10-D 1 arm07002_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: 333-135481-18 Adjustable Rate Mortgage Trust 2007-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-135481 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) 54-2199813 54-2199814 54-2199815 54-2199855 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-1 _____ _____ __X___ ____________ 1-A-2-1 _____ _____ __X___ ____________ 1-A-2-2 _____ _____ __X___ ____________ 1-B-1 _____ _____ __X___ ____________ 1-B-2 _____ _____ __X___ ____________ 1-B-3 _____ _____ __X___ ____________ 1-B-4 _____ _____ __X___ ____________ 1-B-5 _____ _____ __X___ ____________ 1-B-6 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2-1 _____ _____ __X___ ____________ 2-A-2-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-M-1 _____ _____ __X___ ____________ 2-M-2 _____ _____ __X___ ____________ 2-M-3 _____ _____ __X___ ____________ 2-M-4 _____ _____ __X___ ____________ 2-M-5 _____ _____ __X___ ____________ 2-M-6 _____ _____ __X___ ____________ 2-M-7 _____ _____ __X___ ____________ 2-X _____ _____ __X___ ____________ P _____ _____ __X___ ____________ AR _____ _____ __X___ ____________ ARL _____ _____ __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 Adjustable Rate Mortgage Trust 2007-2. 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 Adjustable Rate Mortgage Trust 2007-2, 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. Adjustable Rate Mortgage Trust 2007-2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: January 07, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage Trust 2007-2, relating to the December 26, 2007 distribution. EX-99.1 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Distribution Date: 12/26/2007 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series 2007-2 Contact: Customer Service - SecuritiesLink 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 00703AAA5 0911/2830/2007 5.~~95562~~95015% ~~151~~150,~~423~~846,~~335~~338.2795 ~~751~~747,~~516~~964.4480 1-A-2-1 00703AAB3 0911/2830/2007 5.~~95562~~95015% 24,~~459~~365,~~097~~896.1412 ~~121~~120,~~390~~817.8920 1-A-2-2 00703AAC1 0911/2830/2007 5.~~95562~~95015% 2,~~717~~707,~~894~~538.8738 13,~~488~~425.9621 1-B-1 00703AAQ0 0911/2830/2007 5.~~95562~~95015% 6,~~902~~901,~~742~~582.5187 34,~~258~~221.4219 1-B-2 00703AAR8 0911/2830/2007 5.~~95562~~95015% 1,749,~~427~~133.8696 8,~~682~~673.4400 1-B-3 00703AAS6 0911/2830/2007 5.~~95562~~95015% 969,~~682~~519.8797 4,~~812~~807.5532 1-B-4 00703AAW7 0911/2830/2007 5.~~95562~~95015% 974,~~681~~517.2449 4,~~837~~832.3610 1-B-5 00703AAY3 0911/2830/2007 5.~~95562~~95015% 779,~~744~~613.99 3,~~869~~865.8968 1-B-6 00703ABA4 0911/2830/2007 5.~~95562~~95015% 581,~~114~~016.5693 2,~~884~~880.0895 2-A-1 00703AAD9 1012/24/2007 54.~~34125~~99313% ~~283~~278,~~685~~904,~~438~~621.3473 1,~~262~~160,~~695~~505.7186 2-A-2-1 00703AAE7 1012/24/2007 54.~~28125~~93313% 6260,~~148~~782,~~335~~298.9512 ~~273~~249,~~517~~872.4248 2-A-2-2 00703AAF4 1012/24/2007 5.~~45125~~10313% 18,910,000.00 8580,~~902~~416.6182 2-A-3 00703AAG2 1012/24/2007 5.~~47125~~12313% 4039,~~529~~846,~~167~~149.9706 ~~184~~170,~~787~~114.6817 2-M-1 00703AAH0 1012/24/2007 5.~~58125~~23313% 15,015,000.00 6965,~~835~~479.3954 2-M-2 00703AAJ6 1012/24/2007 5.~~73125~~38313% 3,515,000.00 1615,~~787~~768.7908 2-M-3 00703AAK3 1012/24/2007 65.~~28125~~93313% 4,460,000.00 2322,~~345~~051.3147 2-M-4 00703AAL1 1012/24/2007 6.~~63125~~28313% 2,345,000.00 12,~~958~~278.5728 2-M-5 00703AAM9 1012/24/2007 6.~~63125~~28313% 2,345,000.00 12,~~958~~278.5728 2-M-6 00703AAN7 1012/24/2007 6.~~63125~~28313% 2,345,000.00 12,~~958~~278.5728 2-M-7 00703AAP2 1012/24/2007 6.~~63125~~28313% 2,350,000.00 12,~~986~~304.2046 2-X 00703ABC0 0911/2830/2007 0.00000% 4,222,609.88 ~~521~~467,~~048~~267.9385 P 00703AAV9 0911/2830/2007 0.00000% 0.00 ~~25,765~~0.9300 AR 00703AAT4 0911/2830/2007 5.~~95058~~94793% 0.00 0.00 ARL 00703AAU1 0911/2830/2007 5.~~95058~~94793% 0.00 0.00 Totals ~~632~~624,~~428~~915,~~273~~837.45 3,~~461~~222,~~289~~103.7102

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 ~~465~~874,~~818~~565.2516 0.00 ~~150~~149,~~957~~971,~~517~~773.0379 1,~~217~~622,~~334~~529.6996 0.00 1-A-2-1 75141,~~242~~266.6570 0.00 24,~~383~~224,~~854~~629.4842 ~~196~~262,~~633~~083.5490 0.00 1-A-2-2 815,~~360~~697.9656 0.00 2,~~709~~691,~~533~~840.9182 2129,~~849~~122.9277 0.00 1-B-1 ~~577~~585.5523 0.00 6,~~902~~900,~~164~~997.9763 34,~~835~~806.9742 0.00 1-B-2 ~~146~~148.3732 0.00 1,~~749~~748,~~281~~985.4964 8,~~828~~821.8132 0.00 1-B-3 8182.1321 0.00 969,~~601~~437.7476 4,~~893~~889.6853 0.00 1-B-4 8182.5564 0.00 974,~~599~~434.6986 4,~~918~~914.9174 0.00 1-B-5 6566.2411 0.00 779,~~679~~547.7589 3,~~935~~931.1379 0.00 1-B-6 4849.6227 0.00 ~~581~~580,~~065~~967.9467 2,~~932~~930.7022 0.00 2-A-1 2,~~045~~702,~~619~~831.2847 0.00 ~~281~~276,~~639~~201,~~819~~790.0626 3,~~308~~863,~~314~~337.9933 0.00 2-A-2-1 ~~584~~772,~~501~~288.2557 0.00 6160,~~563~~010,~~834~~009.6955 ~~858~~1,~~018~~022,161.6705 0.00 2-A-2-2 0.00 0.00 18,910,000.00 8580,~~902~~416.6182 0.00 2-A-3 ~~292~~386,~~250~~144.6329 0.00 4039,~~236~~460,~~917~~004.3578 ~~477~~556,~~038~~258.3146 0.00 2-M-1 0.00 0.00 15,015,000.00 6965,~~835~~479.3954 0.00 2-M-2 0.00 0.00 3,515,000.00 1615,~~787~~768.7908 0.00 2-M-3 0.00 0.00 4,460,000.00 2322,~~345~~051.3147 0.00 2-M-4 0.00 0.00 2,345,000.00 12,~~958~~278.5728 0.00 2-M-5 0.00 0.00 2,345,000.00 12,~~958~~278.5728 0.00 2-M-6 0.00 0.00 2,345,000.00 12,~~958~~278.5728 0.00 2-M-7 0.00 0.00 2,350,000.00 12,~~986~~304.2046 0.00 2-X 0.00 0.00 4,222,609.88 ~~521~~467,~~048~~267.9385 0.00 P 0.00 0.00 0.00 ~~25,765~~0.9300 0.00 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 Totals 34,~~472~~893,~~793~~807.4853 0.00 ~~628~~620,~~955~~022,~~479~~029.9895 68,~~934~~115,~~083~~910.1955 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-1 154,772,000.00 ~~151~~150,~~423~~846,~~335~~338.2795 12,~~669~~791.4532 ~~453~~861,~~148~~773.8084 0.00 1-A-2-1 25,000,000.00 24,~~459~~365,~~097~~896.1412 2,~~046~~066.4716 73139,~~196~~200.1854 0.00 1-A-2-2 2,778,000.00 2,~~717~~707,~~894~~538.8738 ~~227~~229.4059 815,~~133~~467.5696 0.00 1-B-1 6,905,000.00 6,~~902~~901,~~742~~582.5187 ~~577~~585.5523 0.00 0.00 1-B-2 1,750,000.00 1,749,~~427~~133.8696 ~~146~~148.3732 0.00 0.00 1-B-3 970,000.00 969,~~682~~519.8797 8182.1321 0.00 0.00 1-B-4 975,000.00 974,~~681~~517.2449 8182.5564 0.00 0.00 1-B-5 780,000.00 779,~~744~~613.99 6566.2411 0.00 0.00 1-B-6 581,304.61 581,~~114~~016.5693 4849.6227 0.00 0.00 2-A-1 302,800,000.00 ~~283~~278,~~685~~904,~~438~~621.3473 0.00 2,~~045~~702,~~619~~831.2847 0.00 2-A-2-1 67,610,000.00 6260,~~148~~782,~~335~~298.9512 0.00 ~~584~~772,~~501~~288.2557 0.00 2-A-2-2 18,910,000.00 18,910,000.00 0.00 0.00 0.00 2-A-3 43,260,000.00 4039,~~529~~846,~~167~~149.9706 0.00 ~~292~~386,~~250~~144.6329 0.00 2-M-1 15,015,000.00 15,015,000.00 0.00 0.00 0.00 2-M-2 3,515,000.00 3,515,000.00 0.00 0.00 0.00 2-M-3 4,460,000.00 4,460,000.00 0.00 0.00 0.00 2-M-4 2,345,000.00 2,345,000.00 0.00 0.00 0.00 2-M-5 2,345,000.00 2,345,000.00 0.00 0.00 0.00 2-M-6 2,345,000.00 2,345,000.00 0.00 0.00 0.00 2-M-7 2,350,000.00 2,350,000.00 0.00 0.00 0.00 2-X 4,223,875.85 4,222,609.88 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 ARL 50.00 0.00 0.00 0.00 0.00 Totals 663,690,280.46 ~~632~~624,~~428~~915,~~273~~837.45 1516,~~943~~100.7885 34,~~456~~877,~~849~~706.7067 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 ~~465~~874,~~818~~565.2516 ~~150~~149,~~957~~971,~~517~~773.0379 0.~~97535418~~96898518 ~~465~~874,~~818~~565.2516 1-A-2-1 0.00 75141,~~242~~266.6570 24,~~383~~224,~~854~~629.4842 0.~~97535418~~96898518 75141,~~242~~266.6570 1-A-2-2 0.00 815,~~360~~697.9656 2,~~709~~691,~~533~~840.9182 0.~~97535418~~96898518 815,~~360~~697.9656 1-B-1 0.00 ~~577~~585.5523 6,~~902~~900,~~164~~997.9763 0.~~99958942~~99942037 ~~577~~585.5523 1-B-2 0.00 ~~146~~148.3732 1,~~749~~748,~~281~~985.4964 0.~~99958942~~99942037 ~~146~~148.3732 1-B-3 0.00 8182.1321 969,~~601~~437.7476 0.~~99958942~~99942037 8182.1321 1-B-4 0.00 8182.5564 974,~~599~~434.6986 0.~~99958943~~99942037 8182.5564 1-B-5 0.00 6566.2411 779,~~679~~547.7589 0.~~99958942~~99942037 6566.2411 1-B-6 0.00 4849.6227 ~~581~~580,~~065~~967.9467 0.~~99958942~~99942037 4849.6227 2-A-1 0.00 2,~~045~~702,~~619~~831.2847 ~~281~~276,~~639~~201,~~819~~790.0626 0.~~93011829~~91215915 2,~~045~~702,~~619~~831.2847 2-A-2-1 0.00 ~~584~~772,~~501~~288.2557 6160,~~563~~010,~~834~~009.6955 0.~~91057291~~88759073 ~~584~~772,~~501~~288.2557 2-A-2-2 0.00 0.00 18,910,000.00 1.00000000 0.00 2-A-3 0.00 ~~292~~386,~~250~~144.6329 4039,~~236~~460,~~917~~004.3578 0.~~93011829~~91215915 ~~292~~386,~~250~~144.6329 2-M-1 0.00 0.00 15,015,000.00 1.00000000 0.00 2-M-2 0.00 0.00 3,515,000.00 1.00000000 0.00 2-M-3 0.00 0.00 4,460,000.00 1.00000000 0.00 2-M-4 0.00 0.00 2,345,000.00 1.00000000 0.00 2-M-5 0.00 0.00 2,345,000.00 1.00000000 0.00 2-M-6 0.00 0.00 2,345,000.00 1.00000000 0.00 2-M-7 0.00 0.00 2,350,000.00 1.00000000 0.00 2-X 0.00 0.00 4,222,609.88 0.99970028 0.00 P 0.00 0.00 0.00 0.00000000 0.00 AR 0.00 0.00 0.00 0.00000000 0.00 ARL 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 34,~~472~~893,~~793~~807.4853 ~~628~~620,~~955~~022,~~479~~029.9895 0.~~94766414~~93420387 34,~~472~~893,~~793~~807.4853 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-1 154,772,000.00 ~~978~~974.~~36388539~~63584466 0.~~08185880~~08264622 25.~~92784741~~56802161 0.00000000 1-A-2-1 25,000,000.00 ~~978~~974.~~36388560~~63584480 0.~~08185880~~08264640 25.~~92784720~~56802160 0.00000000 1-A-2-2 2,778,000.00 ~~978~~974.~~36388409~~63584593 0.~~08185745~~08264579 25.~~92784737~~56802016 0.00000000 1-B-1 6,905,000.00 999.~~67306445~~50512238 0.~~08364229~~08475453 0.00000000 0.00000000 1-B-2 1,750,000.00 999.~~67306286~~50512000 0.~~08364000~~08475429 0.00000000 0.00000000 1-B-3 970,000.00 999.~~67306186~~50512371 0.~~08363918~~08475258 0.00000000 0.00000000 1-B-4 975,000.00 999.~~67306667~~50511795 0.~~08364103~~08475897 0.00000000 0.00000000 1-B-5 780,000.00 999.~~67306410~~50511538 0.~~08364103~~08475641 0.00000000 0.00000000 1-B-6 581,304.61 999.~~67306297~~50511316 0.~~08363945~~08475763 0.00000000 0.00000000 2-A-1 302,800,000.00 ~~936~~921.~~87397074~~08527652 0.00000000 68.~~75567794~~92612771 0.00000000 2-A-2-1 67,610,000.00 ~~919~~899.~~21810309~~01343174 0.00000000 811.~~64518932~~42269738 0.00000000 2-A-2-2 18,910,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3 43,260,000.00 ~~936~~921.~~87397064~~08527647 0.00000000 68.~~75567799~~92612783 0.00000000 2-M-1 15,015,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-M-2 3,515,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-M-3 4,460,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-M-4 2,345,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-M-5 2,345,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-M-6 2,345,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-M-7 2,350,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-X 4,223,875.85 999.70028238 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 ARL 50.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00000000 35.~~00970621~~65066782 ~~975~~968.~~35417924~~98517684 0.~~97535418~~96898518 35.~~00970621~~65066782 1-A-2-1 0.00000000 35.~~00970600~~65066800 ~~975~~968.~~35417920~~98517680 0.~~97535418~~96898518 35.~~00970600~~65066800 1-A-2-2 0.00000000 35.~~00970482~~65066955 ~~975~~968.~~35417927~~98517639 0.~~97535418~~96898518 35.~~00970482~~65066955 1-B-1 0.00000000 0.~~08364229~~08475453 999.~~58942361~~42036640 0.~~99958942~~99942037 0.~~08364229~~08475453 1-B-2 0.00000000 0.~~08364000~~08475429 999.~~58942286~~42036571 0.~~99958942~~99942037 0.~~08364000~~08475429 1-B-3 0.00000000 0.~~08363918~~08475258 999.~~58942268~~42037113 0.~~99958942~~99942037 0.~~08363918~~08475258 1-B-4 0.00000000 0.~~08364103~~08475897 999.~~58942564~~42036923 0.~~99958943~~99942037 0.~~08364103~~08475897 1-B-5 0.00000000 0.~~08364103~~08475641 999.~~58942308~~42037179 0.~~99958942~~99942037 0.~~08364103~~08475641 1-B-6 0.00000000 0.~~08363945~~08475763 999.~~58942352~~42037274 0.~~99958942~~99942037 0.~~08363945~~08475763 2-A-1 0.00000000 68.~~75567794~~92612771 ~~930~~912.~~11829280~~15914881 0.~~93011829~~91215915 68.~~75567794~~92612771 2-A-2-1 0.00000000 811.~~64518932~~42269738 ~~910~~887.~~57291362~~59073436 0.~~91057291~~88759073 811.~~64518932~~42269738 2-A-2-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-3 0.00000000 68.~~75567799~~92612783 ~~930~~912.~~11829288~~15914887 0.~~93011829~~91215915 68.~~75567799~~92612783 2-M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-X 0.00000000 0.00000000 999.70028238 0.99970028 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A-1 0911/01/07 - 0911/30/07 30 5.~~95562~~95015% ~~151~~150,~~423~~846,~~335~~338.2795 ~~751~~747,~~516~~964.4480 0.00 1-A-2-1 0911/01/07 - 0911/30/07 30 5.~~95562~~95015% 24,~~459~~365,~~097~~896.1412 ~~121~~120,~~390~~817.8920 0.00 1-A-2-2 0911/01/07 - 0911/30/07 30 5.~~95562~~95015% 2,~~717~~707,~~894~~538.8738 13,~~488~~425.9621 0.00 1-B-1 0911/01/07 - 0911/30/07 30 5.~~95562~~95015% 6,~~902~~901,~~742~~582.5187 34,~~258~~221.4219 0.00 1-B-2 0911/01/07 - 0911/30/07 30 5.~~95562~~95015% 1,749,~~427~~133.8696 8,~~682~~673.4400 0.00 1-B-3 0911/01/07 - 0911/30/07 30 5.~~95562~~95015% 969,~~682~~519.8797 4,~~812~~807.5532 0.00 1-B-4 0911/01/07 - 0911/30/07 30 5.~~95562~~95015% 974,~~681~~517.2449 4,~~837~~832.3610 0.00 1-B-5 0911/01/07 - 0911/30/07 30 5.~~95562~~95015% 779,~~744~~613.99 3,~~869~~865.8968 0.00 1-B-6 0911/01/07 - 0911/30/07 30 5.~~95562~~95015% 581,~~114~~016.5693 2,~~884~~880.0895 0.00 2-A-1 0911/2526/07 - 1012/2425/07 30 54.~~34125~~99313% ~~283~~278,~~685~~904,~~438~~621.3473 1,~~262~~160,~~695~~505.7186 0.00 2-A-2-1 0911/2526/07 - 1012/2425/07 30 54.~~28125~~93313% 6260,~~148~~782,~~335~~298.9512 ~~273~~249,~~517~~872.4248 0.00 2-A-2-2 0911/2526/07 - 1012/2425/07 30 5.~~45125~~10313% 18,910,000.00 8580,~~902~~416.6182 0.00 2-A-3 0911/2526/07 - 1012/2425/07 30 5.~~47125~~12313% 4039,~~529~~846,~~167~~149.9706 ~~184~~170,~~787~~114.6817 0.00 2-M-1 0911/2526/07 - 1012/2425/07 30 5.~~58125~~23313% 15,015,000.00 6965,~~835~~479.3954 0.00 2-M-2 0911/2526/07 - 1012/2425/07 30 5.~~73125~~38313% 3,515,000.00 1615,~~787~~768.7908 0.00 2-M-3 0911/2526/07 - 1012/2425/07 30 65.~~28125~~93313% 4,460,000.00 2322,~~345~~051.3147 0.00 2-M-4 0911/2526/07 - 1012/2425/07 30 6.~~63125~~28313% 2,345,000.00 12,~~958~~278.5728 0.00 2-M-5 0911/2526/07 - 1012/2425/07 30 6.~~63125~~28313% 2,345,000.00 12,~~958~~278.5728 0.00 2-M-6 0911/2526/07 - 1012/2425/07 30 6.~~63125~~28313% 2,345,000.00 12,~~958~~278.5728 0.00 2-M-7 0911/2526/07 - 1012/2425/07 30 6.~~63125~~28313% 2,350,000.00 12,~~986~~304.2046 0.00 2-X N/A N/A 0.00000% 4,222,609.88 0.00 0.00 P N/A N/A 0.00000% ~~236~~234,~~402~~324,~~147~~610.4961 0.00 0.00 AR N/A N/A 5.~~95058~~94793% 0.00 0.00 0.00 ARL N/A N/A 5.~~95058~~94793% 0.00 0.00 0.00 Totals 2,~~914~~754,~~474~~835.8517 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 ~~751~~747,~~516~~964.4480 0.00 ~~150~~149,~~957~~971,~~517~~773.0379 1-A-2-1 0.00 0.00 ~~121~~120,~~390~~817.8920 0.00 24,~~383~~224,~~854~~629.4842 1-A-2-2 0.00 0.00 13,~~488~~425.9621 0.00 2,~~709~~691,~~533~~840.9182 1-B-1 0.00 0.00 34,~~258~~221.4219 0.00 6,~~902~~900,~~164~~997.9763 1-B-2 0.00 0.00 8,~~682~~673.4400 0.00 1,~~749~~748,~~281~~985.4964 1-B-3 0.00 0.00 4,~~812~~807.5532 0.00 969,~~601~~437.7476 1-B-4 0.00 0.00 4,~~837~~832.3610 0.00 974,~~599~~434.6986 1-B-5 0.00 0.00 3,~~869~~865.8968 0.00 779,~~679~~547.7589 1-B-6 0.00 0.00 2,~~884~~880.0895 0.00 ~~581~~580,~~065~~967.9467 2-A-1 0.00 0.00 1,~~262~~160,~~695~~505.7186 0.00 ~~281~~276,~~639~~201,~~819~~790.0626 2-A-2-1 0.00 0.00 ~~273~~249,~~517~~872.4248 0.00 6160,~~563~~010,~~834~~009.6955 2-A-2-2 0.00 0.00 8580,~~902~~416.6182 0.00 18,910,000.00 2-A-3 0.00 0.00 ~~184~~170,~~787~~114.6817 0.00 4039,~~236~~460,~~917~~004.3578 2-M-1 0.00 0.00 6965,~~835~~479.3954 0.00 15,015,000.00 2-M-2 0.00 0.00 1615,~~787~~768.7908 0.00 3,515,000.00 2-M-3 0.00 0.00 2322,~~345~~051.3147 0.00 4,460,000.00 2-M-4 0.00 0.00 12,~~958~~278.5728 0.00 2,345,000.00 2-M-5 0.00 0.00 12,~~958~~278.5728 0.00 2,345,000.00 2-M-6 0.00 0.00 12,~~958~~278.5728 0.00 2,345,000.00 2-M-7 0.00 0.00 12,~~986~~304.2046 0.00 2,350,000.00 2-X 0.00 0.00 ~~521~~467,~~048~~267.9385 0.00 4,222,609.88 P 0.00 0.00 ~~25,765~~0.9300 0.00 ~~235~~234,~~378~~070,~~256~~897.9355 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~461~~222,~~289~~103.7102 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-1 154,772,000.00 5.~~95562~~95015% ~~978~~974.~~36388539~~63584466 4.~~85563564~~83268808 0.00000000 1-A-2-1 25,000,000.00 5.~~95562~~95015% ~~978~~974.~~36388560~~63584480 4.~~85563560~~83268800 0.00000000 1-A-2-2 2,778,000.00 5.~~95562~~95015% ~~978~~974.~~36388409~~63584593 4.~~85563715~~83268898 0.00000000 1-B-1 6,905,000.00 5.~~95562~~95015% 999.~~67306445~~50512238 4.~~96139319~~95600145 0.00000000 1-B-2 1,750,000.00 5.~~95562~~95015% 999.~~67306286~~50512000 4.~~96139429~~95600000 0.00000000 1-B-3 970,000.00 5.~~95562~~95015% 999.~~67306186~~50512371 4.~~96139175~~95600000 0.00000000 1-B-4 975,000.00 5.~~95562~~95015% 999.~~67306667~~50511795 4.~~96139487~~95600000 0.00000000 1-B-5 780,000.00 5.~~95562~~95015% 999.~~67306410~~50511538 4.~~96139744~~95600000 0.00000000 1-B-6 581,304.61 5.~~95562~~95015% 999.~~67306297~~50511316 4.~~96139193~~95600749 0.00000000 2-A-1 302,800,000.00 54.~~34125~~99313% ~~936~~921.~~87397074~~08527652 43.~~17006509~~83258210 0.00000000 2-A-2-1 67,610,000.00 54.~~28125~~93313% ~~919~~899.~~21810309~~01343174 43.~~04551723~~69579175 0.00000000 2-A-2-2 18,910,000.00 5.~~45125~~10313% 1000.00000000 4.~~54270809~~25260814 0.00000000 2-A-3 43,260,000.00 5.~~47125~~12313% ~~936~~921.~~87397064~~08527647 43.~~27155987~~93236639 0.00000000 2-M-1 15,015,000.00 5.~~58125~~23313% 1000.00000000 4.~~65104163~~36094172 0.00000000 2-M-2 3,515,000.00 5.~~73125~~38313% 1000.00000000 4.~~77604267~~48594026 0.00000000 2-M-3 4,460,000.00 65.~~28125~~93313% 1000.00000000 54.~~23437444~~94427578 0.00000000 2-M-4 2,345,000.00 6.~~63125~~28313% 1000.00000000 5.~~52604264~~23594030 0.00000000 2-M-5 2,345,000.00 6.~~63125~~28313% 1000.00000000 5.~~52604264~~23594030 0.00000000 2-M-6 2,345,000.00 6.~~63125~~28313% 1000.00000000 5.~~52604264~~23594030 0.00000000 2-M-7 2,350,000.00 6.~~63125~~28313% 1000.00000000 5.~~52604255~~23594043 0.00000000 2-X 4,223,875.85 0.00000% 999.70028238 0.00000000 0.00000000 P 0.00 0.00000% ~~984~~976.~~95999536~~30402190 0.00000000 0.00000000 AR 50.00 5.~~95058~~94793% 0.00000000 0.00000000 0.00000000 ARL 50.00 5.~~95058~~94793% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.00000000 4.~~85563564~~83268808 0.00000000 ~~975~~968.~~35417924~~98517684 1-A-2-1 0.00000000 0.00000000 4.~~85563560~~83268800 0.00000000 ~~975~~968.~~35417920~~98517680 1-A-2-2 0.00000000 0.00000000 4.~~85563715~~83268898 0.00000000 ~~975~~968.~~35417927~~98517639 1-B-1 0.00000000 0.00000000 4.~~96139319~~95600145 0.00000000 999.~~58942361~~42036640 1-B-2 0.00000000 0.00000000 4.~~96139429~~95600000 0.00000000 999.~~58942286~~42036571 1-B-3 0.00000000 0.00000000 4.~~96139175~~95600000 0.00000000 999.~~58942268~~42037113 1-B-4 0.00000000 0.00000000 4.~~96139487~~95600000 0.00000000 999.~~58942564~~42036923 1-B-5 0.00000000 0.00000000 4.~~96139744~~95600000 0.00000000 999.~~58942308~~42037179 1-B-6 0.00000000 0.00000000 4.~~96139193~~95600749 0.00000000 999.~~58942352~~42037274 2-A-1 0.00000000 0.00000000 43.~~17006509~~83258210 0.00000000 ~~930~~912.~~11829280~~15914881 2-A-2-1 0.00000000 0.00000000 43.~~04551723~~69579175 0.00000000 ~~910~~887.~~57291362~~59073436 2-A-2-2 0.00000000 0.00000000 4.~~54270809~~25260814 0.00000000 1000.00000000 2-A-3 0.00000000 0.00000000 43.~~27155987~~93236639 0.00000000 ~~930~~912.~~11829288~~15914887 2-M-1 0.00000000 0.00000000 4.~~65104163~~36094172 0.00000000 1000.00000000 2-M-2 0.00000000 0.00000000 4.~~77604267~~48594026 0.00000000 1000.00000000 2-M-3 0.00000000 0.00000000 54.~~23437444~~94427578 0.00000000 1000.00000000 2-M-4 0.00000000 0.00000000 5.~~52604264~~23594030 0.00000000 1000.00000000 2-M-5 0.00000000 0.00000000 5.~~52604264~~23594030 0.00000000 1000.00000000 2-M-6 0.00000000 0.00000000 5.~~52604264~~23594030 0.00000000 1000.00000000 2-M-7 0.00000000 0.00000000 5.~~52604255~~23594043 0.00000000 1000.00000000 2-X 0.00000000 0.00000000 ~~123~~110.~~35801252~~62537503 0.00000000 999.70028238 P 0.00000000 0.00000000 0.~~10735271~~00000000 0.00000000 ~~980~~975.~~69399672~~24693669 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 68,~~977~~341,~~820~~579.1768 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~455~~597,~~265~~346.8523 Gains & Subsequent Recoveries (Realized Losses) (2083,~~596~~790.9025) Prepayment Penalties ~~25,765~~0.9300 Swap/Cap Payments 0.00 Total Deposits 78,~~438~~855,~~255~~135.0566 Withdrawals Swap Payments 22130,~~419~~870.8696 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~326~~454,~~344~~808.3145 Total Administration Fees ~~155~~153,~~407~~545.6970 Payment of Interest and Principal 68,~~934~~115,~~083~~910.1955 Total Withdrawals (Pool Distribution Amount) 78,~~438~~855,~~255~~135.0566 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest. NOTE: ** The recipients of the LPMI fees are GMAC, GE Capital Mortgage Insurance, Mortgage Guarnaty Insurance Co., NOMI, PMI Mortgage Insurance Co., Radian Guaranty, Republic Mortgage Insurance Co., Triad Guaranty Insurance Co., and United Guaranty.

ADMINISTRATION FEES Gross Servicing Fee* ~~139~~137,~~036~~180.4912 Lender Paid Mortgage Insurance Fee** 16,~~371~~365.2058 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~155~~153,~~407~~545.6970 *Servicer Payees include: COUNTRYWIDE HOME LOANS SERVICING LP; FIFTH THIRD MORTGAGE COMPANY; INDYMAC BANK, F.S.B.; SELECT PORTFOLIO SERVICING,INC; ~~SUN~~SUNTRUST ~~TRUST~~MORTGAGE, ~~BANK~~INC.; WACHOVIA MORTGAGE CORPORATION; WASHINGTON MUTUAL BANK~~, F.A.~~; WELLS FARGO BANK, N.A.

Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Group 2 Interest Rate Cap Account - CSFBi 1,~~776~~538,~~709~~878.3060 1,~~799~~669,~~129~~749.1656 (22130,~~419~~870.8696)

Collateral Statement Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~250791~~245604 7.~~173528~~179334 Weighted Average Net Rate 5.~~964697~~959255 6.~~919321~~925920 Weighted Average Pass-Through Rate 5.~~955619~~950145 6.~~878777~~884753 Weighted Average Remaining Term ~~241~~239 ~~264~~262 Principal And Interest Constant 1,~~008~~004,~~557~~338.5145 2,~~715~~674,~~883~~632.9005 Beginning Loan Count ~~370~~368 1,~~345~~329 Loans Paid in Full 1 811 Ending Loan Count ~~369~~367 1,~~337~~318 Beginning Scheduled Balance ~~190~~189,~~557~~875,~~721~~158.3266 ~~441~~435,~~870~~040,~~552~~678.1480 Ending Scheduled Balance ~~190~~188,~~007~~842,~~298~~615.9947 ~~438~~431,~~948~~179,~~180~~414.9847 Actual Ending Collateral Balance ~~190~~188,~~023~~856,~~094~~387.7556 ~~439~~431,~~037~~281,~~543~~033.2065 Scheduled Principal 1516,~~943~~100.7985 7471,~~408~~880.2311 Unscheduled Principal ~~534~~1,~~478~~016,442.5434 23,~~847~~789,~~962~~384.9322 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~992~~988,~~613~~237.7260 2,~~641~~602,~~475~~751.6794 Servicing Fees 45,~~431~~308.1679 9391,~~605~~871.33 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 1,441.6447 14,~~929~~924.5611 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 ~~945~~941,~~740~~487.9234 2,~~532~~495,~~940~~956.7850 Realized Loss Amount 0.00 2083,~~596~~790.9025 Cumulative Realized Loss 0.00 20104,~~596~~387.9015 Percentage of Cumulative Losses 0.0000 0.~~0044~~0222 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 ~~25,765~~0.9300 Prepayment Penalty Paid Count 0 10 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~895497~~895628 Weighted Average Net Rate 6.~~631682~~632207 Weighted Average Pass-Through Rate 6.~~600619~~600781 Weighted Average Remaining Term ~~257~~255 Principal And Interest Constant 3,~~724~~678,~~441~~970.4150 Beginning Loan Count 1,~~715~~697 Loans Paid in Full 912 Ending Loan Count 1,~~706~~685 Beginning Scheduled Balance ~~632~~624,~~428~~915,~~273~~837.46 Ending Scheduled Balance ~~628~~620,~~955~~022,~~479~~029.9794 Actual Ending Collateral Balance ~~629~~620,~~060~~137,~~637~~421.9521 Scheduled Principal 9087,~~352~~980.0296 Unscheduled Principal 34,~~382~~805,~~441~~826.4756 Negative Amortized Principal 0.00 Scheduled Interest 3,~~634~~590,~~089~~989.3954 Servicing Fees ~~139~~137,~~036~~180.4912 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 16,~~371~~365.2058 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~478~~437,~~681~~443.7084 Realized Loss Amount 2083,~~596~~790.9025 Cumulative Realized Loss 20104,~~596~~387.9015 Percentage of Cumulative Losses 0.~~0031~~0157 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount ~~25,765~~0.9300 Prepayment Penalty Paid Count 10 Special Servicing Fee 0.00

Additional Reporting - Deal Level Cash Reporting Net Monthly Excess Cash ~~541~~551,~~645~~058.8310 Informational Reporting Group 2 Interest Rate Cap Strike Rate 5.196000% Current Month Libor Rate 54.~~131250~~783130% Current Month Libor Rate for Cap 54.~~131250~~788750% Senior Enhancement Percentage 8.~~337570~~487792% Structural Reporting Extra Principal Distribution Amount 2083,~~596~~790.9025 Overcollateralization Amount 4,222,609.88 Overcollateralization Deficiency Amount 0.00 Overcollateralization Increase ~~20,596~~0.9000 Overcollateralization Reduction Amount 0.00 Overcollateralization Target Amount 4,222,609.88

Additional Reporting - Group Level Trigger Event Reporting Group 1 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 05.~~484219~~305847% Shifting Interest Delinquency/Loss Trigger Trigger Result Pass Group 2 Has Stepdown Occured? NO Cumulative Loss Trigger Trigger Result N/A Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Fail Threshold Value 3.~~335028~~395117% Calculated Value 37.~~552986~~902408% Trigger Event Trigger Result Fail

Delinquency Status - OTS Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 14 0 0 14 ~~148~~773,~~757~~115.1584 0.00 0.00 ~~148~~773,~~757~~115.1584 30 Days 4850 0 0 0 4850 1915,~~849~~529,~~888~~919.8740 0.00 0.00 0.00 1915,~~849~~529,~~888~~919.8740 60 Days 2338 0 01 0 2339 815,~~004~~060,~~079~~479.0275 0.00 0207,931.0075 0.00 815,~~004~~268,~~079~~411.0250 90 Days 310 02 1520 0 1832 ~~760~~4,~~779~~047,581.6224 0722,950.00 49,~~849~~024,~~875~~781.6526 0.00 513,~~610~~795,~~655~~312.2750 120 Days 4 0 121 16 0 1617 ~~2,005,352~~0.7400 0124,433.00 5,~~891~~970,~~443~~754.0902 0.00 76,~~896~~095,~~795~~187.8302 150 Days 02 0 215 0 217 0649,056.00 0.00 14,~~134~~837,~~543~~072.8879 0.00 15,~~134~~486,~~543~~128.8879 180+ Days 02 0 013 02 017 0815,752.0074 0.00 06,933,644.0047 0930,000.00 08,679,397.0021 Totals 78102 17 2965 02 ~~108~~176 3036,~~620~~102,~~100~~789.2513 ~~148~~1,~~757~~620,498.1584 1126,~~875~~974,~~862~~184.6229 0930,000.00 4265,~~644~~627,~~720~~472.0226 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.~~058617~~237389% 0.000000% 0.000000% 0.~~058617~~237389% 0.~~023648~~124668% 0.000000% 0.000000% 0.~~023648~~124668% 30 Days 2.~~813599~~967359% 0.000000% 0.000000% 0.000000% 2.~~813599~~967359% 32.~~155481~~504271% 0.000000% 0.000000% 0.000000% 32.~~155481~~504271% 60 Days 12.~~348183~~255193% 0.000000% 0.~~000000~~059347% 0.000000% 12.~~348183~~314540% 12.~~272386~~428571% 0.000000% 0.~~000000~~033530% 0.000000% 12.~~272386~~462101% 90 Days 0.~~175850~~593472% 0.~~000000~~118694% 01.~~879250~~186944% 0.000000% 1.~~055100~~899110% 0.~~120939~~652691% 0.~~000000~~116579% 01.~~770971~~455287% 0.000000% 02.~~891910~~224557% 120 Days 0.~~234467~~000000% 0.~~000000~~059347% 0.~~703400~~949555% 0.000000% 01.~~937866~~008902% 0.~~318785~~000000% 0.~~000000~~020065% 0.~~936546~~962811% 0.000000% 10.~~255331~~982877% 150 Days 0.~~000000~~118694% 0.000000% 0.~~117233~~890208% 0.000000% 01.~~117233~~008902% 0.~~000000~~104663% 0.000000% 0.~~180355~~780000% 0.000000% 0.~~180355~~884663% 180+ Days 0.~~000000~~118694% 0.000000% 0.~~000000~~771513% 0.~~000000~~118694% 01.~~000000~~008902% 0.~~000000~~131544% 0.000000% 01.~~000000~~118082% 0.~~000000~~149967% 01.~~000000~~399593% Totals 46.~~572098~~053412% 0.~~058617~~415430% 13.~~699883~~857567% 0.~~000000~~118694% 610.~~330598~~445104% 45.~~867591~~821740% 0.~~023648~~261313% 14.~~887872~~349711% 0.~~000000~~149967% 610.~~779111~~582731% 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 ~~455~~597,~~265~~346.8523

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 32 0 0 0 32 1562,~~177,300~~957.0045 0.00 0.00 0.00 1562,~~177,300~~957.0045 60 Days 12 0 01 0 13 ~~289~~1,~~500~~095,974.0087 0.00 0207,931.0075 0.00 ~~289~~1,~~500~~303,906.0062 90 Days 0 0 02 0 02 0.00 0.00 0816,800.00 0.00 0816,800.00 120 Days 0 0 01 0 01 0.00 0.00 0289,500.00 0.00 0289,500.00 150 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 4 0 04 0 48 1,~~466~~658,~~800~~932.0032 0.00 01,314,231.0075 0.00 12,~~466~~973,~~800~~164.0007 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~813008~~544959% 0.000000% 0.000000% 0.000000% 0.~~813008~~544959% 0.~~619556~~298088% 0.000000% 0.000000% 0.000000% 0.~~619556~~298088% 60 Days 0.~~271003~~544959% 0.000000% 0.~~000000~~272480% 0.000000% 0.~~271003~~817439% 0.~~152350~~580322% 0.000000% 0.~~000000~~110100% 0.000000% 0.~~152350~~690422% 90 Days 0.000000% 0.000000% 0.~~000000~~544959% 0.000000% 0.~~000000~~544959% 0.000000% 0.000000% 0.~~000000~~432498% 0.000000% 0.~~000000~~432498% 120 Days 0.000000% 0.000000% 0.~~000000~~272480% 0.000000% 0.~~000000~~272480% 0.000000% 0.000000% 0.~~000000~~153291% 0.000000% 0.~~000000~~153291% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~084011~~089918% 0.000000% 01.~~000000~~089918% 0.000000% 12.~~084011~~179837% 0.~~771906~~878409% 0.000000% 0.~~000000~~695889% 0.000000% 01.~~771906~~574299% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 - 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 14 0 0 14 ~~148~~773,~~757~~115.1584 0.00 0.00 ~~148~~773,~~757~~115.1584 30 Days 4548 0 0 0 4548 1814,~~672~~966,~~588~~961.8795 0.00 0.00 0.00 1814,~~672~~966,~~588~~961.8795 60 Days 2236 0 0 0 2236 713,~~714~~964,~~579~~504.0288 0.00 0.00 0.00 713,~~714~~964,~~579~~504.0288 90 Days 310 02 1518 0 1830 ~~760~~4,~~779~~047,581.6224 0722,950.00 48,~~849~~207,~~875~~981.6526 0.00 512,~~610~~978,~~655~~512.2750 120 Days 4 0 121 15 0 16 ~~2,005,352~~0.7400 0124,433.00 5,~~891~~681,~~443~~254.0902 0.00 75,~~896~~805,~~795~~687.8302 150 Days 02 0 215 0 217 0649,056.00 0.00 14,~~134~~837,~~543~~072.8879 0.00 15,~~134~~486,~~543~~128.8879 180+ Days 02 0 013 02 017 0815,752.0074 0.00 06,933,644.0047 0930,000.00 08,679,397.0021 Totals 7498 17 2961 02 ~~104~~168 2934,~~153~~443,~~300~~856.2581 ~~148~~1,~~757~~620,498.1584 1125,~~875~~659,~~862~~952.6254 0930,000.00 4162,~~177~~654,~~920~~308.0219 0-29 Days 0.~~074794~~303490% 0.000000% 0.000000% 0.~~074794~~303490% 0.~~033883~~179260% 0.000000% 0.000000% 0.~~033883~~179260% 30 Days 3.~~365744~~641882% 0.000000% 0.000000% 0.000000% 3.~~365744~~641882% 43.~~253073~~470350% 0.000000% 0.000000% 0.000000% 43.~~253073~~470350% 60 Days 12.~~645475~~731411% 0.000000% 0.000000% 0.000000% 12.~~645475~~731411% 13.~~757157~~237913% 0.000000% 0.000000% 0.000000% 13.~~757157~~237913% 90 Days 0.~~224383~~758725% 0.~~000000~~151745% 1.~~121915~~365706% 0.000000% 12.~~346298~~276176% 0.~~173283~~938502% 0.~~000000~~167629% 1.~~104661~~903163% 0.000000% 13.~~277944~~009294% 120 Days 0.~~299177~~000000% 0.~~000000~~075873% 01.~~897532~~138088% 0.000000% 1.~~196709~~213961% 0.~~456761~~000000% 0.~~000000~~028852% 1.~~341900~~317297% 0.000000% 1.~~798661~~346149% 150 Days 0.~~000000~~151745% 0.000000% 01.~~149589~~138088% 0.000000% 01.~~149589~~289833% 0.~~000000~~150495% 0.000000% 01.~~258416~~121559% 0.000000% 01.~~258416~~272054% 180+ Days 0.~~000000~~151745% 0.000000% 0.~~000000~~986343% 0.~~000000~~151745% 01.~~000000~~289833% 0.~~000000~~189146% 0.000000% 01.~~000000~~607686% 0.~~000000~~215637% 02.~~000000~~012469% Totals 57.~~534779~~435508% 0.~~074794~~531108% 24.~~169035~~628225% 0.~~000000~~151745% 712.~~778609~~746586% 67.~~640275~~986407% 0.~~033883~~375741% 25.~~704977~~949706% 0.~~000000~~215637% 914.~~379134~~527490% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~REO~~180+ ~~Detail~~Delinquency -Summary ~~All~~Summary ~~Mortgage~~Group ~~Loans~~1 inDays ~~REO~~Number ~~during~~of ~~Current~~Outstanding ~~Period~~Percentage ~~Summary~~of -Number Noof ~~REO~~Outstanding ~~Information~~Percentage toof ~~report~~Delinquent ~~this~~Loans ~~period.~~Actual ~~Group~~Balance(%) 1Loans -Actual NoBalance(%) ~~REO~~Balance($) ~~Information~~Balance($) to180 ~~report~~- ~~this~~209 ~~period~~16 7,896,795.83 ~~Group~~1.273 20 0.00 0.000 210 - No239 ~~REO~~1 ~~Information~~782,601.38 to0.126 ~~report~~0 ~~this~~0.00 ~~period~~0.000 Total 17 8,679,397.21 1.399 0 0.00 0.000

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~Group ~~Mortgage~~2 Days Number of Outstanding Percentage of Delinquent Loans inActual ~~REO~~Balance(%) ~~during~~Balance($) ~~Current~~180 ~~Period~~- ~~Month~~209 ~~Loan~~16 ~~First~~7,896,795.83 ~~Original~~1.831 ~~Loan~~210 ~~Entered~~- ~~Payment~~239 ~~LTV~~1 at782,601.38 ~~Principal~~0.181 ~~Group~~Total ~~Number~~17 ~~REO~~8,679,397.21 ~~Date~~2.012 ~~State~~This ~~Origination~~report ~~Balance~~includes Noall ~~REO~~loans ~~Loans~~greater ~~this~~than ~~Period~~180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Loan~~History* ~~Detail~~New -REO ~~All~~Loans ~~Mortgage~~Month REO Percentage Loans in REO ~~during~~1 ~~Current~~Jan-07 ~~Period~~0.000% ~~(continued)~~Original Principal Balance 565,200.00 Feb-07 0.000% Current ~~Paid~~Actual Balance 565,200.00 Mar-07 0.000% Apr-07 0.000% Current ~~Approximate~~REO ~~Loan~~Total May-07 0.000% Loans in REO 2 Jun-07 0.000% Original Principal Balance 930,000.00 Jul-07 0.000% Current Actual ToBalance ~~Months~~930,000.00 ~~Loan~~Aug-07 ~~Delinquent~~0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.058% Dec-07 0.150% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group ~~Number~~1 - No REO Information to report this period. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-07 0.000% Original Principal Balance ~~Date~~565,200.00 ~~Delinquent~~Feb-07 ~~Rate~~0.000% ~~Interest~~Current NoActual Balance 565,200.00 Mar-07 0.000% Apr-07 0.000% Current REO Total May-07 0.000% Loans ~~this~~in ~~Period~~REO 2 Jun-07 0.000% Original Principal Balance 930,000.00 Jul-07 0.000% Current Actual Balance 930,000.00 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.084% Dec-07 0.216% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Summary~~REO 12Loan ~~Month~~Detail ~~Foreclosure~~- History*All ~~New~~Mortgage ~~Foreclosure~~ Loans ~~Month Foreclosure Percentage Loans~~ in ~~Foreclosure~~REO 15during ~~Nov-06 0.000% Original Principal Balance 5,471,430.00 Dec-06 0.000%~~ Current ~~Actual~~Period ~~Balance~~Month ~~5,467,533.75~~Loan ~~Jan-07~~First ~~0.000% Feb-07 0.000% Current Foreclosure Total Mar-07 0.000% Loans in Foreclosure 29 Apr-07 0.000%~~ Original ~~Principal~~Loan ~~Balance~~Entered ~~11,886,860.00~~Payment ~~May-07~~LTV 0.000% Current Actual Balance 11,875,862.62 Jun-07 0.000% Jul-07 0.000% Aug-07 0.055% Sep-07 1.013% Oct-07 1.888% *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.~~Principal Group 1Number -REO NoDate ~~Foreclosure~~State ~~Information~~Origination toBalance ~~report this period.~~ Group 2 120500889769 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 15~~ Nov-062007 ~~0.000% Original Principal Balance 5,471,430.00 Dec~~01-~~06 0.000% Current Actual Balance 5,467,533.75~~ Jan-072007 ~~0.000%~~VA ~~Feb-07 0~~80.~~000%~~00 ~~Current Foreclosure Total Mar-07 0.000% Loans in Foreclosure 29 Apr-07 0.000% Original Principal Balance 11~~364,~~886,860~~800.00 ~~May-07~~Group ~~0.000%~~2 ~~Current~~0500941959 ~~Actual Balance 11,875,862.62 Jun~~Dec-072007 ~~0.000% Jul~~01-~~07 0.000% Aug~~Apr-072007 ~~0.078%~~CA ~~Sep-07 1~~80.~~450%~~00 ~~Oct-07 2~~565,200.~~705% *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.~~00

~~Foreclosure~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period ~~Month~~(continued) ~~Loan~~Current ~~First~~Paid ~~Original~~Current Approximate Loan ~~Entered~~Actual ~~Payment~~To ~~LTV~~Months atLoan ~~Principal~~Delinquent Group Number FCBalance Date ~~State~~Delinquent ~~Origination~~Rate ~~Balance~~Interest Group 2 0409263708 Sep-2007 01-Jul-2006 FL 75.00 165,000.00 Group 2 0409405650 Oct-2007 01-Nov-2006 CA 80.00 618,350.00 Group 2 0411551900 Oct-2007 01-Jan-2007 FL 80.00 332,000.00 Group 2 0411551985 Oct-2007 01-Jan-2007 MI 95.00 147,250.00 Group 2 0500871395 Oct-2007 01-Jan-2007 FL 80.00 784,000.00 Group 2 0500884263 Sep-2007 01-Jan-2007 IL 80.00 360,000.00 Group 2 0500889769 ~~Sep-2007 01-Jan-2007 VA 80.00~~ 364,800.00 ~~Group 2 0500891671 Sep-2007~~ 01-~~Jan~~Apr-2007 MN6 807.00875% ~~116~~16,~~000~~226.00 Group 2 0500892046 Aug-2007 01-Jan-2007 UT 80.00 352,000.00 Group 2 0500895601 Oct-2007 01-Jan-2007 NV 80.00 640,000.00 Group 2 0500899542 Oct-2007 01-Jan-2007 MD 77.64 125,000.00 Group 2 0500899606 Sep-2007 01-Nov-2006 NY 80.00 508,000.00 Group 2 0500912929 Oct-2007 01-Feb-2007 CA 80.00 584,000.00 Group 2 0500913202 Oct-2007 01-Mar-2007 IL 80.00 156,800.00 Group 2 0500915486 Oct-2007 01-Feb-2007 NV 79.99 177,750.00 Group 2 0500919719 Sep-2007 01-Jan-2007 FL 74.99 201,650.00 Group 2 0500930341 Oct-2007 01-Feb-2007 AZ 80.00 188,080.00 Group 2 0500938802 Sep-2007 01-Jan-2007 CA 75.00 937,500.00 Group 2 0500941959 ~~Sep-2007 01-Apr-2007 CA 80.00~~ 565,200.00 ~~Group 2 0700458070 Oct-2007~~ 01-Apr-2007 NJ6 806.00625% ~~500~~21,~~000~~018.00 Group 2 0700468647 Sep-2007 01-Jan-2007 CA 80.00 384,000.00 Group 2 0700495181 Sep-2007 01-Feb-2007 FL 80.00 720,000.00 Group 2 0700501102 Oct-2007 01-Mar-2007 MN 80.00 479,200.00 Group 2 0700501887 Oct-2007 01-Mar-2007 NJ 100.00 420,000.00 Group 2 0700501994 Sep-2007 01-Mar-2007 NJ 80.00 452,000.00 Group 2 0700503189 Sep-2007 01-Apr-2007 CT 80.00 623,200.00 Group 2 0700504310 Oct-2007 01-Apr-2007 DE 80.00 200,000.00 Group 2 0700505413 Sep-2007 01-Apr-2007 NY 80.00 666,080.00 Group 2 0700521093 Oct-2007 01-May-2007 FL 85.00 119,000.0041

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Loan~~History* ~~Detail~~New -Foreclosure ~~All~~Loans ~~Mortgage~~Month Foreclosure Percentage Loans in Foreclosure ~~during~~20 ~~Current~~Jan-07 ~~Period~~0.000% ~~(continued)~~Original ~~Current~~Principal ~~Paid~~Balance ~~Current~~8,850,650.00 ~~Approximate~~Feb-07 ~~Loan~~0.000% Current Actual ToBalance ~~Months~~8,849,696.73 ~~Loan~~Mar-07 ~~Delinquent~~0.000% ~~Group~~Apr-07 ~~Number~~0.000% ~~Balance~~Current ~~Date~~Foreclosure ~~Delinquent~~Total ~~Rate~~May-07 ~~Interest~~0.000% ~~Group~~Loans 2in ~~0409263708~~Foreclosure ~~164,943.28~~65 01Jun-~~May-2007~~07 ~~3 8~~0.~~250~~000% ~~5,498.15~~Original ~~Group~~Principal 2Balance ~~0409405650 618~~26,~~350~~988,378.00 01Jul-~~May-2007~~07 ~~3 6~~0.~~625~~000% ~~16,424.95~~Current ~~Group~~Actual 2Balance ~~0411551900 332~~26,~~000~~974,184.0029 01Aug-~~May-2007~~07 ~~3 8~~0.~~375~~055% ~~11,066~~Sep-07 1.65013% ~~Group~~Oct-07 ~~2 0411551985 146,783~~1.72888% 01Nov-~~May-2007~~07 3 8.~~375~~096% Dec-07 4~~,886~~.43350% ~~Group~~*The 2text ~~0500871395~~reported ~~782,601.38~~in ~~01-Mar-2007~~the 5above ~~8.625%~~table ~~27,242.69~~is ~~Group~~presented 2graphically ~~0500884263~~on ~~359,162.42~~the ~~01-Apr-2007~~monthly 4bond ~~8.750%~~remittance ~~12,697~~report.45 ~~Group~~The 2monthly ~~0500889769~~bond ~~364,800.00~~remittance ~~01-Apr-2007~~report 4can ~~7.875%~~be ~~11,590~~viewed online at www.00ctslink.com. Group 21 ~~0500891671~~12 ~~116,000.00~~Month ~~01-Apr-2007~~Foreclosure 4History* ~~7.750%~~New ~~3,625.00~~Foreclosure ~~Group~~Loans 2Month ~~0500892046~~Foreclosure ~~351,942.50~~Percentage ~~01-Mar-2007~~Loans 5in 7Foreclosure 2 Jan-07 0.~~250~~000% ~~10,265.00~~Original ~~Group~~Principal 2Balance ~~0500895601 640~~768,000.00 01Feb-~~May-2007~~07 ~~3 7~~0.~~375~~000% ~~19,000.00~~Current ~~Group~~Actual 2Balance ~~0500899542 124~~767,~~526~~931.4875 01Mar-~~May-2007~~07 ~~3 7~~0.~~625~~000% ~~3,820~~Apr-07 0.83000% ~~Group~~Current 2Foreclosure ~~0500899606~~Total ~~505,702~~May-07 0.30000% ~~01-Apr-2007~~Loans in Foreclosure 4 7Jun-07 0.~~500~~000% ~~15,240.66~~Original ~~Group~~Principal 2Balance ~~0500912929 584~~1,~~000~~314,300.00 01Jul-~~May-2007~~07 ~~3 7~~0.~~625~~000% ~~17,945.80~~Current ~~Group~~Actual 2Balance ~~0500913202 156~~1,~~474~~314,231.1475 01Aug-~~May-2007~~07 ~~3 7~~0.~~875~~000% ~~4,964~~Sep-07 0.26000% ~~Group~~Oct-07 20.000% ~~0500915486~~Nov-07 ~~177,750~~0.00288% 01Dec-~~May-2007~~07 ~~3 8~~0.~~000~~696% ~~5,739.85~~*The ~~Group~~text 2reported ~~0500919719~~in ~~201,650.00~~the ~~01-Apr-2007~~above 4table ~~8.250%~~is ~~6,721.65~~presented ~~Group~~graphically 2on ~~0500930341~~the ~~188,080.00~~monthly ~~01-May-2007~~bond 3remittance 5report.~~375%~~ ~~4,016.30~~The ~~Group~~monthly 2bond ~~0500938802~~remittance ~~935,144.64~~report ~~01-Apr-2007~~can 4be ~~8.375%~~viewed ~~31,597~~online at www.13ctslink.com. Group 2 ~~0500941959~~12 ~~565,200.00~~Month ~~01-Apr-2007~~Foreclosure 4History* ~~6.625%~~New ~~15,013.15~~Foreclosure ~~Group~~Loans 2Month ~~0700458070~~Foreclosure ~~500,000.00~~Percentage ~~01-May-2007~~Loans 3in 7Foreclosure 18 Jan-07 0.~~500~~000% ~~15,104.15~~Original ~~Group~~Principal 2Balance ~~0700468647 384~~8,~~000~~082,650.00 01Feb-~~Apr-2007~~07 ~~4 7~~0.~~500~~000% ~~11,600.00~~Current ~~Group~~Actual 2Balance ~~0700495181 718~~8,~~503~~081,764.7398 01Mar-07 0.000% Apr-~~2007~~07 ~~4 7~~0.~~875~~000% ~~22,778.88~~Current ~~Group~~Foreclosure 2Total ~~0700501102~~May-07 ~~477,968~~0.03000% ~~01-May-2007~~Loans 3in 6Foreclosure 61 Jun-07 0.~~803~~000% ~~13,027.71~~Original ~~Group~~Principal 2Balance ~~0700501887 420~~25,~~000~~674,078.00 01Jul-~~May-2007~~07 ~~3 8~~0.~~375~~000% ~~13,168.75~~Current ~~Group~~Actual 2Balance ~~0700501994 452~~25,~~000~~659,952.0054 01Aug-~~Apr-2007~~07 ~~4 7~~0.~~750~~078% ~~14,125~~Sep-07 1.00450% ~~Group~~Oct-07 2 ~~0700503189 623,200~~.00705% 01Nov-~~Apr-2007~~07 4 7.~~625~~322% ~~19,150~~Dec-07 5.45950% ~~Group~~*The 2text ~~0700504310~~reported ~~200,000.00~~in ~~01-May-2007~~the 3above ~~7.625%~~table ~~6,145.80~~is ~~Group~~presented 2graphically ~~0700505413~~on ~~666,080.00~~the ~~01-Apr-2007~~monthly 4bond ~~7.875%~~remittance ~~21,161~~report.90 ~~Group~~The 2monthly ~~0700521093~~bond ~~119,000.00~~remittance ~~01-May-2007~~report 3can ~~7.750%~~be ~~3,619~~viewed online at www.55ctslink.com.

~~Summary~~Foreclosure 12Loan ~~Month~~Detail ~~Bankruptcy~~- History*All ~~New~~Mortgage ~~Bankruptcy~~ Loans in Foreclosure during Current Period Month ~~Bankruptcy~~Loan ~~Percentage~~First ~~Loans~~Original inLoan ~~Bankruptcy~~Entered 0Payment LTV at Principal Group Number FC Date State Origination Balance Group 1 0407098373 Nov-062007 001-Apr-2006 FL 80.~~000%~~00 ~~Original~~256,800.00 ~~Principal~~Group ~~Balance~~1 00408645862 Nov-2007 01-Aug-2006 FL 94.92 289,500.00 Group 1 0410621726 Dec-062007 001-Nov-2006 CA 80.00 208,000%.00 ~~Current~~Group ~~Actual~~1 ~~Balance~~0700507893 0Dec-2007 01-May-2007 UT 80.00 ~~Jan~~560,000.00 Group 2 0409263708 Sep-072007 001-Jul-2006 FL 75.00 165,000%.00 ~~Feb~~Group 2 0409405650 Oct-072007 001-Nov-2006 CA 80.00 618,350.00 Group 2 0410543693 Dec-2007 01-Jan-2007 CA 80.00 444,000%.00 ~~Current~~Group ~~Bankruptcy~~2 ~~Total~~0410966976 Dec-2007 01-Mar-072007 0VA 80.00 525,950.00 Group 2 0411005547 Dec-2007 01-Mar-2007 FL 75.00 291,750.00 Group 2 0411108560 Nov-2007 01-Mar-2007 OR 80.00 216,000%.00 ~~Loans~~Group in2 ~~Bankruptcy~~0411535731 1Nov-2007 01-Apr-072007 0CA 80.00 259,600.00 Group 2 0411551900 Oct-2007 01-Jan-2007 FL 80.00 332,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0411551913 ~~149~~Nov-2007 01-Dec-2006 KY 95.00 193,800.00 Group 2 0411551985 Dec-2007 01-Jan-2007 MI 95.00 147,250.00 Group 2 0411784373 Dec-2007 01-Mar-2007 AZ 80.00 457,700.00 Group 2 0411784382 Dec-2007 01-Apr-2007 CA 80.00 533,600.00 ~~May~~Group 2 0411914347 Nov-072007 001-Mar-2007 IL 80.00 960,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0500860580 ~~148~~Nov-2007 01-Nov-2006 FL 80.00 532,~~757~~000.1500 ~~Jun~~Group 2 0500870396 Nov-072007 001-Nov-2006 FL 78.00 273,000%.00 ~~Jul~~Group 2 0500871395 Oct-072007 001-Jan-2007 FL 80.00 784,000%.00 ~~Aug~~Group 2 0500883706 Dec-072007 001-Dec-2006 CA 79.00 632,000%.00 Group 2 0500884263 Sep-072007 001-Jan-2007 IL 80.~~024%~~00 360,000.00 Group 2 0500891671 Sep-2007 01-Jan-2007 MN 80.00 116,000.00 Group 2 0500895601 Oct-072007 001-Jan-2007 NV 80.~~024%~~00 *The640,000.00 ~~text~~Group ~~reported~~2 in0500897752 ~~the~~Dec-2007 ~~above~~01-Jan-2007 ~~table~~MD is80.00 ~~presented~~192,000.00 ~~graphically~~Group on2 ~~the~~0500899606 ~~monthly~~Sep-2007 ~~bond~~01-Nov-2006 ~~remittance~~NY ~~report~~80.00 ~~The~~508,000.00 ~~monthly~~Group ~~bond~~2 ~~remittance~~0500901658 ~~report~~Nov-2007 ~~can~~01-Jan-2007 beNH ~~viewed~~80.00 ~~online~~352,800.00 atGroup ~~www~~2 0500911136 Dec-2007 01-Feb-2007 FL 80.~~ctslink~~00 343,200.~~com~~00 Group 2 0500911346 Nov-2007 01-Mar-2007 NJ 80.00 496,000.00 Group 12 0500912898 Nov-2007 No01-Feb-2007 ~~Bankruptcy~~NV ~~Information~~80.00 to327,894.00 ~~report~~Group ~~this~~2 ~~period~~0500912929 Oct-2007 01-Feb-2007 CA 80.00 584,000.00 Group 2 120500913202 ~~Month~~Oct-2007 ~~Bankruptcy~~01-Mar-2007 History*IL ~~New~~80.00 ~~Bankruptcy~~156,800.00 ~~Loans~~Group ~~Month~~2 ~~Bankruptcy~~0500915486 ~~Percentage~~Oct-2007 ~~Loans~~01-Feb-2007 inNV ~~Bankruptcy~~79.99 0177,750.00 ~~Nov~~Group 2 0500917988 Dec-062007 001-Mar-2007 CA 80.00 392,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0500919276 0Dec-2007 01-Mar-2007 CA 80.00 600,000.00 Group 2 0500919719 Sep-2007 01-Jan-2007 FL 74.99 201,650.00 Group 2 0500920465 Nov-2007 01-Mar-2007 FL 75.00 762,000.00 Group 2 0500920808 Dec-062007 001-Feb-2007 FL 71.43 1,000%,000.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0500927793 0Dec-2007 01-Mar-2007 NV 80.00 ~~Jan~~520,000.00 Group 2 0500929080 Nov-072007 001-Mar-2007 CO 75.00 213,000%.00 ~~Feb~~Group 2 0500929113 Nov-072007 001-Mar-2007 CO 75.00 231,000%.00 ~~Current~~Group ~~Bankruptcy~~2 ~~Total~~0500930074 Dec-2007 01-Mar-072007 0NV 80.00 264,000%.00 ~~Loans~~Group in2 ~~Bankruptcy~~0500930341 1Oct-2007 01-Feb-2007 AZ 80.00 188,080.00 Group 2 0500938802 Sep-2007 01-Jan-2007 CA 75.00 937,500.00 Group 2 0500941159 Nov-2007 01-Apr-072007 0NV 80.00 450,400.00 Group 2 0500956828 Dec-2007 01-Apr-2007 CA 80.00 212,000%.00 ~~Original~~Group ~~Principal~~2 ~~Balance~~0700458070 ~~149~~Oct-2007 01-Apr-2007 NJ 80.00 500,~~600~~000.00 ~~May~~Group 2 0700468647 Sep-072007 001-Jan-2007 CA 80.00 384,000%.00 ~~Current~~Group ~~Actual~~2 ~~Balance~~0700478307 ~~148~~Nov-2007 01-Feb-2007 FL 80.00 163,~~757~~200.1500 ~~Jun~~Group 2 0700495181 Sep-072007 001-Feb-2007 FL 80.00 720,000%.00 ~~Jul~~Group 2 0700498332 Nov-072007 001-Apr-2007 PA 80.00 111,920.00 Group 2 0700500324 Nov-2007 01-Mar-2007 NY 80.00 560,000%.00 ~~Aug~~Group 2 0700501102 Oct-072007 001-Mar-2007 MN 80.00 479,200.00 Group 2 0700501887 Oct-2007 01-Mar-2007 NJ 100.00 420,000%.00 Group 2 0700501899 Dec-2007 01-Mar-2007 FL 80.00 344,000.00 Group 2 0700501994 Sep-072007 001-Mar-2007 NJ 80.~~034%~~00 452,000.00 Group 2 0700503189 Sep-2007 01-Apr-2007 CT 80.00 623,200.00 Group 2 0700504310 Oct-072007 001-Apr-2007 DE 80.~~034%~~00 *The200,000.00 ~~text~~Group ~~reported~~2 in0700505244 ~~the~~Dec-2007 ~~above~~01-Apr-2007 ~~table~~CA is80.00 ~~presented~~624,000.00 ~~graphically~~Group on2 ~~the~~0700505413 ~~monthly~~Sep-2007 ~~bond~~01-Apr-2007 ~~remittance~~NY ~~report~~80.00 ~~The~~666,080.00 ~~monthly~~Group ~~bond~~2 ~~remittance~~0700508213 ~~report~~Nov-2007 ~~can~~01-Apr-2007 beMA ~~viewed~~80.00 ~~online~~508,000.00 atGroup ~~www~~2 0700511596 Nov-2007 01-Apr-2007 IL 90.~~ctslink~~00 418,604.~~com~~00 Group 2 0700512518 Dec-2007 01-Apr-2007 CA 80.00 559,200.00 Group 2 0700512759 Nov-2007 01-May-2007 FL 80.00 229,600.00 Group 2 0700521093 Oct-2007 01-May-2007 FL 85.00 119,000.00

~~Bankruptcy~~Foreclosure Loan Detail - All Mortgage Loans in ~~Bankruptcy~~Foreclosure during Current Period ~~Group~~(continued) ~~Loan~~Current ~~Month~~Paid Current Approximate Loan ~~First~~Actual ~~State~~To ~~LTV~~Months atLoan ~~Original~~Delinquent Group Number ~~Entered~~Balance ~~Payment~~Date ~~Origination~~Delinquent ~~Principal~~Rate ~~Bankruptcy~~Interest ~~Date~~Group ~~Balance~~1 0407098373 256,800.00 01-Jul-2007 3 7.250% 7,356.25 Group 1 0408645862 289,500.00 01-Jun-2007 4 7.375% 10,132.50 Group 1 0410621726 207,931.75 01-Aug-2007 2 ~~0500911269~~7.875% ~~Sep~~5,199.14 Group 1 0700507893 560,000.00 01-Jul-2007 3 6.375% 14,000.00 Group 2 0409263708 164,943.28 01-~~Feb~~May-2007 FL5 808.250% 7,697.41 Group 2 0409405650 618,350.00 ~~149~~01-May-2007 5 6.625% 22,994.93 Group 2 0410543693 443,985.00 01-Jul-2007 3 5.990% 10,618.65 Group 2 0410966976 525,902.98 01-Jul-2007 3 5.875% 12,325.85 Group 2 0411005547 291,749.99 01-Jul-2007 3 6.875% 8,053.50 Group 2 0411108560 216,000.00 01-Jun-2007 4 7.125% 7,425.00 Group 2 0411535731 259,600.00 01-Jun-2007 4 7.375% 9,248.28 Group 2 0411551900 332,000.00 01-May-2007 5 8.375% 15,493.31 Group 2 0411551913 193,800.00 01-Jun-2007 4 8.125% 7,509.78 Group 2 0411551985 146,783.72 01-May-2007 5 8.375% 6,836.48 Group 2 0411784373 457,699.96 01-Jul-2007 3 7.000% 12,968.20 Group 2 0411784382 533,599.01 01-Jul-2007 3 5.750% 12,339.50 Group 2 0411914347 960,000.00 01-Apr-2007 6 8.000% 43,680.00 Group 2 0500860580 532,000.00 01-Jun-2007 4 8.000% 20,615.04 Group 2 0500870396 273,000.00 01-Jul-2007 3 7.250% 7,962.50 Group 2 0500871395 782,601.38 01-Mar-2007 7 8.625% 38,115.81 Group 2 0500883706 632,000.00 01-Jul-2007 3 7.250% 18,433.30 Group 2 0500884263 359,162.42 01-Apr-2007 6 8.750% 17,765.55 Group 2 0500891671 116,000.00 01-Apr-2007 6 7.750% 5,075.00 Group 2 0500895601 640,000.00 01-May-2007 5 7.375% 26,600.00 Group 2 0500897752 192,000.00 01-Jul-2007 3 8.625% 6,700.00 Group 2 0500899606 505,702.30 01-Apr-2007 6 7.500% 21,319.95 Group 2 0500901658 351,461.15 01-Jun-2007 4 8.375% 14,254.68 Group 2 0500911136 343,200.00 01-Jul-2007 3 7.625% 10,546.25 Group 2 0500911346 496,000.00 01-Jun-2007 4 7.625% 18,290.04 Group 2 0500912898 327,875.27 01-Jun-2007 4 7.125% 11,270.70 Group 2 0500912929 584,000.00 01-May-2007 5 7.625% 25,124.12 Group 2 0500913202 156,474.14 01-May-2007 5 7.875% 6,944.98 Group 2 0500915486 177,750.00 01-May-2007 5 8.000% 8,035.79 Group 2 0500917988 392,000.00 01-Jul-2007 3 7.375% 11,637.50 Group 2 0500919276 600,000.00 01-Jul-2007 3 7.500% 18,125.00 Group 2 0500919719 201,650.00 01-Apr-2007 6 8.250% 9,410.31 Group 2 0500920465 761,722.19 01-Jun-2007 4 8.750% 32,373.18 Group 2 0500920808 1,000,000.00 01-Jul-2007 3 8.750% 35,416.70 Group 2 0500927793 519,644.32 01-Jul-2007 3 7.875% 16,509.55 Group 2 0500929080 213,000.00 01-Jun-2007 4 8.375% 8,653.08 Group 2 0500929113 231,000.00 01-Jun-2007 4 8.375% 9,384.36 Group 2 0500930074 264,000.00 01-Jul-2007 3 7.000% 7,424.56 Group 2 0500930341 188,080.00 01-May-2007 5 5.375% 5,622.82 Group 2 0500938802 935,144.64 01-Apr-2007 6 8.375% 44,206.78 Group 2 0500941159 450,400.00 01-Jun-2007 4 7.625% 16,608.54 Group 2 0500956828 212,000.00 01-Jul-2007 3 5.875% 4,968.75 Group 2 0700458070 500,000.00 01-May-2007 5 7.500% 21,145.81 Group 2 0700468647 384,000.00 01-Apr-2007 6 7.500% 16,240.00 Group 2 0700478307 162,506.54 01-Jun-2007 4 6.875% 5,371.25 Group 2 0700495181 718,503.73 01-Apr-2007 6 7.875% 31,867.35 Group 2 0700498332 111,723.62 01-May-2007 5 6.750% 4,225.00 Group 2 0700500324 560,000.00 01-Jun-2007 4 7.750% 21,000.00 Group 2 0700501102 477,968.03 01-May-2007 5 6.803% 18,222.64 Group 2 0700501887 420,000.00 01-May-2007 5 8.375% 18,436.25 Group 2 0700501899 344,000.00 01-Jul-2007 3 7.875% 10,929.15 Group 2 0700501994 452,000.00 01-Apr-2007 6 7.750% 19,775.00 Group 2 0700503189 623,200.00 01-Apr-2007 6 7.625% 26,810.63 Group 2 0700504310 200,000.00 01-May-2007 5 7.625% 8,604.12 Group 2 0700505244 624,000.00 01-Jul-2007 3 8.375% 21,125.00 Group 2 0700505413 666,080.00 01-Apr-2007 6 7.875% 29,626.66 Group 2 0700508213 508,000.00 01-Jun-2007 4 7.875% 19,367.52 Group 2 0700511596 417,888.87 01-Jun-2007 4 8.835% 17,536.09 Group 2 0700512518 559,200.00 01-Jul-2007 3 7.750% 17,475.00 Group 2 0700512759 229,600.00 01-Apr-2007 6 8.250% 10,714.69 Group 2 0700521093 119,000.00 01-May-2007 5 7.750% 5,067.37

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy ~~Detail~~History* -New ~~All~~Bankruptcy ~~Mortgage~~Loans Month Bankruptcy Percentage Loans in Bankruptcy ~~during~~2 ~~Current~~Jan-07 ~~Period~~0.000% ~~(continued)~~Original ~~Group~~Principal ~~Loan~~Balance 771,200.00 Feb-07 0.000% Current ~~Paid~~Actual ToBalance ~~Months~~771,200.00 Mar-07 0.000% Apr-07 0.000% Current ~~Approximate~~Bankruptcy ~~Number~~Total ~~Actual~~May-07 ~~Date~~0.000% ~~Delinquent~~Loans ~~Loan~~in ~~Rate~~Bankruptcy ~~Delinquent~~7 Jun-07 0.000% Original Principal Balance ~~Interest~~1,622,160.00 Jul-07 0.000% Current Actual Balance 1,620,498.84 Aug-07 0.000% Sep-07 0.024% Oct-07 0.024% Nov-07 0.136% Dec-07 0.261% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 - No Bankruptcy Information to report this period. Group 2 ~~0500911269~~12 ~~148~~Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Jan-07 0.000% Original Principal Balance 771,~~757~~200.1500 01Feb-~~Sep~~07 0.000% Current Actual Balance 771,200.00 Mar-~~2007~~07 0.000% Apr-07 0.000% Current Bankruptcy Total May-07 0.000% Loans in Bankruptcy 7 Jun-07 0.~~875~~000% Original Principal Balance 1,~~891~~622,160.1500 Jul-07 0.000% Current Actual Balance 1,620,498.84 Aug-07 0.000% Sep-07 0.034% Oct-07 0.034% Nov-07 0.195% Dec-07 0.376% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Realized~~Bankruptcy ~~Loss~~ Detail ~~Report~~ - All Mortgage Loans ~~with~~in ~~Losses~~Bankruptcy during Current Period ~~Summary~~Group #Loan ~~Loans~~Month ~~Prior~~Loan ~~Realized~~First ~~Current~~State ~~with~~LTV ~~Actual~~at ~~Loss/(Gain)~~Original ~~Loss~~Number ~~Group~~Entered ~~Losses~~Payment ~~Balance~~Origination ~~Amount~~Principal ~~Percentage~~Bankruptcy Date Balance Group 12 00500899542 0Nov-2007 01-Jan-2007 MD 77.64 125,000.00 0Group 2 0500911269 Sep-2007 01-Feb-2007 FL 80.00 0149,600.~~000%~~00 Group 2 10500914573 ~~189,045~~Nov-2007 01-Feb-2007 NJ 80.8300 20156,~~596~~720.9000 0Group 2 0500917573 Nov-2007 01-Feb-2007 AZ 80.~~005%~~00 ~~Total~~259,890.00 1Group ~~189~~2 0500925207 Dec-2007 01-Mar-2007 FL 80.00 208,~~045~~000.8300 20Group 2 0500951238 Nov-2007 01-May-2007 CO 79.88 159,~~596~~750.9000 0Group 2 0500951245 Dec-2007 01-Apr-2007 AZ 80.~~003%~~00 563,200.00

~~Realized~~Bankruptcy ~~Loss Loan~~ Detail ~~Report~~ - All Mortgage Loans ~~With~~in ~~Losses~~Bankruptcy during Current Period ~~Original~~(continued) ~~Current~~Group Loan ~~Principal~~Current ~~Note~~Paid ~~LTV~~To atMonths ~~Original~~Current ~~Group~~Approximate Number ~~Balance~~Actual Date Delinquent Loan Rate ~~State~~Delinquent ~~Origination~~Balance ~~Term~~Interest Group 2 ~~0700460511~~0500899542 ~~189~~124,~~600~~433.00 01-Jun-2007 4 7.625% MA4,579.74 80Group 2 0500911269 148,539.46 01-Nov-2007 0 7.875% 1,888.38 Group 2 0500914573 156,711.38 01-Nov-2007 0 8.625% 2,187.43 Group 2 0500917573 259,865.00 ~~360~~01-Nov-2007 0 7.750% 3,248.30 Group 2 0500925207 208,000.00 01-Oct-2007 0 7.625% 2,556.68 Group 2 0500951238 159,750.00 01-Jul-2007 3 7.625% 4,909.00 Group 2 0500951245 563,200.00 01-Jul-2007 3 7.375% 16,720.00

Realized Loss ~~Loan~~ Detail Report - Loans ~~With~~with Losses during Current Period ~~(continued)~~Summary ~~Prior~~# ~~Cumulative~~Loans ~~Loan~~Prior ~~Actual~~ Realized ~~Realized~~Current ~~Group~~with ~~Number~~Actual ~~Balance~~ Loss/(Gain) Loss~~/(Gain)~~ Group Losses Balance Amount Percentage Group 1 0 0.00 0.00 0.000% Group 2 ~~0700460511~~1 ~~189~~220,~~045~~000.00 83,790.25 200.019% Total 1 220,~~596~~000.9000 2083,~~596~~790.9025 0.014%

Realized Loss ~~Report~~Loan -Detail ~~Collateral~~Report Summary MDR SDA Current Month 0.030% Current Month 2.321% 3 Month Average 0.010% 3 Month Average 0.774% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-~~2006~~ ~~N/A~~Loans ~~N/A~~With ~~Nov-2006~~Losses ~~N/A~~during 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 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.030% N/A Oct-2007 2.321% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Cumulative Loss Severity Current ~~Month~~Period ~~0.357%~~Original Current ~~Month~~Loan ~~10.895%~~Principal 3Note ~~Month~~LTV Average 0.119% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Cumulative Loss Severity: 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 0.000% N/A Jun-2007 N/A N/A Jul-2007 0.000% N/A Jul-2007 N/A N/A Aug-2007 0.000% N/A Aug-2007 N/A N/A Sep-2007 0.000% N/A Sep-2007 N/A N/A Oct-2007 0.357% N/A Oct-2007 10.895% 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~~Original ~~bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com.~~ Group 1Number -Balance NoRate ~~Realized~~State ~~Loss~~Origination ~~Information~~Term ~~to report this period.~~ Group 2 ~~MDR~~0500897833 ~~SDA Current Month 0.043% Current Month 3.352% 3 Month Average 0.014% 3 Month Average 1.117% 12 Month Average 0.~~220,000~~% 12 Month Average 0~~.~~000%~~00 ~~MDR: Current vs~~5. 12mo Average* SDA: 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 0.000750% ~~N/A~~CA ~~Jun-2007 0~~80.~~000%~~00 N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.043% N/A Oct-2007 3.352% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Cumulative Loss Severity Current Month 0.510% Current Month 10.895% 3 Month Average 0.170% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Cumulative Loss Severity: 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 0.000% N/A Jun-2007 N/A N/A Jul-2007 0.000% N/A Jul-2007 N/A N/A Aug-2007 0.000% N/A Aug-2007 N/A N/A Sep-2007 0.000% N/A Sep-2007 N/A N/A Oct-2007 0.510% N/A Oct-2007 10.895% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum (Realized Losses) / Sum (Ending Actual Balance for loans that have experienced a loss).240

~~Prepayment~~Realized ~~Detail~~Loss -Loan ~~Prepayments~~Detail ~~during~~Report ~~Current~~- ~~Period Summary~~ Loans ~~Paid~~With InLosses ~~Full~~during ~~Repurchased~~Current ~~Loans~~Period ~~Original~~(continued) ~~Current~~Prior ~~Original~~Cumulative ~~Current~~Loan ~~Principal~~Actual ~~Scheduled~~Realized ~~Principal~~Realized ~~Scheduled~~ Group ~~Count~~Number Balance ~~Balance~~Loss/(Gain) ~~Count~~Loss/(Gain) ~~Balance Balance~~ Group 12 10500897833 ~~525~~220,~~600.00 525,~~000.00 ~~0 0.00 0.00 Group 2 7 2~~83,~~600,205~~790.5725 283,~~596,728~~790.~~10 0 0.00 0.00 Total 8 3,125,805.57 3,121,728.10 0 0.00 0.00~~25

~~Prepayment~~Realized ~~Detail~~Loss Report - ~~Prepayments~~Collateral ~~during~~Summary MDR SDA Current ~~Period~~Month 0.035% Current Month 2.178% 3 Month Average 0.022% 3 Month Average 1.500% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.030% N/A Oct-2007 2.321% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.035% N/A Dec-2007 2.178% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Current Month 0.422% Current Month (~~continued~~Cumulative) ~~Summary~~25.520% ~~Substitution~~3 ~~Loans~~Month ~~Liquidated~~Average ~~Loans~~0.259% ~~Curtailments~~3 ~~Original~~Month Average (Cumulative) 15.770% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A CDR: Current ~~Original~~vs. 12mo Average* Loss Severity: Curr Month(Cum) vs. 12mo Avg.(Cum) Severity* Month Current ~~Principal~~12mo ~~Scheduled~~Avg. ~~Principal~~Month ~~Scheduled~~Current ~~Curtailment~~12mo ~~Group~~Avg. ~~Count~~Jan-2007 ~~Balance~~N/A ~~Balance~~N/A ~~Count~~Jan-2007 ~~Balance~~N/A ~~Balance~~N/A ~~Amount~~Feb-2007 ~~Group~~N/A 1N/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 0.000% N/A Jun-2007 0.00000% N/A Jul-2007 0.00000% N/A Jul-2007 0.000% N/A Aug-2007 0.00000% N/A Aug-2007 0.00000% ~~9,478~~N/A Sep-2007 0.54000% N/A Sep-2007 0.000% N/A Oct-2007 0.357% N/A Oct-2007 10.895% N/A Nov-2007 0.000% N/A Nov-2007 10.895% N/A Dec-2007 0.422% N/A Dec-2007 25.520% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 - No Realized Loss Information to report this period. Group 2 MDR SDA Current Month 0.051% Current Month 3.153% 3 Month Average 0.00031% 3 Month Average 2.168% 12 Month Average 0.00000% 112 ~~189,600~~Month Average 0.00000% ~~188,333~~MDR: Current vs.07 ~~63,320~~12mo Average* SDA: Current vs.35 ~~Total~~12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 0.00000% N/A Jul-2007 0.00000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.043% N/A Oct-2007 3.352% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.051% N/A Dec-2007 3.153% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Current Month 0.605% Current Month (Cumulative) 25.520% 3 Month Average 0.372% 3 Month Average (Cumulative) 15.770% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A CDR: Current vs. 12mo Average* Loss Severity: Curr Month(Cum) vs. 12mo Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.510% N/A Oct-2007 10.895% N/A Nov-2007 0.000% N/A Nov-2007 10.895% N/A Dec-2007 0.605% N/A Dec-2007 25.520% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): Sum(Beg Scheduled Balance of Liquidated Loans) / Sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) ~~189,600~~SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.0002) ~~188,333~~else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.076 ~~72,798~~else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.896 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum(All Realized Losses) / Sum(Actual Liquidated Balance for loans that have experienced a loss). 3 Month Average and 12 Month Average will not have values until the 3rd and 12th month respectively.

Prepayment ~~Loan~~ Detail - Prepayments during Current Period ~~First~~Summary ~~Original~~Loans ~~Loan~~Paid ~~LTV~~In atFull ~~Payment~~Repurchased ~~Principal~~Loans ~~Prepayment~~Original ~~Group~~Current ~~Number~~Original ~~State~~Current ~~Origination~~Principal ~~Date~~Scheduled ~~Balance~~Principal ~~Amount~~Scheduled Group 1Count ~~0411914294~~Balance CABalance ~~80.00~~Count ~~01-May-2007~~Balance ~~525,600.00~~Balance ~~525,000.00~~ Group 21 ~~0411023079~~1 ~~WI 83.10 01-Jan-2007 357~~1,~~328.57 354~~000,~~032.86 Group 2 0411536751 CA 61.94 01-Apr-2007 991,~~000.00 ~~990~~1,~~566~~000,000.~~68 Group 2 0411551885 IL 95.~~00 ~~01-Oct-2006~~0 ~~244,625~~0.00 ~~244,625~~0.00 Group 2 ~~0500933763~~10 ~~NJ 90.00 01-Mar-2007 139~~3,~~500.00 139~~563,~~500~~625.00 ~~Group 2 0500955161 NV 80.00 01-Apr-2007 310~~3,~~952.00 310~~546,~~952~~840.0009 ~~Group~~0 ~~2 0700460511 MA 80~~0.00 ~~01-Jan-2007 189,600~~0.00 ~~188,187.79~~Total ~~Group~~11 ~~2 0700502111 NJ 80.00 01-Mar-2007 252~~4,~~000~~563,625.00 ~~251~~4,~~978~~546,840.2509 ~~Group~~0 ~~2 0700506830 NJ 80~~0.00 ~~01-Mar-2007 304,800~~0.00 ~~304,800.00~~

Prepayment ~~Loan~~ Detail - Prepayments during Current Period (continued) ~~Current~~Summary ~~Loan~~Substitution ~~PIF~~Loans ~~Months~~Liquidated ~~Loan~~Loans Curtailments Original ~~Group~~Current ~~Number~~Original ~~Type~~Current ~~Delinquent~~Principal ~~Rate~~Scheduled ~~Term~~Principal ~~Seasoning~~Scheduled Curtailment Group 1Count ~~0411914294~~Balance ~~Loan~~Balance ~~Paid~~Count inBalance ~~Full~~Balance 0Amount ~~8.000% 240 5~~ Group 21 ~~0411023079 Loan Paid in Full~~ 0 70.~~625%~~00 ~~360 9 Group 2 0411536751 Loan Paid in Full~~ 0 6.~~500%~~00 ~~240 6 Group 2 0411551885 Loan Paid in Full~~ 0 80.~~750%~~00 ~~300 12 Group 2 0500933763 Loan Paid in Full~~ 0.00 816,442.~~375%~~34 ~~240 7~~ Group 2 ~~0500955161~~0 ~~Loan Paid in Full~~ 0.00 70.~~125%~~00 ~~240~~1 6220,000.00 ~~Group~~220,000.00 ~~2 0700460511 Liquidation 3 7~~23,879.~~625%~~56 ~~360~~Total 90 ~~Group 2 0700502111 Loan Paid in Full~~ 0.00 80.~~750%~~00 ~~240~~1 7220,000.00 ~~Group 2 0700506830 Loan Paid in Full 0 7~~220,000.~~375%~~00 ~~240 7~~40,321.90

Prepayment ~~Penalty~~Loan Detail - ~~Prepayment~~Prepayments ~~Penalty Paid~~ during Current Period ~~Prepayment~~First ~~Prepayment~~Original ~~Summary~~ Loan ~~Prior~~LTV ~~Penalty~~at ~~Penalty~~Payment ~~Count~~Principal Prepayment Group Number State Origination Date Balance Amount ~~Waived~~ Group 1 00411784689 0CA 51.28 01-Apr-2007 1,000,000.00 01,000,000.00 0Group 2 0411023039 FL 80.00 01-Dec-2006 559,975.00 551,657.75 Group 2 10411551873 ~~990~~OH 80.00 01-Oct-2006 136,~~566~~000.6800 25134,~~765~~211.9376 0Group 2 0411551968 OH 90.00 ~~Total~~01-Jan-2007 148,600.00 ~~990~~48,~~566~~223.6822 25Group 2 0411686028 CA 75.00 01-May-2007 543,~~765~~750.9300 0540,746.55 Group 2 0500891931 NY 80.00 01-Feb-2007 480,000.00 477,116.57 Group 2 0500897833 CA 80.00 01-Jan-2007 220,000.00 220,000.00 Group 2 0500930618 NY 79.89 01-Mar-2007 377,300.00 377,276.55 Group 2 0500954254 FL 80.00 01-Apr-2007 196,000.00 196,000.00 Group 2 0700503742 IL 80.00 01-Mar-2007 740,000.00 739,666.43 Group 2 0700516407 NH 80.00 01-May-2007 232,000.00 232,000.00 Group 2 0700517337 OR 55.62 01-May-2007 250,000.00 248,605.83

Prepayment ~~Penalty~~ Loan Detail - ~~Prepayment~~Prepayments ~~Penalty Paid~~ during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 0411784689 Loan Paid Inin ~~Prepayment~~Full ~~Prepayment~~0 6.625% 240 8 Group 2 0411023039 Loan Paid in Full ~~Prior~~0 ~~Penalty~~7.000% ~~Penalty~~360 12 Group ~~Number~~2 ~~Date~~0411551873 ~~Balance~~Loan ~~Amount~~Paid ~~Waived~~in Full 0 7.000% 360 14 Group 2 ~~0411536751~~0411551968 Loan Paid in Full 0 8.375% 360 11 Group 2 0411686028 Loan Paid in Full 0 8.000% 360 7 Group 2 0500891931 Loan Paid in Full 0 8.500% 360 10~~/10/2007~~ ~~990,566~~Group 2 0500897833 Liquidation 1 5.68750% ~~25,765~~240 11 Group 2 0500930618 Loan Paid in Full 0 7.93750% 240 9 Group 2 0500954254 Loan Paid in Full 0 8.00125% 240 8 Group 2 0700503742 Loan Paid in Full 0 7.750% 240 9 Group 2 0700516407 Loan Paid in Full 0 7.375% 240 7 Group 2 0700517337 Loan Paid in Full (1) 6.375% 240 7

~~Summary~~Prepayment ~~SMM~~Penalty ~~CPR~~Detail ~~PSA~~- ~~Current~~Prepayment ~~Month~~Penalty ~~0.535%~~Paid ~~Current~~during ~~Month 6.233%~~ Current ~~Month~~Period ~~405.448%~~Prepayment 3Prepayment ~~Month~~Summary ~~Average~~Loan ~~1.092%~~Prior 3Penalty ~~Month~~Penalty ~~Average~~Count ~~12.257%~~Balance 3Amount ~~Month~~Waived Average 961.392% 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 11.413% N/A Jun-2007 1,543.316% N/A Jul-2007 11.754% N/A Jul-2007 1,250.822% N/A Aug-2007 14.956% N/A Aug-2007 1,313.068% N/A Sep-2007 15.582% N/A Sep-2007 1,165.660% N/A Oct-2007 6.233% N/A Oct-2007 405.448% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 ~~SMM CPR PSA Current Month~~ 0~~.281%~~ ~~Current Month 3.315% Current Month 210.841% 3 Month Average~~ 0.~~357%~~00 ~~3 Month Average 4.199% 3 Month Average 315.600% 12 Month Average~~ 0.~~000%~~00 ~~12 Month Average~~ 0.~~000%~~00 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 10.150% N/A Jun-2007 1,318.013% N/A Jul-2007 3.962% N/A Jul-2007 407.502% N/A Aug-2007 4.717% N/A Aug-2007 402.778% N/A Sep-2007 4.567% N/A Sep-2007 333.181% N/A Oct-2007 3.315% N/A Oct-2007 210.841% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 ~~SMM~~0 ~~CPR PSA Current Month~~ 0.~~645%~~00 ~~Current Month 7~~0.~~467%~~00 ~~Current Month 490~~0.~~483%~~00 3Total ~~Month Average 1.404% 3 Month Average 15.437% 3 Month Average 1,226.299% 12 Month Average~~ 0~~.000%~~ ~~12 Month Average~~ 0.~~000%~~00 ~~12 Month Average~~ 0.~~000%~~00 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 11.932% N/A Jun-2007 1,641.674% N/A Jul-2007 14.816% N/A Jul-2007 1,599.948% N/A Aug-2007 18.943% N/A Aug-2007 1,683.270% N/A Sep-2007 19.900% N/A Sep-2007 1,505.144% N/A Oct-2007 7.467% N/A Oct-2007 490.483% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.~~2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))~~00

~~Modifications~~Prepayment ~~Beginning~~Penalty Loan Detail - Prepayment Penalty Paid during Current ~~Loan~~Period ~~Scheduled~~Paid ~~Scheduled~~In ~~Prior~~Prepayment ~~Modified~~Prepayment Loan Full Prior ~~Modified~~Penalty Penalty Group Number ~~Balance~~Date Balance ~~Rate~~Amount ~~Rate~~Waived ~~Payment Payment~~ No ~~Modifications~~Prepayment Penalties this Period

Prepayment Rates

Interest Rate Stratification Summary Group 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.000 0 0.00 0.000 0 0.00 0.000 3.000 3.249 1 231,997.30 0.037 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 25 6,070,~~646~~113.2987 0.~~965~~979 0 0.00 0.000 3.750 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.249 1 ~~533~~531,~~057~~485.3318 0.~~085~~086 0 0.00 0.000 4.250 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.749 1 182,354.00 0.029 0 0.00 0.000 4.750 4.999 4 3,~~271~~270,~~567~~039.1389 0.~~520~~527 2 1,837,720.00 0.~~967~~973 5.000 5.249 13 6,~~100~~099,~~448~~373.7194 0.~~970~~984 11 5,~~196~~195,~~328~~253.7194 2.~~735~~751 5.250 5.499 4543 2321,~~045~~648,~~194~~846.5399 3.~~664~~492 22 13,~~592~~579,~~227~~243.2365 7.~~154~~191 5.500 5.749 3231 14,~~903~~443,~~346~~795.3755 2.~~370~~330 13 8,~~354~~353,~~635~~615.1263 4.~~397~~424 5.750 5.999 8180 35,~~760~~526,~~266~~673.0795 5.~~686~~730 35 17,~~356~~349,~~554~~076.1871 9.~~135~~187 6.000 6.249 8483 4544,~~001~~131,~~300~~639.7513 7.~~155~~118 32 20,~~097~~089,~~824~~368.3081 10.~~577~~638 6.250 6.499 ~~189~~187 89,~~951~~505,~~200~~240.3100 14.~~302~~436 103 60,~~967~~958,~~621~~633.7126 32.~~087~~280 6.500 6.749 ~~155~~154 6059,~~924~~888,989.0400 9.~~687~~659 6463 3130,~~548~~539,~~550~~657.4878 16.~~604~~172 6.750 6.999 180 61,~~057~~038,~~611~~514.1681 9.~~708~~845 43 17,~~117~~109,~~016~~749.3899 9.~~009~~060 7.000 7.249 ~~114~~111 3332,~~296~~490,~~512~~422.6568 5.~~294~~240 2019 5,~~887~~779,~~121~~098.2600 3.~~098~~060 7.250 7.499 ~~144~~143 49,~~380~~867,~~924~~367.4006 78.~~851~~043 10 2,836,439.57 1.~~493~~502 7.500 7.749 163 53,~~997~~126,~~432~~589.1290 8.~~585~~569 7 3,435,~~852~~606.1704 1.~~808~~819 7.750 7.999 ~~153~~150 5149,~~367~~905,~~344~~232.3084 8.~~167~~049 4 1,409,931.75 0.~~742~~747 8.000 8.249 9996 26,~~933~~051,~~001~~109.8443 4.~~282~~202 2 ~~167~~166,~~018~~762.6889 0.088 8.250 8.499 8887 26,~~358~~298,~~540~~571.3893 4.~~191~~242 1 202,457.45 0.107 8.500 8.749 6765 2120,~~491~~625,~~001~~470.3252 3.~~417~~327 0 0.00 0.000 8.750 8.999 67 19,~~096~~088,~~743~~201.97 3.~~036~~079 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 0 0.00 0.000 0 0.00 0.000 Total 1,~~706~~685 ~~628~~620,~~955~~022,~~479~~029.9794 100.000 ~~369~~367 ~~190~~188,~~007~~842,~~298~~615.9947 100.000

Interest Rate Stratification (continued) Group 2 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 3.000 0 0.00 0.000 3.000 3.249 1 231,997.30 0.~~053~~054 3.250 3.499 0 0.00 0.000 3.500 3.749 25 6,070,~~646~~113.2987 1.~~383~~408 3.750 3.999 0 0.00 0.000 4.000 4.249 1 ~~533~~531,~~057~~485.3318 0.~~121~~123 4.250 4.499 0 0.00 0.000 4.500 4.749 1 182,354.00 0.042 4.750 4.999 2 1,~~433~~432,~~847~~319.1389 0.~~327~~332 5.000 5.249 2 904,120.00 0.~~206~~210 5.250 5.499 2321 98,~~452~~069,~~967~~603.3034 21.~~154~~872 5.500 5.749 1918 6,~~548~~090,~~711~~179.2592 1.~~492~~412 5.750 5.999 4645 18,~~403~~177,~~711~~597.8924 4.~~193~~216 6.000 6.249 5251 24,~~903~~042,~~476~~270.4532 5.~~673~~576 6.250 6.499 8684 28,~~983~~546,~~578~~606.6074 6.~~603~~621 6.500 6.749 91 29,~~376~~349,~~438~~331.5622 6.~~692~~807 6.750 6.999 137 43,~~940~~928,~~594~~764.7882 10.~~010~~188 7.000 7.249 9492 2726,~~409~~711,~~391~~324.3968 6.~~244~~195 7.250 7.499 ~~134~~133 4647,~~544~~030,~~484~~927.8349 10.~~604~~908 7.500 7.749 156 5049,~~561~~690,~~579~~983.9586 11.~~519~~524 7.750 7.999 ~~149~~146 4948,~~957~~495,~~412~~301.5509 11.~~381~~247 8.000 8.249 9794 2625,~~765~~884,~~983~~346.1654 6.~~098~~003 8.250 8.499 8786 26,~~156~~096,~~082~~114.9348 56.~~959~~052 8.500 8.749 6765 2120,~~491~~625,~~001~~470.3252 4.~~896~~784 8.750 8.999 67 19,~~096~~088,~~743~~201.97 4.~~351~~427 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 0 0.00 0.000 Total 1,~~337~~318 ~~438~~431,~~948~~179,~~180~~414.9847 100.000

Filing Compare · Adjustable Rate Mortgage Loan Trust 2007-2