10-D 1 hbv07007_10d-200712.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: November 2, 2007 to December 1, 2007 Commission File Number of issuing entity: 333-140279-13 HarborView Mortgage Loan Trust 2007-7 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140279 Greenwich Capital Acceptance, Inc. (Exact name of depositor as specified in its charter) Greenwich Capital Financial Products, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2200935 54-2200936 54-2200937 54-2200938 54-6760587 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1A-1A _____ _____ __X___ ____________ 2A-1A _____ _____ __X___ ____________ 2A-1B _____ _____ __X___ ____________ 2A-1C _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ B-7 _____ _____ __X___ ____________ B-8 _____ _____ __X___ ____________ Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On December 26, 2007 a distribution was made to holders of HarborView Mortgage Loan Trust 2007-7. 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. Pre-Funding: The tables attached as an Exhibit to this Form 10D reflect the conveyance of subsequent mortgage loans to the trust fund during the pre-funding period. As of December 19, 2007, the mortgage loans had the approximate characteristics shown in the tables. Please see Item 9, Exhibit 99.2 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of HarborView Mortgage Loan Trust 2007-7, relating to the December 26, 2007 distribution. (99.2) Prefunding Mortgage Loan Tables (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. HarborView Mortgage Loan Trust 2007-7 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: January 7, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of HarborView Mortgage Loan Trust 2007-7, relating to the December 26, 2007 distribution. EX-99.2 Prefunding Mortgage Loan Table EX-99.1 HarborView Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Distribution Date: 12/26/2007 HarborView Mortgage Loan Trust Mortgage Loan Pass-Through Certificates Series 2007-7 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1A-1A 411640AA3 1012/24/2007 65.~~12375~~78313% ~~531~~522,~~326~~596,~~000~~764.0028 2,~~078~~518,~~757~~537.6352 2A-1A 411640AB1 1012/24/2007 65.~~12375~~78313% ~~539~~533,~~536~~173,~~000~~220.0075 2,~~110~~569,~~878~~508.4037 2A-1B 411640AC9 1012/24/2007 65.~~12375~~78313% ~~224~~222,~~807~~155,~~000~~838.0005 ~~879~~1,~~533~~070,630.9708 2A-1C 411640AD7 1012/24/2007 65.~~12375~~78313% ~~134~~133,~~884~~293,~~000~~305.0019 ~~527~~642,~~719~~377.6009 B-1 411640AE5 1012/24/2007 65.~~12375~~78313% 34,511,000.00 ~~135~~166,~~020~~318.6900 B-2 411640AF2 1012/24/2007 65.~~12375~~78313% 51,766,000.00 ~~202~~249,~~529~~474.0859 B-3 411640AG0 1012/24/2007 65.~~32375~~98313% 18,077,000.00 7390,~~034~~130.2287 B-4 411640AH8 1012/24/2007 6.~~42375~~08313% 17,256,000.00 7087,~~819~~475.7041 B-5 411640AJ4 1012/24/2007 6.~~52375~~18313% 15,612,000.00 6580,~~070~~442.0652 B-6 411640AK1 1012/24/2007 6.~~52375~~18313% 12,325,000.00 5163,~~370~~505.0090 B-7 411640AL9 1012/24/2007 6.~~52375~~18313% 8,217,000.00 3442,~~248~~338.0698 B-8 411640AM7 1012/24/2007 6.~~52375~~18313% 10,682,000.00 4455,~~522~~040.0616 B-9 411640AN5 1012/24/2007 6.~~52375~~18313% 11,504,000.00 4759,~~948~~275.1161 C 411640AP0 0911/2830/2007 0.00000% 32,~~866~~867,~~782~~397.9166 21,~~956~~703,~~897~~845.4036 P 411640AQ8 0911/2830/2007 0.00000% 100.00 ~~104~~150,~~619~~195.75 R 411640AR6 0911/2830/2007 0.00000% 0.00 0.00 ES HARBOR077ES 0911/2830/2007 0.00000% 0.00 3944,~~946~~658.6455 LT-R HARBOR077LTR 0911/2830/2007 0.00000% 0.00 0.00 Totals 1,~~643~~624,~~369~~036,~~882~~625.9193 9,~~422~~593,~~915~~754.3776

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1A-1A 32,~~713~~655,~~888~~320.3470 0.00 ~~527~~519,~~612~~941,~~111~~443.6658 5,~~792~~173,~~645~~858.9722 0.00 2A-1A 42,~~141~~651,~~152~~010.9778 0.00 ~~535~~530,~~394~~522,~~847~~209.0397 65,~~252~~220,~~031~~519.3715 0.00 2A-1B 1,~~725~~104,~~482~~589.9646 0.00 ~~223~~221,~~081~~051,~~517~~248.0459 2,~~605~~175,~~016~~219.9354 0.00 2A-1C 1662,~~035,288~~752.2470 0.00 ~~133~~132,~~848~~630,~~711~~552.7649 1,~~563~~305,~~007~~129.8479 0.00 B-1 0.00 0.00 34,511,000.00 ~~135~~166,~~020~~318.6900 0.00 B-2 0.00 0.00 51,766,000.00 ~~202~~249,~~529~~474.0859 0.00 B-3 0.00 0.00 18,077,000.00 7390,~~034~~130.2287 0.00 B-4 0.00 0.00 17,256,000.00 7087,~~819~~475.7041 0.00 B-5 0.00 0.00 15,612,000.00 6580,~~070~~442.0652 0.00 B-6 0.00 0.00 12,325,000.00 5163,~~370~~505.0090 0.00 B-7 0.00 0.00 8,217,000.00 3442,~~248~~338.0698 0.00 B-8 0.00 0.00 10,682,000.00 4455,~~522~~040.0616 0.00 B-9 0.00 0.00 11,504,000.00 4759,~~948~~275.1161 0.00 C 0.00 0.00 32,867,397.66 21,~~956~~703,~~897~~845.4036 0.00 P 0.00 0.00 100.00 ~~104~~150,~~619~~195.75 0.00 R 0.00 0.00 0.00 0.00 0.00 ES 0.00 0.00 0.00 3944,~~946~~658.6455 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 107,~~615~~073,~~812~~673.5164 0.00 1,~~632~~616,~~754~~962,~~685~~952.1529 2016,~~038~~667,~~727~~428.8840 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1A-1A 531,326,000.00 ~~531~~522,~~326~~596,~~000~~764.0028 0.00 32,~~713~~655,~~888~~320.3470 0.00 2A-1A 539,536,000.00 ~~539~~533,~~536~~173,~~000~~220.0075 0.00 42,~~141~~651,~~152~~010.9778 0.00 2A-1B 224,807,000.00 ~~224~~222,~~807~~155,~~000~~838.0005 0.00 1,~~725~~104,~~482~~589.9646 0.00 2A-1C 134,884,000.00 ~~134~~133,~~884~~293,~~000~~305.0019 0.00 1662,~~035,288~~752.2470 0.00 B-1 34,511,000.00 34,511,000.00 0.00 0.00 0.00 B-2 51,766,000.00 51,766,000.00 0.00 0.00 0.00 B-3 18,077,000.00 18,077,000.00 0.00 0.00 0.00 B-4 17,256,000.00 17,256,000.00 0.00 0.00 0.00 B-5 15,612,000.00 15,612,000.00 0.00 0.00 0.00 B-6 12,325,000.00 12,325,000.00 0.00 0.00 0.00 B-7 8,217,000.00 8,217,000.00 0.00 0.00 0.00 B-8 10,682,000.00 10,682,000.00 0.00 0.00 0.00 B-9 11,504,000.00 11,504,000.00 0.00 0.00 0.00 C 32,866,782.91 32,~~866~~867,~~782~~397.9166 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 ES 0.00 0.00 0.00 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 1,643,369,882.91 1,~~643~~624,~~369~~036,~~882~~625.9193 0.00 107,~~615~~073,~~812~~673.5164 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1A-1A 0.00 32,~~713~~655,~~888~~320.3470 ~~527~~519,~~612~~941,~~111~~443.6658 0.~~99301015~~97857331 32,~~713~~655,~~888~~320.3470 2A-1A 0.00 42,~~141~~651,~~152~~010.9778 ~~535~~530,~~394~~522,~~847~~209.0397 0.~~99232460~~98329344 42,~~141~~651,~~152~~010.9778 2A-1B 0.00 1,~~725~~104,~~482~~589.9646 ~~223~~221,~~081~~051,~~517~~248.0459 0.~~99232460~~98329344 1,~~725~~104,~~482~~589.9646 2A-1C 0.00 1662,~~035,288~~752.2470 ~~133~~132,~~848~~630,~~711~~552.7649 0.~~99232460~~98329344 1662,~~035,288~~752.2470 B-1 0.00 0.00 34,511,000.00 1.00000000 0.00 B-2 0.00 0.00 51,766,000.00 1.00000000 0.00 B-3 0.00 0.00 18,077,000.00 1.00000000 0.00 B-4 0.00 0.00 17,256,000.00 1.00000000 0.00 B-5 0.00 0.00 15,612,000.00 1.00000000 0.00 B-6 0.00 0.00 12,325,000.00 1.00000000 0.00 B-7 0.00 0.00 8,217,000.00 1.00000000 0.00 B-8 0.00 0.00 10,682,000.00 1.00000000 0.00 B-9 0.00 0.00 11,504,000.00 1.00000000 0.00 C 0.00 0.00 32,867,397.66 1.00001870 0.00 P 0.00 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 ES 0.00 0.00 0.00 0.00000000 0.00 LT-R 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 107,~~615~~073,~~812~~673.5164 1,~~632~~616,~~754~~962,~~685~~952.1529 0.~~99354059~~98393123 107,~~615~~073,~~812~~673.5164 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 1A-1A 531,326,000.00 ~~1000~~983.~~00000000~~57084780 0.00000000 64.~~98984868~~99753579 0.00000000 2A-1A 539,536,000.00 ~~1000~~988.~~00000000~~20694217 0.00000000 74.~~67539695~~91350119 0.00000000 2A-1B 224,807,000.00 ~~1000~~988.~~00000000~~20694218 0.00000000 74.~~67539694~~91350118 0.00000000 2A-1C 134,884,000.00 ~~1000~~988.~~00000000~~20694219 0.00000000 74.~~67539693~~91350123 0.00000000 B-1 34,511,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 51,766,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 18,077,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-4 17,256,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-5 15,612,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-6 12,325,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-7 8,217,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-8 10,682,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-9 11,504,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 C 32,866,782.91 1000.~~00000000~~01870429 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 ES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 LT-R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1A-1A 0.00000000 64.~~98984868~~99753579 ~~993~~978.~~01015132~~57331202 0.~~99301015~~97857331 64.~~98984868~~99753579 2A-1A 0.00000000 74.~~67539695~~91350119 ~~992~~983.~~32460305~~29344098 0.~~99232460~~98329344 74.~~67539695~~91350119 2A-1B 0.00000000 74.~~67539694~~91350118 ~~992~~983.~~32460306~~29344100 0.~~99232460~~98329344 74.~~67539694~~91350118 2A-1C 0.00000000 74.~~67539693~~91350123 ~~992~~983.~~32460307~~29344096 0.~~99232460~~98329344 74.~~67539693~~91350123 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 C 0.00000000 0.00000000 1000.01870429 1.00001870 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1A-1A 1011/0226/07 - 1012/2425/07 2330 65.~~12375~~78313% ~~531~~522,~~326~~596,~~000~~764.0028 2,~~078~~518,~~757~~537.6352 0.00 2A-1A 1011/0226/07 - 1012/2425/07 2330 65.~~12375~~78313% ~~539~~533,~~536~~173,~~000~~220.0075 2,~~110~~569,~~878~~508.4037 0.00 2A-1B 1011/0226/07 - 1012/2425/07 2330 65.~~12375~~78313% ~~224~~222,~~807~~155,~~000~~838.0005 ~~879~~1,~~533~~070,630.9708 0.00 2A-1C 1011/0226/07 - 1012/2425/07 2330 65.~~12375~~78313% ~~134~~133,~~884~~293,~~000~~305.0019 ~~527~~642,~~719~~377.6009 0.00 B-1 1011/0226/07 - 1012/2425/07 2330 65.~~12375~~78313% 34,511,000.00 ~~135~~166,~~020~~318.6900 0.00 B-2 1011/0226/07 - 1012/2425/07 2330 65.~~12375~~78313% 51,766,000.00 ~~202~~249,~~529~~474.0859 0.00 B-3 1011/0226/07 - 1012/2425/07 2330 65.~~32375~~98313% 18,077,000.00 7390,~~034~~130.2287 0.00 B-4 1011/0226/07 - 1012/2425/07 2330 6.~~42375~~08313% 17,256,000.00 7087,~~819~~475.7041 0.00 B-5 1011/0226/07 - 1012/2425/07 2330 6.~~52375~~18313% 15,612,000.00 6580,~~070~~442.0652 0.00 B-6 1011/0226/07 - 1012/2425/07 2330 6.~~52375~~18313% 12,325,000.00 5163,~~370~~505.0090 0.00 B-7 1011/0226/07 - 1012/2425/07 2330 6.~~52375~~18313% 8,217,000.00 3442,~~248~~338.0698 0.00 B-8 1011/0226/07 - 1012/2425/07 2330 6.~~52375~~18313% 10,682,000.00 4455,~~522~~040.0616 0.00 B-9 1011/0226/07 - 1012/2425/07 2330 6.~~52375~~18313% 11,504,000.00 4759,~~948~~275.1161 0.00 C N/A N/A 0.00000% 32,~~866~~867,~~782~~397.9166 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 ES N/A N/A 0.00000% 0.00 0.00 0.00 LT-R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 67,~~321~~695,~~451~~055.5810 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1A-1A 0.00 0.00 2,~~078~~518,~~757~~537.6352 0.00 ~~527~~519,~~612~~941,~~111~~443.6658 2A-1A 0.00 0.00 2,~~110~~569,~~878~~508.4037 0.00 ~~535~~530,~~394~~522,~~847~~209.0397 2A-1B 0.00 0.00 ~~879~~1,~~533~~070,630.9708 0.00 ~~223~~221,~~081~~051,~~517~~248.0459 2A-1C 0.00 0.00 ~~527~~642,~~719~~377.6009 0.00 ~~133~~132,~~848~~630,~~711~~552.7649 B-1 0.00 0.00 ~~135~~166,~~020~~318.6900 0.00 34,511,000.00 B-2 0.00 0.00 ~~202~~249,~~529~~474.0859 0.00 51,766,000.00 B-3 0.00 0.00 7390,~~034~~130.2287 0.00 18,077,000.00 B-4 0.00 0.00 7087,~~819~~475.7041 0.00 17,256,000.00 B-5 0.00 0.00 6580,~~070~~442.0652 0.00 15,612,000.00 B-6 0.00 0.00 5163,~~370~~505.0090 0.00 12,325,000.00 B-7 0.00 0.00 3442,~~248~~338.0698 0.00 8,217,000.00 B-8 0.00 0.00 4455,~~522~~040.0616 0.00 10,682,000.00 B-9 0.00 0.00 4759,~~948~~275.1161 0.00 11,504,000.00 C 0.00 0.00 21,~~956~~703,~~897~~845.4036 0.00 32,867,397.66 P 0.00 0.00 ~~104~~150,~~619~~195.75 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 ES 0.00 0.00 3944,~~946~~658.6455 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 9,~~422~~593,~~915~~754.3776 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1A-1A 531,326,000.00 65.~~12375~~78313% ~~1000~~983.~~00000000~~57084780 34.~~91239584~~74009840 0.00000000 2A-1A 539,536,000.00 65.~~12375~~78313% ~~1000~~988.~~00000000~~20694217 34.~~91239584~~76244100 0.00000000 2A-1B 224,807,000.00 65.~~12375~~78313% ~~1000~~988.~~00000000~~20694218 34.~~91239583~~76244103 0.00000000 2A-1C 134,884,000.00 65.~~12375~~78313% ~~1000~~988.~~00000000~~20694219 34.~~91239584~~76244099 0.00000000 B-1 34,511,000.00 65.~~12375~~78313% 1000.00000000 34.~~91239576~~81927501 0.00000000 B-2 51,766,000.00 65.~~12375~~78313% 1000.00000000 34.~~91239578~~81927501 0.00000000 B-3 18,077,000.00 65.~~32375~~98313% 1000.00000000 4.~~04017370~~98594180 0.00000000 B-4 17,256,000.00 6.~~42375~~08313% 1000.00000000 45.~~10406236~~06927503 0.00000000 B-5 15,612,000.00 6.~~52375~~18313% 1000.00000000 45.~~16795158~~15260825 0.00000000 B-6 12,325,000.00 6.~~52375~~18313% 1000.00000000 45.~~16795132~~15260852 0.00000000 B-7 8,217,000.00 6.~~52375~~18313% 1000.00000000 45.~~16795181~~15260801 0.00000000 B-8 10,682,000.00 6.~~52375~~18313% 1000.00000000 45.~~16795169~~15260813 0.00000000 B-9 11,504,000.00 6.~~52375~~18313% 1000.00000000 45.~~16795115~~15260866 0.00000000 C 32,866,782.91 0.00000% 1000.~~00000000~~01870429 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 ES 0.00 0.00000% 0.00000000 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1A-1A 0.00000000 0.00000000 34.~~91239584~~74009840 0.00000000 ~~993~~978.~~01015132~~57331202 2A-1A 0.00000000 0.00000000 34.~~91239584~~76244100 0.00000000 ~~992~~983.~~32460305~~29344098 2A-1B 0.00000000 0.00000000 34.~~91239583~~76244103 0.00000000 ~~992~~983.~~32460306~~29344100 2A-1C 0.00000000 0.00000000 34.~~91239584~~76244099 0.00000000 ~~992~~983.~~32460307~~29344096 B-1 0.00000000 0.00000000 34.~~91239576~~81927501 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 34.~~91239578~~81927501 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 4.~~04017370~~98594180 0.00000000 1000.00000000 B-4 0.00000000 0.00000000 45.~~10406236~~06927503 0.00000000 1000.00000000 B-5 0.00000000 0.00000000 45.~~16795158~~15260825 0.00000000 1000.00000000 B-6 0.00000000 0.00000000 45.~~16795132~~15260852 0.00000000 1000.00000000 B-7 0.00000000 0.00000000 45.~~16795181~~15260801 0.00000000 1000.00000000 B-8 0.00000000 0.00000000 45.~~16795169~~15260813 0.00000000 1000.00000000 B-9 0.00000000 0.00000000 45.~~16795115~~15260866 0.00000000 1000.00000000 C 0.00000000 0.00000000 8951.~~96613414~~84095336 0.00000000 1000.01870429 P 0.00000000 0.00000000 ~~1046197~~1501957.50000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2016,~~129~~405,~~567~~263.0859 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0503,045.0084 Servicer Advances ~~242~~300,~~545~~169.0075 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties ~~104~~150,~~619~~195.75 Swap/Cap Payments 0.00 Total Deposits 2017,~~476~~358,~~731~~674.8393 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0249,753.0093 Total Administration Fees ~~438~~441,~~003~~492.9560 Payment of Interest and Principal 2016,~~038~~667,~~727~~428.8840 Total Withdrawals (Pool Distribution Amount) 2017,~~476~~358,~~731~~674.8393 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~424~~428,~~859~~128.0308 Credit Risk Manager Fee - Clayton Fixed Income Services 6,~~572~~682.4626 Master Servicing Fee - Wells Fargo Bank, N.A. 6,~~572~~682.4626 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~438~~441,~~003~~492.9560 *Servicer Payees include: CENTRAL MORTGAGE; COUNTRYWIDE HOME LOANS SERVICING LP; DOWNEY SAVINGS AND LOAN ASSOCIATION; GMAC MORTGAGE, ~~CORPORATION~~LLC; GREENPOINT MORTGAGE FUNDING, INC.; INDYMAC BANK, F.S.B.; NATIONAL CITY MORTGAGE CO.; PAUL FINANCIAL, LLC; RESIDENTIAL FUNDING CORPORATION, LLC

Collateral Statement Group 1 2 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~448464~~418715 7.~~453138~~422419 Weighted Average Net Rate 7.~~115723~~085864 7.~~135852~~102395 Weighted Average Pass-Through Rate 7.~~042156~~012248 7.~~080704~~049956 Weighted Average Remaining Term ~~371~~370 ~~378~~376 Principal And Interest Constant 2,~~347~~305,~~553~~533.0125 3,~~739~~854,~~056~~157.5654 Beginning Loan Count 2,~~363~~317 12,~~987~~011 Loans Paid in Full 20 15 (32) Ending Loan Count 2,~~343~~302 12,~~972~~043 Beginning Scheduled Balance ~~604~~595,~~689~~960,~~758~~738.9327 ~~972~~985,~~707~~515,~~197~~736.3579 Ending Scheduled Balance ~~600~~593,~~976~~305,~~085~~417.6557 ~~965~~1,~~805~~003,~~672~~361,387.8597 Actual Ending Collateral Balance ~~599~~592,~~774~~102,~~051~~063.2514 ~~963~~1,~~765~~001,~~333~~203,088.3291 Scheduled Principal 3930,~~972~~318.3910 5829,~~227~~426.6590 Unscheduled Principal 54,~~119~~034,~~461~~172.8697 96,~~203~~797,~~901~~381.8419 Negative Amortized Principal ~~(1,445,760.97)~~* ~~(2,360,604.99)~~* Scheduled Interest 3,~~753~~684,~~341~~385.5952 6,~~041~~233,~~433~~185.9079 Servicing Fees ~~167~~165,~~670~~304.8785 ~~257~~262,~~188~~823.1623 Master Servicing Fees 2,~~519~~483.5716 4,~~052~~199.8910 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 34,~~551~~077.5414 4045,~~649~~755.3836 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 3,~~548~~482,~~599~~520.6137 5,~~739~~920,~~543~~408.4710 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 4421,~~993~~275.6875 59128,~~626~~920.0700 Prepayment Penalty Paid Count 54 59 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 7.~~451346~~420830 Weighted Average Net Rate 7.~~128136~~095973 Weighted Average Pass-Through Rate 7.~~065927~~035748 Weighted Average Remaining Term ~~376~~374 Principal And Interest Constant 6,~~086~~159,~~609~~690.5779 Beginning Loan Count 4,~~350~~328 Loans Paid in Full 35(17) Ending Loan Count 4,~~315~~345 Beginning Scheduled Balance 1,~~577~~581,~~396~~476,~~956~~475.2806 Ending Scheduled Balance 1,~~566~~596,~~781~~666,~~758~~805.5054 Actual Ending Collateral Balance 1,~~563~~593,~~539~~305,~~384~~152.5705 Scheduled Principal 9859,~~200~~745.0400 Unscheduled Principal 1410,~~323~~831,~~363~~554.7016 Negative Amortized Principal (3,~~806~~817,~~365~~625.9652) Scheduled Interest 9,~~794~~917,~~775~~571.4931 Servicing Fees ~~424~~428,~~859~~128.0308 Master Servicing Fees 6,~~572~~682.4626 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 7579,~~200~~832.9250 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 9,~~288~~402,~~143~~928.0847 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount ~~104~~150,~~619~~195.75 Prepayment Penalty Paid Count 1013 Special Servicing Fee 0.00 * This data is currently not provided for reporting.

Miscellaneous Reporting - Deal Level Miscellaneous Reporting Item Value Beginning Prefunding Account Balance (only applied to Group 2) $6542,~~972~~560,~~926~~150.3456 Ending Prefunding Account Balance (only applied to Group 2) $6516,~~972~~806,~~926~~303.3402

Additional Reporting - Deal Level Informational Reporting Group 1 MTA Loan Balance 0.00 Group 2 MTA Loan Balance 0.00 Miscellaneous Reporting Class B1 Ending Apportioned Balance 11,896,878.90 Class B2 Ending Apportioned Balance 17,845,145.99 Class B3 Ending Apportioned Balance 6,231,632.81 Class B4 Ending Apportioned Balance 5,948,611.81 Class B5 Ending Apportioned Balance 5,381,880.37 Class B6 Ending Apportioned Balance 4,248,762.21 Class B7 Ending Apportioned Balance 2,832,623.05 Class B8 Ending Apportioned Balance 3,682,375.49 Class B9 Ending Apportioned Balance 3,965,741.21 Class B1 Ending Apportioned Balance 22,614,121.10 Class B2 Ending Apportioned Balance 33,920,854.01 Class B3 Ending Apportioned Balance 11,845,367.19 Class B4 Ending Apportioned Balance 11,307,388.19 Class B5 Ending Apportioned Balance 10,230,119.63 Class B6 Ending Apportioned Balance 8,076,237.79 Class B7 Ending Apportioned Balance 5,384,376.95 Class B8 Ending Apportioned Balance 6,999,624.51 Class B9 Ending Apportioned Balance 7,538,258.79 Group 1 Available Funds 7,298,087.36 Group 2 Available Funds 12,700,693.87 Structural Reporting ~~Group 1 Adjusted Cap Rate 7.042156% Group 2 Adjusted Cap Rate 6.630965%~~ Net Monthly Excess Flow 21,~~956~~703,~~897~~845.4038 Overcollateralization Amount 32,867,397.66 Overcollateralization Increase Amount ~~614~~0.7500 Overcollateralization Reduction 0.00 Overcollateralization Deficiency ~~614~~0.7300 Overcollateralization Surplus 0.00 Specified Overcollateralization Amount 32,867,397.66 Trigger Event Reporting Delinquency Trigger Calculated Value 0.~~287516~~805864% Threshold Value 2.~~817999~~845529% Trigger Result Pass Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.300000% Calculated Value 0.000000% Trigger Event Trigger Result N/A

~~Delinquency~~Additional ~~Status~~Reporting - ~~OTS~~Group ~~Delinquency~~Level ~~Calculation~~Informational ~~Method~~Reporting ~~DELINQUENT~~1 ~~BANKRUPTCY~~Group ~~FORECLOSURE~~1 ~~REO~~MTA ~~Total~~Loan ~~No.~~Balance ~~of Loans No~~0.00 of2 ~~Loans~~Group ~~No.~~2 ofMTA ~~Loans~~Loan ~~No. of Loans No. of Loans Actual~~ Balance ~~Actual Balance Actual Balance Actual Balance Actual Balance~~ 0~~-29 Days 0 0 0 0 0~~.00 ~~0.00~~Miscellaneous ~~0.00~~Reporting ~~0.00~~1 30Class ~~Days~~B1 27Ending 0Apportioned 0Balance ~~0 27 10~~11,~~578~~896,~~654~~879.7041 ~~0.00~~Class ~~0.00~~B2 ~~0.00~~Ending 10Apportioned Balance 17,~~578~~845,~~654~~146.7075 60Class ~~Days~~B3 10Ending 0Apportioned 0Balance ~~0 10 4~~6,~~665~~231,~~546~~633.6308 ~~0.00~~Class ~~0.00~~B4 ~~0.00~~Ending 4Apportioned Balance 5,~~665~~948,~~546~~612.6307 90Class ~~Days~~B5 0Ending 0Apportioned 0Balance ~~0 0 0~~5,381,880.0060 ~~0.00~~Class ~~0.00~~B6 ~~0.00~~Ending ~~0.00~~Apportioned ~~120~~Balance ~~Days 0 0 0 0 0 0~~4,248,762.0039 ~~0.00~~Class ~~0.00~~B7 ~~0.00~~Ending ~~0.00~~Apportioned ~~150~~Balance ~~Days 0 0 0 0 0 0~~2,832,623.0017 ~~0.00~~Class ~~0.00~~B8 ~~0.00~~Ending ~~0.00~~Apportioned ~~180+~~Balance ~~Days 0 0 0 0 0 0~~3,682,375.0064 ~~0.00~~Class ~~0.00~~B9 ~~0.00~~Ending ~~0.00~~Apportioned ~~Totals~~Balance ~~37 0 0 0 37 15~~3,~~244~~965,~~201~~741.3338 ~~0.00~~Group ~~0.00~~1 ~~0.00~~Available 15Funds 6,~~244~~159,~~201~~116.3378 ~~No.~~2 ofClass ~~Loans~~B1 ~~No.~~Ending ofApportioned ~~Loans~~Balance No22,614,120.59 ofClass ~~Loans~~B2 ~~No.~~Ending ofApportioned ~~Loans~~Balance No33,920,853.25 ofClass ~~Loans~~B3 ~~Actual~~Ending ~~Balance~~Apportioned ~~Actual~~ Balance ~~Actual~~11,845,366.92 ~~Balance~~Class ~~Actual~~B4 ~~Balance~~Ending ~~Actual~~Apportioned Balance ~~0-29 Days 0~~11,307,387.~~000000%~~93 ~~0.000000%~~Class ~~0.000000%~~B5 ~~0.000000%~~Ending ~~0.000000%~~Apportioned ~~0.000000%~~Balance 010,230,119.~~000000%~~40 ~~0.000000%~~Class 30B6 ~~Days~~Ending ~~0.625724%~~Apportioned ~~0.000000%~~Balance 08,076,237.~~000000%~~61 ~~0.000000%~~Class ~~0.625724%~~B7 ~~0.676584%~~Ending ~~0.000000%~~Apportioned ~~0.000000%~~Balance 05,384,376.~~000000%~~83 ~~0.676584%~~Class 60B8 ~~Days~~Ending ~~0.231750%~~Apportioned ~~0.000000%~~Balance 06,999,624.~~000000%~~36 ~~0.000000%~~Class ~~0.231750%~~B9 ~~0.298396%~~Ending ~~0.000000%~~Apportioned ~~0.000000%~~Balance 07,538,258.~~000000%~~62 ~~0.298396%~~Group 902 ~~Days~~Available ~~0.000000%~~Funds 010,463,653.~~000000%~~09 ~~0.000000%~~Structural ~~0.000000%~~Reporting ~~0.000000%~~1 ~~0.000000%~~Group ~~0.000000%~~1 ~~0.000000%~~Adjusted ~~0.000000%~~Cap ~~0.000000%~~Rate ~~120 Days 0~~7.~~000000~~012248% ~~0.000000%~~2 ~~0.000000%~~Group ~~0.000000%~~2 ~~0.000000%~~Adjusted ~~0.000000%~~Cap ~~0.000000%~~Rate 06.~~000000~~905770% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.857474% 0.000000% 0.000000% 0.000000% 0.857474% 0.974980% 0.000000% 0.000000% 0.000000% 0.974980% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~Current~~Delinquency ~~Period~~Status ~~Class~~- AOTS ~~Insufficient~~Delinquency ~~Funds~~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 1 0 0 1 223,079.88 0.00 ~~Principal~~0.00 ~~Balance~~223,079.88 of30 ~~Contaminated~~Days ~~Properties~~33 0 0 0 33 13,871,146.53 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 ~~242~~13,~~545~~871,146.53 60 Days 22 0 1 0 23 10,043,285.76 0.00 499,037.03 0.00 10,542,322.79 90 Days 8 0 9 0 17 4,297,921.62 0.00 3,694,220.86 0.00 7,992,142.48 120 Days 2 2 4 0 8 986,228.90 1,417,847.43 1,314,989.81 0.00 3,719,066.14 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 65 3 14 0 82 29,198,582.81 1,640,927.31 5,508,247.70 0.00 36,347,757.82 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 0.023015% 0.000000% 0.000000% 0.023015% 0.014001% 0.000000% 0.000000% 0.014001% 30 Days 0.759494% 0.000000% 0.000000% 0.000000% 0.759494% 0.870589% 0.000000% 0.000000% 0.000000% 0.870589% 60 Days 0.506329% 0.000000% 0.023015% 0.000000% 0.529344% 0.630343% 0.000000% 0.031321% 0.000000% 0.661664% 90 Days 0.184120% 0.000000% 0.207135% 0.000000% 0.391254% 0.269749% 0.000000% 0.231859% 0.000000% 0.501608% 120 Days 0.046030% 0.046030% 0.092060% 0.000000% 0.184120% 0.061898% 0.088988% 0.082532% 0.000000% 0.233418% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.495972% 0.069045% 0.322209% 0.000000% 1.887227% 1.832579% 0.102989% 0.345712% 0.000000% 2.281280% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~Delinquency~~Current ~~Status~~Period ByClass ~~Group~~A ~~DELINQUENT~~Insufficient ~~BANKRUPTCY~~Funds ~~FORECLOSURE REO Total 1 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance~~ 0~~-29 Days 0 0 0 0 0~~.00 ~~0.00~~Principal ~~0.00~~Balance 0.00 30 Days 14 0 0 0 14 3,685,538.03 0.00 0.00 0.00 3,685,538.03 60 Days 4 0 0 0 4 1,346,238.92 0.00 0.00 0.00 1,346,238.92 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 18 0 0 0 18 5,031,776.95 0.00 0.00 0.00 5,031,776.95 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.597525% 0.000000% 0.000000% 0.000000% 0.597525% 0.614488% 0.000000% 0.000000% 0.000000% 0.614488% 60 Days 0.170721% 0.000000% 0.000000% 0.000000% 0.170721% 0.224458% 0.000000% 0.000000% 0.000000% 0.224458% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.768246% 0.000000% 0.000000% 0.000000% 0.768246% 0.838945% 0.000000% 0.000000% 0.000000% 0.838945% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - OTS No. of ~~Loans~~Contaminated ~~No.~~Properties ~~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 0 0 0 0~~.00 ~~0.00~~Periodic ~~0.00~~Advance ~~0.00 30 Days 13 0 0 0 13 6~~300,~~893,116~~169.67 0.00 0.00 0.00 6,893,116.67 60 Days 6 0 0 0 6 3,319,307.71 0.00 0.00 0.00 3,319,307.71 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 19 0 0 0 19 10,212,424.38 0.00 0.00 0.00 10,212,424.38 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.659229% 0.000000% 0.000000% 0.000000% 0.659229% 0.715228% 0.000000% 0.000000% 0.000000% 0.715228% 60 Days 0.304260% 0.000000% 0.000000% 0.000000% 0.304260% 0.344410% 0.000000% 0.000000% 0.000000% 0.344410% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.963489% 0.000000% 0.000000% 0.000000% 0.963489% 1.059638% 0.000000% 0.000000% 0.000000% 1.059638% Please refer to CTSLink.com for a list of delinquency code descriptions.75

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Detail~~History* -New ~~All~~Foreclosure ~~Mortgage~~Loans Month Foreclosure Percentage Loans in Foreclosure ~~during~~12 Jan-07 0.000% Original Principal Balance 4,861,880.02 Feb-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 4,890,007.89 Mar-07 No0.000% Apr-07 0.000% Current Foreclosure ~~Information~~Total toMay-07 0.000% Loans in Foreclosure 14 Jun-07 0.000% Original Principal Balance 5,475,380.02 Jul-07 0.000% Current Actual Balance 5,508,247.70 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.065% Dec-07 0.346% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-07 No0.000% Original Principal Balance 440,000.00 Feb-07 0.000% Current Actual Balance 439,958.16 Mar-07 0.000% Apr-07 0.000% Current Foreclosure ~~Information~~Total toMay-07 0.000% Loans in Foreclosure 4 Jun-07 0.000% Original Principal Balance 1,053,500.00 Jul-07 0.000% Current Actual Balance 1,058,197.97 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.171% Dec-07 0.179% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 8 Jan-07 No0.000% Original Principal Balance 4,133,580.02 Feb-07 0.000% Current Actual Balance 4,161,749.73 Mar-07 0.000% Apr-07 0.000% Current Foreclosure ~~Information~~Total toMay-07 0.000% Loans in Foreclosure 8 Jun-07 0.000% Original Principal Balance 4,133,580.02 Jul-07 0.000% Current Actual Balance 4,161,749.73 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.444% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance No1 ~~Foreclosure~~0000669408 ~~Loans~~Nov-2007 ~~this~~01-Jun-2007 ~~Period~~CA 80.00 400,000.00 1 0001584088 Nov-2007 01-Jan-2007 WA 79.07 213,500.00 1 0226435709 Dec-2007 01-May-2007 FL 70.48 148,000.00 1 0226435954 Dec-2007 01-May-2007 FL 76.84 292,000.00 2 0000646596 Dec-2007 01-May-2007 CA 75.81 1,000,000.00 2 0000657718 Dec-2007 01-Jun-2007 CA 80.00 492,000.00 2 0001694122 Dec-2007 01-Jun-2007 CA 80.00 162,400.00 2 0001776016 Dec-2007 01-Jul-2007 OH 85.00 216,750.00 2 0001798066 Dec-2007 01-Aug-2007 AL 90.00 71,550.00 2 0001801122 Dec-2007 01-Aug-2007 MI 80.00 52,000.00 2 0019379159 Dec-2007 01-Jul-2007 FL 80.00 480,000.00 2 0222935246 Dec-2007 01-May-2007 OR 92.10 499,180.02 2 0226585719 Dec-2007 01-Jun-2007 OR 74.07 1,000,000.00 2 9042483545 Dec-2007 01-Apr-2007 CA 80.00 448,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No1 ~~Foreclosure~~0000669408 ~~Loans~~401,488.57 ~~this~~01-Jun-2007 ~~Period~~4 7.500% 7,268.34 1 0001584088 216,751.24 01-Jun-2007 4 7.250% 3,763.82 1 0226435709 147,958.37 01-Jul-2007 3 6.750% 2,358.09 1 0226435954 291,999.79 01-Jul-2007 3 7.250% 5,018.76 2 0000646596 1,015,260.19 01-Jul-2007 3 8.250% 19,988.05 2 0000657718 496,085.45 01-Jul-2007 3 7.875% 9,417.54 2 0001694122 162,399.42 01-Jul-2007 3 8.375% 3,377.91 2 0001776016 216,750.00 01-Jun-2007 4 8.750% 4,711.62 2 0001798066 71,550.00 01-Jul-2007 3 9.000% 1,597.40 2 0001801122 52,000.00 01-Jul-2007 3 8.250% 1,065.36 2 0019379159 480,000.00 01-Jun-2007 4 8.250% 9,661.11 2 0222935246 499,037.03 01-Aug-2007 2 6.875% 8,265.30 2 0226585719 1,005,015.37 01-Jul-2007 3 7.375% 17,721.56 2 9042483545 451,952.27 01-Jul-2007 3 8.488% 9,339.94

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~~2 Jan-07 0.000% Original Principal Balance 617,500.00 Feb-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 623,078.99 Mar-07 No0.000% Apr-07 0.000% Current Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 3 Jun-07 0.000% Original Principal Balance 1,617,500.00 Jul-07 0.000% Current Actual Balance 1,640,927.31 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.064% Dec-07 0.103% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Jan-07 No0.000% Original Principal Balance 617,500.00 Feb-07 0.000% Current Actual Balance 623,078.99 Mar-07 0.000% Apr-07 0.000% Current Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 2 Jun-07 0.000% Original Principal Balance 617,500.00 Jul-07 0.000% Current Actual Balance 623,078.99 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.105% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-07 No0.000% Original Principal Balance 0.00 Feb-07 0.000% Current Actual Balance 0.00 Mar-07 0.000% Apr-07 0.000% Current Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 1 Jun-07 0.000% Original Principal Balance 1,000,000.00 Jul-07 0.000% Current Actual Balance 1,017,848.32 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.103% Dec-07 0.102% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance No1 ~~Bankruptcy~~0001583368 ~~Loans~~Dec-2007 ~~this~~01-Feb-2007 ~~Period~~NC 75.00 217,500.00 1 9042001453 Dec-2007 01-Jan-2006 CA 70.18 400,000.00 2 0000635714 Nov-2007 01-Apr-2007 CA 77.52 1,000,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest No1 ~~Bankruptcy~~0001583368 ~~Loans~~223,079.88 ~~this~~01-Nov-2007 ~~Period~~0 6.875% 2,413.60 1 9042001453 399,999.11 01-Jun-2007 4 6.950% 6,574.98 2 0000635714 1,017,848.32 01-Jun-2007 4 7.875% 19,084.75

Realized Loss Report - Collateral Summary - No Realized Loss Information to report this period. 1 - No Realized Loss Information to report this period. 2 - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): ~~sum~~Sum(Beg Scheduled Balance of Liquidated Loans) / ~~sum~~Sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum (All Realized Losses) / Sum (~~Ending~~ Actual Liquidated Balance for loans that have experienced a loss). 3 Month Average and 12 Month Average will not have values until the 3rd and 12th month respectively.

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance 1 2014 43,~~867~~265,~~396~~930.00 43,~~899~~297,~~251~~300.7249 01 0500,000.00 0500,000.00 2 15 86,~~572~~196,~~869~~695.4000 86,~~637~~261,~~081~~799.5232 0 0.00 0.00 Total 3529 139,~~440~~462,~~265~~625.4000 139,~~536~~559,~~333~~099.2481 01 0500,000.00 0500,000.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 ~~212~~230,~~820~~324.9692 2 0 0.00 0.00 0 0.00 0.00 ~~545~~519,~~499~~874.4567 Total 0 0.00 0.00 0 0.00 0.00 ~~758~~750,~~320~~199.4159

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0001583475~~0001488633 MDWA 6290.00 01-~~Jan~~Nov-~~2007~~2006 ~~186~~279,~~000~~855.00 ~~185~~279,~~812~~855.4800 1 ~~0001583725~~0001583674 WACA 7580.00 01-~~Jan~~Feb-2007 ~~246~~239,~~480~~200.00 ~~252~~242,~~812~~787.2739 1 ~~0001583822~~0001584042 FLMO 6380.2600 01-~~Jan~~Mar-2007 ~~136~~172,000.00 ~~139~~172,~~485~~862.7559 1 ~~0001583847~~0001584137 WAMD 7580.00 01-~~Jan~~Feb-2007 ~~118~~263,~~650~~200.00 ~~121~~270,~~688~~652.6388 1 ~~0001584243~~0001622172 NCAL 7973.7963 01-~~Jan~~May-2007 ~~189~~184,~~900~~075.00 ~~194~~184,~~665~~037.5675 1 ~~0001667423~~0001622221 COPA 6982.8938 01-~~Jun~~Apr-2007 ~~414~~267,~~466~~650.00 ~~414~~273,~~466~~806.0080 1 ~~0001825000~~0001783846 ILMD 6877.3688 01-~~Sep~~Aug-2007 ~~417~~331,000.00 ~~416~~331,~~394~~859.4668 1 ~~0092065168~~0001828977 VAWI 9078.0030 01-~~Jul~~Sep-2007 ~~148~~184,~~500~~000.00 ~~148~~183,~~500~~420.0065 1 ~~0092305739~~0010948878 ~~NC 89.98 01-Jul-2007 174,200.00 173,762.33 1 0226496546~~ CA 75.00 01-~~May~~Jun-2007 ~~382~~288,~~500~~000.00 ~~384~~293,~~672~~405.3668 1 ~~0226571106~~0019134293 CAFL 3889.~~46 01-Jul-2007 300,000.~~00 ~~300,000.00 1 0700381031 IL 94.98~~ 01-Jun-2007 ~~200~~113,~~400~~000.00 ~~200~~114,~~399~~535.9516 1 ~~4679180120~~0019421495 PAFL 6158.~~46 01-Jan-2007 126,000.~~00 ~~129,235.46 1 4679394119 MD 72.46~~ 01-~~Jan~~Jul-2007 ~~250~~130,000.00 ~~249~~132,~~518~~015.8045 1 ~~4679711814~~0092222058 OR 6990.9100 01-~~Feb~~Jun-2007 ~~179~~368,~~800~~350.00 ~~183~~368,~~902~~350.1000 1 ~~9033020512~~0700375165 CA 6987.4472 01-~~Apr~~May-2007 ~~300~~500,000.00 ~~304~~500,~~985~~000.9500 1 ~~9042458398~~3210228789 CACT 5368.1080 01-Mar-2007 ~~300~~258,000.00 ~~302~~264,~~037~~612.9259 1 ~~9042479600~~9042492330 CA 8070.00 01-~~Apr-2007 220,000.00 223,988.07 1 9042509356 CA 33.77 01-~~May-2007 ~~192~~187,~~500~~600.00 191,~~943~~646.3043 ~~1 9042532309 CA 74.76 01-Jul-2007 385,000.00 388,369.51~~ 2 ~~0001583377~~0000668152 CA 8072.0031 01-~~Feb~~Jun-2007 ~~540~~940,000.00 ~~552~~953,~~352~~751.4576 2 ~~0001746428~~0001486810 MDIL 8055.0097 01-~~Jul~~Aug-2007 ~~152~~417,000.00 ~~152~~416,~~000~~098.0044 2 ~~0006092911~~0001794547 CAIN 7598.0045 01-~~Feb~~Sep-2007 ~~900~~142,~~000~~045.00 ~~915~~141,~~537~~551.0367 2 ~~0006114436~~0001839744 IL 8079.0053 01-~~Apr~~Sep-2007 ~~856~~202,~~000~~800.00 ~~857~~202,~~710~~192.0029 2 ~~0010993470~~0006076413 CTCA 4679.0063 01-Dec-2006 ~~550~~520,000.00 ~~571~~542,~~600~~584.2616 2 ~~0017469621~~0223092611 MDCA 6875.00 01-~~Jun~~Jul-2007 ~~438~~588,~~000~~750.00 ~~442~~588,~~076~~750.9300 2 ~~0019484421~~3210225841 CAVA 6870.0073 01-~~Jul~~Mar-2007 ~~646~~420,~~000~~850.00 ~~653~~429,~~970~~434.9655 2 ~~0222935247~~9042460139 CA 6457.7104 01-~~May~~Mar-2007 ~~941~~356,~~469~~500.4000 ~~941~~358,~~469~~815.4075 2 ~~0226182380~~9042480475 MAFL 7080.00 01-~~Mar~~May-2007 1244,~~400,~~000.00 1248,~~399,744~~743.7298 2 ~~9042331751~~9042485946 CA 4962.5769 01-~~Sep~~Apr-~~2006~~2007 ~~290~~326,000.00 ~~291~~333,~~768~~739.0704 2 ~~9042468066~~9042498824 CA 6467.9557 01-~~Mar~~May-2007 ~~315~~375,000.00 ~~321~~381,~~937~~297.5505 2 ~~9042478651~~9042502906 NYCA 5646.5244 01-~~Apr~~May-2007 ~~260~~274,000.00 ~~257~~274,~~824~~280.5756 2 ~~9042487132~~9042517045 CA 8075.00 01-~~Jun~~Jul-2007 ~~426~~393,~~400~~750.00 ~~433~~401,~~269~~177.2012 2 ~~9042514059~~9042553164 CA 8062.0057 01-~~Jun~~Sep-2007 ~~480~~560,000.00 ~~485~~566,~~079~~083.2846 2 ~~9042520775~~9042556043 CA 6880.7300 01-~~Jul~~Sep-2007 ~~378~~436,000.00 ~~382~~439,~~061~~006.9769

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0001583475~~0001488633 Loan Paid in Full 0 6.~~875~~250% 360 913 1 ~~0001583725~~0001583674 Loan Paid in Full 0 7.~~250~~375% 360 910 1 ~~0001583822~~0001584042 Loan Paid in Full 0 67.~~625~~250% 360 9 1 ~~0001583847~~0001584137 Loan Paid in Full 0 7.~~250~~000% 360 910 1 ~~0001584243~~0001622172 Loan Paid in Full 0 6.~~750~~875% ~~480 9 1 0001667423 Loan Paid in Full 0 4.750%~~ 360 47 1 ~~0001825000~~0001622221 Loan Paid in Full 0 76.625% 360 18 1 ~~0092065168~~0001783846 Loan Paid in Full 0 96.~~375~~750% 360 34 1 ~~0092305739~~0001828977 Loan Paid in Full 0 87.~~375~~250% 360 3 1 ~~0226496546~~0010948878 Loan Paid in Full 0 7.~~250~~750% ~~360~~480 ~~5 1 0226571106 Loan Paid in Full 0~~ 6~~.375%~~ ~~360 3~~ 1 ~~0700381031~~0019134293 Loan Paid in Full 0 ~~8.125% 360 4 1 4679180120 Loan Paid in Full 0~~ 7.~~125~~875% 360 ~~9 1 4679394119 Loan Paid in Full 0~~ 6~~.875%~~ ~~360 9~~ 1 ~~4679711814~~0019421495 Loan Paid in Full 0 68.250% 360 85 1 ~~9033020512~~0092222058 Loan Paid in Full 0 78.~~708~~625% 360 6 1 ~~9042458398~~0700375165 ~~Loan~~Repurchase ~~Paid~~1 ~~in Full 0 7~~8.500% 360 7 1 ~~9042479600~~3210228789 Loan Paid in Full 0 86.~~258~~625% 360 69 1 ~~9042509356~~9042492330 Loan Paid in Full 0 78.~~750~~338% 360 57 12 ~~9042532309~~0000668152 Loan Paid in Full 0 7.~~500~~375% ~~360~~480 36 2 ~~0001583377~~0001486810 Loan Paid in Full 0 76.~~500~~250% 360 84 2 ~~0001746428~~0001794547 Loan Paid in Full 0 6.~~875~~750% 360 3 2 ~~0006092911~~0001839744 Loan Paid in Full 0(1) 87.~~875~~500% 360 83 2 ~~0006114436~~0006076413 Loan Paid in Full 0 8.~~750~~250% 360 612 2 ~~0010993470~~0223092611 Loan Paid in Full 0 86.~~125~~875% ~~480~~360 105 2 ~~0017469621~~3210225841 Loan Paid in Full 0 76.~~875~~750% 360 ~~4 2 0019484421 Loan Paid in Full 0~~ 9~~.125%~~ ~~480 3~~ 2 ~~0222935247~~9042460139 Loan Paid in Full 0 67.875% 360 59 2 ~~0226182380~~9042480475 Loan Paid in Full 0 7.~~250~~750% 360 7 2 ~~9042331751~~9042485946 Loan Paid in Full 0 7.~~625~~813% 360 138 2 ~~9042468066~~9042498824 Loan Paid in Full 0 8.~~125~~338% ~~360~~480 7 2 ~~9042478651~~9042502906 Loan Paid in Full 0(1) 78.~~375~~000% 360 67 2 ~~9042487132~~9042517045 Loan Paid in Full 0 8.~~608~~000% ~~480~~360 45 2 ~~9042514059~~9042553164 Loan Paid in Full 0 78.~~733~~125% 360 43 2 ~~9042520775~~9042556043 Loan Paid in Full 0 8.~~250~~288% ~~360~~480 3

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 54 1928,~~407,661~~789.2968 4421,~~993~~275.6875 0.00 2 59 14,~~831~~084,~~576~~669.9369 59128,~~626~~920.0700 0.00 Total 1013 35,~~239~~013,~~238~~459.2237 ~~104~~150,~~619~~195.75 0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period Paid In Prepayment Prepayment Loan Full Prior Penalty Penalty Group Number Date Balance Amount Waived 1 ~~9033020512~~0001783846 0911/2021/2007 ~~304~~331,~~032~~139.8137 92,~~295~~476.9409 0.00 1 ~~9042458398~~0010948878 0911/1421/2007 ~~301~~292,~~379~~458.0371 98,~~630~~929.1124 0.00 1 ~~9042479600~~0019134293 0911/2001/2007 ~~223~~114,~~237~~246.7673 73,~~312~~551.3753 0.00 1 ~~9042509356~~9042492330 0911/2716/2007 ~~191~~190,~~492~~944.4587 6,~~216~~318.9089 0.00 12 ~~9042532309~~0000668152 0911/2813/2007 ~~387~~950,~~519~~288.2430 1227,~~538~~982.3645 0.00 2 ~~0017469621~~0006076413 0912/03/2007 540,665.06 17,184.78 0.00 2 9042460139 11/07/2007 ~~440~~357,~~803~~922.0927 1311,~~762~~435.73 0.00 2 9042480475 11/06/2007 248,137.54 7,983.59 0.00 2 ~~9042468066~~9042485946 0911/1927/2007 ~~321~~332,~~049~~690.7424 10,~~408~~367.0560 0.00 2 ~~9042478651~~9042498824 0911/2026/2007 ~~257~~379,~~304~~675.6507 12,546.49 0.00 2 9042502906 11/30/2007 273,575.31 8,~~301~~849.6350 0.00 2 ~~9042487132~~9042553164 0911/0826/2007 ~~431~~564,~~383~~547.4317 1418,~~683~~195.5534 0.00 2 ~~9042520775~~9042556043 0911/14/2007 ~~381~~437,~~036~~168.0273 1214,~~470~~374.8452 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~906~~674% Current Month 107.~~345~~793% Current Month ~~1,014~~556.~~317~~336% 3 Month Average 0.~~000~~788% 3 Month Average 09.~~000~~046% 3 Month Average 0772.~~000~~343% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A ~~Jan~~Mar-2007 N/A N/A ~~Jan~~Mar-2007 N/A N/A ~~Feb~~Apr-2007 N/A N/A ~~Feb~~Apr-2007 N/A N/A ~~Mar~~May-2007 N/A N/A ~~Mar~~May-2007 N/A N/A ~~Apr~~Jun-2007 N/A N/A ~~Apr~~Jun-2007 N/A N/A ~~May~~Jul-2007 N/A N/A ~~May~~Jul-2007 N/A N/A ~~Jun~~Aug-2007 N/A N/A ~~Jun~~Aug-2007 N/A N/A ~~Jul~~Sep-2007 N/A N/A ~~Jul~~Sep-2007 N/A N/A ~~Aug~~Oct-2007 ~~N/A~~10.345% N/A ~~Aug~~Oct-2007 ~~N/A~~1,014.317% N/A ~~Sep~~Nov-2007 ~~N/A~~8.999% N/A ~~Sep~~Nov-2007 ~~N/A~~746.375% N/A ~~Oct~~Dec-2007 107.~~345~~793% N/A ~~Oct~~Dec-2007 ~~1,014~~556.~~317~~336% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 0.~~845~~675% Current Month 97.~~678~~810% Current Month ~~919~~538.~~581~~232% 3 Month Average 0.~~000~~862% 3 Month Average 09.~~000~~849% 3 Month Average 0807.~~000~~206% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A ~~Jan~~Mar-2007 N/A N/A ~~Jan~~Mar-2007 N/A N/A ~~Feb~~Apr-2007 N/A N/A ~~Feb~~Apr-2007 N/A N/A ~~Mar~~May-2007 N/A N/A ~~Mar~~May-2007 N/A N/A ~~Apr~~Jun-2007 N/A N/A ~~Apr~~Jun-2007 N/A N/A ~~May~~Jul-2007 N/A N/A ~~May~~Jul-2007 N/A N/A ~~Jun~~Aug-2007 N/A N/A ~~Jun~~Aug-2007 N/A N/A ~~Jul~~Sep-2007 N/A N/A ~~Jul~~Sep-2007 N/A N/A ~~Aug~~Oct-2007 ~~N/A~~9.678% N/A ~~Aug~~Oct-2007 ~~N/A~~919.581% N/A ~~Sep~~Nov-2007 ~~N/A~~12.058% N/A ~~Sep~~Nov-2007 ~~N/A~~963.804% N/A ~~Oct~~Dec-2007 97.~~678~~810% N/A ~~Oct~~Dec-2007 ~~919~~538.~~581~~232% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 0.~~944~~673% Current Month 107.~~758~~783% Current Month ~~1,076~~567.~~108~~666% 3 Month Average 0.~~000~~743% 3 Month Average 08.~~000~~545% 3 Month Average 0748.~~000~~605% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A ~~Jan~~Mar-2007 N/A N/A ~~Jan~~Mar-2007 N/A N/A ~~Feb~~Apr-2007 N/A N/A ~~Feb~~Apr-2007 N/A N/A ~~Mar~~May-2007 N/A N/A ~~Mar~~May-2007 N/A N/A ~~Apr~~Jun-2007 N/A N/A ~~Apr~~Jun-2007 N/A N/A ~~May~~Jul-2007 N/A N/A ~~May~~Jul-2007 N/A N/A ~~Jun~~Aug-2007 N/A N/A ~~Jun~~Aug-2007 N/A N/A ~~Jul~~Sep-2007 N/A N/A ~~Jul~~Sep-2007 N/A N/A ~~Aug~~Oct-2007 ~~N/A~~10.758% N/A ~~Aug~~Oct-2007 ~~N/A~~1,076.108% N/A ~~Sep~~Nov-2007 ~~N/A~~7.094% N/A ~~Sep~~Nov-2007 ~~N/A~~602.042% N/A ~~Oct~~Dec-2007 107.~~758~~783% N/A ~~Oct~~Dec-2007 ~~1,076~~567.~~108~~666% 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))

Repurchases Due to Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No0700375165 ~~Repurchases~~500,000.00 ~~Due~~500,000.00 to8.500% ~~Breaches~~3,541.67 ~~this~~Totals ~~Period~~500,000.00 500,000.00

Interest Rate Stratification Summary 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 2.000 0 0.00 0.000 0 0.00 0.000 2.000 2.499 10 ~~561,672~~0.00 0.~~036~~000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 1 ~~452~~451,~~560~~831.4876 0.~~029~~028 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 1 ~~143~~142,~~198~~831.3158 0.009 0 0.00 0.000 5.000 5.499 3 989,~~869~~128.6484 0.~~063~~062 1 9998,~~265~~524.6484 0.017 5.500 5.999 80 25,~~985~~998,~~744~~728.7956 1.~~659~~628 46 10,~~739~~756,~~205~~059.2756 1.~~787~~813 6.000 6.499 ~~325~~326 ~~114~~115,~~637~~701,~~384~~619.9870 7.~~317~~246 ~~172~~170 4342,~~222~~674,~~441~~184.7942 7.~~192~~193 6.500 6.999 1,~~008~~001 ~~365~~366,~~011~~588,~~932~~381.8270 2322.~~297~~960 ~~568~~558 ~~143~~141,~~251~~056,~~837~~156.6101 23.~~837~~775 7.000 7.499 ~~775~~799 ~~268~~282,~~949~~634,~~645~~698.4368 17.~~166~~702 473 117,~~370~~905,~~316~~990.2761 19.~~530~~873 7.500 7.999 ~~779~~896 ~~301~~357,~~186~~374,~~819~~889.6784 1922.~~223~~383 ~~370~~402 95104,~~115~~662,~~659~~389.0295 1517.~~827~~641 8.000 8.499 ~~918~~957 ~~344~~351,~~127~~794,~~030~~501.1047 2122.~~964~~033 ~~451~~465 ~~120~~124,~~654~~233,~~537~~966.5724 20.~~076~~939 8.500 8.999 ~~379~~266 ~~129~~90,~~760~~245,~~502~~421.9235 85.~~282~~652 ~~229~~177 6048,~~568~~298,~~914~~269.2904 108.~~078~~141 9.000 9.499 4415 144,~~360~~744,~~405~~772.8906 0.~~917~~297 3210 93,~~338~~619,~~916~~876.7290 10.~~554~~610 9.500 9.999 10 ~~614,991~~0.4700 0.~~039~~000 10 ~~614,991~~0.4700 0.~~102~~000 10.000 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.499 0 0.00 0.000 0 0.00 0.000 11.500 11.999 0 0.00 0.000 0 0.00 0.000 >= 12.000 0 0.00 0.000 0 0.00 0.000 Total 4,~~315~~345 1,~~566~~596,~~781~~666,~~758~~805.5054 100.000 2,~~343~~302 ~~600~~593,~~976~~305,~~085~~417.6557 100.000

Interest Rate Stratification (continued) 2 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 2.000 0 0.00 0.000 2.000 2.499 10 ~~561,672~~0.00 0.~~058~~000 2.500 2.999 0 0.00 0.000 3.000 3.499 0 0.00 0.000 3.500 3.999 1 ~~452~~451,~~560~~831.4876 0.~~047~~045 4.000 4.499 0 0.00 0.000 4.500 4.999 1 ~~143~~142,~~198~~831.3158 0.~~015~~014 5.000 5.499 2 890,604.00 0.~~092~~089 5.500 5.999 34 15,~~246~~242,~~539~~669.5200 1.~~579~~519 6.000 6.499 ~~153~~156 7173,~~414~~027,~~943~~435.1928 7.~~394~~278 6.500 6.999 ~~440~~443 ~~221~~225,~~760~~532,~~095~~225.2169 22.~~961~~478 7.000 7.499 ~~302~~326 ~~151~~164,~~579~~728,~~329~~708.1607 1516.~~695~~418 7.500 7.999 ~~409~~494 ~~206~~252,~~071~~712,~~160~~499.6589 2125.~~337~~187 8.000 8.499 ~~467~~492 ~~223~~227,~~472~~560,~~492~~535.53 23 22.~~138~~680 8.500 8.999 ~~150~~89 6941,~~191~~947,~~588~~152.6331 74.~~164~~181 9.000 9.499 12 5 1,~~021~~124,~~489~~895.1716 0.~~520~~112 9.500 9.999 0 0.00 0.000 10.000 10.499 0 0.00 0.000 10.500 10.999 0 0.00 0.000 11.000 11.499 0 0.00 0.000 11.500 11.999 0 0.00 0.000 >= 12.000 0 0.00 0.000 Total 12,~~972~~043 ~~965~~1,~~805~~003,~~672~~361,387.8597 100.000

SUPPLEMENTAL REPORTING Business Day Any day other than a Saturday, a Sunday or a day on which banking or savings institutions in the State of California, the State of Minnesota, the State of Maryland, the State of New York or in the city in which the Corporate Trust Office of the Trustee or the Securities Administrator is located are authorized or obligated by law or executive order to be closed. Closing Date October 2, 2007 Determination Date With respect to any Distribution Date and each Mortgage Loan, the date each month, as set forth in the applicable Servicing Agreement, on which the related Servicer determines the amount of all funds required to be remitted to the Master Servicer on the Servicer Remittance Date with respect to such Mortgage Loan. Distribution Date The 25th day of each month, or, if such day is not a Business Day, the next Business Day commencing in October 2007 ~~Libor~~LIBOR With respect to the first Accrual Period, the Initial LIBOR Rate. With respect to each subsequent Accrual Period, a per annum rate determined on the LIBOR Determination Date in the following manner by the Securities Administrator on the basis of the 'Interest Settlement Rate' set by the BBA for one-month United States dollar deposits, as such rates appear on Reuters' 'page LIBOR 01', as of 11:00 a.m. (London time) on such LIBOR Determination Date. ~~Libor~~LIBOR Business Day Any day on which banks in London, England and The City of New York are open and conducting transactions in foreign currency and exchange. ~~Libor~~LIBOR Determination Date The second LIBOR Business Day immediately preceding the commencement of each Accrual Period for the LIBOR Certificates. Record Date With respect to each Distribution Date and the LIBOR Certificates, the Business Day preceding the applicable Distribution Date so long as such Certificates remain Book-Entry Certificates and otherwise the Record Date shall be same as the other Classes of Certificates. For each other Class of Certificates, the last Business Day of the calendar month preceding the month in which such Distribution Date occurs. Accrual Period With respect to each Distribution Date and the LIBOR Certificates, the period beginning on the immediately preceding Distribution Date (or the Closing Date, in the case of the first Distribution Date) and ending on the day immediately preceding such Distribution Date. Interest for such Classes of LIBOR Certificates will be calculated based upon a 360 day year and the actual number of days in each Accrual Period. With respect to any Distribution Date, the Class C Certificates, each Lower-Tier Regular Interest and each Middle-Tier Regular Interest, the calendar month preceding such Distribution Date. Interest for the Class C Certificates, each Lower-Tier Regular Interest and each Middle-Tier Regular Servicer Remittance Date With respect to each Mortgage Loan serviced by any Servicer other than Residential Funding Company, LLC, the 18th day of each month, or if such 18th day is not a Business Day, the preceding Business Day. With respect to each Mortgage Loan serviced by Residential Funding Company, LLC, the 18th day of each month, or if such 18th day is not a Business Day, the next succeeding Business Day

EX-99.2

Filing Compare · HarborView 2007-7