10-D 1 arm07001_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: 333-135481-14 Adjustable Rate Mortgage Trust 2007-1 (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) 54-2198903 54-2198904 54-2198905 (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 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2-1 _____ _____ __X___ ____________ 3-A-2-2 _____ _____ __X___ ____________ 3-A-3 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ C-B-1 _____ _____ __X___ ____________ C-B-2 _____ _____ __X___ ____________ C-B-3 _____ _____ __X___ ____________ C-B-4 _____ _____ __X___ ____________ C-B-5 _____ _____ __X___ ____________ C-B-6 _____ _____ __X___ ____________ 5-A-1 _____ _____ __X___ ____________ 5-A-2-1 _____ _____ __X___ ____________ 5-A-2-2 _____ _____ __X___ ____________ 5-A-3-1 _____ _____ __X___ ____________ 5-A-3-2 _____ _____ __X___ ____________ 5-A-4 _____ _____ __X___ ____________ 5-M-1 _____ _____ __X___ ____________ 5-M-2 _____ _____ __X___ ____________ 5-M-3 _____ _____ __X___ ____________ 5-M-4 _____ _____ __X___ ____________ 5-M-5 _____ _____ __X___ ____________ 5-M-6 _____ _____ __X___ ____________ 5-M-7 _____ _____ __X___ ____________ 5-M-8 _____ _____ __X___ ____________ 5-M-9 _____ _____ __X___ ____________ 5-M-10 _____ _____ __X___ ____________ 5-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 2007-1. 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 2007-1, 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 2007-1 (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 2007-1, 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 2007-1 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 007037AA2 0911/2830/2007 5.~~71175~~69738% 5654,~~000~~206,~~518~~349.5800 ~~266~~257,~~535~~361.2774 1-A-2 007037BM5 0911/2830/2007 5.~~71175~~69738% 3,~~669~~551,~~213~~657.7887 1716,~~463~~862.6862 2-A-1 007037AB0 0911/2830/2007 5.~~95447~~95367% ~~164~~162,~~038~~502,~~534~~912.2152 ~~813~~806,~~829~~241.2206 3-A-1 007037AC8 0911/2830/2007 6.~~18764~~18718% 81,~~672~~245,~~385~~147.9857 ~~421~~418,~~123~~898.7692 3-A-2-1 007037BN3 0911/2830/2007 6.~~18764~~18718% 35,~~976~~506,~~494~~820.6084 ~~185~~183,~~504~~072.0370 3-A-2-2 007037BP8 0911/2830/2007 6.~~18764~~18718% 53,~~987~~986,~~910~~969.6138 278,~~375~~356.5111 3-A-3 007037BQ6 0911/2830/2007 6.~~18764~~18718% 11,~~247~~188,~~349~~513.9465 57,~~994~~687.2283 4-A-1 007037AD6 0911/2830/2007 5.~~94991~~94590% ~~110~~109,~~749~~370,~~508~~495.8834 ~~548~~541,~~936~~921.3726 4-A-2 007037BR4 0911/2830/2007 5.~~94991~~94590% 7,~~257~~167,~~647~~277.4984 35,~~972~~513.9524 C-B-1 007037BE3 0911/2830/2007 6.~~00872~~00580% 13,~~376~~372,~~924~~987.9241 66,~~972~~929.3957 C-B-2 007037BF0 0911/2830/2007 6.~~00872~~00580% 8,~~821~~818,~~377~~781.6710 44,~~164~~136.7652 C-B-3 007037BG8 0911/2830/2007 6.~~00872~~00580% 4,~~560~~559,~~542~~199.3697 22,~~832~~818.6303 C-B-4 007037AU8 0911/2830/2007 6.~~00872~~00580% 4,~~560~~559,~~542~~199.3697 22,~~832~~818.6303 C-B-5 007037AW4 0911/2830/2007 6.~~00872~~00580% 3,~~651~~650,~~430~~356.9616 18,~~281~~269.1142 C-B-6 007037AY0 0911/2830/2007 6.~~00872~~00580% 2,430,~~886~~171.9643 12,~~170~~162.3860 5-A-1 007037AE4 1012/24/2007 54.~~28125~~93313% ~~233~~229,~~709~~748,~~388~~826.6151 1944,~~028,564~~387.7688 5-A-2-1 007037AF1 1012/24/2007 54.~~25125~~90313% ~~106~~104,861,~~043~~064.7995 ~~467~~428,~~628~~412.3858 5-A-2-2 007037BH6 1012/24/2007 5.~~36125~~01313% 11,156,000.00 4946,~~841~~600.7565 5-A-3-1 007037BJ2 1012/24/2007 54.~~27125~~92313% ~~186~~183,~~948~~780,~~441~~315.7724 ~~821~~753,~~209~~901.9890 5-A-3-2 007037BK9 1012/24/2007 54.~~29125~~94313% 4544,~~377~~608,~~568~~576.9481 ~~200~~183,~~086~~736.7229 5-A-4 007037BL7 1012/24/2007 54.~~33125~~98313% 6463,~~895~~795,~~678~~922.9971 ~~288~~264,~~312~~892.5751 5-M-1 007037AG9 1012/24/2007 5.~~40125~~05313% 11,022,000.00 4946,~~610~~408.4827 5-M-2 007037AH7 1012/24/2007 5.~~43125~~08313% 11,022,000.00 4946,~~886~~683.0380 5-M-3 007037AJ3 1012/24/2007 5.~~53125~~18313% 6,125,000.00 2826,~~232~~452.4287 5-M-4 007037AK0 1012/24/2007 5.~~63125~~28313% 5,307,000.00 2423,~~904~~362.2026 5-M-5 007037AL8 1012/24/2007 5.~~65125~~30313% 5,307,000.00 2423,~~992~~450.6571 5-M-6 007037AM6 1012/24/2007 5.~~71125~~36313% 4,899,000.00 2321,~~316~~892.1875 5-M-7 007037AN4 1012/24/2007 6.~~38125~~03313% 4,082,000.00 2120,~~706~~520.8961 5-M-8 007037AP9 1012/24/2007 6.~~73125~~38313% 4,082,000.00 2221,~~897~~711.4707 5-M-9 007037AQ7 1012/24/2007 7.~~38125~~03313% 4,082,000.00 2523,~~108~~921.5593 5-M-10 007037AR5 1012/24/2007 7.~~38125~~03313% 4,082,000.00 2523,~~108~~921.5593 5-X 007037BA1 1012/24/2007 0.00000% 7,756,348.00 1659,~~184,223~~776.6935 P 007037BC7 1012/24/2007 0.00000% 0.00 1522,~~877~~557.1998 AR 007037AS3 1012/24/2007 0.00000% 0.00 0.00 ARL 007037AT1 1012/24/2007 0.00000% 0.00 0.00 Totals 1,~~278~~261,~~715~~833,~~739~~894.4027 76,~~164~~365,~~497~~641.3799

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 ~~194~~945,~~837~~530.2328 0.00 5553,~~805~~260,~~681~~818.3572 ~~461~~1,~~372~~202,892.5002 0.00 1-A-2 1261,~~765~~952.9415 0.00 3,~~656~~489,~~447~~705.8472 3078,~~229~~814.6277 0.00 2-A-1 ~~520~~932,~~423~~809.2986 0.00 ~~163~~161,~~518~~570,~~110~~102.9366 1,~~334~~739,~~252~~050.5192 0.00 3-A-1 ~~275~~894,~~862~~894.4253 0.00 8180,~~396~~350,~~523~~253.5604 ~~696~~1,~~986~~313,793.1845 0.00 3-A-2-1 ~~303~~600,~~262~~000.3900 0.00 3534,~~673~~906,~~232~~820.2184 ~~488~~783,~~766~~072.4270 0.00 3-A-2-2 ~~607~~385,751.7422 0.00 53,~~987~~601,~~302~~218.8716 ~~278~~664,~~983~~107.2533 0.00 3-A-3 37123,~~989~~238.8462 0.00 11,~~209~~065,~~360~~275.1004 95180,~~984~~926.0645 0.00 4-A-1 ~~756~~553,~~568~~271.0179 0.00 ~~109~~108,~~992~~817,~~940~~223.8755 1,~~305~~095,~~504~~193.3805 0.00 4-A-2 4936,~~579~~257.4906 0.00 7,~~208~~131,~~068~~020.0078 8571,~~552~~770.4430 0.00 C-B-1 12,~~958~~003.3353 0.00 13,~~374~~370,~~966~~983.5989 68,~~930~~933.7210 0.00 C-B-2 1,~~291~~321.4122 0.00 8,~~820~~817,~~086~~459.2688 45,~~456~~457.1774 0.00 C-B-3 ~~667~~683.6505 0.00 4,~~559~~558,~~874~~516.7291 23,~~500~~501.2808 0.00 C-B-4 ~~667~~683.6505 0.00 4,~~559~~558,~~874~~516.7291 23,~~500~~501.2808 0.00 C-B-5 ~~534~~546.5689 0.00 3,~~650~~649,~~896~~809.4127 18,~~815~~816.6731 0.00 C-B-6 ~~355~~364.8709 070,605.0026 2,~~430~~359,~~531~~202.09 12,526.2569 070,605.0026 5-A-1 13,~~551~~319,~~970~~919.8583 0.00 ~~232~~226,~~157~~428,~~417~~906.7667 24,~~580~~264,~~535~~307.6171 0.00 5-A-2-1 ~~783~~1,~~704~~676,471.1348 0.00 ~~106~~103,~~077~~184,~~339~~593.6647 12,~~251~~104,~~332~~884.5106 0.00 5-A-2-2 0.00 0.00 11,156,000.00 4946,~~841~~600.7565 0.00 5-A-3-1 12,~~241~~655,~~450~~664.0598 0.00 ~~185~~181,~~706~~124,~~991~~650.7226 23,~~062~~409,~~660~~566.0388 0.00 5-A-3-2 ~~301~~644,~~334~~603.3451 0.00 4543,~~076~~963,~~234~~973.6030 ~~501~~828,~~421~~339.0680 0.00 5-A-4 ~~430~~921,~~946~~864.3377 0.00 6462,~~464~~874,~~732~~057.6694 ~~719~~1,~~258~~186,757.9028 0.00 5-M-1 0.00 0.00 11,022,000.00 4946,~~610~~408.4827 0.00 5-M-2 0.00 0.00 11,022,000.00 4946,~~886~~683.0380 0.00 5-M-3 0.00 0.00 6,125,000.00 2826,~~232~~452.4287 0.00 5-M-4 0.00 0.00 5,307,000.00 2423,~~904~~362.2026 0.00 5-M-5 0.00 0.00 5,307,000.00 2423,~~992~~450.6571 0.00 5-M-6 0.00 0.00 4,899,000.00 2321,~~316~~892.1875 0.00 5-M-7 0.00 0.00 4,082,000.00 2120,~~706~~520.8961 0.00 5-M-8 0.00 0.00 4,082,000.00 2221,~~897~~711.4707 0.00 5-M-9 0.00 0.00 4,082,000.00 2523,~~108~~921.5593 0.00 5-M-10 0.00 0.00 4,082,000.00 2523,~~108~~921.5593 0.00 5-X 0.00 0.00 7,756,348.00 1659,~~184,223~~776.6935 0.00 P 0.00 0.00 0.00 1522,~~877~~557.1998 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 613,~~466~~757,~~777~~831.5291 070,605.0026 1,~~272,~~248,~~961~~005,457.9210 1320,~~631~~123,~~274~~473.8990 070,605.0026 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 61,278,000.00 5654,~~000~~206,~~518~~349.5800 7,~~293~~353.0519 ~~187~~938,~~544~~177.1809 0.00 1-A-2 4,015,000.00 3,~~669~~551,~~213~~657.7887 ~~477~~481.8579 1261,~~288~~470.1036 0.00 2-A-1 177,895,000.00 ~~164~~162,~~038~~502,~~534~~912.2152 28,~~282~~565.7248 ~~492~~904,~~140~~244.5738 0.00 3-A-1 90,783,000.00 81,~~672~~245,~~385~~147.9857 78,~~962~~057.8102 ~~267~~886,~~899~~837.6052 0.00 3-A-2-1 40,000,000.00 35,~~976~~506,~~494~~820.6084 85,~~753~~401.7299 ~~294~~594,~~508~~598.6701 0.00 3-A-2-2 60,000,000.00 53,~~987~~986,~~910~~969.6138 173,473.5404 ~~590~~382,278.2019 0.00 3-A-3 12,502,000.00 11,~~247~~188,~~349~~513.9465 1,~~096~~109.5856 36122,~~893~~129.2606 0.00 4-A-1 117,225,000.00 ~~110~~109,~~749~~370,~~508~~495.8834 2122,~~864~~174.8262 ~~734~~531,~~703~~097.1917 0.00 4-A-2 7,682,000.00 7,~~257~~167,~~647~~277.4984 1,~~432~~453.8515 4834,~~146~~803.6491 0.00 C-B-1 13,390,000.00 13,~~376~~372,~~924~~987.9241 12,~~958~~003.3353 0.00 0.00 C-B-2 8,830,000.00 8,~~821~~818,~~377~~781.6710 1,~~291~~321.4122 0.00 0.00 C-B-3 4,565,000.00 4,~~560~~559,~~542~~199.3697 ~~667~~683.6505 0.00 0.00 C-B-4 4,565,000.00 4,~~560~~559,~~542~~199.3697 ~~667~~683.6505 0.00 0.00 C-B-5 3,655,000.00 3,~~651~~650,~~430~~356.9616 ~~534~~546.5689 0.00 0.00 C-B-6 2,433,263.00 2,430,~~886~~171.9643 ~~355~~364.8709 0.00 0.00 5-A-1 269,630,000.00 ~~233~~229,~~709~~748,~~388~~826.6151 0.00 13,~~551~~319,~~970~~919.8583 0.00 5-A-2-1 125,000,000.00 ~~106~~104,861,~~043~~064.7995 0.00 ~~783~~1,~~704~~676,471.1348 0.00 5-A-2-2 11,156,000.00 11,156,000.00 0.00 0.00 0.00 5-A-3-1 215,682,000.00 ~~186~~183,~~948~~780,~~441~~315.7724 0.00 12,~~241~~655,~~450~~664.0598 0.00 5-A-3-2 52,352,000.00 4544,~~377~~608,~~568~~576.9481 0.00 ~~301~~644,~~334~~603.3451 0.00 5-A-4 74,870,000.00 6463,~~895~~795,~~678~~922.9971 0.00 ~~430~~921,~~946~~864.3377 0.00 5-M-1 11,022,000.00 11,022,000.00 0.00 0.00 0.00 5-M-2 11,022,000.00 11,022,000.00 0.00 0.00 0.00 5-M-3 6,125,000.00 6,125,000.00 0.00 0.00 0.00 5-M-4 5,307,000.00 5,307,000.00 0.00 0.00 0.00 5-M-5 5,307,000.00 5,307,000.00 0.00 0.00 0.00 5-M-6 4,899,000.00 4,899,000.00 0.00 0.00 0.00 5-M-7 4,082,000.00 4,082,000.00 0.00 0.00 0.00 5-M-8 4,082,000.00 4,082,000.00 0.00 0.00 0.00 5-M-9 4,082,000.00 4,082,000.00 0.00 0.00 0.00 5-M-10 4,082,000.00 4,082,000.00 0.00 0.00 0.00 5-X 7,757,684.52 7,756,348.00 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 1,425,276,047.52 1,~~278~~261,~~715~~833,~~739~~894.4027 8283,~~657~~671.4167 613,~~384~~674,~~120~~160.1126 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 ~~194~~945,~~837~~530.2328 5553,~~805~~260,~~681~~818.3572 0.~~91069685~~86916705 ~~194~~945,~~837~~530.2328 1-A-2 0.00 1261,~~765~~952.9415 3,~~656~~489,~~447~~705.8472 0.~~91069685~~86916705 1261,~~765~~952.9415 2-A-1 0.00 ~~520~~932,~~423~~809.2986 ~~163~~161,~~518~~570,~~110~~102.9366 0.~~91918329~~90823296 ~~520~~932,~~423~~809.2986 3-A-1 0.00 ~~275~~894,~~862~~894.4253 8180,~~396~~350,~~523~~253.5604 0.~~89660535~~88508039 ~~275~~894,~~862~~894.4253 3-A-2-1 0.00 ~~303~~600,~~262~~000.3900 3534,~~673~~906,~~232~~820.2184 0.~~89183081~~87267052 ~~303~~600,~~262~~000.3900 3-A-2-2 0.00 ~~607~~385,751.7422 53,~~987~~601,~~302~~218.8716 0.~~89978838~~89335364 ~~607~~385,751.7422 3-A-3 0.00 37123,~~989~~238.8462 11,~~209~~065,~~360~~275.1004 0.~~89660535~~88508039 37123,~~989~~238.8462 4-A-1 0.00 ~~756~~553,~~568~~271.0179 ~~109~~108,~~992~~817,~~940~~223.8755 0.~~93830617~~92827659 ~~756~~553,~~568~~271.0179 4-A-2 0.00 4936,~~579~~257.4906 7,~~208~~131,~~068~~020.0078 0.~~93830617~~92827659 4936,~~579~~257.4906 C-B-1 0.00 12,~~958~~003.3353 13,~~374~~370,~~966~~983.5989 0.~~99887727~~99857983 12,~~958~~003.3353 C-B-2 0.00 1,~~291~~321.4122 8,~~820~~817,~~086~~459.2688 0.~~99887727~~99857983 1,~~291~~321.4122 C-B-3 0.00 ~~667~~683.6505 4,~~559~~558,~~874~~516.7291 0.~~99887727~~99857983 ~~667~~683.6505 C-B-4 0.00 ~~667~~683.6505 4,~~559~~558,~~874~~516.7291 0.~~99887727~~99857983 ~~667~~683.6505 C-B-5 0.00 ~~534~~546.5689 3,~~650~~649,~~896~~809.4127 0.~~99887727~~99857983 ~~534~~546.5689 C-B-6 070,605.0026 ~~355~~70,969.8735 2,~~430~~359,~~531~~202.09 0.~~99887726~~96956313 ~~355~~364.8709 5-A-1 0.00 13,~~551~~319,~~970~~919.8583 ~~232~~226,~~157~~428,~~417~~906.7667 0.~~86102221~~83977638 13,~~551~~319,~~970~~919.8583 5-A-2-1 0.00 ~~783~~1,~~704~~676,471.1348 ~~106~~103,~~077~~184,~~339~~593.6647 0.~~84861872~~82547675 ~~783~~1,~~704~~676,471.1348 5-A-2-2 0.00 0.00 11,156,000.00 1.00000000 0.00 5-A-3-1 0.00 12,~~241~~655,~~450~~664.0598 ~~185~~181,~~706~~124,~~991~~650.7226 0.~~86102221~~83977638 12,~~241~~655,~~450~~664.0598 5-A-3-2 0.00 ~~301~~644,~~334~~603.3451 4543,~~076~~963,~~234~~973.6030 0.~~86102221~~83977638 ~~301~~644,~~334~~603.3451 5-A-4 0.00 ~~430~~921,~~946~~864.3377 6462,~~464~~874,~~732~~057.6694 0.~~86102221~~83977638 ~~430~~921,~~946~~864.3377 5-M-1 0.00 0.00 11,022,000.00 1.00000000 0.00 5-M-2 0.00 0.00 11,022,000.00 1.00000000 0.00 5-M-3 0.00 0.00 6,125,000.00 1.00000000 0.00 5-M-4 0.00 0.00 5,307,000.00 1.00000000 0.00 5-M-5 0.00 0.00 5,307,000.00 1.00000000 0.00 5-M-6 0.00 0.00 4,899,000.00 1.00000000 0.00 5-M-7 0.00 0.00 4,082,000.00 1.00000000 0.00 5-M-8 0.00 0.00 4,082,000.00 1.00000000 0.00 5-M-9 0.00 0.00 4,082,000.00 1.00000000 0.00 5-M-10 0.00 0.00 4,082,000.00 1.00000000 0.00 5-X 0.00 0.00 7,756,348.00 0.99982772 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 070,605.0026 613,~~466~~828,~~777~~437.5217 1,~~272,~~248,~~961~~005,457.9210 0.~~89263337~~87562368 613,~~466~~757,~~777~~831.5291 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 61,278,000.00 ~~913~~884.~~87640883~~59722902 0.~~11901580~~11999723 315.~~06054669~~31017804 0.00000000 1-A-2 4,015,000.00 ~~913~~884.~~87640847~~59722790 0.~~11901619~~11999751 315.~~06054795~~31017684 0.00000000 2-A-1 177,895,000.00 ~~922~~913.~~10873948~~47655932 0.~~15898547~~16057495 25.~~76646657~~08302302 0.00000000 3-A-1 90,783,000.00 ~~899~~894.~~64405208~~93790214 0.~~08771257~~08875032 29.~~95098862~~76876199 0.00000000 3-A-2-1 40,000,000.00 ~~899~~887.~~41236500~~67052100 0.~~21884300~~13504975 714.~~36271675~~86495025 0.00000000 3-A-2-2 60,000,000.00 899.~~79851017~~78282300 0.~~00029233~~05788400 06.~~00983667~~37130317 0.00000000 3-A-3 12,502,000.00 ~~899~~894.~~64405215~~93790194 0.~~08771237~~08875060 29.~~95098864~~76876180 0.00000000 4-A-1 117,225,000.00 ~~944~~932.~~76015253~~99633474 0.~~18652011~~18916289 64.~~26746163~~53057940 0.00000000 4-A-2 7,682,000.00 ~~944~~932.~~76015230~~99633429 0.~~18652044~~18916298 64.~~26746160~~53057928 0.00000000 C-B-1 13,390,000.00 ~~999~~998.~~02351904~~72945556 0.~~14625317~~14962883 0.00000000 0.00000000 C-B-2 8,830,000.00 ~~999~~998.~~02351869~~72945640 0.~~14625255~~14962854 0.00000000 0.00000000 C-B-3 4,565,000.00 ~~999~~998.~~02351807~~72945674 0.~~14625411~~14962760 0.00000000 0.00000000 C-B-4 4,565,000.00 ~~999~~998.~~02351807~~72945674 0.~~14625411~~14962760 0.00000000 0.00000000 C-B-5 3,655,000.00 ~~999~~998.~~02351847~~72945554 0.~~14625445~~14962791 0.00000000 0.00000000 C-B-6 2,433,263.00 ~~999~~998.~~02351698~~72945506 0.~~14625217~~14963035 0.00000000 0.00000000 5-A-1 269,630,000.00 ~~866~~852.~~77813526~~08925754 0.00000000 512.~~75592794~~31287257 0.00000000 5-A-2-1 125,000,000.00 ~~854~~838.~~88835032~~88851960 0.00000000 613.~~26963304~~41177184 0.00000000 5-A-2-2 11,156,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-3-1 215,682,000.00 ~~866~~852.~~77813526~~08925752 0.00000000 512.~~75592794~~31287256 0.00000000 5-A-3-2 52,352,000.00 ~~866~~852.~~77813531~~08925753 0.00000000 512.~~75592795~~31287267 0.00000000 5-A-4 74,870,000.00 ~~866~~852.~~77813530~~08925751 0.00000000 512.~~75592801~~31287258 0.00000000 5-M-1 11,022,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-2 11,022,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-3 6,125,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-4 5,307,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-5 5,307,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-6 4,899,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-7 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-8 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-9 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-10 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-X 7,757,684.52 999.82771663 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 315.~~17956249~~43017527 ~~910~~869.~~69684634~~16705376 0.~~91069685~~86916705 315.~~17956249~~43017527 1-A-2 0.00000000 315.~~17956164~~43017435 ~~910~~869.~~69684682~~16705355 0.~~91069685~~86916705 315.~~17956164~~43017435 2-A-1 0.00000000 25.~~92545204~~24359797 ~~919~~908.~~18328750~~23296135 0.~~91918329~~90823296 25.~~92545204~~24359797 3-A-1 0.00000000 39.~~03870130~~85751220 ~~896~~885.~~60535078~~08038994 0.~~89660535~~88508039 39.~~03870130~~85751220 3-A-2-1 0.00000000 715.~~58155975~~00000000 ~~891~~872.~~83080525~~67052100 0.~~89183081~~87267052 715.~~58155975~~00000000 3-A-2-2 0.00000000 06.~~01012900~~42918700 ~~899~~893.~~78838117~~35363600 0.~~89978838~~89335364 06.~~01012900~~42918700 3-A-3 0.00000000 39.~~03870101~~85751240 ~~896~~885.~~60535114~~08039034 0.~~89660535~~88508039 39.~~03870101~~85751240 4-A-1 0.00000000 64.~~45398174~~71974229 ~~938~~928.~~30617078~~27659245 0.~~93830617~~92827659 64.~~45398174~~71974229 4-A-2 0.00000000 64.~~45398204~~71974225 ~~938~~928.~~30617027~~27659203 0.~~93830617~~92827659 64.~~45398204~~71974225 C-B-1 0.00000000 0.~~14625317~~14962883 998.~~87726587~~57982748 0.~~99887727~~99857983 0.~~14625317~~14962883 C-B-2 0.00000000 0.~~14625255~~14962854 998.~~87726614~~57982786 0.~~99887727~~99857983 0.~~14625255~~14962854 C-B-3 0.00000000 0.~~14625411~~14962760 998.~~87726616~~57982694 0.~~99887727~~99857983 0.~~14625411~~14962760 C-B-4 0.00000000 0.~~14625411~~14962760 998.~~87726616~~57982694 0.~~99887727~~99857983 0.~~14625411~~14962760 C-B-5 0.00000000 0.~~14625445~~14962791 998.~~87726676~~57982763 0.~~99887727~~99857983 0.~~14625445~~14962791 C-B-6 029.~~00000000~~01669898 029.~~14625217~~16632933 ~~998~~969.~~87726481~~56312984 0.~~99887726~~96956313 0.~~14625217~~14963035 5-A-1 0.00000000 512.~~75592794~~31287257 ~~861~~839.~~02220732~~77638493 0.~~86102221~~83977638 512.~~75592794~~31287257 5-A-2-1 0.00000000 613.~~26963304~~41177184 ~~848~~825.~~61871728~~47674776 0.~~84861872~~82547675 613.~~26963304~~41177184 5-A-2-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-A-3-1 0.00000000 512.~~75592794~~31287256 ~~861~~839.~~02220732~~77638496 0.~~86102221~~83977638 512.~~75592794~~31287256 5-A-3-2 0.00000000 512.~~75592795~~31287267 ~~861~~839.~~02220737~~77638486 0.~~86102221~~83977638 512.~~75592795~~31287267 5-A-4 0.00000000 512.~~75592801~~31287258 ~~861~~839.~~02220729~~77638493 0.~~86102221~~83977638 512.~~75592801~~31287258 5-M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-X 0.00000000 0.00000000 999.82771663 0.99982772 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.~~71175~~69738% 5654,~~000~~206,~~518~~349.5800 ~~266~~257,~~550~~361.8474 0.00 1-A-2 0911/01/07 - 0911/30/07 30 5.~~71175~~69738% 3,~~669~~551,~~213~~657.7887 1716,~~464~~862.7062 0.00 2-A-1 0911/01/07 - 0911/30/07 30 5.~~95447~~95367% ~~164~~162,~~038~~502,~~534~~912.2152 ~~813~~806,~~969~~241.2806 0.00 3-A-1 0911/01/07 - 0911/30/07 30 6.~~18764~~18718% 81,~~672~~245,~~385~~147.9857 ~~421~~418,~~132~~898.9192 0.00 3-A-2-1 0911/01/07 - 0911/30/07 30 6.~~18764~~18718% 35,~~976~~506,~~494~~820.6084 ~~185~~183,~~508~~072.0670 0.00 3-A-2-2 0911/01/07 - 0911/30/07 30 6.~~18764~~18718% 53,~~987~~986,~~910~~969.6138 278,~~381~~356.5611 0.00 3-A-3 0911/01/07 - 0911/30/07 30 6.~~18764~~18718% 11,~~247~~188,~~349~~513.9465 57,~~995~~687.4883 0.00 4-A-1 0911/01/07 - 0911/30/07 30 5.~~94991~~94590% ~~110~~109,~~749~~370,~~508~~495.8834 ~~549~~541,~~125~~921.0726 0.00 4-A-2 0911/01/07 - 0911/30/07 30 5.~~94991~~94590% 7,~~257~~167,~~647~~277.4984 35,~~985~~513.3224 0.00 C-B-1 0911/01/07 - 0911/30/07 30 6.~~00872~~00580% 13,~~376~~372,~~924~~987.9241 66,~~981~~929.8857 0.00 C-B-2 0911/01/07 - 0911/30/07 30 6.~~00872~~00580% 8,~~821~~818,~~377~~781.6710 44,~~171~~136.0352 0.00 C-B-3 0911/01/07 - 0911/30/07 30 6.~~00872~~00580% 4,~~560~~559,~~542~~199.3697 22,~~835~~818.8703 0.00 C-B-4 0911/01/07 - 0911/30/07 30 6.~~00872~~00580% 4,~~560~~559,~~542~~199.3697 22,~~835~~818.8703 0.00 C-B-5 0911/01/07 - 0911/30/07 30 6.~~00872~~00580% 3,~~651~~650,~~430~~356.9616 18,~~283~~269.7042 0.00 C-B-6 0911/01/07 - 0911/30/07 30 6.~~00872~~00580% 2,430,~~886~~171.9643 12,~~172~~162.1160 0.00 5-A-1 0911/2526/07 - 1012/2425/07 30 54.~~28125~~93313% ~~233~~229,~~709~~748,~~388~~826.6151 1944,~~028,564~~484.7602 0.00 5-A-2-1 0911/2526/07 - 1012/2425/07 30 54.~~25125~~90313% ~~106~~104,861,~~043~~064.7995 ~~467~~428,~~628~~456.3819 0.00 5-A-2-2 0911/2526/07 - 1012/2425/07 30 5.~~36125~~01313% 11,156,000.00 4946,~~841~~605.7540 0.00 5-A-3-1 0911/2526/07 - 1012/2425/07 30 54.~~27125~~92313% ~~186~~183,~~948~~780,~~441~~315.7724 ~~821~~753,~~209~~978.9865 0.00 5-A-3-2 0911/2526/07 - 1012/2425/07 30 54.~~29125~~94313% 4544,~~377~~608,~~568~~576.9481 ~~200~~183,~~086~~755.7200 0.00 5-A-4 0911/2526/07 - 1012/2425/07 30 54.~~33125~~98313% 6463,~~895~~795,~~678~~922.9971 ~~288~~264,~~312~~919.5748 0.00 5-M-1 0911/2526/07 - 1012/2425/07 30 5.~~40125~~05313% 11,022,000.00 4946,~~610~~413.4800 0.00 5-M-2 0911/2526/07 - 1012/2425/07 30 5.~~43125~~08313% 11,022,000.00 4946,~~886~~688.0355 0.00 5-M-3 0911/2526/07 - 1012/2425/07 30 5.~~53125~~18313% 6,125,000.00 2826,~~232~~455.4256 0.00 5-M-4 0911/2526/07 - 1012/2425/07 30 5.~~63125~~28313% 5,307,000.00 2423,~~904~~364.2064 0.00 5-M-5 0911/2526/07 - 1012/2425/07 30 5.~~65125~~30313% 5,307,000.00 2423,~~992~~453.6509 0.00 5-M-6 0911/2526/07 - 1012/2425/07 30 5.~~71125~~36313% 4,899,000.00 2321,~~316~~894.1898 0.00 5-M-7 0911/2526/07 - 1012/2425/07 30 6.~~38125~~03313% 4,082,000.00 2120,~~706~~522.8970 0.00 5-M-8 0911/2526/07 - 1012/2425/07 30 6.~~73125~~38313% 4,082,000.00 2221,~~897~~713.4728 0.00 5-M-9 0911/2526/07 - 1012/2425/07 30 7.~~38125~~03313% 4,082,000.00 2523,~~108~~924.5536 ~~421~~0.00 5-M-10 0911/2526/07 - 1012/2425/07 30 7.~~38125~~03313% 4,082,000.00 2523,~~108~~924.5536 ~~421~~0.00 5-X N/A N/A 0.00000% 7,756,348.00 0.00 0.00 P N/A N/A 0.00000% ~~303~~299,~~754~~744,~~851~~623.7419 0.00 0.00 AR N/A N/A 0.00000% 0.00 0.00 0.00 ARL N/A N/A 0.00000% 0.00 0.00 0.00 Totals 5,~~964~~683,~~801~~602.2691 ~~842~~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 0.00 150.5700 ~~266~~257,~~535~~361.2774 0.00 5553,~~805~~260,~~681~~818.3572 1-A-2 0.00 10.0200 1716,~~463~~862.6862 0.00 3,~~656~~489,~~447~~705.8472 2-A-1 0.00 ~~140~~0.0600 ~~813~~806,~~829~~241.2206 0.00 ~~163~~161,~~518~~570,~~110~~102.9366 3-A-1 0.00 90.1600 ~~421~~418,~~123~~898.7692 0.00 8180,~~396~~350,~~523~~253.5604 3-A-2-1 0.00 40.0300 ~~185~~183,~~504~~072.0370 0.00 3534,~~673~~906,~~232~~820.2184 3-A-2-2 0.00 60.0500 278,~~375~~356.5111 0.00 53,~~987~~601,~~302~~218.8716 3-A-3 0.00 10.2600 57,~~994~~687.2283 0.00 11,~~209~~065,~~360~~275.1004 4-A-1 0.00 ~~188~~0.7100 ~~548~~541,~~936~~921.3726 0.00 ~~109~~108,~~992~~817,~~940~~223.8755 4-A-2 0.00 120.3700 35,~~972~~513.9524 0.00 7,~~208~~131,~~068~~020.0078 C-B-1 0.00 90.5000 66,~~972~~929.3957 0.00 13,~~374~~370,~~966~~983.5989 C-B-2 0.00 60.2600 44,~~164~~136.7652 0.00 8,~~820~~817,~~086~~459.2688 C-B-3 0.00 30.2400 22,~~832~~818.6303 0.00 4,~~559~~558,~~874~~516.7291 C-B-4 0.00 30.2400 22,~~832~~818.6303 0.00 4,~~559~~558,~~874~~516.7291 C-B-5 0.00 20.5900 18,~~281~~269.1142 0.00 3,~~650~~649,~~896~~809.4127 C-B-6 0.00 10.7300 12,~~170~~162.3860 0.00 2,~~430~~359,~~531~~202.09 5-A-1 0.00 096.0014 1944,~~028,564~~387.7688 0.00 ~~232~~226,~~157~~428,~~417~~906.7667 5-A-2-1 0.00 043.0061 ~~467~~428,~~628~~412.3858 0.00 ~~106~~103,~~077~~184,~~339~~593.6647 5-A-2-2 0.00 04.0074 4946,~~841~~600.7565 0.00 11,156,000.00 5-A-3-1 0.00 076.0075 ~~821~~753,~~209~~901.9890 0.00 ~~185~~181,~~706~~124,~~991~~650.7226 5-A-3-2 0.00 018.0070 ~~200~~183,~~086~~736.7229 0.00 4543,~~076~~963,~~234~~973.6030 5-A-4 0.00 026.0097 ~~288~~264,~~312~~892.5751 0.00 6462,~~464~~874,~~732~~057.6694 5-M-1 0.00 04.0072 4946,~~610~~408.4827 0.00 11,022,000.00 5-M-2 0.00 04.0075 4946,~~886~~683.0380 0.00 11,022,000.00 5-M-3 0.00 02.0069 2826,~~232~~452.4287 0.00 6,125,000.00 5-M-4 0.00 02.0038 2423,~~904~~362.2026 0.00 5,307,000.00 5-M-5 0.00 02.0039 2423,~~992~~450.6571 0.00 5,307,000.00 5-M-6 0.00 02.00 23 21,~~316~~892.1875 0.00 4,899,000.00 5-M-7 0.00 02.0009 2120,~~706~~520.8961 0.00 4,082,000.00 5-M-8 0.00 02.0021 2221,~~897~~711.4707 0.00 4,082,000.00 5-M-9 ~~421~~0.00 02.0044 2523,~~108~~921.5593 0.00 4,082,000.00 5-M-10 ~~421~~0.00 02.0044 2523,~~108~~921.5593 0.00 4,082,000.00 5-X 0.00 0.00 1659,~~184,223~~776.6935 0.00 7,756,348.00 P 0.00 0.00 1522,~~877~~557.1998 0.00 ~~302~~296,~~218~~459,~~689~~721.3498 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 Totals ~~842~~0.00 ~~404~~295.7925 76,~~164~~365,~~497~~641.3799 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 61,278,000.00 5.~~71175~~69738% ~~913~~884.~~87640883~~59722902 4.~~34986194~~19990437 0.00000000 1-A-2 4,015,000.00 5.~~71175~~69738% ~~913~~884.~~87640847~~59722790 4.~~34986301~~19990535 0.00000000 2-A-1 177,895,000.00 5.~~95447~~95367% ~~922~~913.~~10873948~~47655932 4.~~57556019~~53211760 0.00000000 3-A-1 90,783,000.00 6.~~18764~~18718% ~~899~~894.~~64405208~~93790214 4.~~63889616~~61428814 0.00000000 3-A-2-1 40,000,000.00 6.~~18764~~18718% ~~899~~887.~~41236500~~67052100 4.~~63770150~~57681750 0.00000000 3-A-2-2 60,000,000.00 6.~~18764~~18718% 899.~~79851017~~78282300 4.~~63969267~~63926850 0.00000000 3-A-3 12,502,000.00 6.~~18764~~18718% ~~899~~894.~~64405215~~93790194 4.~~63889618~~61428811 0.00000000 4-A-1 117,225,000.00 5.~~94991~~94590% ~~944~~932.~~76015253~~99633474 4.~~68436827~~62291542 0.00000000 4-A-2 7,682,000.00 5.~~94991~~94590% ~~944~~932.~~76015230~~99633429 4.~~68436865~~62291591 0.00000000 C-B-1 13,390,000.00 6.~~00872~~00580% ~~999~~998.~~02351904~~72945556 54.~~00238088~~99847423 0.00000000 C-B-2 8,830,000.00 6.~~00872~~00580% ~~999~~998.~~02351869~~72945640 54.~~00238165~~99847339 0.00000000 C-B-3 4,565,000.00 6.~~00872~~00580% ~~999~~998.~~02351807~~72945674 54.~~00238116~~99847317 0.00000000 C-B-4 4,565,000.00 6.~~00872~~00580% ~~999~~998.~~02351807~~72945674 54.~~00238116~~99847317 0.00000000 C-B-5 3,655,000.00 6.~~00872~~00580% ~~999~~998.~~02351847~~72945554 54.~~00238030~~99847332 0.00000000 C-B-6 2,433,263.00 6.~~00872~~00580% ~~999~~998.~~02351698~~72945506 54.~~00238158~~99847324 0.00000000 5-A-1 269,630,000.00 54.~~28125~~93313% ~~866~~852.~~77813526~~08925754 3.~~81472670~~50288922 0.00000000 5-A-2-1 125,000,000.00 54.~~25125~~90313% ~~854~~838.~~88835032~~88851960 3.~~74102704~~42764952 0.00000000 5-A-2-2 11,156,000.00 5.~~36125~~01313% 1000.00000000 4.~~46770796~~17760846 0.00000000 5-A-3-1 215,682,000.00 54.~~27125~~92313% ~~866~~852.~~77813526~~08925752 3.~~80750355~~49578848 0.00000000 5-A-3-2 52,352,000.00 54.~~29125~~94313% ~~866~~852.~~77813531~~08925753 3.~~82194988~~50999007 0.00000000 5-A-4 74,870,000.00 54.~~33125~~98313% ~~866~~852.~~77813530~~08925751 3.~~85084239~~53839295 0.00000000 5-M-1 11,022,000.00 5.~~40125~~05313% 1000.00000000 4.~~50104155~~21094175 0.00000000 5-M-2 11,022,000.00 5.~~43125~~08313% 1000.00000000 4.~~52604155~~23594175 0.00000000 5-M-3 6,125,000.00 5.~~53125~~18313% 1000.00000000 4.~~60937469~~31927510 0.00000000 5-M-4 5,307,000.00 5.~~63125~~28313% 1000.00000000 4.~~69270774~~40260788 0.00000000 5-M-5 5,307,000.00 5.~~65125~~30313% 1000.00000000 4.~~70937441~~41927454 0.00000000 5-M-6 4,899,000.00 5.~~71125~~36313% 1000.00000000 4.~~75937538~~46927536 0.00000000 5-M-7 4,082,000.00 6.~~38125~~03313% 1000.00000000 5.~~31770946~~02760902 0.00000000 5-M-8 4,082,000.00 6.~~73125~~38313% 1000.00000000 5.~~60937531~~31927487 0.00000000 5-M-9 4,082,000.00 7.~~38125~~03313% 1000.00000000 65.~~15104116~~86094072 0.~~10313572~~00000000 5-M-10 4,082,000.00 7.~~38125~~03313% 1000.00000000 65.~~15104116~~86094072 0.~~10313572~~00000000 5-X 7,757,684.52 0.00000% 999.82771663 0.00000000 0.00000000 P 0.00 0.00000% ~~897~~885.~~17051777~~32590425 0.00000000 0.00000000 AR 50.00 0.00000% 0.00000000 0.00000000 0.00000000 ARL 50.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.~~00025409~~00000000 4.~~34960785~~19990437 0.00000000 ~~910~~869.~~69684634~~16705376 1-A-2 0.00000000 0.~~00025405~~00000000 4.~~34960897~~19990535 0.00000000 ~~910~~869.~~69684682~~16705355 2-A-1 0.00000000 0.~~00078732~~00000000 4.~~57477287~~53211760 0.00000000 ~~919~~908.~~18328750~~23296135 3-A-1 0.00000000 0.~~00010090~~00000000 4.~~63879537~~61428814 0.00000000 ~~896~~885.~~60535078~~08038994 3-A-2-1 0.00000000 0.~~00010075~~00000000 4.~~63760075~~57681750 0.00000000 ~~891~~872.~~83080525~~67052100 3-A-2-2 0.00000000 0.~~00010083~~00000000 4.~~63959183~~63926850 0.00000000 ~~899~~893.~~78838117~~35363600 3-A-3 0.00000000 0.~~00010078~~00000000 4.~~63879539~~61428811 0.00000000 ~~896~~885.~~60535114~~08039034 4-A-1 0.00000000 0.~~00160981~~00000000 4.~~68275854~~62291542 0.00000000 ~~938~~928.~~30617078~~27659245 4-A-2 0.00000000 0.~~00161026~~00000000 4.~~68275840~~62291591 0.00000000 ~~938~~928.~~30617027~~27659203 C-B-1 0.00000000 0.~~00070948~~00000000 54.~~00167214~~99847423 0.00000000 998.~~87726587~~57982748 C-B-2 0.00000000 0.~~00070895~~00000000 54.~~00167157~~99847339 0.00000000 998.~~87726614~~57982786 C-B-3 0.00000000 0.~~00070975~~00000000 54.~~00167141~~99847317 0.00000000 998.~~87726616~~57982694 C-B-4 0.00000000 0.~~00070975~~00000000 54.~~00167141~~99847317 0.00000000 998.~~87726616~~57982694 C-B-5 0.00000000 0.~~00070862~~00000000 54.~~00167168~~99847332 0.00000000 998.~~87726676~~57982763 C-B-6 0.00000000 0.~~00071098~~00000000 54.~~00167060~~99847324 0.00000000 ~~998~~969.~~87726481~~56312984 5-A-1 0.00000000 0.~~00000000~~00035656 3.~~81472670~~50253266 0.00000000 ~~861~~839.~~02220732~~77638493 5-A-2-1 0.00000000 0.~~00000000~~00034888 3.~~74102704~~42730064 0.00000000 ~~848~~825.~~61871728~~47674776 5-A-2-2 0.00000000 0.~~00000000~~00042488 4.~~46770796~~17718268 0.00000000 1000.00000000 5-A-3-1 0.00000000 0.~~00000000~~00035585 3.~~80750355~~49543263 0.00000000 ~~861~~839.~~02220732~~77638496 5-A-3-2 0.00000000 0.~~00000000~~00035720 3.~~82194988~~50963268 0.00000000 ~~861~~839.~~02220737~~77638486 5-A-4 0.00000000 0.~~00000000~~00036022 3.~~85084239~~53803272 0.00000000 ~~861~~839.~~02220729~~77638493 5-M-1 0.00000000 0.~~00000000~~00042823 4.~~50104155~~21051261 0.00000000 1000.00000000 5-M-2 0.00000000 0.~~00000000~~00043096 4.~~52604155~~23551080 0.00000000 1000.00000000 5-M-3 0.00000000 0.~~00000000~~00043918 4.~~60937469~~31883592 0.00000000 1000.00000000 5-M-4 0.00000000 0.~~00000000~~00044846 4.~~69270774~~40215941 0.00000000 1000.00000000 5-M-5 0.00000000 0.~~00000000~~00045035 4.~~70937441~~41882608 0.00000000 1000.00000000 5-M-6 0.00000000 0.~~00000000~~00045519 4.~~75937538~~46882017 0.00000000 1000.00000000 5-M-7 0.00000000 0.~~00000000~~00051200 5.~~31770946~~02709701 0.00000000 1000.00000000 5-M-8 0.00000000 0.~~00000000~~00054140 5.~~60937531~~31873346 0.00000000 1000.00000000 5-M-9 0.~~10313572~~00000000 0.~~00000000~~00059775 65.~~15104116~~86034542 0.00000000 1000.00000000 5-M-10 0.~~10313572~~00000000 0.~~00000000~~00059775 65.~~15104116~~86034542 0.00000000 1000.00000000 5-X 0.00000000 0.00000000 ~~152~~85.~~65169484~~04810273 0.00000000 999.82771663 P 0.00000000 0.00000000 0.~~04689488~~06662726 0.00000000 ~~892~~875.~~63330756~~62361801 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 1320,744,~~679~~619.8121 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0349,160.00 Servicer Advances 1,~~247~~510,~~107~~527.7236 Gains & Subsequent Recoveries (Realized Losses) 1(776,~~008~~417.7038) Prepayment Penalties 1522,~~877~~557.1998 Swap/Cap Payments 0.00 Total Deposits 1521,~~008~~850,~~673~~447.4217 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 1,~~042~~395,~~216~~857.4995 Total Administration Fees ~~335~~331,~~182~~115.0432 Payment of Interest and Principal 1320,~~631~~123,~~274~~473.8990 Total Withdrawals (Pool Distribution Amount) 1521,~~008~~850,~~673~~447.4217 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest. NOTE: CSFBi refers to Credit Suisse International

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~404~~295.7925 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~404~~295.7925

ADMINISTRATION FEES Gross Servicing Fee* ~~308~~304,~~139~~084.8178 Lender Paid Mortgage Insurance Fee 27,~~042~~030.2354 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~335~~331,~~182~~115.0432 *Servicer Payees include: COUNTRYWIDE HOME LOANS SERVICING LP; FIFTH THIRD MORTGAGE COMPANY; FIRST HORIZON HOME LOANS, A DIVISION OF FTBNA; INDYMAC BANK, F.S.B.; SELECT PORTFOLIO SERVICING,INC; SUNTRUST MORTGAGE, INC.; WACHOVIA MORTGAGE CORPORATION; WASHINGTON MUTUAL BANK~~, F.A.~~; WASHINGTON MUTUAL MTG SEC CORP; WELLS FARGO BANK, N.A.

Collateral Statement Group Grps 1 -4 Group 5 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~344060~~342312 7.~~559658~~558546 Weighted Average Net Rate 6.~~017065~~015251 7.~~300146~~299211 Weighted Average Pass-Through Rate 6.~~007232~~005320 7.~~262579~~261074 Weighted Average Remaining Term ~~349~~347 ~~349~~347 Principal And Interest Constant 3,~~053~~022,~~798~~893.7660 4,~~655~~583,~~893~~734.7609 Beginning Loan Count 1,~~418~~402 2,~~529~~480 Loans Paid in Full 711 2429 Ending Loan Count 1,~~411~~391 2,~~505~~451 Beginning Scheduled Balance ~~562~~556,~~001~~116,~~269~~840.5125 ~~716~~705,~~714~~717,~~470~~054.1022 Ending Scheduled Balance ~~559~~551,~~843~~506,~~897~~927.7045 ~~712~~696,~~405~~498,~~064~~529.4065 Actual Ending Collateral Balance ~~559~~551,~~903~~576,~~322~~872.9404 ~~712~~696,~~651~~791,~~172~~403.3753 Scheduled Principal 8283,~~657~~671.4066 ~~140~~138,~~796~~571.6750 Unscheduled Principal 24,~~074~~526,~~714~~241.4114 49,~~168~~079,~~609~~953.0307 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~971~~939,~~141~~221.3694 4,~~515~~445,~~097~~162.0959 Servicing Fees ~~153~~151,~~143~~569.0797 ~~154~~152,~~996~~514.7481 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 4,~~604~~602.7443 22,~~437~~428.4911 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,~~813~~783,~~393~~049.5554 4,~~337~~270,~~662~~219.8667 Realized Loss Amount 070,605.0045 (1705,~~008~~811.~~70)~~93 Cumulative Realized Loss 070,605.0045 ~~175~~1,~~035~~054,922.8188 Percentage of Cumulative Losses 0.~~0000~~0116 0.~~0214~~1292 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 97,~~562~~150.3200 615,~~314~~407.8798 Prepayment Penalty Paid Count 1 3 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 7.~~025397~~022526 Weighted Average Net Rate 6.~~736226~~733342 Weighted Average Pass-Through Rate 6.~~710849~~707636 Weighted Average Remaining Term ~~349~~347 Principal And Interest Constant 7,~~709~~606,~~692~~627.5269 Beginning Loan Count 3,~~947~~882 Loans Paid in Full 3140 Ending Loan Count 3,~~916~~842 Beginning Scheduled Balance 1,~~278~~261,~~715~~833,~~739~~894.6147 Ending Scheduled Balance 1,~~272,~~248,~~962~~005,457.10 Actual Ending Collateral Balance 1,~~272~~248,~~554~~368,~~495~~275.3157 Scheduled Principal ~~223~~222,~~454~~243.0716 Unscheduled Principal 613,~~243~~606,~~323~~194.4421 Negative Amortized Principal 0.00 Scheduled Interest 7,~~486~~384,~~238~~384.4553 Servicing Fees ~~308~~304,~~139~~084.8178 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 27,~~042~~030.2354 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 7,~~151~~053,~~056~~269.4121 Realized Loss Amount (1776,~~008~~417.~~70)~~38 Cumulative Realized Loss ~~175~~1,~~035~~125,528.8133 Percentage of Cumulative Losses 0.~~0123~~0790 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 1522,~~877~~557.1998 Prepayment Penalty Paid Count 4 Special Servicing Fee 0.00

Collateral Statement By Subgroup Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~990970~~975935 6.~~272746~~271680 Weighted Average Net Rate 5.~~716815~~702592 5.~~960659~~959907 Weighted Average Pass-Through Rate 5.~~711751~~697378 5.~~954474~~953673 Weighted Average Remaining Term ~~347~~345 ~~347~~345 Principal And Interest Constant ~~327~~317,~~566~~326.6676 ~~948~~940,~~625~~744.8116 Beginning Loan Count ~~146~~142 ~~287~~285 Loans Paid in Full 12 1 Ending Loan Count ~~145~~140 ~~286~~284 Beginning Scheduled Balance 6362,~~944~~031,~~061~~218.7425 ~~175~~174,~~681~~141,~~097~~445.9018 Ending Scheduled Balance 6361,~~735~~023,~~901~~156.9115 ~~175~~173,~~158~~206,~~667~~589.2645 Actual Ending Collateral Balance 6361,~~742~~029,~~133~~064.4649 ~~175~~173,~~169~~226,~~819~~283.1814 Scheduled Principal 8,~~327~~414.5565 30,~~290~~611.0735 Unscheduled Principal ~~199~~999,~~832~~647.2845 ~~492~~904,~~140~~244.5738 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~319~~308,~~239~~912.11 ~~918~~910,~~335~~132.7481 Servicing Fees 14,~~608~~129.7985 45,~~689~~243.79 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 269.8548 ~~905~~904.5360 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 ~~304~~294,~~360~~512.4778 ~~871~~863,~~740~~984.42 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 By Subgroup Group Group 3 Group 4 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~533716~~533437 6.~~327391~~323966 Weighted Average Net Rate 6.~~203341~~202959 5.~~958117~~954188 Weighted Average Pass-Through Rate 6.~~187641~~187184 5.~~949914~~945895 Weighted Average Remaining Term ~~347~~345 ~~347~~345 Principal And Interest Constant 1,~~087~~082,~~367~~331.3979 ~~690~~682,~~238~~490.9089 Beginning Loan Count ~~507~~503 ~~478~~472 Loans Paid in Full 6 2 3 Ending Loan Count ~~505~~497 ~~475~~470 Beginning Scheduled Balance ~~196,~~195,~~650~~236,352.0688 ~~126~~124,~~180~~707,~~459~~823.8194 Ending Scheduled Balance ~~195~~193,~~576~~231,~~629~~148.8467 ~~125~~124,~~372~~046,~~698~~033.6918 Actual Ending Collateral Balance ~~195~~193,~~591~~246,~~976~~498.6401 ~~125~~124,~~399~~075,~~393~~026.6640 Scheduled Principal 19,~~128~~361.4943 2425,~~911~~284.2923 Unscheduled Principal ~~599~~1,~~891~~985,842.7378 ~~782~~636,~~849~~506.8353 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~068~~062,~~238~~970.9036 ~~665~~657,~~327~~206.6166 Servicing Fees 5453,~~015~~767.1883 38,~~829~~428.3150 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 2,566.8155 ~~862~~861.5580 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~011~~006,~~656~~635.9198 ~~625~~617,~~635~~916.7536 Realized Loss Amount 0.00 070,605.0045 Cumulative Realized Loss 0.00 070,605.0045 Percentage of Cumulative Losses 0.0000 0.~~0000~~0531 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 97,~~562~~150.3200 Prepayment Penalty Paid Count 0 1 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Informational Reporting Group 5 Interest Rate Cap Strike Rate 7.~~086000~~087000% Current Month Libor Rate 54.~~131250~~783130% Current Month Libor Rate for Cap 54.~~131250~~783130% Group 5 Net Funds Cap 7.~~257489~~254139% Senior Enhancement Percentage 9.~~512334~~729575%

Additional Reporting - Group Level Structural Reporting Group 5 Overcollateralization Decrease 0.00 Net Monthly Excess Cash 1,~~184~~365,~~223~~588.6928 Extra Principal Distribution Amount 0705,811.0093 Overcollateralization Increase 0705,811.0093 Overcollateralization Amount 7,756,348.00 Overcollateralization Deficiency Amount 0.00 Overcollateralization Target Amount 7,756,348.00 Trigger Event Reporting Group 1 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 1 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 1533.~~332953~~947342% Group 1 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass Group 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 2 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 921.~~462793~~164750% Group 2 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass Group 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 3 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 1520.~~467483~~063600% Group 3 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass Group 4 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.~~000000~~862655% Group 4 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 1737.~~425903~~053879% Group 4 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass Group 5 Cumulative Loss Trigger Trigger Result N/A Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Fail Threshold Value 3.~~804934~~891830% Rolling Three Month Delinquency Rate 610.~~484301~~144723% 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 23 0 0 23 ~~677~~772,~~519~~479.9805 0.00 0.00 ~~677~~772,~~519~~479.9805 30 Days ~~106~~121 30 0 0 ~~109~~121 3540,~~526~~542,~~786~~304.5348 ~~776,242~~0.4600 0.00 0.00 3640,~~303~~542,~~028~~304.9948 60 Days 8095 0 2 8 0 82105 2628,~~676~~618,~~655~~546.6526 0685,555.0069 ~~438~~2,~~737~~467,808.7844 0.00 2731,~~115~~771,~~393~~910.4339 90 Days 1020 42 4055 0 5477 37,~~534~~439,~~364~~819.2317 1606,~~245,953~~788.9971 1119,~~304~~830,~~010~~263.3652 0.00 1627,~~084~~876,~~328~~871.5840 120 Days 8 3 044 324 559 ~~40 993~~2,~~113~~437,769.2752 01,213,408.0048 1115,~~346~~142,~~389~~903.4332 1885,~~367,050~~081.0967 1319,~~706~~679,~~552~~162.7999 150 Days 53 24 3445 51 4653 21,~~316~~007,~~312~~367.2039 ~~486~~1,~~417~~245,953.3399 1312,~~315~~975,~~650~~479.9971 1250,~~654,233~~400.4100 1715,~~772~~479,~~613~~201.9309 180+ Days 37 35 5290 1141 69143 12,~~037~~757,~~982~~653.6947 ~~903~~1,~~619~~665,346.1715 2236,~~219~~936,~~100~~001.8408 415,~~173~~058,~~418~~137.5156 2856,~~334~~417,~~121~~138.2126 Totals ~~207~~254 1419 ~~160~~242 2146 ~~402~~561 7082,~~085~~803,~~214~~460.5729 46,~~089~~189,~~752~~532.9307 5887,~~623~~352,~~889~~456.4007 716,~~194~~193,~~702~~619.0123 ~~139~~192,~~993~~539,~~558~~067.9166 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.~~051073~~078084% 0.000000% 0.000000% 0.~~051073~~078084% 0.~~053241~~061879% 0.000000% 0.000000% 0.~~053241~~061879% 30 Days 23.~~706844~~149401% 0.~~076609~~000000% 0.000000% 0.000000% 23.~~783453~~149401% 23.~~791769~~247624% 0.~~060999~~000000% 0.000000% 0.000000% 23.~~852768~~247624% 60 Days 2.~~042901~~472670% 0.~~000000~~052056% 0.~~051073~~208225% 0.000000% 2.~~093973~~732952% 2.~~096308~~292476% 0.~~000000~~054916% 0.~~034477~~197683% 0.000000% 2.~~130784~~545075% 90 Days 0.~~255363~~520562% 0.~~102145~~052056% 1.~~021450~~431546% 0.000000% 12.~~378958~~004164% 0.~~277738~~595963% 0.~~097910~~048607% 01.~~888293~~588495% 0.000000% 12.~~263940~~233065% 120 Days 0.~~076609~~208225% 0.~~000000~~078084% 01.~~817160~~145237% 0.~~127681~~104112% 1.~~021450~~535659% 0.~~078041~~195276% 0.~~000000~~097200% 01.~~891623~~213016% 0.~~107426~~070899% 1.~~077090~~576391% 150 Days 0.~~127681~~078084% 0.~~051073~~104112% 01.~~868233~~171265% 0.~~127681~~026028% 1.~~174668~~379490% 0.~~182021~~080695% 0.~~038224~~099807% 1.~~046372~~039395% 0.~~129993~~020058% 1.~~396609~~239955% 180+ Days 0.~~076609~~182197% 0.~~076609~~130141% 12.~~327886~~342530% 01.~~280899~~067153% 13.~~762002~~722020% 0.~~081567~~220901% 0.~~071008~~133402% 12.~~746024~~958742% 01.~~327956~~206226% 24.~~226555~~519270% Totals 56.~~286006~~611140% 0.~~357508~~494534% 46.~~085802~~298803% 01.~~536261~~197293% 1014.~~265577~~601770% 56.~~507443~~632935% 0.~~321381~~495810% 46.~~606788~~997331% 01.~~565375~~297183% 1115.~~000987~~423259% 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 1,~~247~~510,~~107~~527.7236

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grps 1 -4 - 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 1019 10 0 0 1119 37,~~066~~681,~~054~~815.3096 ~~488,000~~0.00 0.00 0.00 37,~~554~~681,~~054~~815.3096 60 Days 118 0 02 0 1110 3,~~848~~249,~~302~~668.3890 0.00 0671,000.00 0.00 3,~~848~~920,~~302~~668.3890 90 Days 2 01 35 0 58 ~~762~~256,~~391~~000.00 0488,000.00 1,~~414~~623,~~814~~028.1412 0.00 2,~~177~~367,~~205~~028.1412 120 Days 0 0 57 01 58 0.00 0.00 12,~~629~~718,~~614~~382.8138 0270,000.00 12,~~629~~988,~~614~~382.8138 150 Days 1 0 3 10 54 ~~150~~310,~~957~~391.6900 0.00 1,~~575~~414,~~845~~814.3214 ~~434,400~~0.00 21,~~161~~725,~~203~~205.0114 180+ Days 0 0 27 15 312 0.00 0.00 ~~848~~3,~~800~~070,003.0001 ~~411~~1,~~200~~623,599.0099 14,~~260~~693,~~000~~603.00 Totals 2430 1 1324 26 4061 711,~~827~~497,~~705~~875.3786 488,000.00 59,~~469~~497,~~074~~227.2765 ~~845~~1,~~600~~893,599.0099 1423,~~630~~376,~~379~~703.6450 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~708717~~365924% 0.~~070872~~000000% 0.000000% 0.000000% 01.~~779589~~365924% 01.~~547604~~392701% 0.~~087158~~000000% 0.000000% 0.000000% 01.~~634762~~392701% 60 Days 0.~~779589~~575126% 0.000000% 0.~~000000~~143781% 0.000000% 0.~~779589~~718907% 0.~~687316~~589160% 0.000000% 0.~~000000~~121651% 0.000000% 0.~~687316~~710811% 90 Days 0.~~141743~~143781% 0.~~000000~~071891% 0.~~212615~~359454% 0.000000% 0.~~354359~~575126% 0.~~136165~~046412% 0.~~000000~~088474% 0.~~252689~~294252% 0.000000% 0.~~388854~~429138% 120 Days 0.000000% 0.000000% 0.~~354359~~503235% 0.~~000000~~071891% 0.~~354359~~575126% 0.000000% 0.000000% 0.~~291053~~492838% 0.~~000000~~048951% 0.~~291053~~541789% 150 Days 0.~~070872~~071891% 0.000000% 0.~~212615~~215672% 0.~~070872~~000000% 0.~~354359~~287563% 0.~~026961~~056273% 0.000000% 0.~~281450~~256504% 0.~~077585~~000000% 0.~~385996~~312777% 180+ Days 0.000000% 0.000000% 0.~~141743~~503235% 0.~~070872~~359454% 0.~~212615~~862689% 0.000000% 0.000000% 0.~~151598~~556587% 0.~~073441~~294356% 0.~~225039~~850943% Totals 12.~~700921~~156722% 0.~~070872~~071891% 01.~~921332~~725377% 0.~~141743~~431344% 24.~~834869~~385334% 12.~~398046~~084546% 0.~~087158~~088474% 01.~~976789~~721832% 0.~~151026~~343307% 24.~~613019~~238159% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 - 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 23 0 0 23 ~~677~~772,~~519~~479.9805 0.00 0.00 ~~677~~772,~~519~~479.9805 30 Days 96102 20 0 0 98102 32,~~460~~860,~~732~~488.2352 ~~288,242~~0.4600 0.00 0.00 32,~~748~~860,~~974~~488.6952 60 Days 6987 0 2 6 0 7195 2225,~~828~~368,~~353~~877.2736 0685,555.0069 ~~438~~1,~~737~~796,808.7844 0.00 2327,~~267~~851,~~091~~241.0549 90 Days 818 41 3750 0 4969 27,~~771~~183,~~973~~819.2317 1118,~~245,953~~788.9971 918,~~889~~207,~~196~~235.2240 0.00 1325,~~907~~509,~~123~~843.4428 120 Days 8 3 037 273 551 ~~35 993~~2,~~113~~437,769.2752 01,213,408.0048 912,~~716~~424,~~774~~520.6294 1615,~~367,050~~081.0967 1216,~~076~~690,~~937~~780.9861 150 Days 4 2 31 4 4142 21 49 696,~~165,354~~976.5139 ~~486~~1,~~417~~245,953.3399 11,~~739~~560,~~805~~665.6757 1250,~~219,833~~400.4100 1513,~~611~~753,~~410~~995.9295 180+ Days 37 35 5083 1036 66131 12,~~037~~757,~~982~~653.6947 ~~903~~1,~~619~~665,346.1715 2133,~~370~~865,~~300~~998.8407 313,~~762~~434,~~218~~537.5157 2751,~~074~~723,~~121~~535.2126 Totals ~~183~~224 1318 ~~147~~218 1940 ~~362~~500 6271,~~257~~305,~~509~~584.2043 35,~~601~~701,~~752~~532.9307 5377,~~154~~855,~~815~~228.1342 614,~~349~~300,~~102~~019.0124 ~~125~~169,~~363~~162,~~179~~364.2716 0-29 Days 0.~~079840~~122399% 0.000000% 0.000000% 0.~~079840~~122399% 0.~~095070~~110862% 0.000000% 0.000000% 0.~~095070~~110862% 30 Days 34.~~832335~~161567% 0.~~079840~~000000% 0.000000% 0.000000% 34.~~912176~~161567% 4.~~554926~~715972% 0.~~040447~~000000% 0.000000% 0.000000% 4.~~595372~~715972% 60 Days 23.~~754491~~549572% 0.~~000000~~081599% 0.~~079840~~244798% 0.000000% 23.~~834331~~875969% 3.~~203300~~640814% 0.~~000000~~098388% 0.~~061564~~257869% 0.000000% 3.~~264864~~997070% 90 Days 0.~~319361~~734394% 0.~~159681~~040800% 12.~~477046~~039984% 0.000000% 12.~~956088~~815177% 01.~~388966~~030986% 0.~~174834~~017048% 12.~~387663~~613011% 0.000000% 13.~~951463~~661044% 120 Days 0.~~119760~~326397% 0.~~000000~~122399% 1.~~077844~~509588% 0.~~199601~~122399% 12.~~397206~~080783% 0.~~139355~~349856% 0.~~000000~~174142% 1.~~363469~~783105% 0.~~191826~~088273% 12.~~694649~~395377% 150 Days 0.~~159681~~081599% 0.~~079840~~163199% 1.~~237525~~713586% 0.~~159681~~040800% 1.~~636727~~999184% 0.~~303845~~100027% 0.~~068255~~178813% 1.~~647343~~659129% 0.~~171168~~035936% 21.~~190610~~973904% 180+ Days 0.~~119760~~285598% 0.~~119760~~203998% 13.~~996008~~386373% 01.~~399202~~468788% 25.~~634731~~344757% 0.~~145651~~395765% 0.~~126797~~239002% 24.~~998704~~860278% 01.~~527919~~928057% 37.~~799071~~423102% Totals 79.~~305389~~139127% 0.~~518962~~734394% 58.~~868263~~894329% 01.~~758483~~631987% 1420.~~451098~~399837% 810.~~736042~~233419% 0.~~505402~~818255% 711.~~458742~~173391% 02.~~890913~~052267% 1724.~~591100~~277332% Please refer to CTSLink.com for a list of delinquency code descriptions.

Delinquency Status By Subgroup 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 02 0 0 0 02 0852,000.00 0.00 0.00 0.00 0852,000.00 60 Days 51 0 0 0 5 1 487,~~583,327~~952.0822 0.00 0.00 0.00 1487,~~583,327~~952.0822 90 Days 0 0 1 0 1 0.00 0.00 ~~712~~191,~~479~~920.1500 0.00 ~~712~~191,~~479~~920.1500 120 Days 0 0 03 0 03 0.00 0.00 01,083,407.0008 0.00 01,083,407.0008 150 Days 0 0 01 0 01 0.00 0.00 0712,479.0015 0.00 0712,479.0015 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 53 0 15 0 68 1,~~583~~339,~~327~~952.0822 0.00 ~~712~~1,~~479~~987,806.1523 0.00 23,~~295~~327,~~806~~758.2345 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~428571% 0.000000% 0.000000% 0.000000% 01.~~000000~~428571% 01.~~000000~~396056% 0.000000% 0.000000% 0.000000% 01.~~000000~~396056% 60 Days 30.~~448276~~714286% 0.000000% 0.000000% 0.000000% 30.~~448276~~714286% 20.~~483957~~799541% 0.000000% 0.000000% 0.000000% 20.~~483957~~799541% 90 Days 0.000000% 0.000000% 0.~~689655~~714286% 0.000000% 0.~~689655~~714286% 0.000000% 0.000000% 10.~~117752~~314473% 0.000000% 10.~~117752~~314473% 120 Days 0.000000% 0.000000% 02.~~000000~~142857% 0.000000% 02.~~000000~~142857% 0.000000% 0.000000% 01.~~000000~~775231% 0.000000% 01.~~000000~~775231% 150 Days 0.000000% 0.000000% 0.~~000000~~714286% 0.000000% 0.~~000000~~714286% 0.000000% 0.000000% 01.~~000000~~167442% 0.000000% 01.~~000000~~167442% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 32.~~448276~~142857% 0.000000% 03.~~689655~~571429% 0.000000% 45.~~137931~~714286% 2.~~483957~~195597% 0.000000% 13.~~117752~~257147% 0.000000% 35.~~601709~~452744% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 13 10 0 0 23 ~~535~~1,646,932.42 ~~488,000~~0.00 0.00 0.00 1,~~023~~646,932.42 60 Days 13 0 0 0 13 ~~688~~1,~~000~~388,400.00 0.00 0.00 0.00 ~~688~~1,~~000~~388,400.00 90 Days 1 0 1 1 0 2 ~~452,000~~0.00 0488,000.00 ~~478~~607,~~335~~729.00 0.00 ~~930~~1,~~335~~095,729.00 120 Days 0 0 01 0 01 0.00 0.00 0688,000.00 0.00 0688,000.00 150 Days 0 0 1 0 1 2 0.00 0.00 ~~468~~478,~~000~~335.00 ~~434,400~~0.00 ~~902~~478,~~400~~335.00 180+ Days 0 0 0 02 02 0.00 0.00 0.00 0902,400.00 0902,400.00 Totals 36 1 3 2 112 ~~7 1~~3,~~675~~035,~~932~~332.42 488,000.00 ~~946~~1,~~335~~774,064.00 ~~434~~902,400.00 36,~~544~~199,~~667~~796.42 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~349650~~056338% 0.~~349650~~000000% 0.000000% 0.000000% 01.~~699301~~056338% 0.~~305950~~950740% 0.~~278587~~000000% 0.000000% 0.000000% 0.~~584537~~950740% 60 Days 01.~~349650~~056338% 0.000000% 0.000000% 0.000000% 01.~~349650~~056338% 0.~~392762~~801495% 0.000000% 0.000000% 0.000000% 0.~~392762~~801495% 90 Days 0.~~349650~~000000% 0.~~000000~~352113% 0.~~349650~~352113% 0.000000% 0.~~699301~~704225% 0.~~258035~~000000% 0.~~000000~~281712% 0.~~273069~~350830% 0.000000% 0.~~531105~~632542% 120 Days 0.000000% 0.000000% 0.~~000000~~352113% 0.000000% 0.~~000000~~352113% 0.000000% 0.000000% 0.~~000000~~397168% 0.000000% 0.~~000000~~397168% 150 Days 0.000000% 0.000000% 0.~~349650~~352113% 0.~~349650~~000000% 0.~~699301~~352113% 0.000000% 0.000000% 0.~~267169~~276133% 0.~~247988~~000000% 0.~~515157~~276133% 180+ Days 0.000000% 0.000000% 0.000000% 0.~~000000~~704225% 0.~~000000~~704225% 0.000000% 0.000000% 0.000000% 0.~~000000~~520937% 0.~~000000~~520937% Totals 12.~~048951~~112676% 0.~~349650~~352113% 01.~~699301~~056338% 0.~~349650~~704225% 24.~~447552~~225352% 01.~~956747~~752235% 0.~~278587~~281712% 01.~~540239~~024131% 0.~~247988~~520937% 23.~~023561~~579016% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - 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 27 0 0 0 27 ~~413~~2,~~694~~749,833.1254 0.00 0.00 0.00 ~~413~~2,~~694~~749,833.1254 60 Days 01 0 01 0 02 0431,920.00 0.00 0288,800.00 0.00 0720,720.00 90 Days 0 0 1 0 1 0.00 0.00 ~~223~~124,~~999~~894.9912 0.00 ~~223~~124,~~999~~894.9912 120 Days 0 0 10 0 10 0.00 0.00 ~~170,000~~0.00 0.00 ~~170,000~~0.00 150 Days 10 0 21 0 31 ~~150,957~~0.6900 0.00 1223,~~107,845~~999.3299 0.00 1223,~~258,803~~999.0199 180+ Days 0 0 14 1 2 6 0.00 0.00 ~~519~~1,~~200~~778,003.0001 ~~411~~581,200.00 ~~930~~2,~~400~~359,203.0001 Totals 38 0 57 12 917 ~~564~~3,~~651~~181,753.8154 0.00 2,~~021~~415,~~045~~697.3112 ~~411~~581,200.00 26,~~996~~178,~~897~~650.1266 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~396040~~408451% 0.000000% 0.000000% 0.000000% 01.~~396040~~408451% 01.~~211509~~422967% 0.000000% 0.000000% 0.000000% 01.~~211509~~422967% 60 Days 0.~~000000~~201207% 0.000000% 0.~~000000~~201207% 0.000000% 0.~~000000~~402414% 0.~~000000~~223507% 0.000000% 0.~~000000~~149446% 0.000000% 0.~~000000~~372954% 90 Days 0.000000% 0.000000% 0.~~198020~~201207% 0.000000% 0.~~198020~~201207% 0.000000% 0.000000% 0.~~114524~~064629% 0.000000% 0.~~114524~~064629% 120 Days 0.000000% 0.000000% 0.~~198020~~000000% 0.000000% 0.~~198020~~000000% 0.000000% 0.000000% 0.~~086916~~000000% 0.000000% 0.~~086916~~000000% 150 Days 0.~~198020~~000000% 0.000000% 0.~~396040~~201207% 0.000000% 0.~~594059~~201207% 0.~~077180~~000000% 0.000000% 0.~~566406~~115914% 0.000000% 0.~~643586~~115914% 180+ Days 0.000000% 0.000000% 0.~~198020~~804829% 0.~~198020~~402414% 01.~~396040~~207243% 0.000000% 0.000000% 0.~~265451~~920070% 0.~~210234~~300756% 01.~~475684~~220826% Totals 01.~~594059~~609658% 0.000000% 01.~~990099~~408451% 0.~~198020~~402414% 13.~~782178~~420523% 01.~~288689~~646474% 0.000000% 1.~~033297~~250060% 0.~~210234~~300756% 13.~~532219~~197290% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 - 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 7 0 0 0 7 2,~~116~~433,~~427~~050.7600 0.00 0.00 0.00 2,~~116~~433,~~427~~050.7600 60 Days 53 0 01 0 54 1941,~~576,975~~396.3068 0.00 0382,200.00 0.00 1,~~576~~323,~~975~~596.3068 90 Days 12 0 02 0 14 ~~310~~256,~~391~~000.00 0.00 0698,485.00 0.00 ~~310~~954,~~391~~485.00 120 Days 0 0 43 01 4 0.00 0.00 1946,~~459,614~~975.8130 0270,000.00 1,~~459~~216,~~614~~975.8130 150 Days 01 0 0 0 01 0310,391.00 0.00 0.00 0.00 0310,391.00 180+ Days 0 0 13 0 1 4 0.00 0.00 ~~329~~1,~~600~~292,000.00 0139,999.0099 ~~329~~1,~~600~~431,999.0099 Totals 13 0 59 02 1824 43,~~003~~940,~~794~~837.0668 0.00 13,~~789~~319,~~214~~660.8130 0409,999.0099 57,~~793~~670,~~008~~497.8797 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~473684~~489362% 0.000000% 0.000000% 0.000000% 1.~~473684~~489362% 1.~~687750~~960951% 0.000000% 0.000000% 0.000000% 1.~~687750~~960951% 60 Days 10.~~052632~~638298% 0.000000% 0.~~000000~~212766% 0.000000% 10.~~052632~~851064% 10.~~257562~~758732% 0.000000% 0.~~000000~~308039% 0.000000% 1.~~257562~~066771% 90 Days 0.~~210526~~425532% 0.000000% 0.~~000000~~425532% 0.000000% 0.~~210526~~851064% 0.~~247522~~206327% 0.000000% 0.~~000000~~562954% 0.000000% 0.~~247522~~769281% 120 Days 0.000000% 0.000000% 0.~~842105~~638298% 0.~~000000~~212766% 0.~~842105~~851064% 0.000000% 0.000000% 10.~~163973~~763228% 0.~~000000~~217610% 10.~~163973~~980838% 150 Days 0.~~000000~~212766% 0.000000% 0.000000% 0.000000% 0.~~000000~~212766% 0.~~000000~~250164% 0.000000% 0.000000% 0.000000% 0.~~000000~~250164% 180+ Days 0.000000% 0.000000% 0.~~210526~~638298% 0.~~000000~~212766% 0.~~210526~~851064% 0.000000% 0.000000% 01.~~262840~~041305% 0.~~000000~~112835% 01.~~262840~~154140% Totals 2.~~736842~~765957% 0.000000% 1.~~052632~~914894% 0.~~000000~~425532% 35.~~789474~~106383% 3.~~192834~~176173% 0.000000% 12.~~426813~~675527% 0.~~000000~~330445% 46.~~619647~~182145% Please refer to CTSLink.com for a list of delinquency code descriptions.

180+ Delinquency Summary Summary Grps 1 -4 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 3735 1612,~~306~~355,~~190~~806.7673 0.990 4 1,272,399.~~281~~99 0.231 210 - 239 44 17,472,099.04 1.400 5 2,161,203.01 0.392 240 - 269 35 15,402,302.04 1.234 1 329,600.00 0.~~059~~060 ~~210~~270 - ~~239~~299 3128 1110,~~687~~846,930.45 0.~~918~~869 2 930,400.00 0.~~166~~169 ~~240~~300 - ~~269~~329 1 340,000.00 0.027 0 0.00 0.000 Total 69143 2856,~~334~~417,~~121~~138.2126 24.~~226~~520 312 14,~~260~~693,~~000~~603.00 0.~~225~~852

180+ Delinquency Summary (continued) Group 5 Days Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Balance($) 180 - 209 3631 1511,~~976~~083,~~590~~406.7674 21.~~242~~591 210 - 239 2939 1015,~~757~~310,896.03 2.197 240 - 269 34 15,072,702.04 2.163 270 - 299 26 9,916,530.45 1.~~510~~423 ~~240~~300 - ~~269~~329 1 340,000.00 0.~~048~~049 Total 66131 2751,~~074~~723,~~121~~535.2126 37.~~800~~423 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1514 ~~Nov~~Jan-0607 0.000% Original Principal Balance 54,~~396~~051,~~045~~325.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 54,~~393~~047,~~918~~345.7271 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 2146 ~~Apr~~Jun-07 0.000% Original Principal Balance 716,~~206~~210,~~070~~494.00 ~~May~~Jul-07 0.~~000~~031% Current Actual Balance 716,~~194~~193,~~702~~619.0123 ~~Jun~~Aug-07 0.~~000~~032% ~~Jul~~Sep-07 0.~~031~~141% ~~Aug~~Oct-07 0.~~032~~565% ~~Sep~~Nov-07 01.~~141~~031% ~~Oct~~Dec-07 01.~~565~~297% *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. Grps 1 -4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 01 ~~Nov~~Jan-0607 0.000% Original Principal Balance 0270,000.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 0270,000.00 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 12 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~411~~410,~~200~~000.00 ~~May~~Jul-07 0.~~000~~072% Current Actual Balance ~~411~~409,~~200~~999.0099 ~~Jun~~Aug-07 0.~~000~~073% ~~Jul~~Sep-07 0.~~072~~150% ~~Aug~~Oct-07 0.~~073~~151% ~~Sep~~Nov-07 0.~~150~~177% ~~Oct~~Dec-07 0.~~151~~343% *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 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1511 ~~Nov~~Jan-0607 0.000% Original Principal Balance 53,~~396~~143,~~045~~325.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 53,~~393~~139,~~918~~345.7271 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 1940 ~~Apr~~Jun-07 0.000% Original Principal Balance 614,~~360~~316,~~470~~894.00 ~~May~~Jul-07 0.000% Current Actual Balance 614,~~349~~300,~~102~~019.0124 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~133% ~~Aug~~Oct-07 0.~~000~~891% ~~Sep~~Nov-07 01.~~133~~704% ~~Oct~~Dec-07 02.~~891~~052% *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.

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 Grps 1 -4 0409263764 Dec-2007 01-Sep-2006 MA 74.56 170,000.00 Grps 1 -4 0500757470 Nov-2007 01-Jul-2006 TX 80.00 140,000.00 Grps 1 -4 0500869134 Dec-2007 01-Nov-2006 NV 80.00 468,000.00 Grps 1 -4 0700432939 Jul-2007 01-Dec-2006 VA 80.00 411,200.00 Grps 1 -4 0700479975 Sep-2007 01-Feb-2007 VA 80.00 434,400.00 Grps 1 -4 0700498693 Dec-2007 01-Mar-2007 VA 78.26 270,000.00 Group 5 0407160685 Sep-2007 01-Dec-2001 GA 95.00 149,625.00 Group 5 0409650665 Oct-2007 01-Nov-2006 AZ 100.00 480,000.00 Group 5 ~~0410388452~~0410057498 Nov-2007 01-Oct-2006 CA 60.78 1,499,999.00 Group 5 0410117701 Nov-2007 01-~~Jan~~Nov-2006 TX 65.00 341,250.00 Group 5 0410117765 Nov-2007 CA01-Dec-2006 VA 79.1375 ~~417~~250,400.00 Group 5 0410169327 Dec-2007 01-May-2006 MO 80.00 217,200.00 Group 5 0410169335 Dec-2007 01-May-2006 FL 95.00 180,500.00 Group 5 0410239119 Nov-2007 01-Dec-2006 CA 85.00 629,000.00 Group 5 0410239154 Dec-2007 01-Dec-2006 CA 85.00 335,750.00 Group 5 0410282224 Nov-2007 01-Oct-2006 MI 77.95 64,700.00 Group 5 0410388441 Nov-2007 01-Jan-2007 AZ 70.00 381,500.00 Group 5 0410621795 Dec-2007 01-Dec-2006 MI 80.00 168,000.00 Group 5 0500852958 Nov-2007 01-Oct-2006 MN 73.49 341,650.00 Group 5 0500853133 Oct-2007 01-Oct-2006 MN 73.49 341,650.00 Group 5 0500854698 Oct-2007 01-Nov-2006 NV 70.00 414,400.00 Group 5 0500862788 Dec-2007 01-Nov-2006 MI 80.00 508,000.00 Group 5 0500866878 Nov-2007 01-Nov-2006 CA 80.00 296,000.00 Group 5 0500868108 Dec-2007 01-Nov-2006 NV 80.00 336,000.00 Group 5 0500871216 Nov-2007 01-Dec-2006 AZ 80.00 308,000.00 Group 5 0500877294 Dec-2007 01-Nov-2006 AZ 80.00 195,200.00 Group 5 0500884420 Oct-2007 01-Dec-2006 CA 79.29 444,000.00 Group 5 0500885754 Oct-2007 01-Dec-2006 AL 95.00 266,000.00 Group 5 0500895546 Sep-2007 01-Jan-2007 VA 80.00 560,000.00 Group 5 0500904160 Oct-2007 01-Jan-2007 CA 80.00 596,000.00 Group 5 0500904496 Dec-2007 01-Jan-2007 ID 80.00 220,800.00 Group 5 0500907169 Oct-2007 01-Feb-2007 NV 80.00 608,000.00 Group 5 0700421687 Oct-2007 01-Nov-2006 MI 80.00 84,800.00 Group 5 0700432969 Dec-2007 01-Dec-2006 UT 80.00 372,000.00 Group 5 0700461970 Nov-2007 01-Jan-2007 AZ 80.00 325,600.00 Group 5 0700465103 Sep-2007 01-Jan-2007 GA 80.00 200,000.00 Group 5 0700466147 Oct-2007 01-Jan-2007 VA 80.00 479,920.00 Group 5 0700467266 Oct-2007 01-Dec-2006 MN 75.00 378,675.00 Group 5 ~~0700469575~~0700467293 ~~Oct~~Dec-2007 01-~~Jan~~Dec-2006 MN 75.00 378,675.00 Group 5 0700474208 Dec-2007 MO01-Feb-2007 NH 80.00 72231,~~000~~200.00 Group 5 0700476865 Sep-2007 01-Jan-2007 MO 76.11 54,800.00 Group 5 0700479896 Oct-2007 01-Jan-2007 MO 80.00 70,400.00 Group 5 0700491717 Nov-2007 01-Feb-2007 FL 80.00 384,000.00 Group 5 0700492924 Oct-2007 01-Feb-2007 MI 80.00 479,200.00 Group 5 0700495639 Nov-2007 01-Mar-2007 MA 80.00 480,000.00 Group 5 0700497274 Oct-2007 01-Feb-2007 GA 80.00 264,000.00

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 Grps 1 -4 0409263764 170,000.00 01-Apr-2007 6 6.875% 7,366.64 Grps 1 -4 0500757470 139,999.99 01-Apr-2007 6 6.875% 6,066.64 Grps 1 -4 0500869134 468,000.00 01-Mar-2007 7 6.875% 22,815.00 Grps 1 -4 0700432939 411,200.00 01-Jan-2007 79 7.000% 1822,~~161~~701.3670 Grps 1 -4 0700479975 434,400.00 01-Mar-2007 57 6.375% 1519,~~204~~548.00 Grps 1 -4 0700498693 270,000.00 01-Jun-2007 4 6.526% 8,303.82 Group 5 0407160685 140,769.40 01-Feb-2007 68 10.~~375~~500% 810,~~140~~172.9206 Group 5 0409650665 480,000.00 01-Feb-2007 68 7.875% 1924,~~440~~300.00 Group 5 ~~0410388452~~0410057498 ~~417~~1,499,999.00 01-Feb-2007 8 7.125% 86,562.40 Group 5 0410117701 339,902.76 01-Mar-2007 7 7.250% 17,786.46 Group 5 0410117765 250,400.00 01-May-2007 5 6.875% 9,676.87 Group 5 0410169327 217,111.28 01-Jun-2007 4 7.000% 7,327.50 Group 5 0410169335 180,500.00 01-Feb-2007 8 7.625% 11,093.30 Group 5 0410239119 629,000.00 01-Jan-2007 9 7.375% 33,782.50 Group 5 0410239154 335,750.00 01-Apr-2007 6 7.250% 1914,~~460~~146.24 Group 5 0410282224 64,448.14 01-Mar-2007 7 8.250% 3,796.16 Group 5 0410388441 381,500.00 01-Mar-2007 7 7.375% 20,386.44 Group 5 0410621795 167,617.78 01-Jun-2007 4 8.250% 6,599.94 Group 5 0500852958 341,540.74 01-Mar-2007 7 7.625% 18,891.54 Group 5 0500853133 341,136.31 01-Mar-2007 57 7.625% 1418,~~675~~869.9812 Group 5 0500854698 414,400.00 01-Jan-2007 79 8.000% 2126,~~410~~763.40 Group 5 0500862788 506,720.33 01-Apr-2007 6 10.345% 34,049.62 Group 5 0500866878 296,000.00 01-Jan-2007 9 8.250% 19,733.30 Group 5 0500868108 335,845.07 01-Jan-2007 9 10.121% 27,601.67 Group 5 0500871216 308,000.00 01-Mar-2007 7 7.875% 17,613.72 Group 5 0500877294 195,186.00 01-Apr-2007 6 7.875% 9,922.00 Group 5 0500884420 443,345.49 01-Jan-2007 79 7.550% 2126,~~502~~857.7253 Group 5 0500885754 265,887.84 01-Apr-2007 46 8.750% 1115,~~300~~067.2804 Group 5 0500895546 560,000.00 01-Mar-2007 57 7.375% 2329,~~275~~925.00 Group 5 0500904160 596,000.00 01-Jan-2007 79 8.375% 3240,~~283~~354.2810 Group 5 0500904496 220,800.00 01-Feb-2007 8 7.375% 13,110.00 Group 5 0500907169 608,000.00 01-Jan-2007 79 8.000% 3139,~~413~~266.2860 Group 5 0700421687 84,564.25 01-Feb-2007 68 7.875% 45,~~287~~355.8790 Group 5 0700432969 370,912.74 01-Mar-2007 7 7.625% 20,454.11 Group 5 0700461970 325,600.00 01-Feb-2007 8 7.500% 19,671.70 Group 5 0700465103 199,716.79 01-Feb-2007 68 7.750% 912,~~960~~441.4737 Group 5 0700466147 479,920.00 01-Apr-2007 46 8.000% 1824,~~596~~795.9492 Group 5 0700467266 378,422.58 01-Feb-2007 68 7.875% 1924,~~236~~045.5062 Group 5 ~~0700469575~~0700467293 71378,~~819~~549.1290 01-~~Apr~~Feb-2007 8 7.875% 24,053.68 Group 5 0700474208 230,352.61 01-Jun-2007 4 87.~~375~~625% 28,~~912~~478.9621 Group 5 0700476865 54,697.10 01-Mar-2007 57 8.375% 23,~~587~~324.4149 Group 5 0700479896 70,223.13 01-Apr-2007 46 8.375% 23,~~848~~795.2111 Group 5 0700491717 384,000.00 01-Feb-2007 8 7.375% 22,800.00 Group 5 0700492924 479,200.00 01-Apr-2007 46 7.750% 1723,~~970~~960.00 Group 5 0700495639 480,000.00 01-Mar-2007 7 7.250% 25,200.00 Group 5 0700497274 264,000.00 01-Mar-2007 57 7.625% 1114,~~357~~602.50

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4265 ~~Nov~~Jan-0607 0.000% Original Principal Balance 1222,~~178~~894,~~272~~650.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 1222,~~159~~854,~~872~~757.4451 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure ~~160~~242 ~~Apr~~Jun-07 0.~~000~~925% Original Principal Balance 5887,~~676~~472,~~117~~145.00 ~~May~~Jul-07 01.~~000~~981% Current Actual Balance 5887,~~623~~352,~~889~~456.4007 ~~Jun~~Aug-07 03.~~925~~123% ~~Jul~~Sep-07 14.~~981~~093% ~~Aug~~Oct-07 34.~~123~~607% ~~Sep~~Nov-07 45.~~093~~700% ~~Oct~~Dec-07 46.~~607~~997% *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. Grps 1 -4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 13 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~642~~1,~~400~~080,700.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~642~~1,~~400~~080,685.00 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 59 ~~Apr~~Jun-07 0.~~000~~216% Original Principal Balance 13,~~792~~328,~~000~~900.00 ~~May~~Jul-07 0.~~000~~179% Current Actual Balance 13,~~789~~319,~~214~~660.8130 ~~Jun~~Aug-07 0.~~216~~559% ~~Jul~~Sep-07 0.~~179~~647% ~~Aug~~Oct-07 0.~~559~~977% ~~Sep~~Nov-07 01.~~647~~478% ~~Oct~~Dec-07 01.~~977~~722% *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 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3958 ~~Nov~~Jan-0607 0.000% Original Principal Balance 1019,~~345~~991,~~037~~551.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 1019,~~326~~951,~~658~~944.2951 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure ~~147~~218 ~~Apr~~Jun-07 01.~~000~~470% Original Principal Balance 5377,~~204~~963,~~082~~024.00 ~~May~~Jul-07 03.~~000~~370% Current Actual Balance 5377,~~154~~855,~~815~~228.1342 ~~Jun~~Aug-07 15.~~470~~119% ~~Jul~~Sep-07 36.~~370~~795% ~~Aug~~Oct-07 57.~~119~~459% ~~Sep~~Nov-07 69.~~795~~027% ~~Oct~~Dec-07 711.~~459~~173% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure 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 Grps 1 -4 0409107601 Sep-2007 01-Oct-2006 FL 79.16 224,000.00 Grps 1 -4 0409263703 Nov-2007 01-Aug-2006 IN 70.00 126,000.00 Grps 1 -4 0409263740 Nov-2007 01-Aug-2006 NY 80.00 152,000.00 Grps 1 -4 0409263741 Aug-2007 01-Aug-2006 PA 80.00 108,000.00 Grps 1 -4 ~~0409263764~~0409579522 ~~Sep~~Dec-2007 01-~~Sep~~Nov-2006 MAVA 7480.5600 ~~170~~382,~~000~~200.00 Grps 1 -4 0410057489 Oct-2007 01-Dec-2006 CA 74.06 712,500.00 Grps 1 -4 0410169344 Nov-2007 01-May-2006 NY 64.59 197,000.00 Grps 1 -4 0410388434 Dec-2007 01-Jan-2007 AZ 80.00 739,999.00 Grps 1 -4 0410389717 Aug-2007 01-Aug-2006 WA 66.66 1,000,000.00 Grps 1 -4 ~~0500757470~~0410621786 ~~Sep~~Dec-2007 01-~~Jul~~Jan-~~2006~~2007 TXCA 80.00 ~~140~~608,000.00 Grps 1 -4 ~~0500869134~~0500806318 Nov-2007 01-Aug-2006 FL 74.63 157,867.00 Grps 1 -4 0500850497 Nov-2007 01-Oct-2006 NY 80.00 599,200.00 Grps 1 -4 0500861192 Dec-2007 01-Nov-2006 NVNJ 80.00 ~~468~~288,~~000~~800.00 Grps 1 -4 0500883861 Jun-2007 01-Dec-2006 NY 80.00 519,200.00 Grps 1 -4 0500889303 Dec-2007 01-Jan-2007 NJ 68.39 310,500.00 Grps 1 -4 0500891109 Oct-2007 01-Dec-2006 NY 80.00 642,400.00 Grps 1 -4 0500908163 Oct-2007 01-Feb-2007 CA 80.00 478,335.00 Grps 1 -4 ~~0700354628~~0500918479 ~~Sep~~Nov-2007 01-~~Aug~~Feb-~~2006~~2007 ILNV 80.00 ~~360~~191,~~000~~920.00 Grps 1 -4 0700409916 Jun-2007 01-Nov-2006 NY 80.00 329,600.00 Grps 1 -4 0700462458 Nov-2007 01-Jan-2007 NE 80.00 160,000.00 Grps 1 -4 0700481386 Dec-2007 01-Feb-2007 MA 80.00 388,000.00 Grps 1 -4 0700492331 Nov-2007 01-Feb-2007 CT 78.63 688,000.00 Grps 1 -4 0700494827 Dec-2007 01-Feb-2007 FL 80.00 185,600.00 Grps 1 -4 0700496736 Sep-2007 01-Mar-2007 NV 80.00 320,000.00 Group 5 0408509943 Nov-2007 01-Jul-2006 FL 75.00 192,800.00 Group 5 0408509990 Sep-2007 01-Jul-2006 FL 90.00 303,300.00 Group 5 0408509996 Dec-2007 01-Jul-2006 FL 75.00 165,000.00 Group 5 0408879518 Nov-2007 01-Aug-2006 TX 90.00 152,775.00 Group 5 0408879524 Oct-2007 01-Aug-2006 FL 95.00 237,500.00 Group 5 0408879534 Nov-2007 01-Sep-2006 FL 95.00 305,425.00 Group 5 0408879537 Dec-2007 01-Aug-2006 FL 78.09 203,827.00 Group 5 0408879597 Dec-2007 01-Sep-2006 FL 95.00 346,750.00 Group 5 0408879623 Dec-2007 01-Sep-2006 MA 100.00 169,500.00 Group 5 0408879626 Jul-2007 01-Sep-2006 FL 85.00 172,550.00 Group 5 0409263621 Oct-2007 01-Oct-2006 FL 89.97 314,000.00 Group 5 0409263652 Sep-2007 01-Jul-2006 FL 74.99 201,500.00 Group 5 0409263673 Nov-2007 01-Jun-2006 FL 70.00 595,000.00 Group 5 0409263778 Nov-2007 01-Aug-2006 FL 74.99 206,950.00 Group 5 0409263867 Oct-2007 01-Sep-2006 FL 89.19 330,000.00 Group 5 ~~0409360261~~0409263890 ~~Aug~~Dec-2007 01-~~Oct~~Sep-2006 CAFL 80.00 ~~424~~148,000.00 Group 5 ~~0409833583~~0409360261 ~~Jun~~Aug-2007 01-~~Dec~~Oct-2006 FLCA 80.00 ~~120~~424,000.00 Group 5 ~~0410057498~~0409360301 ~~Jul~~Nov-2007 01-~~Oct~~Nov-2006 CAIL 6080.7800 1178,~~499,999~~400.00 Group 5 ~~0410057518~~0409833560 ~~Sep~~Nov-2007 01-~~Nov~~Dec-2006 FL 8095.00 ~~552~~274,~~000~~550.00 Group 5 ~~0410117649~~0409833583 ~~Oct~~Jun-2007 01-~~Aug~~Dec-2006 FL 80.00 ~~174~~120,000.00 Group 5 ~~0410117701~~0409833620 ~~Aug~~Dec-2007 01-Nov-2006 TXVA 6580.00 ~~341~~295,~~250~~920.00 Group 5 ~~0410117765~~0409866733 ~~Oct~~Dec-2007 01-Dec-2006 VADE 7965.7500 ~~250~~988,~~400~~000.00 Group 5 ~~0410117797~~0410057518 Sep-2007 01-~~Dec~~Nov-2006 FL 80.00 ~~268~~552,~~800~~000.00 Group 5 ~~0410117806~~0410117649 Oct-2007 01-~~Dec~~Aug-2006 FL 80.00 ~~142~~174,~~400~~000.00 Group 5 ~~0410169335~~0410117738 ~~Jul~~Dec-2007 01-~~May~~Dec-2006 FL 9580.00 ~~180~~224,~~500~~000.00 Group 5 ~~0410239119~~0410117797 ~~Jun~~Sep-2007 01-Dec-2006 CAFL 8580.00 ~~629~~268,~~000~~800.00 Group 5 ~~0410239154~~0410117806 ~~Sep~~Oct-2007 01-Dec-2006 CAFL 8580.00 ~~335~~142,~~750~~400.00 Group 5 ~~0410239160~~0410117827 ~~Oct~~Dec-2007 01-Jan-2007 CAFL ~~100~~80.00 ~~620~~189,~~000~~600.00 Group 5 ~~0410282224~~0410169336 ~~Sep~~Nov-2007 01-~~Oct~~May-2006 MIIL 7780.9500 64289,~~700~~200.00 Group 5 ~~0410388441~~0410239121 ~~Aug~~Dec-2007 01-Dec-2006 CA 80.00 460,000.00 Group 5 0410239160 Oct-2007 01-Jan-2007 AZCA 70100.00 ~~381~~620,~~500~~000.00 Group 5 0410388446 Aug-2007 01-Jan-2007 CA 80.00 268,000.00 Group 5 0410388469 Jul-2007 01-Nov-2006 CA 65.00 796,250.00 Group 5 0410388512 Sep-2007 01-Jan-2007 CA 80.00 296,000.00 Group 5 0410621720 Dec-2007 01-Sep-2006 CA 78.68 417,000.00 Group 5 0410621721 Jul-2007 01-Jan-2007 CA 80.00 802,800.00 Group 5 0410621723 Oct-2007 01-Nov-2006 CA 80.00 348,000.00 Group 5 0410621725 Jun-2007 01-Dec-2006 CA 80.00 317,855.00 Group 5 ~~0410621795~~0410621832 ~~Oct~~Nov-2007 01-~~Dec~~Nov-2006 MIFL 80.00 ~~168~~188,~~000~~640.00 Group 5 ~~0410621868~~0410621893 ~~Oct~~Nov-2007 01-~~Dec~~Jan-~~2006~~2007 MDVA 80.00 ~~271~~676,~~120~~800.00 Group 5 0410621913 Aug-2007 01-Jan-2007 NC 75.00 1,237,500.00 Group 5 0500775970 Dec-2007 01-Aug-2006 CA 80.00 399,920.00 Group 5 0500779335 Dec-2007 01-Aug-2006 VA 80.00 372,000.00 Group 5 0500791879 Dec-2007 01-Sep-2006 NJ 80.00 321,600.00 Group 5 0500794820 Oct-2007 01-Jul-2006 NJ 80.00 201,600.00 Group 5 0500806322 Nov-2007 01-Sep-2006 GA 80.00 608,000.00 Group 5 0500807312 Nov-2007 01-Aug-2006 NV 80.00 540,000.00 Group 5 0500819689 Dec-2007 01-Sep-2006 TX 80.00 364,000.00 Group 5 0500821526 Oct-2007 01-Oct-2006 IA 70.00 87,500.00 Group 5 0500822896 Jul-2007 01-Oct-2006 HI 80.00 1,000,000.00 Group 5 0500825559 Dec-2007 01-Sep-2006 CA 80.00 520,000.00 Group 5 0500826820 Jul-2007 01-Sep-2006 NY 80.00 528,000.00 Group 5 0500830303 Aug-2007 01-Oct-2006 NJ 80.00 344,000.00 Group 5 0500830978 Dec-2007 01-Oct-2006 FL 74.90 323,568.00 Group 5 0500831566 Oct-2007 01-Oct-2006 FL 75.00 151,500.00 Group 5 0500834513 Oct-2007 01-Oct-2006 FL 80.00 160,000.00 Group 5 0500844680 Sep-2007 01-Oct-2006 NY 80.00 648,000.00 Group 5 0500850287 Nov-2007 01-Oct-2006 FL 80.00 152,000.00 Group 5 0500852128 Dec-2007 01-Oct-2006 NV 80.00 720,000.00 Group 5 0500852312 Oct-2007 01-Oct-2006 MN 80.00 200,000.00 Group 5 0500852808 Jun-2007 01-Nov-2006 NY 80.00 524,000.00 Group 5 ~~0500852958~~0500853444 ~~Aug~~Oct-2007 01-~~Oct~~Nov-2006 MNNV 7380.4900 ~~341~~198,~~650~~400.00 Group 5 ~~0500853444~~0500856869 ~~Oct~~Nov-2007 01-Nov-2006 NVMN 80.00 ~~198~~144,~~400~~000.00 Group 5 0500857707 Sep-2007 01-Nov-2006 NV 80.00 284,000.00 Group 5 0500858038 Sep-2007 01-Nov-2006 NY 74.93 502,000.00 Group 5 0500858053 Oct-2007 01-Aug-2006 AZ 80.00 264,000.00 Group 5 0500858891 Sep-2007 01-Aug-2006 CA 80.00 496,000.00 Group 5 0500860885 Jun-2007 01-Nov-2006 NJ 80.00 512,000.00 Group 5 ~~0500862358~~0500861983 ~~Jun~~Nov-2007 01-Nov-2006 OHCA 80.00 ~~540~~440,000.00 Group 5 ~~0500862788~~0500862358 ~~Sep~~Jun-2007 01-Nov-2006 MIOH 80.00 ~~508~~540,000.00 Group 5 0500863176 Oct-2007 01-Nov-2006 CA 80.00 304,000.00 Group 5 0500864165 Aug-2007 01-Nov-2006 FL 80.00 184,000.00 Group 5 ~~0500866878~~0500865746 ~~Jun~~Nov-2007 01-Nov-2006 CAFL 80.00 ~~296~~564,000.00 Group 5 0500866301 Nov-2007 01-Nov-2006 MD 80.00 328,000.00 Group 5 0500867055 Sep-2007 01-Dec-2006 FL 84.98 266,400.00 Group 5 ~~0500868108~~0500868482 ~~Jun~~Dec-2007 01-Nov-2006 NV 80.00 ~~336~~599,~~000~~450.00 Group 5 ~~0500870765~~0500870096 ~~Sep~~Nov-2007 01-Dec-2006 CAGA 80.00 ~~350~~117,~~400~~600.00 Group 5 ~~0500871216~~0500870765 ~~Aug~~Sep-2007 01-Dec-2006 AZCA 80.00 ~~308~~350,~~000~~400.00 Group 5 0500872140 Jul-2007 01-Nov-2006 MN 78.19 165,555.00 Group 5 0500872702 Aug-2007 01-Dec-2006 NJ 75.00 424,102.00 Group 5 0500872906 Jun-2007 01-Nov-2006 MN 80.00 138,272.00 Group 5 ~~0500874309~~0500873103 ~~Jun~~Dec-2007 01-Dec-2006 NV 80.00 ~~252~~279,~~000~~652.00 Group 5 0500874444 Aug-2007 01-Nov-2006 NY 75.00 671,250.00 Group 5 0500875284 Jun-2007 01-Nov-2006 NY 80.00 544,000.00 Group 5 0500875616 Dec-2007 01-Dec-2006 AZ 80.00 502,400.00 Group 5 0500876223 Sep-2007 01-Dec-2006 FL 80.00 480,000.00 Group 5 0500876238 Sep-2007 01-Dec-2006 FL 80.00 700,000.00 Group 5 ~~0500877294~~0500878031 ~~Sep~~Dec-2007 01-~~Nov~~Dec-2006 AZCA 80.00 ~~195~~496,~~200~~000.00 Group 5 ~~0500880453~~0500878160 ~~Sep~~Dec-2007 01-Dec-2006 NVNJ 80.00 ~~495~~184,~~200~~000.00 Group 5 0500880386 Nov-2007 01-Dec-2006 WA 80.00 312,000.00 Group 5 0500880639 Oct-2007 01-Dec-2006 CA 80.00 724,000.00 Group 5 0500883397 Aug-2007 01-Dec-2006 FL 80.00 663,840.00 Group 5 0500884951 Dec-2007 01-Dec-2006 NV 80.00 212,000.00 Group 5 0500885653 Oct-2007 01-Dec-2006 CA 80.00 204,000.00 Group 5 0500886474 Dec-2007 01-Jan-2007 FL 80.00 168,000.00 Group 5 0500886718 Jul-2007 01-Dec-2006 FL 88.46 230,000.00 Group 5 0500888787 Dec-2007 01-Dec-2006 FL 80.00 432,000.00 Group 5 0500889163 Jul-2007 01-Dec-2006 FL 80.00 164,000.00 Group 5 0500889412 Dec-2007 01-Dec-2006 FL 80.00 160,000.00 Group 5 0500891513 Jul-2007 01-Jan-2007 FL 80.00 80,000.00 Group 5 ~~0500904496~~0500899070 ~~Jul~~Dec-2007 01-Jan-2007 IDNV 80.00 ~~220~~229,~~800~~192.00 Group 5 0500899073 Dec-2007 01-Jan-2007 NV 80.00 163,592.00 Group 5 0500904608 Oct-2007 01-Jan-2007 NV 79.99 262,150.00 Group 5 ~~0500905765~~0500906235 ~~Sep~~Oct-2007 01-~~Jan~~Feb-2007 NV 70.00 395,430.00 Group 5 0500906836 Nov-2007 01-Feb-2007 TX 80.00 ~~476~~100,800.00 Group 5 0500909241 Dec-2007 01-Feb-2007 NV 80.00 524,000.00 Group 5 ~~0500906235~~0500909376 ~~Oct~~Dec-2007 01-Feb-2007 NV 7080.00 ~~395~~548,~~430~~000.00 Group 5 0500909590 Nov-2007 01-Feb-2007 FL 80.00 539,968.00 Group 5 0500914390 Oct-2007 01-Feb-2007 NV 80.00 248,000.00 Group 5 0500915961 Jul-2007 01-Feb-2007 MN 86.96 1,000,000.00 Group 5 0500916753 Dec-2007 01-Feb-2007 NV 80.00 480,000.00 Group 5 0500918082 Dec-2007 01-Feb-2007 NV 80.00 488,000.00 Group 5 0500918481 Dec-2007 01-Feb-2007 NV 80.00 416,000.00 Group 5 0700350562 Dec-2007 01-Sep-2006 NJ 80.00 271,200.00 Group 5 0700356845 Oct-2007 01-Aug-2006 FL 80.00 129,600.00 Group 5 0700361652 Nov-2007 01-Aug-2006 NY 80.00 557,600.00 Group 5 0700367517 Nov-2007 01-Aug-2006 AZ 80.00 419,920.00 Group 5 0700371036 Sep-2007 01-Sep-2006 OH 90.00 151,200.00 Group 5 0700378152 Dec-2007 01-Oct-2006 FL 80.00 174,920.00 Group 5 0700386742 Dec-2007 01-Oct-2006 SC 70.00 262,500.00 Group 5 0700386944 Oct-2007 01-Oct-2006 NM 80.55 468,000.00 Group 5 0700398843 Aug-2007 01-Oct-2006 IL 80.00 228,000.00 Group 5 0700406790 Sep-2007 01-Nov-2006 FL 80.00 119,120.00 Group 5 0700410028 Jun-2007 01-Nov-2006 NJ 80.00 487,200.00 Group 5 0700410253 Jul-2007 01-Nov-2006 NJ 75.00 410,250.00 Group 5 0700410476 Jun-2007 01-Nov-2006 KS 79.33 95,200.00 Group 5 0700416003 Sep-2007 01-Nov-2006 FL 70.00 131,670.00 Group 5 0700417586 Nov-2007 01-Nov-2006 IL 80.00 280,000.00 Group 5 0700421872 Oct-2007 01-Nov-2006 NJ 80.00 424,000.00 Group 5 ~~0700432969~~0700422292 ~~Aug~~Nov-2007 01-~~Dec~~Nov-2006 UTIL 80.00 ~~372~~285,520.00 Group 5 0700424476 Nov-2007 01-Nov-2006 IL 80.00 280,000.00 Group 5 0700425539 Nov-2007 01-Nov-2006 AZ 80.00 292,000.00 Group 5 0700431092 Nov-2007 01-Dec-2006 FL 80.00 233,600.00 Group 5 0700433764 Aug-2007 01-Nov-2006 FL 80.00 640,000.00 Group 5 0700435738 Sep-2007 01-Dec-2006 NV 79.05 547,000.00 Group 5 ~~0700440108~~0700439716 ~~Oct~~Dec-2007 01-Dec-2006 CA 80.00 356,800.00 Group 5 0700442341 Nov-2007 01-Jan-2007 NJ 80.00 124,000.00 Group 5 0700442527 Nov-2007 01-Dec-2006 NY 80.00 672,000.00 Group 5 0700443951 Nov-2007 01-Dec-2006 FL 80.00 ~~238~~464,~~400~~000.00 Group 5 0700445533 Jul-2007 01-Dec-2006 FL 72.51 262,500.00 Group 5 0700446832 Dec-2007 01-Jan-2007 FL 80.00 343,200.00 Group 5 0700447425 Oct-2007 01-Jan-2007 UT 80.00 358,400.00 Group 5 0700449331 Nov-2007 01-Jan-2007 IL 80.00 328,000.00 Group 5 0700449785 Aug-2007 01-Jan-2007 IL 75.00 281,250.00 Group 5 0700450089 Dec-2007 01-Dec-2006 MD 80.00 295,960.00 Group 5 0700451479 Nov-2007 01-Dec-2006 NJ 80.00 269,387.00 Group 5 0700452784 Nov-2007 01-Jan-2007 FL 80.00 471,200.00 Group 5 0700456243 Jun-2007 01-Dec-2006 NY 80.00 520,000.00 Group 5 0700459207 Dec-2007 01-Jan-2007 AZ 80.00 224,000.00 Group 5 0700459841 Aug-2007 01-Feb-2007 UT 80.00 424,000.00 Group 5 0700460529 Oct-2007 01-Jan-2007 OH 80.00 103,200.00 Group 5 0700460538 Nov-2007 01-Jan-2007 FL 80.00 760,000.00 Group 5 0700460927 Nov-2007 01-Dec-2006 MD 80.00 640,000.00 Group 5 0700461871 Jul-2007 01-Jan-2007 NY 80.00 467,200.00 Group 5 ~~0700461970~~0700462765 ~~Jul~~Dec-2007 01-Jan-2007 AZGA 80.00 ~~325~~288,~~600~~000.00 Group 5 0700463049 Sep-2007 01-Jan-2007 NY 80.00 249,600.00 Group 5 0700463103 Sep-2007 01-Feb-2007 FL 80.00 137,600.00 Group 5 0700465236 Jun-2007 01-Feb-2007 NJ 80.00 119,200.00 Group 5 0700465683 Nov-2007 01-Jan-2007 MA 80.00 236,800.00 Group 5 0700466113 Oct-2007 01-Jan-2007 IL 80.00 300,000.00 Group 5 ~~0700467293~~0700467702 ~~Jul~~Sep-2007 01-Feb-2007 NJ 80.00 400,000.00 Group 5 0700468821 Nov-2007 01-Feb-2007 FL 80.00 344,000.00 Group 5 0700468861 Dec-~~2006~~2007 MN01-Feb-2007 IL 75.00 ~~378~~225,~~675~~000.00 Group 5 ~~0700467702~~0700469393 ~~Sep~~Nov-2007 01-Feb-2007 NJFL 80.00 ~~400~~840,000.00 Group 5 0700471504 Sep-2007 01-Jan-2007 FL 80.00 383,200.00 Group 5 0700472095 Sep-2007 01-Feb-2007 FL 80.00 296,800.00 Group 5 0700472576 Nov-2007 01-Feb-2007 NJ 80.00 212,000.00 Group 5 0700472611 Sep-2007 01-Jan-2007 NJ 80.00 536,000.00 Group 5 0700473650 Aug-2007 01-Jan-2007 MN 73.72 346,405.00 Group 5 0700474047 Oct-2007 01-Mar-2007 FL 75.00 300,000.00 Group 5 0700474289 Oct-2007 01-Jan-2007 NJ 70.00 206,500.00 Group 5 0700474446 Jun-2007 01-Feb-2007 FL 80.00 452,000.00 Group 5 0700474893 Jun-2007 01-Feb-2007 NY 80.00 424,000.00 Group 5 0700476072 Oct-2007 01-Jan-2007 IL 80.00 144,000.00 Group 5 0700477338 Jun-2007 01-Jan-2007 FL 80.00 180,000.00 Group 5 ~~0700479788~~0700478234 ~~Jul~~Nov-2007 01-~~Mar~~Feb-2007 NJIL 80.00 ~~292~~183,200.00 Group 5 0700479582 Nov-2007 01-Feb-2007 IL 80.00 260,000.00 Group 5 ~~0700479921~~0700479788 ~~Sep~~Jul-2007 01-~~Jan~~Mar-2007 MONJ 80.00 64292,000.00 Group 5 0700481017 Aug-2007 01-Jan-2007 FL 80.00 424,000.00 Group 5 0700481951 Oct-2007 01-Feb-2007 IL 80.00 189,120.00 Group 5 0700482437 Jun-2007 01-Feb-2007 NJ 72.57 328,000.00 Group 5 0700483734 Aug-2007 01-Feb-2007 IL 80.00 108,000.00 Group 5 0700483917 Jul-2007 01-Feb-2007 NY 80.00 540,000.00 Group 5 0700484110 Aug-2007 01-Jan-2007 DE 79.53 353,902.00 Group 5 0700484395 Dec-2007 01-Feb-2007 NJ 80.00 252,000.00 Group 5 0700485871 Oct-2007 01-Feb-2007 IL 80.00 285,600.00 Group 5 0700485885 Dec-2007 01-Feb-2007 NV 80.00 616,000.00 Group 5 0700486618 Jun-2007 01-Feb-2007 IL 75.00 192,750.00 Group 5 ~~0700486759~~0700486873 ~~Jun~~Nov-2007 01-Feb-2007 FL 80.00 ~~172~~216,000.00 Group 5 0700487623 Oct-2007 01-Mar-2007 FL 80.00 129,792.00 Group 5 0700488283 Dec-2007 01-Feb-2007 SC 80.00 696,000.00 Group 5 0700488584 Sep-2007 01-Feb-2007 NY 80.00 520,000.00 Group 5 0700488949 Sep-2007 01-Feb-2007 NY 80.00 456,000.00 Group 5 0700488991 Dec-2007 01-Feb-2007 FL 80.00 348,000.00 Group 5 0700489872 Jun-2007 01-Feb-2007 IL 80.00 348,000.00 Group 5 0700490191 Oct-2007 01-Feb-2007 FL 75.00 169,425.00 Group 5 ~~0700491717~~0700490511 ~~Jul~~Dec-2007 01-Feb-2007 NY 80.00 344,000.00 Group 5 0700490550 Dec-2007 01-Feb-2007 NC 75.00 40,125.00 Group 5 0700491530 Dec-2007 01-Feb-2007 FL 80.00 ~~384~~280,000.00 Group 5 0700492082 Oct-2007 01-Mar-2007 NV 80.00 328,000.00 Group 5 0700492479 Dec-2007 01-Feb-2007 FL 80.00 396,000.00 Group 5 0700492881 Jul-2007 01-Feb-2007 IL 80.00 285,600.00 Group 5 0700493069 Aug-2007 01-Feb-2007 IL 80.00 200,000.00 Group 5 0700493305 ~~Oct~~Dec-2007 01-Feb-2007 MD 79.75 315,000.00 Group 5 0700493720 Aug-2007 01-Feb-2007 NY 80.00 492,000.00 Group 5 0700493751 Dec-2007 01-Mar-2007 MO 80.00 212,000.00 Group 5 0700493960 Dec-2007 01-Feb-2007 GA 70.00 105,000.00 Group 5 0700494192 Dec-2007 01-Feb-2007 PA 80.00 132,000.00 Group 5 0700494363 Sep-2007 01-Mar-2007 NJ 80.00 308,000.00 Group 5 ~~0700495639~~0700499526 ~~Aug~~Dec-2007 01-Mar-2007 MA 80.00 ~~480~~392,000.00 Group 5 ~~0700498036~~0700499689 ~~Aug~~Dec-2007 01-Feb-2007 CAGA 8075.00 ~~344~~130,~~000~~875.00 Group 5 ~~0700499526~~0700499888 ~~Sep~~Nov-2007 01-Mar-2007 MACT 80.00 ~~392~~408,000.00 Group 5 0700500315 Jul-2007 01-Mar-2007 IL 80.00 460,000.00 Group 5 ~~0700500458~~0700500321 ~~Jul~~Nov-2007 01-Mar-2007 NY 80.00 ~~560~~660,000.00 Group 5 0700500477 Dec-2007 01-Mar-2007 NY 80.00 780,000.00 Group 5 0700501345 Jul-2007 01-Mar-2007 IL 80.00 543,200.00 Group 5 0700501716 Aug-2007 01-Mar-2007 NY 80.00 680,000.00 Group 5 0700503170 Jul-2007 01-Mar-2007 NY 80.00 504,000.00

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 Grps 1 -4 0409107601 223,999.99 01-May-2007 3 7.375% 6,650.00 Grps 1 -4 0409263741 108,000.00 01-Mar-2007 5 7.500% 4,488.75 Grps 1 -4 0409263764 170,000.00 01-Apr-2007 4 6.875% 5,524.98 Grps 1 -4 0410057489 712,479.15 01-May-2007 3 6.125% 17,589.30 Grps 1 -4 0410389717 999,845.32 01-Mar-2007 5 7.250% 40,827.16 Grps 1 -4 0500757470 139,999.99 01-Apr-2007 4 6.875% 4,549.98 Grps 1 -4 0500869134 468,000.00 01-Mar-2007 5 6.875% 17,745.00 Grps 1 -4 0500883861 519,200.00 01-Jan-2007 7 6.625% 21,633.36 Grps 1 -4 0500891109 642,400.00 01-Apr-2007 4 6.500% 19,673.52 Grps 1 -4 0500908163 478,335.00 01-May-2007 3 6.125% 11,460.10 Grps 1 -4 0700354628 357,214.82 01-Apr-2007 4 6.875% 11,583.40 Grps 1 -4 0700409916 329,600.00 01-Feb-2007 6 6.375% 13,184.00 Grps 1 -4 0700496736 320,000.00 01-Apr-2007 4 6.500% 9,799.98 Group 5 0408509990 301,354.50 01-Apr-2007 4 8.375% 10,777.74 Group 5 0408879524 235,898.23 01-May-2007 3 8.125% 7,140.52 Group 5 0408879626 172,549.12 01-Feb-2007 6 7.625% 8,483.68 Group 5 0409263621 312,140.97 01-May-2007 3 7.625% 9,577.05 Group 5 0409263652 201,481.71 01-May-2007 3 8.250% 6,716.05 Group 5 0409263867 330,000.00 01-May-2007 3 8.125% 10,828.10 Group 5 0409360261 424,000.00 01-Mar-2007 5 8.000% 19,168.38 Group 5 0409833583 120,000.00 01-Jan-2007 7 8.750% 6,800.00 Group 5 0410057498 1,499,999.00 01-Feb-2007 6 7.125% 69,249.92 Group 5 0410057518 552,000.00 01-Apr-2007 4 7.625% 20,493.00 Group 5 0410117649 172,570.78 01-May-2007 3 7.125% 4,934.92 Group 5 0410117701 339,902.76 01-Mar-2007 5 7.250% 13,845.42 Group 5 0410117765 250,400.00 01-May-2007 3 6.875% 6,912.05 Group 5 0410117797 267,953.61 01-Mar-2007 5 7.250% 10,914.87 Group 5 0410117806 142,400.00 01-May-2007 3 8.750% 5,043.30 Group 5 0410169335 180,500.00 01-Feb-2007 6 7.625% 8,874.64 Group 5 0410239119 629,000.00 01-Jan-2007 7 7.375% 27,026.00 Group 5 0410239154 335,750.00 01-Apr-2007 4 7.250% 10,609.68 Group 5 0410239160 620,000.00 01-May-2007 3 7.900% 19,762.50 Group 5 0410282224 64,448.14 01-Mar-2007 5 8.250% 2,954.60 Group 5 0410388441 381,500.00 01-Mar-2007 5 7.375% 15,856.12 Group 5 0410388446 268,000.00 01-Mar-2007 5 6.875% 10,357.13 Group 5 0410388469 796,250.00 01-Feb-2007 6 7.250% 37,158.32 Group 5 0410388512 295,999.33 01-Apr-2007 4 7.125% 10,174.98 Group 5 0410621721 802,800.00 01-Feb-2007 6 7.500% 38,132.96 Group 5 0410621723 348,000.00 01-May-2007 3 7.000% 9,606.25 Group 5 0410621725 317,855.00 01-Feb-2007 6 7.250% 14,568.32 Group 5 0410621795 167,617.78 01-Jun-2007 2 8.250% 4,399.96 Group 5 0410621868 271,120.00 01-Jun-2007 2 8.125% 7,003.92 Group 5 0410621913 1,237,500.00 01-Mar-2007 5 7.375% 50,531.25 Group 5 0500794820 200,206.00 01-Apr-2007 4 8.000% 7,743.84 Group 5 0500821526 87,003.03 01-May-2007 3 7.875% 2,760.09 Group 5 0500822896 1,000,000.00 01-Feb-2007 6 7.875% 50,833.36 Group 5 0500826820 528,000.00 01-Feb-2007 6 8.000% 27,280.00 Group 5 0500830303 342,591.82 01-Mar-2007 5 8.000% 15,455.08 Group 5 0500831566 151,500.00 01-May-2007 3 8.000% 4,892.20 Group 5 0500834513 160,000.00 01-May-2007 3 7.875% 5,083.35 Group 5 0500844680 648,000.00 01-Mar-2007 5 7.750% 28,350.00 Group 5 0500852312 200,000.00 01-May-2007 3 8.000% 6,458.30 Group 5 0500852808 524,000.00 01-Jan-2007 7 7.250% 24,453.28 Group 5 0500852958 341,540.74 01-Mar-2007 5 7.625% 14,693.42 Group 5 0500853444 198,398.99 01-May-2007 3 7.375% 5,890.00 Group 5 0500857707 283,966.10 01-Apr-2007 4 8.000% 11,003.91 Group 5 0500858038 502,000.00 01-Mar-2007 5 7.750% 21,962.50 Group 5 0500858053 264,000.00 01-May-2007 3 8.000% 8,525.00 Group 5 0500858891 494,318.50 01-Apr-2007 4 7.125% 16,975.55 Group 5 0500860885 512,000.00 01-Jan-2007 7 8.500% 28,160.00 Group 5 0500862358 539,591.99 01-Jan-2007 7 8.466% 29,520.68 Group 5 0500862788 506,720.33 01-Apr-2007 4 10.345% 25,548.67 Group 5 0500863176 304,000.00 01-May-2007 3 7.625% 9,341.70 Group 5 0500864165 184,000.00 01-Mar-2007 5 8.375% 8,720.88 Group 5 0500866878 296,000.00 01-Jan-2007 7 8.250% 15,786.64 Group 5 0500867055 265,622.39 01-Apr-2007 4 8.750% 11,271.90 Group 5 0500868108 335,845.07 01-Jan-2007 7 10.121% 22,084.97 Group 5 0500870765 349,868.64 01-Apr-2007 4 7.937% 13,436.95 Group 5 0500871216 308,000.00 01-Mar-2007 5 7.875% 13,699.56 Group 5 0500872140 165,555.00 01-Feb-2007 6 8.625% 9,243.52 Group 5 0500872702 423,005.98 01-Mar-2007 5 8.375% 20,009.70 Group 5 0500872906 138,272.00 01-Jan-2007 7 8.625% 7,720.16 Group 5 0500874309 252,000.00 01-Jan-2007 7 8.000% 13,020.00 Group 5 0500874444 671,249.84 01-Mar-2007 5 8.250% 31,325.00 Group 5 0500875284 544,000.00 01-Jan-2007 7 7.250% 25,386.72 Group 5 0500876223 478,525.36 01-Apr-2007 4 8.500% 19,707.81 Group 5 0500876238 697,737.25 01-Apr-2007 4 8.250% 27,862.88 Group 5 0500877294 195,186.00 01-Apr-2007 4 7.875% 7,441.50 Group 5 0500880453 495,040.10 01-Mar-2007 5 7.750% 21,658.00 Group 5 0500880639 724,000.00 01-May-2007 3 8.750% 25,641.70 Group 5 0500883397 663,073.36 01-Jan-2007 7 8.750% 37,473.62 Group 5 0500885653 204,000.00 01-May-2007 3 8.750% 7,225.00 Group 5 0500886718 230,000.00 01-Feb-2007 6 7.625% 11,308.32 Group 5 0500889163 164,000.00 01-Feb-2007 6 8.375% 8,883.28 Group 5 0500891513 79,907.61 01-Feb-2007 6 8.750% 4,519.33 Group 5 0500904496 220,800.00 01-Feb-2007 6 7.375% 10,488.00 Group 5 0500904608 262,150.00 01-May-2007 3 7.375% 7,782.60 Group 5 0500905765 474,608.73 01-Apr-2007 4 7.625% 17,468.35 Group 5 0500906235 395,430.00 01-May-2007 3 7.500% 11,945.30 Group 5 0500914390 247,439.82 01-May-2007 3 8.375% 8,376.85 Group 5 0500915961 1,000,000.00 01-Feb-2007 6 8.190% 51,266.64 Group 5 0700356845 129,556.80 01-May-2007 3 8.000% 4,183.60 Group 5 0700371036 151,200.00 01-Mar-2007 5 8.000% 6,835.50 Group 5 0700386944 465,342.67 01-May-2007 3 7.875% 14,762.55 Group 5 0700398843 228,000.00 01-Mar-2007 5 7.125% 9,143.75 Group 5 0700406790 118,679.28 01-Apr-2007 4 8.500% 4,887.67 Group 5 0700410028 486,212.75 01-Jan-2007 7 8.000% 25,042.25 Group 5 0700410253 410,250.00 01-Feb-2007 6 7.625% 20,170.64 Group 5 0700410476 95,200.00 01-Mar-2007 5 7.875% 4,234.44 Group 5 0700416003 131,670.00 01-Apr-2007 4 7.250% 4,608.48 Group 5 0700421872 421,699.55 01-May-2007 3 7.375% 12,499.11 Group 5 0700432969 370,912.74 01-Mar-2007 5 7.625% 15,920.96 Group 5 0700433764 637,712.10 01-Mar-2007 5 7.750% 27,838.03 Group 5 0700435738 547,000.00 01-Apr-2007 4 7.625% 20,170.62 Group 5 0700440108 237,495.28 01-May-2007 3 8.375% 8,029.67 Group 5 0700445533 262,500.00 01-Feb-2007 6 7.250% 12,250.00 Group 5 0700447425 358,400.00 01-May-2007 3 7.250% 10,453.30 Group 5 0700449785 281,250.00 01-Mar-2007 5 7.500% 11,894.54 Group 5 0700456243 519,351.32 01-Jan-2007 7 8.375% 28,050.33 Group 5 0700459841 424,000.00 01-Mar-2007 5 8.125% 19,477.50 Group 5 0700460529 102,849.10 01-May-2007 3 8.000% 3,316.50 Group 5 0700461871 467,200.00 01-Feb-2007 6 6.875% 20,634.72 Group 5 0700461970 325,600.00 01-Feb-2007 6 7.500% 15,737.36 Group 5 0700463049 249,600.00 01-Mar-2007 5 8.375% 11,830.00 Group 5 0700463103 137,600.00 01-Apr-2007 4 6.875% 4,557.96 Group 5 0700465236 119,200.00 01-Jan-2007 7 8.250% 6,338.80 Group 5 0700466113 298,872.80 01-May-2007 3 7.500% 9,014.49 Group 5 0700467293 378,549.90 01-Feb-2007 6 7.875% 19,242.94 Group 5 0700467702 400,000.00 01-Apr-2007 4 7.375% 14,250.00 Group 5 0700471504 383,200.00 01-Apr-2007 4 7.750% 14,370.00 Group 5 0700472095 296,800.00 01-Apr-2007 4 7.750% 11,130.00 Group 5 0700472611 536,000.00 01-Apr-2007 4 7.750% 20,100.00 Group 5 0700473650 346,183.42 01-Mar-2007 5 7.625% 14,892.44 Group 5 0700474047 300,000.00 01-May-2007 3 7.000% 8,437.50 Group 5 0700474289 205,761.70 01-May-2007 3 7.750% 6,420.59 Group 5 0700474446 452,000.00 01-Jan-2007 7 7.625% 22,223.28 Group 5 0700474893 424,000.00 01-Jan-2007 7 7.375% 20,140.00 Group 5 0700476072 142,860.00 01-May-2007 3 8.250% 4,762.94 Group 5 0700477338 180,000.00 01-Jan-2007 7 8.250% 9,600.00 Group 5 0700479788 292,000.00 01-Feb-2007 6 8.375% 15,781.77 Group 5 0700479921 63,839.20 01-Apr-2007 4 8.375% 2,589.27 Group 5 0700481017 424,000.00 01-Mar-2007 5 7.750% 18,550.00 Group 5 0700481951 188,539.08 01-May-2007 3 7.375% 5,588.43 Group 5 0700482437 328,000.00 01-Jan-2007 7 8.250% 17,442.31 Group 5 0700483734 107,850.87 01-Mar-2007 5 7.875% 4,786.97 Group 5 0700483917 540,000.00 01-Feb-2007 6 8.750% 30,600.00 Group 5 0700484110 353,166.51 01-Mar-2007 5 7.875% 15,675.05 Group 5 0700485871 285,600.00 01-May-2007 3 8.000% 9,222.50 Group 5 0700486618 192,750.00 01-Jan-2007 7 7.750% 9,637.44 Group 5 0700486759 172,000.00 01-Jan-2007 7 7.875% 8,715.82 Group 5 0700487623 129,792.00 01-May-2007 3 7.500% 3,920.80 Group 5 0700488584 520,000.00 01-Apr-2007 4 7.250% 18,200.04 Group 5 0700488949 451,001.04 01-Apr-2007 4 7.250% 15,785.04 Group 5 0700489872 348,000.00 01-Jan-2007 7 7.625% 17,053.45 Group 5 0700490191 169,425.00 01-May-2007 3 7.375% 5,029.80 Group 5 0700491717 384,000.00 01-Feb-2007 6 7.375% 18,240.00 Group 5 0700492082 327,188.71 01-May-2007 3 7.000% 9,186.70 Group 5 0700492881 285,600.00 01-Jan-2007 7 7.250% 13,327.73 Group 5 0700493069 200,000.00 01-Mar-2007 5 7.625% 8,604.12 Group 5 0700493305 315,000.00 01-May-2007 3 6.750% 8,531.25 Group 5 0700493720 491,997.04 01-Mar-2007 5 7.875% 21,883.61 Group 5 0700494363 307,574.69 01-Apr-2007 4 7.875% 11,705.64 Group 5 0700495639 480,000.00 01-Mar-2007 5 7.250% 19,600.00 Group 5 0700498036 343,888.72 01-Feb-2007 6 7.764% 17,227.25 Group 5 0700499526 391,547.28 01-Apr-2007 4 8.750% 16,616.20 Group 5 0700500315 460,000.00 01-Feb-2007 6 8.500% 25,300.00 Group 5 0700500458 560,000.00 01-Feb-2007 6 8.000% 28,864.46 Group 5 0700501345 543,200.00 01-Feb-2007 6 7.835% 27,400.22 Group 5 0700501716 680,000.00 01-Feb-2007 6 7.750% 33,914.93 Group 5 0700503170 504,000.00 01-Feb-2007 6 7.750% 25,136.92

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 45 ~~Nov~~Jan-0607 0.000% Original Principal Balance 1,~~086~~755,~~400~~520.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 1,~~085~~754,~~047~~154.0422 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 1419 ~~Apr~~Jun-07 0.~~000~~030% Original Principal Balance 46,~~096~~200,~~483~~083.00 ~~May~~Jul-07 0.~~000~~104% Current Actual Balance 46,~~089~~189,~~752~~532.9307 ~~Jun~~Aug-07 0.~~030~~147% ~~Jul~~Sep-07 0.~~104~~241% ~~Aug~~Oct-07 0.~~147~~321% ~~Sep~~Nov-07 0.~~241~~435% ~~Oct~~Dec-07 0.~~321~~496% *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. Grps 1 -4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 10 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~488,000~~0.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~488,000~~0.00 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 1 ~~Apr~~Jun-07 0.000% Original Principal Balance 488,000.00 ~~May~~Jul-07 0.~~000~~026% Current Actual Balance 488,000.00 ~~Jun~~Aug-07 0.~~000~~027% ~~Jul~~Sep-07 0.~~026~~000% ~~Aug~~Oct-07 0.~~027~~087% ~~Sep~~Nov-07 0.~~000~~088% ~~Oct~~Dec-07 0.~~087~~088% *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 5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 35 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~598~~1,~~400~~755,520.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~597~~1,~~047~~754,154.0422 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 1318 ~~Apr~~Jun-07 0.~~000~~052% Original Principal Balance 35,~~608~~712,~~483~~083.00 ~~May~~Jul-07 0.~~000~~164% Current Actual Balance 35,~~601~~701,~~752~~532.9307 ~~Jun~~Aug-07 0.~~052~~241% ~~Jul~~Sep-07 0.~~164~~429% ~~Aug~~Oct-07 0.~~241~~505% ~~Sep~~Nov-07 0.~~429~~708% ~~Oct~~Dec-07 0.~~505~~818% *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.

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 Grps 1 -4 0410677807 Oct-2007 01-Jan-2007 CA 80.00 488,000.00 Group 5 0407160666 Nov-2007 01-Nov-2001 GA 94.99 58,800.00 Group 5 0409263661 Aug-2007 01-Jun-2006 MN 75.00 221,250.00 Group 5 ~~0410117663~~0409263758 ~~Jul~~Dec-2007 01-~~Nov~~Aug-2006 IDFL 8070.00 ~~170~~630,~~720~~000.00 Group 5 0410621696 Jul-2007 01-Dec-2006 FL 80.00 340,000.00 Group 5 0410621746 Aug-2007 01-Dec-2006 FL 80.00 200,113.00 Group 5 0410621818 Dec-2007 01-Nov-2006 MI 80.00 96,800.00 Group 5 0410621868 Dec-2007 01-Dec-2006 MD 80.00 271,120.00 Group 5 0500776871 Sep-2007 01-Aug-2006 CA 79.27 650,000.00 Group 5 0500859427 Nov-2007 01-Nov-2006 CA 80.00 680,000.00 Group 5 0500870555 Sep-2007 01-Nov-2006 MD 80.00 284,000.00 Group 5 0500880453 Dec-2007 01-Dec-2006 NV 80.00 495,200.00 Group 5 0500880454 Oct-2007 01-Dec-2006 VA 80.00 192,000.00 Group 5 ~~0500886474~~0500888687 ~~Sep~~Dec-2007 01-~~Jan~~Dec-~~2007~~2006 FLCA 8074.0099 ~~168~~262,~~000~~400.00 Group 5 0700279630 Oct-2007 01-Jul-2006 WI 80.00 120,000.00 Group 5 0700424136 Aug-2007 01-Feb-2007 GA 80.00 120,000.00 Group 5 0700445200 Oct-2007 01-Dec-2006 IL 80.00 286,400.00 Group 5 0700462682 Sep-2007 01-Dec-2006 IL 80.00 460,000.00 Group 5 ~~0700492479~~0700498036 ~~Jun~~Nov-2007 01-Feb-2007 FLCA 80.00 ~~396~~344,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest Grps 1 -4 0410677807 488,000.00 01-Jul-2007 13 6.875% 813,~~173~~623.9830 Group 5 0407160666 55,555.69 01-Aug-2007 2 10.375% 1,849.70 Group 5 0409263661 221,118.66 01-~~Aug~~Oct-2007 0 7.125% 2,533.64 Group 5 ~~0410117663~~0409263758 ~~169~~630,~~453~~000.7500 01-~~Jul~~Aug-2007 12 7.~~875~~125% 314,~~227~~437.8052 Group 5 0410621696 340,000.00 01-Dec-2006 810 7.500% 1620,~~150~~187.0050 Group 5 0410621746 200,113.00 01-Mar-2007 57 7.875% 11,256.30 Group 5 0410621818 95,705.64 01-Nov-2007 0 6.875% 1,037.27 Group 5 0410621868 271,120.00 01-Jun-2007 4 8.125% 10,~~754~~505.9088 Group 5 0500776871 650,000.00 01-May-2007 35 7.875% 2028,~~651~~911.0547 Group 5 0500859427 680,000.00 01-Jun-2007 4 8.000% 26,349.96 Group 5 0500870555 283,999.99 01-May-2007 35 8.750% 14,081.62 Group 5 0500880453 495,040.10 01-Mar-2007 7 7.750% 27,~~058~~846.3000 Group 5 0500880454 191,954.00 01-May-2007 35 7.750% 58,~~998~~397.5597 Group 5 ~~0500886474~~0500888687 ~~167~~262,~~905~~288.7848 01-~~Jan~~Jun-2007 74 8.~~873~~500% 910,~~627~~819.3444 Group 5 0700279630 118,788.71 01-Jul-2007 13 7.625% 23,~~188~~644.4142 Group 5 0700424136 120,000.00 01-May-2007 35 7.375% 34,~~562~~987.50 Group 5 0700445200 286,304.33 01-Mar-2007 57 8.000% 1216,~~943~~641.3545 Group 5 0700462682 ~~456~~455,~~401~~654.3275 01-~~Sep~~Nov-2007 0 7.375% 5,~~421~~413.4312 Group 5 ~~0700492479~~0700498036 ~~395~~343,~~713~~888.3972 01-~~Feb~~Mar-2007 67 7.~~625~~764% 19,~~405~~379.6588

Realized Loss Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Actual Loss/(Gain) Loss Group Losses Balance Amount Percentage Grps 1 -4 01 0357,214.0082 070,605.0045 0.~~000~~057% Group 5 210 02,429,844.0002 (1705,~~008~~811.~~70)~~93 0.~~000~~101% Total 211 02,787,058.0084 (1776,~~008~~417.~~70)~~38 0.~~000~~062%

Realized Loss Loan Detail Report - Loans With Losses during Current Period Original Current Loan Principal Note LTV at Original Group Number Balance Rate State Origination Term Grps 1 -4 0700354628 360,000.00 6.875% IL 80.00 360 Group 5 ~~0700451135~~0410388452 ~~196~~417,000.00 7.250% CA 79.13 360 Group 5 0500775364 425,000.00 6.750% RICA 78.70 360 Group 5 0500870529 264,000.00 8.500% FL 80.00 360 Group 5 ~~0700468102~~0500891006 ~~465~~131,~~600~~920.00 78.750% NJNV 80.00 360 Group 5 0700447529 358,400.00 7.125% UT 80.00 360 Group 5 0700458192 364,000.00 7.500% UT 80.00 360 Group 5 0700469575 72,000.00 8.375% MO 80.00 360 Group 5 0700479921 64,000.00 8.375% MO 80.00 360 Group 5 0700486759 172,000.00 7.875% FL 80.00 360 Group 5 0700500458 560,000.00 8.000% NY 80.00 360

Realized Loss Loan Detail Report - Loans With Losses during Current Period (continued) Prior Cumulative Loan Actual Realized Realized Group Number Balance Loss/(Gain) Loss/(Gain) Grps 1 -4 0700354628 357,214.82 70,605.45 70,605.45 Group 5 ~~0700451135~~0410388452 417,000.00 123,982.88 123,982.88 Group 5 0500775364 424,831.06 101,988.93 101,988.93 Group 5 0500870529 0.00 (~~511~~742.35) 821,~~333~~085.7843 Group 5 ~~0700468102~~0500891006 0.00 (~~497~~1,557.3539) 3326,~~470~~404.5706 Group 5 0700447529 356,357.64 21,722.51 21,722.51 Group 5 0700458192 363,997.00 15,747.74 15,747.74 Group 5 0700469575 71,819.12 46,856.44 46,856.44 Group 5 0700479921 63,839.20 50,852.18 50,852.18 Group 5 0700486759 172,000.00 66,927.46 66,927.46 Group 5 0700500458 560,000.00 280,033.53 280,033.53

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.~~000~~220% Current Month 09.~~000~~827% 3 Month Average 0.~~019~~091% 3 Month Average 14.~~153~~147% 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 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 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.049% N/A Jul-2007 3.422% N/A Aug-2007 0.027% N/A Aug-2007 1.689% N/A Sep-2007 0.030% N/A Sep-2007 1.769% N/A Oct-2007 0.000% N/A Oct-2007 0.000% N/A Nov-2007 0.054% N/A Nov-2007 2.613% N/A Dec-2007 0.220% N/A Dec-2007 9.827% 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 02.~~000~~610% Current Month 12(Cumulative) 23.~~447~~085% 3 Month Average 01.~~228~~084% 3 Month Average 12(Cumulative) 17.~~484~~416% 12 Month Average 0.000% 12 Month Average ~~0.000%~~(Cumulative) N/A CDR: Current vs. 12mo Average* ~~Cumulative~~ Loss Severity: ~~Current~~Curr Month(Cum) vs. 12mo ~~Average~~Avg.(Cum) Severity* 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 0.000% N/A Mar-2007 ~~N/A~~0.000% N/A Apr-2007 0.000% N/A Apr-2007 ~~N/A~~0.000% N/A May-2007 0.000% N/A May-2007 ~~N/A~~0.000% N/A Jun-2007 0.000% N/A Jun-2007 ~~N/A~~0.000% N/A Jul-2007 0.588% N/A Jul-2007 6.488% N/A Aug-2007 0.321% N/A Aug-2007 12.487% N/A Sep-2007 0.365% N/A Sep-2007 12.519% N/A Oct-2007 0.000% N/A Oct-2007 12.447% N/A Nov-2007 0.642% N/A Nov-2007 16.715% N/A Dec-2007 2.610% N/A Dec-2007 23.085% 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. Grps 1 -4 ~~- No Realized Loss Information to report this period. Group 5~~ MDR SDA Current Month 0.~~000~~064% Current Month 02.~~000~~846% 3 Month Average 0.~~034~~021% 3 Month Average 20.~~049~~949% 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~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-~~2006~~2007 0.064% N/A Dec-2007 2.846% 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 0.763% Current Month (Cumulative) 19.766% 3 Month Average 0.254% 3 Month Average (Cumulative) 6.589% 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 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.~~087~~000% N/A Jul-2007 50.~~951~~000% N/A Aug-2007 0.~~047~~000% N/A Aug-2007 20.~~976~~000% N/A Sep-2007 0.~~054~~000% N/A Sep-2007 30.~~172~~000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.763% N/A Dec-2007 19.766% 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~~Group ~~Cumulative~~5 ~~Loss~~MDR ~~Severity~~SDA Current Month 0.~~000~~343% Current Month 1215.~~447~~342% 3 Month Average 0.~~405~~146% 3 Month Average 126.~~484~~681% 12 Month Average 0.000% 12 Month Average 0.000% ~~CDR~~MDR: Current vs. 12mo Average* ~~Cumulative Loss Severity~~SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A ~~Jan~~Mar-2007 0.000% N/A Mar-2007 0.000% N/A ~~Jan~~Apr-2007 0.000% N/A Apr-2007 0.000% N/A ~~Feb~~May-2007 0.000% N/A May-2007 0.000% N/A ~~Feb~~Jun-2007 0.000% N/A Jun-2007 0.000% N/A ~~Mar~~Jul-2007 0.087% N/A Jul-2007 5.951% N/A Aug-2007 0.047% N/A Aug-2007 2.976% N/A Sep-2007 0.054% N/A Sep-2007 3.172% N/A Oct-2007 0.000% N/A ~~Mar~~Oct-2007 0.000% N/A Nov-2007 0.096% N/A ~~Apr~~Nov-2007 4.701% N/A Dec-2007 0.343% N/A Dec-2007 15.342% 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 4.044% Current Month (Cumulative) 23.347% 3 Month Average 1.729% 3 Month Average (Cumulative) 17.503% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A ~~Apr~~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 ~~May~~Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A ~~May~~Mar-2007 0.000% N/A Apr-2007 0.000% N/A ~~Jun~~Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 1.038% N/A Jul-2007 6.488% N/A Aug-2007 0.567% N/A Aug-2007 12.487% N/A Sep-2007 0.648% N/A Sep-2007 12.519% N/A Oct-2007 0.000% N/A Oct-2007 12.447% N/A Nov-2007 1.143% N/A Nov-2007 16.715% N/A Dec-2007 4.044% N/A Dec-2007 23.347% 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~~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 Grps 1 -4 710 14,~~832~~067,~~035~~858.00 14,~~829~~066,~~798~~263.3862 0 0.00 0.00 Group 5 2420 46,~~150~~310,~~530~~803.00 46,~~134~~297,~~911~~151.4409 01 0350,000.00 0346,847.0068 Total 3130 510,~~982~~378,~~565~~661.00 510,~~964~~363,~~709~~414.8271 01 0350,000.00 0346,847.0068

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 Grps 1 -4 0 0.00 0.00 01 0360,000.00 0354,947.0036 ~~244~~105,~~916~~361.0355 Group 5 0 0.00 0.00 08 02,432,400.00 02,423,324.0056 3414,~~573~~746.8819 Total 0 0.00 0.00 09 02,792,400.00 02,778,271.0092 ~~279~~120,~~489~~107.9174

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Grps 1 -4 ~~0406600787~~0408645814 MOMT 7595.00 01-~~Dec~~Sep-~~2005~~2006 98274,~~035~~550.00 96274,~~779~~550.7600 Grps 1 -4 ~~0409066607~~0409107599 CAGA 5480.1500 01-~~Jun~~Sep-2006 ~~300~~80,~~000~~400.00 ~~300~~80,400.00 Grps 1 -4 0409263733 ID 73.67 01-Aug-2006 221,000.00 219,974.68 Grps 1 -4 ~~0410169332~~0409593361 CA 6131.7785 01-~~May~~Nov-2006 ~~417~~453,~~000~~800.00 ~~417~~453,~~000~~800.00 Grps 1 -4 ~~0410169343~~0410282661 NYCA 1680.6600 01-May-2005 719,800.00 719,799.99 Grps 1 -4 0410621693 FL 80.00 01-Sep-2006 ~~150~~439,~~000~~408.00 ~~150~~439,~~000~~400.00 Grps 1 -4 ~~0410677635~~0410638715 NC 80.00 01-Feb-2007 126,400.00 126,358.95 Grps 1 -4 0410677793 CA 7780.4200 01-Jan-2007 ~~480~~880,000.00 ~~480~~880,000.00 Grps 1 -4 ~~0500898749~~0500868468 ORCO 79.67 01-Dec-2006 597,500.00 597,500.00 Grps 1 -4 0700354628 IL 80.00 01-~~Jan~~Aug-~~2007~~2006 ~~192~~360,000.00 ~~191~~354,~~246~~615.3597 Grps 1 -4 ~~0700386201~~0700481644 NJWA 6077.46 01-Feb-2007 275,000.00 274,480.00 Group 5 0409263657 CA 75.00 01-Apr-2006 262,500.00 262,500.00 Group 5 0409650688 OR 87.85 01-Nov-2006 ~~195~~188,000.00 ~~194~~187,~~772~~915.2750 Group 5 ~~0405939100~~0409833668 FLCA 8013.0033 01-~~Aug~~Nov-~~2002~~2006 ~~344~~100,000.00 ~~342~~99,~~839~~517.6273 Group 5 ~~0407157715~~0410117722 NJMI 78.4048 01-~~Jun~~Nov-~~2002~~2006 78350,~~400~~000.00 73346,~~131~~602.5383 Group 5 ~~0408510023~~0410117754 FL 7880.4000 01-~~Jul~~Dec-2006 ~~255~~162,~~600~~400.00 ~~255~~162,~~600~~400.00 Group 5 ~~0409263848~~0410388452 ILCA 6579.13 01-Jan-2007 417,000.00 417,000.10 Group 5 0410621789 CA 75.71 01-~~Sep~~Jan-~~2006~~2007 ~~137~~795,~~150~~000.00 ~~136~~794,~~433~~995.9991 Group 5 ~~0409263884~~0410638724 WIFL 70100.00 01-~~Sep~~Feb-~~2006~~2007 72440,~~100~~000.00 71439,~~285~~986.9794 Group 5 ~~0410116862~~0500775364 UTCA 8078.0070 01-~~Dec~~Aug-2006 ~~224~~425,~~800~~000.00 ~~224~~424,~~800~~831.0006 Group 5 ~~0410169351~~0500791192 TNNJ 80.00 01-~~May~~Aug-2006 76337,~~880~~600.00 76333,~~714~~335.0508 Group 5 ~~0410621769~~0500851425 GAFL 8070.00 01-~~Nov~~Oct-2006 ~~141~~471,~~600~~800.00 ~~141~~466,~~600~~699.0038 Group 5 ~~0410621806~~0500881293 ILCO 8075.00 01-Dec-2006 ~~344~~290,~~000~~103.00 ~~343~~289,~~955~~295.0534 Group 5 ~~0500773826~~0500907725 WYAZ 8095.00 01-~~Aug~~Feb-~~2006~~2007 ~~220~~285,000.00 ~~216~~284,~~505~~970.1141 Group 5 ~~0500781487~~0500915503 NJIL 8095.00 01-~~Aug~~Feb-~~2006~~2007 ~~316~~190,000.00 ~~316~~190,000.00 Group 5 ~~0500784802~~0700405993 AZNJ 8065.00 01-~~Aug~~Dec-2006 ~~146~~293,~~400~~800.00 ~~146~~293,~~399~~800.9900 Group 5 ~~0500806221~~0700412837 FLTX 80.00 01-~~Sep~~Oct-2006 ~~248~~734,~~000~~250.00 ~~248~~734,~~000~~250.00 Group 5 ~~0500810680~~0700440725 DEIL 80.00 01-~~Sep~~Jan-~~2006~~2007 331,200.00 328,632.61 Group 5 0700443190 CA 80.00 01-Jan-2007 212,~~720~~000.00 212,~~720~~000.00 Group 5 ~~0500837091~~0700447529 TXUT 80.00 01-~~Oct~~Jan-~~2006~~2007 82358,400.00 81354,~~612~~846.7812 Group 5 ~~0500873485~~0700458192 MDUT 80.00 01-~~Dec~~Mar-~~2006~~2007 ~~168~~364,000.00 ~~168~~363,~~000~~997.00 Group 5 ~~0500876706~~0700469575 OHMO 7580.00 01-~~Dec~~Jan-~~2006~~2007 5672,~~250~~000.00 5671,~~250~~441.0091 Group 5 ~~0500911853~~0700472004 NVPA 80.00 01-~~Feb~~Jan-2007 ~~212~~93,~~000~~600.00 ~~212~~92,375.08 Group 5 0700479921 MO 80.00 01-Jan-2007 64,000.00 63,503.84 Group 5 ~~0700353158~~0700483618 NYAZ 75.00 01-~~Sep~~Jan-~~2006~~2007 ~~131~~168,~~250~~750.00 ~~129~~168,~~962~~745.1300 Group 5 ~~0700423996~~0700484842 MDPA 7080.00 01-~~Nov~~Feb-~~2006~~2007 55204,~~300~~800.00 54204,~~837~~782.7793 Group 5 ~~0700443872~~0700486759 WAFL 80.00 01-~~Jan~~Feb-2007 99172,~~680~~000.00 99170,~~680~~654.0033 Group 5 ~~0700486769~~0700491864 RINJ 8066.0067 01-~~Jan~~Feb-2007 ~~244~~170,000.00 ~~242~~170,~~142~~000.9500 Group 5 ~~0700490849~~0700500458 SCNY 80.00 01-~~Feb~~Mar-2007 ~~184~~560,000.00 ~~183~~556,~~564~~127.2178 Group 5 ~~0700500226~~0700501021 NYMD 5080.00 01-Mar-2007 ~~100~~580,000.00 ~~100~~580,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Grps 1 -4 ~~0406600787~~0408645814 Loan Paid in Full 0 6.~~750~~125% 360 2215 Grps 1 -4 ~~0409066607~~0409107599 Loan Paid in Full 0 67.~~350~~125% 360 1615 Grps 1 -4 ~~0410169332~~0409263733 Loan Paid in Full 0 6.750% 360 1716 Grps 1 -4 ~~0410169343~~0409593361 Loan Paid in Full 0(1) 6.~~500~~875% 360 1713 Grps 1 -4 ~~0410677635~~0410282661 Loan Paid in Full 0 5.750% 360 31 Grps 1 -4 0410621693 Loan Paid in Full 0 6.~~375~~125% 360 915 Grps 1 -4 ~~0500898749~~0410638715 Loan Paid in Full 0 6.~~500~~750% 360 910 Grps 1 -4 ~~0700386201~~0410677793 Loan Paid in Full 0 6.~~500~~250% 360 11 ~~Group~~Grps 51 ~~0405939100~~-4 0500868468 Loan Paid in Full 0 76.~~625~~125% 360 6212 ~~Group~~Grps 1 -4 0700354628 Liquidation 5 ~~0407157715~~6.875% 360 16 Grps 1 -4 0700481644 Loan Paid in Full 0 106.~~250~~500% 360 6410 Group 5 ~~0408510023~~0409263657 Loan Paid in Full 0 7.~~875~~375% 360 1520 Group 5 ~~0409263848~~0409650688 Loan Paid in Full 0(1) 8.000% 360 13 Group 5 ~~0409263884~~0409833668 Loan Paid in Full 0(1) 7.500% 360 13 Group 5 0410117722 Repurchase 3 8.~~000~~250% 360 13 Group 5 ~~0410116862~~0410117754 Loan Paid in Full 0 7.250% 360 12 Group 5 0410388452 Liquidation 8 7.~~000~~250% 360 1011 Group 5 ~~0410169351~~0410621789 Loan Paid in Full 0 67.~~875~~000% 360 1711 Group 5 ~~0410621769~~0410638724 Loan Paid in Full 0(1) 76.875% 360 1110 Group 5 ~~0410621806~~0500775364 Liquidation 3 6.750% 360 16 Group 5 0500791192 Loan Paid in Full 0 87.~~250~~875% 360 1016 Group 5 ~~0500773826~~0500851425 Loan Paid in Full 0(1) 7.~~375~~875% 360 14 Group 5 ~~0500781487~~0500881293 Loan Paid in Full 03 67.~~750~~500% 360 1412 Group 5 ~~0500784802~~0500907725 Loan Paid in Full 0 7.~~875~~750% 360 1410 Group 5 ~~0500806221~~0500915503 Loan Paid in Full 0 7.~~500~~150% 360 1310 Group 5 ~~0500810680~~0700405993 Loan Paid in Full 0 7.~~750~~125% 360 1312 Group 5 ~~0500837091~~0700412837 Loan Paid in Full 0 7.~~750~~875% 360 1214 Group 5 ~~0500873485~~0700440725 Loan Paid in Full 0 8.~~000~~375% 360 1011 Group 5 ~~0500876706~~0700443190 Loan Paid in Full 0 7.~~500~~375% 360 1011 Group 5 ~~0500911853~~0700447529 ~~Loan~~Liquidation ~~Paid~~2 in7.125% ~~Full~~360 011 Group 5 0700458192 Liquidation 3 7.500% 360 9 Group 5 0700469575 Liquidation 5 8.375% 360 11 Group 5 ~~0700353158~~0700472004 Loan Paid in Full 0 7.500% 360 11 Group 5 0700479921 Liquidation 5 8.~~000~~375% 360 1311 Group 5 ~~0700423996~~0700483618 Loan Paid in Full 02 8.~~000~~375% 360 11 Group 5 ~~0700443872~~0700484842 Loan Paid in Full 0 7.~~750~~500% 360 910 Group 5 ~~0700486769~~0700486759 ~~Loan~~Liquidation ~~Paid~~8 ~~in Full 1~~ 7.~~625~~875% 360 910 Group 5 ~~0700490849~~0700491864 Loan Paid in Full 0 7.~~750~~125% 360 10 Group 5 0700500458 Liquidation 7 8.000% 360 9 Group 5 ~~0700500226~~0700501021 Loan Paid in Full 0(1) 7.~~250~~625% 360 79

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Grps 1 -4 1 ~~191~~274,~~246~~480.3500 97,~~562~~150.3200 0.00 Group 5 3 ~~326~~555,~~389~~098.6643 615,~~314~~407.8798 0.00 Total 4 ~~517~~829,~~636~~578.0143 1522,~~877~~557.1998 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 Grps 1 -4 ~~0500898749~~0700481644 1011/0129/2007 ~~191~~274,~~246~~480.3500 97,~~562~~150.3200 0.00 Group 5 ~~0410169351~~0409650688 0911/1430/2007 76187,~~714~~915.0550 26,~~108~~015.5098 0.00 Group 5 ~~0500837091~~0410117754 1011/0316/2007 81162,~~675~~400.6100 23,~~526~~248.3700 0.00 Group 5 ~~0500873485~~0700484842 1012/0111/2007 ~~168~~204,~~000~~782.0093 16,~~680~~144.00 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 01.~~488~~078% Current Month 512.~~705~~201% Current Month ~~252~~459.~~688~~329% 3 Month Average 10.~~024~~789% 3 Month Average 119.~~535~~036% 3 Month Average ~~572~~362.~~757~~220% 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 12.128% N/A Mar-2007 1,248.774% N/A Apr-2007 19.720% N/A Apr-2007 1,704.749% N/A May-2007 15.798% N/A May-2007 1,169.405% N/A Jun-2007 19.008% N/A Jun-2007 1,235.695% N/A Jul-2007 21.645% N/A Jul-2007 1,259.172% N/A Aug-2007 15.226% N/A Aug-2007 802.508% N/A Sep-2007 13.673% N/A Sep-2007 663.077% N/A Oct-2007 5.705% N/A Oct-2007 252.688% N/A Nov-2007 9.202% N/A Nov-2007 374.642% N/A Dec-2007 12.201% N/A Dec-2007 459.329% 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. Grps 1 -4 SMM CPR PSA Current Month 0.~~369~~814% Current Month 49.~~342~~343% Current Month ~~189~~348.~~934~~317% 3 Month Average 0.~~678~~611% 3 Month Average 7.~~812~~074% 3 Month Average ~~384~~280.~~995~~476% 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 9.689% N/A Mar-2007 1,077.495% N/A Apr-2007 14.727% N/A Apr-2007 1,339.550% N/A May-2007 11.257% N/A May-2007 868.459% N/A Jun-2007 13.639% N/A Jun-2007 913.618% N/A Jul-2007 19.787% N/A Jul-2007 1,173.495% N/A Aug-2007 9.884% N/A Aug-2007 523.907% N/A Sep-2007 9.209% N/A Sep-2007 441.145% N/A Oct-2007 4.342% N/A Oct-2007 189.934% N/A Nov-2007 7.538% N/A Nov-2007 303.178% N/A Dec-2007 9.343% N/A Dec-2007 348.317% 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 5 SMM CPR PSA Current Month 01.~~582~~287% Current Month 614.~~762~~395% Current Month ~~302~~546.~~451~~155% 3 Month Average 10.~~293~~929% 3 Month Average 1410.~~305~~549% 3 Month Average ~~713~~426.~~327~~624% 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 13.908% N/A Mar-2007 1,356.701% N/A Apr-2007 23.281% N/A Apr-2007 1,939.963% N/A May-2007 19.086% N/A May-2007 1,370.499% N/A Jun-2007 22.888% N/A Jun-2007 1,454.946% N/A Jul-2007 23.046% N/A Jul-2007 1,321.220% N/A Aug-2007 19.145% N/A Aug-2007 1,004.719% N/A Sep-2007 17.008% N/A Sep-2007 832.810% N/A Oct-2007 6.762% N/A Oct-2007 302.451% N/A Nov-2007 10.490% N/A Nov-2007 431.267% N/A Dec-2007 14.395% N/A Dec-2007 546.155% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Repurchases Due to Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No0410117722 ~~Repurchases~~346,847.68 ~~Due~~346,602.83 to8.250% ~~Breaches~~2,629.43 ~~this~~Totals ~~Period~~346,847.68 346,602.83

Interest Rate Stratification Summary Grps 1 -4 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.500 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.249 1 143,~~935~~486.1434 0.011 1 143,~~935~~486.1434 0.026 4.250 4.499 2 1,521,942.99 0.~~120~~122 2 1,521,942.99 0.~~272~~276 4.500 4.749 2 897,~~831~~830.0009 0.~~071~~072 2 897,~~831~~830.0009 0.~~160~~163 4.750 4.999 9 4,~~223~~221,~~713~~305.8142 0.~~332~~338 8 4,~~098~~096,~~762~~685.1853 0.~~732~~743 5.000 5.249 12 5,~~225~~223,~~229~~453.8184 0.~~411~~419 11 5,~~060~~058,~~429~~653.8184 0.~~904~~917 5.250 5.499 42 16,~~415~~411,~~860~~794.0471 1.~~290~~315 39 15,~~077~~073,~~385~~395.0439 2.~~693~~733 5.500 5.749 6867 2928,~~075~~402,~~839~~123.8085 2.~~285~~276 62 26,~~418~~373,~~574~~800.1723 4.~~719~~782 5.750 5.999 ~~148~~147 6463,~~012~~260,~~595~~182.7252 5.~~031~~069 ~~131~~130 5756,~~618~~868,~~819~~840.3000 10.~~292~~312 6.000 6.249 ~~196~~192 8584,~~752~~036,~~798~~074.8733 6.~~740~~734 ~~187~~184 8281,~~821~~292,~~852~~543.7904 14.~~794~~740 6.250 6.499 ~~276~~273 ~~111~~109,~~438~~738,~~038~~950.6701 8.~~759~~793 ~~255~~252 ~~102~~100,~~119~~421,~~498~~494.3884 18.~~241~~209 6.500 6.749 ~~369~~365 ~~147~~145,~~674~~425,~~708~~578.3860 11.~~607~~653 ~~304~~300 ~~127~~125,~~441~~196,~~066~~183.7757 22.~~764~~701 6.750 6.999 ~~431~~420 ~~147~~144,~~118~~205,~~704~~320.5297 11.~~564~~555 ~~291~~283 ~~103~~102,~~991~~023,~~599~~783.5664 18.~~575~~499 7.000 7.249 ~~323~~316 9997,~~141~~115,~~569~~794.8886 7.~~793~~782 4746 12,~~980~~894,~~433~~398.4317 2.~~319~~338 7.250 7.499 ~~441~~437 ~~128~~127,~~636~~968,~~143~~406.6635 10.~~111~~254 38 11,~~145~~142,~~226~~267.3688 12.~~991~~020 7.500 7.749 ~~454~~440 ~~130~~125,~~129~~869,~~435~~455.9363 10.~~228~~086 21 6,~~342~~338,~~329~~172.4212 1.~~133~~149 7.750 7.999 ~~467~~458 ~~128~~124,~~219~~876,~~562~~414.3081 10.~~078~~006 12 2,~~164~~163,~~211~~449.3678 0.~~387~~392 8.000 8.249 ~~310~~303 8886,~~159~~110,~~134~~597.0446 6.~~929~~900 0 0.00 0.000 8.250 8.499 ~~178~~171 4442,~~134~~511,~~629~~710.1969 3.~~469~~406 0 0.00 0.000 8.500 8.749 8685 18,~~609~~452,~~497~~343.5883 1.~~463~~479 0 0.00 0.000 8.750 8.999 6463 15,~~322~~221,~~112~~489.3555 1.~~204~~220 0 0.00 0.000 9.000 9.249 5 1,~~105~~104,~~873~~973.3962 0.~~087~~089 0 0.00 0.000 9.250 9.499 5 761,~~687~~566.6373 0.~~060~~061 0 0.00 0.000 9.500 9.749 5 ~~895~~894,~~280~~464.1728 0.~~070~~072 0 0.00 0.000 9.750 9.999 6 1,037,~~677~~256.6587 0.~~082~~083 0 0.00 0.000 10.000 10.249 13 ~~335~~496,~~356~~602.1445 0.~~026~~040 0 0.00 0.000 10.250 10.499 125 21,~~029~~361,~~593~~942.3039 0.~~160~~109 0 0.00 0.000 10.500 10.749 27 ~~160~~664,~~410~~677.9772 0.~~013~~053 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 >= 11.000 1 69,~~799~~716.1719 0.~~005~~006 0 0.00 0.000 Total 3,~~916~~842 1,~~272,~~248,~~962~~005,457.10 100.000 1,~~411~~391 ~~559~~551,~~843~~506,~~897~~927.7045 100.000

Interest Rate Stratification (continued) Group 5 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 3.500 0 0.00 0.000 3.500 3.749 0 0.00 0.000 3.750 3.999 0 0.00 0.000 4.000 4.249 0 0.00 0.000 4.250 4.499 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 1 124,~~951~~619.6389 0.018 5.000 5.249 1 164,800.00 0.~~023~~024 5.250 5.499 3 1,338,~~475~~399.0032 0.~~188~~192 5.500 5.749 65 2,~~657~~028,~~265~~323.6362 0.~~373~~291 5.750 5.999 17 6,~~393~~391,~~776~~342.4252 0.~~897~~918 6.000 6.249 98 2,~~930~~743,~~946~~531.0829 0.~~411~~394 6.250 6.499 21 9,~~318~~317,~~540~~455.2917 1.~~308~~338 6.500 6.749 65 20,~~233~~229,~~641~~395.6103 2.~~840~~904 6.750 6.999 ~~140~~137 4342,~~127~~181,~~104~~537.9633 6.~~054~~056 7.000 7.249 ~~276~~270 8684,~~161~~221,~~136~~396.4569 12.~~094~~092 7.250 7.499 ~~403~~399 ~~117~~116,~~490~~826,~~917~~138.3047 16.~~492~~773 7.500 7.749 ~~433~~419 ~~123~~119,~~787~~531,~~106~~283.51 17.~~376~~162 7.750 7.999 ~~455~~446 ~~126~~122,~~055~~712,~~350~~965.9403 17.~~694~~619 8.000 8.249 ~~310~~303 8886,~~159~~110,~~134~~597.0446 12.~~375~~363 8.250 8.499 ~~178~~171 4442,~~134~~511,~~629~~710.1969 6.~~195~~104 8.500 8.749 8685 18,~~609~~452,~~497~~343.5883 2.~~612~~649 8.750 8.999 6463 15,~~322~~221,~~112~~489.3555 2.~~151~~185 9.000 9.249 5 1,~~105~~104,~~873~~973.3962 0.~~155~~159 9.250 9.499 5 761,~~687~~566.6373 0.~~107~~109 9.500 9.749 5 ~~895~~894,~~280~~464.1728 0.~~126~~128 9.750 9.999 6 1,037,~~677~~256.6587 0.~~146~~149 10.000 10.249 13 ~~335~~496,~~356~~602.1445 0.~~047~~071 10.250 10.499 125 21,~~029~~361,~~593~~942.3039 0.~~285~~196 10.500 10.749 27 ~~160~~664,~~410~~677.9772 0.~~023~~095 10.750 10.999 0 0.00 0.000 >= 11.000 1 69,~~799~~716.1719 0.010 Total 2,~~505~~451 ~~712~~696,~~405~~498,~~064~~529.4065 100.000

Filing Compare · Adjustable Rate Mortgage Trust 2007-1