10-D 1 csm07005_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: 333-140945-07 CSMC Mortgage-Backed Trust 2007-5 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140945 Credit Suisse First Boston Mortgage Securities Corp. (Exact name of depositor as specified in its charter) DLJ Mortgage Capital, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2200307 54-2200308 54-2200309 54-2200310 54-2200311 54-6755309 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Rd. Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 1-A-3 _____ _____ __X___ ____________ 1-A-4 _____ _____ __X___ ____________ 1-A-5 _____ _____ __X___ ____________ 1-A-6 _____ _____ __X___ ____________ 1-A-7 _____ _____ __X___ ____________ 1-A-8 _____ _____ __X___ ____________ 1-A-9 _____ _____ __X___ ____________ 1-A-10 _____ _____ __X___ ____________ 1-A-11 _____ _____ __X___ ____________ 1-A-12 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-A-4 _____ _____ __X___ ____________ 2-A-5 _____ _____ __X___ ____________ 2-A-6 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 3-A-3 _____ _____ __X___ ____________ 3-A-4 _____ _____ __X___ ____________ 3-A-5 _____ _____ __X___ ____________ 3-A-6 _____ _____ __X___ ____________ 3-A-7 _____ _____ __X___ ____________ 3-A-8 _____ _____ __X___ ____________ 3-A-9 _____ _____ __X___ ____________ 3-A-10 _____ _____ __X___ ____________ 3-A-11 _____ _____ __X___ ____________ 3-A-12 _____ _____ __X___ ____________ 3-A-13 _____ _____ __X___ ____________ 3-A-14 _____ _____ __X___ ____________ 3-A-15 _____ _____ __X___ ____________ 3-A-16 _____ _____ __X___ ____________ 3-A-17 _____ _____ __X___ ____________ 3-A-18 _____ _____ __X___ ____________ 3-A-19 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ 4-A-3 _____ _____ __X___ ____________ 4-A-4 _____ _____ __X___ ____________ 4-A-5 _____ _____ __X___ ____________ 4-A-6 _____ _____ __X___ ____________ 4-A-7 _____ _____ __X___ ____________ 4-A-8 _____ _____ __X___ ____________ 4-A-9 _____ _____ __X___ ____________ 4-A-10 _____ _____ __X___ ____________ 4-A-11 _____ _____ __X___ ____________ 4-A-12 _____ _____ __X___ ____________ 4-A-13 _____ _____ __X___ ____________ 4-A-14 _____ _____ __X___ ____________ 4-A-15 _____ _____ __X___ ____________ 4-A-16 _____ _____ __X___ ____________ 4-A-17 _____ _____ __X___ ____________ 4-A-18 _____ _____ __X___ ____________ 4-A-19 _____ _____ __X___ ____________ 4-A-20 _____ _____ __X___ ____________ 4-A-21 _____ _____ __X___ ____________ 4-A-22 _____ _____ __X___ ____________ 4-A-23 _____ _____ __X___ ____________ 4-A-24 _____ _____ __X___ ____________ 4-A-25 _____ _____ __X___ ____________ 4-A-26 _____ _____ __X___ ____________ 4-A-27 _____ _____ __X___ ____________ 4-A-28 _____ _____ __X___ ____________ 4-A-29 _____ _____ __X___ ____________ 4-A-30 _____ _____ __X___ ____________ 4-A-31 _____ _____ __X___ ____________ 4-A-32 _____ _____ __X___ ____________ 4-A-33 _____ _____ __X___ ____________ 5-A-1 _____ _____ __X___ ____________ 5-A-2 _____ _____ __X___ ____________ 5-A-3 _____ _____ __X___ ____________ 5-A-4 _____ _____ __X___ ____________ 5-A-5 _____ _____ __X___ ____________ 6-A-1 _____ _____ __X___ ____________ 6-A-2 _____ _____ __X___ ____________ 6-A-3 _____ _____ __X___ ____________ 6-A-4 _____ _____ __X___ ____________ 6-A-5 _____ _____ __X___ ____________ 7-A-1 _____ _____ __X___ ____________ 7-A-2 _____ _____ __X___ ____________ 8-A-1 _____ _____ __X___ ____________ 8-A-2 _____ _____ __X___ ____________ 9-A-1 _____ _____ __X___ ____________ 9-A-2 _____ _____ __X___ ____________ 10-A-1 _____ _____ __X___ ____________ 10-A-2 _____ _____ __X___ ____________ A-M _____ _____ __X___ ____________ D-X _____ _____ __X___ ____________ D-P _____ _____ __X___ ____________ D-B-1F _____ _____ __X___ ____________ D-B-1X _____ _____ __X___ ____________ D-B-1 _____ _____ __X___ ____________ D-B-2F _____ _____ __X___ ____________ D-B-2X _____ _____ __X___ ____________ D-B-2 _____ _____ __X___ ____________ D-B-3F _____ _____ __X___ ____________ D-B-3X _____ _____ __X___ ____________ D-B-3 _____ _____ __X___ ____________ D-B-4 _____ _____ __X___ ____________ D-B-5 _____ _____ __X___ ____________ D-B-6 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ B-7 _____ _____ __X___ ____________ AR _____ _____ __X___ ____________ AR-L _____ _____ __X___ ____________ PP _____ _____ __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 CSMC Mortgage-Backed Trust 2007-5. 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 CSMC Mortgage-Backed Trust 2007-5, 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. Credit Suisse First Boston Mortgage Securities Corp. (Depositor) /s/ Kevin Steele Kevin Steele, Vice President Date: January 04, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of CSMC Mortgage-Backed Trust 2007-5, relating to the December 26, 2007 distribution. EX-99.1 Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Distribution Date: 12/26/2007 Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Series 2007-5 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1-A-1 22944BAA6 1012/24/2007 5.~~61125~~26313% ~~316~~313,~~482~~416,~~319~~684.7639 1,~~478~~371,~~836~~100.9981 1-A-2 22944BAB4 1012/24/2007 5.~~61125~~26313% ~~301~~298,~~411~~492,~~732~~080.9723 1,~~408~~305,~~416~~810.1830 1-A-3 22944BAC2 1012/24/2007 1.~~38875~~73687% 0.00 ~~348~~430,~~574~~926.3860 1-A-4 22944BAD0 1012/24/2007 5.~~61125~~26313% 1514,~~070~~924,~~586~~604.8016 7065,~~420~~290.8152 1-A-5 22944BAE8 1012/24/2007 1.~~38875~~73687% 0.00 1721,~~428~~546.7233 1-A-6 22944BAF5 0911/2830/2007 7.00000% 4,~~747~~701,~~234~~250.5704 27,~~672~~353.60 1-A-7 22944BAG3 0911/2830/2007 0.~~11442~~11493% 0.00 30,~~606~~388.4898 1-A-8 22944BAH1 1012/24/2007 1.~~38875~~73687% 0.00 ~~366~~452,~~003~~472.0993 1-A-9 22944BAJ7 0911/2830/2007 7.00000% ~~301~~298,~~411~~492,~~732~~080.9723 1,~~756~~736,~~990~~736.5590 1-A-10 22944BAK4 0911/2830/2007 7.00000% 1514,~~070~~924,~~586~~604.8016 8786,~~849~~836.5385 1-A-11 22944BAL2 0911/2830/2007 7.00000% ~~316~~313,~~482~~416,~~319~~684.7639 1,~~844~~823,~~840~~573.0875 1-A-12 22944BAM0 0911/2830/2007 7.00000% 19,~~817~~625,~~821~~854.3720 ~~115~~114,~~522~~190.1345 2-A-1 22944BAN8 1012/24/2007 5.~~73125~~38313% 29,~~756~~503,~~932~~266.9944 ~~142~~132,~~120~~349.3593 2-A-2 22944BAP3 1012/24/2007 12.~~76875~~11687% 0.00 4352,~~860~~045.48 2-A-3 22944BAQ1 0911/2830/2007 0.00000% 14,~~878~~751,~~466~~633.5022 0.00 2-A-4 22944BAR9 0911/2830/2007 5.00000% 3,~~027~~019,~~907~~831.6830 12,~~616~~582.2863 2-A-5 22944BAS7 0911/2830/2007 5.00000% 44,~~635~~254,~~399~~899.4967 ~~185~~184,~~980~~395.8342 2-A-6 22944BAT5 1012/24/2007 34.~~53750~~23374% 14,~~878~~751,~~466~~633.5022 4352,~~860~~045.48 3-A-1 22944BAU2 1012/24/2007 5.~~68125~~33313% 88,~~987~~139,~~935~~459.9295 ~~421~~391,~~302~~716.2600 3-A-2 22944BAV0 1012/24/2007 78.~~27500~~66748% 22,~~246~~034,~~983~~864.9899 ~~134~~159,~~872~~155.3463 3-A-3 22944BAW8 0911/2830/2007 6.00000% 10,~~757~~733,~~716~~311.6931 53,~~788~~666.5856 3-A-4 22944BAX6 1012/24/2007 0.00000% 0.00 0.00 3-A-5 22944BAY4 1012/24/2007 0.50000% 0.00 3736,~~078~~724.3177 3-A-6 22944BAZ1 1012/24/2007 5.~~68125~~33313% 88,~~987~~139,~~935~~459.9295 ~~421~~391,~~302~~716.2600 3-A-7 22944BBA5 1012/24/2007 1.~~31875~~66687% 0.00 97122,~~794~~430.0385 3-A-8 22944BBB3 0911/2830/2007 0.00000% 22,~~246~~034,~~983~~864.9899 0.00 3-A-9 22944BBC1 0911/2830/2007 6.00000% ~~111~~110,~~234~~174,~~919~~324.9094 ~~556~~550,~~174~~871.6062 3-A-10 22944BBD9 1012/24/2007 12.~~81875~~16687% 0.00 ~~134~~159,~~872~~155.3463 3-A-11 22944BBE7 1012/24/2007 0.00000% 0.00 0.00 3-A-12 22944BBF4 1012/24/2007 0.50000% 0.00 37,~~537~~179.1827 3-A-13 22944BBG2 1012/24/2007 5.~~68125~~33313% 9089,~~089~~230,~~227~~251.8738 ~~426~~396,~~516~~563.1978 3-A-14 22944BBH0 1012/24/2007 1.~~31875~~66687% 0.00 99123,~~004~~946.3102 3-A-15 22944BBJ6 0911/2830/2007 0.00000% 22,~~522,~~307,563.7158 0.00 3-A-16 22944BBK3 1012/24/2007 5.~~68125~~33313% 9089,~~089~~230,~~227~~251.8738 ~~426~~396,~~516~~563.1978 3-A-17 22944BBL1 1012/24/2007 78.~~27500~~66748% 22,~~522,~~307,563.7158 ~~136~~161,~~541~~125.4930 3-A-18 22944BBM9 1012/24/2007 12.~~81875~~16687% 0.00 ~~136~~161,~~541~~125.4930 3-A-19 22944BBN7 0911/2830/2007 6.00000% ~~112~~111,~~611~~537,~~535~~814.5996 ~~563~~557,~~057~~689.6707 4-A-1 22944BBP2 0911/2830/2007 1.00000% 0.00 11,~~191~~170.6463 4-A-2 22944BBQ0 0911/2830/2007 6.00000% 13,~~429~~404,~~967~~756.8668 67,~~149~~023.8478 4-A-3 22944BBR8 1012/24/2007 0.00000% 0.00 0.00 4-A-4 22944BBS6 1012/24/2007 0.50000% 0.00 51,~~992~~400.3677 4-A-5 22944BBT4 1012/24/2007 5.~~73125~~38313% ~~124~~123,~~781~~361,~~667~~850.6681 ~~595~~553,~~962~~394.4407 4-A-6 22944BBU1 1012/24/2007 0.10000% 0.00 10,~~398~~280.4715 4-A-7 22944BBV9 1012/24/2007 1.~~16875~~51687% 0.00 ~~121~~155,~~532~~936.1558 4-A-8 22944BBW7 1012/24/2007 5.~~83125~~48313% 5352,~~477~~869,~~857~~364.4350 ~~259~~241,~~868~~574.9667 4-A-9 22944BBX5 1012/24/2007 1.~~16875~~51687% 0.00 5266,~~085~~829.2096 4-A-10 22944BBY3 0911/2830/2007 0.00000% 8,~~912~~811,~~976~~561.9040 0.00 4-A-11 22944BBZ0 1012/24/2007 0.00000% 0.00 0.00 4-A-12 22944BCA4 1012/24/2007 0.50000% 0.00 2,~~599~~570.6204 4-A-13 22944BCB2 1012/24/2007 5.~~73125~~38313% 6,~~239~~168,~~082~~092.9410 2927,~~798~~669.1270 4-A-14 22944BCC0 1012/24/2007 0.10000% 0.00 ~~519~~514.9201 4-A-15 22944BCD8 1012/24/2007 1.~~16875~~51687% 0.00 67,~~076~~796.6183 4-A-16 22944BCE6 1012/24/2007 5.~~83125~~48313% 2,~~673~~643,~~892~~468.9732 12,~~993~~078.4573 4-A-17 22944BCF3 1012/24/2007 1.~~16875~~51687% 0.00 23,~~604~~341.2650 4-A-18 22944BCG1 0911/2830/2007 0.00000% ~~445~~440,~~648~~578.9922 0.00 4-A-19 22944BCH9 1012/24/2007 5.~~73125~~38313% ~~124~~123,~~781~~361,~~667~~850.6681 ~~595~~553,~~962~~394.4407 4-A-20 22944BCJ5 1012/24/2007 5.~~73125~~38313% 6,~~239~~168,~~082~~092.9410 2927,~~798~~669.1270 4-A-21 22944BCK2 1012/24/2007 5.~~73125~~38313% ~~131~~129,~~020~~529,~~750~~942.6092 ~~625~~581,~~760~~063.5677 4-A-22 22944BCL0 0911/2830/2007 6.00000% 6261,~~390~~680,~~834~~925.3289 ~~311~~308,~~954~~404.1763 4-A-23 22944BCM8 0911/2830/2007 6.00000% 3,~~119~~084,~~541~~046.9654 15,~~597~~420.7123 4-A-24 22944BCN6 0911/2830/2007 6.00000% 6564,~~510~~764,~~376~~972.2943 ~~327~~323,~~551~~824.8886 4-A-25 22944BCP1 1012/24/2007 5.~~83125~~48313% ~~178~~176,~~259~~231,~~525~~215.0931 ~~866~~805,~~229~~248.8889 4-A-26 22944BCQ9 1012/24/2007 5.~~83125~~48313% 8,~~912~~811,~~975~~560.9142 4340,~~311~~262.4944 4-A-27 22944BCR7 1012/24/2007 5.~~83125~~48313% ~~187~~185,~~172~~042,~~501~~775.0073 ~~909~~845,~~541~~511.3733 4-A-28 22944BCS5 0911/2830/2007 7.00000% 8,~~912~~811,~~976~~561.9040 51,~~992~~400.3677 4-A-29 22944BCT3 0911/2830/2007 7.00000% ~~445~~440,~~648~~578.9922 2,~~599~~570.6204 4-A-30 22944BCU0 0911/2830/2007 7.00000% 9,~~358~~252,~~625~~139.8962 5453,~~591~~970.9881 4-A-31 22944BCV8 0911/2830/2007 7.00000% ~~187~~185,~~172~~042,~~501~~776.9971 1,~~091~~079,~~839~~416.5919 4-A-32 22944BCW6 0911/2830/2007 7.00000% 9,~~358~~252,~~624~~138.9064 5453,~~591~~970.9881 4-A-33 22944BCX4 0911/2830/2007 7.00000% ~~196~~194,~~531~~294,~~126~~915.8935 1,~~146~~133,~~431~~387.5700 5-A-1 22944BCY2 0911/2830/2007 5.50000% ~~245~~243,~~024~~174.4619 1,~~123~~114.0355 5-A-2 22944BCZ9 1012/24/2007 5.~~63125~~28313% 6,~~502~~442,~~322~~495.8882 3028,~~513~~363.5079 5-A-3 22944BDA3 1012/24/2007 56.~~13906~~09639% 2,~~364~~342,~~480~~725.9666 1011,~~126~~901.0181 5-A-4 22944BDB1 0911/2830/2007 0.~~09820~~09262% 0.00 ~~745~~696.6786 5-A-5 22944BDC9 0911/2830/2007 5.50000% 8,~~866~~785,~~803~~221.8449 40,~~639~~265.5260 6-A-1 22944BDD7 0911/2830/2007 5.25000% ~~437~~430,~~792~~500.7582 1,~~915~~883.3444 6-A-2 22944BDE5 1012/24/2007 5.~~63125~~28313% 11,~~853~~623,~~368~~750.8870 5551,~~624~~174.4082 6-A-3 22944BDF2 1012/24/2007 45.~~10625~~15061% 3,~~951~~874,~~123~~583.2888 1316,~~520~~630.2539 6-A-4 22944BDG0 0911/2830/2007 0.~~21791~~21479% 0.00 2,~~949~~851.5114 6-A-5 22944BDH8 0911/2830/2007 5.25000% 15,~~804~~498,~~492~~334.1658 6967,~~144~~805.6521 7-A-1 22944BDJ4 0911/2830/2007 5.00000% ~~558~~552,~~726~~745.4945 2,~~328~~303.0311 7-A-2 22944BDK1 0911/2830/2007 5.00000% 20,~~284~~041,~~182~~537.1983 8483,~~517~~506.4341 8-A-1 22944BDL9 0911/2830/2007 6.00000% 1,~~077~~068,~~910~~477.3331 5,~~389~~342.5539 8-A-2 22944BDM7 0911/2830/2007 6.00000% 3937,~~106~~631,~~022~~504.7463 ~~195~~188,~~530~~157.1152 9-A-1 22944BDN5 0911/2830/2007 5.00000% ~~232~~231,~~898~~462.6085 ~~970~~964.4143 9-A-2 22944BDP0 0911/2830/2007 5.00000% 87,~~466~~969,~~405~~731.3646 3533,~~276~~207.6921 10-A-1 22944BDQ8 0911/2830/2007 6.00000% ~~792~~788,~~817~~890.5501 3,~~964~~944.0945 10-A-2 22944BDR6 0911/2830/2007 6.00000% 2827,~~784~~944,~~997~~881.3539 ~~143~~139,~~924~~724.9941 A-M 22944BDS4 0911/2830/2007 5.~~86027~~86058% 30,~~560~~473,~~762~~149.4192 ~~149~~148,~~245~~825.1533 D-X 22944BDT2 0911/2830/2007 6.50000% 0.00 4241,~~760~~683.2928 D-P 22944BDU9 0911/2830/2007 0.00000% ~~671~~663,~~265~~880.2705 0.00 D-B-1F 22944BDV7 1012/24/2007 5.~~88125~~53313% 21,~~502~~481,~~810~~340.2816 ~~105~~98,~~311~~795.5710 D-B-1X 22944BDW5 1012/24/2007 1.~~23317~~58180% 0.00 2228,~~081~~243.4730 D-B-1 22944BDX3 0911/2830/2007 7.~~11442~~11493% 21,~~502~~481,~~810~~340.2816 127,~~393~~038.0441 D-B-2F 22944BDY1 1012/24/2007 65.~~13125~~78313% 9,~~619~~609,~~520~~915.5565 4946,~~114~~194.9501 D-B-2X 22944BDZ8 1012/24/2007 01.~~98317~~33180% 0.00 710,~~875~~638.7403 D-B-2 22944BEA2 0911/2830/2007 7.~~11442~~11493% 9,~~619~~609,~~520~~915.5565 56,~~990~~832.6904 D-B-3F 22944BEB0 1012/24/2007 6.~~63125~~28313% 7,~~544~~537,~~565~~032.2919 4139,~~662~~362.0722 D-B-3X 22944BEC8 1012/24/2007 0.~~48317~~83180% 0.00 35,~~035~~211.5800 D-B-3 22944BED6 0911/2830/2007 7.~~11442~~11493% 7,~~544~~537,~~565~~032.2919 44,~~697~~573.6522 D-B-4 22944BEL8 0911/2830/2007 7.~~11442~~11493% 4,~~904~~899,~~167~~270.2453 2928,~~054~~973.6678 D-B-5 22944BEM6 0911/2830/2007 7.~~11442~~11493% 2,~~640~~637,~~398~~761.0566 15,~~642~~599.9945 D-B-6 22944BEN4 0911/2830/2007 7.~~11442~~11493% 4,~~716~~711,~~351~~641.0284 27,~~941~~864.9416 B-1 22944BEE4 0911/2830/2007 6.~~19244~~19326% 27,~~485~~389,~~675~~023.3275 141,~~836~~356.1719 B-2 22944BEF1 0911/2830/2007 6.~~19244~~19326% 8,~~142~~114,~~759~~126.6214 4241,~~019~~877.6343 B-3 22944BEG9 0911/2830/2007 6.~~19244~~19326% 6,~~445~~422,~~645~~979.4879 33,~~261~~149.9034 B-4 22944BEH7 0911/2830/2007 6.~~19244~~19326% 1,~~696~~690,~~117~~153.6031 8,~~752~~722.5997 B-5 22944BEP9 0911/2830/2007 6.~~19244~~19326% 3,~~732~~718,~~056~~933.6410 19,~~258~~193.7861 B-6 22944BEQ7 0911/2830/2007 6.~~19244~~19326% 4,~~750~~733,~~524~~819.4352 24,~~514~~431.4549 B-7 22944BER5 0911/2830/2007 6.~~19244~~19326% 3,~~732~~719,~~294~~170.8448 19,~~260~~194.0183 AR 22944BEJ3 0911/2830/2007 5.00000% 0.00 0.0018 AR-L 22944BEK0 0911/2830/2007 5.00000% 0.00 0.00 PP 22944BES3 0911/2830/2007 0.00000% 100.00 237,~~747~~497.7858 Totals 3,~~795~~755,~~257~~514,~~727~~604.3694 20,~~750~~381,~~689~~467.2499

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 1,~~964~~264,~~191~~069.7032 0.00 ~~314~~312,~~518~~152,~~128~~615.0607 32,~~443~~635,~~028~~170.6913 0.00 1-A-2 1,~~870~~203,~~658~~875.7654 0.00 ~~299~~297,~~541~~288,~~074~~204.2169 32,~~279~~509,~~074~~685.9484 0.00 1-A-3 0.00 0.00 0.00 ~~348~~430,~~574~~926.3860 0.00 1-A-4 9360,~~532~~193.9478 0.00 14,~~977~~864,~~053~~410.8638 ~~163~~125,~~953~~484.7530 0.00 1-A-5 0.00 0.00 0.00 1721,~~428~~546.7233 0.00 1-A-6 2918,~~462~~961.8704 0.00 4,~~717~~682,~~771~~289.7000 5746,~~135~~314.4764 0.00 1-A-7 0.00 0.00 0.00 30,~~606~~388.4898 0.00 1-A-8 0.00 0.00 0.00 ~~366~~452,~~003~~472.0993 0.00 1-A-9 1,~~870~~203,~~658~~875.7654 0.00 ~~299~~297,~~541~~288,~~074~~204.2169 32,~~627~~940,~~649~~612.3144 0.00 1-A-10 9360,~~532~~193.9478 0.00 14,~~977~~864,~~053~~410.8638 ~~181~~147,~~382~~030.4763 0.00 1-A-11 1,~~964~~264,~~191~~069.7032 0.00 ~~314~~312,~~518~~152,~~128~~615.0607 3,~~809~~087,~~031~~643.7807 0.00 1-A-12 ~~122~~79,~~995~~154.8182 0.00 19,~~694~~546,~~825~~699.5538 ~~238~~193,~~517~~345.9427 0.00 2-A-1 ~~158~~80,~~233~~814.8696 0.00 29,~~598~~422,~~699~~451.1348 ~~300~~213,~~354~~164.2189 0.00 2-A-2 0.00 0.00 0.00 4352,~~860~~045.48 0.00 2-A-3 7940,~~116~~407.9348 0.00 14,~~799~~711,~~349~~225.5674 7940,~~116~~407.9348 0.00 2-A-4 4,~~026~~070.5882 0.00 3,~~023~~015,~~881~~760.0949 16,~~642~~653.8645 0.00 2-A-5 ~~237~~121,~~350~~222.8044 0.00 44,~~398~~133,~~048~~677.6923 ~~423~~305,~~331~~617.6386 0.00 2-A-6 7940,~~116~~407.9348 0.00 14,~~799~~711,~~349~~225.5674 ~~122~~92,~~977~~452.4196 0.00 3-A-1 ~~318~~555,~~946~~564.6681 0.00 8887,~~668~~583,~~989~~895.2615 ~~740~~947,~~248~~280.9281 0.00 3-A-2 79138,~~736~~891.6620 0.00 2221,~~167~~895,~~247~~973.3279 ~~214~~298,~~609~~046.0083 0.00 3-A-3 12,~~168~~302.8457 0.00 10,~~745~~721,~~547~~008.8473 65,~~957~~969.4213 0.00 3-A-4 0.00 0.00 0.00 0.00 0.00 3-A-5 0.00 0.00 0.00 3736,~~078~~724.3177 0.00 3-A-6 ~~318~~555,~~946~~564.6681 0.00 8887,~~668~~583,~~989~~895.2615 ~~740~~947,~~248~~280.9281 0.00 3-A-7 0.00 0.00 0.00 97122,~~794~~430.0385 0.00 3-A-8 79138,~~736~~891.6620 0.00 2221,~~167~~895,~~247~~973.32 79 138,~~736~~891.6620 0.00 3-A-9 ~~398~~694,~~683~~456.3201 0.00 ~~110~~109,~~836~~479,~~236~~868.5893 ~~954~~1,~~857~~245,327.9263 0.00 3-A-10 0.00 0.00 0.00 ~~134~~159,~~872~~155.3463 0.00 3-A-11 0.00 0.00 0.00 0.00 0.00 3-A-12 0.00 0.00 0.00 37,~~537~~179.1827 0.00 3-A-13 ~~322~~562,~~893~~440.8633 0.00 8988,~~766~~667,~~334~~811.0205 ~~749~~959,~~410~~004.0511 0.00 3-A-14 0.00 0.00 0.00 99123,~~004~~946.3102 0.00 3-A-15 80140,~~723~~610.4709 0.00 22,~~441~~166,~~584~~953.2449 80140,~~723~~610.4709 0.00 3-A-16 ~~322~~562,~~893~~440.8633 0.00 8988,~~766~~667,~~334~~811.0205 ~~749~~959,~~410~~004.0511 0.00 3-A-17 80140,~~723~~610.4709 0.00 22,~~441~~166,~~584~~953.2449 ~~217~~301,~~264~~735.9639 0.00 3-A-18 0.00 0.00 0.00 ~~136~~161,~~541~~125.4930 0.00 3-A-19 ~~403~~703,~~617~~050.3342 0.00 ~~112~~110,~~207~~834,~~918~~764.2654 ~~966~~1,~~675~~260,739.0049 0.00 4-A-1 0.00 0.00 0.00 11,~~191~~170.6463 0.00 4-A-2 12,~~565~~744.8051 0.00 13,~~417~~392,~~402~~012.0617 79,~~715~~768.6429 0.00 4-A-3 0.00 0.00 0.00 0.00 0.00 4-A-4 0.00 0.00 0.00 51,~~992~~400.3677 0.00 4-A-5 ~~523~~494,~~992~~674.9922 0.00 ~~124~~122,~~257~~867,~~674~~176.6759 1,~~119~~048,~~955~~068.4329 0.00 4-A-6 0.00 0.00 0.00 10,~~398~~280.4715 0.00 4-A-7 0.00 0.00 0.00 ~~121~~155,~~532~~936.1558 0.00 4-A-8 ~~224~~212,~~568~~003.4224 0.00 5352,~~253~~657,~~289~~361.0126 ~~484~~453,~~437~~577.3891 0.00 4-A-9 0.00 0.00 0.00 5266,~~085~~829.2096 0.00 4-A-10 3735,~~428~~333.0788 0.00 8,~~875~~776,~~548~~227.8252 3735,~~428~~333.0788 0.00 4-A-11 0.00 0.00 0.00 0.00 0.00 4-A-12 0.00 0.00 0.00 2,~~599~~570.6204 0.00 4-A-13 2624,~~199~~733.6571 0.00 6,~~212~~143,~~883~~358.2939 5552,~~997~~403.7741 0.00 4-A-14 0.00 0.00 0.00 ~~519~~514.9201 0.00 4-A-15 0.00 0.00 0.00 67,~~076~~796.6183 0.00 4-A-16 1110,~~228~~600.4216 0.00 2,~~662~~632,~~664~~868.5516 2422,~~221~~678.8789 0.00 4-A-17 0.00 0.00 0.00 23,~~604~~341.2650 0.00 4-A-18 1,~~871~~766.4069 0.00 ~~443~~438,~~777~~811.5952 1,~~871~~766.4069 0.00 4-A-19 ~~523~~494,~~992~~674.9922 0.00 ~~124~~122,~~257~~867,~~674~~176.6759 1,~~119~~048,~~955~~068.4329 0.00 4-A-20 2624,~~199~~733.6571 0.00 6,~~212~~143,~~883~~358.2939 5552,~~997~~403.7741 0.00 4-A-21 ~~550~~519,~~192~~407.6493 0.00 ~~130~~129,~~470~~010,~~557~~534.9798 1,~~175~~100,~~953~~471.2070 0.00 4-A-22 ~~261~~247,~~996~~337.5011 0.00 6261,~~128~~433,~~837~~588.8378 ~~573~~555,~~950~~741.6774 0.00 4-A-23 1312,~~099~~366.8386 0.00 3,~~106~~071,~~442~~679.1468 2827,~~697~~787.5409 0.00 4-A-24 ~~275~~259,~~096~~703.3297 0.00 6564,~~235~~505,~~279~~268.9646 ~~602~~583,~~648~~528.2083 0.00 4-A-25 ~~748~~706,~~561~~677.4146 0.00 ~~177~~175,~~510~~524,~~963~~537.6885 1,~~614~~511,~~791~~926.2935 0.00 4-A-26 3735,~~428~~333.0787 0.00 8,~~875~~776,~~547~~226.8455 8075,~~739~~596.5631 0.00 4-A-27 ~~785~~742,~~989~~011.4834 0.00 ~~186~~184,~~386~~300,~~511~~764.5240 1,~~695~~587,~~530~~522.8567 0.00 4-A-28 3735,~~428~~333.0788 0.00 8,~~875~~776,~~548~~227.8252 8986,~~420~~734.4365 0.00 4-A-29 1,~~871~~766.4069 0.00 ~~443~~438,~~777~~811.5952 4,~~471~~336.0273 0.00 4-A-30 3937,~~299~~100.4857 0.00 9,~~319~~215,~~326~~039.4105 9391,~~891~~071.4638 0.00 4-A-31 ~~785~~742,~~989~~011.4934 0.00 ~~186~~184,~~386~~300,~~512~~765.5037 1,~~877~~821,~~829~~427.0853 0.00 4-A-32 3937,~~299~~100.4757 0.00 9,~~319~~215,~~325~~038.4307 9391,~~891~~071.4538 0.00 4-A-33 ~~825~~779,~~288~~111.9691 0.00 ~~195~~193,~~705~~515,~~837~~803.9344 1,~~971~~912,~~720~~498.5391 0.00 5-A-1 ~~922~~929.6630 0.00 ~~244~~242,~~101~~244.8089 2,~~045~~043.6985 0.00 5-A-2 24,~~558~~620.4524 0.00 6,~~477~~417,~~764~~875.4458 5552,~~071~~984.9503 0.00 5-A-3 8,~~930~~952.3481 0.00 2,~~355~~333,~~550~~772.6285 1920,~~056~~854.3562 0.00 5-A-4 0.00 0.00 0.00 ~~745~~696.6786 0.00 5-A-5 33,~~488~~573.7905 0.00 8,~~833~~751,~~315~~648.0543 7473,~~128~~838.3165 0.00 6-A-1 3,~~635~~673.6995 0.00 ~~434~~426,~~157~~826.0687 5,~~551~~557.0339 0.00 6-A-2 ~~130~~131,~~595~~422.3554 0.00 11,~~722~~492,~~773~~328.5216 ~~186~~182,~~219~~597.7536 0.00 6-A-3 43,~~531~~807.7952 0.00 3,~~907~~830,~~591~~776.5037 5760,~~052~~437.0491 0.00 6-A-4 0.00 0.00 0.00 2,~~949~~851.5114 0.00 6-A-5 ~~174~~175,~~127~~230.1406 0.00 15,~~630~~323,~~365~~104.0253 243,~~271~~035.7927 0.00 7-A-1 23,~~982~~014.4389 0.00 ~~555~~549,~~744~~730.0655 5,~~310~~318.4600 0.00 7-A-2 ~~121~~451,~~043~~319.6401 0.00 2019,~~163~~590,~~138~~218.5582 ~~205~~534,~~561~~825.0742 0.00 8-A-1 4,~~692~~699.0141 0.00 1,~~073~~063,~~218~~777.3290 10,~~081~~041.5680 0.00 8-A-2 ~~299~~1,~~234~~102,919.5194 0.00 3836,~~806~~528,~~788~~584.2269 ~~494~~1,~~764~~291,077.6246 0.00 9-A-1 ~~715~~722.5958 0.00 ~~232~~230,~~183~~740.0228 1,~~686~~687.0001 0.00 9-A-2 ~~170~~26,~~170~~970.3192 0.00 87,~~296~~942,~~235~~760.0554 ~~205~~60,~~447~~178.0013 0.00 10-A-1 1,~~960~~974.5782 0.00 ~~790~~786,~~856~~915.9819 5,~~924~~919.6627 0.00 10-A-2 ~~456~~309,~~148~~241.2646 0.00 2827,~~328~~635,~~849~~639.0993 ~~600~~448,~~073~~965.2587 0.00 A-M 4344,~~670~~132.1885 0.00 30,~~517~~429,~~092~~017.2207 192,~~915~~958.3318 0.00 D-X 0.00 0.00 0.00 4241,~~760~~683.2928 0.00 D-P 3,~~685~~715.1118 0.00 ~~667~~660,~~580~~164.1687 3,~~685~~715.1118 0.00 D-B-1F 10,~~697~~860.9249 0.00 21,~~492~~470,~~112~~479.3668 ~~116~~109,~~009~~655.4959 0.00 D-B-1X 0.00 0.00 0.00 2228,~~081~~243.4730 0.00 D-B-1 10,~~697~~860.9249 0.00 21,~~492~~470,~~112~~479.3668 ~~138~~137,~~090~~898.9690 0.00 D-B-2F 4,~~785~~858.8356 0.00 9,~~614~~605,~~734~~057.7109 5351,~~900~~052.7857 0.00 D-B-2X 0.00 0.00 0.00 710,~~875~~638.7403 0.00 D-B-2 4,~~785~~858.8356 0.00 9,~~614~~605,~~734~~057.7109 61,~~776~~690.5260 0.00 D-B-3F 3,~~753~~810.5256 0.00 7,~~540~~533,~~811~~221.7764 4543,~~415~~172.5978 0.00 D-B-3X 0.00 0.00 0.00 35,~~035~~211.5800 0.00 D-B-3 3,~~753~~810.5256 0.00 7,~~540~~533,~~811~~221.7764 48,~~451~~383.1778 0.00 D-B-4 2,~~439~~476.8996 0.00 4,~~901~~896,~~727~~793.3557 31,~~494~~450.5574 0.00 D-B-5 1,~~313~~333.6359 0.00 2,~~639~~636,~~084~~428.4207 16,~~956~~933.6204 0.00 D-B-6 2,~~346~~382.4410 0.00 4,~~714~~709,~~004~~259.5874 30,~~288~~246.3826 0.00 B-1 48,~~172~~634.75 0.00 27,~~437~~340,~~502~~389.5700 ~~190~~189,~~008~~990.9294 0.00 B-2 14,~~271~~408.4027 0.00 8,~~128~~099,~~488~~717.2287 56,~~291~~285.0370 0.00 B-3 11,~~296~~405.9630 0.00 6,~~434~~411,~~348~~574.5249 44,~~558~~554.8664 0.00 B-4 23,~~972~~001.7021 0.00 1,~~693~~687,~~144~~152.9010 11,~~725~~724.2918 0.00 B-5 6,~~540~~603.9972 0.00 3,~~725~~712,~~515~~329.6539 25,~~799~~797.7733 0.00 B-6 8,~~326~~405.0085 0.00 4,~~742~~725,~~198~~413.4267 32,~~840~~837.4534 0.00 B-7 6,~~541~~604.4014 0.00 3,~~725~~712,~~753~~566.4534 25,~~801~~798.4197 0.00 AR 0.00 0.00 0.00 0.0018 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 PP 0.00 0.00 100.00 237,~~747~~497.7858 0.00 Totals 1817,~~442~~627,~~519~~901.4066 0.00 3,~~776~~737,~~815~~886,~~207~~703.9134 3938,~~193~~009,~~208~~369.6465 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 321,807,882.00 ~~316~~313,~~482~~416,~~319~~684.7639 ~~508~~295,~~258~~298.5259 1968,~~455,933~~770.1873 0.00 1-A-2 306,483,697.00 ~~301~~298,~~411~~492,~~732~~080.9723 ~~149~~150,~~956~~910.1895 1,~~720~~052,~~702~~964.5960 0.00 1-A-3 0.00 0.00 0.00 0.00 0.00 1-A-4 15,324,185.00 1514,~~070~~924,~~586~~604.8016 7,~~497~~545.8155 8652,~~035~~648.1323 0.00 1-A-5 0.00 0.00 0.00 0.00 0.00 1-A-6 4,827,118.00 4,~~747~~701,~~234~~250.5704 2,~~361~~376.8185 2716,~~101~~584.0619 0.00 1-A-7 0.00 0.00 0.00 0.00 0.00 1-A-8 0.00 0.00 0.00 0.00 0.00 1-A-9 306,483,697.00 ~~301~~298,~~411~~492,~~732~~080.9723 ~~484~~281,~~055~~236.7375 1922,~~386,603~~638.0379 0.00 1-A-10 15,324,185.00 1514,~~070~~924,~~586~~604.8016 2414,~~202~~061.7984 6946,~~330~~131.1594 0.00 1-A-11 321,807,882.00 ~~316~~313,~~482~~416,~~319~~684.7639 ~~508~~295,~~258~~298.5259 1968,~~455,933~~770.1873 0.00 1-A-12 20,151,303.00 19,~~817~~625,~~821~~854.3720 3118,~~826~~491.6632 9160,~~169~~663.1550 0.00 2-A-1 29,978,000.00 29,~~756~~503,~~932~~266.9944 41,~~550~~104.9674 ~~116~~39,~~682~~710.9122 0.00 2-A-2 0.00 0.00 0.00 0.00 0.00 2-A-3 14,989,000.00 14,~~878~~751,~~466~~633.5022 20,~~775~~552.4837 5819,~~341~~855.4511 0.00 2-A-4 3,035,900.00 3,~~027~~019,~~907~~831.6830 12,~~057~~070.3553 2,~~969~~000.2329 0.00 2-A-5 44,967,000.00 44,~~635~~254,~~399~~899.4967 6128,~~417~~318.4171 ~~175~~92,~~933~~903.3973 0.00 2-A-6 14,989,000.00 14,~~878~~751,~~466~~633.5022 209,~~472~~439.4757 5830,~~644~~967.4691 0.00 3-A-1 90,000,000.00 88,~~987~~139,~~935~~459.9295 82129,~~531~~785.3321 ~~236~~425,~~415~~779.3360 0.00 3-A-2 22,500,000.00 22,~~246~~034,~~983~~864.9899 2032,~~632~~446.8330 59106,~~103~~444.8390 0.00 3-A-3 10,781,728.00 10,~~757~~733,~~716~~311.6931 32,~~964~~324.9698 89,~~203~~977.8860 0.00 3-A-4 0.00 0.00 0.00 0.00 0.00 3-A-5 0.00 0.00 0.00 0.00 0.00 3-A-6 90,000,000.00 88,~~987~~139,~~935~~459.9295 ~~103~~104,~~922~~992.1538 ~~215~~450,~~024~~572.5143 0.00 3-A-7 0.00 0.00 0.00 0.00 0.00 3-A-8 22,500,000.00 22,~~246~~034,~~983~~864.9899 2526,~~980~~248.5409 53112,~~756~~643.1311 0.00 3-A-9 112,500,000.00 ~~111~~110,~~234~~174,~~919~~324.9094 ~~103~~162,~~164~~231.1651 ~~295~~532,~~519~~224.1649 0.00 3-A-10 0.00 0.00 0.00 0.00 0.00 3-A-11 0.00 0.00 0.00 0.00 0.00 3-A-12 0.00 0.00 0.00 0.00 0.00 3-A-13 91,113,817.00 9089,~~089~~230,~~227~~251.8738 ~~105~~106,~~208~~291.2673 ~~217~~456,~~685~~148.5960 0.00 3-A-14 0.00 0.00 0.00 0.00 0.00 3-A-15 22,778,455.00 22,~~522,~~307,563.7158 26,~~302~~572.0793 54114,~~421~~037.4015 0.00 3-A-16 91,113,817.00 9089,~~089~~230,~~227~~251.8738 83131,~~552~~391.7240 ~~239~~431,~~341~~048.1493 0.00 3-A-17 22,778,455.00 22,~~522,~~307,563.7158 2032,~~888~~847.1885 59107,~~835~~762.2924 0.00 3-A-18 0.00 0.00 0.00 0.00 0.00 3-A-19 113,892,272.00 ~~112~~111,~~611~~537,~~535~~814.5996 ~~104~~164,~~440~~239.9025 ~~299~~538,~~176~~811.4317 0.00 4-A-1 0.00 0.00 0.00 0.00 0.00 4-A-2 13,454,726.00 13,~~429~~404,~~967~~756.8668 23,~~946~~178.2917 9,~~619~~566.5135 0.00 4-A-3 0.00 0.00 0.00 0.00 0.00 4-A-4 0.00 0.00 0.00 0.00 0.00 4-A-5 126,558,269.00 ~~124~~123,~~781~~361,~~667~~850.6681 ~~122~~123,~~860~~359.0262 ~~401~~371,~~132~~314.9761 0.00 4-A-6 0.00 0.00 0.00 0.00 0.00 4-A-7 0.00 0.00 0.00 0.00 0.00 4-A-8 54,239,258.00 5352,~~477~~869,~~857~~364.4350 52,~~654~~868.2941 ~~171~~159,~~914~~134.1383 0.00 4-A-9 0.00 0.00 0.00 0.00 0.00 4-A-10 9,039,877.00 8,~~912~~811,~~976~~561.9040 8,~~775~~811.7240 2826,~~652~~522.3647 0.00 4-A-11 0.00 0.00 0.00 0.00 0.00 4-A-12 0.00 0.00 0.00 0.00 0.00 4-A-13 6,327,913.00 6,~~239~~168,~~082~~092.9410 6,~~143~~167.0098 2018,~~056~~565.6573 0.00 4-A-14 0.00 0.00 0.00 0.00 0.00 4-A-15 0.00 0.00 0.00 0.00 0.00 4-A-16 2,711,963.00 2,~~673~~643,~~892~~468.9732 2,~~632~~643.7142 87,~~595~~956.7174 0.00 4-A-17 0.00 0.00 0.00 0.00 0.00 4-A-18 451,994.00 ~~445~~440,~~648~~578.9922 ~~438~~440.7957 1,~~432~~326.6212 0.00 4-A-19 126,558,269.00 ~~124~~123,~~781~~361,~~667~~850.6681 ~~135~~115,~~589~~560.5759 ~~388~~379,~~403~~113.4263 0.00 4-A-20 6,327,913.00 6,~~239~~168,~~082~~092.9410 65,~~779~~778.4803 1918,~~420~~955.1768 0.00 4-A-21 132,886,182.00 ~~131~~129,~~020~~529,~~750~~942.6092 ~~142~~121,~~369~~338.0462 ~~407~~398,~~823~~069.5931 0.00 4-A-22 63,279,135.00 6261,~~390~~680,~~834~~925.3289 6757,~~794~~780.7830 ~~194~~189,~~201~~556.7182 0.00 4-A-23 3,163,957.00 3,~~119~~084,~~541~~046.9654 32,~~389~~889.7402 9,~~710~~477.0984 0.00 4-A-24 66,443,092.00 6564,~~510~~764,~~376~~972.2943 7160,~~184~~669.5231 ~~203~~199,~~911~~034.8066 0.00 4-A-25 180,797,527.00 ~~178~~176,~~259~~231,~~525~~215.0931 ~~193~~165,~~699~~086.3856 ~~554~~541,~~862~~590.0390 0.00 4-A-26 9,039,876.00 8,~~912~~811,~~975~~560.9142 98,~~684~~254.9733 27,~~743~~079.1054 0.00 4-A-27 189,837,403.00 ~~187~~185,~~172~~042,~~501~~775.0073 ~~203~~173,~~384~~340.3589 ~~582~~568,~~605~~670.1345 0.00 4-A-28 9,039,877.00 8,~~912~~811,~~976~~561.9040 98,~~684~~254.9733 27,~~743~~079.1055 0.00 4-A-29 451,994.00 ~~445~~440,~~648~~578.9922 ~~484~~412.2572 1,~~387~~353.1698 0.00 4-A-30 9,491,871.00 9,~~358~~252,~~625~~139.8962 108,~~169~~667.2205 2928,~~130~~433.2652 0.00 4-A-31 189,837,404.00 ~~187~~185,~~172~~042,~~501~~776.9971 ~~203~~173,~~384~~340.3589 ~~582~~568,~~605~~670.1345 0.00 4-A-32 9,491,870.00 9,~~358~~252,~~624~~138.9064 108,~~169~~667.2204 2928,~~130~~433.2652 0.00 4-A-33 199,329,274.00 ~~196~~194,~~531~~294,~~126~~915.8935 ~~213~~182,~~553~~007.5793 ~~611~~597,~~735~~103.3997 0.00 5-A-1 246,871.00 ~~245~~243,~~024~~174.4619 ~~919~~929.9830 20.6800 0.00 5-A-2 6,583,228.00 6,~~502~~442,~~322~~495.8882 24,~~487~~620.0824 710.3700 0.00 5-A-3 2,393,901.00 2,~~364~~342,~~480~~725.9666 8,~~904~~952.3981 250.9500 0.00 5-A-4 0.00 0.00 0.00 0.00 0.00 5-A-5 8,977,129.00 8,~~866~~785,~~803~~221.8449 87,~~665~~842.6398 2425,~~823~~730.1607 0.00 6-A-1 445,005.00 ~~437~~430,~~792~~500.7582 2,~~758~~791.7562 ~~876~~882.9433 0.00 6-A-2 12,136,496.00 11,~~853~~623,~~368~~750.8870 99,~~095~~860.2234 31,~~500~~562.1320 0.00 6-A-3 4,045,499.00 3,~~951~~874,~~123~~583.2888 33,~~031~~286.7478 10,~~500~~520.0473 0.00 6-A-4 0.00 0.00 0.00 0.00 0.00 6-A-5 16,181,995.00 15,~~804~~498,~~492~~334.1658 4540,~~057~~935.5240 ~~129~~134,~~069~~294.6265 0.00 7-A-1 564,640.00 ~~558~~552,~~726~~745.4945 ~~2,675~~745.40 ~~307~~2,269.0449 0.00 7-A-2 20,532,360.00 20,~~284~~041,~~182~~537.1983 ~~108~~111,~~582~~583.2893 12339,~~461~~735.3607 0.00 8-A-1 1,087,207.00 1,~~077~~068,~~910~~477.3331 ~~2,700~~722.3517 13,~~991~~977.6724 0.00 8-A-2 39,534,793.00 3937,~~106~~631,~~022~~504.7463 ~~172~~169,~~215~~489.3722 ~~127~~933,~~019~~430.1472 0.00 9-A-1 234,319.00 ~~232~~231,~~898~~462.6085 ~~111~~668.9301 ~~603~~54.6656 0.00 9-A-2 8,520,681.00 87,~~466~~969,~~405~~731.3646 2624,~~616~~934.9234 ~~143~~2,~~553~~036.3958 0.00 10-A-1 796,705.00 ~~792~~788,~~817~~890.5501 ~~313~~456.0342 1,~~647~~518.5439 0.00 10-A-2 28,967,295.00 2827,~~784~~944,~~997~~881.3539 7271,~~830~~472.4835 ~~383~~237,~~317~~769.7811 0.00 A-M 30,647,101.00 30,~~560~~473,~~762~~149.4192 1110,~~300~~309.1985 3233,~~369~~822.99 0.00 D-X 0.00 0.00 0.00 0.00 0.00 D-P 678,640.57 ~~671~~663,~~265~~880.2705 3,~~470~~500.8894 214.24 0.00 D-B-1F 21,524,000.00 21,~~502~~481,~~810~~340.2816 10,~~697~~860.9249 0.00 0.00 D-B-1X 0.00 0.00 0.00 0.00 0.00 D-B-1 21,524,000.00 21,~~502~~481,~~810~~340.2816 2,~~768~~537.2211 78,~~929~~323.7037 0.00 D-B-2F 9,629,000.00 9,~~619~~609,~~520~~915.5565 4,~~785~~858.8356 0.00 0.00 D-B-2X 0.00 0.00 0.00 0.00 0.00 D-B-2 9,629,000.00 9,~~619~~609,~~520~~915.5565 1,~~238~~135.3901 3,~~547~~723.4455 0.00 D-B-3F 7,552,000.00 7,~~544~~537,~~565~~032.2919 3,~~753~~810.5256 0.00 0.00 D-B-3X 0.00 0.00 0.00 0.00 0.00 D-B-3 7,552,000.00 7,~~544~~537,~~565~~032.2919 ~~971~~890.2718 2,~~782~~920.2537 0.00 D-B-4 4,909,000.00 4,~~904~~899,~~167~~270.2453 2,~~439~~476.8996 0.00 0.00 D-B-5 2,643,000.00 2,~~640~~637,~~398~~761.0566 1,~~313~~333.6359 0.00 0.00 D-B-6 4,720,998.71 4,~~716~~711,~~351~~641.0284 2,~~346~~382.4410 0.00 0.00 B-1 27,581,000.00 27,~~485~~389,~~675~~023.3275 48,~~172~~634.75 0.00 0.00 B-2 8,171,000.00 8,~~142~~114,~~759~~126.6214 14,~~271~~408.4027 0.00 0.00 B-3 6,468,000.00 6,~~445~~422,~~645~~979.4879 11,~~296~~405.9630 0.00 0.00 B-4 1,702,000.00 1,~~696~~690,~~117~~153.6031 23,~~972~~001.7021 0.00 0.00 B-5 3,745,000.00 3,~~732~~718,~~056~~933.6410 6,~~540~~603.9972 0.00 0.00 B-6 4,767,000.00 4,~~750~~733,~~524~~819.4352 8,~~326~~405.0085 0.00 0.00 B-7 3,745,239.03 3,~~732~~719,~~294~~170.8448 6,~~541~~604.4014 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 AR-L 50.00 0.00 0.00 0.00 0.00 PP 100.00 100.00 0.00 0.00 0.00 Totals 3,847,323,340.31 3,~~795~~755,~~257~~514,~~727~~604.3694 4,~~772~~118,~~226~~045.4707 13,~~670~~509,~~292~~856.9852 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00 1,~~964~~264,~~191~~069.7032 ~~314~~312,~~518~~152,~~128~~615.0607 0.~~97734750~~96999680 1,~~964~~264,~~191~~069.7032 1-A-2 0.00 1,~~870~~203,~~658~~875.7654 ~~299~~297,~~541~~288,~~074~~204.2169 0.~~97734750~~96999680 1,~~870~~203,~~658~~875.7654 1-A-3 0.00 0.00 0.00 0.00000000 0.00 1-A-4 0.00 9360,~~532~~193.9478 14,~~977~~864,~~053~~410.8638 0.~~97734750~~96999680 9360,~~532~~193.9478 1-A-5 0.00 0.00 0.00 0.00000000 0.00 1-A-6 0.00 2918,~~462~~961.8704 4,~~717~~682,~~771~~289.7000 0.~~97734750~~96999680 2918,~~462~~961.8704 1-A-7 0.00 0.00 0.00 0.00000000 0.00 1-A-8 0.00 0.00 0.00 0.00000000 0.00 1-A-9 0.00 1,~~870~~203,~~658~~875.7654 ~~299~~297,~~541~~288,~~074~~204.2169 0.~~97734750~~96999680 1,~~870~~203,~~658~~875.7654 1-A-10 0.00 9360,~~532~~193.9478 14,~~977~~864,~~053~~410.8638 0.~~97734750~~96999680 9360,~~532~~193.9478 1-A-11 0.00 1,~~964~~264,~~191~~069.7032 ~~314~~312,~~518~~152,~~128~~615.0607 0.~~97734750~~96999680 1,~~964~~264,~~191~~069.7032 1-A-12 0.00 ~~122~~79,~~995~~154.8182 19,~~694~~546,~~825~~699.5538 0.~~97734750~~96999680 ~~122~~79,~~995~~154.8182 2-A-1 0.00 ~~158~~80,~~233~~814.8696 29,~~598~~422,~~699~~451.1348 0.~~98734736~~98146813 ~~158~~80,~~233~~814.8696 2-A-2 0.00 0.00 0.00 0.00000000 0.00 2-A-3 0.00 7940,~~116~~407.9348 14,~~799~~711,~~349~~225.5674 0.~~98734736~~98146813 7940,~~116~~407.9348 2-A-4 0.00 4,~~026~~070.5882 3,~~023~~015,~~881~~760.0949 0.~~99604107~~99336621 4,~~026~~070.5882 2-A-5 0.00 ~~237~~121,~~350~~222.8044 44,~~398~~133,~~048~~677.6923 0.~~98734736~~98146813 ~~237~~121,~~350~~222.8044 2-A-6 0.00 7940,~~116~~407.9348 14,~~799~~711,~~349~~225.5674 0.~~98734736~~98146813 7940,~~116~~407.9348 3-A-1 0.00 ~~318~~555,~~946~~564.6681 8887,~~668~~583,~~989~~895.2615 0.~~98521099~~97315439 ~~318~~555,~~946~~564.6681 3-A-2 0.00 79138,~~736~~891.6620 2221,~~167~~895,~~247~~973.3279 0.~~98521099~~97315439 79138,~~736~~891.6620 3-A-3 0.00 12,~~168~~302.8457 10,~~745~~721,~~547~~008.8473 0.~~99664431~~99436832 12,~~168~~302.8457 3-A-4 0.00 0.00 0.00 0.00000000 0.00 3-A-5 0.00 0.00 0.00 0.00000000 0.00 3-A-6 0.00 ~~318~~555,~~946~~564.6681 8887,~~668~~583,~~989~~895.2615 0.~~98521099~~97315439 ~~318~~555,~~946~~564.6681 3-A-7 0.00 0.00 0.00 0.00000000 0.00 3-A-8 0.00 79138,~~736~~891.6620 2221,~~167~~895,~~247~~973.3279 0.~~98521099~~97315439 79138,~~736~~891.6620 3-A-9 0.00 ~~398~~694,~~683~~456.3201 ~~110~~109,~~836~~479,~~236~~868.5893 0.~~98521099~~97315439 ~~398~~694,~~683~~456.3201 3-A-10 0.00 0.00 0.00 0.00000000 0.00 3-A-11 0.00 0.00 0.00 0.00000000 0.00 3-A-12 0.00 0.00 0.00 0.00000000 0.00 3-A-13 0.00 ~~322~~562,~~893~~440.8633 8988,~~766~~667,~~334~~811.0205 0.~~98521099~~97315439 ~~322~~562,~~893~~440.8633 3-A-14 0.00 0.00 0.00 0.00000000 0.00 3-A-15 0.00 80140,~~723~~610.4709 22,~~441~~166,~~584~~953.2449 0.~~98521099~~97315439 80140,~~723~~610.4709 3-A-16 0.00 ~~322~~562,~~893~~440.8633 8988,~~766~~667,~~334~~811.0205 0.~~98521099~~97315439 ~~322~~562,~~893~~440.8633 3-A-17 0.00 80140,~~723~~610.4709 22,~~441~~166,~~584~~953.2449 0.~~98521099~~97315439 80140,~~723~~610.4709 3-A-18 0.00 0.00 0.00 0.00000000 0.00 3-A-19 0.00 ~~403~~703,~~617~~050.3342 ~~112~~110,~~207~~834,~~918~~764.2654 0.~~98521099~~97315439 ~~403~~703,~~617~~050.3342 4-A-1 0.00 0.00 0.00 0.00000000 0.00 4-A-2 0.00 12,~~565~~744.8051 13,~~417~~392,~~402~~012.0617 0.~~99722596~~99533890 12,~~565~~744.8051 4-A-3 0.00 0.00 0.00 0.00000000 0.00 4-A-4 0.00 0.00 0.00 0.00000000 0.00 4-A-5 0.00 ~~523~~494,~~992~~674.9922 ~~124~~122,~~257~~867,~~674~~176.6759 0.~~98182186~~97083484 ~~523~~494,~~992~~674.9922 4-A-6 0.00 0.00 0.00 0.00000000 0.00 4-A-7 0.00 0.00 0.00 0.00000000 0.00 4-A-8 0.00 ~~224~~212,~~568~~003.4224 5352,~~253~~657,~~289~~361.0126 0.~~98182186~~97083484 ~~224~~212,~~568~~003.4224 4-A-9 0.00 0.00 0.00 0.00000000 0.00 4-A-10 0.00 3735,~~428~~333.0788 8,~~875~~776,~~548~~227.8252 0.~~98182186~~97083484 3735,~~428~~333.0788 4-A-11 0.00 0.00 0.00 0.00000000 0.00 4-A-12 0.00 0.00 0.00 0.00000000 0.00 4-A-13 0.00 2624,~~199~~733.6571 6,~~212~~143,~~883~~358.2939 0.~~98182186~~97083484 2624,~~199~~733.6571 4-A-14 0.00 0.00 0.00 0.00000000 0.00 4-A-15 0.00 0.00 0.00 0.00000000 0.00 4-A-16 0.00 1110,~~228~~600.4216 2,~~662~~632,~~664~~868.5516 0.~~98182186~~97083484 1110,~~228~~600.4216 4-A-17 0.00 0.00 0.00 0.00000000 0.00 4-A-18 0.00 1,~~871~~766.4069 ~~443~~438,~~777~~811.5952 0.~~98182186~~97083483 1,~~871~~766.4069 4-A-19 0.00 ~~523~~494,~~992~~674.9922 ~~124~~122,~~257~~867,~~674~~176.6759 0.~~98182186~~97083484 ~~523~~494,~~992~~674.9922 4-A-20 0.00 2624,~~199~~733.6571 6,~~212~~143,~~883~~358.2939 0.~~98182186~~97083484 2624,~~199~~733.6571 4-A-21 0.00 ~~550~~519,~~192~~407.6493 ~~130~~129,~~470~~010,~~557~~534.9798 0.~~98182186~~97083484 ~~550~~519,~~192~~407.6493 4-A-22 0.00 ~~261~~247,~~996~~337.5011 6261,~~128~~433,~~837~~588.8378 0.~~98182186~~97083484 ~~261~~247,~~996~~337.5011 4-A-23 0.00 1312,~~099~~366.8386 3,~~106~~071,~~442~~679.1468 0.~~98182186~~97083484 1312,~~099~~366.8386 4-A-24 0.00 ~~275~~259,~~096~~703.3297 6564,~~235~~505,~~279~~268.9646 0.~~98182186~~97083484 ~~275~~259,~~096~~703.3297 4-A-25 0.00 ~~748~~706,~~561~~677.4146 ~~177~~175,~~510~~524,~~963~~537.6885 0.~~98182186~~97083484 ~~748~~706,~~561~~677.4146 4-A-26 0.00 3735,~~428~~333.0787 8,~~875~~776,~~547~~226.8455 0.~~98182186~~97083484 3735,~~428~~333.0787 4-A-27 0.00 ~~785~~742,~~989~~011.4834 ~~186~~184,~~386~~300,~~511~~764.5240 0.~~98182186~~97083484 ~~785~~742,~~989~~011.4834 4-A-28 0.00 3735,~~428~~333.0788 8,~~875~~776,~~548~~227.8252 0.~~98182186~~97083484 3735,~~428~~333.0788 4-A-29 0.00 1,~~871~~766.4069 ~~443~~438,~~777~~811.5952 0.~~98182186~~97083483 1,~~871~~766.4069 4-A-30 0.00 3937,~~299~~100.4857 9,~~319~~215,~~326~~039.4105 0.~~98182186~~97083484 3937,~~299~~100.4857 4-A-31 0.00 ~~785~~742,~~989~~011.4934 ~~186~~184,~~386~~300,~~512~~765.5037 0.~~98182186~~97083484 ~~785~~742,~~989~~011.4934 4-A-32 0.00 3937,~~299~~100.4757 9,~~319~~215,~~325~~038.4307 0.~~98182186~~97083484 3937,~~299~~100.4757 4-A-33 0.00 ~~825~~779,~~288~~111.9691 ~~195~~193,~~705~~515,~~837~~803.9344 0.~~98182186~~97083484 ~~825~~779,~~288~~111.9691 5-A-1 0.00 ~~922~~929.6630 ~~244~~242,~~101~~244.8089 0.~~98878281~~98126102 ~~922~~929.6630 5-A-2 0.00 24,~~558~~620.4524 6,~~477~~417,~~764~~875.4458 0.~~98397996~~97488277 24,~~558~~620.4524 5-A-3 0.00 8,~~930~~952.3481 2,~~355~~333,~~550~~772.6285 0.~~98397996~~97488278 8,~~930~~952.3481 5-A-4 0.00 0.00 0.00 0.00000000 0.00 5-A-5 0.00 33,~~488~~573.7905 8,~~833~~751,~~315~~648.0543 0.~~98397996~~97488277 33,~~488~~573.7905 6-A-1 0.00 3,~~635~~673.6995 ~~434~~426,~~157~~826.0687 0.~~97562288~~95915073 3,~~635~~673.6995 6-A-2 0.00 ~~130~~131,~~595~~422.3554 11,~~722~~492,~~773~~328.5216 0.~~96591088~~94692308 ~~130~~131,~~595~~422.3554 6-A-3 0.00 43,~~531~~807.7952 3,~~907~~830,~~591~~776.5037 0.~~96591088~~94692308 43,~~531~~807.7952 6-A-4 0.00 0.00 0.00 0.00000000 0.00 6-A-5 0.00 ~~174~~175,~~127~~230.1406 15,~~630~~323,~~365~~104.0253 0.~~96591088~~94692308 ~~174~~175,~~127~~230.1406 7-A-1 0.00 23,~~982~~014.4389 ~~555~~549,~~744~~730.0655 0.~~98424493~~97359477 23,~~982~~014.4389 7-A-2 0.00 ~~121~~451,~~043~~319.6401 2019,~~163~~590,~~138~~218.5582 0.~~98201758~~95411433 ~~121~~451,~~043~~319.6401 8-A-1 0.00 4,~~692~~699.0141 1,~~073~~063,~~218~~777.3290 0.~~98713338~~97845019 4,~~692~~699.0141 8-A-2 0.00 ~~299~~1,~~234~~102,919.5194 3836,~~806~~528,~~788~~584.2269 0.~~98158572~~92396044 ~~299~~1,~~234~~102,919.5194 9-A-1 0.00 ~~715~~722.5958 ~~232~~230,~~183~~740.0228 0.~~99088431~~98472715 ~~715~~722.5958 9-A-2 0.00 ~~170~~26,~~170~~970.3192 87,~~296~~942,~~235~~760.0554 0.~~97365868~~93217438 ~~170~~26,~~170~~970.3192 10-A-1 0.00 1,~~960~~974.5782 ~~790~~786,~~856~~915.9819 0.~~99265974~~98771213 1,~~960~~974.5782 10-A-2 0.00 ~~456~~309,~~148~~241.2646 2827,~~328~~635,~~849~~639.0993 0.~~97795977~~95402902 ~~456~~309,~~148~~241.2646 A-M 0.00 4344,~~670~~132.1885 30,~~517~~429,~~092~~017.2207 0.~~99575788~~99288403 4344,~~670~~132.1885 D-X 0.00 0.00 0.00 0.00000000 0.00 D-P 0.00 3,~~685~~715.1118 ~~667~~660,~~580~~164.1687 0.~~98370211~~97277543 3,~~685~~715.1118 D-B-1F 0.00 10,~~697~~860.9249 21,~~492~~470,~~112~~479.3668 0.~~99851851~~99751346 10,~~697~~860.9249 D-B-1X 0.00 0.00 0.00 0.00000000 0.00 D-B-1 0.00 10,~~697~~860.9249 21,~~492~~470,~~112~~479.3668 0.~~99851851~~99751346 10,~~697~~860.9249 D-B-2F 0.00 4,~~785~~858.8356 9,~~614~~605,~~734~~057.7109 0.~~99851851~~99751346 4,~~785~~858.8356 D-B-2X 0.00 0.00 0.00 0.00000000 0.00 D-B-2 0.00 4,~~785~~858.8356 9,~~614~~605,~~734~~057.7109 0.~~99851851~~99751346 4,~~785~~858.8356 D-B-3F 0.00 3,~~753~~810.5256 7,~~540~~533,~~811~~221.7764 0.~~99851851~~99751346 3,~~753~~810.5256 D-B-3X 0.00 0.00 0.00 0.00000000 0.00 D-B-3 0.00 3,~~753~~810.5256 7,~~540~~533,~~811~~221.7764 0.~~99851851~~99751346 3,~~753~~810.5256 D-B-4 0.00 2,~~439~~476.8996 4,~~901~~896,~~727~~793.3557 0.~~99851851~~99751346 2,~~439~~476.8996 D-B-5 0.00 1,~~313~~333.6359 2,~~639~~636,~~084~~428.4207 0.~~99851851~~99751346 1,~~313~~333.6359 D-B-6 0.00 2,~~346~~382.4410 4,~~714~~709,~~004~~259.5874 0.~~99851851~~99751346 2,~~346~~382.4410 B-1 0.00 48,~~172~~634.75 27,~~437~~340,~~502~~389.5700 0.~~99479724~~99127620 48,~~172~~634.75 B-2 0.00 14,~~271~~408.4027 8,~~128~~099,~~488~~717.2287 0.~~99479724~~99127620 14,~~271~~408.4027 B-3 0.00 11,~~296~~405.9630 6,~~434~~411,~~348~~574.5249 0.~~99479724~~99127620 11,~~296~~405.9630 B-4 0.00 23,~~972~~001.7021 1,~~693~~687,~~144~~152.9010 0.~~99479724~~99127620 23,~~972~~001.7021 B-5 0.00 6,~~540~~603.9972 3,~~725~~712,~~515~~329.6539 0.~~99479724~~99127621 6,~~540~~603.9972 B-6 0.00 8,~~326~~405.0085 4,~~742~~725,~~198~~413.4267 0.~~99479724~~99127621 8,~~326~~405.0085 B-7 0.00 6,~~541~~604.4014 3,~~725~~712,~~753~~566.4534 0.~~99479724~~99127621 6,~~541~~604.4014 AR 0.00 0.00 0.00 0.00000000 0.00 AR-L 0.00 0.00 0.00 0.00000000 0.00 PP 0.00 0.00 100.00 1.00000000 0.00 Totals 0.00 1817,~~442~~627,~~519~~901.4066 3,~~776~~737,~~815~~886,~~207~~703.9134 0.~~98167346~~97155512 1817,~~442~~627,~~519~~901.4066 NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 321,807,882.00 ~~983~~973.~~45111311~~92482261 10.~~57938493~~91762386 43.~~52423095~~01040088 0.00000000 1-A-2 306,483,697.00 ~~983~~973.~~45111313~~92482260 0.~~48927947~~49239471 53.~~61433645~~43563005 0.00000000 1-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 15,324,185.00 ~~983~~973.~~45111339~~92482276 0.~~48927953~~49239486 53.~~61433642~~43563002 0.00000000 1-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-6 4,827,118.00 ~~983~~973.~~45111307~~92482222 0.~~48927952~~49239526 53.~~61433551~~43562971 0.00000000 1-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-9 306,483,697.00 ~~983~~973.~~45111313~~92482260 10.~~57938492~~91762385 43.~~52423096~~01040088 0.00000000 1-A-10 15,324,185.00 ~~983~~973.~~45111339~~92482276 10.~~57938514~~91762400 43.~~52423082~~01040088 0.00000000 1-A-11 321,807,882.00 ~~983~~973.~~45111311~~92482261 10.~~57938493~~91762386 43.~~52423095~~01040088 0.00000000 1-A-12 20,151,303.00 ~~983~~973.~~45111331~~92482263 10.~~57938472~~91762404 43.~~52423101~~01040087 0.00000000 2-A-1 29,978,000.00 ~~992~~984.~~62569184~~16393489 1.~~38604844~~37116352 31.~~89228468~~32464541 0.00000000 2-A-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-3 14,989,000.00 ~~992~~984.~~62569217~~16393489 1.~~38604844~~37116352 31.~~89228434~~32464541 0.00000000 2-A-4 3,035,900.00 ~~997~~994.~~36739682~~70710498 0.~~34828222~~68201522 0.~~97803946~~65887875 0.00000000 2-A-5 44,967,000.00 ~~992~~984.~~62569195~~16393511 10.~~36583294~~62976650 32.~~91250006~~06604243 0.00000000 2-A-6 14,989,000.00 ~~992~~984.~~62569217~~16393489 10.~~36583294~~62976650 32.~~91249983~~06604243 0.00000000 3-A-1 90,000,000.00 ~~988~~979.~~75484356~~32733278 01.~~91701478~~44205789 24.~~62683700~~73088444 0.00000000 3-A-2 22,500,000.00 ~~988~~979.~~75484356~~32733289 01.~~91701467~~44205778 24.~~62683689~~73088444 0.00000000 3-A-3 10,781,728.00 ~~997~~995.~~77296274~~50937568 0.~~36774810~~21564076 0.~~76090586~~92541752 0.00000000 3-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-6 90,000,000.00 ~~988~~979.~~75484356~~32733278 1.~~15469056~~16658200 25.~~38916122~~00636033 0.00000000 3-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-8 22,500,000.00 ~~988~~979.~~75484356~~32733289 1.~~15469067~~16658178 25.~~38916133~~00636044 0.00000000 3-A-9 112,500,000.00 ~~988~~979.~~75484356~~32733280 01.~~91701476~~44205787 24.~~62683698~~73088436 0.00000000 3-A-10 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-11 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-13 91,113,817.00 ~~988~~979.~~75484352~~32733276 1.~~15469051~~16658190 25.~~38916113~~00636034 0.00000000 3-A-14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-15 22,778,455.00 ~~988~~979.~~75484356~~32733278 1.~~15469069~~16658175 25.~~38916116~~00636018 0.00000000 3-A-16 91,113,817.00 ~~988~~979.~~75484352~~32733276 01.~~91701481~~44205790 24.~~62683694~~73088434 0.00000000 3-A-17 22,778,455.00 ~~988~~979.~~75484356~~32733278 01.~~91701478~~44205786 24.~~62683707~~73088451 0.00000000 3-A-18 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-19 113,892,272.00 ~~988~~979.~~75484361~~32733276 01.~~91701481~~44205789 24.~~62683696~~73088437 0.00000000 4-A-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-2 13,454,726.00 ~~998~~996.~~15989267~~28611389 0.~~21897808~~23621217 0.~~71495399~~71100296 0.00000000 4-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-5 126,558,269.00 ~~985~~974.~~96218679~~74350578 0.~~97077829~~97472588 32.~~16955165~~93394191 0.00000000 4-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-8 54,239,258.00 ~~985~~974.~~96218684~~74350589 0.~~97077821~~97472591 32.~~16955166~~93394187 0.00000000 4-A-9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-10 9,039,877.00 ~~985~~974.~~96218732~~74350591 0.~~97077870~~97472565 32.~~16955198~~93394147 0.00000000 4-A-11 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-13 6,327,913.00 ~~985~~974.~~96218690~~74350548 0.~~97077820~~97472579 32.~~16955211~~93394204 0.00000000 4-A-14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-15 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-16 2,711,963.00 ~~985~~974.~~96218680~~74350498 0.~~97077652~~97472569 32.~~16955283~~93394121 0.00000000 4-A-17 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-18 451,994.00 ~~985~~974.~~96218091~~74351429 0.~~97078722~~97472533 32.~~16955535~~93393275 0.00000000 4-A-19 126,558,269.00 ~~985~~974.~~96218679~~74350578 10.~~07136081~~91310185 32.~~06896912~~99556586 0.00000000 4-A-20 6,327,913.00 ~~985~~974.~~96218690~~74350548 10.~~07136113~~91310200 32.~~06896918~~99556584 0.00000000 4-A-21 132,886,182.00 ~~985~~974.~~96218680~~74350584 10.~~07136075~~91310186 32.~~06896913~~99556586 0.00000000 4-A-22 63,279,135.00 ~~985~~974.~~96218675~~74350574 10.~~07136073~~91310193 32.~~06896910~~99556592 0.00000000 4-A-23 3,163,957.00 ~~985~~974.~~96218596~~74350631 10.~~07136096~~91310343 32.~~06897028~~99556536 0.00000000 4-A-24 66,443,092.00 ~~985~~974.~~96218686~~74350577 10.~~07136074~~91310185 32.~~06896916~~99556589 0.00000000 4-A-25 180,797,527.00 ~~985~~974.~~96218681~~74350581 10.~~07136078~~91310187 32.~~06896913~~99556586 0.00000000 4-A-26 9,039,876.00 ~~985~~974.~~96218687~~74350533 10.~~07136093~~91310213 32.~~06896909~~99556543 0.00000000 4-A-27 189,837,403.00 ~~985~~974.~~96218681~~74350579 10.~~07136079~~91310188 32.~~06896913~~99556589 0.00000000 4-A-28 9,039,877.00 ~~985~~974.~~96218732~~74350591 10.~~07136082~~91310203 32.~~06896875~~99556620 0.00000000 4-A-29 451,994.00 ~~985~~974.~~96218091~~74351429 10.~~07136378~~91310947 32.~~06897879~~99557074 0.00000000 4-A-30 9,491,871.00 ~~985~~974.~~96218701~~74350631 10.~~07136096~~91310238 32.~~06896923~~99556536 0.00000000 4-A-31 189,837,404.00 ~~985~~974.~~96218683~~74350582 10.~~07136078~~91310188 32.~~06896912~~99556588 0.00000000 4-A-32 9,491,870.00 ~~985~~974.~~96218659~~74350576 10.~~07136107~~91310142 32.~~06896955~~99556568 0.00000000 4-A-33 199,329,274.00 ~~985~~974.~~96218682~~74350581 10.~~07136080~~91310186 32.~~06896914~~99556587 0.00000000 5-A-1 246,871.00 ~~992~~985.~~52022311~~02533712 3.~~72656165~~76431416 0.~~01085587~~00000000 0.00000000 5-A-2 6,583,228.00 ~~987~~978.~~71041805~~62261796 3.~~71961597~~73984313 0.~~01084119~~00000000 0.00000000 5-A-3 2,393,901.00 ~~987~~978.~~71041910~~62261639 3.~~71961497~~73984137 0.~~01084005~~00000000 0.00000000 5-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A-5 8,977,129.00 ~~987~~978.~~71041833~~62261866 0.~~96530082~~87366239 2.~~76515576~~86618027 0.00000000 6-A-1 445,005.00 ~~983~~967.~~79287873~~40670330 6.~~19936855~~27323289 1.~~97062954~~98274177 0.00000000 6-A-2 12,136,496.00 ~~976~~957.~~67142806~~75178437 8.~~16506016~~22810307 2.~~59548802~~60060235 0.00000000 6-A-3 4,045,499.00 ~~976~~957.~~67142669~~75178291 8.~~16505949~~22810239 2.~~59548698~~60060131 0.00000000 6-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-5 16,181,995.00 ~~976~~957.~~67142772~~75178400 2.~~78442306~~52968809 78.~~97612532~~29901690 0.00000000 7-A-1 564,640.00 ~~989~~978.~~52693752~~93427671 41.~~73824029~~32013318 04.~~54378011~~01935747 0.00000000 7-A-2 20,532,360.00 ~~987~~976.~~91284538~~09518974 5.~~28834873~~43453992 016.~~60691318~~54632346 0.00000000 8-A-1 1,087,207.00 ~~991~~982.~~44903408~~77265507 20.~~48374964~~66424333 13.~~83191425~~65821780 0.00000000 8-A-2 39,534,793.00 ~~989~~951.~~15460971~~85788958 4.~~35604583~~28709011 323.~~21284444~~61036063 0.00000000 9-A-1 234,319.00 ~~993~~987.~~93817830~~81084761 02.~~47768213~~85085716 20.~~57623155~~23284497 0.00000000 9-A-2 8,520,681.00 ~~993~~935.~~63012886~~33972930 32.~~12380196~~92633183 160.~~84764281~~23901611 0.00000000 10-A-1 796,705.00 ~~995~~990.~~12059043~~19086111 0.~~39290578~~57288457 21.~~06794234~~90583717 0.00000000 10-A-2 28,967,295.00 ~~993~~964.~~70677690~~70455353 2.~~51423131~~46734636 138.~~23277786~~20819169 0.00000000 A-M 30,647,101.00 ~~997~~994.~~18281380~~32406086 0.~~36871970~~33640539 1.~~05621703~~10362771 0.00000000 D-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-P 678,640.57 ~~989~~978.~~13224419~~24987091 5.~~11445993~~15875436 0.31568994 0.00000000 D-B-1F 21,524,000.00 ~~999~~998.~~01553057~~01803382 0.~~49702286~~50457582 0.00000000 0.00000000 D-B-1X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-B-1 21,524,000.00 ~~999~~998.~~01553057~~01803382 0.~~12861085~~11787354 0.~~36841201~~38670182 0.00000000 D-B-2F 9,629,000.00 ~~999~~998.~~01553121~~01803406 0.~~49702254~~50457576 0.00000000 0.00000000 D-B-2X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-B-2 9,629,000.00 ~~999~~998.~~01553121~~01803406 0.~~12861045~~11787413 0.~~36841209~~38670163 0.00000000 D-B-3F 7,552,000.00 ~~999~~998.~~01553099~~01803363 0.~~49702331~~50457627 0.00000000 0.00000000 D-B-3X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-B-3 7,552,000.00 ~~999~~998.~~01553099~~01803363 0.~~12861096~~11787341 0.~~36841234~~38670154 0.00000000 D-B-4 4,909,000.00 ~~999~~998.~~01553066~~01803422 0.~~49702383~~50457527 0.00000000 0.00000000 D-B-5 2,643,000.00 ~~999~~998.~~01553159~~01803254 0.~~49702232~~50457435 0.00000000 0.00000000 D-B-6 4,720,998.71 ~~999~~998.~~01552822~~01803166 0.~~49702195~~50457544 0.00000000 0.00000000 B-1 27,581,000.00 ~~996~~993.~~54382800~~03954715 1.~~74659186~~76334252 0.00000000 0.00000000 B-2 8,171,000.00 ~~996~~993.~~54382817~~03954718 1.~~74659160~~76334231 0.00000000 0.00000000 B-3 6,468,000.00 ~~996~~993.~~54382808~~03954700 1.~~74659246~~76334261 0.00000000 0.00000000 B-4 1,702,000.00 ~~996~~993.~~54383079~~03954759 1.~~74659224~~76334313 0.00000000 0.00000000 B-5 3,745,000.00 ~~996~~993.~~54382911~~03954606 1.~~74659279~~76334312 0.00000000 0.00000000 B-6 4,767,000.00 ~~996~~993.~~54382840~~03954688 1.~~74659115~~76334172 0.00000000 0.00000000 B-7 3,745,239.03 ~~996~~993.~~54382807~~03954973 1.~~74659079~~76334273 0.00000000 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 0.00000000 0.00000000 0.00000000 0.00000000 PP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00000000 63.~~10361588~~92802473 ~~977~~969.~~34749723~~99679787 0.~~97734750~~96999680 63.~~10361588~~92802473 1-A-2 0.00000000 63.~~10361588~~92802473 ~~977~~969.~~34749725~~99679787 0.~~97734750~~96999680 63.~~10361588~~92802473 1-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00000000 63.~~10361595~~92802488 ~~977~~969.~~34749744~~99679787 0.~~97734750~~96999680 63.~~10361595~~92802488 1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-6 0.00000000 63.~~10361503~~92802496 ~~977~~969.~~34749803~~99679726 0.~~97734750~~96999680 63.~~10361503~~92802496 1-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-9 0.00000000 63.~~10361588~~92802473 ~~977~~969.~~34749725~~99679787 0.~~97734750~~96999680 63.~~10361588~~92802473 1-A-10 0.00000000 63.~~10361595~~92802488 ~~977~~969.~~34749744~~99679787 0.~~97734750~~96999680 63.~~10361595~~92802488 1-A-11 0.00000000 63.~~10361588~~92802473 ~~977~~969.~~34749723~~99679787 0.~~97734750~~96999680 63.~~10361588~~92802473 1-A-12 0.00000000 63.~~10361573~~92802490 ~~977~~969.~~34749708~~99679773 0.~~97734750~~96999680 63.~~10361573~~92802490 2-A-1 0.00000000 52.~~27833278~~69580893 ~~987~~981.~~34735906~~46812596 0.~~98734736~~98146813 52.~~27833278~~69580893 2-A-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-3 0.00000000 52.~~27833278~~69580893 ~~987~~981.~~34735873~~46812596 0.~~98734736~~98146813 52.~~27833278~~69580893 2-A-4 0.00000000 1.~~32632168~~34089397 ~~996~~993.~~04107184~~36621430 0.~~99604107~~99336621 1.~~32632168~~34089397 2-A-5 0.00000000 52.~~27833300~~69580893 ~~987~~981.~~34735895~~46812618 0.~~98734736~~98146813 52.~~27833300~~69580893 2-A-6 0.00000000 52.~~27833278~~69580893 ~~987~~981.~~34735873~~46812596 0.~~98734736~~98146813 52.~~27833278~~69580893 3-A-1 0.00000000 36.~~54385178~~17294233 ~~985~~973.~~21099178~~15439056 0.~~98521099~~97315439 36.~~54385178~~17294233 3-A-2 0.00000000 36.~~54385156~~17294222 ~~985~~973.~~21099200~~15439067 0.~~98521099~~97315439 36.~~54385156~~17294222 3-A-3 0.00000000 1.~~12865396~~14105735 ~~996~~994.~~64430785~~36831740 0.~~99664431~~99436832 1.~~12865396~~14105735 3-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-6 0.00000000 36.~~54385178~~17294233 ~~985~~973.~~21099178~~15439056 0.~~98521099~~97315439 36.~~54385178~~17294233 3-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-8 0.00000000 36.~~54385156~~17294222 ~~985~~973.~~21099200~~15439067 0.~~98521099~~97315439 36.~~54385156~~17294222 3-A-9 0.00000000 36.~~54385173~~17294231 ~~985~~973.~~21099182~~15439049 0.~~98521099~~97315439 36.~~54385173~~17294231 3-A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-13 0.00000000 36.~~54385175~~17294224 ~~985~~973.~~21099187~~15439051 0.~~98521099~~97315439 36.~~54385175~~17294224 3-A-14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-15 0.00000000 36.~~54385185~~17294237 ~~985~~973.~~21099170~~15439041 0.~~98521099~~97315439 36.~~54385185~~17294237 3-A-16 0.00000000 36.~~54385175~~17294224 ~~985~~973.~~21099187~~15439051 0.~~98521099~~97315439 36.~~54385175~~17294224 3-A-17 0.00000000 36.~~54385185~~17294237 ~~985~~973.~~21099170~~15439041 0.~~98521099~~97315439 36.~~54385185~~17294237 3-A-18 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-19 0.00000000 36.~~54385177~~17294227 ~~985~~973.~~21099184~~15439049 0.~~98521099~~97315439 36.~~54385177~~17294227 4-A-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-2 0.00000000 0.~~93393206~~94721438 ~~997~~995.~~22596060~~33889951 0.~~99722596~~99533890 0.~~93393206~~94721438 4-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-5 0.00000000 43.~~14032994~~90866771 ~~981~~970.~~82185686~~83483806 0.~~98182186~~97083484 43.~~14032994~~90866771 4-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-8 0.00000000 43.~~14032987~~90866778 ~~981~~970.~~82185697~~83483812 0.~~98182186~~97083484 43.~~14032987~~90866778 4-A-9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-10 0.00000000 43.~~14032956~~90866823 ~~981~~970.~~82185665~~83483769 0.~~98182186~~97083484 43.~~14032956~~90866823 4-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-13 0.00000000 43.~~14033031~~90866783 ~~981~~970.~~82185659~~83483765 0.~~98182186~~97083484 43.~~14033031~~90866783 4-A-14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-15 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-16 0.00000000 43.~~14032935~~90866690 ~~981~~970.~~82185745~~83483809 0.~~98182186~~97083484 43.~~14032935~~90866690 4-A-17 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-18 0.00000000 43.~~14032045~~90865808 ~~981~~970.~~82186047~~83483409 0.~~98182186~~97083483 43.~~14032045~~90865808 4-A-19 0.00000000 43.~~14032994~~90866771 ~~981~~970.~~82185686~~83483806 0.~~98182186~~97083484 43.~~14032994~~90866771 4-A-20 0.00000000 43.~~14033031~~90866783 ~~981~~970.~~82185659~~83483765 0.~~98182186~~97083484 43.~~14033031~~90866783 4-A-21 0.00000000 43.~~14032996~~90866772 ~~981~~970.~~82185692~~83483804 0.~~98182186~~97083484 43.~~14032996~~90866772 4-A-22 0.00000000 43.~~14032998~~90866768 ~~981~~970.~~82185692~~83483806 0.~~98182186~~97083484 43.~~14032998~~90866768 4-A-23 0.00000000 43.~~14033124~~90866880 ~~981~~970.~~82185788~~83483752 0.~~98182186~~97083484 43.~~14033124~~90866880 4-A-24 0.00000000 43.~~14032989~~90866774 ~~981~~970.~~82185682~~83483803 0.~~98182186~~97083484 43.~~14032989~~90866774 4-A-25 0.00000000 43.~~14032992~~90866773 ~~981~~970.~~82185689~~83483808 0.~~98182186~~97083484 43.~~14032992~~90866773 4-A-26 0.00000000 43.~~14033002~~90866755 ~~981~~970.~~82185685~~83483778 0.~~98182186~~97083484 43.~~14033002~~90866755 4-A-27 0.00000000 43.~~14032992~~90866778 ~~981~~970.~~82185689~~83483806 0.~~98182186~~97083484 43.~~14032992~~90866778 4-A-28 0.00000000 43.~~14032956~~90866823 ~~981~~970.~~82185665~~83483769 0.~~98182186~~97083484 43.~~14032956~~90866823 4-A-29 0.00000000 43.~~14032045~~90865808 ~~981~~970.~~82186047~~83483409 0.~~98182186~~97083483 43.~~14032045~~90865808 4-A-30 0.00000000 43.~~14033018~~90866774 ~~981~~970.~~82185683~~83483857 0.~~98182186~~97083484 43.~~14033018~~90866774 4-A-31 0.00000000 43.~~14032995~~90866776 ~~981~~970.~~82185688~~83483806 0.~~98182186~~97083484 43.~~14032995~~90866776 4-A-32 0.00000000 43.~~14032957~~90866815 ~~981~~970.~~82185702~~83483760 0.~~98182186~~97083484 43.~~14032957~~90866815 4-A-33 0.00000000 43.~~14032993~~90866778 ~~981~~970.~~82185688~~83483804 0.~~98182186~~97083484 43.~~14032993~~90866778 5-A-1 0.00000000 3.~~73741752~~76431416 ~~988~~981.~~78280559~~26102296 0.~~98878281~~98126102 3.~~73741752~~76431416 5-A-2 0.00000000 3.~~73045716~~73984313 ~~983~~974.~~97996241~~88277483 0.~~98397996~~97488277 3.~~73045716~~73984313 5-A-3 0.00000000 3.~~73045502~~73984137 ~~983~~974.~~97996408~~88277502 0.~~98397996~~97488278 3.~~73045502~~73984137 5-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A-5 0.00000000 3.~~73045659~~73984266 ~~983~~974.~~97996175~~88277488 0.~~98397996~~97488277 3.~~73045659~~73984266 6-A-1 0.00000000 8.~~16999809~~25597465 ~~975~~959.~~62288064~~15072864 0.~~97562288~~95915073 8.~~16999809~~25597465 6-A-2 0.00000000 10.~~76054818~~82870542 ~~965~~946.~~91087905~~92307895 0.~~96591088~~94692308 10.~~76054818~~82870542 6-A-3 0.00000000 10.~~76054895~~82870617 ~~965~~946.~~91088022~~92307920 0.~~96591088~~94692308 10.~~76054895~~82870617 6-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-5 0.00000000 10.~~76054837~~82870561 ~~965~~946.~~91087934~~92307901 0.~~96591088~~94692308 10.~~76054837~~82870561 7-A-1 0.00000000 5.~~28200269~~33949065 ~~984~~973.~~24493483~~59476835 0.~~98424493~~97359477 5.~~28200269~~33949065 7-A-2 0.00000000 521.~~89526192~~98086387 ~~982~~954.~~01758346~~11432587 0.~~98201758~~95411433 521.~~89526192~~98086387 8-A-1 0.00000000 4.~~31565470~~32246113 ~~987~~978.~~13337938~~45019394 0.~~98713338~~97845019 4.~~31565470~~32246113 8-A-2 0.00000000 727.~~56889027~~89745073 ~~981~~923.~~58571919~~96043885 0.~~98158572~~92396044 727.~~56889027~~89745073 9-A-1 0.00000000 3.~~05391368~~08374481 ~~990~~984.~~88430729~~72714547 0.~~99088431~~98472715 3.~~05391368~~08374481 9-A-2 0.00000000 193.~~97144477~~16534793 ~~973~~932.~~65868409~~17438137 0.~~97365868~~93217438 193.~~97144477~~16534793 10-A-1 0.00000000 2.~~46084812~~47873429 ~~992~~987.~~65974231~~71212682 0.~~99265974~~98771213 2.~~46084812~~47873429 10-A-2 0.00000000 1510.~~74700917~~67553805 ~~977~~954.~~95976773~~02901548 0.~~97795977~~95402902 1510.~~74700917~~67553805 A-M 0.00000000 1.~~42493673~~44003343 ~~995~~992.~~75787674~~88402743 0.~~99575788~~99288403 1.~~42493673~~44003343 D-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-P 0.00000000 5.~~43013513~~47444430 ~~983~~972.~~70210906~~77542662 0.~~98370211~~97277543 5.~~43013513~~47444430 D-B-1F 0.00000000 0.~~49702286~~50457582 ~~998~~997.~~51850771~~51345846 0.~~99851851~~99751346 0.~~49702286~~50457582 D-B-1X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-B-1 0.00000000 0.~~49702286~~50457582 ~~998~~997.~~51850771~~51345846 0.~~99851851~~99751346 0.~~49702286~~50457582 D-B-2F 0.00000000 0.~~49702254~~50457576 ~~998~~997.~~51850763~~51345830 0.~~99851851~~99751346 0.~~49702254~~50457576 D-B-2X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-B-2 0.00000000 0.~~49702254~~50457576 ~~998~~997.~~51850763~~51345830 0.~~99851851~~99751346 0.~~49702254~~50457576 D-B-3F 0.00000000 0.~~49702331~~50457627 ~~998~~997.~~51850768~~51345869 0.~~99851851~~99751346 0.~~49702331~~50457627 D-B-3X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-B-3 0.00000000 0.~~49702331~~50457627 ~~998~~997.~~51850768~~51345869 0.~~99851851~~99751346 0.~~49702331~~50457627 D-B-4 0.00000000 0.~~49702383~~50457527 ~~998~~997.~~51850682~~51345895 0.~~99851851~~99751346 0.~~49702383~~50457527 D-B-5 0.00000000 0.~~49702232~~50457435 ~~998~~997.~~51850927~~51345819 0.~~99851851~~99751346 0.~~49702232~~50457435 D-B-6 0.00000000 0.~~49702195~~50457544 ~~998~~997.~~51850627~~51345622 0.~~99851851~~99751346 0.~~49702195~~50457544 B-1 0.00000000 1.~~74659186~~76334252 ~~994~~991.~~79723614~~27620463 0.~~99479724~~99127620 1.~~74659186~~76334252 B-2 0.00000000 1.~~74659160~~76334231 ~~994~~991.~~79723657~~27620487 0.~~99479724~~99127620 1.~~74659160~~76334231 B-3 0.00000000 1.~~74659246~~76334261 ~~994~~991.~~79723562~~27620439 0.~~99479724~~99127620 1.~~74659246~~76334261 B-4 0.00000000 1.~~74659224~~76334313 ~~994~~991.~~79723854~~27620447 0.~~99479724~~99127620 1.~~74659224~~76334313 B-5 0.00000000 1.~~74659279~~76334312 ~~994~~991.~~79723632~~27620561 0.~~99479724~~99127621 1.~~74659279~~76334312 B-6 0.00000000 1.~~74659115~~76334172 ~~994~~991.~~79723516~~27620516 0.~~99479724~~99127621 1.~~74659115~~76334172 B-7 0.00000000 1.~~74659079~~76334273 ~~994~~991.~~79723995~~27620701 0.~~99479724~~99127621 1.~~74659079~~76334273 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PP 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A-1 0911/25/07 - 1012/24/07 30 5.~~61125~~26313% ~~316~~313,~~482~~416,~~319~~684.7639 1,~~479~~374,~~884~~627.5130 0.00 1-A-2 0911/25/07 - 1012/24/07 30 5.~~61125~~26313% ~~301~~298,~~411~~492,~~732~~080.9723 1,~~409~~309,~~413~~168.8285 0.00 1-A-3 0911/25/07 - 1012/24/07 30 1.~~38875~~73687% ~~301~~298,~~411~~492,~~732~~080.9723 ~~348~~432,~~821~~034.2995 0.00 1-A-4 0911/25/07 - 1012/24/07 30 5.~~61125~~26313% 1514,~~070~~924,~~586~~604.8016 7065,~~470~~458.6944 0.00 1-A-5 0911/25/07 - 1012/24/07 30 1.~~38875~~73687% 1514,~~070~~924,~~586~~604.8016 1721,~~441~~601.0675 0.00 1-A-6 0911/01/07 - 0911/30/07 30 7.00000% 4,~~747~~701,~~234~~250.5704 27,~~692~~423.2096 0.00 1-A-7 0911/01/07 - 0911/30/07 30 0.~~11442~~11493% ~~321~~318,~~229~~117,~~554~~934.3443 30,~~628~~467.1614 0.00 1-A-8 0911/25/07 - 1012/24/07 30 1.~~38875~~73687% ~~316~~313,~~482~~416,~~319~~684.7639 ~~366~~453,~~262~~636.3570 0.00 1-A-9 0911/01/07 - 0911/30/07 30 7.00000% ~~301~~298,~~411~~492,~~732~~080.9723 1,~~758~~741,~~235~~203.1180 0.00 1-A-10 0911/01/07 - 0911/30/07 30 7.00000% 1514,~~070~~924,~~586~~604.8016 87,~~911~~060.7619 0.00 1-A-11 0911/01/07 - 0911/30/07 30 7.00000% ~~316~~313,~~482~~416,~~319~~684.7639 1,~~846~~828,~~146~~263.8799 0.00 1-A-12 0911/01/07 - 0911/30/07 30 7.00000% 19,~~817~~625,~~821~~854.3720 ~~115~~114,~~603~~484.9615 0.00 2-A-1 0911/25/07 - 1012/24/07 30 5.~~73125~~38313% 29,~~756~~503,~~932~~266.9944 ~~142~~132,~~120~~349.3593 0.00 2-A-2 0911/25/07 - 1012/24/07 30 12.~~76875~~11687% 29,~~756~~503,~~932~~266.9944 4352,~~860~~045.48 0.00 2-A-3 N/A N/A 0.00000% 14,~~878~~751,~~466~~633.5022 0.00 0.00 2-A-4 0911/01/07 - 0911/30/07 30 5.00000% 3,~~027~~019,~~907~~831.6830 12,~~616~~582.2863 0.00 2-A-5 0911/01/07 - 0911/30/07 30 5.00000% 44,~~635~~254,~~399~~899.4967 ~~185~~184,~~980~~395.8342 0.00 2-A-6 0911/25/07 - 1012/24/07 30 34.~~53750~~23374% 14,~~878~~751,~~466~~633.5022 4352,~~860~~045.48 0.00 3-A-1 0911/25/07 - 1012/24/07 30 5.~~68125~~33313% 88,~~987~~139,~~935~~459.9295 ~~421~~391,~~302~~716.2600 0.00 3-A-2 0911/25/07 - 1012/24/07 30 78.~~27500~~66748% 22,~~246~~034,~~983~~864.9899 ~~134~~159,~~872~~155.3463 0.00 3-A-3 0911/01/07 - 0911/30/07 30 6.00000% 10,~~757~~733,~~716~~311.6931 53,~~788~~666.5856 0.00 3-A-4 N/A N/A 0.00000% 88,~~987~~139,~~935~~459.9295 0.00 0.00 3-A-5 0911/25/07 - 1012/24/07 30 0.50000% 88,~~987~~139,~~935~~459.9295 3736,~~078~~724.3177 0.00 3-A-6 0911/25/07 - 1012/24/07 30 5.~~68125~~33313% 88,~~987~~139,~~935~~459.9295 ~~421~~391,~~302~~716.2600 0.00 3-A-7 0911/25/07 - 1012/24/07 30 1.~~31875~~66687% 88,~~987~~139,~~935~~459.9295 97122,~~794~~430.0385 0.00 3-A-8 N/A N/A 0.00000% 22,~~246~~034,~~983~~864.9899 0.00 0.00 3-A-9 0911/01/07 - 0911/30/07 30 6.00000% ~~111~~110,~~234~~174,~~919~~324.9094 ~~556~~550,~~174~~871.6062 0.00 3-A-10 0911/25/07 - 1012/24/07 30 12.~~81875~~16687% 88,~~987~~139,~~935~~459.9295 ~~134~~159,~~872~~155.3463 0.00 3-A-11 N/A N/A 0.00000% 9089,~~089~~230,~~227~~251.8738 0.00 0.00 3-A-12 0911/25/07 - 1012/24/07 30 0.50000% 9089,~~089~~230,~~227~~251.8738 37,~~537~~179.1827 0.00 3-A-13 0911/25/07 - 1012/24/07 30 5.~~68125~~33313% 9089,~~089~~230,~~227~~251.8738 ~~426~~396,~~516~~563.1978 0.00 3-A-14 0911/25/07 - 1012/24/07 30 1.~~31875~~66687% 9089,~~089~~230,~~227~~251.8738 99123,~~004~~946.3102 0.00 3-A-15 N/A N/A 0.00000% 22,~~522,~~307,563.7158 0.00 0.00 3-A-16 0911/25/07 - 1012/24/07 30 5.~~68125~~33313% 9089,~~089~~230,~~227~~251.8738 ~~426~~396,~~516~~563.1978 0.00 3-A-17 0911/25/07 - 1012/24/07 30 78.~~27500~~66748% 22,~~522,~~307,563.7158 ~~136~~161,~~541~~125.4930 0.00 3-A-18 0911/25/07 - 1012/24/07 30 12.~~81875~~16687% 9089,~~089~~230,~~227~~251.8738 ~~136~~161,~~541~~125.4930 0.00 3-A-19 0911/01/07 - 0911/30/07 30 6.00000% ~~112~~111,~~611~~537,~~535~~814.5996 ~~563~~557,~~057~~689.6807 0.00 4-A-1 0911/01/07 - 0911/30/07 30 1.00000% 13,~~429~~404,~~967~~756.8668 11,~~191~~170.6463 0.00 4-A-2 0911/01/07 - 0911/30/07 30 6.00000% 13,~~429~~404,~~967~~756.8668 67,~~149~~023.8478 0.00 4-A-3 N/A N/A 0.00000% ~~124~~123,~~781~~361,~~667~~850.6681 0.00 0.00 4-A-4 0911/25/07 - 1012/24/07 30 0.50000% ~~124~~123,~~781~~361,~~667~~850.6681 51,~~992~~400.3677 0.00 4-A-5 0911/25/07 - 1012/24/07 30 5.~~73125~~38313% ~~124~~123,~~781~~361,~~667~~850.6681 ~~595~~553,~~962~~394.4407 0.00 4-A-6 0911/25/07 - 1012/24/07 30 0.10000% ~~124~~123,~~781~~361,~~667~~850.6681 10,~~398~~280.4715 0.00 4-A-7 0911/25/07 - 1012/24/07 30 1.~~16875~~51687% ~~124~~123,~~781~~361,~~667~~850.6681 ~~121~~155,~~532~~936.1558 0.00 4-A-8 0911/25/07 - 1012/24/07 30 5.~~83125~~48313% 5352,~~477~~869,~~857~~364.4350 ~~259~~241,~~868~~574.9667 0.00 4-A-9 0911/25/07 - 1012/24/07 30 1.~~16875~~51687% 5352,~~477~~869,~~857~~364.4350 5266,~~085~~829.2096 0.00 4-A-10 N/A N/A 0.00000% 8,~~912~~811,~~976~~561.9040 0.00 0.00 4-A-11 N/A N/A 0.00000% 6,~~239~~168,~~082~~092.9410 0.00 0.00 4-A-12 0911/25/07 - 1012/24/07 30 0.50000% 6,~~239~~168,~~082~~092.9410 2,~~599~~570.6204 0.00 4-A-13 0911/25/07 - 1012/24/07 30 5.~~73125~~38313% 6,~~239~~168,~~082~~092.9410 2927,~~798~~669.1270 0.00 4-A-14 0911/25/07 - 1012/24/07 30 0.10000% 6,~~239~~168,~~082~~092.9410 ~~519~~514.9201 0.00 4-A-15 0911/25/07 - 1012/24/07 30 1.~~16875~~51687% 6,~~239~~168,~~082~~092.9410 67,~~076~~796.6183 0.00 4-A-16 0911/25/07 - 1012/24/07 30 5.~~83125~~48313% 2,~~673~~643,~~892~~468.9732 12,~~993~~078.4573 0.00 4-A-17 0911/25/07 - 1012/24/07 30 1.~~16875~~51687% 2,~~673~~643,~~892~~468.9732 23,~~604~~341.2650 0.00 4-A-18 N/A N/A 0.00000% ~~445~~440,~~648~~578.9922 0.00 0.00 4-A-19 0911/25/07 - 1012/24/07 30 5.~~73125~~38313% ~~124~~123,~~781~~361,~~667~~850.6681 ~~595~~553,~~962~~394.4407 0.00 4-A-20 0911/25/07 - 1012/24/07 30 5.~~73125~~38313% 6,~~239~~168,~~082~~092.9410 2927,~~798~~669.1270 0.00 4-A-21 0911/25/07 - 1012/24/07 30 5.~~73125~~38313% ~~131~~129,~~020~~529,~~750~~942.6092 ~~625~~581,~~760~~063.5677 0.00 4-A-22 0911/01/07 - 0911/30/07 30 6.00000% 6261,~~390~~680,~~834~~925.3289 ~~311~~308,~~954~~404.1763 0.00 4-A-23 0911/01/07 - 0911/30/07 30 6.00000% 3,~~119~~084,~~541~~046.9654 15,~~597~~420.7123 0.00 4-A-24 0911/01/07 - 0911/30/07 30 6.00000% 6564,~~510~~764,~~376~~972.2943 ~~327~~323,~~551~~824.8886 0.00 4-A-25 0911/25/07 - 1012/24/07 30 5.~~83125~~48313% ~~178~~176,~~259~~231,~~525~~215.0931 ~~866~~805,~~229~~248.8889 0.00 4-A-26 0911/25/07 - 1012/24/07 30 5.~~83125~~48313% 8,~~912~~811,~~975~~560.9142 4340,~~311~~262.4944 0.00 4-A-27 0911/25/07 - 1012/24/07 30 5.~~83125~~48313% ~~187~~185,~~172~~042,~~501~~775.0073 ~~909~~845,~~541~~511.3733 0.00 4-A-28 0911/01/07 - 0911/30/07 30 7.00000% 8,~~912~~811,~~976~~561.9040 51,~~992~~400.3777 0.00 4-A-29 0911/01/07 - 0911/30/07 30 7.00000% ~~445~~440,~~648~~578.9922 2,~~599~~570.6204 0.00 4-A-30 0911/01/07 - 0911/30/07 30 7.00000% 9,~~358~~252,~~625~~139.8962 5453,~~591~~970.9881 0.00 4-A-31 0911/01/07 - 0911/30/07 30 7.00000% ~~187~~185,~~172~~042,~~501~~776.9971 1,~~091~~079,~~839~~416.5920 0.00 4-A-32 0911/01/07 - 0911/30/07 30 7.00000% 9,~~358~~252,~~624~~138.9064 5453,~~591~~970.9881 0.00 4-A-33 0911/01/07 - 0911/30/07 30 7.00000% ~~196~~194,~~531~~294,~~126~~915.8935 1,~~146~~133,~~431~~387.5701 0.00 5-A-1 0911/01/07 - 0911/30/07 30 5.50000% ~~245~~243,~~024~~174.4619 1,~~123~~114.0355 0.00 5-A-2 0911/25/07 - 1012/24/07 30 5.~~63125~~28313% 6,~~502~~442,~~322~~495.8882 3028,~~513~~363.5079 0.00 5-A-3 0911/25/07 - 1012/24/07 30 56.~~13906~~09639% 2,~~364~~342,~~480~~725.9666 1011,~~126~~901.0181 0.00 5-A-4 0911/01/07 - 0911/30/07 30 0.~~09820~~09262% 9,~~111~~028,~~828~~395.3168 ~~745~~696.6786 0.00 5-A-5 0911/01/07 - 0911/30/07 30 5.50000% 8,~~866~~785,~~803~~221.8449 40,~~639~~265.5260 0.00 6-A-1 0911/01/07 - 0911/30/07 30 5.25000% ~~437~~430,~~792~~500.7582 1,~~915~~883.3444 0.00 6-A-2 0911/25/07 - 1012/24/07 30 5.~~63125~~28313% 11,~~853~~623,~~368~~750.8870 5551,~~624~~174.4082 0.00 6-A-3 0911/25/07 - 1012/24/07 30 45.~~10625~~15061% 3,~~951~~874,~~123~~583.2888 1316,~~520~~630.2539 0.00 6-A-4 0911/01/07 - 0911/30/07 30 0.~~21791~~21479% 1615,~~242~~928,~~284~~835.9140 2,~~949~~851.5114 0.00 6-A-5 0911/01/07 - 0911/30/07 30 5.25000% 15,~~804~~498,~~492~~334.1658 6967,~~144~~805.6521 0.00 7-A-1 0911/01/07 - 0911/30/07 30 5.00000% ~~558~~552,~~726~~745.4945 2,~~328~~303.0311 0.00 7-A-2 0911/01/07 - 0911/30/07 30 5.00000% 20,~~284~~041,~~182~~537.1983 8483,~~517~~506.4341 0.00 8-A-1 0911/01/07 - 0911/30/07 30 6.00000% 1,~~077~~068,~~910~~477.3331 5,~~389~~342.5539 0.00 8-A-2 0911/01/07 - 0911/30/07 30 6.00000% 3937,~~106~~631,~~022~~504.7463 ~~195~~188,~~530~~157.1152 0.00 9-A-1 0911/01/07 - 0911/30/07 30 5.00000% ~~232~~231,~~898~~462.6085 ~~970~~964.4143 0.00 9-A-2 0911/01/07 - 0911/30/07 30 5.00000% 87,~~466~~969,~~405~~731.3646 3533,~~276~~207.6921 0.00 10-A-1 0911/01/07 - 0911/30/07 30 6.00000% ~~792~~788,~~817~~890.5501 3,~~964~~944.0945 0.00 10-A-2 0911/01/07 - 0911/30/07 30 6.00000% 2827,~~784~~944,~~997~~881.3539 ~~143~~139,~~924~~724.9941 0.00 A-M 0911/01/07 - 0911/30/07 30 5.~~86027~~86058% 30,~~560~~473,~~762~~149.4192 ~~149~~148,~~245~~825.1533 0.00 D-X 0911/01/07 - 0911/30/07 30 6.50000% 7,~~894~~695,~~207~~374.9969 4241,~~760~~683.2928 0.00 D-P N/A N/A 0.00000% ~~671~~663,~~265~~880.2705 0.00 0.00 D-B-1F 0911/25/07 - 1012/24/07 30 5.~~88125~~53313% 21,~~502~~481,~~810~~340.2816 ~~105~~99,~~386~~049.1721 0.00 D-B-1X 0911/01/07 - 0911/30/07 30 1.~~23317~~58180% 21,~~502~~481,~~810~~340.2816 2228,~~097~~315.1195 0.00 D-B-1 0911/01/07 - 0911/30/07 30 7.~~11442~~11493% 21,~~502~~481,~~810~~340.2816 127,~~483~~365.2815 0.00 D-B-2F 0911/25/07 - 1012/24/07 30 65.~~13125~~78313% 9,~~619~~609,~~520~~915.5565 4946,~~149~~312.7483 0.00 D-B-2X 0911/01/07 - 0911/30/07 30 01.~~98317~~33180% 9,~~619~~609,~~520~~915.5565 710,~~881~~665.3239 0.00 D-B-2 0911/01/07 - 0911/30/07 30 7.~~11442~~11493% 9,~~619~~609,~~520~~915.5565 5756,~~031~~978.0621 0.00 D-B-3F 0911/25/07 - 1012/24/07 30 6.~~63125~~28313% 7,~~544~~537,~~565~~032.2919 4139,~~691~~463.5846 0.00 D-B-3X 0911/01/07 - 0911/30/07 30 0.~~48317~~83180% 7,~~544~~537,~~565~~032.2919 35,~~037~~224.7341 0.00 D-B-3 0911/01/07 - 0911/30/07 30 7.~~11442~~11493% 7,~~544~~537,~~565~~032.2919 44,~~729~~687.3187 0.00 D-B-4 0911/01/07 - 0911/30/07 30 7.~~11442~~11493% 4,~~904~~899,~~167~~270.2453 29,~~075~~048.2430 0.00 D-B-5 0911/01/07 - 0911/30/07 30 7.~~11442~~11493% 2,~~640~~637,~~398~~761.0566 15,~~654~~639.0857 0.00 D-B-6 0911/01/07 - 0911/30/07 30 7.~~11442~~11493% 4,~~716~~711,~~351~~641.0284 27,~~961~~935.7483 0.00 B-1 0911/01/07 - 0911/30/07 30 6.~~19244~~19326% 27,~~485~~389,~~675~~023.3275 141,~~836~~356.1719 0.00 B-2 0911/01/07 - 0911/30/07 30 6.~~19244~~19326% 8,~~142~~114,~~759~~126.6214 4241,~~019~~877.6343 0.00 B-3 0911/01/07 - 0911/30/07 30 6.~~19244~~19326% 6,~~445~~422,~~645~~979.4879 33,~~261~~149.9034 0.00 B-4 0911/01/07 - 0911/30/07 30 6.~~19244~~19326% 1,~~696~~690,~~117~~153.6031 8,~~752~~722.5997 0.00 B-5 0911/01/07 - 0911/30/07 30 6.~~19244~~19326% 3,~~732~~718,~~056~~933.6410 19,~~258~~193.7861 0.00 B-6 0911/01/07 - 0911/30/07 30 6.~~19244~~19326% 4,~~750~~733,~~524~~819.4352 24,~~514~~431.4549 0.00 B-7 0911/01/07 - 0911/30/07 30 6.~~19244~~19326% 3,~~732~~719,~~294~~170.8448 19,~~260~~194.0183 0.00 AR N/A N/A 5.00000% 0.00 0.00 0.00 AR-L N/A N/A 5.00000% 0.00 0.00 0.00 PP N/A N/A 0.00000% ~~372~~368,~~157~~994,~~366~~896.7647 0.00 0.00 Totals 20,~~732~~394,~~667~~534.7391 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00 0.00 1,~~478~~371,~~836~~100.9981 0.00 ~~314~~312,~~518~~152,~~128~~615.0607 1-A-2 0.00 ~~997~~3,358.6556 1,~~408~~305,~~416~~810.1830 0.00 ~~299~~297,~~541~~288,~~074~~204.2169 1-A-3 0.00 ~~246~~1,108.9135 ~~348~~430,~~574~~926.3860 0.00 ~~299~~297,~~541~~288,~~074~~204.2169 1-A-4 0.00 49167.8893 7065,~~420~~290.8152 0.00 14,~~977~~864,~~053~~410.8638 1-A-5 0.00 1255.3542 1721,~~428~~546.7233 0.00 14,~~977~~864,~~053~~410.8638 1-A-6 0.00 1970.6035 27,~~672~~353.60 0.00 4,~~717~~682,~~771~~289.7000 1-A-7 0.00 2178.6816 30,~~606~~388.4898 0.00 ~~319~~316,~~235~~834,~~899~~904.7607 1-A-8 0.00 0.00 ~~366~~452,~~003~~472.0993 0.00 ~~314~~312,~~518~~152,~~128~~615.0607 1-A-9 0.00 0.00 1,~~756~~736,~~990~~736.5590 0.00 ~~299~~297,~~541~~288,~~074~~204.2169 1-A-10 0.00 0.00 8786,~~849~~836.5385 0.00 14,~~977~~864,~~053~~410.8638 1-A-11 0.00 0.00 1,~~844~~823,~~840~~573.0875 0.00 ~~314~~312,~~518~~152,~~128~~615.0607 1-A-12 0.00 0.00 ~~115~~114,~~522~~190.1345 0.00 19,~~694~~546,~~825~~699.5538 2-A-1 0.00 0.00 ~~142~~132,~~120~~349.3593 0.00 29,~~598~~422,~~699~~451.1348 2-A-2 0.00 0.00 4352,~~860~~045.48 0.00 29,~~598~~422,~~699~~451.1348 2-A-3 0.00 0.00 0.00 0.00 14,~~799~~711,~~349~~225.5674 2-A-4 0.00 0.00 12,~~616~~582.2863 0.00 3,~~023~~015,~~881~~760.0949 2-A-5 0.00 0.00 ~~185~~184,~~980~~395.8342 0.00 44,~~398~~133,~~048~~677.6923 2-A-6 0.00 0.00 4352,~~860~~045.48 0.00 14,~~799~~711,~~349~~225.5674 3-A-1 0.00 0.00 ~~421~~391,~~302~~716.2600 0.00 8887,~~668~~583,~~989~~895.2615 3-A-2 0.00 0.00 ~~134~~159,~~872~~155.3463 0.00 2221,~~167~~895,~~247~~973.3279 3-A-3 0.00 0.00 53,~~788~~666.5856 0.00 10,~~745~~721,~~547~~008.8473 3-A-4 0.00 0.00 0.00 0.00 8887,~~668~~583,~~989~~895.2615 3-A-5 0.00 0.00 3736,~~078~~724.3177 0.00 8887,~~668~~583,~~989~~895.2615 3-A-6 0.00 0.00 ~~421~~391,~~302~~716.2600 0.00 8887,~~668~~583,~~989~~895.2615 3-A-7 0.00 0.00 97122,~~794~~430.0385 0.00 8887,~~668~~583,~~989~~895.2615 3-A-8 0.00 0.00 0.00 0.00 2221,~~167~~895,~~247~~973.3279 3-A-9 0.00 0.00 ~~556~~550,~~174~~871.6062 0.00 ~~110~~109,~~836~~479,~~236~~868.5893 3-A-10 0.00 0.00 ~~134~~159,~~872~~155.3463 0.00 8887,~~668~~583,~~989~~895.2615 3-A-11 0.00 0.00 0.00 0.00 8988,~~766~~667,~~334~~811.0205 3-A-12 0.00 0.00 37,~~537~~179.1827 0.00 8988,~~766~~667,~~334~~811.0205 3-A-13 0.00 0.00 ~~426~~396,~~516~~563.1978 0.00 8988,~~766~~667,~~334~~811.0205 3-A-14 0.00 0.00 99123,~~004~~946.3102 0.00 8988,~~766~~667,~~334~~811.0205 3-A-15 0.00 0.00 0.00 0.00 22,~~441~~166,~~584~~953.2449 3-A-16 0.00 0.00 ~~426~~396,~~516~~563.1978 0.00 8988,~~766~~667,~~334~~811.0205 3-A-17 0.00 0.00 ~~136~~161,~~541~~125.4930 0.00 22,~~441~~166,~~584~~953.2449 3-A-18 0.00 0.00 ~~136~~161,~~541~~125.4930 0.00 8988,~~766~~667,~~334~~811.0205 3-A-19 0.00 0.00 ~~563~~557,~~057~~689.6707 0.00 ~~112~~110,~~207~~834,~~918~~764.2654 4-A-1 0.00 0.00 11,~~191~~170.6463 0.00 13,~~417~~392,~~402~~012.0617 4-A-2 0.00 0.00 67,~~149~~023.8478 0.00 13,~~417~~392,~~402~~012.0617 4-A-3 0.00 0.00 0.00 0.00 ~~124~~122,~~257~~867,~~674~~176.6759 4-A-4 0.00 0.00 51,~~992~~400.3677 0.00 ~~124~~122,~~257~~867,~~674~~176.6759 4-A-5 0.00 0.00 ~~595~~553,~~962~~394.4407 0.00 ~~124~~122,~~257~~867,~~674~~176.6759 4-A-6 0.00 0.00 10,~~398~~280.4715 0.00 ~~124~~122,~~257~~867,~~674~~176.6759 4-A-7 0.00 0.00 ~~121~~155,~~532~~936.1558 0.00 ~~124~~122,~~257~~867,~~674~~176.6759 4-A-8 0.00 0.00 ~~259~~241,~~868~~574.9667 0.00 5352,~~253~~657,~~289~~361.0126 4-A-9 0.00 0.00 5266,~~085~~829.2096 0.00 5352,~~253~~657,~~289~~361.0126 4-A-10 0.00 0.00 0.00 0.00 8,~~875~~776,~~548~~227.8252 4-A-11 0.00 0.00 0.00 0.00 6,~~212~~143,~~883~~358.2939 4-A-12 0.00 0.00 2,~~599~~570.6204 0.00 6,~~212~~143,~~883~~358.2939 4-A-13 0.00 0.00 2927,~~798~~669.1270 0.00 6,~~212~~143,~~883~~358.2939 4-A-14 0.00 0.00 ~~519~~514.9201 0.00 6,~~212~~143,~~883~~358.2939 4-A-15 0.00 0.00 67,~~076~~796.6183 0.00 6,~~212~~143,~~883~~358.2939 4-A-16 0.00 0.00 12,~~993~~078.4573 0.00 2,~~662~~632,~~664~~868.5516 4-A-17 0.00 0.00 23,~~604~~341.2650 0.00 2,~~662~~632,~~664~~868.5516 4-A-18 0.00 0.00 0.00 0.00 ~~443~~438,~~777~~811.5952 4-A-19 0.00 0.00 ~~595~~553,~~962~~394.4407 0.00 ~~124~~122,~~257~~867,~~674~~176.6759 4-A-20 0.00 0.00 2927,~~798~~669.1270 0.00 6,~~212~~143,~~883~~358.2939 4-A-21 0.00 0.00 ~~625~~581,~~760~~063.5677 0.00 ~~130~~129,~~470~~010,~~557~~534.9798 4-A-22 0.00 0.00 ~~311~~308,~~954~~404.1763 0.00 6261,~~128~~433,~~837~~588.8378 4-A-23 0.00 0.00 15,~~597~~420.7123 0.00 3,~~106~~071,~~442~~679.1468 4-A-24 0.00 0.00 ~~327~~323,~~551~~824.8886 0.00 6564,~~235~~505,~~279~~268.9646 4-A-25 0.00 0.00 ~~866~~805,~~229~~248.8889 0.00 ~~177~~175,~~510~~524,~~963~~537.6885 4-A-26 0.00 0.00 4340,~~311~~262.4944 0.00 8,~~875~~776,~~547~~226.8455 4-A-27 0.00 0.00 ~~909~~845,~~541~~511.3733 0.00 ~~186~~184,~~386~~300,~~511~~764.5240 4-A-28 0.00 0.00 51,~~992~~400.3677 0.00 8,~~875~~776,~~548~~227.8252 4-A-29 0.00 0.00 2,~~599~~570.6204 0.00 ~~443~~438,~~777~~811.5952 4-A-30 0.00 0.00 5453,~~591~~970.9881 0.00 9,~~319~~215,~~326~~039.4105 4-A-31 0.00 0.00 1,~~091~~079,~~839~~416.5919 0.00 ~~186~~184,~~386~~300,~~512~~765.5037 4-A-32 0.00 0.00 5453,~~591~~970.9881 0.00 9,~~319~~215,~~325~~038.4307 4-A-33 0.00 0.00 1,~~146~~133,~~431~~387.5700 0.00 ~~195~~193,~~705~~515,~~837~~803.9344 5-A-1 0.00 0.00 1,~~123~~114.0355 0.00 ~~244~~242,~~101~~244.8089 5-A-2 0.00 0.00 3028,~~513~~363.5079 0.00 6,~~477~~417,~~764~~875.4458 5-A-3 0.00 0.00 1011,~~126~~901.0181 0.00 2,~~355~~333,~~550~~772.6285 5-A-4 0.00 0.00 ~~745~~696.6786 0.00 98,~~077~~993,~~416~~893.8633 5-A-5 0.00 0.00 40,~~639~~265.5260 0.00 8,~~833~~751,~~315~~648.0543 6-A-1 0.00 0.00 1,~~915~~883.3444 0.00 ~~434~~426,~~157~~826.0687 6-A-2 0.00 0.00 5551,~~624~~174.4082 0.00 11,~~722~~492,~~773~~328.5216 6-A-3 0.00 0.00 1316,~~520~~630.2539 0.00 3,~~907~~830,~~591~~776.5037 6-A-4 0.00 0.00 2,~~949~~851.5114 0.00 1615,~~064~~749,~~522~~931.0740 6-A-5 0.00 0.00 6967,~~144~~805.6521 0.00 15,~~630~~323,~~365~~104.0253 7-A-1 0.00 0.00 2,~~328~~303.0311 0.00 ~~555~~549,~~744~~730.0655 7-A-2 0.00 0.00 8483,~~517~~506.4341 0.00 2019,~~163~~590,~~138~~218.5582 8-A-1 0.00 0.00 5,~~389~~342.5539 0.00 1,~~073~~063,~~218~~777.3290 8-A-2 0.00 0.00 ~~195~~188,~~530~~157.1152 0.00 3836,~~806~~528,~~788~~584.2269 9-A-1 0.00 0.00 ~~970~~964.4143 0.00 ~~232~~230,~~183~~740.0228 9-A-2 0.00 0.00 3533,~~276~~207.6921 0.00 87,~~296~~942,~~235~~760.0554 10-A-1 0.00 0.00 3,~~964~~944.0945 0.00 ~~790~~786,~~856~~915.9819 10-A-2 0.00 0.00 ~~143~~139,~~924~~724.9941 0.00 2827,~~328~~635,~~849~~639.0993 A-M 0.00 0.00 ~~149~~148,~~245~~825.1533 0.00 30,~~517~~429,~~092~~017.2207 D-X 0.00 0.00 4241,~~760~~683.2928 0.00 7,~~839~~608,~~947~~129.1073 D-P 0.00 0.00 0.00 0.00 ~~667~~660,~~580~~164.1687 D-B-1F 0.00 74254.6010 ~~105~~98,~~311~~795.5710 0.00 21,~~492~~470,~~112~~479.3668 D-B-1X 0.00 1572.64 2228,~~081~~243.4730 0.00 21,~~492~~470,~~112~~479.3668 D-B-1 0.00 0.00 127,~~393~~038.0441 0.00 21,~~492~~470,~~112~~479.3668 D-B-2F 0.00 34118.7981 4946,~~114~~194.9501 0.00 9,~~614~~605,~~734~~057.7109 D-B-2X 0.00 527.5836 710,~~875~~638.7403 0.00 9,~~614~~605,~~734~~057.7109 D-B-2 0.00 0.00 56,~~990~~832.6904 0.00 9,~~614~~605,~~734~~057.7109 D-B-3F 0.00 29101.5124 4139,~~662~~362.0722 0.00 7,~~540~~533,~~811~~221.7764 D-B-3X 0.00 213.1540 35,~~035~~211.5800 0.00 7,~~540~~533,~~811~~221.7764 D-B-3 0.00 0.00 44,~~697~~573.6522 0.00 7,~~540~~533,~~811~~221.7764 D-B-4 0.00 2074.5852 2928,~~054~~973.6678 0.00 4,~~901~~896,~~727~~793.3557 D-B-5 0.00 1140.0812 15,~~642~~599.9945 0.00 2,~~639~~636,~~084~~428.4207 D-B-6 0.00 1971.7967 27,~~941~~864.9416 0.00 4,~~714~~709,~~004~~259.5874 B-1 0.00 0.00 141,~~836~~356.1719 0.00 27,~~437~~340,~~502~~389.5700 B-2 0.00 0.00 4241,~~019~~877.6343 0.00 8,~~128~~099,~~488~~717.2287 B-3 0.00 0.00 33,~~261~~149.9034 0.00 6,~~434~~411,~~348~~574.5249 B-4 0.00 0.00 8,~~752~~722.5997 0.00 1,~~693~~687,~~144~~152.9010 B-5 0.00 0.00 19,~~258~~193.7861 0.00 3,~~725~~712,~~515~~329.6539 B-6 0.00 0.00 24,~~514~~431.4549 0.00 4,~~742~~725,~~198~~413.4267 B-7 0.00 0.00 19,~~260~~194.0183 0.00 3,~~725~~712,~~753~~566.4534 AR 0.00 0.00 0.0018 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 PP 0.00 0.00 237,~~747~~497.7858 0.00 ~~370~~367,~~138~~686,~~374~~143.9585 Totals 0.00 15,~~561~~612.7963 20,~~750~~381,~~689~~467.2499 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-1 321,807,882.00 5.~~61125~~26313% ~~983~~973.~~45111311~~92482261 4.~~59865837~~27157747 0.00000000 1-A-2 306,483,697.00 5.~~61125~~26313% ~~983~~973.~~45111313~~92482260 4.~~59865837~~27157745 0.00000000 1-A-3 0.00 1.~~38875~~73687% ~~983~~973.~~45111313~~92482260 1.~~13813979~~40965067 0.00000000 1-A-4 15,324,185.00 5.~~61125~~26313% ~~983~~973.~~45111339~~92482276 4.~~59865826~~27157725 0.00000000 1-A-5 0.00 1.~~38875~~73687% ~~983~~973.~~45111339~~92482276 1.~~13813948~~40965082 0.00000000 1-A-6 4,827,118.00 7.00000% ~~983~~973.~~45111307~~92482222 5.~~73679782~~68122843 0.00000000 1-A-7 0.00 0.~~11442~~11493% ~~983~~973.~~45111314~~92482260 0.~~09376876~~09327580 0.00000000 1-A-8 0.00 1.~~38875~~73687% ~~983~~973.~~45111311~~92482261 1.~~13813977~~40965068 0.00000000 1-A-9 306,483,697.00 7.00000% ~~983~~973.~~45111313~~92482260 5.~~73679816~~68122813 0.00000000 1-A-10 15,324,185.00 7.00000% ~~983~~973.~~45111339~~92482276 5.~~73679840~~68122807 0.00000000 1-A-11 321,807,882.00 7.00000% ~~983~~973.~~45111311~~92482261 5.~~73679817~~68122812 0.00000000 1-A-12 20,151,303.00 7.00000% ~~983~~973.~~45111331~~92482263 5.~~73679826~~68122816 0.00000000 2-A-1 29,978,000.00 5.~~73125~~38313% ~~992~~984.~~62569184~~16393489 4.~~74082160~~41490193 0.00000000 2-A-2 0.00 12.~~76875~~11687% ~~992~~984.~~62569184~~16393489 1.~~46308893~~73612249 0.00000000 2-A-3 14,989,000.00 0.00000% ~~992~~984.~~62569217~~16393489 0.00000000 0.00000000 2-A-4 3,035,900.00 5.00000% ~~997~~994.~~36739682~~70710498 4.~~15569683~~14461280 0.00000000 2-A-5 44,967,000.00 5.00000% ~~992~~984.~~62569195~~16393511 4.~~13594036~~10068317 0.00000000 2-A-6 14,989,000.00 34.~~53750~~23374% ~~992~~984.~~62569217~~16393489 23.~~92617786~~47224498 0.00000000 3-A-1 90,000,000.00 5.~~68125~~33313% ~~988~~979.~~75484356~~32733278 4.~~68113622~~35240000 0.00000000 3-A-2 22,500,000.00 78.~~27500~~66748% ~~988~~979.~~75484356~~32733289 57.~~99432622~~07358356 0.00000000 3-A-3 10,781,728.00 6.00000% ~~997~~995.~~77296274~~50937568 4.~~98886449~~97754720 0.00000000 3-A-4 0.00 0.00000% ~~988~~979.~~75484356~~32733278 0.00000000 0.00000000 3-A-5 0.00 0.50000% ~~988~~979.~~75484356~~32733278 0.~~41198122~~40805300 0.00000000 3-A-6 90,000,000.00 5.~~68125~~33313% ~~988~~979.~~75484356~~32733278 4.~~68113622~~35240000 0.00000000 3-A-7 0.00 1.~~31875~~66687% ~~988~~979.~~75484356~~32733278 1.~~08660033~~36034278 0.00000000 3-A-8 22,500,000.00 0.00000% ~~988~~979.~~75484356~~32733289 0.00000000 0.00000000 3-A-9 112,500,000.00 6.00000% ~~988~~979.~~75484356~~32733280 4.~~94377422~~89663662 0.00000000 3-A-10 0.00 12.~~81875~~16687% ~~988~~979.~~75484356~~32733278 1.~~49858156~~76839589 0.00000000 3-A-11 0.00 0.00000% ~~988~~979.~~75484352~~32733276 0.00000000 0.00000000 3-A-12 0.00 0.50000% ~~988~~979.~~75484352~~32733276 0.~~41198120~~40805304 0.00000000 3-A-13 91,113,817.00 5.~~68125~~33313% ~~988~~979.~~75484352~~32733276 4.~~68113623~~35240003 0.00000000 3-A-14 0.00 1.~~31875~~66687% ~~988~~979.~~75484352~~32733276 1.~~08660040~~36034275 0.00000000 3-A-15 22,778,455.00 0.00000% ~~988~~979.~~75484356~~32733278 0.00000000 0.00000000 3-A-16 91,113,817.00 5.~~68125~~33313% ~~988~~979.~~75484352~~32733276 4.~~68113623~~35240003 0.00000000 3-A-17 22,778,455.00 78.~~27500~~66748% ~~988~~979.~~75484356~~32733278 57.~~99432622~~07358335 0.00000000 3-A-18 0.00 12.~~81875~~16687% ~~988~~979.~~75484352~~32733276 1.~~49858160~~76839590 0.00000000 3-A-19 113,892,272.00 6.00000% ~~988~~979.~~75484361~~32733276 4.~~94377424~~89663662 0.00000000 4-A-1 0.00 1.00000% ~~998~~996.~~15989267~~28611389 0.~~83179992~~83023839 0.00000000 4-A-2 13,454,726.00 6.00000% ~~998~~996.~~15989267~~28611389 4.~~99079952~~98143032 0.00000000 4-A-3 0.00 0.00000% ~~985~~974.~~96218679~~74350578 0.00000000 0.00000000 4-A-4 0.00 0.50000% ~~985~~974.~~96218679~~74350578 0.~~41081757~~40614312 0.00000000 4-A-5 126,558,269.00 5.~~73125~~38313% ~~985~~974.~~96218679~~74350578 4.~~70899645~~37264253 0.00000000 4-A-6 0.00 0.10000% ~~985~~974.~~96218679~~74350578 0.~~08216350~~08122859 0.00000000 4-A-7 0.00 1.~~16875~~51687% ~~985~~974.~~96218679~~74350578 01.~~96028613~~23213269 0.00000000 4-A-8 54,239,258.00 5.~~83125~~48313% ~~985~~974.~~96218684~~74350589 4.~~79115994~~45387122 0.00000000 4-A-9 0.00 1.~~16875~~51687% ~~985~~974.~~96218684~~74350589 01.~~96028600~~23213264 0.00000000 4-A-10 9,039,877.00 0.00000% ~~985~~974.~~96218732~~74350591 0.00000000 0.00000000 4-A-11 0.00 0.00000% ~~985~~974.~~96218690~~74350548 0.00000000 0.00000000 4-A-12 0.00 0.50000% ~~985~~974.~~96218690~~74350548 0.~~41081791~~40614338 0.00000000 4-A-13 6,327,913.00 5.~~73125~~38313% ~~985~~974.~~96218690~~74350548 4.~~70899647~~37264229 0.00000000 4-A-14 0.00 0.10000% ~~985~~974.~~96218690~~74350548 0.~~08216295~~08122899 0.00000000 4-A-15 0.00 1.~~16875~~51687% ~~985~~974.~~96218690~~74350548 01.~~96028659~~23213293 0.00000000 4-A-16 2,711,963.00 5.~~83125~~48313% ~~985~~974.~~96218680~~74350498 4.~~79116050~~45386976 0.00000000 4-A-17 0.00 1.~~16875~~51687% ~~985~~974.~~96218680~~74350498 01.~~96028596~~23213333 0.00000000 4-A-18 451,994.00 0.00000% ~~985~~974.~~96218091~~74351429 0.00000000 0.00000000 4-A-19 126,558,269.00 5.~~73125~~38313% ~~985~~974.~~96218679~~74350578 4.~~70899645~~37264253 0.00000000 4-A-20 6,327,913.00 5.~~73125~~38313% ~~985~~974.~~96218690~~74350548 4.~~70899647~~37264229 0.00000000 4-A-21 132,886,182.00 5.~~73125~~38313% ~~985~~974.~~96218680~~74350584 4.~~70899646~~37264252 0.00000000 4-A-22 63,279,135.00 6.00000% ~~985~~974.~~96218675~~74350574 4.~~92981091~~87371754 0.00000000 4-A-23 3,163,957.00 6.00000% ~~985~~974.~~96218596~~74350631 4.~~92981099~~87371668 0.00000000 4-A-24 66,443,092.00 6.00000% ~~985~~974.~~96218686~~74350577 4.~~92981091~~87371750 0.00000000 4-A-25 180,797,527.00 5.~~83125~~48313% ~~985~~974.~~96218681~~74350581 4.~~79116000~~45387115 0.00000000 4-A-26 9,039,876.00 5.~~83125~~48313% ~~985~~974.~~96218687~~74350533 4.~~79115975~~45387083 0.00000000 4-A-27 189,837,403.00 5.~~83125~~48313% ~~985~~974.~~96218681~~74350579 4.~~79115999~~45387114 0.00000000 4-A-28 9,039,877.00 7.00000% ~~985~~974.~~96218732~~74350591 5.~~75144662~~68600325 0.00000000 4-A-29 451,994.00 7.00000% ~~985~~974.~~96218091~~74351429 5.~~75144803~~68600468 0.00000000 4-A-30 9,491,871.00 7.00000% ~~985~~974.~~96218701~~74350631 5.~~75144563~~68600332 0.00000000 4-A-31 189,837,404.00 7.00000% ~~985~~974.~~96218683~~74350582 5.~~75144606~~68600380 0.00000000 4-A-32 9,491,870.00 7.00000% ~~985~~974.~~96218659~~74350576 5.~~75144624~~68600392 0.00000000 4-A-33 199,329,274.00 7.00000% ~~985~~974.~~96218682~~74350581 5.~~75144607~~68600380 0.00000000 5-A-1 246,871.00 5.50000% ~~992~~985.~~52022311~~02533712 4.~~54905598~~51470606 0.00000000 5-A-2 6,583,228.00 5.~~63125~~28313% ~~987~~978.~~71041805~~62261796 4.~~63503619~~30849273 0.00000000 5-A-3 2,393,901.00 56.~~13906~~09639% ~~987~~978.~~71041910~~62261639 4.~~22992012~~97172189 0.00000000 5-A-4 0.00 0.~~09820~~09262% ~~987~~978.~~83914896~~79398092 0.~~08084020~~07554857 0.00000000 5-A-5 8,977,129.00 5.50000% ~~987~~978.~~71041833~~62261866 4.~~52700635~~48535384 0.00000000 6-A-1 445,005.00 5.25000% ~~983~~967.~~79287873~~40670330 4.~~30408647~~23240188 0.00000000 6-A-2 12,136,496.00 5.~~63125~~28313% ~~976~~957.~~67142806~~75178437 4.~~58323391~~21660585 0.00000000 6-A-3 4,045,499.00 45.~~10625~~15061% ~~976~~957.~~67142669~~75178291 34.~~34204754~~11083775 0.00000000 6-A-4 0.00 0.~~21791~~21479% ~~976~~958.~~86202622~~01018825 0.~~17739279~~17147651 0.00000000 6-A-5 16,181,995.00 5.25000% ~~976~~957.~~67142772~~75178400 4.~~27293730~~19016382 0.00000000 7-A-1 564,640.00 5.00000% ~~989~~978.~~52693752~~93427671 4.~~12303415~~07889983 0.00000000 7-A-2 20,532,360.00 5.00000% ~~987~~976.~~91284538~~09518974 4.~~11630373~~06706341 0.00000000 8-A-1 1,087,207.00 6.00000% ~~991~~982.~~44903408~~77265507 4.~~95724365~~91386645 0.00000000 8-A-2 39,534,793.00 6.00000% ~~989~~951.~~15460971~~85788958 4.~~94577295~~75928937 0.00000000 9-A-1 234,319.00 5.00000% ~~993~~987.~~93817830~~81084761 4.~~14140552~~11588476 0.00000000 9-A-2 8,520,681.00 5.00000% ~~993~~935.~~63012886~~33972930 43.~~14012565~~89724835 0.00000000 10-A-1 796,705.00 6.00000% ~~995~~990.~~12059043~~19086111 4.~~97560578~~95095424 0.00000000 10-A-2 28,967,295.00 6.00000% ~~993~~964.~~70677690~~70455353 4.~~96853400~~82352287 0.00000000 A-M 30,647,101.00 5.~~86027~~86058% ~~997~~994.~~18281380~~32406086 4.~~86979666~~85609813 0.00000000 D-X 0.00 6.50000% ~~984~~960.~~87763480~~07128684 5.~~33475345~~20038619 0.00000000 D-P 678,640.57 0.00000% ~~989~~978.~~13224419~~24987091 0.00000000 0.00000000 D-B-1F 21,524,000.00 5.~~88125~~53313% ~~999~~998.~~01553057~~01803382 4.~~89621678~~60180310 0.00000000 D-B-1X 0.00 1.~~23317~~58180% ~~999~~998.~~01553057~~01803382 1.~~02662656~~31555241 0.00000000 D-B-1 21,524,000.00 7.~~11442~~11493% ~~999~~998.~~01553057~~01803382 5.~~92284334~~91735505 0.00000000 D-B-2F 9,629,000.00 65.~~13125~~78313% ~~999~~998.~~01553121~~01803406 54.~~10434521~~80972375 0.00000000 D-B-2X 0.00 01.~~98317~~33180% ~~999~~998.~~01553121~~01803406 01.~~81849829~~10763215 0.00000000 D-B-2 9,629,000.00 7.~~11442~~11493% ~~999~~998.~~01553121~~01803406 5.~~92284349~~91735487 0.00000000 D-B-3F 7,552,000.00 6.~~63125~~28313% ~~999~~998.~~01553099~~01803363 5.~~52060117~~22556409 0.00000000 D-B-3X 0.00 0.~~48317~~83180% ~~999~~998.~~01553099~~01803363 0.~~40224179~~69179158 0.00000000 D-B-3 7,552,000.00 7.~~11442~~11493% ~~999~~998.~~01553099~~01803363 5.~~92284296~~91735567 0.00000000 D-B-4 4,909,000.00 7.~~11442~~11493% ~~999~~998.~~01553066~~01803422 5.~~92284376~~91735588 0.00000000 D-B-5 2,643,000.00 7.~~11442~~11493% ~~999~~998.~~01553159~~01803254 5.~~92284525~~91735528 0.00000000 D-B-6 4,720,998.71 7.~~11442~~11493% ~~999~~998.~~01552822~~01803166 5.~~92284424~~91735599 0.00000000 B-1 27,581,000.00 6.~~19244~~19326% ~~996~~993.~~54382800~~03954715 5.~~14253182~~12512926 0.00000000 B-2 8,171,000.00 6.~~19244~~19326% ~~996~~993.~~54382817~~03954718 5.~~14253213~~12512912 0.00000000 B-3 6,468,000.00 6.~~19244~~19326% ~~996~~993.~~54382808~~03954700 5.~~14253247~~12512987 0.00000000 B-4 1,702,000.00 6.~~19244~~19326% ~~996~~993.~~54383079~~03954759 5.~~14253231~~12512926 0.00000000 B-5 3,745,000.00 6.~~19244~~19326% ~~996~~993.~~54382911~~03954606 5.~~14253138~~12512951 0.00000000 B-6 4,767,000.00 6.~~19244~~19326% ~~996~~993.~~54382840~~03954688 5.~~14253199~~12512901 0.00000000 B-7 3,745,239.03 6.~~19244~~19326% ~~996~~993.~~54382807~~03954973 5.~~14253158~~12512816 0.00000000 AR 50.00 5.00000% 0.00000000 0.00000000 0.00000000 AR-L 50.00 5.00000% 0.00000000 0.00000000 0.00000000 PP 100.00 0.00000% ~~3721573667~~3689948964.~~60000000~~70000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.00000000 4.~~59540326~~26061910 0.00000000 ~~977~~969.~~34749723~~99679787 1-A-2 0.00000000 0.~~00325515~~01095836 4.~~59540326~~26061912 0.00000000 ~~977~~969.~~34749725~~99679787 1-A-3 0.00000000 0.~~00080562~~00361634 1.~~13733417~~40603433 0.00000000 ~~977~~969.~~34749725~~99679787 1-A-4 0.00000000 0.~~00325499~~01095849 4.~~59540328~~26061941 0.00000000 ~~977~~969.~~34749744~~99679787 1-A-5 0.00000000 0.~~00080592~~00361651 1.~~13733422~~40603432 0.00000000 ~~977~~969.~~34749744~~99679787 1-A-6 0.00000000 0.~~00406039~~01457391 5.~~73273742~~66665244 0.00000000 ~~977~~969.~~34749803~~99679726 1-A-7 0.00000000 0.~~00006637~~00023929 0.~~09370239~~09303651 0.00000000 ~~977~~969.~~34749724~~99679786 1-A-8 0.00000000 0.00000000 1.~~13733414~~40603433 0.00000000 ~~977~~969.~~34749723~~99679787 1-A-9 0.00000000 0.00000000 5.~~73273739~~66665345 0.00000000 ~~977~~969.~~34749725~~99679787 1-A-10 0.00000000 0.00000000 5.~~73273750~~66665372 0.00000000 ~~977~~969.~~34749744~~99679787 1-A-11 0.00000000 0.00000000 5.~~73273740~~66665347 0.00000000 ~~977~~969.~~34749723~~99679787 1-A-12 0.00000000 0.00000000 5.~~73273748~~66665342 0.00000000 ~~977~~969.~~34749708~~99679773 2-A-1 0.00000000 0.00000000 4.~~74082160~~41490193 0.00000000 ~~987~~981.~~34735906~~46812596 2-A-2 0.00000000 0.00000000 1.~~46308893~~73612249 0.00000000 ~~987~~981.~~34735906~~46812596 2-A-3 0.00000000 0.00000000 0.00000000 0.00000000 ~~987~~981.~~34735873~~46812596 2-A-4 0.00000000 0.00000000 4.~~15569683~~14461280 0.00000000 ~~996~~993.~~04107184~~36621430 2-A-5 0.00000000 0.00000000 4.~~13594036~~10068317 0.00000000 ~~987~~981.~~34735895~~46812618 2-A-6 0.00000000 0.00000000 23.~~92617786~~47224498 0.00000000 ~~987~~981.~~34735873~~46812596 3-A-1 0.00000000 0.00000000 4.~~68113622~~35240000 0.00000000 ~~985~~973.~~21099178~~15439056 3-A-2 0.00000000 0.00000000 57.~~99432622~~07358356 0.00000000 ~~985~~973.~~21099200~~15439067 3-A-3 0.00000000 0.00000000 4.~~98886449~~97754720 0.00000000 ~~996~~994.~~64430785~~36831740 3-A-4 0.00000000 0.00000000 0.00000000 0.00000000 ~~985~~973.~~21099178~~15439056 3-A-5 0.00000000 0.00000000 0.~~41198122~~40805300 0.00000000 ~~985~~973.~~21099178~~15439056 3-A-6 0.00000000 0.00000000 4.~~68113622~~35240000 0.00000000 ~~985~~973.~~21099178~~15439056 3-A-7 0.00000000 0.00000000 1.~~08660033~~36034278 0.00000000 ~~985~~973.~~21099178~~15439056 3-A-8 0.00000000 0.00000000 0.00000000 0.00000000 ~~985~~973.~~21099200~~15439067 3-A-9 0.00000000 0.00000000 4.~~94377422~~89663662 0.00000000 ~~985~~973.~~21099182~~15439049 3-A-10 0.00000000 0.00000000 1.~~49858156~~76839589 0.00000000 ~~985~~973.~~21099178~~15439056 3-A-11 0.00000000 0.00000000 0.00000000 0.00000000 ~~985~~973.~~21099187~~15439051 3-A-12 0.00000000 0.00000000 0.~~41198120~~40805304 0.00000000 ~~985~~973.~~21099187~~15439051 3-A-13 0.00000000 0.00000000 4.~~68113623~~35240003 0.00000000 ~~985~~973.~~21099187~~15439051 3-A-14 0.00000000 0.00000000 1.~~08660040~~36034275 0.00000000 ~~985~~973.~~21099187~~15439051 3-A-15 0.00000000 0.00000000 0.00000000 0.00000000 ~~985~~973.~~21099170~~15439041 3-A-16 0.00000000 0.00000000 4.~~68113623~~35240003 0.00000000 ~~985~~973.~~21099187~~15439051 3-A-17 0.00000000 0.00000000 57.~~99432622~~07358335 0.00000000 ~~985~~973.~~21099170~~15439041 3-A-18 0.00000000 0.00000000 1.~~49858160~~76839590 0.00000000 ~~985~~973.~~21099187~~15439051 3-A-19 0.00000000 0.00000000 4.~~94377415~~89663662 0.00000000 ~~985~~973.~~21099184~~15439049 4-A-1 0.00000000 0.00000000 0.~~83179992~~83023839 0.00000000 ~~997~~995.~~22596060~~33889951 4-A-2 0.00000000 0.00000000 4.~~99079952~~98143032 0.00000000 ~~997~~995.~~22596060~~33889951 4-A-3 0.00000000 0.00000000 0.00000000 0.00000000 ~~981~~970.~~82185686~~83483806 4-A-4 0.00000000 0.00000000 0.~~41081757~~40614312 0.00000000 ~~981~~970.~~82185686~~83483806 4-A-5 0.00000000 0.00000000 4.~~70899645~~37264253 0.00000000 ~~981~~970.~~82185686~~83483806 4-A-6 0.00000000 0.00000000 0.~~08216350~~08122859 0.00000000 ~~981~~970.~~82185686~~83483806 4-A-7 0.00000000 0.00000000 01.~~96028613~~23213269 0.00000000 ~~981~~970.~~82185686~~83483806 4-A-8 0.00000000 0.00000000 4.~~79115994~~45387122 0.00000000 ~~981~~970.~~82185697~~83483812 4-A-9 0.00000000 0.00000000 01.~~96028600~~23213264 0.00000000 ~~981~~970.~~82185697~~83483812 4-A-10 0.00000000 0.00000000 0.00000000 0.00000000 ~~981~~970.~~82185665~~83483769 4-A-11 0.00000000 0.00000000 0.00000000 0.00000000 ~~981~~970.~~82185659~~83483765 4-A-12 0.00000000 0.00000000 0.~~41081791~~40614338 0.00000000 ~~981~~970.~~82185659~~83483765 4-A-13 0.00000000 0.00000000 4.~~70899647~~37264229 0.00000000 ~~981~~970.~~82185659~~83483765 4-A-14 0.00000000 0.00000000 0.~~08216295~~08122899 0.00000000 ~~981~~970.~~82185659~~83483765 4-A-15 0.00000000 0.00000000 01.~~96028659~~23213293 0.00000000 ~~981~~970.~~82185659~~83483765 4-A-16 0.00000000 0.00000000 4.~~79116050~~45386976 0.00000000 ~~981~~970.~~82185745~~83483809 4-A-17 0.00000000 0.00000000 01.~~96028596~~23213333 0.00000000 ~~981~~970.~~82185745~~83483809 4-A-18 0.00000000 0.00000000 0.00000000 0.00000000 ~~981~~970.~~82186047~~83483409 4-A-19 0.00000000 0.00000000 4.~~70899645~~37264253 0.00000000 ~~981~~970.~~82185686~~83483806 4-A-20 0.00000000 0.00000000 4.~~70899647~~37264229 0.00000000 ~~981~~970.~~82185659~~83483765 4-A-21 0.00000000 0.00000000 4.~~70899646~~37264252 0.00000000 ~~981~~970.~~82185692~~83483804 4-A-22 0.00000000 0.00000000 4.~~92981091~~87371754 0.00000000 ~~981~~970.~~82185692~~83483806 4-A-23 0.00000000 0.00000000 4.~~92981099~~87371668 0.00000000 ~~981~~970.~~82185788~~83483752 4-A-24 0.00000000 0.00000000 4.~~92981091~~87371750 0.00000000 ~~981~~970.~~82185682~~83483803 4-A-25 0.00000000 0.00000000 4.~~79116000~~45387115 0.00000000 ~~981~~970.~~82185689~~83483808 4-A-26 0.00000000 0.00000000 4.~~79115975~~45387083 0.00000000 ~~981~~970.~~82185685~~83483778 4-A-27 0.00000000 0.00000000 4.~~79115999~~45387114 0.00000000 ~~981~~970.~~82185689~~83483806 4-A-28 0.00000000 0.00000000 5.~~75144551~~68600325 0.00000000 ~~981~~970.~~82185665~~83483769 4-A-29 0.00000000 0.00000000 5.~~75144803~~68600468 0.00000000 ~~981~~970.~~82186047~~83483409 4-A-30 0.00000000 0.00000000 5.~~75144563~~68600332 0.00000000 ~~981~~970.~~82185683~~83483857 4-A-31 0.00000000 0.00000000 5.~~75144606~~68600374 0.00000000 ~~981~~970.~~82185688~~83483806 4-A-32 0.00000000 0.00000000 5.~~75144624~~68600392 0.00000000 ~~981~~970.~~82185702~~83483760 4-A-33 0.00000000 0.00000000 5.~~75144607~~68600375 0.00000000 ~~981~~970.~~82185688~~83483804 5-A-1 0.00000000 0.00000000 4.~~54905598~~51470606 0.00000000 ~~988~~981.~~78280559~~26102296 5-A-2 0.00000000 0.00000000 4.~~63503619~~30849273 0.00000000 ~~983~~974.~~97996241~~88277483 5-A-3 0.00000000 0.00000000 4.~~22992012~~97172189 0.00000000 ~~983~~974.~~97996408~~88277502 5-A-4 0.00000000 0.00000000 0.~~08084020~~07554857 0.00000000 ~~984~~975.~~10850607~~05348330 5-A-5 0.00000000 0.00000000 4.~~52700635~~48535384 0.00000000 ~~983~~974.~~97996175~~88277488 6-A-1 0.00000000 0.00000000 4.~~30408647~~23240188 0.00000000 ~~975~~959.~~62288064~~15072864 6-A-2 0.00000000 0.00000000 4.~~58323391~~21660585 0.00000000 ~~965~~946.~~91087905~~92307895 6-A-3 0.00000000 0.00000000 34.~~34204754~~11083775 0.00000000 ~~965~~946.~~91088022~~92307920 6-A-4 0.00000000 0.00000000 0.~~17739279~~17147651 0.00000000 ~~966~~947.~~17081073~~25033981 6-A-5 0.00000000 0.00000000 4.~~27293730~~19016382 0.00000000 ~~965~~946.~~91087934~~92307901 7-A-1 0.00000000 0.00000000 4.~~12303415~~07889983 0.00000000 ~~984~~973.~~24493483~~59476835 7-A-2 0.00000000 0.00000000 4.~~11630373~~06706341 0.00000000 ~~982~~954.~~01758346~~11432587 8-A-1 0.00000000 0.00000000 4.~~95724365~~91386645 0.00000000 ~~987~~978.~~13337938~~45019394 8-A-2 0.00000000 0.00000000 4.~~94577295~~75928937 0.00000000 ~~981~~923.~~58571919~~96043885 9-A-1 0.00000000 0.00000000 4.~~14140552~~11588476 0.00000000 ~~990~~984.~~88430729~~72714547 9-A-2 0.00000000 0.00000000 43.~~14012565~~89724835 0.00000000 ~~973~~932.~~65868409~~17438137 10-A-1 0.00000000 0.00000000 4.~~97560578~~95095424 0.00000000 ~~992~~987.~~65974231~~71212682 10-A-2 0.00000000 0.00000000 4.~~96853400~~82352287 0.00000000 ~~977~~954.~~95976773~~02901548 A-M 0.00000000 0.00000000 4.~~86979666~~85609813 0.00000000 ~~995~~992.~~75787674~~88402743 D-X 0.00000000 0.00000000 5.~~33475345~~20038619 0.00000000 ~~978~~949.~~10807196~~18664712 D-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~983~~972.~~70210906~~77542662 D-B-1F 0.00000000 0.~~00346590~~01180543 4.~~89275088~~58999721 0.00000000 ~~998~~997.~~51850771~~51345846 D-B-1X 0.00000000 0.~~00072663~~00337484 1.~~02589993~~31217710 0.00000000 ~~998~~997.~~51850771~~51345846 D-B-1 0.00000000 0.00000000 5.~~91865081~~90217478 0.00000000 ~~998~~997.~~51850771~~51345846 D-B-2F 0.00000000 0.~~00361304~~01233877 54.~~10073216~~79738394 0.00000000 ~~998~~997.~~51850763~~51345830 D-B-2X 0.00000000 0.~~00057950~~00284142 01.~~81791879~~10479074 0.00000000 ~~998~~997.~~51850763~~51345830 D-B-2 0.00000000 0.00000000 5.~~91865095~~90217468 0.00000000 ~~998~~997.~~51850763~~51345830 D-B-3F 0.00000000 0.~~00390757~~01340572 5.~~51669359~~21215837 0.00000000 ~~998~~997.~~51850768~~51345869 D-B-3X 0.00000000 0.~~00028469~~00177436 0.~~40195710~~69001589 0.00000000 ~~998~~997.~~51850768~~51345869 D-B-3 0.00000000 0.00000000 5.~~91865069~~90217426 0.00000000 ~~998~~997.~~51850768~~51345869 D-B-4 0.00000000 0.~~00419230~~01518028 5.~~91865146~~90217560 0.00000000 ~~998~~997.~~51850682~~51345895 D-B-5 0.00000000 0.~~00419221~~01517972 5.~~91864926~~90217556 0.00000000 ~~998~~997.~~51850927~~51345819 D-B-6 0.00000000 0.~~00419191~~01518111 5.~~91865021~~90217488 0.00000000 ~~998~~997.~~51850627~~51345622 B-1 0.00000000 0.00000000 5.~~14253182~~12512926 0.00000000 ~~994~~991.~~79723614~~27620463 B-2 0.00000000 0.00000000 5.~~14253213~~12512912 0.00000000 ~~994~~991.~~79723657~~27620487 B-3 0.00000000 0.00000000 5.~~14253247~~12512987 0.00000000 ~~994~~991.~~79723562~~27620439 B-4 0.00000000 0.00000000 5.~~14253231~~12512926 0.00000000 ~~994~~991.~~79723854~~27620447 B-5 0.00000000 0.00000000 5.~~14253138~~12512951 0.00000000 ~~994~~991.~~79723632~~27620561 B-6 0.00000000 0.00000000 5.~~14253199~~12512901 0.00000000 ~~994~~991.~~79723516~~27620516 B-7 0.00000000 0.00000000 5.~~14253158~~12512816 0.00000000 ~~994~~991.~~79723995~~27620701 AR 0.00000000 0.00000000 03.~~00000000~~60000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PP 0.00000000 0.00000000 ~~237477~~74975.80000000 0.00000000 ~~3701383749~~3676861438.50000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage D-P Grp 7 0.00000% 0.00 0.00 ~~643~~636,~~872~~667.4191 ~~640~~633,~~277~~043.4767 9897.~~34256762~~23150171% D-P Grp 9 0.00000% 0.00 0.00 27,~~392~~212.8613 27,~~302~~121.6920 9998.~~02296091~~36472257%

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 11,~~131~~710,~~766~~920.7140 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~450~~588,~~524~~781.5123 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 237,~~747~~497.7858 Total Deposits 1112,~~606~~307,~~039~~199.0021 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~282~~500,~~271~~719.7183 Total Administration Fees ~~295~~291,~~083~~862.1854 Payment of Interest and Principal 11,~~028~~514,~~684~~616.1184 Total Withdrawals (Pool Distribution Amount) 1112,~~606~~307,~~039~~199.0021 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest. NOTE: See Supplemental Reporting for payees.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 15,~~561~~612.7963 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 15,~~561~~612.7963

ADMINISTRATION FEES Gross Servicing Fee* ~~215~~213,~~628~~221.2342 Back-Up Servicing Fee - Banco Popular De Puerto Rico 2,~~234~~215.9614 Lender Paid Mortgage Insurance - See Note 7776,~~219~~425.9998 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~295~~291,~~083~~862.1854 *Servicer Payees include: BANCO POPULAR DE PUERTO RICO; COUNTRYWIDE HOME LOANS SERVICING LP; JPJPMORGAN ~~MORGAN~~ CHASE BANK, NAN.A.; R & G MTG CORP; SELECT PORTFOLIO SERVICING,INC; SUNTRUST MORTGAGE, INC.; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Class PP Reserve Fund 100.00 237,~~747~~497.7858 237,~~747~~497.7858 100.00

Collateral Statement Group P1 30yr Conf Alt-A P2 30yr PuertoRico Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 7.~~613436~~613500 6.~~602105~~601466 Weighted Average Net Rate 7.~~363407~~363471 6.~~356483~~355849 Weighted Average Pass-Through Rate 7.~~114416~~114928 6.~~352105~~351466 Weighted Average Remaining Term ~~350~~348 ~~336~~334 Principal And Interest Constant 2,~~546~~527,~~316~~674.6941 3,~~526~~502,~~866~~596.8866 Beginning Loan Count 1,~~562~~554 2,~~953~~926 Loans Paid in Full 57 1213 Ending Loan Count 1,~~557~~547 2,~~941~~913 Beginning Scheduled Balance ~~372~~368,~~157~~994,~~366~~896.7647 ~~536~~532,~~911~~006,~~165~~763.2246 Ending Scheduled Balance ~~370~~367,~~138~~686,~~374~~143.9585 ~~534~~529,~~969~~631,~~762~~522.7250 Actual Ending Collateral Balance ~~370~~367,~~333~~909,~~850~~089.6085 ~~535~~530,~~486~~151,~~403~~771.7897 Scheduled Principal ~~185~~186,~~153~~555.0360 ~~572~~575,~~913~~909.4661 Unscheduled Principal 1,~~833~~122,~~838~~197.7802 1,~~368~~799,~~489~~331.0435 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~361~~341,~~163~~118.6681 2,~~953~~926,~~953~~687.4205 Servicing Fees 7776,~~541~~882.7372 ~~109~~108,~~897~~891.9069 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 7776,~~219~~425.9998 1,~~958~~943.5906 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~206~~187,~~401~~810.9411 2,~~842~~815,~~096~~852.9330 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 237,~~747~~497.7858 0.00 Prepayment Penalty Paid Count 12 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group P3 5yr PuertoRico P4 10yr PuertoRico Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~848198~~842622 5.~~717918~~714793 Weighted Average Net Rate 5.~~601491~~595910 5.~~469624~~466499 Weighted Average Pass-Through Rate 5.~~598198~~592622 5.~~467918~~464793 Weighted Average Remaining Term 3532 9896 Principal And Interest Constant 85,~~837~~568.4801 231,~~512~~038.4445 Beginning Loan Count 6463 ~~146~~145 Loans Paid in Full 0 1 Ending Loan Count 6463 ~~145~~144 Beginning Scheduled Balance 9,~~935~~846,~~936~~281.8203 17,~~713~~375,~~901~~940.7581 Ending Scheduled Balance 9,~~898~~808,~~422~~653.1110 17,~~523~~184,~~917~~687.7202 Actual Ending Collateral Balance 9,~~934~~841,~~148~~696.5018 17,~~657~~316,~~812~~142.3859 Scheduled Principal 37,~~414~~627.7193 ~~147~~148,~~106~~288.9153 Unscheduled Principal ~~100~~0.00 42,~~877~~965.1226 Negative Amortized Principal 0.00 0.00 Scheduled Interest 4847,~~422~~940.7708 8482,~~405~~749.5392 Servicing Fees 2,~~042~~024.7233 3,~~665~~595.2129 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 2726.2798 2524.1970 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 4645,~~352~~888.7877 8079,~~715~~129.1393 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 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group P5 15yr PuertoRico P6 20yr PuertoRico Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~202888~~192736 6.~~394802~~406474 Weighted Average Net Rate 5.~~955225~~945093 6.~~147475~~159203 Weighted Average Pass-Through Rate 5.~~952888~~942736 6.~~144802~~156474 Weighted Average Remaining Term ~~150~~148 ~~214~~212 Principal And Interest Constant ~~663~~649,~~151~~868.7913 ~~331~~322,~~475~~349.3475 Beginning Loan Count ~~495~~488 ~~272~~267 Loans Paid in Full 17 43 Ending Loan Count ~~494~~481 ~~268~~264 Beginning Scheduled Balance 6765,~~227~~435,~~454~~264.19 41 40,~~754~~394,~~529~~152.1465 Ending Scheduled Balance 6663,~~769~~843,~~812~~455.61 4140,~~116~~046,~~441~~077.3966 Actual Ending Collateral Balance 6764,~~059~~119,~~840~~579.4786 4140,~~218~~146,~~186~~890.6296 Scheduled Principal ~~315~~312,~~648~~182.1404 ~~108~~106,~~965~~696.3835 Unscheduled Principal ~~141~~1,~~993~~279,626.4476 ~~529~~241,~~122~~378.3764 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~347~~337,~~503~~686.6509 ~~222~~215,~~509~~653.9640 Servicing Fees 13,~~874~~503.8082 8,~~605~~323.8757 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 ~~130~~128.9252 9291.9988 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 ~~333~~324,~~497~~053.9375 ~~213~~207,~~811~~237.1095 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 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 6.~~905947~~906996 Weighted Average Net Rate 6.~~658501~~659557 Weighted Average Pass-Through Rate 6.~~567322~~568295 Weighted Average Remaining Term ~~317~~316 Principal And Interest Constant 7,~~385~~319,~~160~~095.6241 Beginning Loan Count 5,~~492~~443 Loans Paid in Full 2331 Ending Loan Count 5,~~469~~412 Beginning Scheduled Balance 1,~~045~~034,~~700~~053,~~353~~298.8883 Ending Scheduled Balance 1,~~040~~028,~~416~~200,~~731~~539.5074 Actual Ending Collateral Balance 1,~~041~~029,~~690~~485,~~242~~171.3541 Scheduled Principal 1,367,~~201~~260.6306 Unscheduled Principal 34,~~916~~485,~~420~~499.7503 Negative Amortized Principal 0.00 Scheduled Interest 65,~~017~~951,~~958~~835.9935 Servicing Fees ~~215~~213,~~628~~221.2342 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 7978,~~454~~641.9512 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 5,~~722~~659,~~875~~972.81 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 237,~~747~~497.7858 Prepayment Penalty Paid Count 12 Special Servicing Fee 0.00

Additional Reporting - Deal Level Structural Reporting Pool 1 Net Wac Rate 7.~~114416~~114928% Pool 3 Net Wac Rate 5.~~598202~~592623% Pool 4 Net Wac Rate 5.~~467914~~464791%

Additional Reporting - Group Level Cash Reporting P1 30yr Conf Alt-A Loan Grp 1 Insurance Proceeds 0.00 Loan Grp 1 Substitution Adjustment Amt 0.00 P2 30yr PuertoRico Loan Grp 2 Insurance Proceeds 0.00 Loan Grp 2 Substitution Adjustment Amt 0.00 Loan Grp 3 Insurance Proceeds 0.00 Loan Grp 3 Substitution Adjustment Amt 0.00 Loan Grp 4 Insurance Proceeds 0.00 Loan Grp 4 Substitution Adjustment Amt 0.00 P3 5yr PuertoRico Loan Grp 5 Insurance Proceeds 0.00 Loan Grp 5 Substitution Adjustment Amt 0.00 P4 10yr PuertoRico Loan Grp 6 Insurance Proceeds 0.00 Loan Grp 6 Substitution Adjustment Amt 0.00 P5 15yr PuertoRico Loan Grp 7 Insurance Proceeds 0.00 Loan Grp 7 Substitution Adjustment Amt 0.00 Loan Grp 8 Insurance Proceeds 0.00 Loan Grp 8 Substitution Adjustment Amt 0.00 P6 20yr PuertoRico Loan Grp 9 Insurance Proceeds 0.00 Loan Grp 9 Substitution Adjustment Amt 0.00 Loan Grp 10 Insurance Proceeds 0.00 Loan Grp 10 Substitution Adjustment Amt 0.00 Informational Reporting P1 30yr Conf Alt-A Loan Grp 1 Beginning Scheduled Balance ~~372~~368,~~157~~994,~~366~~896.7647 Loan Grp 1 Ending Scheduled Balance ~~370~~367,~~138~~686,~~374~~143.9585 Loan Grp 1 Scheduled Principal ~~185~~186,~~153~~555.0360 Loan Grp 1 Unscheduled Principal 1,~~833~~122,~~838~~197.7802 Loan Grp 1 Net Interest 2,~~206~~187,~~401~~810.9301 Loan Grp 1 Net Liquidation Proceeds 0.00 Loan Grp 1 Realized Loss 0.00 Loan Grp 1 Cumulative Realized Loss 0.00 Loan Grp 1 Recovery 0.00 Loan Grp 1 Losses on Previously Liq Loan 0.00 Loan Grp 1 60+ Delinquency 626,~~634~~626,~~242~~153.5361 Loan Grp 1 Capitalized Reimbursement Amt 0.00 P2 30yr PuertoRico Loan Grp 2 Beginning Scheduled Balance 51,~~968~~568,~~625~~565.7290 Loan Grp 2 Ending Scheduled Balance 51,~~721~~437,~~523~~484.0343 Loan Grp 2 Scheduled Principal 69,~~109~~515.1085 Loan Grp 2 Unscheduled Principal ~~177~~61,~~993~~565.5961 Loan Grp 2 Net Interest ~~216~~214,~~535~~869.9303 Loan Grp 2 Net Liquidation Proceeds 0.00 Loan Grp 2 Realized Loss 0.00 Loan Grp 2 Cumulative Realized Loss 0.00 Loan Grp 2 Recovery 0.00 Loan Grp 2 Losses on Previously Liq Loan 0.00 Loan Grp 2 60+ Delinquency 0.00 Loan Grp 2 Capitalized Reimbursement Amt 0.00 Loan Grp 3 Beginning Scheduled Balance ~~256~~253,~~067~~859,~~091~~678.3982 Loan Grp 3 Ending Scheduled Balance ~~255~~252,~~228~~425,~~343~~324.6272 Loan Grp 3 Scheduled Principal ~~289~~290,~~656~~975.2721 Loan Grp 3 Unscheduled Principal ~~549~~1,~~091~~143,378.5189 Loan Grp 3 Net Interest 1,~~280~~269,~~335~~298.4056 Loan Grp 3 Net Liquidation Proceeds 0.00 Loan Grp 3 Realized Loss 0.00 Loan Grp 3 Cumulative Realized Loss 0.00 Loan Grp 3 Recovery 0.00 Loan Grp 3 Losses on Previously Liq Loan 0.00 Loan Grp 3 60+ Delinquency 98562,~~473~~779.3750 Loan Grp 3 Capitalized Reimbursement Amt 0.00 Loan Grp 4 Beginning Scheduled Balance ~~228~~226,~~875~~578,~~448~~518.1075 Loan Grp 4 Ending Scheduled Balance ~~228~~225,~~019~~768,~~896~~713.0735 Loan Grp 4 Scheduled Principal ~~214~~215,~~148~~418.0955 Loan Grp 4 Unscheduled Principal ~~641~~594,~~403~~386.9485 Loan Grp 4 Net Interest 1,~~345~~331,~~225~~684.5476 Loan Grp 4 Net Liquidation Proceeds 0.00 Loan Grp 4 Realized Loss 0.00 Loan Grp 4 Cumulative Realized Loss 0.00 Loan Grp 4 Recovery 0.00 Loan Grp 4 Losses on Previously Liq Loan 0.00 Loan Grp 4 60+ Delinquency ~~501~~3,~~820~~167,349.0740 Loan Grp 4 Capitalized Reimbursement Amt 0.00 P3 5yr PuertoRico Loan Grp 5 Beginning Scheduled Balance 9,~~935~~846,~~936~~281.8203 Loan Grp 5 Ending Scheduled Balance 9,~~898~~808,~~422~~653.1110 Loan Grp 5 Scheduled Principal 37,~~414~~627.7193 Loan Grp 5 Unscheduled Principal ~~100~~0.00 Loan Grp 5 Net Interest 4645,~~352~~888.8278 Loan Grp 5 Net Liquidation Proceeds 0.00 Loan Grp 5 Realized Loss 0.00 Loan Grp 5 Cumulative Realized Loss 0.00 Loan Grp 5 Recovery 0.00 Loan Grp 5 Losses on Previously Liq Loan 0.00 Loan Grp 5 60+ Delinquency 0.00 Loan Grp 5 Capitalized Reimbursement Amt 0.00 P4 10yr PuertoRico Loan Grp 6 Beginning Scheduled Balance 17,~~713~~375,~~901~~940.7581 Loan Grp 6 Ending Scheduled Balance 17,~~523~~184,~~917~~687.7202 Loan Grp 6 Scheduled Principal ~~147~~148,~~106~~288.9153 Loan Grp 6 Unscheduled Principal 42,~~877~~965.1226 Loan Grp 6 Net Interest 8079,~~715~~129.0790 Loan Grp 6 Net Liquidation Proceeds 0.00 Loan Grp 6 Realized Loss 0.00 Loan Grp 6 Cumulative Realized Loss 0.00 Loan Grp 6 Recovery 0.00 Loan Grp 6 Losses on Previously Liq Loan 0.00 Loan Grp 6 60+ Delinquency 0.00 Loan Grp 6 Capitalized Reimbursement Amt 0.00 P5 15yr PuertoRico Loan Grp 7 Beginning Scheduled Balance 23,~~421~~145,~~966~~421.7307 Loan Grp 7 Ending Scheduled Balance 2322,~~284~~677,~~015~~020.8666 Loan Grp 7 Scheduled Principal ~~124~~126,~~968~~181.2461 Loan Grp 7 Unscheduled Principal 12342,~~982~~218.6380 Loan Grp 7 Net Interest 9493,~~908~~786.7048 Loan Grp 7 Net Liquidation Proceeds 0.00 Loan Grp 7 Realized Loss 0.00 Loan Grp 7 Cumulative Realized Loss 0.00 Loan Grp 7 Recovery 0.00 Loan Grp 7 Losses on Previously Liq Loan 0.00 Loan Grp 7 60+ Delinquency 0.00 Loan Grp 7 Capitalized Reimbursement Amt 0.00 Loan Grp 8 Beginning Scheduled Balance 4342,~~805~~289,~~487~~843.4634 Loan Grp 8 Ending Scheduled Balance 4341,~~485~~166,~~796~~434.7595 Loan Grp 8 Scheduled Principal ~~190~~186,~~679~~000.9043 Loan Grp 8 Unscheduled Principal ~~129~~937,~~010~~407.8196 Loan Grp 8 Net Interest ~~238~~230,~~589~~267.1934 Loan Grp 8 Net Liquidation Proceeds 0.00 Loan Grp 8 Realized Loss 0.00 Loan Grp 8 Cumulative Realized Loss 0.00 Loan Grp 8 Recovery 0.00 Loan Grp 8 Losses on Previously Liq Loan 0.00 Loan Grp 8 60+ Delinquency 0.00 Loan Grp 8 Capitalized Reimbursement Amt 0.00 P6 20yr PuertoRico Loan Grp 9 Beginning Scheduled Balance 9,~~512~~009,~~598~~463.8765 Loan Grp 9 Ending Scheduled Balance 98,~~339~~979,~~208~~240.0993 Loan Grp 9 Scheduled Principal 2928,~~233~~131.7258 Loan Grp 9 Unscheduled Principal ~~144~~2,~~157~~091.0514 Loan Grp 9 Net Interest 3937,~~521~~426.6805 Loan Grp 9 Net Liquidation Proceeds 0.00 Loan Grp 9 Realized Loss 0.00 Loan Grp 9 Cumulative Realized Loss 0.00 Loan Grp 9 Recovery 0.00 Loan Grp 9 Losses on Previously Liq Loan 0.00 Loan Grp 9 60+ Delinquency 0.00 Loan Grp 9 Capitalized Reimbursement Amt 0.00 Loan Grp 10 Beginning Scheduled Balance 3231,~~241~~384,~~930~~689.2700 Loan Grp 10 Ending Scheduled Balance 31,~~777~~066,~~233~~836.3073 Loan Grp 10 Scheduled Principal 7978,~~731~~564.6677 Loan Grp 10 Unscheduled Principal ~~384~~239,~~965~~287.3250 Loan Grp 10 Net Interest ~~174~~169,~~289~~811.3986 Loan Grp 10 Net Liquidation Proceeds 0.00 Loan Grp 10 Realized Loss 0.00 Loan Grp 10 Cumulative Realized Loss 0.00 Loan Grp 10 Recovery 0.00 Loan Gr 10 Losses on Previously Liq Loan 0.00 Loan Grp 10 60+ Delinquency 020,464.0028 Loan Gp 10 Capitalized Reimbursement Amt 0.00 Trigger Event Reporting P1 30yr Conf Alt-A Loan Grp 1 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 1 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 419.~~777742~~598444% Loan Grp 1 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% P2 30yr PuertoRico Loan Grp 2 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 2 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 2 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Loan Grp 3 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 3 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.~~152936~~525613% Loan Grp 3 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Loan Grp 4 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 4 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 03.~~884373~~355448% Loan Grp 4 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% P3 5yr PuertoRico Loan Grp 5 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 5 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 5 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% P4 10yr PuertoRico Loan Grp 6 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 6 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 6 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% P5 15yr PuertoRico Loan Grp 7 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 7 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 7 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Loan Grp 8 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 8 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 8 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% P6 20yr PuertoRico Loan Gr 10 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Gr 10 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.~~000000~~154394% Loan Grp 10 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Loan Grp 9 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 9 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 9 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000%

Delinquency Status - OTS Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 05 0 0 05 0494,661.0094 0.00 0.00 0494,661.0094 30 Days 6470 2 0 1 0 6572 1715,~~561~~282,~~233~~754.7708 503,763.65 0.00 ~~219,718.99~~ 0.00 1715,~~780~~786,~~952~~517.7673 60 Days 3042 0 01 0 3043 612,~~817~~989,~~661~~385.2656 0.00 0243,192.0034 0.00 613,~~817~~232,~~661~~577.2690 90 Days 113 0 022 0 135 ~~207~~5,~~685~~132,825.4357 0.00 05,401,778.0026 0.00 ~~207~~10,~~685~~534,603.4383 120 Days 06 0 020 01 027 01,491,004.0060 0.00 04,455,492.0077 0273,600.00 06,220,097.0037 150 Days 01 01 0 0 02 0207,685.0043 0238,681.0022 0.00 0.00 0446,366.0065 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 95132 08 43 1 0184 ~~96 24~~35,~~586~~103,~~580~~655.4624 01,237,106.0081 ~~219~~10,~~718~~100,463.9937 0273,600.00 2446,~~806~~714,~~299~~825.4542 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.~~000000~~092387% 0.000000% 0.000000% 0.~~000000~~092387% 0.~~000000~~048049% 0.000000% 0.000000% 0.~~000000~~048049% 30 Days 1.~~170232~~293422% 0.~~000000~~036955% 0.~~018285~~000000% 0.000000% 1.~~188517~~330377% 1.~~685840~~484505% 0.~~000000~~048934% 0.~~021093~~000000% 0.000000% 1.~~706933~~533438% 60 Days 0.~~548546~~776053% 0.000000% 0.~~000000~~018477% 0.000000% 0.~~548546~~794531% 01.~~654481~~261736% 0.000000% 0.~~000000~~023623% 0.000000% 01.~~654481~~285359% 90 Days 0.~~018285~~240207% 0.000000% 0.~~000000~~406504% 0.000000% 0.~~018285~~646711% 0.~~019937~~498582% 0.000000% 0.~~000000~~524707% 0.000000% 01.~~019937~~023289% 120 Days 0.~~000000~~110865% 0.000000% 0.~~000000~~369549% 0.~~000000~~018477% 0.~~000000~~498891% 0.~~000000~~144830% 0.000000% 0.~~000000~~432788% 0.~~000000~~026576% 0.~~000000~~604195% 150 Days 0.~~000000~~018477% 0.~~000000~~018477% 0.000000% 0.000000% 0.~~000000~~036955% 0.~~000000~~020174% 0.~~000000~~023185% 0.000000% 0.000000% 0.~~000000~~043358% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 12.~~737063~~439024% 0.~~000000~~147820% 0.~~018285~~794531% 0.~~000000~~018477% 13.~~755348~~399852% 23.~~360258~~409826% 0.~~000000~~120168% 0.~~021093~~981118% 0.~~000000~~026576% 24.~~381351~~537688% 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 ~~450~~588,~~524~~781.5123

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total P1 30yr Conf Alt-A - 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 03 0 0 03 0393,322.0060 0.00 0.00 0393,322.0060 30 Days 5052 0 10 0 5152 12,~~566~~871,~~680~~813.1142 0.00 ~~219,718~~0.9900 0.00 12,~~786~~871,~~399~~813.1042 60 Days 2638 0 01 0 2639 612,~~215~~308,~~374~~102.6265 0.00 0243,192.0034 0.00 612,~~215~~551,~~374~~294.6299 90 Days 112 0 018 0 130 ~~207~~3,~~685~~202,633.4363 0.00 04,653,829.0007 0.00 ~~207~~7,~~685~~856,462.4370 120 Days 06 0 017 01 024 01,491,004.0060 0.00 04,047,905.0043 0273,600.00 05,812,510.0003 150 Days 01 01 0 0 02 0207,685.0043 0238,681.0022 0.00 0.00 0446,366.0065 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 77109 04 36 1 0150 ~~78 18~~30,~~989~~081,~~740~~239.1673 0632,003.0082 ~~219~~8,~~718~~944,926.9984 0273,600.00 1939,~~209~~931,~~459~~770.1539 0-29 Days 0.~~000000~~193924% 0.000000% 0.000000% 0.~~000000~~193924% 0.~~000000~~106908% 0.000000% 0.000000% 0.~~000000~~106908% 30 Days 3.~~211304~~361345% 0.000000% 0.~~064226~~000000% 0.000000% 3.~~275530~~361345% 3.~~393338~~498640% 0.000000% 0.~~059330~~000000% 0.000000% 3.~~452668~~498640% 60 Days 12.~~669878~~456367% 0.000000% 0.~~000000~~064641% 0.000000% 12.~~669878~~521008% 13.~~678317~~345420% 0.000000% 0.~~000000~~066101% 0.000000% 13.~~678317~~411521% 90 Days 0.~~064226~~775695% 0.000000% 01.~~000000~~163542% 0.000000% 01.~~064226~~939237% 0.~~056081~~870496% 0.000000% 01.~~000000~~264940% 0.000000% 02.~~056081~~135436% 120 Days 0.~~000000~~387847% 0.000000% 01.~~000000~~098901% 0.~~000000~~064641% 01.~~000000~~551390% 0.~~000000~~405264% 0.000000% 01.~~000000~~100246% 0.~~000000~~074366% 01.~~000000~~579877% 150 Days 0.~~000000~~064641% 0.~~000000~~064641% 0.000000% 0.000000% 0.~~000000~~129282% 0.~~000000~~056450% 0.~~000000~~064875% 0.000000% 0.000000% 0.~~000000~~121325% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 47.~~945408~~045895% 0.~~000000~~258565% 02.~~064226~~327085% 0.~~000000~~064641% 59.~~009634~~696186% 58.~~127735~~176270% 0.~~000000~~171783% 02.~~059330~~431287% 0.~~000000~~074366% 510.~~187065~~853706% DELINQUENT BANKRUPTCY FORECLOSURE REO Total P2 30yr PuertoRico - 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 02 0 0 02 0101,339.0034 0.00 0.00 0101,339.0034 30 Days 1014 02 0 0 1016 41,~~286~~697,~~335~~946.6574 0503,763.0065 0.00 0.00 42,~~286~~201,~~335~~710.6539 60 Days 4 0 0 0 4 ~~602~~681,~~286~~282.6491 0.00 0.00 0.00 ~~602~~681,~~286~~282.6491 90 Days 01 0 03 0 04 01,930,191.0094 0.00 0727,090.0038 0.00 02,657,282.0032 120 Days 0 0 03 0 03 0.00 0.00 0407,587.0034 0.00 0407,587.0034 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 1419 04 06 0 1429 4,~~888~~309,~~622~~421.2959 0605,102.0099 01,134,677.0072 0.00 46,~~888~~049,~~622~~202.2930 0-29 Days 0.~~000000~~068658% 0.000000% 0.000000% 0.~~000000~~068658% 0.~~000000~~019115% 0.000000% 0.000000% 0.~~000000~~019115% 30 Days 0.~~340020~~480604% 0.~~000000~~068658% 0.000000% 0.000000% 0.~~340020~~549262% 0.~~800456~~320276% 0.~~000000~~095023% 0.000000% 0.000000% 0.~~800456~~415298% 60 Days 0.~~136008~~137315% 0.000000% 0.000000% 0.000000% 0.~~136008~~137315% 0.~~112475~~128507% 0.000000% 0.000000% 0.000000% 0.~~112475~~128507% 90 Days 0.~~000000~~034329% 0.000000% 0.~~000000~~102987% 0.000000% 0.~~000000~~137315% 0.~~000000~~364083% 0.000000% 0.~~000000~~137148% 0.000000% 0.~~000000~~501230% 120 Days 0.000000% 0.000000% 0.~~000000~~102987% 0.000000% 0.~~000000~~102987% 0.000000% 0.000000% 0.~~000000~~076881% 0.000000% 0.~~000000~~076881% 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.~~476029~~652249% 0.~~000000~~137315% 0.~~000000~~205973% 0.000000% 0.~~476029~~995537% 0.~~912931~~812866% 0.~~000000~~114138% 0.~~000000~~214029% 0.000000% 01.~~912931~~141032% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total P3 5yr PuertoRico - 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 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total P4 10yr PuertoRico - 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 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total P5 15yr PuertoRico - 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 0.00 0.00 30 Days 23 0 0 0 23 ~~610~~631,~~873~~477.9983 0.00 0.00 0.00 ~~610~~631,~~873~~477.9983 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 23 0 0 0 23 ~~610~~631,~~873~~477.9983 0.00 0.00 0.00 ~~610~~631,~~873~~477.9983 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~404858~~623701% 0.000000% 0.000000% 0.000000% 0.~~404858~~623701% 0.~~910939~~984844% 0.000000% 0.000000% 0.000000% 0.~~910939~~984844% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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.~~404858~~623701% 0.000000% 0.000000% 0.000000% 0.~~404858~~623701% 0.~~910939~~984844% 0.000000% 0.000000% 0.000000% 0.~~910939~~984844% DELINQUENT BANKRUPTCY FORECLOSURE REO Total P6 20yr PuertoRico - 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 0.00 0.00 30 Days 21 0 0 0 21 9781,~~344~~516.0209 0.00 0.00 0.00 9781,~~344~~516.0209 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 01 0 01 0.00 0.00 020,858.0081 0.00 020,858.0081 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 21 0 01 0 2 9781,~~344~~516.0209 0.00 020,858.0081 0.00 97102,~~344~~374.0290 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~746269~~378788% 0.000000% 0.000000% 0.000000% 0.~~746269~~378788% 0.~~236168~~203045% 0.000000% 0.000000% 0.000000% 0.~~236168~~203045% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.~~000000~~378788% 0.000000% 0.~~000000~~378788% 0.000000% 0.000000% 0.~~000000~~051956% 0.000000% 0.~~000000~~051956% 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.~~746269~~378788% 0.000000% 0.~~000000~~378788% 0.000000% 0.~~746269~~757576% 0.~~236168~~203045% 0.000000% 0.~~000000~~051956% 0.000000% 0.~~236168~~255001% Please refer to CTSLink.com for a list of delinquency code descriptions.

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Detail~~History* -New ~~All~~REO ~~Mortgage~~Loans Month REO Percentage Loans in REO ~~during~~1 Jan-07 0.000% Original Principal Balance 273,600.00 Feb-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 273,600.00 Mar-07 No0.000% Apr-07 0.000% Current REO ~~Information~~Total toMay-07 0.000% Loans in REO 1 Jun-07 0.000% Original Principal Balance 273,600.00 Jul-07 0.000% Current Actual Balance 273,600.00 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.027% *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. P1 30yr Conf Alt-A 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-07 No0.000% Original Principal Balance 273,600.00 Feb-07 0.000% Current Actual Balance 273,600.00 Mar-07 0.000% Apr-07 0.000% Current REO ~~Information~~Total toMay-07 0.000% Loans in REO 1 Jun-07 0.000% Original Principal Balance 273,600.00 Jul-07 0.000% Current Actual Balance 273,600.00 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.074% *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. P2 30yr PuertoRico - No REO Information to report this period. P3 5yr PuertoRico - No REO Information to report this period. P4 10yr PuertoRico - No REO Information to report this period. P5 15yr PuertoRico - No REO Information to report this period. P6 20yr PuertoRico - No REO Information to report this period.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance NoP1 ~~REO~~30yr ~~Loans~~Conf ~~this~~Alt-A ~~Period~~0500937343 Dec-2007 01-Mar-2007 VA 80.00 273,600.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoP1 ~~REO~~30yr ~~Loans~~Conf ~~this~~Alt-A ~~Period~~0500937343 273,600.00 01-Jun-2007 4 7.875% 8,692.50

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 026 ~~Nov~~Jan-0607 0.000% Original Principal Balance 06,171,338.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 06,151,381.0094 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 143 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~220~~10,~~000~~126,738.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~219~~10,~~718~~100,463.9937 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~021% ~~Aug~~Oct-07 0.~~000~~021% ~~Sep~~Nov-07 0.~~021~~444% ~~Oct~~Dec-07 0.~~021~~981% *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. P1 30yr Conf Alt-A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 022 ~~Nov~~Jan-0607 0.000% Original Principal Balance 05,411,938.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 05,403,432.0075 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 136 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~220~~8,~~000~~957,338.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~219~~8,~~718~~944,926.9984 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~059% ~~Aug~~Oct-07 0.~~000~~059% ~~Sep~~Nov-07 01.~~059~~133% ~~Oct~~Dec-07 02.~~059~~431% *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. P2 30yr PuertoRico 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3 Jan-07 No0.000% Original Principal Balance 733,400.00 Feb-07 0.000% Current Actual Balance 727,090.38 Mar-07 0.000% Apr-07 0.000% Current Foreclosure ~~Information~~Total toMay-07 0.000% Loans in Foreclosure 6 Jun-07 0.000% Original Principal Balance 1,143,400.00 Jul-07 0.000% Current Actual Balance 1,134,677.72 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.077% Dec-07 0.214% *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. P3 5yr PuertoRico - No Foreclosure Information to report this period. P4 10yr PuertoRico - No Foreclosure Information to report this period. P5 15yr PuertoRico - No Foreclosure Information to report this period. P6 20yr PuertoRico 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-07 No0.000% Original Principal Balance 26,000.00 Feb-07 0.000% Current Actual Balance 20,858.81 Mar-07 0.000% Apr-07 0.000% Current Foreclosure ~~Information~~Total toMay-07 0.000% Loans in Foreclosure 1 Jun-07 0.000% Original Principal Balance 26,000.00 Jul-07 0.000% Current Actual Balance 20,858.81 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.052% *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 P1 30yr Conf Alt-A 0410203053 Dec-2007 01-Dec-2006 MI 80.00 124,000.00 P1 30yr Conf Alt-A 0410648454 Dec-2007 01-Jun-2006 MI 80.00 84,000.00 P1 30yr Conf Alt-A 0410650569 Dec-2007 01-Feb-2006 PA 80.00 112,000.00 P1 30yr Conf Alt-A 0410653073 Nov-2007 01-Jun-2006 WA 80.00 185,400.00 P1 30yr Conf Alt-A 0410654467 Dec-2007 01-Apr-2006 AZ 80.00 243,200.00 P1 30yr Conf Alt-A 0410654581 Sep-2007 01-Jun-2006 CA 80.00 220,000.00 P1 30yr Conf Alt-A 0412444451 Dec-2007 01-May-2007 FL 80.00 263,200.00 P1 30yr Conf Alt-A 0412444716 Nov-2007 01-Apr-2007 NY 51.17 417,000.00 P1 30yr Conf Alt-A 0500802551 Dec-2007 01-Sep-2006 NJ 80.00 312,000.00 P1 30yr Conf Alt-A 0500873934 Nov-2007 01-Dec-2006 FL 74.98 86,600.00 P1 30yr Conf Alt-A 0500873953 Nov-2007 01-Dec-2006 FL 74.98 86,600.00 P1 30yr Conf Alt-A 0500910279 Nov-2007 01-Feb-2007 FL 100.00 257,000.00 P1 30yr Conf Alt-A 0500910820 Dec-2007 01-Feb-2007 TN 90.00 279,000.00 P1 30yr Conf Alt-A 0500910823 Dec-2007 01-Feb-2007 TN 90.00 297,000.00 P1 30yr Conf Alt-A 0500913342 Nov-2007 01-Feb-2007 NJ 80.00 364,000.00 P1 30yr Conf Alt-A 0500919506 Dec-2007 01-Feb-2007 OK 90.00 92,250.00 P1 30yr Conf Alt-A 0500920417 Dec-2007 01-Mar-2007 FL 80.00 404,000.00 P1 30yr Conf Alt-A 0500924396 Dec-2007 01-Mar-2007 CA 100.00 310,000.00 P1 30yr Conf Alt-A 0500929110 Nov-2007 01-Sep-2006 FL 80.00 151,800.00 P1 30yr Conf Alt-A 0500938089 Nov-2007 01-Apr-2007 IL 80.00 196,000.00 P1 30yr Conf Alt-A 0500942715 Nov-2007 01-Apr-2007 TX 100.00 307,000.00 P1 30yr Conf Alt-A 0500948072 Dec-2007 01-May-2007 FL 100.00 219,000.00 P1 30yr Conf Alt-A 0500948260 Dec-2007 01-Apr-2007 NV 80.00 236,000.00 P1 30yr Conf Alt-A 0500951607 Nov-2007 01-Apr-2007 OH 100.00 419,000.00 P1 30yr Conf Alt-A 0500954297 Dec-2007 02-Apr-2007 GA 100.00 195,000.00 P1 30yr Conf Alt-A 0500965389 Dec-2007 01-May-2007 VA 100.00 158,800.00 P1 30yr Conf Alt-A 0700497765 Dec-2007 01-Mar-2007 SC 80.00 160,000.00 P1 30yr Conf Alt-A 0700507721 Dec-2007 01-Apr-2007 IL 95.00 475,000.00 P1 30yr Conf Alt-A 0700512668 Dec-2007 01-Apr-2007 FL 80.00 181,520.00 P1 30yr Conf Alt-A 0700513424 Dec-2007 01-May-2007 TX 100.00 351,068.00 P1 30yr Conf Alt-A 0700519550 Dec-2007 01-May-2007 FL 100.00 209,900.00 P1 30yr Conf Alt-A 0700522264 Dec-2007 01-May-2007 FL 100.00 440,000.00 P1 30yr Conf Alt-A 0700522854 Nov-2007 01-Jul-2007 FL 100.00 340,000.00 P1 30yr Conf Alt-A 0700533104 Nov-2007 01-Jul-2007 IL 100.00 300,000.00 P1 30yr Conf Alt-A 0700533105 Dec-2007 01-Aug-2007 IL 100.00 265,000.00 P1 30yr Conf Alt-A 0700533563 Nov-2007 01-Jul-2007 GA 100.00 215,000.00 P2 30yr PuertoRico 0410252041 Nov-2007 01-Aug-2006 PR 63.48 73,000.00 P2 30yr PuertoRico 0410253048 Dec-2007 01-Aug-2006 PR 87.00 230,550.00 P2 30yr PuertoRico 0410253288 Dec-2007 01-Sep-2006 PR 89.00 244,750.00 P2 30yr PuertoRico 0410253524 Dec-2007 01-Oct-2006 PR 89.00 258,100.00 P2 30yr PuertoRico 0410389263 Nov-2007 01-Nov-2006 PR 90.00 135,000.00 P2 30yr PuertoRico 0410389330 Nov-2007 01-Jan-2007 PR 69.66 202,000.00 P6 20yr PuertoRico 0003318275 Dec-2007 01-Feb-2000 PR 24.76 26,000.00

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 P1 30yr Conf Alt-A 0410203053 123,189.93 01-Jul-2007 3 7.125% 3,522.89 P1 30yr Conf Alt-A 0410648454 83,944.63 01-Jun-2007 4 7.875% 2,667.00 P1 30yr Conf Alt-A 0410650569 110,466.71 01-Jun-2007 4 8.375% 3,731.52 P1 30yr Conf Alt-A 0410653073 185,399.97 01-Jun-2007 4 7.500% 5,600.65 P1 30yr Conf Alt-A 0410654467 243,192.34 01-Aug-2007 2 7.500% 5,877.12 P1 30yr Conf Alt-A 0410654581 219,718.99 01-Jun-2007 4 6.875% 6,065.20 P1 30yr Conf Alt-A 0412444451 263,200.00 01-Jul-2007 13 8.250% 8,766.68 P1 30yr Conf Alt-A 0412444716 415,888.59 01-Jun-2007 4 6.625% 11,017.00 P1 30yr Conf Alt-A 0500802551 312,000.00 01-Jun-2007 4 8.500% 10,725.00 P1 30yr Conf Alt-A 0500873934 86,252.51 01-Jun-2007 4 8.875% 3,~~639~~094.12 P1 30yr Conf Alt-A 0500873953 86,252.51 01-Jun-2007 4 8.875% 3,094.12 P1 30yr Conf Alt-A 0500910279 256,340.85 01-Jun-2007 4 9.375% 8,088.53 P1 30yr Conf Alt-A 0500910820 278,160.14 01-Jul-2007 3 9.500% 9,146.56 P1 30yr Conf Alt-A 0500910823 296,105.93 01-Jul-2007 3 9.500% 9,736.66 P1 30yr Conf Alt-A 0500913342 363,575.14 01-Jun-2007 4 8.750% 12,867.32 P1 30yr Conf Alt-A 0500919506 91,925.70 01-Jul-2007 3 8.750% 3,251.75 P1 30yr Conf Alt-A 0500920417 404,000.00 01-Jul-2007 3 7.875% 12,835.40 P1 30yr Conf Alt-A 0500924396 309,225.42 01-Jul-2007 3 9.500% 9,588.94 P1 30yr Conf Alt-A 0500929110 151,755.20 01-Jun-2007 4 7.000% 4,268.10 P1 30yr Conf Alt-A 0500938089 196,000.00 01-Jun-2007 4 8.375% 6,635.45 P1 30yr Conf Alt-A 0500942715 306,543.40 01-Jun-2007 4 9.500% 9,501.06 P1 30yr Conf Alt-A 0500948072 218,647.69 01-Jul-2007 3 9.125% 6,438.47 P1 30yr Conf Alt-A 0500948260 235,926.63 01-Jul-2007 3 7.375% 7,004.10 P1 30yr Conf Alt-A 0500951607 418,766.93 01-Jun-2007 4 9.500% 12,834.83 P1 30yr Conf Alt-A 0500954297 194,611.73 02-Jul-2007 3 9.500% 5,965.04 P1 30yr Conf Alt-A 0500965389 158,508.75 01-Jul-2007 3 8.490% 5,039.52 P1 30yr Conf Alt-A 0700497765 159,600.20 01-Jul-2007 3 9.500% 6,144.89 P1 30yr Conf Alt-A 0700507721 474,659.35 01-Jul-2007 3 9.625% 15,806.24 P1 30yr Conf Alt-A 0700512668 181,148.12 01-Jul-2007 3 8.000% 5,849.55 P1 30yr Conf Alt-A 0700513424 350,585.57 01-Jul-2007 3 9.875% 10,909.03 P1 30yr Conf Alt-A 0700519550 209,544.37 01-Jul-2007 3 8.875% 6,178.79 P1 30yr Conf Alt-A 0700522264 439,789.54 01-Jul-2007 3 10.000% 14,563.26 P1 30yr Conf Alt-A 0700522854 340,000.00 01-Jun-2007 4 9.500% 13,084.62 P1 30yr Conf Alt-A 0700533104 300,000.00 01-Jun-2007 4 10.000% 11,094.67 P1 30yr Conf Alt-A 0700533105 265,000.00 01-Jul-2007 3 10.000% 10,099.89 P1 30yr Conf Alt-A 0700533563 215,000.00 01-Jun-2007 4 10.000% 7,951.19 P2 30yr PuertoRico 0410252041 72,338.50 01-Jun-2007 4 7.125% 2,068.31 P2 30yr PuertoRico 0410253048 228,372.22 01-Jul-2007 3 7.375% 6,773.26 P2 30yr PuertoRico 0410253288 242,637.27 01-Jul-2007 3 7.375% 7,196.43 P2 30yr PuertoRico 0410253524 256,080.89 01-Jul-2007 3 7.375% 7,595.27 P2 30yr PuertoRico 0410389263 134,118.18 01-Jun-2007 4 7.125% 3,834.90 P2 30yr PuertoRico 0410389330 201,130.66 01-Jun-2007 4 7.750% 6,275.51 P6 20yr PuertoRico 0003318275 20,858.81 01-Jul-2007 3 8.625% 722.84

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 512,000.00 Feb-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 503,763.65 Mar-07 No0.000% Apr-07 0.000% Current Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 8 Jun-07 0.000% Original Principal Balance 1,259,200.00 Jul-07 0.000% Current Actual Balance 1,237,106.81 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.089% Dec-07 0.120% *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. P1 30yr Conf Alt-A 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 4 Jun-07 0.000% Original Principal Balance 644,500.00 Jul-07 0.000% Current Actual Balance 632,003.82 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.221% Dec-07 0.172% *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. P2 30yr PuertoRico 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Jan-07 No0.000% Original Principal Balance 512,000.00 Feb-07 0.000% Current Actual Balance 503,763.65 Mar-07 0.000% Apr-07 0.000% Current Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 4 Jun-07 0.000% Original Principal Balance 614,700.00 Jul-07 0.000% Current Actual Balance 605,102.99 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.019% Dec-07 0.114% *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. P3 5yr PuertoRico - No Bankruptcy Information to report this period. P4 10yr PuertoRico - No Bankruptcy Information to report this period. P5 15yr PuertoRico - No Bankruptcy Information to report this period. P6 20yr PuertoRico - No Bankruptcy Information to report this period.

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 NoP1 ~~Bankruptcy~~30yr ~~Loans~~Conf ~~this~~Alt-A ~~Period~~0410056191 Nov-2007 01-Dec-2006 TX 75.64 88,500.00 P1 30yr Conf Alt-A 0411232100 Nov-2007 01-May-2003 VA 80.00 164,000.00 P1 30yr Conf Alt-A 0500848275 Nov-2007 01-Oct-2006 NJ 80.00 152,000.00 P1 30yr Conf Alt-A 0500866890 Nov-2007 22-Oct-2006 VA 80.00 240,000.00 P2 30yr PuertoRico 0410251676 Dec-2007 01-Mar-2006 PR 95.00 408,500.00 P2 30yr PuertoRico 0410252588 Nov-2007 01-Jul-2006 PR 70.00 42,700.00 P2 30yr PuertoRico 0410252759 Nov-2007 01-Jul-2006 PR 100.00 60,000.00 P2 30yr PuertoRico 0410388880 Dec-2007 01-Aug-2006 PR 90.00 103,500.00

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 NoP1 ~~Bankruptcy~~30yr ~~Loans~~Conf ~~this~~Alt-A ~~Period~~0410056191 87,723.29 01-Nov-2007 0 7.750% 1,096.96 P1 30yr Conf Alt-A 0411232100 154,880.28 01-Dec-2007 (1) 6.875% 856.11 P1 30yr Conf Alt-A 0500848275 150,719.03 01-Oct-2007 0 8.375% 2,040.28 P1 30yr Conf Alt-A 0500866890 238,681.22 22-May-2007 5 8.000% 7,690.82 P2 30yr PuertoRico 0410251676 401,468.21 01-Sep-2007 1 6.750% 6,522.49 P2 30yr PuertoRico 0410252588 42,142.18 01-Oct-2007 0 7.250% 491.80 P2 30yr PuertoRico 0410252759 59,197.16 01-Oct-2007 0 7.125% 678.48 P2 30yr PuertoRico 0410388880 102,295.44 01-Sep-2007 1 7.125% 1,757.93

Realized Loss Report - Collateral Summary - No Realized Loss Information to report this period. P1 30yr Conf Alt-A - No Realized Loss Information to report this period. P2 30yr PuertoRico - No Realized Loss Information to report this period. P3 5yr PuertoRico - No Realized Loss Information to report this period. P4 10yr PuertoRico - No Realized Loss Information to report this period. P5 15yr PuertoRico - No Realized Loss Information to report this period. P6 20yr PuertoRico - 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 P1 30yr Conf Alt-A 57 1959,~~814,910~~098.00 1955,~~803,988~~190.8677 0 0.00 0.00 P2 30yr PuertoRico 1213 1,~~367~~733,~~924~~142.0010 1,~~342~~656,~~613~~281.4385 0 0.00 0.00 P3 5yr PuertoRico 0 0.00 0.00 0 0.00 0.00 P4 10yr PuertoRico 1 4740,~~000~~500.00 4236,~~715~~356.2919 0 0.00 0.00 P5 15yr PuertoRico 17 391,~~000~~477,800.00 361,~~601~~262,523.4899 0 0.00 0.00 P6 20yr PuertoRico 43 ~~584~~243,000.00 ~~522~~234,~~597~~542.1302 0 0.00 0.00 Total 2331 34,~~852~~453,~~834~~540.0010 34,~~748~~144,~~516~~894.1982 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount P1 30yr Conf Alt-A 0 0.00 0.00 0 0.00 0.00 30167,~~822~~297.9923 P2 30yr PuertoRico 0 0.00 0.00 0 0.00 0.00 27144,~~230~~999.8631 P3 5yr PuertoRico 0 0.00 0.00 0 0.00 0.00 ~~100~~0.00 P4 10yr PuertoRico 0 0.00 0.00 0 0.00 0.00 ~~400~~6,866.0006 P5 15yr PuertoRico 0 0.00 0.00 0 0.00 0.00 ~~105~~23,~~532~~230.3130 P6 20yr PuertoRico 0 0.00 0.00 0 0.00 0.00 87,~~092~~351.5871 Total 0 0.00 0.00 0 0.00 0.00 ~~172~~349,~~178~~744.7461

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount P1 30yr Conf Alt-A ~~0412444152~~0410650798 CANJ ~~68.~~80.00 01-~~Sep~~Feb-2006 ~~860~~264,000.00 ~~849~~262,~~747~~045.7148 P1 30yr Conf Alt-A ~~0412444746~~0410653550 NJOH 80.00 01-~~Apr~~Jun-2006 142,140.00 142,140.00 P1 30yr Conf Alt-A 0412444179 TX 64.81 01-Jan-2007 ~~104~~70,000.00 ~~103~~69,~~779~~139.4604 P1 30yr Conf Alt-A ~~0412444932~~0412444250 MATX 6630.6734 01-~~Apr~~Mar-2007 ~~410~~84,~~000~~958.00 ~~410~~84,370.53 P1 30yr Conf Alt-A 0500951254 CA 70.00 01-Apr-2007 126,000.00 125,601.72 P1 30yr Conf Alt-A ~~0500927131~~0500955057 NJMD 8480.9100 01-~~Mar~~Apr-2007 ~~270~~200,000.00 ~~268~~200,~~589~~000.0300 P1 30yr Conf Alt-A ~~0700547395~~0500955671 UTIN 90100.00 01-~~Aug~~Apr-2007 ~~170~~72,~~910~~000.00 ~~170~~71,~~899~~603.5902 P2 30yr PuertoRico ~~0410252040~~0409079413 PR 9565.0031 01-~~May~~Oct-~~2006~~2002 76450,~~950~~000.00 75400,~~698~~510.6116 P2 30yr PuertoRico ~~0410252098~~0410251996 PR 8088.0018 01-~~May~~Apr-2006 40145,~~000~~500.00 39142,~~364~~650.7711 P2 30yr PuertoRico ~~0410252362~~0410252393 PR 95100.00 01-~~Jun~~Aug-2006 4751,~~500~~000.00 4649,~~266~~807.3036 P2 30yr PuertoRico ~~0410252379~~0410253540 PR 9025.00 01-~~Jul~~Nov-2006 5477,000.00 5376,~~260~~059.0092 P2 30yr PuertoRico ~~0410252905~~0410388824 PR 7839.0177 01-Aug-2006 ~~110~~35,000.00 ~~108~~34,~~689~~512.0774 P2 30yr PuertoRico ~~0410253083~~0410389497 PR 4134.8691 01-~~Sep~~Jan-~~2006~~2007 9059,000.00 8858,~~977~~386.5207 P2 30yr PuertoRico ~~0410253420~~0410676010 PR 89100.4000 01-~~Oct~~Jul-~~2006~~2005 71138,~~520~~255.0010 70133,~~785~~712.8704 P2 30yr PuertoRico ~~0410388859~~0410676674 PR 5095.6700 01-Jul-~~2006~~2003 3876,000.00 3771,~~491~~420.5787 P2 30yr PuertoRico ~~0410389384~~0411794796 PR 70100.1300 01-Dec-~~2006~~2005 ~~100~~101,000.00 9998,~~048~~505.9297 P2 30yr PuertoRico ~~0410676461~~0411964379 PR ~~100~~80.00 01-~~Mar~~Dec-2003 ~~164~~100,~~954~~000.00 ~~155~~94,~~228~~942.9127 P2 30yr PuertoRico ~~0411550558~~0411964394 PR 3980.8386 01-~~Jul~~Apr-~~2006~~2007 ~~470~~149,~~000~~600.00 ~~462~~148,~~044~~470.9429 P2 30yr PuertoRico ~~0411618284~~0412134589 PR 6195.7600 01-~~Apr~~Mar-2007 ~~105~~160,787.00 159,647.19 P2 30yr PuertoRico 0412380624 PR 91.79 01-Feb-2006 190,000.00 ~~104~~185,~~401~~707.7005 P4 10yr PuertoRico ~~0410251756~~0410252561 PR 4853.7001 01-~~Mar~~Jul-2006 4740,500.00 36,099.20 P5 15yr PuertoRico 0409079536 PR 85.00 01-Oct-2003 425,000.00 42341,~~477~~015.1214 P5 15yr PuertoRico ~~0410252025~~0409079978 PR 30100.00 01-~~Apr~~Feb-2005 660,000.00 571,891.20 P5 15yr PuertoRico 0410251808 PR 45.45 01-Mar-2006 3950,000.00 46,199.22 P5 15yr PuertoRico 0410253439 PR 21.69 01-Nov-2006 36,~~461~~000.1300 P634,331.27 ~~20yr~~P5 15yr PuertoRico ~~0409079988~~0410253581 PR 7226.8155 01-~~Jan~~Dec-~~2005~~2006 ~~415~~60,000.00 ~~381~~57,~~367~~451.1110 P6P5 ~~20yr~~15yr PuertoRico ~~0410252890~~0410389146 PR 37.5923 01-~~Jul~~Oct-2006 5070,000.00 4866,~~418~~583.1942 P5 15yr PuertoRico 0411964336 PR 85.00 01-Nov-2005 176,800.00 138,925.11 P6 20yr PuertoRico ~~0410253312~~0410251470 PR 63.2900 01-~~Oct~~Feb-2006 4063,000.00 1459,~~386~~862.50 P6 20yr PuertoRico 0410252931 PR 80.00 01-Aug-2006 88,000.00 85,033.09 P6 20yr PuertoRico ~~0410388999~~0410253283 PR 6651.3911 01-Sep-2006 7992,000.00 7689,~~857~~131.6134

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning P1 30yr Conf Alt-A ~~0412444152~~0410650798 Loan Paid in Full 0 78.~~000~~250% 360 1322 P1 30yr Conf Alt-A ~~0412444746~~0410653550 Loan Paid in Full (1) 7.875% 360 618 P1 30yr Conf Alt-A ~~0412444932~~0412444179 Loan Paid in Full 0(1) 6.~~750~~850% 360 611 P1 30yr Conf Alt-A ~~0500927131~~0412444250 Loan Paid in Full 0(1) 8.~~250~~000% 360 9 P1 30yr Conf Alt-A 0500951254 Loan Paid in Full 0 7.375% 360 8 P1 30yr Conf Alt-A ~~0700547395~~0500955057 Loan Paid in Full 0 108.000% 360 28 P1 30yr Conf Alt-A 0500955671 Loan Paid in Full 0 9.500% 360 8 P2 30yr PuertoRico ~~0410252040~~0409079413 Loan Paid in Full 0 6.~~750~~250% 360 1762 P2 30yr PuertoRico ~~0410252098~~0410251996 Loan Paid in Full 0 6.~~875~~625% 360 1720 P2 30yr PuertoRico ~~0410252362~~0410252393 Loan Paid in Full 0 7.~~000~~250% 360 16 P2 30yr PuertoRico ~~0410252379~~0410253540 Loan Paid in Full 0 76.~~000~~875% 360 1513 P2 30yr PuertoRico ~~0410252905~~0410388824 Loan Paid in Full 0 7.~~375~~250% 360 1416 P2 30yr PuertoRico ~~0410253083~~0410389497 Loan Paid in Full 0 76.~~250~~875% 360 1311 P2 30yr PuertoRico ~~0410253420~~0410676010 Loan Paid in Full 0 75.~~375~~875% 360 1229 P2 30yr PuertoRico ~~0410388859~~0410676674 Loan Paid in Full 0 76.125% 360 1553 P2 30yr PuertoRico ~~0410389384~~0411794796 Loan Paid in Full 0 6.~~875~~375% 360 1024 P2 30yr PuertoRico ~~0410676461~~0411964379 Loan Paid in Full 0 6.500% 360 5548 P2 30yr PuertoRico ~~0411550558~~0411964394 Loan Paid in Full 0 57.~~875~~000% 360 158 P2 30yr PuertoRico ~~0411618284~~0412134589 Loan Paid in Full 0 7.~~125~~875% 360 9 P2 30yr PuertoRico 0412380624 Loan Paid in Full 0 6.375% 360 22 P4 10yr PuertoRico ~~0410251756~~0410252561 Loan Paid in Full 0 7.125% 120 17 P5 15yr PuertoRico 0409079536 Loan Paid in Full 0 6.~~625~~125% ~~144~~180 1950 P5 15yr PuertoRico ~~0410252025~~0409079978 Loan Paid in Full 0 5.750% 180 34 P5 15yr PuertoRico 0410251808 Loan Paid in Full 0 6.625% 180 1821 P6P5 ~~20yr~~15yr PuertoRico ~~0409079988~~0410253439 Loan Paid in Full 0 56.875% ~~240~~180 3313 P6P5 ~~20yr~~15yr PuertoRico ~~0410252890~~0410253581 Loan Paid in Full 0 7.000% 180 12 P5 15yr PuertoRico 0410389146 Loan Paid in Full 0 7.125% 180 14 P5 15yr PuertoRico 0411964336 Loan Paid in Full 0 6.250% 180 25 P6 20yr PuertoRico 0410251470 Loan Paid in Full 0 6.500% 240 1522 P6 20yr PuertoRico ~~0410253312~~0410252931 Loan Paid in Full ~~(1)~~0 7.~~750~~125% 240 1216 P6 20yr PuertoRico ~~0410388999~~0410253283 Loan Paid in Full ~~(1)~~0 7.250% 240 1315

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived P1 30yr Conf Alt-A 12 ~~850~~284,~~508~~431.0205 237,~~747~~497.7858 0.00 P2 30yr PuertoRico 0 0.00 0.00 0.00 P3 5yr PuertoRico 0 0.00 0.00 0.00 P4 10yr PuertoRico 0 0.00 0.00 0.00 P5 15yr PuertoRico 0 0.00 0.00 0.00 P6 20yr PuertoRico 0 0.00 0.00 0.00 Total 12 ~~850~~284,~~508~~431.0205 237,~~747~~497.7858 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 P1 30yr Conf Alt-A ~~0412444152~~0412444250 0911/2721/2007 ~~850~~84,~~508~~431.0205 2,697.58 0.00 P1 30yr Conf Alt-A 0500955057 11/23/2007 200,~~747~~000.7800 4,800.00 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~375~~434% Current Month 45.~~409~~089% Current Month ~~115~~121.~~501~~290% 3 Month Average 0.~~448~~430% 3 Month Average 5.~~225~~038% 3 Month Average ~~144~~125.~~003~~692% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 3.128% N/A Aug-2007 91.430% N/A Sep-2007 8.139% N/A Sep-2007 225.077% N/A Oct-2007 4.409% N/A Oct-2007 115.501% N/A Nov-2007 5.616% N/A Nov-2007 140.285% N/A Dec-2007 5.089% N/A Dec-2007 121.290% 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. P1 30yr Conf Alt-A SMM CPR PSA Current Month 0.~~493~~304% Current Month 53.~~758~~591% Current Month ~~301~~155.~~094~~262% 3 Month Average 0.~~625~~352% 3 Month Average 74.~~203~~137% 3 Month Average ~~419~~200.~~304~~425% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 4.347% N/A Aug-2007 284.843% N/A Sep-2007 11.505% N/A Sep-2007 671.977% N/A Oct-2007 5.758% N/A Oct-2007 301.094% N/A Nov-2007 3.063% N/A Nov-2007 144.918% N/A Dec-2007 3.591% N/A Dec-2007 155.262% 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. P2 30yr PuertoRico SMM CPR PSA Current Month 0.~~255~~339% Current Month 3.~~019~~988% Current Month 6680.~~386~~713% 3 Month Average 0.~~374~~347% 3 Month Average 4.~~374~~080% 3 Month Average ~~100~~85.~~568~~790% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 2.673% N/A Aug-2007 64.404% N/A Sep-2007 7.429% N/A Sep-2007 170.916% N/A Oct-2007 3.019% N/A Oct-2007 66.386% N/A Nov-2007 5.233% N/A Nov-2007 110.272% N/A Dec-2007 3.988% N/A Dec-2007 80.713% 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. P3 5yr PuertoRico SMM CPR PSA Current Month 0.~~001~~000% Current Month 0.~~012~~000% Current Month 0.~~202~~000% 3 Month Average 0.~~145~~049% 3 Month Average 10.~~716~~589% 3 Month Average 289.~~595~~809% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 2.194% N/A Aug-2007 36.565% N/A Sep-2007 2.941% N/A Sep-2007 49.018% N/A Oct-2007 0.012% N/A Oct-2007 0.202% N/A Nov-2007 1.753% N/A Nov-2007 29.225% 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. P4 10yr PuertoRico SMM CPR PSA Current Month 0.~~244~~249% Current Month 2.~~890~~952% Current Month 4849.~~166~~201% 3 Month Average 0.~~297~~165% 3 Month Average 31.~~492~~957% 3 Month Average 5832.~~197~~609% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 1.680% N/A Aug-2007 27.994% N/A Sep-2007 5.906% N/A Sep-2007 98.432% N/A Oct-2007 2.890% N/A Oct-2007 48.166% N/A Nov-2007 0.028% N/A Nov-2007 0.460% N/A Dec-2007 2.952% N/A Dec-2007 49.201% 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. P5 15yr PuertoRico SMM CPR PSA Current Month 01.~~212~~965% Current Month 221.~~517~~191% Current Month 41353.~~950~~179% 3 Month Average 01.~~132~~236% 3 Month Average 113.~~573~~534% 3 Month Average 26225.~~932~~563% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 1.644% N/A Aug-2007 29.250% N/A Sep-2007 0.558% N/A Sep-2007 9.595% N/A Oct-2007 2.517% N/A Oct-2007 41.950% N/A Nov-2007 16.894% N/A Nov-2007 281.559% N/A Dec-2007 21.191% N/A Dec-2007 353.179% 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. P6 20yr PuertoRico SMM CPR PSA Current Month 10.~~271~~599% Current Month 146.~~225~~957% Current Month ~~263~~121.~~263~~260% 3 Month Average 01.~~458~~123% 3 Month Average 512.~~157~~583% 3 Month Average 96228.~~016~~105% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 1.148% N/A Aug-2007 22.918% N/A Sep-2007 0.097% N/A Sep-2007 1.869% N/A Oct-2007 14.225% N/A Oct-2007 263.263% N/A Nov-2007 16.566% N/A Nov-2007 299.792% N/A Dec-2007 6.957% N/A Dec-2007 121.260% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary P1 30yr Conf Alt-A Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 3 2,~~894~~858,~~263~~722.1991 0.278 0 0.00 0.000 4.750 4.999 5 4,~~459~~416,~~518~~258.5373 0.~~429~~430 0 0.00 0.000 5.000 5.249 18 109,~~002~~865,~~757~~065.1108 0.~~961~~959 0 0.00 0.000 5.250 5.499 33 1312,~~054~~884,~~981~~436.4703 1.~~255~~253 3 ~~623~~622,~~873~~308.0498 0.169 5.500 5.749 9594 3837,~~194~~917,~~393~~455.5071 3.~~671~~688 5 1,~~610~~606,~~195~~846.1065 0.~~435~~437 5.750 5.999 ~~260~~257 8886,~~562~~924,~~327~~650.3576 8.~~512~~454 21 9,~~509~~489,~~911~~632.2501 2.~~569~~581 6.000 6.249 ~~281~~278 73,~~827~~055,~~547~~928.4838 7.~~096~~105 25 6,~~931~~920,~~074~~195.3632 1.~~873~~882 6.250 6.499 ~~344~~338 8281,~~962~~195,~~581~~995.6741 7.~~974~~897 59 16,~~752~~732,~~169~~076.5213 4.~~526~~551 6.500 6.749 ~~693~~687 ~~122~~120,~~002~~588,~~583~~438.7475 11.~~726~~728 ~~101~~100 3433,~~018~~395,~~284~~654.9981 9.~~191~~083 6.750 6.999 ~~945~~935 ~~157~~155,~~126~~535,~~068~~241.7218 15.~~102~~127 ~~180~~179 45,~~907~~785,~~012~~947.6177 12.~~403~~452 7.000 7.249 ~~976~~967 ~~128~~126,~~213~~959,~~319~~397.9069 12.~~323~~348 123 27,~~697~~663,~~195~~987.2716 7.~~483~~524 7.250 7.499 ~~720~~710 ~~103~~102,~~829~~814,~~173~~208.2583 9.~~980~~999 ~~163~~161 39,~~774~~524,~~329~~133.6571 10.~~746~~749 7.500 7.749 ~~270~~268 48,~~817~~263,~~055~~939.2349 4.~~692~~694 139 31,~~844~~810,~~991~~123.8996 8.~~604~~651 7.750 7.999 ~~222~~220 41,~~462~~087,~~637~~809.6514 3.~~985~~996 ~~158~~157 3332,~~124~~942,~~442~~061.0883 8.~~949~~959 8.000 8.249 ~~105~~103 19,~~534~~215,~~763~~683.3589 1.~~878~~869 9694 1817,~~301~~998,~~222~~816.2126 4.~~944~~895 8.250 8.499 ~~104~~103 20,~~831~~552,~~140~~323.4723 21.~~002~~999 9897 20,~~342~~066,~~614~~004.5279 5.~~496~~457 8.500 8.749 91 18,~~650~~633,~~091~~753.9724 1.~~793~~812 87 18,~~467~~451,~~748~~942.6105 45.~~989~~018 8.750 8.999 96 18,~~911~~860,~~175~~037.1533 1.~~818~~834 92 18,~~201~~154,~~960~~115.3758 4.~~918~~937 9.000 9.249 43 9,~~222~~215,~~247~~730.64 0.~~886~~896 43 9,~~222~~215,~~247~~730.64 2.~~492~~506 9.250 9.499 42 10,~~046~~038,~~800~~121.9541 0.~~966~~976 42 10,~~046~~038,~~800~~121.9541 2.~~714~~730 9.500 9.749 8785 1918,~~050~~562,~~208~~597.1365 1.~~831~~805 8785 1918,~~050~~562,~~208~~597.1365 5.~~147~~048 9.750 9.999 17 5,~~205~~201,~~743~~364.4895 0.~~500~~506 17 5,~~205~~201,~~743~~364.4895 1.~~406~~415 10.000 10.249 13 3,~~102~~100,~~309~~632.8570 0.~~298~~302 12 3,~~053~~051,~~307~~735.5658 0.~~825~~830 10.250 10.499 1 59,~~823~~770.0753 0.006 1 59,~~823~~770.0753 0.016 10.500 10.749 4 236,~~888~~685.5567 0.023 4 236,~~888~~685.5567 0.064 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 1 156,~~330~~290.1041 0.015 1 156,~~330~~290.1041 0.~~042~~043 11.250 11.499 0 0.00 0.000 0 0.00 0.000 >= 11.500 0 0.00 0.000 0 0.00 0.000 Total 5,~~469~~412 1,~~040~~028,~~416~~200,~~731~~539.5074 100.000 1,~~557~~547 ~~370~~367,~~138~~686,~~374~~143.9585 100.000

Interest Rate Stratification (continued) P2 30yr PuertoRico P3 5yr PuertoRico Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 0 0.00 0.000 1 ~~634~~632,~~971~~855.1832 6.~~415~~452 5.000 5.249 0 0.00 0.000 1 ~~268~~267,~~413~~643.1521 2.~~712~~729 5.250 5.499 4 1,~~750~~743,~~827~~301.7068 0.~~327~~329 5 1,~~531~~517,~~627~~317.61 15.~~473~~469 5.500 5.749 5655 23,~~169~~026,~~666~~208.0087 4.~~331~~348 3 1,~~017~~014,~~673~~929.8319 10.~~281~~347 5.750 5.999 ~~192~~191 58,~~999~~701,~~454~~026.4105 11.~~029~~083 7 3,~~016~~008,~~585~~260.1601 30.~~475~~669 6.000 6.249 ~~226~~224 56,~~433~~094,~~845~~664.2763 10.~~549~~591 5 1,~~704~~699,~~155~~626.9134 17.~~216~~328 6.250 6.499 ~~261~~256 6260,~~285~~711,~~612~~794.4370 11.~~643~~463 1 ~~255~~254,~~086~~540.5254 2.~~577~~595 6.500 6.749 ~~451~~448 75,~~637~~062,~~341~~955.4018 14.~~139~~173 5 ~~307~~304,~~178~~073.6643 3.~~103~~100 6.750 6.999 ~~570~~566 94,~~935~~260,~~341~~721.6138 17.~~746~~797 1615 ~~391~~367,~~768~~352.5129 3.~~958~~745 7.000 7.249 ~~605~~602 8483,~~273~~780,~~083~~451.6290 15.~~753~~819 10 ~~225~~217,~~254~~781.6837 2.~~276~~220 7.250 7.499 ~~403~~397 52,~~555~~000,~~372~~484.1561 9.~~824~~818 9 ~~514~~494,~~945~~143.6248 5.~~202~~038 7.500 7.749 ~~111~~109 15,~~560~~055,~~777~~980.5446 2.~~909~~843 1 30,~~761~~130.2831 0.~~311~~307 7.750 7.999 4948 7,~~649~~477,~~023~~420.8915 1.~~430~~412 0 0.00 0.000 8.000 8.249 5 ~~664~~663,~~599~~565.6413 0.~~124~~125 0 0.00 0.000 8.250 8.499 4 394,~~666~~077.8153 0.074 0 0.00 0.000 8.500 8.749 1 79,~~127~~018.7306 0.015 0 0.00 0.000 8.750 8.999 2 ~~532~~530,~~020~~955.2305 0.~~099~~100 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 10.000 10.249 1 4948,~~002~~897.2912 0.009 0 0.00 0.000 10.250 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.749 0 0.00 0.000 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 0 0.00 0.000 0 0.00 0.000 11.250 11.499 0 0.00 0.000 0 0.00 0.000 >= 11.500 0 0.00 0.000 0 0.00 0.000 Total 2,~~941~~913 ~~534~~529,~~969~~631,~~762~~522.7250 100.000 6463 9,~~898~~808,~~422~~653.1110 100.000

Interest Rate Stratification (continued) P4 10yr PuertoRico P5 15yr PuertoRico Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 2 2,~~529~~497,~~447~~580.8774 14.~~434~~534 1 ~~364~~361,~~815~~142.3217 0.~~546~~566 4.750 4.999 0 0.00 0.000 4 3,~~824~~783,~~547~~403.3541 5.~~728~~926 5.000 5.249 6 2,~~599~~552,~~503~~698.1147 14.~~834~~854 9 6,~~398~~313,~~769~~421.1969 9.~~583~~889 5.250 5.499 9 3,~~505~~429,~~636~~417.5919 2019.~~005~~956 10 5,~~170~~103,~~803~~143.1052 7.~~744~~993 5.500 5.749 6 2,~~357~~327,~~530~~375.6050 13.~~453~~543 15 5,~~523~~459,~~106~~814.6057 8.~~272~~552 5.750 5.999 2 ~~829~~816,~~775~~854.3156 4.~~735~~753 1615 6,~~676~~035,~~953~~032.5504 109.~~000~~453 6.000 6.249 3 ~~421~~415,~~599~~087.7717 2.~~406~~415 1211 4,~~530~~143,~~118~~621.8031 6.~~785~~490 6.250 6.499 4 ~~240~~236,~~822~~284.9419 1.~~374~~375 1211 2,~~905~~740,~~202~~256.9776 4.~~351~~292 6.500 6.749 19 1,~~040~~016,~~158~~927.7907 5.~~936~~918 7372 6,~~894~~784,~~405~~733.1306 10.~~326~~627 6.750 6.999 30 1,~~363~~344,~~919~~504.6691 7.~~783~~824 ~~103~~99 87,~~064~~342,~~903~~881.4299 1211.~~079~~501 7.000 7.249 3938 1,~~565~~507,~~466~~776.4652 8.~~933~~774 ~~123~~119 87,~~319~~775,~~716~~145.2830 12.~~460~~178 7.250 7.499 19 ~~743~~727,~~172~~328.2607 4.~~241~~232 8887 5,~~919~~853,~~773~~870.2088 89.~~866~~169 7.500 7.749 2 ~~142~~140,~~721~~819.4174 0.~~814~~819 13 1,~~012~~002,~~897~~925.9159 1.~~517~~571 7.750 7.999 1 1817,~~105~~865.4873 0.~~103~~104 9 ~~461~~449,~~694~~606.0508 0.~~691~~704 8.000 8.249 1 ~~143~~132,~~447~~827.0666 0.~~819~~773 2 ~~371~~366,~~070~~260.6228 0.~~556~~574 8.250 8.499 1 1615,~~486~~377.9484 0.~~094~~089 1 7776,~~372~~863.2007 0.~~116~~120 8.500 8.749 1 65,~~123~~961.4766 0.035 1 76,~~468~~367.3719 0.~~115~~120 8.750 8.999 0 0.00 0.000 2 ~~177~~174,~~194~~966.5570 0.~~265~~274 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 10.000 10.249 0 0.00 0.000 0 0.00 0.000 10.250 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.749 0 0.00 0.000 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 0 0.00 0.000 0 0.00 0.000 11.250 11.499 0 0.00 0.000 0 0.00 0.000 >= 11.500 0 0.00 0.000 0 0.00 0.000 Total ~~145~~144 17,~~523~~184,~~917~~687.7202 100.000 ~~494~~481 6663,~~769~~843,~~812~~455.61 100.000

Interest Rate Stratification (continued) P6 20yr PuertoRico Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 4.500 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 2 ~~736~~731,~~071~~301.6671 1.~~790~~826 5.250 5.499 2 ~~472~~468,~~213~~947.4305 1.~~148~~171 5.500 5.749 10 4,~~516~~482,~~221~~280.3793 1011.~~984~~193 5.750 5.999 2221 98,~~529~~873,~~647~~846.6709 2322.~~177~~159 6.000 6.249 10 3,~~806~~782,~~753~~733.3761 9.~~258~~446 6.250 6.499 7 ~~523~~521,~~687~~043.2909 1.~~274~~301 6.500 6.749 4443 4,~~105~~024,~~214~~095.7720 910.~~984~~049 6.750 6.999 46 6,~~463~~433,~~122~~832.9184 1516.~~719~~066 7.000 7.249 7675 6,~~132~~014,~~603~~255.5944 1415.~~915~~018 7.250 7.499 3837 4,~~321~~214,~~580~~248.3708 10.~~511~~523 7.500 7.749 4 ~~224~~223,~~905~~959.2043 0.~~547~~559 7.750 7.999 5 ~~209~~200,~~372~~855.1535 0.~~509~~502 8.000 8.249 1 54,~~423~~214.8256 0.~~132~~135 8.250 8.499 0 0.00 0.000 8.500 8.749 1 20,~~623~~464.7928 0.~~050~~051 8.750 8.999 0 0.00 0.000 9.000 9.249 0 0.00 0.000 9.250 9.499 0 0.00 0.000 9.500 9.749 0 0.00 0.000 9.750 9.999 0 0.00 0.000 10.000 10.249 0 0.00 0.000 10.250 10.499 0 0.00 0.000 10.500 10.749 0 0.00 0.000 10.750 10.999 0 0.00 0.000 11.000 11.249 0 0.00 0.000 11.250 11.499 0 0.00 0.000 >= 11.500 0 0.00 0.000 Total ~~268~~264 4140,~~116~~046,~~441~~077.3966 100.000

Filing Compare · CSMC Mortgage-Backed Trust 2007-5