10-D 1 wfh07001_10d-200712.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: November 27, 2007 to December 26, 2007 Commission File Number of issuing entity: 333-131594-04 Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-131594 Wells Fargo Asset Securities Corporation (Exact name of depositor as specified in its charter) Wells Fargo Bank, N.A. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199348 54-2199349 54-2199350 54-2199351 54-2199352 54-6744132 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 _____ _____ __X___ ____________ A-2 _____ _____ __X___ ____________ A-3 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ P _____ _____ __X___ ____________ R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On December 26, 2007 a distribution was made to holders of Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust. 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 Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust, relating to the December 26, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust (Issuing Entity) Wells Fargo Bank, N.A. (Servicer) /s/ John Brown John Brown, Senior Vice President Date: January 4, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust, relating to the December 26, 2007 distribution. EX-99.1 Wells Fargo Home Equity Trust Home Equity Asset-Backed Certificates Distribution Date: 12/26/2007 Wells Fargo Home Equity Trust Home Equity Asset-Backed Certificates Series 2007-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A-1 9497EVAA3 0612/2224/2007 54.~~42000~~88313% ~~196~~168,~~564~~116,~~514~~941.3745 ~~917~~684,~~410~~114.2707 A-2 9497EVAB1 0612/2224/2007 54.~~53000~~99313% 208,284,000.00 ~~991~~866,~~836~~657.8457 A-3 9497EVAC9 0612/2224/2007 5.~~64000~~10313% 25,711,000.00 ~~124~~109,~~869~~338.7681 M-1 9497EVAD7 0612/2224/2007 5.~~75000~~21313% 23,384,000.00 ~~115~~101,~~783~~586.2853 M-2 9497EVAE5 0612/2224/2007 5.~~80000~~26313% 15,770,000.00 7869,~~762~~166.3930 M-3 9497EVAF2 0612/2224/2007 5.~~99000~~45313% 9,789,000.00 5044,~~492~~483.2191 M-4 9497EVAG0 0612/2224/2007 65.~~32000~~78313% 8,701,000.00 4741,~~352~~932.7851 M-5 9497EVAH8 0612/2224/2007 6.~~77000~~23313% 8,701,000.00 5045,~~724~~195.4139 M-6 9497EVAJ4 0612/2224/2007 76.~~07000~~53313% 7,885,000.00 4842,~~004~~928.3211 B-1 9497EVAK1 0612/2224/2007 7.~~57000~~03313% 7,613,000.00 4944,~~626~~619.1935 B-2 9497EVAL9 0612/2224/2007 7.~~57000~~03313% 6,798,000.00 4439,~~313~~842.5268 B-3 9497EVAM7 0612/2224/2007 7.~~57000~~03313% 4,622,000.00 3027,~~129~~089.0227 CE 9497EVAN5 0511/3130/2007 0.00000% 16,042,340.37 1,~~296~~111,~~817~~404.7503 P 9497EVAP0 0511/3130/2007 0.00000% 0.01 1429,~~410~~251.1774 R 9497EVAQ8 0511/3130/2007 0.00000% 0.00 0.00 Totals ~~539~~511,~~864~~417,~~854~~281.7583 3,~~860~~257,~~532~~610.9127

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 26,~~056~~228,~~047~~670.5253 0.00 ~~194~~161,~~508~~888,~~466~~270.8592 26,~~973~~912,~~457~~784.7960 0.00 A-2 0.00 0.00 208,284,000.00 ~~991~~866,~~836~~657.8457 0.00 A-3 0.00 0.00 25,711,000.00 ~~124~~109,~~869~~338.7681 0.00 M-1 0.00 0.00 23,384,000.00 ~~115~~101,~~783~~586.2853 0.00 M-2 0.00 0.00 15,770,000.00 7869,~~762~~166.3930 0.00 M-3 0.00 0.00 9,789,000.00 5044,~~492~~483.2191 0.00 M-4 0.00 0.00 8,701,000.00 4741,~~352~~932.7851 0.00 M-5 0.00 0.00 8,701,000.00 5045,~~724~~195.4139 0.00 M-6 0.00 0.00 7,885,000.00 4842,~~004~~928.3211 0.00 B-1 0.00 0.00 7,613,000.00 4944,~~626~~619.1935 0.00 B-2 0.00 0.00 6,798,000.00 4439,~~313~~842.5268 0.00 B-3 0.00 0.00 4,622,000.00 3027,~~129~~089.0227 0.00 CE 0.00 0.00 16,042,340.37 1,~~296~~111,~~817~~404.7503 0.00 P 0.00 0.00 0.01 1429,~~410~~251.1774 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 26,~~056~~228,~~047~~670.5253 0.00 ~~537~~505,~~808~~188,~~807~~611.2330 59,~~916~~486,~~580~~280.4380 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 200,507,000.00 ~~196~~168,~~564~~116,~~514~~941.3745 0.00 26,~~056~~228,~~047~~670.5253 0.00 A-2 208,284,000.00 208,284,000.00 0.00 0.00 0.00 A-3 25,711,000.00 25,711,000.00 0.00 0.00 0.00 M-1 23,384,000.00 23,384,000.00 0.00 0.00 0.00 M-2 15,770,000.00 15,770,000.00 0.00 0.00 0.00 M-3 9,789,000.00 9,789,000.00 0.00 0.00 0.00 M-4 8,701,000.00 8,701,000.00 0.00 0.00 0.00 M-5 8,701,000.00 8,701,000.00 0.00 0.00 0.00 M-6 7,885,000.00 7,885,000.00 0.00 0.00 0.00 B-1 7,613,000.00 7,613,000.00 0.00 0.00 0.00 B-2 6,798,000.00 6,798,000.00 0.00 0.00 0.00 B-3 4,622,000.00 4,622,000.00 0.00 0.00 0.00 CE 16,043,148.02 16,042,340.37 0.00 0.00 0.00 P 0.01 0.01 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 543,808,148.03 ~~539~~511,~~864~~417,~~854~~281.7583 0.00 26,~~056~~228,~~047~~670.5253 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 26,~~056~~228,~~047~~670.5253 ~~194~~161,~~508~~888,~~466~~270.8592 0.~~97008317~~80739461 26,~~056~~228,~~047~~670.5253 A-2 0.00 0.00 208,284,000.00 1.00000000 0.00 A-3 0.00 0.00 25,711,000.00 1.00000000 0.00 M-1 0.00 0.00 23,384,000.00 1.00000000 0.00 M-2 0.00 0.00 15,770,000.00 1.00000000 0.00 M-3 0.00 0.00 9,789,000.00 1.00000000 0.00 M-4 0.00 0.00 8,701,000.00 1.00000000 0.00 M-5 0.00 0.00 8,701,000.00 1.00000000 0.00 M-6 0.00 0.00 7,885,000.00 1.00000000 0.00 B-1 0.00 0.00 7,613,000.00 1.00000000 0.00 B-2 0.00 0.00 6,798,000.00 1.00000000 0.00 B-3 0.00 0.00 4,622,000.00 1.00000000 0.00 CE 0.00 0.00 16,042,340.37 0.99994966 0.00 P 0.00 0.00 0.01 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 26,~~056~~228,~~047~~670.5253 ~~537~~505,~~808~~188,~~807~~611.2330 0.~~98896791~~92898316 26,~~056~~228,~~047~~670.5253 NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 200,507,000.00 ~~980~~838.~~33741650~~45921314 0.00000000 1031.~~25424309~~06460388 0.00000000 A-2 208,284,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 25,711,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 23,384,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 15,770,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 9,789,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 8,701,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 8,701,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 7,885,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 7,613,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 6,798,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 4,622,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 16,043,148.02 999.94965764 0.00000000 0.00000000 0.00000000 P 0.01 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 1031.~~25424309~~06460388 ~~970~~807.~~08317341~~39460927 0.~~97008317~~80739461 1031.~~25424309~~06460388 A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 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 CE 0.00000000 0.00000000 999.94965764 0.99994966 0.00000000 P 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A-1 0511/2526/07 - 0612/2425/07 3130 54.~~42000~~88313% ~~196~~168,~~564~~116,~~514~~941.3745 ~~917~~684,~~410~~114.2707 0.00 A-2 0511/2526/07 - 0612/2425/07 3130 54.~~53000~~99313% 208,284,000.00 ~~991~~866,~~836~~657.8457 0.00 A-3 0511/2526/07 - 0612/2425/07 3130 5.~~64000~~10313% 25,711,000.00 ~~124~~109,~~869~~338.7681 0.00 M-1 0511/2526/07 - 0612/2425/07 3130 5.~~75000~~21313% 23,384,000.00 ~~115~~101,~~783~~586.2853 0.00 M-2 0511/2526/07 - 0612/2425/07 3130 5.~~80000~~26313% 15,770,000.00 7869,~~762~~166.3930 0.00 M-3 0511/2526/07 - 0612/2425/07 3130 5.~~99000~~45313% 9,789,000.00 5044,~~492~~483.2191 0.00 M-4 0511/2526/07 - 0612/2425/07 3130 65.~~32000~~78313% 8,701,000.00 4741,~~352~~932.7851 0.00 M-5 0511/2526/07 - 0612/2425/07 3130 6.~~77000~~23313% 8,701,000.00 5045,~~724~~195.4139 0.00 M-6 0511/2526/07 - 0612/2425/07 3130 76.~~07000~~53313% 7,885,000.00 4842,~~004~~928.3211 0.00 B-1 0511/2526/07 - 0612/2425/07 3130 7.~~57000~~03313% 7,613,000.00 4944,~~626~~619.1935 0.00 B-2 0511/2526/07 - 0612/2425/07 3130 7.~~57000~~03313% 6,798,000.00 4439,~~313~~842.5268 0.00 B-3 0511/2526/07 - 0612/2425/07 3130 7.~~57000~~03313% 4,622,000.00 3027,~~129~~089.0227 0.00 CE N/A N/A 0.00000% 16,042,340.37 0.00 0.00 P N/A N/A 0.00000% 0.01 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 2,~~549~~116,~~304~~954.9950 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 ~~917~~684,~~410~~114.2707 0.00 ~~194~~161,~~508~~888,~~466~~270.8592 A-2 0.00 0.00 ~~991~~866,~~836~~657.8457 0.00 208,284,000.00 A-3 0.00 0.00 ~~124~~109,~~869~~338.7681 0.00 25,711,000.00 M-1 0.00 0.00 ~~115~~101,~~783~~586.2853 0.00 23,384,000.00 M-2 0.00 0.00 7869,~~762~~166.3930 0.00 15,770,000.00 M-3 0.00 0.00 5044,~~492~~483.2191 0.00 9,789,000.00 M-4 0.00 0.00 4741,~~352~~932.7851 0.00 8,701,000.00 M-5 0.00 0.00 5045,~~724~~195.4139 0.00 8,701,000.00 M-6 0.00 0.00 4842,~~004~~928.3211 0.00 7,885,000.00 B-1 0.00 0.00 4944,~~626~~619.1935 0.00 7,613,000.00 B-2 0.00 0.00 4439,~~313~~842.5268 0.00 6,798,000.00 B-3 0.00 0.00 3027,~~129~~089.0227 0.00 4,622,000.00 CE 0.00 0.00 1,~~296~~111,~~817~~404.7503 0.00 16,042,340.37 P 0.00 0.00 1429,~~410~~251.1774 0.00 0.01 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~860~~257,~~532~~610.9127 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-1 200,507,000.00 54.~~42000~~88313% ~~980~~838.~~33741650~~45921314 43.~~57545258~~41192113 0.00000000 A-2 208,284,000.00 54.~~53000~~99313% 1000.00000000 4.~~76194446~~16094165 0.00000000 A-3 25,711,000.00 5.~~64000~~10313% 1000.00000000 4.~~85666680~~25260822 0.00000000 M-1 23,384,000.00 5.~~75000~~21313% 1000.00000000 4.~~95138898~~34427515 0.00000000 M-2 15,770,000.00 5.~~80000~~26313% 1000.00000000 4.~~99444451~~38594166 0.00000000 M-3 9,789,000.00 5.~~99000~~45313% 1000.00000000 54.~~15805598~~54427521 0.00000000 M-4 8,701,000.00 65.~~32000~~78313% 1000.00000000 54.~~44222273~~81927480 0.00000000 M-5 8,701,000.00 6.~~77000~~23313% 1000.00000000 5.~~82972187~~19427537 0.00000000 M-6 7,885,000.00 76.~~07000~~53313% 1000.00000000 65.~~08805580~~44427521 0.00000000 B-1 7,613,000.00 7.~~57000~~03313% 1000.00000000 65.~~51861159~~86094181 0.00000000 B-2 6,798,000.00 7.~~57000~~03313% 1000.00000000 65.~~51861136~~86094145 0.00000000 B-3 4,622,000.00 7.~~57000~~03313% 1000.00000000 65.~~51861099~~86094115 0.00000000 CE 16,043,148.02 0.00000% 999.94965764 0.00000000 0.00000000 P 0.01 0.00000% 0.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 43.~~57545258~~41192113 0.00000000 ~~970~~807.~~08317341~~39460927 A-2 0.00000000 0.00000000 4.~~76194446~~16094165 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 4.~~85666680~~25260822 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~95138898~~34427515 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~99444451~~38594166 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 54.~~15805598~~54427521 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 54.~~44222273~~81927480 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 5.~~82972187~~19427537 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 65.~~08805580~~44427521 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 65.~~51861159~~86094181 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 65.~~51861136~~86094145 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 65.~~51861099~~86094115 0.00000000 1000.00000000 CE 0.00000000 0.00000000 8069.~~83312255~~27593192 0.00000000 999.94965764 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 59,~~868~~812,~~046~~720.4770 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~351~~882,~~681~~774.0098 Gains & Subsequent Recoveries (Realized Losses) 0(169,162.0036) Prepayment Penalties 1429,~~410~~251.1774 Swap/Cap Payments ~~150,686~~0.7600 Total Deposits 610,~~384~~555,~~824~~585.4006 Withdrawals Swap Payments 086,392.0067 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~243~~769,~~300~~821.2805 Total Administration Fees ~~224~~213,~~943~~090.6954 Payment of Interest and Principal 59,~~916~~486,~~580~~280.4380 Total Withdrawals (Pool Distribution Amount) 610,~~384~~555,~~824~~585.4006 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~224~~213,~~943~~090.6954 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~224~~213,~~943~~090.6954 *Servicer Payees include: WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Excess Reserve Fund Account - Wells Fargo Bank, NA 0.00 01,111,404.0003 01,111,404.0003 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Swap Agreement - Barclays Bank PLC 21,~~211~~639,~~753~~440.2386 21,~~061~~725,~~066~~833.4753 ~~150~~(86,~~686~~392.7667)

Collateral Statement Group Group 1 Group 2 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 9.~~253676~~134152 8.~~598440~~576366 Weighted Average Net Rate 8.~~753676~~634152 8.~~098440~~076366 Weighted Average Pass-Through Rate 8.~~753676~~634152 8.~~098440~~076366 Weighted Average Remaining Term ~~333~~326 ~~357~~351 Principal And Interest Constant ~~788~~749,~~113~~435.7201 3,~~382~~199,~~354~~490.6710 Beginning Loan Count ~~985~~951 2,~~521~~398 Loans Paid in Full 517 1022 Ending Loan Count ~~980~~934 2,~~511~~376 Beginning Scheduled Balance 9591,~~325~~434,~~519~~997.2569 ~~444~~419,~~539~~982,~~335~~284.4913 Ending Scheduled Balance 9489,~~857~~884,~~211~~042.0536 ~~442~~415,~~951~~304,~~596~~568.1793 Actual Ending Collateral Balance 9489,~~901~~946,~~596~~606.5917 ~~443~~415,~~154~~641,~~153~~226.7191 Scheduled Principal 53,~~020~~450.8670 197,~~067~~888.4950 Unscheduled Principal ~~415~~1,~~287~~497,504.3463 14,~~390~~479,~~671~~826.8370 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~735~~695,~~092~~984.8631 3,~~185~~001,~~287~~601.1860 Servicing Fees 3938,~~718~~097.9792 ~~185~~174,~~224~~992.7262 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~695~~657,~~373~~886.8939 32,~~000~~826,~~062~~608.4698 Realized Loss Amount 0169,162.0036 0.00 Cumulative Realized Loss 0232,974.0027 063,769.0093 Percentage of Cumulative Losses 0.~~0000~~2433 0.~~0000~~0142 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 214,~~323~~856.1151 1214,~~087~~395.0623 Prepayment Penalty Paid Count 26 56 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Fixed & Mixed ARM Weighted Average Coupon Rate 8.~~714137~~676091 Weighted Average Net Rate 8.~~214137~~176091 Weighted Average Pass-Through Rate 8.~~214137~~176091 Weighted Average Remaining Term ~~352~~346 Principal And Interest Constant 43,~~170~~948,~~468~~925.3911 Beginning Loan Count 3,~~506~~349 Loans Paid in Full 1539 Ending Loan Count 3,~~491~~310 Beginning Scheduled Balance ~~539~~511,~~864~~417,~~854~~281.7482 Ending Scheduled Balance ~~537~~505,~~808~~188,~~807~~611.2229 Actual Ending Collateral Balance ~~538~~505,~~055~~587,~~750~~833.3008 Scheduled Principal ~~250~~251,~~088~~339.3520 Unscheduled Principal 15,~~805~~977,~~959~~331.1733 Negative Amortized Principal 0.00 Scheduled Interest 3,~~920~~697,~~380~~585.0491 Servicing Fees ~~224~~213,~~943~~090.6954 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~695~~484,~~436~~495.3537 Realized Loss Amount 0169,162.0036 Cumulative Realized Loss 0296,744.0020 Percentage of Cumulative Losses 0.~~0000~~0546 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 1429,~~410~~251.1774 Prepayment Penalty Paid Count 712 Special Servicing Fee 0.00

Additional Reporting - Deal Level Cash Reporting Miscellaneous Bond Adjustment 0-581.0082 Monthly Excess Cashflow Amount 1,~~296~~273,~~817~~036.7539 Informational Reporting Senior Enhancement % 2021.~~324201~~636541% Miscellaneous Reporting One Month Libor Rate 54.~~320000%~~8125 Swap Libor Rate 54.~~122800%~~78875 Supplemental Interest Trust Account 0.00 Structural Reporting Extra Principal Distribution Amount 0161,632.0036 Overcollateralization Amount 16,042,340.37 Overcollateralization Release Amount 0.00 Overcollateralization Deficiency Amount 0161,632.0036 Targeted Overcollateralization Amount 16,042,340.37 Trigger Event Reporting Optional Termination Date NO Stepdown Date NO Trigger Event Trigger Result N/A Delinquency Trigger Trigger Result ~~Pass~~Fail Threshold Value 8.~~455062~~925375% Calculated Value 113.~~771743~~512718% Cumulative Loss Trigger Trigger Result Pass Threshold Value 1.550000% Calculated Value 0.~~000000~~052897%

Delinquency Status ~~- MBA Delinquency Calculation Method~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 39 0 0 39 ~~154~~1,~~701~~591,512.1044 0.00 0.00 ~~154~~1,~~701~~591,512.1044 30 Days ~~163~~217 01 0 0 ~~163~~218 2538,~~353~~612,~~799~~215.6090 0136,100.0098 0.00 0.00 2538,~~353~~748,~~799~~316.6088 60 Days 60121 0 1 0 610 11122 18,~~284~~174,~~698~~179.4973 121,019.93 0.00 ~~116,731.04~~ 0.00 1118,~~401~~295,~~429~~199.5366 90 Days 1890 1 280 0 4791 316,~~519~~596,~~126~~023.8646 92116,~~685~~897.0183 ~~4,777,493~~0.6700 0.00 816,~~389~~712,~~305~~921.5429 120 Days 032 03 032 0 067 05,398,356.0090 0702,249.0016 06,068,113.0009 0.00 012,168,719.0015 150 Days 017 03 029 05 054 02,992,183.0065 0313,455.0081 05,138,383.0077 0653,851.0085 09,097,875.0008 180+ Days 011 010 080 029 0130 01,154,883.0016 01,961,733.0028 015,236,265.0078 04,625,600.0067 022,978,482.0089 Totals ~~241~~488 428 29141 034 ~~274~~691 4082,~~157~~927,~~624~~842.9580 ~~247~~4,~~386~~942,969.1143 426,~~894~~442,~~224~~762.7164 05,279,452.0052 45119,~~299~~593,~~235~~027.7739 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.~~085935~~271903% 0.000000% 0.000000% 0.~~085935~~271903% 0.~~028752~~314785% 0.000000% 0.000000% 0.~~028752~~314785% 30 Days 46.~~669149~~555891% 0.~~000000~~030211% 0.000000% 0.000000% 46.~~669149~~586103% 47.~~712114~~637094% 0.~~000000~~026919% 0.000000% 0.000000% 47.~~712114~~664013% 60 Days 13.~~718705~~655589% 0.~~000000~~030211% 0.~~028645~~000000% 0.000000% 13.~~747350~~685801% 23.~~097310~~594663% 0.~~000000~~023936% 0.~~021695~~000000% 0.000000% 23.~~119005~~618600% 90 Days 02.~~515612~~719033% 0.~~028645~~030211% 0.~~802062~~000000% 0.000000% 12.~~346319~~749245% 03.~~654045~~282520% 0.~~017226~~023121% 0.~~887918~~000000% 0.000000% 13.~~559189~~305642% 120 Days 0.~~000000~~966767% 0.~~000000~~090634% 0.~~000000~~966767% 0.000000% 02.~~000000~~024169% 01.~~000000~~067739% 0.~~000000~~138898% 01.~~000000~~200209% 0.000000% 02.~~000000~~406846% 150 Days 0.~~000000~~513595% 0.~~000000~~090634% 0.~~000000~~876133% 0.~~000000~~151057% 01.~~000000~~631420% 0.~~000000~~591823% 0.~~000000~~061998% 01.~~000000~~016319% 0.~~000000~~129325% 01.~~000000~~799465% 180+ Days 0.~~000000~~332326% 0.~~000000~~302115% 02.~~000000~~416918% 0.~~000000~~876133% 03.~~000000~~927492% 0.~~000000~~228424% 0.~~000000~~388010% 03.~~000000~~013574% 0.~~000000~~914896% 04.~~000000~~544904% Totals 614.~~903466~~743202% 0.~~114580~~845921% 04.~~830708~~259819% 01.~~000000~~027190% 720.~~848754~~876133% 716.~~463469~~402262% 0.~~045978~~977668% 05.~~909613~~230103% 01.~~000000~~044221% 823.~~419060~~654253% ~~Please refer to CTSLink.com for a list of delinquency code descriptions.~~

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~351~~882,~~681~~774.0098

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 ~~- MBA~~ 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 1 0 0 1 26115,~~773~~283.6290 0.00 0.00 26115,~~773~~283.6290 30 Days 4251 01 0 0 4252 35,~~268~~946,~~466~~505.0439 0136,100.0098 0.00 0.00 36,~~268~~082,~~466~~606.0437 60 Days 1328 0 0 0 1328 12,~~325~~272,~~918~~639.0822 0.00 0.00 0.00 12,~~325~~272,~~918~~639.0822 90 Days 210 1 20 0 511 ~~104~~740,~~831~~122.0800 92116,~~685~~897.0183 ~~70,590~~0.4600 0.00 ~~268~~857,~~106~~019.5583 120 Days 013 02 07 0 022 01,164,704.0031 0160,749.0016 0605,385.0072 0.00 01,930,839.0019 150 Days 07 01 03 01 012 0317,010.0053 056,849.0073 0195,560.0088 0164,448.0081 0733,869.0095 180+ Days 05 03 08 02 018 0246,306.0083 0152,812.0057 01,800,640.0070 0180,125.0099 02,379,886.0009 Totals 57114 29 218 03 61144 410,~~699~~687,~~215~~288.2028 ~~119~~738,~~458~~694.6317 702,~~590~~601,587.4630 0344,574.0080 414,~~889~~372,~~264~~144.2955 0-29 Days 0.~~102041~~107066% 0.000000% 0.000000% 0.~~102041~~107066% 0.~~028212~~128169% 0.000000% 0.000000% 0.~~028212~~128169% 30 Days 45.~~285714~~460385% 0.~~000000~~107066% 0.000000% 0.000000% 45.~~285714~~567452% 36.~~444058~~611150% 0.~~000000~~151313% 0.000000% 0.000000% 36.~~444058~~762463% 60 Days 12.~~326531~~997859% 0.000000% 0.000000% 0.000000% 12.~~326531~~997859% 12.~~397150~~526654% 0.000000% 0.000000% 0.000000% 12.~~397150~~526654% 90 Days 01.~~204082~~070664% 0.~~102041~~107066% 0.~~204082~~000000% 0.000000% 01.~~510204~~177730% 0.~~110463~~822846% 0.~~097664~~129964% 0.~~074383~~000000% 0.000000% 0.~~282510~~952810% 120 Days 01.~~000000~~391863% 0.~~000000~~214133% 0.~~000000~~749465% 0.000000% 02.~~000000~~355460% 01.~~000000~~294884% 0.~~000000~~178716% 0.~~000000~~673050% 0.000000% 02.~~000000~~146650% 150 Days 0.~~000000~~749465% 0.~~000000~~107066% 0.~~000000~~321199% 0.~~000000~~107066% 01.~~000000~~284797% 0.~~000000~~352443% 0.~~000000~~063204% 0.~~000000~~217419% 0.~~000000~~182829% 0.~~000000~~815895% 180+ Days 0.~~000000~~535332% 0.~~000000~~321199% 0.~~000000~~856531% 0.~~000000~~214133% 01.~~000000~~927195% 0.~~000000~~273837% 0.~~000000~~169893% 02.~~000000~~001900% 0.~~000000~~200259% 02.~~000000~~645888% Totals 512.~~816327~~205567% 0.~~204082~~963597% 01.~~204082~~927195% 0.~~000000~~321199% 615.~~224490~~417559% 411.~~951671~~881814% 0.~~125876~~821259% 02.~~074383~~892368% 0.~~000000~~383088% 515.~~151930~~978529% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 ~~- MBA~~ 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 28 0 0 28 ~~127~~1,~~927~~476,228.4854 0.00 0.00 ~~127~~1,~~927~~476,228.4854 30 Days ~~121~~166 0 0 0 ~~121~~166 2232,~~085~~665,~~333~~710.5651 0.00 0.00 0.00 2232,~~085~~665,~~333~~710.5651 60 Days 4793 0 1 0 480 994 15,~~958~~901,~~780~~540.4151 121,019.93 0.00 ~~116,731.04~~ 0.00 1016,~~075~~022,~~511~~560.4544 90 Days 1680 0 260 0 4280 315,~~414~~855,~~295~~901.7846 0.00 ~~4,706,903~~0.2100 0.00 815,~~121~~855,~~198~~901.9946 120 Days 019 01 025 0 045 04,233,652.0059 0541,500.00 05,462,727.0037 0.00 010,237,879.0096 150 Days 010 02 026 04 042 02,675,173.0012 0256,606.0008 04,942,822.0089 0489,403.0004 08,364,005.0013 180+ Days 06 07 072 027 0112 0908,576.0033 01,808,920.0071 013,435,625.0008 04,445,474.0068 020,598,596.0080 Totals ~~184~~374 219 27123 031 ~~213~~547 3572,~~458~~240,~~409~~554.7552 ~~127~~4,~~927~~204,275.4826 423,~~823~~841,~~634~~175.2534 04,934,877.0072 40105,~~409~~220,~~971~~882.4884 0-29 Days 0.~~079650~~336700% 0.000000% 0.000000% 0.~~079650~~336700% 0.~~028867~~355169% 0.000000% 0.000000% 0.~~028867~~355169% 30 Days 46.~~818797~~986532% 0.000000% 0.000000% 0.000000% 46.~~818797~~986532% 47.~~983668~~859112% 0.000000% 0.000000% 0.000000% 47.~~983668~~859112% 60 Days 13.~~871764~~914141% 0.~~000000~~042088% 0.~~039825~~000000% 0.000000% 13.~~911589~~956229% 23.~~247250~~825785% 0.~~000000~~029116% 0.~~026341~~000000% 0.000000% 23.~~273591~~854902% 90 Days 03.~~637196~~367003% 0.000000% 10.~~035444~~000000% 0.000000% 13.~~672640~~367003% 03.~~770453~~814805% 0.000000% 10.~~062137~~000000% 0.000000% 13.~~832590~~814805% 120 Days 0.~~000000~~799663% 0.~~000000~~042088% 01.~~000000~~052189% 0.000000% 01.~~000000~~893939% 01.~~000000~~018583% 0.~~000000~~130281% 01.~~000000~~314289% 0.000000% 02.~~000000~~463153% 150 Days 0.~~000000~~420875% 0.~~000000~~084175% 01.~~000000~~094276% 0.~~000000~~168350% 01.~~000000~~767677% 0.~~000000~~643626% 0.~~000000~~061737% 01.~~000000~~189204% 0.~~000000~~117747% 02.~~000000~~012314% 180+ Days 0.~~000000~~252525% 0.~~000000~~294613% 03.~~000000~~030303% 01.~~000000~~136364% 04.~~000000~~713805% 0.~~000000~~218596% 0.~~000000~~435212% 03.~~000000~~232505% 01.~~000000~~069546% 04.~~000000~~955860% Totals 715.~~327758~~740741% 0.~~079650~~799663% 15.~~075269~~176768% 01.~~000000~~304714% 823.~~482676~~021886% 817.~~001371~~380507% ~~0.028867%~~ 1.~~088478~~011515% 05.~~000000~~735999% 91.~~118717~~187293% ~~Please refer to CTSLink~~25.~~com for a list of delinquency code descriptions.~~315314%

~~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~~37 ~~Information~~6,892,690.08 to1.363 ~~report~~6 ~~this~~921,283.15 ~~period~~1.024 ~~Group~~210 - 239 40 6,417,168.75 1.269 7 576,582.82 0.641 240 - No269 ~~REO~~28 ~~Information~~5,988,437.77 to1.184 ~~report~~3 ~~this~~738,744.65 ~~period~~0.821 ~~Group~~270 - 299 25 3,680,186.29 0.728 2 -143,275.47 No0.159 ~~REO~~Total ~~Information~~130 to22,978,482.89 ~~report~~4.544 ~~this~~18 ~~period~~2,379,886.09 2.645

~~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~~31 ~~First~~5,971,406.93 ~~Original~~1.437 ~~Loan~~210 ~~Entered~~- ~~Payment~~239 ~~LTV~~33 at5,840,585.93 ~~Principal~~1.405 ~~Group~~240 ~~Number~~- ~~REO~~269 ~~Date~~25 ~~State~~5,249,693.12 ~~Origination~~1.263 ~~Balance~~270 No- ~~REO~~299 ~~Loans~~23 ~~this~~3,536,910.82 ~~Period~~0.851 Total 112 20,598,596.80 4.956 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Loan~~History* ~~Detail~~New REO Loans Month REO Percentage Loans in REO 11 Jan-07 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 2,160,394.00 Feb-07 0.000% Current Actual Balance 2,158,183.11 Mar-07 0.000% Apr-07 0.000% Current REO Total May-07 0.000% Loans in REO ~~during~~34 Jun-07 0.000% Original Principal Balance 5,282,989.00 Jul-07 0.000% Current ~~Period~~Actual ~~(continued)~~Balance 5,279,452.52 Aug-07 0.046% Sep-07 0.238% Oct-07 0.316% Nov-07 0.610% Dec-07 1.044% *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 1 Jan-07 0.000% Original Principal Balance 165,000.00 Feb-07 0.000% Current ~~Paid~~Actual Balance 164,448.81 Mar-07 0.000% Apr-07 0.000% Current ~~Approximate~~REO ~~Loan~~Total May-07 0.000% Loans in REO 3 Jun-07 0.000% Original Principal Balance 345,200.00 Jul-07 0.000% Current Actual ToBalance ~~Months~~344,574.80 ~~Loan~~Aug-07 ~~Delinquent~~0.000% Sep-07 0.037% Oct-07 0.195% Nov-07 0.197% Dec-07 0.383% *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 10 Jan-07 0.000% Original Principal Balance ~~Date~~1,995,394.00 ~~Delinquent~~Feb-07 ~~Rate~~0.000% ~~Interest~~Current NoActual Balance 1,993,734.30 Mar-07 0.000% Apr-07 0.000% Current REO Total May-07 0.000% Loans ~~this~~in ~~Period~~REO 31 Jun-07 0.000% Original Principal Balance 4,937,789.00 Jul-07 0.000% Current Actual Balance 4,934,877.72 Aug-07 0.056% Sep-07 0.282% Oct-07 0.342% Nov-07 0.700% Dec-07 1.187% *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~~REO 12Loan ~~Month~~Detail ~~Foreclosure~~- History*All ~~New~~Mortgage ~~Foreclosure~~ Loans ~~Month~~in ~~Foreclosure~~REO ~~Percentage~~during ~~Loans~~Current inPeriod ~~Foreclosure~~Month 29Loan ~~Jul-06~~First ~~0.000%~~ Original Loan Entered Payment LTV at Principal ~~Balance~~Group ~~4,895,182.00~~Number ~~Aug-06~~REO ~~0.000%~~Date ~~Current~~State ~~Actual~~Origination Balance ~~4,894,224.71~~Group ~~Sep-06~~1 ~~0.000%~~0157071481 Oct-062007 001-Mar-2007 MI 85.~~000%~~00 ~~Current~~63,750.00 ~~Foreclosure~~Group ~~Total~~1 ~~Nov~~0157858887 Dec-062007 001-Feb-2007 MI 75.00 165,000%.00 ~~Loans~~Group in1 ~~Foreclosure~~0158180737 29Oct-2007 ~~Dec~~01-06Mar-2007 0MI 85.~~000%~~00 ~~Original Principal Balance 4~~116,~~895,182~~450.00 ~~Jan-07~~Group ~~0.000%~~2 ~~Current~~0156780611 ~~Actual~~Sep-2007 ~~Balance~~01-Nov-2006 4GA 100.00 129,~~894,224~~900.7100 Group 2 0156903254 Sep-2007 01-Feb-072007 0TN 80.00 92,000%.00 ~~Mar-07~~Group ~~0.000%~~2 ~~Apr~~0156912446 Dec-072007 ~~0.000% May~~01-07Mar-2007 0CA 80.~~000%~~00 ~~Jun-07 0~~496,000.~~910%~~00 *TheGroup ~~text~~2 ~~reported~~0157246315 inDec-2007 ~~the~~01-Feb-2007 ~~above~~MN ~~table~~79.71 is223,194.00 ~~presented~~Group ~~graphically~~2 on0157335928 ~~the~~Sep-2007 ~~monthly~~01-Mar-2007 ~~bond~~VA ~~remittance~~94.99 ~~report~~53,500.00 ~~The~~Group ~~monthly~~2 ~~bond~~0157464827 ~~remittance~~Dec-2007 ~~report~~01-Feb-2007 ~~can~~MT be100.00 ~~viewed online at www~~163,000.~~ctslink.com.~~00 Group 12 120157469958 ~~Month~~Dec-2007 ~~Foreclosure~~01-Feb-2007 History*MI ~~New~~85.00 ~~Foreclosure~~73,100.00 ~~Loans~~Group ~~Month~~2 ~~Foreclosure~~0157535162 ~~Percentage~~Dec-2007 ~~Loans~~01-Mar-2007 inMO ~~Foreclosure~~80.00 57,600.00 Group 2 ~~Jul~~0157538646 Dec-062007 ~~0.000%~~01-Dec-2006 ~~Original~~MI ~~Principal~~90.00 ~~Balance 70~~109,~~595~~800.00 ~~Aug-06~~Group ~~0.000%~~2 ~~Current~~0157572264 ~~Actual~~Nov-2007 ~~Balance~~01-Mar-2007 70GA 100.00 147,~~590~~000.4600 Group 2 0157594813 Sep-062007 ~~0.000% Oct~~01-06Mar-2007 0TN 90.~~000%~~00 ~~Current~~219,150.00 ~~Foreclosure~~Group ~~Total~~2 0157611047 Nov-062007 ~~0.000%~~01-Mar-2007 ~~Loans~~MD in90.00 ~~Foreclosure~~337,500.00 Group 2 ~~Dec~~0157626748 Aug-062007 ~~0.000%~~01-Jan-2007 ~~Original~~MI ~~Principal~~80.00 ~~Balance 70~~101,~~595~~760.00 ~~Jan-07~~Group ~~0.000%~~2 ~~Current~~0157628298 ~~Actual~~Oct-2007 ~~Balance~~01-Mar-2007 70MI 95.00 166,~~590~~250.4600 ~~Feb-07~~Group ~~0.000%~~2 0157635087 Nov-2007 01-Mar-072007 0CA 95.00 209,000%.00 ~~Apr-07~~Group ~~0.000%~~2 ~~May~~0157640434 Dec-072007 ~~0.000% Jun~~01-07Mar-2007 0NV 80.~~074%~~00 *The324,000.00 ~~text~~Group ~~reported~~2 in0157675448 ~~the~~Sep-2007 ~~above~~01-Mar-2007 ~~table~~MO is100.00 ~~presented~~80,000.00 ~~graphically~~Group on2 ~~the~~0157724188 ~~monthly~~Sep-2007 ~~bond~~01-Mar-2007 ~~remittance~~GA ~~report~~85.00 ~~The~~85,000.00 ~~monthly~~Group ~~bond~~2 ~~remittance~~0157742198 ~~report~~Sep-2007 ~~can~~01-Mar-2007 beMI ~~viewed~~95.00 ~~online at www~~99,750.~~ctslink.com.~~00 Group 2 120157780503 ~~Month~~Sep-2007 ~~Foreclosure~~01-Mar-2007 History*MI ~~New~~95.00 ~~Foreclosure~~126,350.00 ~~Loans~~Group ~~Month~~2 ~~Foreclosure~~0157843269 ~~Percentage~~Oct-2007 ~~Loans~~01-Mar-2007 inMI ~~Foreclosure~~95.00 ~~27 Jul-06 0~~80,750.~~000%~~00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0157871997 ~~4,824,587.00~~Nov-2007 ~~Aug~~01-06Mar-2007 0FL 100.00 215,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0157876277 ~~4,823,634.25~~Dec-2007 ~~Sep~~01-06Mar-2007 0AZ 100.~~000%~~00 ~~Oct-06 0~~232,200.~~000%~~00 ~~Current~~Group ~~Foreclosure~~2 ~~Total~~0157879727 ~~Nov~~Aug-062007 001-Mar-2007 MI 80.00 64,000%.00 ~~Loans~~Group in2 ~~Foreclosure~~0157940909 27Aug-2007 ~~Dec~~01-06Mar-2007 0MI 95.00 76,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0157988171 ~~4,824,587.00~~Dec-2007 ~~Jan~~01-07Mar-2007 0MI 100.00 250,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0157991811 ~~4,823,634.25 Feb~~Nov-072007 ~~0.000%~~ 01-Mar-072007 0AL 80.~~000%~~00 ~~Apr-07 0~~148,480.~~000%~~00 ~~May-07~~Group ~~0.000%~~2 ~~Jun~~0158040089 Dec-072007 101-Mar-2007 KS 95.~~088%~~00 *The66,500.00 ~~text~~Group ~~reported~~2 in0158043653 ~~the~~Nov-2007 ~~above~~01-Mar-2007 ~~table~~CO is95.00 ~~presented~~199,500.00 ~~graphically~~Group on2 ~~the~~0158125039 ~~monthly~~Nov-2007 ~~bond~~01-Mar-2007 ~~remittance~~AZ ~~report~~95.00 ~~The~~235,505.00 ~~monthly~~Group ~~bond~~2 ~~remittance~~0158159368 ~~report~~Sep-2007 ~~can~~01-Mar-2007 beMI ~~viewed~~95.00 ~~online at www~~76,000.~~ctslink.com.~~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 Group 1 ~~0156978199~~0157071481 ~~Jun-2007~~63,716.57 01-~~Feb~~Apr-2007 IA7 7212.28500% 505,~~595~~729.0089 Group 1 ~~0157443565~~0157858887 164,448.81 01-Jun-2007 5 8.710% 7,866.06 Group 1 0158180737 116,409.42 01-~~Mar~~Apr-2007 IL7 ~~100~~9.00750% 208,~~000~~071.0064 Group 2 ~~0154422752~~0156780611 ~~Jun-2007~~129,641.12 01-~~Nov~~Feb-~~2006~~2007 NY9 959.00510% 489,~~450~~710.0067 Group 2 ~~0156780611~~0156903254 ~~Jun-2007~~91,928.51 01-~~Nov~~Mar-~~2006~~2007 GA8 ~~100~~10.00625% ~~129~~7,~~900~~745.0023 Group 2 ~~0157198193~~0156912446 ~~Jun-2007~~496,000.00 01-~~Feb~~Apr-2007 TN7 958.00375% ~~219~~29,~~450~~295.00 Group 2 ~~0157308024~~0157246315 ~~Jun-2007~~222,963.10 01-~~Feb~~Apr-2007 IN7 958.00500% ~~196~~13,~~650~~368.0067 Group 2 ~~0157492547~~0157335928 ~~Jun-2007~~53,492.16 01-Mar-2007 MN8 8010.00250% ~~116~~4,~~800~~343.0086 Group 2 ~~0157538646~~0157464827 ~~Jun-2007~~162,837.44 01-~~Dec~~Mar-~~2006~~2007 MI8 909.00500% ~~109~~12,~~800~~190.0039 Group 2 ~~0157546698~~0157469958 72,952.16 01-Jun-2007 5 10.500% 4,251.96 Group 2 0157535162 57,534.21 01-~~Mar~~Jun-2007 NV5 858.00250% ~~170~~2,~~000~~599.0060 Group 2 ~~0157594813~~0157538646 109,341.44 01-Jun-2007 5 7.900% 4,713.08 Group 2 0157572264 146,924.21 01-~~Mar~~Apr-2007 TN7 908.00375% ~~219~~8,~~150~~670.0083 Group 2 ~~0157596164~~0157594813 ~~Jun-2007~~219,150.00 01-~~Mar~~Feb-2007 MO9 808.00250% 6014,~~000~~135.0077 Group 2 ~~0157625575~~0157611047 ~~Jun-2007~~337,500.00 01-~~Jan~~Apr-2007 MI7 809.00500% ~~103~~22,~~920~~781.0025 Group 2 0157626748 ~~Jun-2007~~101,640.03 01-~~Jan~~Feb-2007 MI9 808.00650% ~~101~~6,~~760~~883.0076 Group 2 ~~0157635087~~0157628298 ~~Jun-2007~~166,073.02 01-~~Mar~~Apr-2007 CA7 959.00250% 10,881.06 Group 2 0157635087 209,000.00 01-Feb-2007 9 8.500% 13,917.17 Group 2 ~~0157675448~~0157640434 ~~Jun-2007~~323,851.40 01-Mar-2007 MO8 ~~100~~8.00250% 8020,~~000~~894.0078 Group 2 ~~0157686866~~0157675448 ~~Jun-2007~~80,000.00 01-~~Mar~~Feb-2007 IL9 809.00950% ~~120~~6,~~000~~286.0076 Group 2 0157724188 ~~Jun-2007~~85,000.00 01-~~Mar~~Feb-2007 GA9 859.00550% 856,~~000~~395.0077 Group 2 ~~0157764366~~0157742198 ~~Jun-2007~~99,723.42 01-Mar-2007 OH8 958.00250% ~~123~~6,~~500~~434.0014 Group 2 ~~0157839333~~0157780503 ~~Jun-2007~~126,286.11 01-Mar-2007 CA8 959.00375% ~~498~~9,~~750~~322.0048 Group 2 ~~0157871997~~0157843269 ~~Jun-2007~~80,727.97 01-~~Mar~~Apr-2007 FL7 ~~100~~10.00500% ~~215~~6,~~000~~052.0004 Group 2 ~~0157879727~~0157871997 ~~Jun-2007~~215,000.00 01-~~Mar~~Feb-2007 MI9 809.00375% 6415,~~000~~863.0034 Group 2 ~~0157889932~~0157876277 ~~Jun-2007~~232,200.00 01-~~Mar~~Feb-2007 WI9 9510.00375% ~~131~~19,~~100~~071.0041 Group 2 ~~0157902412~~0157879727 ~~Jun-2007~~64,000.00 01-~~Mar~~Feb-2007 MO9 807.00950% ~~236~~3,~~000~~960.0072 Group 2 ~~0157918574~~0157940909 ~~Jun-2007~~76,000.00 01-~~Mar~~Feb-2007 IL9 9010.00125% 536,~~007~~091.0047 Group 2 ~~0157940909~~0157988171 249,575.23 01-Jun-2007 5 10.250% 14,182.10 Group 2 0157991811 148,228.41 01-~~Mar~~May-2007 MI6 958.00875% 768,~~000~~264.0006 Group 2 ~~0157948738~~0158040089 ~~Jun-2007~~66,479.32 01-Mar-2007 FL8 9511.00625% ~~489~~6,~~250~~156.0006 Group 2 ~~0157982919~~0158043653 ~~Jun-2007~~199,445.62 01-~~Mar~~Apr-2007 VA7 9010.00500% ~~438~~14,~~300~~951.0037 Group 2 ~~0157985177~~0158125039 ~~Jun-2007~~235,399.70 01-Mar-2007 NY8 ~~100~~9.00950% ~~450~~18,~~000~~507.0004 Group 2 ~~0158078097~~0158159368 ~~Jun-2007~~75,983.14 01-~~Feb~~Mar-2007 FL8 958.00875% 795,~~800~~298.0065

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Loan~~History* ~~Detail~~New -Foreclosure ~~All~~Loans ~~Mortgage~~Month Foreclosure Percentage Loans in Foreclosure ~~during~~41 ~~Current~~Jan-07 ~~Period~~0.000% ~~(continued)~~Original ~~Current~~Principal ~~Paid~~Balance ~~Current~~7,400,002.00 ~~Approximate~~Feb-07 ~~Loan~~0.000% Current Actual ToBalance ~~Months~~7,380,391.03 ~~Loan~~Mar-07 ~~Delinquent~~0.000% ~~Group~~Apr-07 ~~Number~~0.000% ~~Balance~~Current ~~Date~~Foreclosure ~~Delinquent~~Total ~~Rate~~May-07 ~~Interest~~0.000% ~~Group~~Loans 1in ~~0156978199~~Foreclosure ~~50,590.46~~141 01Jun-~~Feb-2007~~07 ~~3 11~~0.~~825~~910% ~~1,909.48~~Original ~~Group~~Principal 1Balance ~~0157443565 20~~26,~~000~~767,617.00 01Jul-~~Feb-2007~~07 ~~3 11~~0.~~875~~794% ~~755.63~~Current ~~Group~~Actual 2Balance ~~0154422752 48~~26,~~376~~442,762.4464 01Aug-~~Feb-2007~~07 ~~3 11~~1.~~500~~568% ~~1,772.75~~Sep-07 ~~Group~~ 2 ~~0156780611 129,641~~.12847% 01Oct-~~Feb-2007~~07 3 9.~~510~~974% ~~3,890.~~Nov-07 ~~Group 2 0157198193 219,393~~4.24777% 01Dec-~~Feb-2007~~07 ~~3 8~~5.~~750~~230% ~~6,030.86~~*The ~~Group~~text 2reported ~~0157308024~~in ~~196,562.82~~the ~~01-Feb-2007~~above 3table ~~9.990%~~is ~~6,213.05~~presented ~~Group~~graphically 2on ~~0157492547~~the ~~116,731.04~~monthly ~~01-Mar-2007~~bond 2remittance 8report.~~625%~~ ~~3,160.05~~The ~~Group~~monthly 2bond ~~0157538646~~remittance ~~109,649.15~~report ~~01-Feb-2007~~can 3be ~~7.900%~~viewed ~~2,701~~online at www.38ctslink.com. Group 21 ~~0157546698~~12 ~~170,000.00~~Month ~~01-Feb-2007~~Foreclosure 3History* ~~8.750%~~New ~~4,670.28~~Foreclosure ~~Group~~Loans 2Month ~~0157594813~~Foreclosure ~~219,150.00~~Percentage ~~01-Feb-2007~~Loans 3in 8Foreclosure 9 Jan-07 0.~~250~~000% ~~5,658.72~~Original ~~Group~~Principal 2Balance ~~0157596164 60~~732,~~000~~217.00 ~~01-~~Feb-~~2007~~07 ~~3 6~~0.~~950~~000% ~~1,288.11~~Current ~~Group~~Actual 2Balance ~~0157625575 103~~730,~~824~~544.6944 01Mar-~~Feb-2007~~07 ~~3 9~~0.~~850~~000% ~~3,233~~Apr-07 0.22000% ~~Group~~Current 2Foreclosure ~~0157626748~~Total ~~101,640~~May-07 0.03000% ~~01-Feb-2007~~Loans 3in 8Foreclosure 18 Jun-07 0.~~650~~074% ~~2,758.33~~Original ~~Group~~Principal 2Balance ~~0157635087 209~~2,~~000~~605,761.00 01Jul-~~Feb-2007~~07 ~~3 8~~0.~~500~~075% ~~5,570.91~~Current ~~Group~~Actual 2Balance ~~0157675448 80~~2,~~000~~601,587.0030 01Aug-~~Feb-2007~~07 ~~3 9~~0.~~950~~863% ~~2,518~~Sep-07 1.02495% ~~Group~~Oct-07 2.896% ~~0157686866~~Nov-07 ~~120,000~~2.00529% 01Dec-~~Feb-2007~~07 ~~3 10~~2.~~750~~892% ~~4,097.28~~*The ~~Group~~text 2reported ~~0157724188~~in ~~85,000.00~~the ~~01-Feb-2007~~above 3table ~~9.550%~~is ~~2,561.98~~presented ~~Group~~graphically 2on ~~0157764366~~the ~~123,500.00~~monthly ~~01-Feb-2007~~bond 3remittance 7report.~~625%~~ ~~2,929.40~~The ~~Group~~monthly 2bond ~~0157839333~~remittance ~~498,750.00~~report ~~01-Feb-2007~~can 3be ~~9.375%~~viewed ~~14,749~~online at www.74ctslink.com. Group 2 ~~0157871997~~12 ~~215,000.00~~Month ~~01-Feb-2007~~Foreclosure 3History* ~~9.375%~~New ~~6,354.77~~Foreclosure ~~Group~~Loans 2Month ~~0157879727~~Foreclosure ~~64,000.00~~Percentage ~~01-Feb-2007~~Loans 3in 7Foreclosure 32 Jan-07 0.~~950~~000% ~~1,587.43~~Original ~~Group~~Principal 2Balance ~~0157889932 131~~6,~~100~~667,785.00 ~~01-~~Feb-~~2007~~07 ~~3 9~~0.~~900~~000% ~~4,104.55~~Current ~~Group~~Actual 2Balance ~~0157902412 236~~6,~~000~~649,846.0059 01Mar-~~Feb-2007~~07 ~~3 6~~0.~~950~~000% ~~5,066~~Apr-07 0.62000% ~~Group~~Current 2Foreclosure ~~0157918574~~Total ~~53,007.00 01~~May-~~Feb-2007~~07 ~~3 11~~0.~~375~~000% Loans in Foreclosure 123 Jun-07 1~~,920~~.40088% ~~Group~~Original 2Principal ~~0157940909~~Balance 7624,~~000~~161,856.00 01Jul-~~Feb-2007~~07 ~~3 10~~0.~~125~~949% ~~2,437.68~~Current ~~Group~~Actual 2Balance ~~0157948738 489~~23,~~250~~841,175.0034 01Aug-~~Feb~~07 1.721% Sep-~~2007~~07 3 7.~~875~~141% ~~12,012~~Oct-07 4.86209% ~~Group~~Nov-07 ~~2 0157982919 438,300~~5.00266% 01Dec-~~Feb-2007~~07 ~~3 7~~5.~~500~~736% ~~10,221.06~~*The ~~Group~~text 2reported ~~0157985177~~in ~~450,000.00~~the ~~01-Feb-2007~~above 3table ~~8.875%~~is ~~12,550.12~~presented ~~Group~~graphically 2on ~~0158078097~~the ~~79,758.72~~monthly ~~01-Feb-2007~~bond 3remittance 9report.~~260%~~ ~~2,326~~The monthly bond remittance report can be viewed online at www.81ctslink.com.

~~Summary~~Foreclosure 12Loan ~~Month~~Detail ~~Bankruptcy~~- History*All ~~New~~Mortgage ~~Bankruptcy~~ Loans in Foreclosure during Current Period Month ~~Bankruptcy~~Loan ~~Percentage~~First ~~Loans~~Original inLoan ~~Bankruptcy~~Entered 3Payment ~~Jul~~LTV at Principal Group Number FC Date State Origination Balance Group 1 0153814645 Oct-062007 001-Sep-2006 NY 90.00 92,700.00 Group 1 0156557415 Aug-2007 01-Feb-2007 NJ 56.79 230,000%.00 ~~Original~~Group ~~Principal~~1 ~~Balance~~0156947145 ~~220~~Dec-2007 01-Feb-2007 NJ 20.00 61,~~840~~442.00 Group 1 0156978199 Jun-2007 01-Feb-2007 IA 72.28 50,595.00 Group 1 0157121369 Dec-2007 01-Mar-2007 MS 42.60 62,500.00 Group 1 0157236399 Dec-2007 28-Jan-2007 AL 85.00 80,750.00 Group 1 0157276171 Aug-062007 001-Mar-2007 MA 100.00 417,000%.00 ~~Current~~Group ~~Actual~~1 ~~Balance~~0157456161 ~~220~~Nov-2007 15-Jan-2007 MI 95.00 66,~~612~~500.4900 Group 1 0157517715 Dec-2007 01-Mar-2007 TX 95.00 67,925.00 Group 1 0157538836 Oct-2007 01-Feb-2007 CA 80.00 642,249.00 Group 1 0157578766 Dec-2007 01-Mar-2007 OH 80.00 60,000.00 Group 1 0157692757 Dec-2007 01-Mar-2007 NJ 79.67 146,600.00 Group 1 0157763756 Dec-2007 01-Mar-2007 MA 64.25 115,000.00 Group 1 0157787078 Dec-2007 01-Mar-2007 MI 76.92 50,000.00 Group 1 0157857962 Nov-2007 01-Mar-2007 VA 100.00 66,500.00 Group 1 0157939315 Aug-2007 01-Mar-2007 OH 77.97 92,000.00 Group 1 0157990276 Sep-062007 001-Mar-2007 AZ 80.00 216,000%.00 Group 1 0158025858 Dec-2007 01-Feb-2007 MI 80.00 88,000.00 Group 2 0154279202 Dec-2007 01-Sep-2006 MN 100.00 135,000.00 Group 2 0154422752 Jun-2007 01-Nov-2006 NY 95.00 48,450.00 Group 2 0154554794 Aug-2007 01-Oct-062006 0FL 90.00 306,000%.00 ~~Current~~Group ~~Bankruptcy~~2 ~~Total~~0154757694 Aug-2007 01-Nov-062006 0NJ 90.00 378,000%.00 ~~Loans~~Group in2 ~~Bankruptcy~~0154949234 4Aug-2007 01-Mar-2007 OK 80.00 96,000.00 Group 2 0155844277 Aug-2007 01-Mar-2007 GA 93.51 230,800.00 Group 2 0155976335 Dec-062007 001-Dec-2006 WI 90.00 135,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0156353435 ~~247~~Nov-2007 01-Mar-2007 TX 95.00 66,~~640~~500.00 Group 2 0156423212 Nov-2007 01-Dec-2006 FL 100.00 235,000.00 Group 2 0156473357 Aug-2007 01-Nov-2006 FL 80.00 135,920.00 Group 2 0156606253 Jul-2007 01-Mar-2007 OH 80.00 40,000.00 Group 2 0156780306 Dec-2007 01-Jan-072007 0WI 95.00 85,500.00 Group 2 0156800245 Dec-2007 01-Mar-2007 NJ 95.00 403,750.00 Group 2 0156873895 Sep-2007 01-Feb-2007 NJ 64.52 200,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0156948341 Nov-2007 01-Oct-2006 TX 100.00 513,000.00 Group 2 0156955247 Sep-2007 01-Mar-2007 NY 80.00 92,000.00 Group 2 0157008939 Nov-2007 01-Mar-2007 OH 95.00 68,400.00 Group 2 0157059627 Dec-2007 01-Mar-2007 OR 80.00 180,000.00 Group 2 0157080078 Dec-2007 01-Jan-2007 WI 100.00 212,000.00 Group 2 0157123183 Nov-2007 01-Feb-2007 FL 90.00 193,500.00 Group 2 0157143603 Oct-2007 01-Mar-2007 MS 95.00 69,540.00 Group 2 0157165374 Dec-2007 01-Jan-2007 FL 95.00 247,~~386~~000.1100 Group 2 0157189705 Nov-2007 01-Jan-2007 FL 80.00 164,000.00 Group 2 0157263302 Dec-2007 01-Mar-2007 IA 80.00 110,480.00 Group 2 0157308024 Jun-2007 01-Feb-072007 0IN 95.00 196,650.00 Group 2 0157310681 Dec-2007 01-Mar-2007 OH 100.00 139,500.00 Group 2 0157352147 Aug-2007 01-Mar-2007 IL 100.00 272,000%.00 Group 2 0157354465 Oct-2007 01-Feb-2007 IL 95.00 310,650.00 Group 2 0157380767 Dec-2007 01-Feb-2007 IN 59.52 50,001.00 Group 2 0157388877 Dec-2007 01-Mar-072007 0FL 85.00 837,250.00 Group 2 0157420126 Oct-2007 01-Feb-2007 FL 100.00 90,000%.00 ~~Apr~~Group 2 0157423328 Dec-072007 001-Feb-2007 AZ 100.~~005%~~00 ~~May~~205,284.00 Group 2 0157450263 Nov-072007 001-Mar-2007 LA 80.~~005%~~00 ~~Jun~~48,800.00 Group 2 0157458183 Oct-072007 001-Feb-2007 FL 90.~~046%~~00 *The180,000.00 ~~text~~Group ~~reported~~2 in0157463415 ~~the~~Dec-2007 ~~above~~01-Feb-2007 ~~table~~MI is75.00 ~~presented~~143,250.00 ~~graphically~~Group on2 ~~the~~0157464157 ~~monthly~~Oct-2007 ~~bond~~01-Mar-2007 ~~remittance~~WA ~~report~~83.20 ~~The~~187,200.00 ~~monthly~~Group ~~bond~~2 ~~remittance~~0157476748 ~~report~~Oct-2007 ~~can~~01-Mar-2007 beIN ~~viewed~~95.00 ~~online~~137,750.00 atGroup ~~www~~2 0157496878 Nov-2007 01-Mar-2007 WA 80.~~ctslink~~00 183,600.~~com~~00 Group 2 0157501305 Oct-2007 01-Mar-2007 MN 80.00 152,000.00 Group 12 120157530445 ~~Month~~Nov-2007 ~~Bankruptcy~~01-Mar-2007 History*MD ~~New~~93.95 ~~Bankruptcy~~287,500.00 ~~Loans~~Group ~~Month~~2 ~~Bankruptcy~~0157537549 ~~Percentage~~Oct-2007 ~~Loans~~01-Jan-2007 inIN ~~Bankruptcy~~80.00 1100,240.00 ~~Jul~~Group 2 0157596164 Jun-062007 001-Mar-2007 MO 80.00 60,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0157597063 92Sep-2007 01-Mar-2007 IL 95.00 152,~~700~~000.00 ~~Aug~~Group 2 0157625575 Dec-062007 001-Jan-2007 MI 80.00 103,920.00 Group 2 0157635103 Oct-2007 01-Mar-2007 WA 90.00 333,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0157656273 92Aug-2007 01-Mar-2007 TN 80.00 83,~~685~~200.00 Group 2 0157661109 Oct-2007 01-Mar-2007 NJ 84.64 303,000.00 Group 2 0157662057 Sep-062007 001-Feb-2007 MD 90.00 189,000%.00 Group 2 0157663915 Oct-062007 001-Mar-2007 MA 100.00 365,000%.00 ~~Current~~Group ~~Bankruptcy~~2 ~~Total~~0157673963 Nov-062007 001-Mar-2007 PA 95.00 95,000%.00 ~~Loans~~Group in2 ~~Bankruptcy~~0157676321 Oct-2007 01-Mar-2007 NV 80.00 286,474.00 Group 2 0157684515 Dec-062007 001-Mar-2007 FL 100.00 137,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0157686528 ~~119~~Sep-2007 01-Mar-2007 HI 100.00 245,~~500~~000.00 ~~Jan~~Group 2 0157686866 Nov-072007 001-Mar-2007 IL 80.00 120,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0157698267 ~~119~~Sep-2007 01-Mar-2007 IL 85.00 85,~~458~~000.6300 ~~Feb~~Group 2 0157712985 Oct-072007 001-Mar-2007 SC 95.~~000%~~00 61,275.00 Group 2 0157725409 Sep-2007 01-Mar-072007 0IL 100.00 400,000%.00 ~~Apr~~Group 2 0157740622 Nov-072007 001-Mar-2007 PA 95.~~028%~~00 ~~May~~70,300.00 Group 2 0157742693 Oct-072007 001-Mar-2007 IL 95.~~028%~~00 296,875.00 Group 2 0157743683 Aug-2007 01-Mar-2007 IL 100.00 179,900.00 Group 2 0157764366 Jun-072007 001-Mar-2007 OH 95.~~126%~~00 *The123,500.00 ~~text~~Group ~~reported~~2 in0157775776 ~~the~~Dec-2007 ~~above~~01-Mar-2007 ~~table~~TX is78.74 ~~presented~~100,000.00 ~~graphically~~Group on2 ~~the~~0157777384 ~~monthly~~Sep-2007 ~~bond~~01-Mar-2007 ~~remittance~~FL ~~report~~95.00 ~~The~~159,600.00 ~~monthly~~Group ~~bond~~2 ~~remittance~~0157781931 ~~report~~Oct-2007 ~~can~~01-Mar-2007 beIN ~~viewed~~95.00 ~~online~~59,850.00 atGroup ~~www~~2 0157794488 Dec-2007 01-Mar-2007 NV 85.~~ctslink~~00 417,231.~~com~~00 Group 2 0157797333 Sep-2007 01-Mar-2007 SC 95.00 90,250.00 Group 2 120157800426 ~~Month~~Dec-2007 ~~Bankruptcy~~01-Mar-2007 History*CA ~~New~~100.00 ~~Bankruptcy~~357,000.00 ~~Loans~~Group ~~Month~~2 ~~Bankruptcy~~0157821596 ~~Percentage~~Oct-2007 ~~Loans~~01-Mar-2007 inIA ~~Bankruptcy~~80.00 124,800.00 Group 2 ~~Jul~~0157822883 Nov-062007 001-Mar-2007 IA 95.00 116,755.00 Group 2 0157825563 Aug-2007 01-Mar-2007 IN 100.00 162,900.00 Group 2 0157834037 Sep-2007 01-Mar-2007 CA 100.00 559,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0157835075 ~~128~~Dec-2007 01-Mar-2007 CA 100.00 184,~~140~~900.00 ~~Aug~~Group 2 0157839333 Nov-062007 001-Mar-2007 CA 95.00 498,750.00 Group 2 0157843079 Nov-2007 01-Mar-2007 RI 85.00 342,550.00 Group 2 0157848573 Dec-2007 01-Mar-2007 IN 65.00 78,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0157856501 ~~127~~Nov-2007 01-Mar-2007 FL 100.00 455,~~927~~000.4800 Group 2 0157857194 Dec-2007 01-Mar-2007 MI 100.00 185,000.00 Group 2 0157858499 Dec-2007 01-Mar-2007 FL 95.00 199,500.00 Group 2 0157865627 Dec-2007 01-Mar-2007 NJ 100.00 390,000.00 Group 2 0157874264 Nov-2007 01-Mar-2007 MO 95.00 108,300.00 Group 2 0157877234 Dec-2007 01-Mar-2007 MI 95.00 188,575.00 Group 2 0157887548 Sep-062007 001-Mar-2007 FL 95.00 133,000%.00 Group 2 0157889338 Oct-062007 001-Mar-2007 AZ 100.00 225,000%.00 ~~Current~~Group ~~Bankruptcy~~2 ~~Total~~0157889932 ~~Nov~~Jun-062007 001-Mar-2007 WI 95.00 131,100.00 Group 2 0157893835 Sep-2007 01-Mar-2007 KY 80.00 56,000%.00 ~~Loans~~Group in2 ~~Bankruptcy~~0157900937 Oct-2007 01-Mar-2007 FL 95.00 404,850.00 Group 2 0157902412 Dec-062007 001-Mar-2007 MO 80.00 236,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0157915646 ~~128~~Dec-2007 01-Mar-2007 FL 100.00 172,~~140~~990.00 ~~Jan~~Group 2 0157916123 Sep-072007 001-Mar-2007 IN 85.~~000%~~00 ~~Current~~73,950.00 ~~Actual~~Group ~~Balance~~2 ~~127~~0157918574 Jun-2007 01-Mar-2007 IL 90.00 53,~~927~~007.4800 Group 2 0157919416 Nov-2007 01-Mar-2007 GA 100.00 130,000.00 Group 2 0157929878 Dec-2007 01-Feb-072007 0IN 80.00 90,653.00 Group 2 0157932237 Nov-2007 01-Mar-2007 AZ 80.00 164,000%.00 Group 2 0157932278 Sep-2007 01-Mar-072007 0FL 80.00 104,000%.00 ~~Apr~~Group 2 0157938895 Nov-072007 001-Mar-2007 NV 100.00 338,900.00 Group 2 0157939554 Oct-2007 01-Mar-2007 FL 58.00 58,000%.00 ~~May~~Group 2 0157940784 Sep-072007 001-Mar-2007 WI 100.00 190,000%.00 Group 2 0157948738 Jun-072007 001-Mar-2007 FL 95.~~029%~~00 *The489,250.00 ~~text~~Group ~~reported~~2 in0157954306 ~~the~~Sep-2007 ~~above~~01-Mar-2007 ~~table~~NJ is80.00 ~~presented~~293,083.00 ~~graphically~~Group on2 ~~the~~0157958778 ~~monthly~~Aug-2007 ~~bond~~01-Mar-2007 ~~remittance~~FL ~~report~~99.21 ~~The~~377,000.00 ~~monthly~~Group ~~bond~~2 ~~remittance~~0157966995 ~~report~~Aug-2007 ~~can~~01-Mar-2007 beOH ~~viewed~~85.00 ~~online~~87,550.00 atGroup ~~www~~2 0157968439 Nov-2007 01-Mar-2007 FL 100.~~ctslink~~00 191,000.~~com~~00 Group 2 0157984121 Nov-2007 01-Mar-2007 WI 93.92 85,000.00 Group 2 0158001602 Sep-2007 01-Mar-2007 WA 90.00 247,500.00 Group 2 0158017624 Dec-2007 01-Mar-2007 CA 100.00 230,000.00 Group 2 0158026427 Sep-2007 01-Mar-2007 IL 95.00 61,275.00 Group 2 0158028886 Oct-2007 01-Mar-2007 OH 80.00 47,920.00 Group 2 0158040576 Nov-2007 01-Mar-2007 NC 80.00 99,920.00 Group 2 0158044131 Oct-2007 01-Mar-2007 NV 94.87 333,000.00 Group 2 0158052456 Nov-2007 01-Mar-2007 NJ 95.00 178,869.00 Group 2 0158067678 Aug-2007 01-Mar-2007 IA 80.00 100,000.00 Group 2 0158072397 Dec-2007 01-Mar-2007 AZ 90.00 262,800.00 Group 2 0158073189 Sep-2007 01-Mar-2007 FL 80.00 191,040.00 Group 2 0158074104 Aug-2007 01-Mar-2007 WI 90.00 103,770.00 Group 2 0158078097 Jun-2007 01-Feb-2007 FL 95.00 79,800.00 Group 2 0158081497 Dec-2007 01-Feb-2007 AL 90.00 143,100.00 Group 2 0158109579 Nov-2007 01-Mar-2007 IN 95.00 74,100.00 Group 2 0158111542 Dec-2007 01-Mar-2007 FL 100.00 224,711.00 Group 2 0158139667 Oct-2007 01-Mar-2007 CA 89.98 377,900.00 Group 2 0158182808 Nov-2007 01-Mar-2007 AZ 95.00 260,300.00 Group 2 0158191635 Nov-2007 01-Mar-2007 FL 100.00 320,208.00 Group 2 0158194415 Oct-2007 01-Mar-2007 NV 100.00 324,000.00 Group 2 0158196139 Dec-2007 01-Mar-2007 MI 77.00 82,390.00

~~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 0153814645 92,685.01 01-Feb-2007 9 9.500% 6,951.40 Group 1 ~~0153814645~~0156557415 229,901.37 01-Mar-2007 8 9.000% 16,271.75 Group 1 0156947145 61,342.48 01-Jun-2007 5 11.750% 4,023.00 Group 1 0156978199 50,590.46 01-~~Sep~~Feb-~~2006~~2007 NY9 9011.825% 4,772.42 Group 1 0157121369 62,424.82 01-May-2007 6 10.500% 4,157.34 Group 1 0157236399 80,490.87 28-Jun-2007 4 9.950% 3,800.45 Group 1 0157276171 416,900.47 01-Mar-2007 8 8.625% 28,202.77 Group 1 0157456161 66,443.03 15-Jun-2007 4 10.450% 3,304.86 Group 1 0157517715 67,834.45 01-Jun-2007 5 11.375% 4,300.27 Group 1 0157538836 640,324.48 01-May-2007 6 7.500% 29,824.16 Group 1 0157578766 59,863.61 01-Jul-2007 4 9.950% 2,826.55 Group 1 0157692757 146,172.04 01-Jul-2007 4 8.750% 6,024.14 Group 1 0157763756 114,705.07 01-Jul-2007 4 9.375% 5,085.97 Group 1 0157787078 49,904.14 01-Jul-2007 4 10.750% 2,556.06 Group 1 0157857962 66,383.95 01-Jun-2007 5 10.125% 3,723.82 Group 1 0157939315 91,942.81 01-Mar-2007 8 8.375% 6,019.92 Group 1 0157990276 215,871.28 01-Apr-2007 7 7.875% 11,929.46 Group 1 0158025858 87,806.96 01-Jul-2007 4 10.990% 4,602.84 Group 2 0154279202 134,218.27 01-Jul-2007 4 9.780% 6,222.88 Group 2 0154422752 48,376.44 01-Feb-2007 9 11.500% 4,427.49 Group 2 0154554794 305,330.15 01-Mar-2007 8 11.000% 26,679.30 Group 2 0154757694 376,978.77 01-Mar-2007 8 9.125% 27,040.32 Group 2 0154949234 95,940.33 01-Mar-2007 8 8.375% 6,281.65 Group 2 0155844277 230,759.11 01-Mar-2007 8 9.625% 17,535.80 Group 2 0155976335 134,535.71 01-Jul-2007 4 10.275% 6,570.97 Group 2 0156353435 66,357.53 01-Jun-2007 5 9.250% 3,383.33 Group 2 0156423212 234,310.75 01-Jun-2007 5 10.375% 13,485.37 Group 2 0156473357 135,543.19 01-Mar-2007 8 9.000% 9,580.97 Group 2 0156606253 40,000.00 01-Feb-2007 9 12.125% 3,869.90 Group 2 0156780306 85,203.99 01-Jul-2007 4 9.600% 3,873.78 Group 2 0156800245 402,929.19 01-Jul-2007 4 10.475% 20,083.36 Group 2 0156873895 199,732.24 01-Apr-2007 7 9.990% 14,209.23 Group 2 0156948341 510,820.32 01-Mar-2007 8 9.750% 39,303.02 Group 2 0156955247 91,893.53 01-Apr-2007 7 9.500% 6,193.45 Group 2 0157008939 68,328.12 01-May-2007 6 11.125% 4,835.50 Group 2 0157059627 179,419.06 01-Jun-2007 5 7.125% 6,922.31 Group 2 0157080078 211,730.73 01-Jul-2007 4 9.625% 9,657.47 Group 2 0157123183 193,236.47 01-Jun-2007 5 8.500% 9,013.28 Group 2 0157143603 69,449.37 01-May-2007 6 10.125% 4,451.18 Group 2 0157165374 246,667.76 01-Jul-2007 4 9.475% 11,065.92 Group 2 0157189705 163,752.02 01-Jun-2007 5 8.500% 7,637.77 Group 2 0157263302 110,330.26 01-Jul-2007 4 8.250% 4,273.51 Group 2 0157308024 196,562.82 01-Feb-2007 9 9.990% 15,512.17 Group 2 0157310681 139,071.39 01-Jul-2007 4 8.500% 5,557.55 Group 2 0157352147 272,000.00 01-Feb-2007 9 9.250% 19,814.87 Group 2 0157354465 310,034.74 01-May-2007 6 9.525% 18,629.82 Group 2 0157380767 49,625.95 01-Jul-2007 4 8.700% 2,032.68 Group 2 0157388877 834,256.94 01-Jul-2007 4 7.750% 30,208.37 Group 2 0157420126 89,869.46 01-May-2007 6 9.000% 5,089.95 Group 2 0157423328 205,077.52 01-Jul-2007 4 9.875% 9,610.49 Group 2 0157450263 48,738.07 01-May-2007 6 10.250% 3,164.52 Group 2 0157458183 179,866.13 01-Apr-2007 7 8.520% 10,810.66 Group 2 0157463415 142,919.09 01-Jul-2007 4 10.750% 7,320.19 Group 2 0157464157 186,977.12 01-May-2007 6 6.875% 7,938.48 Group 2 0157476748 137,463.71 01-May-2007 6 7.875% 6,746.60 Group 2 0157496878 183,275.78 01-Jun-2007 5 6.500% 6,408.86 Group 2 0157501305 151,735.71 01-May-2007 6 8.750% 8,333.02 Group 2 0157530445 286,728.68 01-Jun-2007 5 8.875% 13,991.41 Group 2 0157537549 99,999.83 01-May-2007 6 9.700% 6,125.68 Group 2 0157596164 60,000.00 01-Feb-2007 9 6.950% 3,212.51 Group 12 ~~0157724972~~0157597063 151,819.85 01-Apr-2007 7 8.625% 9,234.62 Group 2 0157625575 103,824.69 01-Feb-2007 UT9 209.850% 8,072.01 Group 2 0157635103 332,722.12 01-May-2007 6 8.125% 16,901.29 Group 2 0157656273 83,141.27 01-Mar-2007 8 7.750% 5,008.95 Group 2 0157661109 302,549.33 01-May-2007 6 9.500% 18,129.76 Group 2 0157662057 188,811.30 01-Apr-2007 7 7.500% 9,902.43 Group 2 0157663915 365,000.00 01-Feb-2007 9 9.250% 26,~~800~~589.81 Group 2 0157673963 94,949.10 01-May-2007 6 9.625% 5,773.42 Group 2 0157676321 286,474.00 01-May-2007 6 7.950% 14,226.56 Group 2 ~~0156572604~~0157684515 136,675.19 01-Jul-2007 4 9.750% 6,316.57 Group 2 0157686528 243,764.13 01-Apr-2007 7 8.375% 14,368.37 Group 2 0157686866 119,816.84 01-Jun-2007 5 10.750% 7,158.37 Group 2 0157698267 84,932.14 01-Apr-2007 7 10.500% 6,362.03 Group 2 0157712985 61,223.75 01-May-2007 6 9.500% 3,671.81 Group 2 0157725409 399,862.97 01-Apr-2007 7 9.750% 27,725.80 Group 2 0157740622 70,192.68 01-Jun-2007 5 10.750% 4,193.60 Group 2 0157742693 16,473.11 01-May-2007 6 9.375% 637.53 Group 2 0157743683 179,860.11 01-Mar-2007 8 8.875% 12,542.47 Group 2 0157764366 123,500.00 01-Feb-2007 IL9 457.625% 7,307.99 Group 2 0157775776 99,692.80 01-Jun-2007 5 7.375% 3,991.79 Group 2 0157777384 159,429.49 01-Apr-2007 7 9.125% 10,296.09 Group 2 0157781931 59,763.30 01-May-2007 6 9.625% 3,631.07 Group 2 0157794488 416,267.49 01-Jul-2007 4 9.875% 19,498.51 Group 2 0157797333 90,184.62 01-Apr-2007 7 10.950% 7,060.28 Group 2 0157800426 355,957.90 01-Jul-2007 4 8.750% 14,669.97 Group 2 0157821596 124,614.36 01-May-2007 6 9.500% 7,467.30 Group 2 0157822883 116,522.55 01-Jun-2007 5 9.500% 6,111.13 Group 2 0157825563 162,900.00 01-Feb-2007 9 9.625% 12,359.32 Group 2 0157834037 558,827.90 01-Mar-2007 8 7.750% 33,724.28 Group 2 0157835075 184,449.90 01-Jul-2007 4 9.625% 8,409.16 Group 2 0157839333 498,461.99 01-May-2007 6 9.375% 29,477.70 Group 2 0157843079 342,249.55 01-Jun-2007 5 8.950% 16,862.43 Group 2 0157848573 77,815.02 01-Jul-2007 4 9.750% 3,596.28 Group 2 0157856501 454,045.47 01-Jun-2007 5 9.250% 23,150.12 Group 2 0157857194 184,740.94 01-Jul-2007 4 8.125% 7,040.20 Group 2 0157858499 198,341.15 01-Jul-2007 4 9.500% 8,918.03 Group 2 0157865627 388,363.56 01-Jul-2007 4 8.625% 15,762.40 Group 2 0157874264 108,225.17 01-Jun-2007 5 9.750% 5,837.57 Group 2 0157877234 188,329.39 01-Jul-2007 4 8.375% 7,412.48 Group 2 0157887548 132,875.39 01-Apr-2007 7 9.750% 9,204.88 Group 2 0157889338 224,843.58 01-May-2007 6 8.750% 12,359.03 Group 2 0157889932 131,100.00 01-Feb-2007 9 9.900% 10,247.70 Group 2 0157893835 55,931.90 01-Apr-2007 7 8.500% 3,349.64 Group 2 0157900937 404,322.41 01-May-2007 6 10.125% 25,914.89 Group 2 0157902412 235,410.49 01-May-2007 6 6.950% 10,101.06 Group 2 0157915646 172,579.81 01-Jul-2007 4 9.750% 7,975.92 Group 2 0157916123 73,926.14 01-Apr-2007 7 9.950% 5,236.90 Group 2 0157918574 53,007.00 01-Feb-2007 9 11.375% 4,796.33 Group 2 0157919416 129,764.56 01-Jun-2007 5 9.950% 7,146.57 Group 2 0157929878 90,353.38 01-Jul-2007 4 9.050% 3,859.28 Group 2 0157932237 163,670.05 01-Jun-2007 5 9.450% 8,536.07 Group 2 0157932278 103,963.50 01-Apr-2007 7 9.725% 7,189.14 Group 2 0157938895 338,131.52 01-Jun-2007 5 8.875% 16,499.80 Group 2 0157939554 57,962.90 01-May-2007 6 9.200% 3,360.10 Group 2 0157940784 189,918.52 01-Apr-2007 7 9.000% 12,099.30 Group 2 0157948738 489,250.00 01-Feb-2007 9 7.875% 29,971.67 Group 2 ~~0157634056~~0157954306 292,900.83 01-Mar-2007 8 8.375% 19,176.83 Group 2 0157958778 376,727.13 01-Mar-2007 8 7.625% 22,308.60 Group 2 0157966995 87,518.45 01-Mar-2007 8 9.625% 6,650.90 Group 2 0157968439 190,846.73 01-Jun-2007 5 9.250% 9,737.10 Group 2 0157984121 84,841.93 01-Jun-2007 5 9.875% 4,635.25 Group 2 0158001602 247,405.07 01-Apr-2007 7 9.375% 16,458.14 Group 2 0158017624 229,679.10 01-Jul-2007 4 8.250% 8,896.41 Group 2 0158026427 61,232.26 01-Apr-2007 7 11.125% 4,874.16 Group 2 0158028886 47,834.72 01-May-2007 6 9.950% 3,010.20 Group 2 0158040576 99,668.94 01-Jun-2007 5 8.375% 4,572.61 Group 2 0158044131 332,707.72 01-May-2007 6 7.950% 16,512.08 Group 2 0158052456 178,429.39 01-Jun-2007 5 8.500% 8,316.18 Group 2 0158067678 99,944.80 01-Mar-2007 PA8 8.950% 7,023.42 Group 2 0158072397 262,290.29 01-Jun-2007 5 9.625% 13,947.49 Group 2 0158073189 190,903.93 01-Apr-2007 7 7.250% 9,653.95 Group 2 0158074104 103,720.0028 5801-Mar-2007 8 9.625% 7,~~140~~873.0007 Group 2 0158078097 79,758.72 01-Feb-2007 9 9.260% 5,808.12 Group 2 0158081497 142,607.74 01-Jul-2007 4 9.125% 6,144.74 Group 2 0158109579 74,031.06 01-Jun-2007 5 8.750% 3,561.03 Group 2 0158111542 224,160.64 01-Jun-2007 5 8.500% 10,447.61 Group 2 0158139667 377,094.64 01-May-2007 6 7.750% 18,192.99 Group 2 0158182808 259,718.83 01-Jun-2007 5 8.950% 12,787.21 Group 2 0158191635 319,443.60 01-Jun-2007 5 8.625% 15,121.66 Group 2 0158194415 323,554.76 01-May-2007 6 9.875% 20,198.24 Group 2 0158196139 82,321.25 01-May-2007 6 8.125% 4,181.37

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~~11 ~~Current~~Jan-07 ~~Period~~0.000% ~~(continued)~~Original ~~Group~~Principal ~~Loan~~Balance 2,453,373.00 Feb-07 0.000% Current ~~Paid~~Actual ToBalance ~~Months~~2,444,945.92 Mar-07 0.000% Apr-07 0.005% Current ~~Approximate~~Bankruptcy ~~Number~~Total ~~Actual~~May-07 ~~Date~~0.005% ~~Delinquent~~Loans ~~Loan~~in ~~Rate~~Bankruptcy ~~Delinquent~~28 Jun-07 0.046% Original Principal Balance ~~Interest~~4,956,626.00 ~~Group~~Jul-07 10.162% ~~0153814645~~Current 92Actual Balance 4,~~685~~942,969.0143 01Aug-~~Feb~~07 0.178% Sep-~~2007~~07 30.320% 9Oct-07 0.~~500~~445% ~~2,780~~Nov-07 0.56556% Dec-07 0.978% *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 ~~0157724972~~12 26Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Jan-07 0.000% Original Principal Balance 174,~~773~~000.6200 01Feb-07 0.000% Current Actual Balance 173,747.56 Mar-07 0.000% Apr-07 0.028% Current Bankruptcy Total May-~~2007~~07 0.028% 12Loans in Bankruptcy 9 Jun-07 0.~~750~~126% ~~546~~Original Principal Balance 741,738.6900 ~~Group~~Jul-07 20.250% ~~0156572604~~Current 69Actual Balance 738,~~842~~694.2417 01Aug-~~Jun~~07 0.222% Sep-~~2007~~07 ~~(1)~~0.304% 9Oct-07 0.~~990~~348% ~~552~~Nov-07 0.59618% Dec-07 0.821% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 ~~0157634056~~12 58Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 9 Jan-07 0.000% Original Principal Balance 2,~~085~~279,373.2400 01Feb-07 0.000% Current Actual Balance 2,271,198.36 Mar-07 0.000% Apr-07 0.000% Current Bankruptcy Total May-~~2007~~07 0.000% 11Loans in Bankruptcy 19 Jun-07 0.~~625~~029% 1Original Principal Balance 4,~~077~~214,888.1700 Jul-07 0.143% Current Actual Balance 4,204,275.26 Aug-07 0.169% Sep-07 0.324% Oct-07 0.466% Nov-07 0.542% Dec-07 1.012% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Realized~~Bankruptcy ~~Loss~~ 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 0154193213 Nov-2007 01-Sep-2006 WI 95.00 137,750.00 Group 1 00157482746 0Nov-2007 01-Feb-2007 WI 95.00 064,600.00 0Group 1 0157638313 Sep-2007 01-Feb-2007 CA 20.00 73,800.00 Group 1 0157662032 Nov-2007 01-Mar-2007 MD 20.00 44,000%.00 Group 1 0157779505 Dec-2007 01-Mar-2007 GA 95.00 57,000.00 Group 1 0157807579 Dec-2007 01-Mar-2007 SC 100.00 117,000.00 Group 1 0157814005 Oct-2007 01-Mar-2007 PA 20.00 87,200.00 Group 1 0157834722 Jul-2007 01-Mar-2007 TX 80.00 116,000.00 Group 1 0157897703 Oct-2007 01-Feb-2007 FL 20.00 44,388.00 Group 2 00156572604 0Jun-2007 01-Feb-2007 IL 45.16 70,000.00 0Group 2 0156947186 Dec-2007 01-Mar-2007 MD 80.00 0432,000.00 Group 2 0157098039 Sep-2007 01-Mar-2007 NC 95.00 133,000%.00 ~~Total~~Group 02 00157237223 Nov-2007 01-Mar-2007 AL 95.00 0133,000.00 0Group 2 0157334814 Dec-2007 01-Mar-2007 NY 85.00 206,329.00 Group 2 0157470998 Sep-2007 01-Feb-2007 GA 82.46 137,700.00 Group 2 0157557745 Dec-2007 01-Mar-2007 AR 90.00 166,500.00 Group 2 0157592809 Dec-2007 01-Mar-2007 NE 84.69 139,744.00 Group 2 0157614173 Nov-2007 01-Mar-2007 MA 85.00 493,000%.00 Group 2 0157622127 Dec-2007 01-Mar-2007 SC 85.00 83,300.00 Group 2 0157670506 Dec-2007 01-Mar-2007 IN 69.66 62,000.00 Group 2 0157690082 Dec-2007 01-Jan-2007 NV 90.00 526,500.00 Group 2 0157837311 Sep-2007 01-Mar-2007 GA 100.00 156,000.00 Group 2 0157848656 Dec-2007 01-Mar-2007 WI 90.00 121,500.00 Group 2 0157891888 Dec-2007 01-Mar-2007 DC 95.00 541,500.00 Group 2 0157916875 Nov-2007 01-Mar-2007 GA 95.00 190,465.00 Group 2 0157982919 Jul-2007 01-Mar-2007 VA 90.00 438,300.00 Group 2 0158072322 Sep-2007 01-Feb-2007 GA 90.00 124,200.00 Group 2 0158202234 Jul-2007 01-Mar-2007 MO 95.00 59,850.00

~~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~~0154193213 ~~Period~~136,100.98 01-Oct-2007 1 9.250% 2,978.04 Group 1 0157482746 64,513.57 01-Apr-2007 7 10.000% 4,590.21 Group 1 0157638313 73,683.66 01-Jul-2007 4 12.500% 2,946.95 Group 1 0157662032 43,967.71 01-May-2007 6 12.750% 2,243.62 Group 1 0157779505 56,849.73 01-Jun-2007 5 9.875% 3,106.32 Group 1 0157807579 116,897.83 01-Aug-2007 3 10.375% 4,809.13 Group 1 0157814005 87,065.50 01-Jul-2007 4 11.750% 4,895.08 Group 1 0157834722 115,283.90 01-Nov-2007 0 8.125% 1,465.57 Group 1 0157897703 44,331.29 01-Apr-2007 7 12.750% 2,262.65 Group 2 0156572604 69,644.11 01-Dec-2007 (1) 9.990% 551.04 Group 2 0156947186 431,056.01 01-May-2007 6 7.625% 20,436.88 Group 2 0157098039 132,801.27 01-Nov-2007 0 9.950% 2,091.80 Group 2 0157237223 132,779.96 01-Jun-2007 5 10.375% 7,642.13 Group 2 0157334814 204,965.98 01-Dec-2007 (1) 8.250% 1,324.64 Group 2 0157470998 137,544.23 01-Mar-2007 8 8.850% 9,550.72 Group 2 0157557745 166,331.16 01-Apr-2007 7 9.375% 11,054.08 Group 2 0157592809 138,868.52 01-Nov-2007 0 7.950% 1,724.90 Group 2 0157614173 492,772.33 01-Apr-2007 7 8.750% 30,468.61 Group 2 0157622127 83,231.68 01-Apr-2007 7 10.375% 6,156.52 Group 2 0157670506 61,624.93 01-Nov-2007 0 8.125% 783.43 Group 2 0157690082 522,600.15 01-Nov-2007 0 8.150% 6,665.49 Group 2 0157837311 155,650.12 01-Dec-2007 (1) 8.950% 1,096.29 Group 2 0157848656 121,019.93 01-Sep-2007 2 8.950% 3,407.72 Group 2 0157891888 541,500.00 01-Jul-2007 4 9.375% 24,029.04 Group 2 0157916875 190,073.46 01-Nov-2007 0 8.875% 2,653.42 Group 2 0157982919 438,155.05 01-Mar-2007 8 7.500% 25,527.98 Group 2 0158072322 123,826.12 01-Jun-2007 5 8.600% 5,843.49 Group 2 0158202234 59,830.25 01-Apr-2007 7 9.875% 4,204.68

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~~/(Gain)~~ NoGroup Losses ~~this~~Balance ~~Period~~Amount Percentage Group 1 3 161,798.15 169,162.36 0.188% Group 2 0 0.00 0.00 0.000% Total 3 161,798.15 169,162.36 0.033%

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~~0157484486 ~~period~~11,780.00 ~~Calculation~~12.250% ~~Methodology:~~PA ~~Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance)~~20.00 ~~Conditional~~360 ~~Default~~Group ~~Rate (CDR):~~ 1~~-((1-MDR)^12)~~ ~~SDA~~0157610999 ~~Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0~~94,000.~~02)~~00 ~~else if WAS is greater than 30 and less than or equal to 60 then CDR / 0~~12.6750% ~~else~~DE ~~if WAS is greater than 60 and less than or equal to 120 then CDR / (0~~20.600 -360 ~~((WAS~~Group -1 ~~60)~~0157706128 * 056,138.~~0095))~~00 ~~else if WAS is greater than 120 then CDR / 0~~12.03750% ~~Cumulative~~CO ~~Loss Severity: Sum (Realized Losses) / Sum (Ending Actual Balance for loans that have experienced a loss)~~20.00 360

~~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 50157484486 ~~415~~11,~~880~~770.0031 ~~415~~12,~~059~~405.5273 ~~0 0~~12,405.0073 ~~0.00~~ Group 21 100157610999 193,~~385,871~~931.0002 198,~~382,036~~076.9559 ~~0 0~~98,076.0059 ~~0.00~~Group ~~Total~~1 150157706128 156,~~801,751~~096.0082 158,~~797,096~~680.4704 ~~0 0~~58,680.~~00 0.00~~04

~~Prepayment~~Realized ~~Detail~~Loss Report - ~~Prepayments~~Collateral ~~during~~Summary MDR SDA Current ~~Period~~Month 0.032% Current Month 2.024% 3 Month Average 0.024% 3 Month Average 1.753% 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 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.085% N/A Sep-2007 8.012% N/A Oct-2007 0.040% N/A Oct-2007 3.234% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.032% N/A Dec-2007 2.024% 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 (~~continued~~Cumulative) ~~Summary~~36.242% ~~Substitution~~3 ~~Loans~~Month ~~Liquidated~~Average ~~Loans~~0.285% ~~Curtailments~~3 ~~Original~~Month Average (Cumulative) 25.027% 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 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 1.020% N/A Sep-2007 14.020% N/A Oct-2007 0.476% N/A Oct-2007 19.419% N/A Nov-2007 0.000% N/A Nov-2007 19.419% N/A Dec-2007 0.379% N/A Dec-2007 36.242% 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 0.177% Current Month 11.006% 3 Month Average 0.00084% 3 Month Average 5.622% 12 Month Average 0.00000% 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 0.00000% N/A Apr-2007 0.00000% ~~227~~N/A May-2007 0.82000% 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 0.074% N/A Oct-2007 5.861% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.177% N/A Dec-2007 11.006% 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 2.101% Current Month (Cumulative) 101.016% 3 Month Average 0.996% 3 Month Average (Cumulative) 95.476% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A CDR: Current vs. 12mo Average* Loss Severity: Curr Month(Cum) vs. 12mo Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.886% N/A Oct-2007 92.706% N/A Nov-2007 0.000% N/A Nov-2007 92.706% N/A Dec-2007 2.101% N/A Dec-2007 101.016% 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 0.00011% 3 Month Average 0.881% 12 Month Average 0.00000% 12 Month Average 0.00000% ~~8,634~~MDR: Current vs.88 ~~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 0.000% N/A Apr-2007 0.00000% N/A May-2007 0.00000% N/A May-2007 0.000% N/A Jun-2007 0.00000% N/A Jun-2007 0.00000% ~~8,862~~N/A Jul-2007 0.70000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.104% N/A Sep-2007 9.806% N/A Oct-2007 0.032% N/A Oct-2007 2.643% 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) 10.842% 3 Month Average 0.129% 3 Month Average (Cumulative) 10.842% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A CDR: Current vs. 12mo Average* Loss Severity: Curr Month(Cum) vs. 12mo Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 1.240% N/A Sep-2007 14.020% N/A Oct-2007 0.387% N/A Oct-2007 10.842% N/A Nov-2007 0.000% N/A Nov-2007 10.842% N/A Dec-2007 0.000% N/A Dec-2007 10.842% 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 ~~0156590382~~Balance GABalance ~~20.00~~Count ~~01-Jan-2007~~Balance ~~51,980.00~~Balance ~~51,908.20~~ Group 1 ~~0157369133~~14 ~~WI 73.54 01-Feb-2007 95,600.00 95,365.88 Group~~ 1 ~~0157504473 IL 90.00 01-Mar-2007 139~~,~~500.00 139~~345,~~308~~618.~~29 Group 1 0157523028 WI 47.20 01-Feb-2007 118,000.~~00 ~~117,687.80 Group~~ 1 ~~0157754953 WI 20.00 01-Feb-2007 10~~,~~800.00 10~~336,~~789~~689.3546 ~~Group~~0 ~~2 0153851217 NJ 84~~0.~~15 01-Sep-2006 223,000.~~00 ~~221,106~~0.~~61 Group 2 0157088196 MN 80.~~00 ~~01-Jan-2007 92,000.00 91,928.81~~ Group 2 ~~0157565714~~22 ~~WI 68.18 01-Feb-2007 75~~4,~~000.00 74~~493,~~818~~510.~~65 Group 2 0157577651 SC 85.~~00 ~~01-Mar-2007 137~~4,~~700.00 137~~465,~~447~~752.9456 ~~Group~~0 ~~2 0157734369 WV 68~~0.~~16 01-Mar-2007 122,000.~~00 ~~121,750~~0.~~25 Group 2 0157741695 PA 68.18 01-Mar-2007 75,001.~~00 ~~74,696.64~~Total ~~Group~~36 ~~2 0157754748 NC 80.00 01-Mar-2007 184~~5,~~720.00 184~~839,~~309~~128.~~03 Group 2 0157856386 MD 64.35 01-Mar-2007 148,000.~~00 ~~147~~5,~~729.09 Group 2 0157869793 NM 95.00 01-Mar-2007 256~~802,~~500~~442.0002 ~~256,357.33~~0 ~~Group 2 0157939992 OK 65~~0.~~41 01-Mar-2007 71,950.~~00 ~~71,892~~0.6000

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 Curtailment Group 1Count ~~0156590382~~Balance ~~Loan~~Balance ~~Paid~~Count inBalance ~~Full~~Balance 0Amount ~~12.250% 360 5~~ Group 1 ~~0157369133 Loan Paid in Full~~ 0 80.~~500%~~00 ~~360 4 Group 1 0157504473 Loan Paid in Full 1 9~~0.~~875%~~00 ~~360~~ 3 ~~Group~~161,918.00 ~~1 0157523028 Loan Paid in Full 0 8~~161,632.~~120%~~36 ~~360 4 Group 1 0157754953 Loan Paid in Full~~ (1817.19) ~~12.750% 360 4~~ Group 2 ~~0153851217 Loan Paid in Full~~ 0 80.~~400%~~00 ~~360 9 Group 2 0157088196 Loan Paid in Full (1) 10~~0.~~125%~~00 ~~360 5 Group 2 0157565714 Loan Paid in Full (1) 9.500% 360 4 Group 2 0157577651 Loan Paid in Full~~ 0 80.~~500%~~00 ~~360 3 Group 2 0157734369 Loan Paid in Full~~ 0 7.~~950%~~00 ~~360 3 Group 2 0157741695 Loan Paid in Full (1) 9~~14,074.~~930%~~14 ~~360~~Total 30 ~~Group 2 0157754748 Loan Paid in Full 1 7~~0.~~535%~~00 ~~360 3 Group 2 0157856386 Loan Paid in Full~~ 0 8.~~500%~~00 ~~360~~ 3 ~~Group 2 0157869793 Loan Paid in Full 0 9~~161,918.~~500%~~00 ~~360 3 Group 2 0157939992 Loan Paid in Full 0 12~~161,632.~~375%~~36 ~~360 3~~13,256.95

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 0153881248 CA 32.32 01-Oct-2006 160,000.00 157,817.19 Group 1 20155827454 ~~213~~NC 20.00 01-Nov-2006 18,~~053~~000.00 17,896.76 Group 1 0157187261 NY 72.46 01-Mar-2007 250,001.00 249,401.21 Group 1 0157245515 PA 20.00 01-Feb-2007 14,880.00 14,709.83 Group 1 0157381971 SC 20.00 01-Feb-2007 35,300.00 35,231.03 Group 1 0157484486 PA 20.00 01-Feb-2007 11,780.00 11,756.93 Group 1 0157520826 PA 90.00 01-Mar-2007 76,500.00 76,292.64 Group 1 0157538133 NC 90.00 01-Mar-2007 162,000.00 161,454.82 Group 1 0157581661 NC 20.00 01-Feb-2007 106,696.00 106,299.39 Group 1 0157610999 DE 20.00 01-Feb-2007 94,000.00 93,835.59 Group 1 0157703604 SC 83.28 01-Mar-2007 154,900.00 154,459.61 Group 1 0157706128 CO 20.00 01-Feb-2007 56,138.00 56,039.84 Group 1 0157736976 PA 85.00 01-Mar-2007 73,950.00 73,513.68 Group 1 0157814716 NC 20.00 01-Mar-2007 38,091.00 38,009.06 Group 1 0157998816 WI 55.60 01-Feb-2007 55,600.00 55,175.59 Group 1 0158025148 MD 56.80 01-Mar-2007 96,000.00 93,162.34 Group 1 0158087619 GA 85.00 01-Feb-2007 103,700.00 103,266.31 Group 2 0154633382 GA 80.00 01-Oct-2006 172,~~323~~000.1100 0170,493.45 Group 2 0155009855 ID 66.46 01-Oct-2006 166,150.00 165,320.80 Group 2 50155240997 ~~573~~IA 80.00 01-Nov-2006 219,~~482~~920.2200 12217,~~087~~820.0699 0Group 2 0156482937 UT 82.19 01-Jan-2007 300,000.00 ~~Total~~293,451.23 7Group ~~786~~2 0157036351 IL 95.00 01-Feb-2007 291,~~535~~650.00 290,116.05 Group 2 0157188483 IA 85.00 01-Feb-2007 115,600.00 115,294.29 Group 2 0157313172 CA 48.60 01-Mar-2007 277,000.00 275,560.28 Group 2 0157605296 IL 84.16 01-Feb-2007 186,000.00 184,745.62 Group 2 0157627282 OH 80.00 01-Feb-2007 75,880.00 75,481.02 Group 2 0157658774 WV 70.00 01-Mar-2007 35,350.00 35,252.59 Group 2 0157725284 PA 92.31 01-Mar-2007 180,000.00 179,015.52 Group 2 0157755653 MD 95.00 01-Mar-2007 90,250.00 1490,~~410~~080.81 Group 2 0157775206 FL 85.00 01-Mar-2007 165,750.00 164,833.42 Group 2 0157777103 AZ 85.00 01-Mar-2007 225,250.00 224,850.47 Group 2 0157855909 MI 69.57 01-Mar-2007 80,000.00 79,365.94 Group 2 0157869314 IL 17.17 001-Mar-2007 41,200.00 41,043.27 Group 2 0157889437 MN 80.00 01-Mar-2007 427,200.00 424,803.70 Group 2 0157925215 NV 85.00 01-Mar-2007 756,500.00 752,859.50 Group 2 0157935362 NM 90.00 01-Mar-2007 260,100.00 258,726.54 Group 2 0157983693 KS 80.00 01-Mar-2007 94,560.00 94,358.34 Group 2 0158067579 NJ 100.00 01-Mar-2007 270,000.00 269,468.39 Group 2 0158136911 GA 70.17 13-Jan-2007 63,150.00 62,810.34

Prepayment ~~Penalty~~ Loan Detail - ~~Prepayment~~Prepayments ~~Penalty Paid~~ during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 0153881248 Loan Paid Inin ~~Prepayment~~Full ~~Prepayment~~0 7.500% 360 14 Group 1 0155827454 Loan Paid in Full ~~Prior~~0 ~~Penalty~~11.000% ~~Penalty~~360 13 Group ~~Number~~1 ~~Date~~0157187261 ~~Balance~~Loan ~~Amount~~Paid ~~Waived~~in Full 0 8.375% 360 9 Group 1 ~~0157369133~~0157245515 ~~05/02/2007~~Loan ~~95,365~~Paid in Full 6 12.88250% 360 10 Group 1~~,066~~ 0157381971 Loan Paid in Full 6 12.18250% 360 10 Group 1 0157484486 Liquidation 6 12.250% 360 10 Group 1 0157520826 Loan Paid in Full 3 11.950% 360 9 Group 1 0157538133 Loan Paid in Full 1 10.950% 360 9 Group 1 0157581661 Loan Paid in Full 0 11.00000% 360 10 Group 1 ~~0157523028~~0157610999 ~~05/07/2007~~Liquidation ~~117,687~~6 12.80750% 360 10 Group 1~~,256~~ 0157703604 Loan Paid in Full 0 7.93750% 360 9 Group 1 0157706128 Liquidation 6 12.750% 360 10 Group 1 0157736976 Loan Paid in Full 0 8.00250% 360 9 Group 1 0157814716 Loan Paid in Full 0 13.000% 360 9 Group 1 0157998816 Loan Paid in Full 0 7.500% 180 10 Group 1 0158025148 Loan Paid in Full (1) 7.625% 180 9 Group 1 0158087619 Loan Paid in Full 0 10.445% 360 10 Group 2 ~~0157088196~~0154633382 ~~05/23/2007~~Loan ~~91,928~~Paid in Full 0 8.81570% 360 14 Group 2 0155009855 Loan Paid in Full 0 11.875% 360 14 Group 2 0155240997 Loan Paid in Full 0 7.750% 360 13 Group 2 0156482937 Loan Paid in Full (1~~,530~~) 10.04125% 360 11 Group 2 0157036351 Loan Paid in Full 0 9.00700% 360 10 Group 2 ~~0157565714~~0157188483 ~~05/30/2007~~Loan ~~74,818~~Paid in Full 0 12.65575% ~~934~~360 10 Group 2 0157313172 Loan Paid in Full 0 8.15875% 360 9 Group 2 0157605296 Loan Paid in Full 0 8.00125% 360 10 Group 2 ~~0157741695~~0157627282 ~~05/15/2007~~Loan ~~74,696~~Paid in Full 0 9.64350% ~~1,493~~360 10 Group 2 0157658774 Loan Paid in Full 0 11.93875% 360 9 Group 2 0157725284 Loan Paid in Full 0 8.00625% 360 9 Group 2 ~~0157754748~~0157755653 ~~05/31/2007~~Loan ~~184,309~~Paid in Full 0 9.03250% ~~3,688~~360 9 Group 2 0157775206 Loan Paid in Full 0 8.94625% 360 9 Group 2 0157777103 Loan Paid in Full 0 9.00375% 360 9 Group 2 ~~0157856386~~0157855909 ~~05/30/2007~~Loan ~~147,729~~Paid in Full 0 6.09750% ~~4,440~~360 9 Group 2 0157869314 Loan Paid in Full 0 10.00375% 360 9 Group 2 0157889437 Loan Paid in Full 0 8.00500% 360 9 Group 2 0157925215 Loan Paid in Full 0 9.250% 360 9 Group 2 0157935362 Loan Paid in Full 0 9.950% 360 9 Group 2 0157983693 Loan Paid in Full 0 8.750% 360 9 Group 2 0158067579 Loan Paid in Full 0 9.875% 360 9 Group 2 0158136911 Loan Paid in Full 0 9.240% 360 11

~~Summary~~Prepayment ~~SMM~~Penalty ~~CPR~~Detail ~~PSA~~- ~~Current~~Prepayment ~~Month~~Penalty ~~0.335%~~Paid ~~Current~~during ~~Month 3.943%~~ Current ~~Month~~Period ~~585.761%~~Prepayment 3Prepayment ~~Month~~Summary ~~Average~~Loan ~~0.323%~~Prior 3Penalty ~~Month~~Penalty ~~Average~~Count ~~3.800%~~Balance 3Amount ~~Month~~Waived ~~Average~~Group 820.719% 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. 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 1~~.967%~~ ~~N/A~~6 ~~Apr-2007 717~~665,506.~~135%~~98 ~~N/A May-2007 5.490% N/A May-2007 1~~14,~~159~~856.~~260%~~51 N/A Jun-2007 3.943% N/A Jun-2007 585.761% 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 0.~~436%~~00 Current Month 5.107% Current Month 716.613% 3 Month Average 0.257% 3 Month Average 3.019% 3 Month Average 510.146% 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. 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 0.355% N/A Apr-2007 112.543% N/A May-2007 3.597% N/A May-2007 701.282% N/A Jun-2007 5.107% N/A Jun-2007 716.613% 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~~6 ~~CPR PSA Current Month 0~~696,537.~~313%~~90 ~~Current Month 3~~14,395.~~692%~~23 ~~Current Month 555.414% 3 Month Average~~ 0.~~337%~~00 3Total ~~Month Average 3.964% 3 Month Average 897.020%~~ 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. 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 2.308% N/A Apr-2007 869.250% N/A May-2007 5.891% N/A May-2007 1,~~266~~362,044.~~397%~~88 ~~N/A Jun-2007 3~~29,251.~~692%~~74 N/A Jun-2007 555.414% 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

Prepayment Rates

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

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

Interest Rate Stratification Summary Group 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 0 0.00 0.000 0 0.00 0.000 5.500 5.999 7 2,~~753~~743,~~312~~082.8699 0.~~512~~543 1 ~~294~~292,~~180~~163.6850 0.~~310~~325 6.000 6.499 15 4,~~024~~006,~~187~~379.8604 0.~~748~~793 2 ~~418~~412,~~012~~278.4883 0.~~441~~459 6.500 6.999 ~~136~~133 3534,~~298~~818,~~097~~442.0834 6.~~563~~892 19 54,~~009~~985,~~313~~385.0647 5.~~281~~546 7.000 7.499 ~~160~~154 3534,~~412~~454,~~317~~541.9525 6.~~585~~820 2523 5,~~622~~409,~~831~~437.1158 56.~~928~~018 7.500 7.999 ~~464~~444 9792,~~977~~605,~~641~~869.6402 18.~~218~~331 8883 1514,~~256~~610,~~692~~469.0193 16.~~084~~255 8.000 8.499 ~~309~~296 5955,~~629~~759,~~004~~696.6151 11.~~087~~037 5551 98,~~681~~843,~~480~~604.6296 109.~~206~~839 8.500 8.999 ~~687~~659 ~~110~~105,~~343~~098,~~826~~987.7213 20.~~517~~804 ~~127~~125 14,~~898~~591,~~161~~741.0219 1516.~~706~~234 9.000 9.499 ~~332~~312 5349,~~690~~576,~~600~~956.9522 9.~~983~~814 50 6,~~721~~696,~~508~~511.8468 7.~~086~~450 9.500 9.999 ~~535~~499 7367,~~731~~252,~~853~~108.8317 13.~~710~~312 9691 98,~~659~~876,~~362~~898.9312 109.~~183~~876 10.000 10.499 ~~157~~147 1917,~~555~~665,~~244~~124.7836 3.~~636~~497 4443 3,~~664~~548,~~380~~396.2346 3.~~863~~948 10.500 10.999 ~~234~~218 2119,~~675~~654,~~271~~195.2353 43.~~030~~890 ~~100~~93 65,~~743~~814,~~434~~078.2130 76.~~109~~468 11.000 11.499 9387 65,~~232~~642,~~781~~610.1964 1.~~159~~117 5653 2,~~927~~758,~~411~~264.1635 3.~~086~~069 11.500 11.999 ~~128~~121 76,~~071~~603,~~179~~217.7072 1.~~315~~307 9894 4,~~820~~608,~~718~~865.6240 5.~~082~~128 12.000 12.499 ~~111~~99 54,~~478~~686,~~695~~805.0460 10.~~019~~928 ~~101~~91 4,~~575~~070,~~531~~257.7456 4.~~824~~528 12.500 12.999 ~~106~~103 4,~~440~~165,~~905~~525.8274 0.~~826~~825 ~~102~~100 43,~~145~~985,~~044~~259.2633 4.~~370~~434 13.000 13.499 1615 ~~419~~380,~~148~~429.0870 0.~~078~~075 1615 ~~419~~380,~~148~~429.0870 0.~~442~~423 13.500 13.999 1 74,~~737~~639.8833 0.~~014~~015 0 0.00 0.000 >= 14.000 0 0.00 0.000 0 0.00 0.000 Total 3,~~491~~310 ~~537~~505,~~808~~188,~~807~~611.2229 100.000 ~~980~~934 9489,~~857~~884,~~211~~042.0536 100.000

Interest Rate Stratification (continued) Group 2 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.500 0 0.00 0.000 5.500 5.999 6 2,~~459~~450,~~132~~919.1849 0.~~555~~590 6.000 6.499 13 3,~~606~~594,~~175~~100.3821 0.~~814~~865 6.500 6.999 ~~117~~114 3029,~~288~~833,~~784~~056.0287 67.~~838~~183 7.000 7.499 ~~135~~131 29,~~789~~045,~~486~~103.8467 6.~~725~~994 7.500 7.999 ~~376~~361 8277,~~720~~995,~~949~~399.6309 18.~~675~~780 8.000 8.499 ~~254~~245 4946,~~947~~916,~~523~~091.9955 11.~~276~~297 8.500 8.999 ~~560~~534 9590,~~445~~507,~~665~~245.7094 21.~~548~~793 9.000 9.499 ~~282~~262 4642,~~969~~880,~~092~~444.1154 10.~~604~~325 9.500 9.999 ~~439~~408 6458,~~072~~375,~~490~~210.9005 14.~~465~~056 10.000 10.499 ~~113~~104 1514,~~890~~116,~~864~~727.5590 3.~~587~~399 10.500 10.999 ~~134~~125 1413,~~931~~840,~~837~~117.0223 3.~~371~~333 11.000 11.499 3734 32,~~305~~884,~~370~~346.0329 0.~~746~~695 11.500 11.999 3027 21,~~250~~994,~~461~~352.0832 0.~~508~~480 12.000 12.499 108 ~~903~~616,~~163~~548.3004 0.~~204~~148 12.500 12.999 43 ~~295~~180,~~861~~266.5641 0.~~067~~043 13.000 13.499 0 0.00 0.000 13.500 13.999 1 74,~~737~~639.8833 0.~~017~~018 >= 14.000 0 0.00 0.000 Total 2,~~511~~376 ~~442~~415,~~951~~304,~~596~~568.1793 100.000

Filing Compare · Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust