01-Sep-2006 CA 72.73 600,~~425~~000.00 ~~Dec~~Group 2 0000341605 Nov-062007 001-Apr-2007 CO 59.45 217,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0000341746 ~~448,747.58~~Nov-2007 ~~Jan~~01-07Mar-2007 0NJ 38.24 130,000%.00 ~~Feb~~Group 2 0000341749 Nov-072007 001-Mar-2007 NJ 61.~~000%~~56 209,300.00 Group 2 0000344765 Oct-2007 01-Mar-072007 0FL 80.00 188,000%.00 ~~Apr~~Group 2 0000344825 Nov-072007 001-Mar-2007 OH 112.50 135,000%.00 ~~May~~Group 2 0000344842 Dec-072007 001-Mar-2007 NJ 65.~~185%~~00 *The193,700.00 ~~text~~Group ~~reported~~2 in0000344846 ~~the~~Oct-2007 ~~above~~01-Mar-2007 ~~table~~NJ is62.68 ~~presented~~175,500.00 ~~graphically~~Group on2 ~~the~~0000344848 ~~monthly~~Oct-2007 ~~bond~~01-Mar-2007 ~~remittance~~NJ ~~report~~50.00 ~~The~~325,000.00 ~~monthly~~Group ~~bond~~2 ~~remittance~~0000344894 ~~report~~Jul-2007 ~~can~~01-Oct-2006 beIL ~~viewed~~100.00 ~~online~~350,000.00 atGroup ~~www~~2 0000345096 Oct-2007 01-Apr-2007 NJ 57.~~ctslink~~17 400,200.~~com~~00 Group 2 0000345100 Sep-2007 01-Apr-2007 NJ 56.00 140,000.00

~~Bankruptcy~~Foreclosure Loan Detail - All Mortgage Loans in ~~Bankruptcy~~Foreclosure during Current Period ~~Group~~(continued) ~~Loan~~Current ~~Month~~Paid Current Approximate Loan ~~First~~Actual ~~State~~To ~~LTV~~Months atLoan ~~Original~~Delinquent Group Number ~~Entered~~Balance ~~Payment~~Date ~~Origination~~Delinquent ~~Principal~~Rate ~~Bankruptcy~~Interest ~~Date~~Group ~~Balance~~1 0000235280 54,631.61 01-Jul-2007 3 9.000% 1,960.54 Group 1 ~~0000109942~~0000304957 88,886.04 24-May-2007 5 10.900% 5,387.46 Group 1 0000331492 21,116.18 01-~~Oct~~Jun-~~1988~~2007 TX4 9610.67000% 58973.32 Group 1 0000334047 118,536.53 28-Feb-2007 8 9.000% 6,699.0065 Group 1 ~~0000120500~~0000334396 ~~May~~75,586.54 12-Jul-2007 3 10.000% 2,990.54 Group 1 0000334539 140,634.82 01-~~Jan~~Apr-~~2000~~2007 LA6 546.49000% 485,136.63 Group 1 0000335938 109,027.35 28-Jul-2007 3 8.500% 3,631.0078 Group 1 ~~0000174074~~0000337157 ~~May~~260,945.35 01-Apr-2007 6 8.000% 12,753.30 Group 1 0000338880 23,171.28 01-Jul-2007 3 12.950% 1,199.12 Group 1 0000338914 240,793.28 01-Jun-~~2001~~2007 AR4 909.00625% 3110,971.46 Group 1 0000339103 92,650.96 05-Jul-2007 3 10.750% 3,954.95 Group 1 0000339200 53,435.17 05-Jul-2007 3 11.500% 2,447.0061 Group 1 ~~0000232756~~0000339738 ~~May~~179,778.45 15-Apr-2007 146 6.750% 7,474.07 Group 1 0000340572 63,745.81 13-Jun-~~2001~~2007 TX4 9113.67000% 223,~~000~~982.0046 Group 1 ~~0000255313~~0000341118 ~~May~~139,268.58 05-Apr-2007 6 9.000% 7,880.70 Group 1 0000341172 516,250.62 01-~~Nov~~Jun-~~2001~~2007 TX4 928.12570% 5820,~~450~~798.0034 Group 1 ~~0000269148~~0000341223 38,689.29 01-May-2007 5 8.750% 1,827.32 Group 1 0000341240 192,000.00 01-~~Jan~~Feb-~~1994~~2007 GA8 797.37375% 508,~~000~~800.00 Group 1 ~~0000269264~~0000341726 99,529.20 15-May-2007 5 9.000% 4,929.37 Group 1 0000344724 58,280.94 01-Jun-2007 4 9.000% 2,473.42 Group 1 0000344831 410,391.10 01-~~Aug~~Mar-~~1995~~2007 NC7 657.525% 19,154.26 Group 1 0000344832 220,774.89 01-Apr-2007 6 8.125% 11,195.88 Group 1 0000344834 113,050.00 3201-Jun-2007 4 9.500% 5,087.28 Group 1 0000345374 49,671.16 01-Mar-2007 7 6.500% 1,975.0097 Group 1 ~~0000269377~~0000345375 ~~May~~65,044.85 01-Mar-2007 127 7.000% 2,804.17 Group 1 0000345376 53,586.01 01-~~May~~Mar-~~2000~~2007 MO7 ~~100~~7.00000% 822,310.19 Group 1 0000345521 508,000.00 01-Jul-2007 3 7.500% 14,816.65 Group 1 ~~0000271814~~0000345608 46,202.91 01-Jul-2007 3 9.000% 1,630.26 Group 1 0000346051 89,851.41 15-May-2007 5 9.000% 4,450.10 Group 1 0000346167 149,686.35 01-~~Dec~~Apr-~~2002~~2007 TX6 9.700% 9,164.95 Group 1 0000346971 207,200.00 7201-Jun-2007 4 8.250% 8,~~675~~029.0002 Group 1 ~~0000306667~~0000347456 ~~May~~183,910.65 01-Jul-2007 213 9.990% 7,269.76 Group 2 0000321234 84,592.01 01-~~Sep~~Apr-~~2000~~2007 MI6 4912.46500% 226,760.27 Group 2 0000322805 93,742.17 01-Jun-2007 4 12.500% 5,620.24 Group 2 0000322884 135,884.27 01-Mar-2007 7 12.750% 11,083.0010 Group 12 ~~0000325385~~0000323463 105,630.98 01-May-2007 5 11.850% 6,905.67 Group 2 0000328313 282,402.14 01-Mar-2007 7 8.375% 15,192.71 Group 2 0000332656 188,174.92 01-Feb-2007 8 12.250% 12,934.34 Group 2 0000332677 108,940.58 01-Apr-2007 6 12.250% 8,429.95 Group 2 0000332715 119,553.09 01-Jun-~~2004~~2007 TX4 8012.00250% 896,~~600~~766.0042 Group 12 ~~0000334583~~0000332733 ~~May~~145,818.25 01-Apr-2007 6 12.750% 11,038.27 Group 2 0000332818 84,152.26 01-~~Nov~~Jul-~~2006~~2007 FL3 7212.79500% ~~313~~4,~~000~~098.0091 Group 12 ~~0000335853~~0000332847 ~~May~~167,568.07 01-Apr-2007 6 12.250% 12,229.71 Group 2 0000332850 116,648.95 01-~~Jun~~Jul-~~2004~~2007 NC3 12.250% 5,656.81 Group 2 0000332889 77,885.1189 ~~182~~01-Feb-2007 8 12.250% 6,006.43 Group 2 0000332903 134,754.32 01-Feb-2007 8 12.500% 9,911.0048 Group 12 ~~0138432295~~0000332992 158,871.64 01-May-2007 165 12.250% 10,741.46 Group 2 0000335311 194,715.41 01-~~Sep~~Apr-~~1993~~2007 MA6 9112.27000% 2514,~~555~~912.12 Group 2 0000336093 251,907.00 01-Apr-2007 6 12.000% 19,292.30 Group 12 ~~0138532524~~0000336663 ~~May~~169,700.12 01-Apr-2007 6 12.500% 13,128.87 Group 2 0000336742 116,787.12 01-~~Dec~~Mar-~~1997~~2007 TX7 9012.00250% 8,397.88 Group 2 0000336752 119,599.64 01-Jul-2007 3 12.250% 5,474.33 Group 2 0000336778 120,075.75 01-Mar-2007 7 12.250% 8,508.66 Group 2 0000336795 97,238.04 01-Jul-2007 3 12.250% 4,694.42 Group 2 0000336904 110,~~003~~298.93 01-Mar-2007 7 12.250% 7,931.35 Group 2 0000339800 95,786.80 01-Jul-2007 3 10.990% 4,183.48 Group 2 0000339813 301,500.00 01-Mar-2007 7 9.875% 17,347.49 Group 2 ~~0000134688~~0000340381 ~~May~~449,640.13 01-Feb-2007 248 7.125% 19,769.72 Group 2 0000340507 323,492.15 01-May-~~1997~~2007 KY5 ~~119~~8.375% 15,238.62 Group 2 0000340580 134,869.34 01-Apr-2007 6 11.500% ~~214~~9,~~400~~878.0079 Group 2 ~~0000268187~~0000340583 ~~May~~253,354.21 01-Mar-2007 7 12.000% 19,397.69 Group 2 0000340590 320,721.68 01-~~Jun~~Apr-~~1988~~2007 TX6 ~~100~~12.00000% 6124,~~900~~562.0077 Group 2 ~~0000320012~~0000341055 174,949.93 01-Mar-2007 7 12.000% 13,394.98 Group 2 0000341239 291,492.31 01-May-2007 5 8.750% 14,002.95 Group 2 0000341483 598,793.65 01-~~Aug~~May-~~1995~~2007 PA5 8.950% 29,494.4573 47Group 2 0000341605 217,~~125~~000.00 01-Jun-2007 4 11.990% 12,466.62 Group 2 ~~0000336097~~0000341746 129,848.95 01-Jun-2007 4 12.000% 7,460.68 Group 2 0000341749 209,011.53 01-May-2007 5 12.000% 14,009.37 Group 2 0000344765 187,812.32 01-~~Jan~~May-2007 NJ5 7.500% 7,661.15 Group 2 0000344825 134,789.48 01-Jun-2007 4 10.650% 6,833.67 Group 2 0000344842 193,417.31 01-Jul-2007 3 12.000% 9,262.27 Group 2 0000344846 175,347.83 01-May-2007 5 12.000% 11,752.34 Group 2 0000344848 324,525.65 01-Jul-2007 3 12.00000% ~~211~~15,~~900~~540.0073 Group 2 ~~0143994594~~0000344894 348,678.34 01-Feb-2007 8 7.875% 17,074.67 Group 2 0000345096 399,969.83 01-May-2007 5 12.000% 26,807.40 Group 2 0000345100 139,959.94 01-~~Jun~~Apr-~~1998~~2007 VA6 8512.52000% 8210,~~100~~719.0018

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy ~~Detail~~History* -New ~~All~~Bankruptcy ~~Mortgage~~Loans Month Bankruptcy Percentage Loans in Bankruptcy ~~during~~4 ~~Current~~Jan-07 ~~Period~~0.000% ~~(continued)~~Original ~~Group~~Principal ~~Loan~~Balance 723,000.00 Feb-07 0.000% Current ~~Paid~~Actual ToBalance ~~Months~~668,111.37 Mar-07 0.000% Apr-07 0.000% Current ~~Approximate~~Bankruptcy ~~Number~~Total ~~Actual~~May-07 ~~Date~~0.310% ~~Delinquent~~Loans ~~Loan~~in ~~Rate~~Bankruptcy ~~Delinquent~~24 ~~Balance~~Jun-07 ~~Interest~~0.340% ~~Group~~Original 1Principal ~~0000109942~~Balance 432,~~194~~878,693.7300 01Jul-~~Apr-2007~~07 0 10.~~500~~344% ~~350.95~~Current ~~Group~~Actual 1Balance ~~0000120500 32~~2,~~365~~614,486.9097 01Aug-~~Apr-2007~~07 0 8.~~700~~420% ~~221~~Sep-07 0.16552% ~~Group~~Oct-07 10.473% ~~0000174074~~Nov-07 ~~30,506~~0.38467% 28Dec-~~Feb-2007~~07 ~~1 12~~0.~~500~~633% ~~298.53~~*The ~~Group~~text 1reported ~~0000232756~~in ~~12,193.51~~the ~~14-Mar-2007~~above 0table 11is presented graphically on the monthly bond remittance report.~~250%~~ ~~110~~The monthly bond remittance report can be viewed online at www.50ctslink.com. Group 1 ~~0000255313~~12 ~~56,714.38~~Month 01Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 3 Jan-~~Apr-2007~~07 0 12.000% ~~531.69~~Original ~~Group~~Principal 1Balance ~~0000269148 40~~661,~~434~~000.7000 01Feb-~~Apr-2007~~07 0 8.~~750~~000% ~~277.99~~Current ~~Group~~Actual 1Balance ~~0000269264 10~~606,~~038~~277.4990 10Mar-07 0.000% Apr-~~2007~~07 0 8.~~625~~000% ~~70.73~~Current ~~Group~~Bankruptcy 1Total ~~0000269377~~May-07 ~~65,439~~0.29444% 12Loans in Bankruptcy 17 Jun-~~Apr-2007~~07 0 12.~~350~~547% ~~649.43~~Original ~~Group~~Principal 1Balance ~~0000271814 68~~2,~~820~~005,533.0900 01Jul-~~May-2007~~07 ~~(1) 6~~0.~~875~~557% ~~366.05~~Current ~~Group~~Actual Balance 1,800,444.25 ~~0000306667~~Aug-07 ~~20,605~~0.74642% 21Sep-~~Mar~~07 0.799% Oct-~~2007~~07 0.656% 14Nov-07 0.~~125~~577% ~~233~~Dec-07 0.96875% ~~Group~~*The 1text ~~0000325385~~reported ~~86,317.14~~in ~~01-May-2007~~the ~~(1)~~above 6table is presented graphically on the monthly bond remittance report.~~375%~~ ~~423~~The monthly bond remittance report can be viewed online at www.08ctslink.com. Group 12 ~~0000334583~~12 ~~309,776.47~~Month 01Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan-~~Apr-2007~~07 0 12.000% ~~2,968.69~~Original ~~Group~~Principal 1Balance ~~0000335853 169~~62,~~477~~000.1000 01Feb-~~May-2007~~07 ~~(1) 8~~0.000% ~~1,061.69~~Current ~~Group~~Actual 1Balance ~~0138432295 19~~61,~~336~~833.5947 16Mar-07 0.000% Apr-~~2007~~07 0 6.~~500~~000% ~~96.97~~Current ~~Group~~Bankruptcy 1Total ~~0138532524~~May-07 ~~39,248~~0.84185% ~~01-May-2007~~Loans ~~(1)~~in 11Bankruptcy 7 Jun-07 0.~~500~~145% ~~360.14~~Original ~~Group~~Principal 2Balance ~~0000134688 105~~873,~~826~~160.7300 24Jul-~~Feb-2007~~07 ~~1 3~~0.~~875~~140% ~~295.71~~Current ~~Group~~Actual 2Balance ~~0000268187 38~~814,~~128~~042.0772 01Aug-~~Apr-2007~~07 0 7.~~500~~205% ~~222~~Sep-07 0.41310% ~~Group~~Oct-07 20.293% ~~0000320012~~Nov-07 ~~22,601~~0.12358% 01Dec-~~Apr-2007~~07 0 14.~~490~~393% ~~263.49~~*The ~~Group~~text 2reported ~~0000336097~~in ~~211,590.72~~the ~~01-May-2007~~above ~~(1)~~table ~~12.000%~~is ~~2,028.35~~presented ~~Group~~graphically 2on ~~0143994594~~the ~~70,600.94~~monthly ~~01-Apr-2007~~bond 0remittance 6report.~~375%~~ ~~345~~The monthly bond remittance report can be viewed online at www.65ctslink.com.

~~Realized~~Bankruptcy ~~Loss~~ Detail ~~Report~~ - All Mortgage Loans ~~with~~in ~~Losses~~Bankruptcy during Current Period ~~Summary~~Group #Loan ~~Loans~~Month ~~Prior~~Loan ~~Realized~~First ~~Current~~State ~~with~~LTV ~~Actual~~at ~~Loss/(Gain)~~Original ~~Loss~~Number ~~Group~~Entered ~~Losses~~Payment Origination Principal Bankruptcy Date Balance ~~Amount~~Group ~~Percentage~~1 0000109942 Dec-2007 01-Oct-1988 TX 96.67 58,000.00 Group 1 00000120500 0Dec-2007 01-Jan-2000 LA 54.49 48,500.00 0Group 1 0000174074 Dec-2007 30-Jun-2001 AR 90.00 031,500.00 Group 1 0000232756 Dec-2007 14-Jun-2001 TX 91.67 22,000%.00 Group 21 00000255313 0Dec-2007 01-Nov-2001 TX 92.12 58,450.00 0Group 1 0000268755 Dec-2007 01-Oct-1995 NY 80.00 064,000.00 Group 1 0000269377 Dec-2007 12-May-2000 MO 100.00 82,000%.00 ~~Total~~Group 01 00000271814 Dec-2007 01-Dec-2002 TX 95.00 072,675.00 0Group 1 0000306667 Dec-2007 21-Sep-2000 MI 49.46 22,750.00 Group 1 0000325385 Dec-2007 01-Jun-2004 TX 80.00 89,600.00 Group 1 0000334583 Dec-2007 01-Nov-2006 FL 72.79 313,000%.00 Group 1 0000335853 Dec-2007 01-Jun-2004 NC 81.11 182,500.00 Group 1 0000341117 Dec-2007 05-Feb-2007 IN 95.38 62,000.00 Group 1 0000345750 Jun-2007 16-Jul-1998 TX 118.40 296,000.00 Group 1 0000345972 Dec-2007 01-Jan-2007 CA 76.43 535,000.00 Group 1 0138432295 Dec-2007 16-Sep-1993 MA 91.27 25,555.00 Group 1 0138532524 Dec-2007 01-Dec-1997 TX 90.00 42,003.00 Group 2 0000116457 Oct-2007 01-Feb-2000 GA 87.31 90,800.00 Group 2 0000268187 Dec-2007 01-Jun-1988 TX 100.00 61,900.00 Group 2 0000269813 Sep-2007 01-Dec-1997 NV 79.97 99,960.00 Group 2 0000319970 Aug-2007 01-Aug-1994 IN 48.28 42,000.00 Group 2 0000339733 Dec-2007 01-Dec-2006 MI 100.00 62,000.00 Group 2 0000344940 Nov-2007 01-Jan-2007 CA 80.00 434,400.00 Group 2 0143994594 Dec-2007 01-Jun-1998 VA 85.52 82,100.00

~~Realized~~Bankruptcy ~~Loss Loan~~ Detail ~~Report~~ - All Mortgage Loans ~~With~~in ~~Losses~~Bankruptcy during Current Period ~~Original~~(continued) ~~Current~~Group Loan ~~Principal~~Current ~~Note~~Paid ~~LTV~~To atMonths ~~Original~~Current ~~Group~~Approximate Number ~~Balance~~Actual Date Delinquent Loan Rate ~~State~~Delinquent ~~Origination~~Balance ~~Term~~Interest NoGroup ~~Losses~~1 ~~this~~0000109942 ~~Period~~41,935.91 01-Dec-2007 (1) 10.500% 342.05 Group 1 0000120500 30,587.05 01-Nov-2007 0 8.700% 419.81 Group 1 0000174074 30,373.37 28-Sep-2007 1 12.500% 892.21 Group 1 0000232756 10,813.37 14-Oct-2007 0 11.250% 197.84 Group 1 0000255313 56,408.73 01-Jan-2008 (2) 12.000% 0.00 Group 1 0000268755 19,414.91 01-Nov-2007 0 9.000% 282.68 Group 1 0000269377 63,062.51 12-Nov-2007 0 12.350% 1,255.82 Group 1 0000271814 68,314.06 01-Nov-2007 0 6.875% 726.29 Group 1 0000306667 20,220.56 21-Sep-2007 1 14.125% 688.75 Group 1 0000325385 85,706.50 01-Nov-2007 0 6.375% 839.72 Group 1 0000334583 306,723.86 01-Nov-2007 0 12.000% 5,884.59 Group 1 0000335853 166,644.37 01-Dec-2007 (1) 8.000% 1,044.10 Group 1 0000341117 61,862.99 05-May-2007 5 9.000% 3,063.86 Group 1 0000345750 255,439.30 16-Nov-2007 0 7.750% 3,094.14 Group 1 0000345972 525,000.00 01-Mar-2007 7 8.125% 26,687.52 Group 1 0138432295 18,932.61 16-Nov-2007 0 6.500% 190.21 Group 1 0138532524 39,004.15 01-Nov-2007 0 11.500% 715.46 Group 2 0000116457 84,988.49 01-Jun-2007 4 11.250% 4,461.62 Group 2 0000268187 36,819.13 01-Nov-2007 0 7.625% 438.35 Group 2 0000269813 90,101.46 01-Nov-2007 0 10.875% 1,577.68 Group 2 0000319970 36,103.98 01-Aug-2007 2 12.875% 1,486.17 Group 2 0000339733 61,833.47 01-Aug-2007 2 11.990% 2,367.10 Group 2 0000344940 434,400.00 01-Mar-2007 7 7.625% 20,634.00 Group 2 0143994594 69,796.19 01-Nov-2007 0 7.875% 858.61

Realized Loss ~~Loan~~ Detail Report - Loans ~~With~~with Losses during Current Period ~~(continued)~~Summary ~~Prior~~# ~~Cumulative~~Loans ~~Loan~~Prior ~~Actual~~ Realized ~~Realized~~Current ~~Group~~with ~~Number~~Actual ~~Balance~~ Loss/(Gain) Loss/ Group Losses Balance Amount Percentage Group 1 3 66,094.88 50,874.02 0.025% Group 2 1 0.00 (~~Gain~~244.50) No0.000% ~~Losses~~Total ~~this~~4 ~~Period~~66,094.88 50,629.52 0.012%

Realized Loss ~~Report~~Loan -Detail ~~Collateral~~Report ~~Summary~~ - NoLoans ~~Realized~~With ~~Loss~~Losses ~~Information~~during toCurrent ~~report~~Period ~~this~~Original ~~period.~~Current ~~Group~~Loan 1Principal -Note NoLTV ~~Realized~~at ~~Loss~~Original ~~Information to report this period.~~ Group 2Number -Balance NoRate ~~Realized~~State ~~Loss~~Origination ~~Information~~Term toGroup ~~report~~1 ~~this~~0000338921 ~~period~~100,785.00 ~~Calculation~~8.750% ~~Methodology:~~TX ~~Monthly~~95.00 ~~Default~~360 ~~Rate~~Group ~~(MDR):~~1 ~~sum(Beg~~0000341005 ~~Scheduled~~66,400.00 ~~Balance~~11.000% ofTX ~~Liquidated Loans)/ sum(Beg Scheduled Balance)~~88.53 ~~Conditional~~360 ~~Default~~Group ~~Rate (CDR):~~ 1~~-((1-MDR)^12)~~ ~~SDA~~0000344936 ~~Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0~~187,500.~~02)~~00 ~~else if WAS is greater than 30 and less than or equal to 60 then CDR / 0~~11.6250% ~~else~~AZ ~~if WAS is greater than 60 and less than or equal to 120 then CDR / (0~~75.600 -360 ~~((WAS~~Group -2 ~~60)~~0000340978 * 0316,000.~~0095))~~00 ~~else if WAS is greater than 120 then CDR / 0~~7.03500% ~~Cumulative~~AZ ~~Loss Severity: Sum (Realized Losses) / Sum (Ending Actual Balance for loans that have experienced a loss)~~80.00 360

~~Prepayment~~Realized ~~Detail~~Loss -Loan ~~Prepayments~~Detail ~~during~~Report ~~Current~~- ~~Period Summary~~ Loans ~~Paid~~With InLosses ~~Full~~during ~~Repurchased~~Current ~~Loans~~Period ~~Original~~(continued) ~~Current~~Prior ~~Original~~Cumulative ~~Current~~Loan ~~Principal~~Actual ~~Scheduled~~Realized ~~Principal~~Realized ~~Scheduled~~ Group ~~Count~~Number Balance ~~Balance~~Loss/(Gain) ~~Count~~Loss/(Gain) ~~Balance Balance~~ Group 1 390000338921 ~~5,667,741.04 4,275,439.09~~ 0 0.00 0776.0050 57,949.83 Group 21 420000341005 766,~~179~~094.88 50,~~086~~124.0052 550,~~713,676~~124.0552 0Group 1 0000344936 0.00 0(27.00) ~~Total 81 12~~15,~~846,827~~665.0472 ~~9,989,115.14~~Group 02 0000340978 0.00 0(244.0050) 63,594.39

~~Prepayment~~Realized ~~Detail~~Loss Report - ~~Prepayments~~Collateral ~~during~~Summary MDR SDA Current ~~Period~~Month 0.016% Current Month 0.315% 3 Month Average 0.052% 3 Month Average 1.038% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 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 0.073% N/A Oct-2007 1.462% N/A Nov-2007 0.067% N/A Nov-2007 1.337% N/A Dec-2007 0.016% N/A Dec-2007 0.315% 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 0.189% Current Month (~~continued~~Cumulative) ~~Summary~~28.052% ~~Substitution~~3 ~~Loans~~Month ~~Liquidated~~Average ~~Loans~~0.623% ~~Curtailments~~3 ~~Original~~Month Average (Cumulative) 23.658% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A CDR: Current ~~Original~~vs. 12mo Average* Loss Severity: Curr Month(Cum) vs. 12mo Avg.(Cum) Severity* Month Current ~~Principal~~12mo ~~Scheduled~~Avg. ~~Principal~~Month ~~Scheduled~~Current ~~Curtailment~~12mo ~~Group~~Avg. ~~Count~~Jan-2007 ~~Balance~~N/A ~~Balance~~N/A ~~Count~~Jan-2007 ~~Balance~~N/A ~~Balance~~N/A ~~Amount~~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 0.877% N/A Oct-2007 20.202% N/A Nov-2007 0.802% N/A Nov-2007 22.719% N/A Dec-2007 0.189% N/A Dec-2007 28.052% 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 MDR SDA Current Month 0.032% Current Month 0.00631% 3 Month Average 0.00056% 3 Month Average 1.107% 12 Month Average 0.000% 12 Month Average 0.00000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* 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 0.00000% ~~98,036~~N/A May-2007 0.32000% 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 0.135% N/A Nov-2007 2.690% N/A Dec-2007 0.032% N/A Dec-2007 0.631% 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 0.379% Current Month (Cumulative) 35.171% 3 Month Average 0.664% 3 Month Average (Cumulative) 20.225% 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 0.000% N/A Oct-2007 0.000% N/A Nov-2007 1.614% N/A Nov-2007 25.502% N/A Dec-2007 0.379% N/A Dec-2007 35.171% 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 MDR SDA Current Month 0.000% Current Month 0.00000% 3 Month Average 0.00048% 3 Month Average 0.961% 12 Month Average 0.00000% 12 Month Average 0.00000% ~~67,776~~MDR: Current vs.36 ~~Total~~12mo Average* SDA: Current vs. 12mo Average* 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 0.00000% N/A Jun-2007 0.00000% N/A Jun-2007 0.000% N/A Jul-2007 0.00000% N/A Jul-2007 0.00000% ~~165,812~~N/A Aug-2007 0.68000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.145% N/A Oct-2007 2.883% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.000% N/A Dec-2007 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Current Month 0.000% Current Month (Cumulative) 20.125% 3 Month Average 0.577% 3 Month Average (Cumulative) 20.176% 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 1.730% N/A Oct-2007 20.202% N/A Nov-2007 0.000% N/A Nov-2007 20.202% N/A Dec-2007 0.000% N/A Dec-2007 20.125% 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: Monthly Default Rate (MDR): Sum(Beg Scheduled Balance of Liquidated Loans) / 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(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 ~~Loan~~ Detail - Prepayments during Current Period ~~First~~Summary ~~Original~~Loans ~~Loan~~Paid ~~LTV~~In atFull ~~Payment~~Repurchased ~~Principal~~Loans ~~Prepayment~~Original ~~Group~~Current ~~Number~~Original ~~State~~Current ~~Origination~~Principal ~~Date~~Scheduled ~~Balance~~Principal ~~Amount~~Scheduled Group 1Count ~~0000105404~~Balance ALBalance ~~87.50~~Count ~~23-Apr-1991~~Balance ~~70,000.00~~Balance ~~3,233.65~~ Group 1 0000128216 TX 95.00 01-Oct-1998 49,400.00 42,970.79 Group 1 0000226357 FL 93.99 01-May-1997 84,500.00 74,125.40 Group 1 0000261873 NC 80.00 02-Dec-2003 84,000.00 87,702.28 Group 1 0000267545 NY 65.67 01-Jun-1987 44,000.00 17,589.95 Group 1 0000267708 HI 80.00 01-Jul-1993 440,000.00 11,402.37 Group 1 0000269338 GA 80.00 19-Apr-1996 127,200.00 56,041.79 Group 1 0000269676 MO 100.00 20-Aug-2000 91,000.00 69,101.71 Group 1 0000270080 CA 37.46 01-Dec-1993 339,000.00 50,865.47 Group 1 0000270091 FL 78.95 01-Jan-1994 300,000.00 48,034.67 Group 1 0000271049 IL 61.64 01-Aug-1992 45,000.00 34,133.77 Group 1 0000271245 NJ 74.77 01-Jun-1993 100,000.00 69,953.33 Group 1 0000271713 NV 80.00 01-Sep-2003 118,400.00 112,627.31 Group 1 0000272831 TX 94.88 01-Oct-1998 59,300.00 6,550.80 Group 1 0000308317 FL 62.04 01-Nov-2005 152,000.00 150,878.41 Group 1 0000316919 CA 80.00 01-Dec-2000 28,000.00 20,516.83 Group 1 0000323750 OH 73.68 01-Jul-1981 14,000.00 1,940.49 Group 1 0000329452 AZ 70.11 11-May-2007 251,000.00 251,000.00 Group 1 0000335159 CA 66.98 01-Jan-2002 422,000.00 394,173.88 Group 1 0000335186 GA 80.00 01-Oct-1999 86,400.00 79,773.41 Group 1 0000335238 AZ 100.00 01-Jan-2007 95,000.00 91,961.35 Group 1 0000335365 TN 96.00 15-Aug-1993 48,000.00 42,480.67 Group 1 0000336014 IL 79.46 01-Jul-2006 234,400.00 232,355.84 Group 1 0000338640 NV 90.00 01-May-2006 193,500.00 192,202.22 Group 1 0000338756 IL 95.00 01-Mar-2006 189,905.00 188,345.86 Group 1 0000339021 TX 73.37 25-Nov-1989 20,250.00 8,181.21 Group 1 0000339037 TX 90.00 01-Oct-1997 21,150.00 8,130.09 Group 1 0000339164 TX 95.00 05-Dec-2004 73,055.00 71,150.06 Group 1 0000339181 AZ 95.00 05-Feb-2005 110,200.00 106,946.75 Group 1 0000339232 TX 95.00 01-Jul-2000 46,075.00 43,121.35 Group 1 0000339318 TX 95.00 05-Mar-2004 126,350.00 123,438.43 Group 1 0000339374 IL 95.00 05-Dec-2005 165,300.00 163,826.73 Group 1 0000339398 IL 95.00 05-Feb-2004 118,750.00 116,522.11 Group 1 0000340171 TX 83.52 01-Oct-2006 108,573.73 92,596.53 Group 1 0000340307 NC 64.60 01-Aug-2004 52,000.00 40,851.68 Group 1 0000346029 OR 90.00 01-Feb-2007 166,918.00 166,877.00 Group 1 0000346568 TX 80.00 01-Feb-2006 512,000.00 512,000.00 Group 1 0200053038 AL 67.52 01-Jan-2007 203,114.31 201,312.78 Group 1 0200053039 AL 61.68 01-Jan-2007 278,000.00 275,473.31 Group 2 0000192357 CA 16.25 14-Mar-1997 89,400.00 68,456.09 Group 2 0000226061 GA 70.87 01-Jan-1988 90,000.00 56,532.52 Group 2 0000255754 NJ 37.61 01-Feb-1988 85,000.00 51,602.76 Group 2 0000263530 FL 100.00 01-Apr-1983 90,636.00 1,721.59 Group 2 0000263544 TX 100.00 01-Sep-1984 94,000.00 43,746.08 Group 2 0000263826 AR 80.00 01-Mar-1981 31,600.00 9,956.62 Group 2 0000263917 AR 75.00 01-Dec-1980 19,500.00 4,806.15 Group 2 0000266827 NY 100.00 01-Oct-1985 225,000.00 116,045.06 Group 2 0000269539 PA 96.95 01-Jun-2003 57,200.00 53,553.57 Group 2 0000270582 SC 36.28 01-Nov-2002 907,000.00 907,000.00 Group 2 0000270843 MA 101.33 01-Sep-2003 99,300.00 93,973.64 Group 2 0000271478 FL 62.50 01-Nov-2003 350,000.00 326,008.83 Group 2 0000272833 TX 95.00 01-Apr-2000 38,000.00 34,511.49 Group 2 0000273131 FL 36.76 01-Jul-2002 150,000.00 141,183.87 Group 2 0000273203 FL 80.00 01-Oct-2002 128,000.00 120,769.27 ~~Group 2 0000289233 TX 90.00 01-Jun-1989 193~~3,~~500.00 125~~650,~~051~~182.~~51 Group 2 0000308119 MD 57.26 01-Oct-2005 201,000.~~00 ~~198,866.58 Group~~ 2 ~~0000317120 FL 65.00 01-Feb-2006 146~~,~~250.00 145~~373,~~427~~085.24 Group 2 0000321203 FL 65.00 01-Mar-2006 113,750.00 113,138.11 Group 2 0000322689 CA 35.83 01-Apr-2006 430,000.00 430,000.00 Group 2 0000322847 FL 65.00 01-Apr-2006 195,000.00 193,991.11 Group 2 0000325299 TN 65.00 01-May-2006 78,000.00 77~~,527.30~~ ~~Group~~0 ~~2 0000325950 AZ 61~~0.~~83 01-Jul-2006 126,750.~~00 ~~126,750~~0.00 Group 2 ~~0000329184~~26 ~~FL 65.00 01-Aug-2006 113~~3,~~750.00 113~~278,~~326~~450.~~31 Group 2 0000332719 FL 65.~~00 ~~01-Oct-2006 113~~3,~~750.00 113~~002,~~414~~758.1857 ~~Group~~0 ~~2 0000332722 FL 41~~0.~~88 01-Sep-2006 67,000.~~00 ~~66,820~~0.~~05 Group 2 0000332730 FL 65.~~00 ~~01-Oct-2006~~Total ~~136,500.00 136,097.04 Group 2 0000332841 FL 55.36 01-Oct-2006 155,000.00 154,542.42 Group 2 0000334166 MI 78.70 01-Jun-2004 333,700.00 331,839.21 Group 2 0000336750 FL~~ 53~~.67~~ ~~01-Nov-2006 88~~6,~~550.00 88~~928,~~366~~632.~~86 Group 2 0000336751 FL 65.52 01-Jun-2006 95,000.~~00 945,~~654.51 Group 2 0000336818 FL 65.00 01-Jan-2007 146~~375,~~250~~844.00 146,036.07 Group 2 0000336858 FL 60.00 01-Sep-2006 900,000.00 199,566.77 Group 2 0000337155 FL 80.00 01-Aug-2006 72,000.00 68,000.00 Group 2 0000339888 FL 65.00 01-Apr-2006 191,750.00 190,779.32 Group 2 0000339901 FL 65.00 01-Mar-2006 195,000.00 193,966.72 Group 2 0000339927 FL 65.00 01-Mar-2006 162,500.00 161,645.67 Group 2 0000339952 FL 65.00 01-Oct-2005 107,250.00 106,546.69 Group 2 0137171911 NY 48.39 01-Oct-1987 60,000.00 35,219.89 Group 2 0138352060 NY 80.00 01-Sep-1985 66,000.00 34~~,566.49~~ ~~Group~~0 ~~2 0200009956 TX 100~~0.00 ~~22-Sep-1994 192,200~~0.00 ~~8,232.19 Group 2 0200013160 MT 100.00 09-Jul-1986 44,000.00 14,609.86~~

Prepayment ~~Loan~~ Detail - Prepayments during Current Period (continued) ~~Current~~Summary ~~Loan~~Substitution ~~PIF~~Loans ~~Months~~Liquidated ~~Loan~~Loans Curtailments Original ~~Group~~Current ~~Number~~Original ~~Type~~Current ~~Delinquent~~Principal ~~Rate~~Scheduled ~~Term~~Principal ~~Seasoning~~Scheduled ~~Group~~Curtailment ~~1 0000105404 Loan Paid in Full 0 9.500% 362 192~~ Group 1Count ~~0000128216~~Balance ~~Loan~~Balance ~~Paid~~Count inBalance ~~Full~~Balance 0Amount ~~11.500% 360 103~~ Group 1 ~~0000226357 Loan Paid in Full~~ 0 ~~8.125% 360 120 Group 1 0000261873 Loan Paid in Full~~ 0 8.~~650%~~00 ~~360 41 Group 1 0000267545 Loan Paid in Full~~ 0 9.~~000%~~00 ~~300 239 Group~~ 1 ~~0000267708 Loan Paid in Full 0 7~~66,400.~~500%~~00 ~~360 166 Group 1 0000269338 Loan Paid in Full 0 6~~65,904.~~750%~~42 180 132 Group 1 0000269676 Loan Paid in Full 0 11.700% 180 80 Group 1 0000270080 Loan Paid in Full 0 6.625% 180 161 Group 1 0000270091 Loan Paid in Full 0 6.875% 180 160 Group 1 0000271049 Loan Paid in Full 0 8.375% 360 177 Group 1 0000271245 Loan Paid in Full 0 7.625% 324 167 Group 1 0000271713 Loan Paid in Full 0 6.250% 360 44 Group 1 0000272831 Loan Paid in Full 0 7.000% 360 103 Group 1 0000308317 Loan Paid in Full 0 10.990% 360 18 Group 1 0000316919 Loan Paid in Full 0 9.500% 180 77 Group 1 0000323750 Loan Paid in Full 0 15.750% 357 310 Group 1 0000329452 Loan Paid in Full 0 8.000% 25 0 Group 1 0000335159 Loan Paid in Full 0 6.875% 360 64 ~~Group 1 0000335186 Loan Paid in Full 0 8~~,036.~~875%~~76 ~~360 91~~ Group 12 ~~0000335238 Loan Paid in Full~~ 0 ~~8.000% 325 4 Group 1 0000335365 Loan Paid in Full~~ 0 7.~~000%~~00 ~~466 165 Group 1 0000336014 Loan Paid in Full~~ 0 7.~~375%~~00 ~~360 10 Group 1 0000338640 Loan Paid in Full~~ 0 ~~9.500% 360 12 Group 1 0000338756 Loan Paid in Full~~ 0 9.~~250%~~00 ~~360 14 Group 1 0000339021 Loan Paid in Full~~ 0 12.~~750%~~00 ~~240 209 Group 1 0000339037 Loan Paid in Full 0 11~~99,414.~~950%~~34 ~~360~~Total ~~115 Group 1 0000339164 Loan Paid in Full~~ 0 ~~10.750% 360 29 Group 1 0000339181 Loan Paid in Full~~ 0 9.~~750%~~00 ~~360 27 Group 1 0000339232 Loan Paid in Full~~ 0 11.~~950%~~00 ~~360 82 Group~~ 1 ~~0000339318 Loan Paid in Full 0 10~~66,400.~~250%~~00 ~~360 38 Group 1 0000339374 Loan Paid in Full 0 9~~65,904.500% 360 17 Group 1 0000339398 Loan Paid in Full 0 10.500% 360 39 Group 1 0000340171 Loan Paid in Full 0 6.500% 131 7 Group 1 0000340307 Loan Paid in Full 0 7.375% 120 33 Group 1 0000346029 Loan Paid in Full 0 9.875% 360 3 Group 1 0000346568 Loan Paid in Full 0 8.500% 360 15 Group 1 0200053038 Loan Paid in Full 0 7.750% 60 4 Group 1 0200053039 Loan Paid in Full 0 7.750% 60 4 Group 2 0000192357 Loan Paid in Full 0 4.000% 360 122 Group 2 0000226061 Loan Paid in Full 0 6.500% 360 232 Group 2 0000255754 Loan Paid in Full 0 7.780% 360 231 Group 2 0000263530 Loan Paid in Full 0 3.880% 293 289 Group 2 0000263544 Loan Paid in Full 0 7.750% 360 272 Group 2 0000263826 Loan Paid in Full 0 8.500% 360 314 Group 2 0000263917 Loan Paid in Full 0 6.250% 360 317 Group 2 0000266827 Loan Paid in Full 0 8.000% 360 259 Group 2 0000269539 Loan Paid in Full 0 5.000% 360 47 Group 2 0000270582 Loan Paid in Full 0 7.375% 360 54 Group 2 0000270843 Loan Paid in Full 0 5.750% 360 44 Group 2 0000271478 Loan Paid in Full 0 7.875% 342 42 ~~Group 2 0000272833 Loan Paid in Full 0 9~~163,451.000% 360 85 Group 2 0000273131 Loan Paid in Full 0 6.875% 360 58 Group 2 0000273203 Loan Paid in Full 0 6.750% 360 55 Group 2 0000289233 Loan Paid in Full 0 7.500% 360 215 Group 2 0000308119 Loan Paid in Full 0 9.500% 360 19 Group 2 0000317120 Loan Paid in Full 0 12.750% 360 15 Group 2 0000321203 Loan Paid in Full 0 12.500% 360 14 Group 2 0000322689 Loan Paid in Full 0 10.750% 360 13 Group 2 0000322847 Loan Paid in Full 0 13.000% 360 13 Group 2 0000325299 Loan Paid in Full 0 9.990% 360 12 Group 2 0000325950 Loan Paid in Full 0 11.000% 360 10 Group 2 0000329184 Loan Paid in Full 0 10.990% 360 9 Group 2 0000332719 Loan Paid in Full 0 10.990% 360 7 Group 2 0000332722 Loan Paid in Full 0 11.990% 360 8 Group 2 0000332730 Loan Paid in Full 0 10.990% 360 7 Group 2 0000332841 Loan Paid in Full 0 10.990% 360 7 Group 2 0000334166 Loan Paid in Full 0 4.500% 360 35 Group 2 0000336750 Loan Paid in Full 0 11.990% 360 6 Group 2 0000336751 Loan Paid in Full 0 11.990% 360 11 Group 2 0000336818 Loan Paid in Full 0 11.990% 360 4 Group 2 0000336858 Loan Paid in Full 0 13.990% 360 8 Group 2 0000337155 Loan Paid in Full 0 10.000% 360 9 Group 2 0000339888 Loan Paid in Full 0 12.750% 360 13 Group 2 0000339901 Loan Paid in Full 0 13.000% 360 14 Group 2 0000339927 Loan Paid in Full 0 13.250% 360 14 Group 2 0000339952 Loan Paid in Full 0 13.250% 360 19 Group 2 0137171911 Loan Paid in Full 0 7.500% 360 235 Group 2 0138352060 Loan Paid in Full 0 8.000% 360 260 Group 2 0200009956 Loan Paid in Full 0 4.000% 361 151 Group 2 0200013160 Loan Paid in Full 0 4.000% 312 250

Prepayment ~~Penalty~~Loan Detail - ~~Prepayment~~Prepayments ~~Penalty Paid~~ during Current Period ~~Prepayment~~First ~~Prepayment~~Original ~~Summary~~ Loan ~~Prior~~LTV ~~Penalty~~at ~~Penalty~~Payment ~~Count~~Principal Prepayment Group Number State Origination Date Balance Amount ~~Waived~~Group 1 0000170205 GA 100.00 01-Sep-1990 43,050.00 32,455.65 Group 1 0000265436 TX 90.00 01-Apr-2002 101,574.00 90,311.14 Group 1 ~~150~~0000268792 PA 75.47 15-Apr-1994 40,~~942~~000.4100 72,~~547~~627.1295 0Group 1 0000269062 CA 48.44 01-Mar-1995 77,500.00 19,804.79 Group 1 0000269729 UT 92.59 01-Oct-2003 125,000.00 118,531.28 Group 1 0000269958 MA 90.00 01-Jan-1994 373,500.00 38,235.76 Group 1 0000269974 VA 75.00 01-Dec-1993 292,500.00 2,644.13 Group 1 0000270051 WA 70.05 01-Jan-1994 276,000.00 28,264.13 Group 1 0000271235 CT 75.65 01-Jan-1993 233,000.00 0.00 Group 1 0000327704 OK 75.00 01-Apr-1999 18,375.00 17,161.41 Group 1 0000335007 CA 62.16 30-Sep-2005 115,000.00 111,699.50 Group 1 0000335236 MN 69.59 06-Nov-2006 57,062.00 56,659.06 Group 1 0000335336 NJ 80.00 01-Dec-2006 300,000.00 297,987.91 Group 1 0000335625 FL 40.00 01-Dec-2006 210,000.00 209,170.19 2Group 1 0000335703 TX 96.67 24-Aug-2006 145,~~774~~000.00 143,~~590~~658.2399 42Group 1 0000336110 TX 92.48 10-Dec-2006 61,~~022~~500.00 61,120.72 Group 1 0000339011 TX 82.48 05-Feb-2005 97,328.00 93,489.87 Group 1 0000339033 TX 95.00 05-Feb-2005 85,405.00 83,428.69 Group 1 0000339104 IL 95.00 05-Jan-2005 135,755.00 133,202.62 Group 1 0000339203 TX 95.00 05-Nov-2005 95,000.00 89,730.25 Group 1 0000339419 TX 95.00 05-Nov-2002 46,075.00 43,940.44 Group 1 0000339543 TX 95.00 05-May-2005 106,628.00 104,499.19 Group 1 0000339627 TX 95.00 05-Feb-2005 122,550.00 120,576.40 Group 1 0000340603 MD 65.00 01-Feb-2007 233,480.00 232,521.14 Group 1 0000341005 TX 88.53 04-May-2006 66,400.00 65,876.20 Group 1 0000345000 TX 88.04 08-Oct-2006 81,000.00 80,586.71 Group 1 0000345024 FL 100.00 01-Jul-2003 121,000.00 113,553.58 Group 1 0138432444 LA 103.45 01-Nov-1997 56,900.00 34,204.01 Group 2 0000260756 MA 80.00 01-Jan-1983 48,000.00 0.00 ~~Total~~Group 2 0000263891 FL 74.90 20-Feb-1981 38,200.00 4,739.31 Group 2 0000272694 TX 95.00 01-Mar-2000 24,~~925~~700.00 21,~~532~~970.03 Group 2 0000306502 MN 47.89 01-Sep-2005 68,000.00 67,282.95 Group 2 0000321213 FL 56.25 01-Mar-2006 90,000.00 89,399.40 Group 2 0000325152 FL 65.00 01-Jun-2006 84,500.00 84,006.28 Group 2 0000328394 MD 63.36 01-Aug-2006 175,500.00 174,077.95 Group 2 0000329176 FL 53.85 01-Aug-2006 35,000.00 34,828.61 Group 2 0000332196 PA 80.00 01-Nov-1997 48,000.00 41,892.71 Group 2 0000332228 PA 80.00 01-Jul-2003 46,400.00 44,230.80 Group 2 0000332243 PA 74.07 01-Jan-2000 400,000.00 301,504.56 Group 2 0000332751 FL 65.00 01-Oct-2006 156,000.00 155,151.86 Group 2 0000332947 FL 42.86 01-Sep-2006 120,000.00 119,338.64 49Group 2 0000334161 MA 60.00 01-Jun-2006 142,~~569~~800.00 140,818.23 Group 2 0000336603 GA 65.00 01-Dec-2006 65,000.00 64,686.93 Group 2 0000336622 FL 65.00 01-Dec-2006 78,000.00 77,692.70 Group 2 0000336792 FL 46.67 01-Dec-2006 35,000.00 34,861.38 Group 2 0000336866 FL 65.00 01-Nov-2006 165,750.00 164,900.59 Group 2 0000336935 FL 95.00 01-Jul-2006 327,750.00 340,167.41 Group 2 0000341071 AZ 88.16 01-Feb-2007 182,500.00 182,500.00 Group 2 0000344849 NJ 46.93 01-Mar-2007 130,000.00 129,610.80 Group 2 0000345073 MN 80.00 01-Jan-2007 144,800.00 144,800.00 Group 2 0000345587 NJ 41.61 01-Apr-2007 129,000.00 128,654.21 Group 2 0136570691 TX 75.05 01-Sep-1983 76,550.00 27,946.58 0Group 2 0200022102 GA 115.76 01-Oct-1998 191,000.00 151,796.26 Group 2 0200050976 FL 60.00 01-Feb-2007 276,000.00 273,153.12

Prepayment ~~Penalty~~ Loan Detail - ~~Prepayment~~Prepayments ~~Penalty Paid~~ during Current Period ~~Paid~~(continued) InCurrent ~~Prepayment Prepayment~~ Loan ~~Full~~PIF ~~Prior~~Months ~~Penalty~~Loan ~~Penalty~~Original Group Number ~~Date~~Type ~~Balance~~Delinquent ~~Amount~~Rate ~~Waived~~Term Seasoning Group 1 ~~0000308317~~0000170205 ~~05/01/2007~~Loan ~~150,942~~Paid in Full 0 10.41000% 360 207 Group 1 0000265436 Loan Paid in Full 0 7~~,547~~.12750% 360 68 Group 1 0000268792 Loan Paid in Full 0 10.00100% 180 164 Group 21 ~~0000308119~~0000269062 ~~05/01/2007~~Loan ~~198,981.43~~Paid ~~7,542.12~~in Full 0 10.00450% 180 153 Group 21 ~~0000317120~~0000269729 ~~05/01/2007~~Loan ~~145,468~~Paid in Full 0 6.65450% 365 50 Group 1~~,454~~ 0000269958 Loan Paid in Full 0 6.69750% 180 167 Group 1 0000269974 Loan Paid in Full 0 6.00625% 180 168 Group 21 ~~0000321203~~0000270051 ~~05/01/2007~~Loan ~~113,171~~Paid in Full 0 6.36750% 180 167 Group 1~~,131~~ 0000271235 Loan Paid in Full (1) 8.71250% 180 180 Group 1 0000327704 Loan Paid in Full 0 11.00750% 180 104 Group 21 ~~0000322689~~0000335007 ~~05/01/2007~~Loan ~~430,~~Paid in Full 0 6.000% 60 26 Group 1 0000335236 Loan Paid in Full 0 9.00250% ~~5,375~~360 13 Group 1 0000335336 Loan Paid in Full 0 9.00500% 360 12 Group 1 0000335625 Loan Paid in Full 0 12.00000% 360 12 Group 21 ~~0000322847~~0000335703 ~~05/01/2007~~Loan ~~194,042~~Paid in Full 0 9.61000% 360 15 Group 1~~,940~~ 0000336110 Loan Paid in Full 0 9.70500% 360 12 Group 1 0000339011 Loan Paid in Full 0 10.00250% 360 34 Group 21 ~~0000325299~~0000339033 ~~05/01/2007~~Loan ~~77,565~~Paid in Full (1) 9.50750% ~~775~~360 34 Group 1 0000339104 Loan Paid in Full 0 9.66750% 360 35 Group 1 0000339203 Loan Paid in Full 0 8.00500% 341 25 Group 21 ~~0000325950~~0000339419 ~~05/01/2007~~Loan ~~126,750~~Paid in Full 0 10.00250% ~~5,577~~360 61 Group 1 0000339543 Loan Paid in Full 1 9.00750% 360 31 Group 1 0000339627 Loan Paid in Full 0 10.00500% 360 34 Group 21 ~~0000329184~~0000340603 ~~05/01/2007~~Loan ~~113,370~~Paid in Full 0 11.44000% 360 10 Group 1~~,133~~ 0000341005 Liquidation 6 11.26000% 360 19 Group 1 0000345000 Loan Paid in Full 0 11.00000% 360 14 Group 21 ~~0000332719~~0000345024 ~~05/01/2007~~Loan ~~113,457~~Paid in Full 0 6.51000% 84 53 Group 1~~,134.58~~ 0138432444 Loan Paid in Full 0 7.00750% 238 121 Group 2 ~~0000332722~~0000260756 ~~05/01/2007~~Loan ~~66,840~~Paid in Full (1) 4.85625% ~~668~~300 300 Group 2 0000263891 Loan Paid in Full (1) 9.20000% 360 321 Group 2 0000272694 Loan Paid in Full 0 9.00000% 360 93 Group 2 ~~0000332730~~0000306502 ~~05/01/2007~~Loan ~~136,149~~Paid in Full 0 13.03875% 1,360~~.97~~ 27 Group 2 0000321213 Loan Paid in Full 0 12.00500% 360 21 Group 2 ~~0000332841~~0000325152 ~~05/01/2007~~Loan ~~154,601.46~~Paid in Full 1~~,545~~ 12.42250% 360 18 Group 2 0000328394 Loan Paid in Full 0 10.00250% 360 16 Group 2 ~~0000336750~~0000329176 ~~05/01/2007~~Loan ~~88,393.81~~Paid ~~883~~in Full 0 13.67250% 360 16 Group 2 0000332196 Loan Paid in Full 0 8.00125% 360 121 Group 2 ~~0000336751~~0000332228 ~~05/01/2007~~Loan ~~94,684~~Paid in Full 0 12.90625% ~~946~~360 53 Group 2 0000332243 Loan Paid in Full 0 8.85625% 240 95 Group 2 0000332751 Loan Paid in Full 0 12.00250% 360 14 Group 2 ~~0000337155~~0000332947 ~~05/01/2007~~Loan ~~68,000~~Paid in Full (1) 13.00250% ~~4,022~~360 15 Group 2 0000334161 Loan Paid in Full 0 7.55875% 360 18 Group 2 0000336603 Loan Paid in Full 0 12.00250% 360 12 Group 2 ~~0000339888~~0000336622 ~~05/01/2007~~Loan ~~190,832~~Paid in Full 0 12.47250% ~~1,907~~360 12 Group 2 0000336792 Loan Paid in Full 0 12.79000% 360 12 Group 2 0000336866 Loan Paid in Full 0 12.00250% 360 13 Group 2 ~~0000339901~~0000336935 ~~05/01/2007~~Loan ~~194,018~~Paid in Full 0 8.48125% ~~1,939~~360 17 Group 2 0000341071 Loan Paid in Full 0 8.67050% 360 10 Group 2 0000344849 Loan Paid in Full 0 12.00000% 360 9 Group 2 ~~0000339927~~0000345073 ~~05/01/2007~~Loan ~~161,686~~Paid in Full 0 8.54250% ~~1,616~~360 11 Group 2 0000345587 Loan Paid in Full 4 12.87000% 360 8 Group 2 0136570691 Loan Paid in Full 0 6.00250% 360 291 Group 2 ~~0000339952~~0200022102 ~~05/01/2007~~Loan ~~106,575.19~~Paid ~~1,065~~in Full 0 3.75625% 360 110 Group 2 0200050976 Loan Paid in Full 0 12.00990% 240 10

~~Summary~~Prepayment ~~SMM~~Penalty ~~CPR~~Detail ~~PSA~~- ~~Current~~Prepayment ~~Month~~Penalty ~~2.118%~~Paid ~~Current~~during ~~Month 22.653%~~ Current ~~Month~~Period ~~377.557%~~Prepayment 3Prepayment ~~Month~~Summary ~~Average~~Loan ~~0.000%~~Prior 3Penalty ~~Month~~Penalty ~~Average~~Count ~~0.000%~~Balance 3Amount ~~Month~~Waived Average 0.000% 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. Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 22.653% N/A May-2007 377.557% 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 ~~SMM CPR PSA Current Month~~ 1~~.894%~~ ~~Current Month 20~~209,237.~~501%~~90 ~~Current Month 341~~10,465.~~676%~~25 ~~3 Month Average~~ 0.~~000%~~00 3 Month Average 0.000% 3 Month Average 0.000% 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. Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 20.501% N/A May-2007 341.676% 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 ~~SMM~~11 ~~CPR PSA Current Month 2~~1,518,073.~~326%~~52 ~~Current Month 24~~72,742.~~604%~~52 ~~Current Month 410.067% 3 Month Average~~ 0.~~000%~~00 3Total ~~Month Average 0.000% 3 Month Average 0.000%~~ 12 ~~Month Average 0~~1,727,311.~~000%~~42 ~~12 Month Average 0~~83,207.~~000%~~77 ~~12 Month Average~~ 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 24.604% N/A May-2007 410.067% 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))00

~~Modifications~~Prepayment ~~Beginning~~Penalty Loan Detail - Prepayment Penalty Paid during Current ~~Loan~~Period ~~Scheduled~~Paid ~~Scheduled~~In ~~Prior~~Prepayment ~~Modified~~Prepayment Loan Full Prior ~~Modified~~Penalty Penalty Group Number ~~Balance~~Date Balance ~~Rate~~Amount ~~Rate~~Waived ~~Payment~~Group ~~Payment~~1 No0000335625 ~~Modifications~~12/01/2007 ~~this~~209,237.90 ~~Period~~10,465.25 0.00 Group 2 0000321213 12/01/2007 89,428.02 893.99 0.00 Group 2 0000325152 12/01/2007 84,033.73 840.06 0.00 Group 2 0000329176 12/01/2007 34,837.61 348.29 0.00 Group 2 0000332751 12/01/2007 155,200.48 1,551.52 0.00 Group 2 0000332947 12/01/2007 119,369.16 1,193.39 0.00 Group 2 0000336622 12/01/2007 77,716.30 776.92 0.00 Group 2 0000336792 12/01/2007 34,872.66 348.61 0.00 Group 2 0000336866 12/01/2007 164,951.73 1,649.01 0.00 Group 2 0000336935 12/01/2007 339,402.74 11,094.41 0.00 Group 2 0000345073 12/01/2007 144,800.00 1,991.00 0.00 Group 2 0200050976 12/01/2007 273,461.09 52,055.32 0.00

Prepayment Rates

Repurchases ~~Current~~Due to Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No Repurchases Due to Breaches this Period

~~Breaches~~Repurchases ~~Current~~Due to Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No ~~Breaches~~Repurchases Due to Other this Period

Interest Rate Stratification Summary Group 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.000 6 ~~868~~849,~~842~~953.2489 0.~~186~~206 0 0.00 0.000 3.000 3.499 1614 ~~263~~199,~~087~~074.9555 0.~~056~~048 0 0.00 0.000 3.500 3.999 3834 21,~~199~~803,~~962~~679.2652 0.~~470~~437 0 0.00 0.000 4.000 4.499 7262 43,~~110~~384,~~284~~127.6407 0.~~878~~821 0 0.00 0.000 4.500 4.999 5954 1110,~~263~~599,~~508~~302.7452 2.~~407~~571 0 0.00 0.000 5.000 5.499 9885 1513,~~510~~556,~~207~~499.4115 3.~~314~~288 0 0.00 0.000 5.500 5.999 ~~107~~95 1816,~~595~~392,~~910~~921.2067 3.~~974~~976 2423 4,~~505~~242,~~353~~857.6442 12.~~995~~066 6.000 6.499 ~~183~~169 2220,~~681~~062,~~504~~520.8859 4.~~847~~866 ~~133~~121 1615,~~971~~030,~~019~~272.2113 7.~~516~~320 6.500 6.999 ~~279~~239 3729,~~711~~789,~~819~~271.0264 87.~~059~~225 ~~141~~125 1916,~~342~~336,~~319~~835.0292 87.~~566~~956 7.000 7.499 ~~326~~307 4944,~~092~~480,~~437~~548.8280 10.~~491~~788 ~~247~~225 3331,~~722~~049,~~832~~380.4696 1415.~~935~~121 7.500 7.999 ~~384~~355 4743,~~303~~424,~~130~~171.7612 10.~~109~~532 ~~188~~158 2320,~~047~~651,~~115~~599.2395 10.~~207~~058 8.000 8.499 ~~330~~309 3839,~~500~~488,~~478~~230.5424 89.~~227~~578 ~~180~~163 1412,~~221~~848,~~564~~198.1708 6.~~298~~257 8.500 8.999 ~~290~~247 3426,~~103~~434,~~690~~156.7945 76.~~288~~411 ~~184~~170 1312,~~430~~623,~~506~~101.8918 56.~~948~~148 9.000 9.499 ~~328~~292 2321,~~631~~748,~~146~~840.3251 5.~~050~~275 ~~258~~238 1917,~~004~~814,~~638~~606.2125 8.~~417~~676 9.500 9.999 ~~338~~312 2927,~~325~~598,~~103~~420.4644 6.~~267~~694 ~~285~~270 2221,~~984~~356,~~110~~354.3621 10.~~179~~401 10.000 10.499 ~~271~~235 1815,~~970~~531,~~565~~918.9732 43.~~054~~767 ~~236~~212 1513,~~516~~884,~~432~~163.3312 6.~~872~~762 10.500 10.999 ~~418~~298 4427,~~280~~787,~~575~~027.8144 96.~~463~~740 ~~274~~262 2019,~~526~~562,~~609~~408.3257 9.~~091~~527 11.000 11.499 ~~198~~188 1312,~~645~~272,~~071~~677.5938 2.~~916~~977 ~~175~~164 108,~~649~~953,~~461~~856.1887 4.~~716~~361 11.500 11.999 ~~261~~140 2311,~~408~~417,~~344~~500.0319 52.~~002~~769 9586 4,~~451~~053,~~062~~800.4274 1.~~971~~974 12.000 12.499 ~~136~~203 1722,~~080~~271,~~614~~024.2981 35.~~650~~402 6663 3,~~681~~339,~~076~~635.9427 1.~~630~~626 12.500 12.999 77103 613,~~798~~287,~~068~~405.1959 13.~~453~~223 3227 ~~797~~683,~~238~~346.6329 0.~~353~~333 13.000 13.499 4658 56,~~289~~229,~~628~~091.4267 1.~~130~~511 18 1,~~282~~267,~~053~~157.1890 0.~~568~~617 13.500 13.999 1519 2,~~251~~553,~~346~~889.6630 0.~~481~~619 10 1,~~047~~037,~~122~~339.2724 0.~~464~~505 14.000 14.499 9 ~~366~~358,~~824~~281.0776 0.~~078~~087 7 ~~123~~116,~~981~~647.1278 0.~~055~~057 14.500 14.999 34 ~~288~~341,~~225~~075.8281 0.~~062~~083 2 8175,~~243~~483.8317 0.~~036~~037 >= 15.000 67 ~~413~~439,~~007~~224.8910 0.~~088~~107 6 ~~413~~405,~~007~~773.8910 0.~~183~~198 Total 43,~~294~~844 ~~467~~412,~~953~~300,~~387~~834.7753 100.000 2,~~561~~350 ~~225~~205,~~798~~332,~~748~~818.3015 100.000

Interest Rate Stratification (continued) Group 2 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 3.000 6 ~~868~~849,~~842~~953.2489 0.~~359~~411 3.000 3.499 1614 ~~263~~199,~~087~~074.9555 0.~~109~~096 3.500 3.999 3834 21,~~199~~803,~~962~~679.2652 0.~~908~~871 4.000 4.499 7262 43,~~110~~384,~~284~~127.6407 1.~~697~~635 4.500 4.999 5954 1110,~~263~~599,~~508~~302.7452 45.~~651~~121 5.000 5.499 9885 1513,~~510~~556,~~207~~499.4115 6.~~405~~550 5.500 5.999 8372 1412,~~090~~150,~~556~~064.5625 5.~~819~~871 6.000 6.499 5048 5,~~710~~032,~~485~~248.6746 2.~~358~~431 6.500 6.999 ~~138~~114 1813,~~369~~452,~~500~~435.0072 76.~~586~~500 7.000 7.499 7982 1513,~~369~~431,~~605~~167.3684 6.~~347~~489 7.500 7.999 ~~196~~197 2422,~~256~~772,~~015~~571.5317 1011.~~017~~003 8.000 8.499 ~~150~~146 2426,~~278~~640,~~914~~032.3716 1012.~~026~~872 8.500 8.999 ~~106~~77 2013,~~673~~811,~~183~~055.9027 86.~~537~~673 9.000 9.499 7054 43,~~626~~934,~~508~~234.1126 1.~~911~~901 9.500 9.999 5342 6,~~340~~242,~~993~~066.1023 23.~~619~~016 10.000 10.499 3523 31,~~454~~647,~~133~~755.6420 10.~~426~~796 10.500 10.999 ~~144~~36 238,~~753~~224,~~966~~618.4987 93.~~809~~974 11.000 11.499 2324 23,~~995~~318,~~610~~820.4151 1.~~237~~604 11.500 11.999 ~~166~~54 187,~~957~~363,~~281~~699.6145 73.~~829~~558 12.000 12.499 70140 1318,~~399~~931,~~537~~389.3554 59.~~533~~147 12.500 12.999 4576 612,~~000~~604,~~829~~059.5630 26.~~478~~090 13.000 13.499 2840 4,~~007~~961,~~575~~933.2477 12.~~655~~397 13.500 13.999 59 1,~~204~~516,~~224~~550.3906 0.~~497~~733 14.000 14.499 2 ~~242~~241,~~842~~633.9598 0.~~100~~117 14.500 14.999 12 ~~206~~265,~~981~~592.9964 0.~~085~~128 >= 15.000 01 033,451.00 0.~~000~~016 Total 1,~~733~~494 ~~242~~206,~~154~~968,~~639~~016.4738 100.000

Filing Compare · Bayview Financial Mortgage Pass-Through Trust 2007-A