10-D 1 stc07001_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: 333-141008-02 SunTrust Acquisition Closed-End Seconds Trust, Series 2007-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-141008 ACE Securities Corp. (Exact name of depositor as specified in its charter) SunTrust Asset Funding, LLC (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199711 54-2199712 54-2199713 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ P _____ _____ __X___ ____________ R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On December 26, 2007 a distribution was made to holders of SunTrust Acquisition Closed-End Seconds Trust, Series 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 SunTrust Acquisition Closed-End Seconds Trust, Series 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. SunTrust Acquisition Closed-End Seconds Trust, Series 2007-1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: January 4, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of SunTrust Acquisition Closed-End Seconds Trust, Series 2007-1, relating to the December 26, 2007 distribution. EX-99.1 SunTrust Acquisition Closed-End Seconds Trust Asset Backed Pass-Through Certificates Distribution Date: 12/26/2007 SunTrust Acquisition Closed-End Seconds Trust Asset Backed Pass-Through Certificates Series 2007-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A 86801CAA1 1012/24/2007 5.~~45125~~10313% ~~288~~279,~~495~~279,~~682~~128.2627 1,~~310~~187,~~551~~664.7475 M-1 86801CAB9 1012/24/2007 7.~~63125~~28313% 7,232,000.00 4543,~~991~~893.00 M-2 86801CAC7 1012/24/2007 7.~~63125~~28313% 11,496,000.00 7369,~~107~~772.3839 M-3 86801CAD5 1012/24/2007 7.~~63125~~28313% 14,834,000.00 9490,~~334~~031.9763 M-4 86801CAE3 1012/24/2007 7.~~63125~~28313% 9,~~138~~039,~~745~~889.3769 5854,~~116~~865.7158 CE ACE7ST1CE 0911/2830/2007 0.00000% 114,~~073~~751,~~316~~649.5875 ~~26,957~~0.0600 P ACE7ST1P1 0911/2830/2007 0.00000% 100.00 ~~557~~4,664.9313 R ACE7ST1R1 0911/2830/2007 0.00000% 0.00 0.00 Totals ~~342~~326,~~269~~632,~~844~~767.2171 1,~~609~~450,~~616~~891.7948

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A 53,~~202~~094,~~079~~053.1909 0.00 ~~283~~276,~~293~~185,~~603~~075.0718 64,~~512~~281,~~630~~717.9384 0.00 M-1 0.00 0.00 7,232,000.00 4543,~~991~~893.00 0.00 M-2 0.00 0.00 11,496,000.00 7369,~~107~~772.3839 0.00 M-3 0.00 0.00 14,834,000.00 9490,~~334~~031.9763 0.00 M-4 ~~98,855.68~~ 0.00 92,~~039~~709,~~889~~304.6933 ~~156~~6,~~972~~330,585.3936 054,865.0058 2,709,304.33 CE 0.00 0.00 ~~11,172,172~~0.2600 ~~26,957~~0.0600 0.00 P 0.00 0.00 100.00 ~~557~~4,664.9313 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 53,~~300~~094,~~934~~053.8709 02,709,304.0033 ~~337~~316,~~067~~077,~~765~~760.0254 64,~~910~~544,~~551~~944.6657 02,709,304.0033 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 A 317,075,000.00 ~~288~~279,~~495~~279,~~682~~128.2627 0.00 53,~~202~~094,~~079~~053.1909 0.00 M-1 7,232,000.00 7,232,000.00 0.00 0.00 0.00 M-2 11,496,000.00 11,496,000.00 0.00 0.00 0.00 M-3 14,834,000.00 14,834,000.00 0.00 0.00 0.00 M-4 16,689,000.00 9,~~138~~039,~~745~~889.3769 0.00 ~~98,855~~0.6800 0.00 CE 3,522,526.32 114,~~073~~751,~~316~~649.5875 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 370,848,626.32 ~~342~~326,~~269~~632,~~844~~767.2171 0.00 53,~~300~~094,~~934~~053.8709 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A 0.00 53,~~202~~094,~~079~~053.1909 ~~283~~276,~~293~~185,~~603~~075.0718 0.~~89345929~~87104021 53,~~202~~094,~~079~~053.1909 M-1 0.00 0.00 7,232,000.00 1.00000000 0.00 M-2 0.00 0.00 11,496,000.00 1.00000000 0.00 M-3 0.00 0.00 14,834,000.00 1.00000000 0.00 M-4 02,709,304.0033 982,~~855~~709,304.6833 96,~~039~~330,~~889~~585.6936 0.~~54166755~~37932682 ~~98,855~~0.6800 CE 0.00 0.00 ~~11,172,172~~0.2600 30.~~17163628~~00000000 0.00 P 0.00 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 Totals 02,709,304.0033 5,~~300~~803,~~934~~357.8742 ~~337~~316,~~067~~077,~~765~~760.0254 0.~~90890930~~85230937 53,~~300~~094,~~934~~053.8709 NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A 317,075,000.00 ~~909~~880.~~86574867~~79832302 0.00000000 169.~~40646279~~75811114 0.00000000 M-1 7,232,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 11,496,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 14,834,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 16,689,000.00 ~~547~~541.~~59095033~~66754689 0.00000000 50.~~92340344~~00000000 0.00000000 CE 3,522,526.32 ~~3143~~1348.~~57241765~~93236227 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A 0.00000000 169.~~40646279~~75811114 ~~893~~871.~~45928588~~04021187 0.~~89345929~~87104021 169.~~40646279~~75811114 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0162.~~00000000~~34072323 5162.~~92340344~~34072323 ~~541~~379.~~66754689~~32682366 0.~~54166755~~37932682 50.~~92340344~~00000000 CE 0.00000000 0.00000000 ~~3171~~0.~~63627609~~00000000 30.~~17163628~~00000000 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A 0911/2526/07 - 1012/2425/07 30 5.~~45125~~10313% ~~288~~279,~~495~~279,~~682~~128.2627 1,~~310~~187,~~551~~664.7475 0.00 M-1 0911/2526/07 - 1012/2425/07 30 7.~~63125~~28313% 7,232,000.00 4543,~~991~~893.00 0.00 M-2 0911/2526/07 - 1012/2425/07 30 7.~~63125~~28313% 11,496,000.00 7369,~~107~~772.3839 0.00 M-3 0911/2526/07 - 1012/2425/07 30 7.~~63125~~28313% 14,834,000.00 9490,~~334~~031.9763 0.00 M-4 0911/2526/07 - 1012/2425/07 30 7.~~63125~~28313% 9,~~138~~039,~~745~~889.3769 5854,~~116~~865.7158 0.00 CE N/A N/A 0.00000% 114,~~073~~751,~~316~~649.5875 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 1,~~582~~446,~~101~~227.8035 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A 0.00 0.00 1,~~310~~187,~~551~~664.7475 0.00 ~~283~~276,~~293~~185,~~603~~075.0718 M-1 0.00 0.00 4543,~~991~~893.00 0.00 7,232,000.00 M-2 0.00 0.00 7369,~~107~~772.3839 0.00 11,496,000.00 M-3 0.00 0.00 9490,~~334~~031.9763 0.00 14,834,000.00 M-4 0.00 0.00 5854,~~116~~865.7158 0.00 96,~~039~~330,~~889~~585.6936 CE 0.00 0.00 ~~26,957~~0.0600 0.00 ~~11,172,172~~0.2600 P 0.00 0.00 ~~557~~4,664.9313 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~609~~450,~~616~~891.7948 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A 317,075,000.00 5.~~45125~~10313% ~~909~~880.~~86574867~~79832302 43.~~13325472~~74569029 0.00000000 M-1 7,232,000.00 7.~~63125~~28313% 1000.00000000 6.~~35937500~~06927544 0.00000000 M-2 11,496,000.00 7.~~63125~~28313% 1000.00000000 6.~~35937543~~06927540 0.00000000 M-3 14,834,000.00 7.~~63125~~28313% 1000.00000000 6.~~35937508~~06927531 0.00000000 M-4 16,689,000.00 7.~~63125~~28313% ~~547~~541.~~59095033~~66754689 3.~~48233627~~28752951 0.00000000 CE 3,522,526.32 0.00000% ~~3143~~1348.~~57241765~~93236227 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A 0.00000000 0.00000000 43.~~13325472~~74569029 0.00000000 ~~893~~871.~~45928588~~04021187 M-1 0.00000000 0.00000000 6.~~35937500~~06927544 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 6.~~35937543~~06927540 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 6.~~35937508~~06927531 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 3.~~48233627~~28752951 0.00000000 ~~541~~379.~~66754689~~32682366 CE 0.00000000 0.00000000 70.~~65276326~~00000000 0.00000000 ~~3171~~0.~~63627609~~00000000 P 0.00000000 0.00000000 ~~5579~~46641.30000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 713,~~159~~381,~~480~~074.5424 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~1,184,981~~0.7500 Servicer Advances ~~693~~371,~~144~~971.9181 Gains & Subsequent Recoveries (Realized Losses) (18,~~364~~536,~~129~~816.7378) Prepayment Penalties ~~557~~4,664.9313 Swap/Cap Payments ~~15,973~~0.0900 Total Deposits 75,~~690~~220,~~008~~893.4940 Withdrawals Swap Payments 061,413.0006 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~576~~419,~~130~~738.1159 Total Administration Fees ~~203~~194,~~326~~797.7218 Payment of Interest and Principal 64,~~910~~544,~~551~~944.6657 Total Withdrawals (Pool Distribution Amount) 75,~~690~~220,~~008~~893.4940 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~142~~136,~~612~~096.4499 Class A Insurer Premium-XL Capital Assurance Inc 5553,~~295~~528.0150 Credit Risk Management Fee-Clayton Fixed Income 2,~~852~~721.2594 Master Servicing Fee-Wells Fargo Bank, N.A. 2,~~567~~449.0275 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~203~~194,~~326~~797.7218 *Servicer Payees include: GMAC MORTGAGE, ~~CORPORATION~~LLC

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Reserve Fund-Wells Fargo Bank, N.A. 1,000.00 0.00 0.00 1,000.00 P Certificate Account-Wells Fargo Bank, N.A. 0.00 0.00 0.00 0.00 Supplemental Interest Trust 0.00 ~~15,973~~0.0900 ~~15,973~~0.0900 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Swap Agreement-Bear Stearns Financial, FXNSC9506 1,~~237~~064,~~161~~585.3366 1,~~221~~125,~~188~~998.2472 15(61,~~973~~413.0906)

Collateral Statement Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 1110.~~427467~~207060 Weighted Average Net Rate 109.~~927467~~707060 Weighted Average Pass-Through Rate 109.~~908466~~688059 Weighted Average Remaining Term ~~192~~190 Principal And Interest Constant 3,~~415~~252,~~438~~761.9027 Beginning Loan Count 5,~~375~~183 Loans Paid in Full 69115 Ending Loan Count 5,~~306~~068 Beginning Scheduled Balance ~~342~~326,~~269~~632,~~844~~767.2171 Ending Scheduled Balance ~~337~~316,~~067~~077,~~765~~760.0254 Actual Ending Collateral Balance ~~337~~316,~~249~~247,~~121~~811.4403 Scheduled Principal ~~155~~144,~~545~~865.6820 Unscheduled Principal 510,~~046~~410,~~533~~141.5197 Negative Amortized Principal 0.00 Scheduled Interest 3,~~259~~107,~~893~~896.2207 Servicing Fees ~~142~~136,~~612~~096.4499 Master Servicing Fees 2,~~567~~449.0275 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 2,~~852~~721.2594 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 32,~~111~~966,~~861~~627.5139 Realized Loss Amount 18,~~364~~536,~~129~~816.7378 Cumulative Realized Loss 117,~~364~~520,~~129~~915.7323 Percentage of Cumulative Losses 04.~~3678~~7245 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount ~~557~~4,664.9313 Prepayment Penalty Paid Count 1 Special Servicing Fee 0.00

Additional Reporting - Deal Level Structural Reporting Three-Month Rolling Average 811.~~170281~~324514% Net Monthly Excess Cashflow 1616,~~427,093~~940.1147 Overcollateralization Increase Amount ~~98,855~~0.6800 Required Overcollateralization Amount ~~11,172,172~~0.2600 Overcollateralization Amount ~~11,172,172~~0.2600 Overcollateralization Reduction Amount 0.00 Credit Enhancement Percentage 1512.~~953487~~640560% Extraordinary Trust Fund Expenses 0.00 Relief Act Shortfalls ~~495~~401.5646 Trigger Event Reporting Stepdown Occurred NO Trigger Event Occurred NO Enhancement Delinquency Trigger Trigger Result Fail Threshold Value 4.500000% Calculated Value 1012.~~507253~~192538% Cumulative Loss Trigger Trigger Result Pass Threshold Value 4.250000% Calculated Value 04.~~350893~~427939% Trigger Trigger Result Pass

Delinquency Status 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 16 0 0 16 ~~786~~1,~~695~~005,684.7583 0.00 0.00 ~~786~~1,~~695~~005,684.7583 30 Days ~~134~~138 31 0 0 ~~137~~139 11,~~771~~251,~~722~~253.8652 ~~306~~36,~~757~~277.4174 0.00 0.00 1211,~~078~~287,~~480~~531.2726 60 Days ~~101~~116 12 0 0 ~~102~~118 10,~~471~~534,~~997~~885.0603 ~~104~~79,~~607~~965.5420 0.00 0.00 10,~~576~~614,~~604~~850.6023 90 Days 6594 13 0 0 6697 68,~~147~~789,~~944~~821.6484 ~~111~~130,~~875~~498.7691 0.00 0.00 68,~~259~~920,~~820~~320.4075 120 Days 7684 4 21 0 8289 89,~~984~~035,~~147~~387.6642 ~~335~~330,~~402~~107.5586 ~~122~~190,~~307~~841.7639 0.00 9,~~441~~556,~~857~~336.9767 150 Days 6664 31 20 0 7165 76,~~541~~098,~~559~~008.9912 ~~337~~111,~~604~~875.3176 ~~226,625~~0.6300 0.00 86,~~105~~209,~~789~~883.9388 180+ Days 016 0 0 0 016 02,248,239.0071 0.00 0.00 0.00 02,248,239.0071 Totals ~~442~~512 2827 41 0 ~~474~~540 4447,~~917~~957,~~372~~595.2164 1,~~982~~694,~~943~~410.3230 ~~348~~190,~~933~~841.39 0.00 4749,~~249~~842,~~248~~847.9233 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.~~301545~~315706% 0.000000% 0.000000% 0.~~301545~~315706% 0.~~233268~~318005% 0.000000% 0.000000% 0.~~233268~~318005% 30 Days 2.~~525443~~722968% 0.~~056540~~019732% 0.000000% 0.000000% 2.~~581983~~742699% 3.~~490513~~557733% 0.~~090959~~011471% 0.000000% 0.000000% 3.~~581471~~569205% 60 Days 12.~~903505~~288871% 0.~~018847~~039463% 0.000000% 0.000000% 12.~~922352~~328335% 3.~~105122~~331212% 0.~~031018~~025286% 0.000000% 0.000000% 3.~~136140~~356498% 90 Days 1.~~225028~~854775% 0.~~018847~~059195% 0.000000% 0.000000% 1.~~243875~~913970% 12.~~822968~~779410% 0.~~033173~~041265% 0.000000% 0.000000% 12.~~856141~~820674% 120 Days 1.~~432341~~657459% 0.~~075386~~078927% 0.~~037693~~019732% 0.000000% 1.~~545420~~756117% 2.~~663950~~857059% 0.~~099452~~104383% 0.~~036266~~060346% 0.000000% 23.~~799669~~021787% 150 Days 1.~~243875~~262826% 0.~~056540~~019732% 0.~~037693~~000000% 0.000000% 1.~~338108~~282557% 21.~~236199~~928237% 0.~~100105~~035376% 0.~~067198~~000000% 0.000000% 21.~~403502~~963613% 180+ Days 0.~~000000~~315706% 0.000000% 0.000000% 0.000000% 0.~~000000~~315706% 0.~~000000~~710911% 0.000000% 0.000000% 0.000000% 0.~~000000~~710911% Totals 810.~~330192~~102605% 0.~~527704~~532755% 0.~~075386~~019732% 0.000000% 810.~~933283~~655091% 1315.~~318751~~164562% 0.~~587976~~535786% 0.~~103465~~060346% 0.000000% 1415.~~010192~~760693%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~693~~371,~~144~~971.9181

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class R 3,522,626.32 0.94988279% ~~11,172,272~~100.2600 30.~~31454782~~00003164% 0.000000% 0.000000% Class P 3,522,526.32 0.94985582% ~~11,172,172~~0.2600 30.~~31451815~~00000000% 0.~~000030~~000032% 0.000000% Class CE 0.00 0.00000000% 0.00 0.00000000% 30.~~314518~~000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 31 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~161~~191,~~150~~000.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~161~~190,~~051~~841.4739 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 41 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~349~~191,~~130~~000.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~348~~190,~~933~~841.39 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~055% ~~Aug~~Oct-07 0.~~000~~103% ~~Sep~~Nov-07 0.~~055~~037% ~~Oct~~Dec-07 0.~~103~~060% *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 Summary ~~0261004479~~0261222383 ~~Oct~~Dec-2007 01-~~Jan~~Mar-2007 FLNC ~~100~~90.00 78191,000.00 ~~Summary 0261179656 Oct-2007 01-Mar-2007 ME 95.00 38,750.00 Summary 0261217173 Sep-2007 01-Jan-2007 FL 100.00 187,980.00 Summary 0261217748 Oct-2007 01-Feb-2007 MA 95.00 44,400.00~~

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 Summary ~~0261004479~~0261222383 77190,~~935~~841.2439 01-~~Apr~~Jun-2007 4 13.500% 412,~~218~~398.~~73 Summary 0261179656 38,743.71 01-Mar-2007 5 14.500% 2,258.53 Summary 0261217173 187,881.92 01-Mar-2007 5 14.250% 10,756.23 Summary 0261217748 44,372.52 01-Apr-2007 4 13.500% 2,401.97~~42

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 84 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~699~~271,~~020~~170.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~697~~270,~~684~~256.8243 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 2827 ~~Apr~~Jun-07 0.~~000~~195% Original Principal Balance 1,~~990~~702,~~150~~680.00 ~~May~~Jul-07 0.~~000~~211% Current Actual Balance 1,~~982~~694,~~943~~410.3230 ~~Jun~~Aug-07 0.~~195~~317% ~~Jul~~Sep-07 0.~~211~~375% ~~Aug~~Oct-07 0.~~317~~588% ~~Sep~~Nov-07 0.~~375~~549% ~~Oct~~Dec-07 0.~~588~~536% *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 Summary ~~0260933033 Oct-2007 01-Dec-2006 AZ 100.00 65,200.00 Summary~~ 0260933068 Jun-2007 01-Nov-2006 CT 100.00 37,000.00 Summary 0260933164 Jul-2007 01-Nov-2006 ID 100.00 42,680.00 Summary 0260939466 Aug-2007 01-Dec-2006 AL 100.00 12,600.00 Summary 0260939834 Oct-2007 01-Dec-2006 RI 95.00 82,500.00 Summary 0260939836 Jun-2007 01-Dec-2006 NC 100.00 55,800.00 Summary 0260939972 Dec-2007 01-Dec-2006 VA 100.00 40,620.00 Summary 0260957524 Sep-2007 01-Oct-2006 TX 99.98 50,700.00 Summary ~~0261002586~~0260957593 ~~Jun~~Nov-2007 01-~~Dec~~Aug-2006 TNOH 100.00 2923,~~600~~000.00 Summary 0261002919 Nov-2007 01-Jan-2007 FL 100.00 71,000.00 Summary 0261003634 Aug-2007 01-Jan-2007 FL 99.99 58,500.00 Summary ~~0261003968~~0261003887 ~~Oct~~Dec-2007 01-Jan-2007 MNNM 100.00 2655,~~400~~780.00 Summary ~~0261004038~~0261003968 Oct-2007 01-Jan-2007 PAMN 100.00 1426,~~800~~400.00 Summary ~~0261004121~~0261004038 ~~Aug~~Oct-2007 01-Jan-2007 ORPA 100.00 6514,~~000~~800.00 Summary 0261075596 Sep-2007 01-Jan-2007 MA 100.00 77,500.00 Summary ~~0261096934~~0261096927 ~~Aug~~Dec-2007 01-Jan-2007 NYVA ~~100~~99.0060 ~~106~~132,~~000~~070.00 Summary ~~0261097066~~0261096934 ~~Oct~~Aug-2007 01-~~Feb~~Jan-2007 CANY 100.00 ~~167~~106,000.00 Summary 0261174570 Jun-2007 01-Mar-2007 MD 82.56 15,000.00 Summary ~~0261174773~~0261217010 ~~Sep~~Nov-2007 01-Mar-2007 COMI 100.00 3836,~~600~~360.00 Summary 0261217015 Sep-2007 01-Mar-2007 WY 100.00 20,400.00 Summary ~~0261217198 Oct-2007 01-Mar-2007 IL 100.00 262,500.00 Summary~~ 0261218055 Jun-2007 01-Mar-2007 NC 100.00 24,750.00 Summary 0261221735 Oct-2007 01-Feb-2007 VA 100.00 35,120.00 Summary ~~0261221756~~0261221779 ~~Jun~~Nov-2007 01-~~Mar~~Feb-2007 MOWA 9089.0090 3739,600.00 Summary ~~0261221757~~0261221808 ~~Jun~~Dec-2007 01-~~Mar~~Feb-2007 MOFL 9094.0097 3742,~~600~~700.00 Summary 0261221841 Oct-2007 01-Mar-2007 MI 100.00 45,500.00 Summary 0261222274 Aug-2007 01-Mar-2007 VA 100.00 112,000.00 Summary 0261222399 Jun-2007 01-Feb-2007 CA 95.00 225,000.00 Summary 0261223034 Jun-2007 01-Feb-2007 VA 99.99 219,300.00 ~~Summary 0261253395 Jun-2007 01-Feb-2007 PA 100.00 25,500.00~~

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest Summary ~~0260933033 65,042.68 01-Apr-2007 4 12.500% 3,249.34 Summary~~ 0260933068 36,~~882~~860.8734 01-~~Sep~~Nov-2007 0 12.250% ~~722~~721.4096 Summary 0260933164 42,462.61 01-Jul-2007 13 12.500% 12,~~273~~121.4879 Summary 0260939466 12,~~575~~570.8669 01-~~Sep~~Nov-2007 0 14.000% 282.9987 Summary 0260939834 82,~~345~~290.7778 01-~~Aug~~Nov-2007 0 13.625% 1,~~801~~800.1230 Summary 0260939836 55,~~558~~535.3215 01-~~Oct~~Nov-2007 ~~(1)~~0 10.750% ~~474~~948.7692 Summary 0260939972 40,461.40 01-Aug-2007 2 10.250% 1,314.09 Summary 0260957524 49,~~677~~375.1463 01-~~Aug~~Nov-2007 0 13.500% 1,~~075~~070.2691 Summary ~~0261002586~~0260957593 2822,~~858~~936.4937 01-~~Sep~~Jun-2007 04 1014.000% ~~457~~1,547.5443 Summary 0261002919 70,910.59 01-Jun-2007 4 13.500% 4,606.79 Summary 0261003634 58,~~393~~381.7222 01-~~Sep~~Oct-2007 0 13.750% 1,289.6611 Summary ~~0261003968~~0261003887 2555,~~825~~496.9996 01-~~Oct~~Nov-2007 ~~(1)~~0 1310.~~125~~000% ~~271~~878.8992 Summary ~~0261004038~~0261003968 1425,~~766~~801.5256 01-~~Oct~~Dec-2007 (1) 1413.~~750~~125% ~~175~~271.3958 Summary ~~0261004121~~0261004038 6414,~~954~~761.5014 01-~~Apr~~Dec-2007 4(1) 14.~~250~~750% ~~3,719~~175.3132 Summary 0261075596 77,~~341~~304.9375 01-~~Sep~~Nov-2007 0 13.250% 1,~~643~~642.7192 Summary ~~0261096934~~0261096927 ~~104~~131,~~607~~653.5436 01-Jun-2007 24 119.~~300~~990% 36,~~752~~240.8448 Summary ~~0261097066~~0261096934 ~~166~~104,~~833~~607.8054 01-~~Apr~~Jun-2007 4 11.~~400~~300% 75,~~569~~618.3026 Summary 0261174570 14,~~693~~603.6948 01-~~Sep~~Nov-2007 0 8.125% ~~187~~185.0288 Summary ~~0261174773~~0261217010 3836,~~571~~277.5774 01-~~Apr~~Sep-2007 41 1112.~~125~~625% 1,~~705~~099.7736 Summary 0261217015 20,~~375~~367.2984 01-~~Sep~~Nov-2007 0 14.375% 471.2204 Summary ~~0261217198 262,418.39 01-Mar-2007 5 11.625% 12,148.64 Summary~~ 0261218055 24,~~662~~525.5624 01-~~Sep~~Dec-2007 0(1) 10.125% ~~395~~197.7263 Summary 0261221735 35,~~060~~044.0833 01-~~Sep~~Nov-2007 0 13.500% 759.7238 Summary ~~0261221756~~0261221779 3739,~~592~~503.9680 01-~~Mar~~Aug-2007 52 1311.~~875~~250% 21,~~093~~414.4078 Summary ~~0261221757~~0261221808 3742,~~592~~644.9671 01-~~Mar~~Jul-2007 53 13.~~875~~375% 2,~~093~~286.4068 Summary 0261221841 45,391.59 01-Jul-2007 13 10.750% 1,~~162~~937.8722 Summary 0261222274 111,875.76 01-May-2007 35 10.875% 46,~~832~~763.6242 Summary 0261222399 224,~~262~~069.4387 01-~~Sep~~Nov-2007 0 10.500% 3,~~738~~735.5131 Summary 0261223034 218,~~903~~695.2185 01-~~Jul~~Oct-2007 10 11.875% 64,~~223~~145.~~11 Summary 0261253395 25,415.09 01-Oct-2007 (1) 11.000% 222.47~~45

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 Total 1274 18,~~348~~034,~~232~~722.1440 18,~~364~~536,~~129~~816.7378 02.~~405~~701%

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 Summary ~~0260957602~~0260925125 36400,~~800~~000.00 12.625% IL 93.67 180 Summary 0260933033 65,200.00 12.500% AZ 100.00 360 Summary 0260933037 67,200.00 12.500% FL 100.00 360 Summary 0260939430 159,980.00 15.750% ID 100.00 180 Summary 0260939681 220,000.00 11.875% FL 90.00 180 Summary 0260939754 237,500.00 11.375% VA 100.00 180 Summary ~~0260957734~~0260939763 4840,100.00 12.875% MO 90.00 180 Summary 0260939801 33,000.00 910.~~375~~750% GACA 100.00 ~~360~~180 Summary ~~0261003528~~0260939817 ~~298~~133,~~900~~000.00 11.750% IL 99100.00 180 Summary 0260940169 171,000.00 16.750% NY 90.00 180 Summary 0260940203 235,000.00 10.875% UT 95.00 180 Summary 0260940389 69,000.00 13.000% MN 100.00 180 Summary 0260962708 50,000.00 13.875% FL 100.00 360 Summary 0261002730 82,100.00 10.500% AZ 95.00 180 Summary ~~0261096873~~0261003100 99,300.00 11.000% MA 100.00 180 Summary 0261003152 108,750.00 13.750% WA 100.00 180 Summary 0261003171 165,000.00 13.000% ID 90.00 180 Summary 0261003208 53,750.00 12.500% NY 78.21 180 Summary 0261003527 168,000.00 10.875% IL 100.00 180 Summary 0261003546 171,250.00 11.625% AZ 100.00 180 Summary 0261003645 107,632.00 14.750% FL 100.00 180 Summary 0261003699 100,000.00 13.250% VA 98.17 180 Summary 0261003844 200,000.00 11.375% NV 90.00 180 Summary 0261003868 78,150.00 10.250% CA 99.98 180 Summary 0261003899 396,494.00 11.250% FL 89.98 180 Summary 0261004121 65,000.00 14.250% OR 100.00 180 Summary ~~0261096902~~0261004368 6182,250.00 12.750% CA 100.00 180 Summary 0261004479 78,000.00 13.500% FL 100.00 180 Summary 0261004562 113,980.00 14.250% MD 100.00 180 Summary 0261004761 170,000.00 10.~~550~~625% NVNY 90.00 180 Summary 0261038932 50,000.00 14.375% VA 92.99 180 Summary 0261042742 36,980.00 22.250% GA 100.00 180 Summary ~~0261097209~~0261042743 7144,~~800~~000.00 13.000% FL 100.00 180 Summary 0261075539 49,300.00 14.500% FL 95.00 180 Summary 0261096919 70,000.00 11.250% FL 100.00 180 Summary 0261097066 167,000.00 11.400% RICA 100.00 180 Summary ~~0261097311~~0261097101 5586,000.00 11.400% FL 100.00 180 Summary 0261097138 53,000.00 11.550% IL 100.00 180 Summary ~~0261097372~~0261097216 8487,000.00 10.150% CA 100.00 180 Summary 0261097255 52,000.00 11.~~550~~250% FLIL 100.00 180 Summary ~~0261097379~~0261097489 91105,000.00 9.800% TX 100.00 180 Summary 0261174773 38,600.00 11.~~550~~125% FLCO 100.00 180 Summary ~~0261097429~~0261179605 8463,~~400~~000.00 12.000% NY 90.00 180 Summary 0261217064 46,600.00 11.250% NC 83.82 180 Summary 0261217091 61,800.00 11.875% MD 95.00 180 Summary 0261217145 100,500.00 12.625% MT 94.58 180 Summary 0261217190 227,500.00 10.875% CA 100.00 180 Summary 0261217191 231,000.00 11.000% FL 100.00 180 Summary 0261217218 300,000.00 11.500% SC 100.00 180 Summary 0261217289 172,000.00 11.875% FL 89.38 180 Summary 0261217748 44,400.00 13.500% MA 95.00 180 Summary 0261217908 84,580.00 13.750% MN 100.00 180 Summary ~~0261097456~~0261221286 ~~119~~30,073.00 13.250% FL 95.00 180 Summary 0261221324 45,000.00 13.250% NV 95.00 180 Summary 0261221325 45,000.00 13.250% NV 95.00 180 Summary 0261221326 45,000.00 13.250% NV 95.00 180 Summary 0261221510 62,500.00 12.375% WA 95.00 180 Summary 0261221549 88,000.00 12.500% CO 100.00 180 Summary 0261221695 29,000.00 13.250% GA 100.00 180 Summary 0261221856 47,000.00 13.500% MN 95.00 180 Summary 0261221978 57,500.00 13.375% MN 95.00 180 Summary 0261222019 61,500.00 12.500% MO 100.00 180 Summary 0261222104 71,200.00 8.500% MN 100.00 180 Summary 0261222109 72,000.00 10.000% FL 100.00 180 Summary 0261222204 92,000.00 13.125% MA 100.00 180 Summary 0261222292 122,000.00 11.~~550~~125% FL 100.00 180 Summary 0261222343 153,053.00 11.250% CA 100.00 180 Summary ~~0261217003~~0261222401 ~~300~~230,000.00 911.~~250~~375% ILWI 93100.9700 180 Summary 0261222492 110,000.00 13.000% ID 90.00 180 Summary 0261222586 160,000.00 14.000% MN 100.00 180 Summary 0261223024 61,000.00 12.000% VA 100.00 180 Summary 0261223028 10,500.00 15.875% MD 98.88 180 Summary 0261253452 120,000.00 17.875% MN 100.00 360 Summary 0261254095 51,000.00 13.125% MI 99.61 180

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) Summary ~~0260957602~~0260925125 36399,~~755~~491.7874 39424,~~225~~777.87 39424,~~225~~777.87 Summary ~~0260957734~~0260933033 4765,~~951~~042.3368 5069,~~244~~189.3494 5069,~~244~~189.94 Summary 0260933037 67,112.19 71,408.83 71,408.83 Summary 0260939430 159,880.42 173,116.86 173,116.86 Summary 0260939681 219,669.94 232,787.62 232,787.62 Summary 0260939754 237,102.44 250,660.86 250,660.86 Summary 0260939763 40,061.67 42,739.03 42,739.03 Summary 0260939801 32,936.79 34,790.38 34,790.38 Summary ~~0261003528~~0260939817 ~~298~~132,~~718~~794.3393 ~~316~~140,~~177~~735.9235 ~~316~~140,~~177~~735.9235 Summary ~~0261096873~~0260940169 170,915.91 185,311.38 185,311.38 Summary 0260940203 234,561.62 247,513.51 247,513.51 Summary 0260940389 68,919.38 73,496.39 73,496.39 Summary 0260962708 49,932.41 53,475.31 53,475.31 Summary 0261002730 81,689.02 86,057.88 86,057.88 Summary 0261003100 99,~~064~~156.1141 104,~~694~~704.7490 104,704.90 Summary 0261003152 108,664.67 116,216.54 116,216.54 Summary 0261003171 164,846.65 175,640.19 175,640.19 Summary 0261003208 53,694.7412 57,132.73 57,132.73 Summary ~~0261096902~~0261003527 60167,~~951~~750.39 176,948.04 176,948.04 Summary 0261003546 171,033.94 181,067.14 181,067.14 Summary 0261003645 107,564.88 115,579.56 115,579.56 Summary 0261003699 99,934.23 105,618.17 105,618.17 Summary 0261003844 199,733.45 211,183.47 211,183.47 Summary 0261003868 77,983.33 81,772.09 6481,~~212~~772.0809 Summary 0261003899 395,950.99 418,293.45 418,293.45 Summary 0261004121 64,~~212~~954.0850 69,665.39 69,665.39 Summary ~~0261097209~~0261004368 7182,~~752~~168.91 86,988.82 7586,~~888~~988.4882 75Summary 0261004479 77,~~888~~935.4824 84,771.27 84,771.27 Summary ~~0261097311~~0261004562 55113,~~382~~900.24 124,798.77 124,798.77 Summary 0261004761 169,733.45 178,826.38 178,826.38 Summary 0261038932 49,965.99 5853,640.6170 5853,640.6170 Summary ~~0261097372~~0261042742 8336,~~946~~975.6218 8841,~~861~~173.9138 8841,~~861~~173.9138 Summary ~~0261097379~~0261042743 43,899.00 46,810.60 46,810.60 Summary 0261075539 49,267.40 52,922.74 52,922.74 Summary 0261096919 69,928.41 73,297.52 73,297.52 Summary 0261097066 166,833.80 176,760.22 176,760.22 Summary 0261097101 85,885.98 90,~~971~~862.2427 9690,~~258~~862.7727 96Summary 0261097138 52,~~258~~949.25 56,089.55 56,089.55 Summary 0261097216 86,887.22 91,362.88 91,362.88 Summary 0261097255 51,928.77 54,932.17 54,932.17 Summary ~~0261097429~~0261097489 104,853.36 110,085.02 110,085.02 Summary 0261174773 38,571.57 40,800.19 40,800.19 Summary 0261179605 62,945.37 66,804.27 66,804.27 Summary 0261217064 46,291.43 48,777.67 48,777.67 Summary 0261217091 61,744.92 65,493.21 65,493.21 Summary 0261217145 100,449.72 106,871.52 106,871.52 Summary 0261217190 227,247.64 239,677.45 239,677.45 Summary 0261217191 230,834.51 243,603.73 243,603.73 Summary 0261217218 299,709.62 317,013.56 317,013.56 Summary 0261217289 171,898.30 182,193.25 182,193.25 Summary 0261217748 44,372.52 49,278.53 49,278.53 Summary 0261217908 84,~~364~~547.9821 8890,~~730~~441.5092 8890,~~730~~441.5092 Summary ~~0261097456~~0261221286 ~~119~~30,~~162~~053.30 32,128.20 ~~126~~32,~~057~~128.4120 ~~126~~Summary 0261221324 44,~~057~~980.47 48,043.76 48,043.76 Summary 0261221325 44,980.47 48,043.76 48,043.76 Summary 0261221326 44,980.47 48,043.76 48,043.76 Summary 0261221510 62,450.17 66,396.62 66,396.62 Summary 0261221549 87,954.72 93,548.25 93,548.25 Summary 0261221695 28,987.41 31,003.00 31,003.00 Summary ~~0261217003~~0261221856 ~~299~~46,~~210~~980.2771 ~~255~~50,~~137~~250.1023 ~~255~~50,~~137~~250.23 Summary 0261221978 57,475.72 61,402.31 61,402.31 Summary 0261222019 61,452.31 65,375.51 65,375.51 Summary 0261222104 71,113.42 74,216.05 74,216.05 Summary 0261222109 71,936.03 75,613.74 75,613.74 Summary 0261222204 91,937.98 98,052.59 98,052.59 Summary 0261222292 121,838.51 128,694.61 128,694.61 Summary 0261222343 152,896.08 161,573.92 161,573.92 Summary 0261222401 229,848.18 242,994.71 242,994.71 Summary 0261222492 109,923.75 117,149.51 117,149.51 Summary 0261222586 159,941.42 171,217.02 171,217.02 Summary 0261223024 60,964.93 64,705.12 64,705.12 Summary 0261223028 0.00 (950.39) 10,618.88 Summary 0261253452 119,945.44 130,748.38 130,748.38 Summary 0261254095 50,977.20 54,405.65 54,405.65

Realized Loss Report - Collateral Summary MDR SDA Current Month 02.~~393~~455% Current Month 26121.~~725~~295% 3 Month Average 01.~~131~~652% 3 Month Average 888.~~908~~359% 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 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A 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 0.393% N/A Oct-2007 26.725% N/A Nov-2007 2.108% N/A Nov-2007 117.056% N/A Dec-2007 2.455% N/A Dec-2007 121.295% 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 425.~~616~~794% Current Month ~~101~~(Cumulative) 106.~~179~~155% 3 Month Average 117.~~539~~657% 3 Month Average 0(Cumulative) 104.~~000~~467% 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 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A 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 0.000% N/A Jul-2007 ~~N/A~~0.000% N/A Aug-2007 0.000% N/A Aug-2007 ~~N/A~~0.000% N/A Sep-2007 0.000% N/A Sep-2007 ~~N/A~~0.000% N/A Oct-2007 4.616% N/A Oct-2007 101.179% N/A Nov-2007 22.560% N/A Nov-2007 106.067% N/A Dec-2007 25.794% N/A Dec-2007 106.155% 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: 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 Total 4142 2,~~392~~419,~~020~~433.00 2,~~383~~311,~~105~~695.2432 160 ~~1,178,107~~0.00 ~~1,174,388~~0.0400

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 Total 0 0.00 0.00 1273 18,~~349~~043,~~700~~722.00 18,~~345~~019,~~408~~964.6779 ~~145~~83,~~493~~030.3647

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Summary ~~0260939498~~0260925125 NCIL 9593.67 01-Dec-2006 400,000.00 398,733.97 Summary 0260933033 AZ 100.00 01-~~Nov~~Dec-2006 2065,~~250~~200.00 2064,~~211~~910.2434 Summary ~~0260939730~~0260933037 PAFL 95100.00 01-Dec-2006 1067,~~400~~200.00 66,981.36 Summary 0260935378 NJ 46.10 01-Dec-2006 43,~~380~~000.3300 42,609.52 Summary ~~0260939968~~0260939430 ID 100.00 01-Dec-2006 159,980.00 159,729.77 Summary 0260939457 CA 8090.00 01-Nov-2006 67,400.00 20,436.54 Summary 0260939627 WA 100.00 01-Dec-2006 ~~150~~52,720.00 52,409.43 Summary 0260939681 FL 90.00 01-Dec-2006 220,000.00 ~~149~~219,~~475~~179.8970 Summary ~~0260940001~~0260939754 COVA 100.00 01-Dec-2006 99237,~~800~~500.00 99236,~~367~~513.7440 Summary ~~0260940124~~0260939763 AZMO 90.00 01-Jan-2007 40,100.00 39,990.53 Summary 0260939801 CA 100.00 01-~~Nov~~Dec-2006 4133,~~700~~000.00 4032,~~871~~843.4246 Summary ~~0260940198~~0260939817 IL 100.00 01-Dec-2006 133,000.00 132,490.52 Summary 0260939911 CA 85.00 01-Dec-2006 306,000.00 304,889.64 Summary 0260939976 FL 95.00 01-Dec-2006 3267,500.00 67,035.51 Summary 0260940144 GA 95.00 01-Dec-2006 46,250.00 44,748.09 Summary 0260940169 NY 90.00 01-Dec-2006 171,000.00 31170,~~907~~787.6595 Summary ~~0260940216~~0260940179 OR 9095.2500 01-Dec-2006 7753,750.00 53,519.72 Summary 0260940195 IL 95.00 01-Dec-2006 41,250.00 41,053.30 Summary 0260940203 UT 95.00 01-Dec-2006 235,000.00 76233,~~609~~913.3167 Summary ~~0260940290~~0260940213 MDFL 9390.2200 01-~~Jan~~Dec-~~2007~~2006 16,590.00 16,514.98 Summary 0260940214 TX 95.00 01-Apr-2006 51,~~500~~750.00 51,~~332~~278.2634 Summary ~~0260957562~~0260940322 CAMD 84100.9600 01-~~Oct~~Dec-2006 3258,000.00 3157,~~838~~640.9504 Summary ~~0260957602~~0260940389 VAMN 100.00 01-~~Oct~~Dec-2006 3669,~~800~~000.00 3668,~~679~~798.9394 Summary ~~0260957729~~0260940420 ALNC 90.00 01-Dec-2006 16,150.00 16,091.16 Summary 0260957507 CO 90.00 01-Jan-2007 1724,~~100~~735.00 1624,~~969~~683.4354 Summary ~~0260957734~~0260957638 OR 92.61 01-Jan-2007 29,000.00 28,769.48 Summary 0260957728 GA 100.00 01-Jan-2007 4834,600.00 34,338.36 Summary 0260962708 FL 100.00 01-Nov-2006 50,000.00 4749,~~748~~858.8981 Summary ~~0260957975~~0260962804 NEAZ 100.00 01-Dec-2006 65,562.00 65,204.84 Summary 0261002730 AZ 95.00 01-May-2006 82,100.00 81,428.72 Summary 0261002922 AZ 100.00 01-Jan-2007 2142,~~400~~000.00 2141,~~272~~760.8033 Summary ~~0261003143~~0261003100 WIMA 80100.00 01-Jan-2007 2599,~~100~~300.00 2498,~~886~~892.3915 Summary ~~0261003361~~0261003152 DCWA 85100.00 01-~~Dec~~Jan-~~2006~~2007 60108,750.00 60108,~~389~~505.8667 Summary ~~0261003528~~0261003171 ILID 9990.5000 01-Jan-2007 ~~298~~165,~~900~~000.00 ~~297~~164,~~955~~561.2185 Summary ~~0261003901~~0261003208 PANY 9578.0021 01-Jan-2007 1053,~~500~~750.00 1053,~~476~~590.7156 Summary ~~0261003953~~0261003216 ORFL 90.00 01-Jan-2007 5413,~~000~~100.00 5313,~~851~~078.0832 Summary ~~0261004691~~0261003470 AZFL 9989.9997 01-Jan-2007 5728,950.00 5728,~~861~~789.3805 Summary ~~0261096873~~0261003527 CAIL 100.00 01-~~Dec~~Jan-~~2006~~2007 99168,~~200~~000.00 98167,~~813~~291.7431 Summary ~~0261096902~~0261003545 NVIL 89.94 01-Jan-2007 35,600.00 35,470.78 Summary 0261003546 AZ 100.00 01-Jan-2007 61171,250.00 170,635.21 Summary 0261003609 MA 80.00 01-Jan-2007 90,000.00 6089,~~750~~664.4110 Summary ~~0261097209~~0261003645 RIFL 100.00 01-Jan-2007 71107,~~800~~632.00 71107,~~555~~439.1224 Summary ~~0261097260~~0261003699 MDVA 8598.3217 01-Jan-2007 15100,000.00 1499,~~936~~772.4164 Summary ~~0261097311~~0261003844 ILNV ~~100~~90.00 01-~~Feb~~Jan-2007 55200,~~400~~000.00 55199,~~236~~242.1709 Summary ~~0261097372~~0261003868 CA 99.98 01-Dec-2006 78,150.00 77,737.76 Summary 0261003899 FL ~~100~~89.98 01-Jan-2007 396,494.00 394,950.56 Summary 0261003981 CO 86.88 01-~~Feb~~Jan-2007 8436,000.00 8335,~~751~~883.5511 Summary ~~0261097379~~0261004118 FL 100.00 01-~~Feb~~Jan-2007 9148,000.00 9047,~~730~~884.9299 Summary ~~0261097429~~0261004121 FLOR 100.00 01-~~Feb~~Jan-2007 8465,~~400~~000.00 8464,~~073~~869.8050 Summary ~~0261097456~~0261004368 CA 100.00 01-~~Feb~~Jan-2007 ~~119~~82,~~200~~250.00 ~~118~~82,~~847~~018.5384 Summary ~~0261111386~~0261004479 NYFL 100.00 01-~~Feb~~Jan-2007 ~~150~~78,000.00 ~~149~~77,~~639~~814.7568 Summary ~~0261111387~~0261004562 FLMD 100.00 01-Jan-2007 113,980.00 113,728.98 Summary 0261004652 NH 90.00 01-~~Feb~~Jan-2007 5443,500.00 43,333.39 Summary 0261004761 NY 90.00 01-Jan-2007 170,000.00 53169,~~870~~243.3275 Summary ~~0261111400~~0261038932 MNVA 92.99 01-Jan-2007 50,000.00 49,902.42 Summary 0261042742 GA 100.00 01-~~Feb~~Dec-2006 36,980.00 36,967.62 Summary 0261042743 FL 100.00 01-Dec-2006 44,000.00 43,818.31 Summary 0261075539 FL 95.00 01-Jan-2007 5149,~~143~~300.00 5049,~~937~~206.9045 Summary ~~0261111402~~0261096919 MNFL 100.00 01-Feb-2007 4370,~~064~~000.00 4269,~~891~~753.3337 Summary ~~0261111403~~0261097066 MNCA 100.00 01-Feb-2007 50167,~~161~~000.00 49166,~~959~~429.8445 Summary ~~0261111404~~0261097101 MNFL 100.00 01-~~Feb~~Jan-2007 4386,000.00 4285,~~827~~675.6278 Summary ~~0261111409~~0261097138 MNIL 100.00 01-Feb-2007 5253,~~239~~000.00 52,~~029~~825.5000 Summary ~~0261111440~~0261097216 MNCA 100.00 01-~~Feb~~Jan-2007 4087,000.00 3986,~~839~~572.5818 Summary ~~0261111551~~0261097255 TXIL 100.00 01-~~Feb~~Jan-2007 6252,000.00 6151,~~744~~797.1952 Summary ~~0261111561~~0261097489 CATX 100.00 01-Feb-2007 ~~128~~105,~~255~~000.00 ~~127~~104,~~946~~496.99 Summary ~~0261111563~~0261097500 VAHI 90100.00 01-Feb-2007 ~~146~~105,~~250~~000.00 ~~145~~104,~~898~~582.8238 Summary ~~0261111564~~0261111463 PAAL 8595.00 01-Feb-2007 1844,~~305~~400.00 1844,~~144~~192.2112 Summary ~~0261111570~~0261174604 GA 90.49 01-Mar-2007 75,000.00 74,427.38 Summary 0261174773 CO 100.00 01-~~Feb~~Mar-2007 38,600.00 38,473.26 Summary 0261179605 NY 90.00 01-Feb-2007 63,000.00 62,811.37 Summary 0261216736 CO 85.00 01-Mar-2007 25,~~648~~001.0300 24,930.16 Summary ~~0261111610~~0261217064 TXNC ~~100~~83.82 01-Mar-2007 46,600.00 46,157.37 Summary 0261217091 MD 95.00 01-Feb-2007 61,800.00 61,609.92 Summary 0261217124 IL 100.00 01-Mar-2007 77,~~310~~000.00 76,~~991~~793.0744 Summary ~~0261111615~~0261217145 FLMT 9594.0058 01-~~Jan~~Mar-2007 83100,~~700~~500.00 83100,~~363~~265.0322 Summary ~~0261111616~~0261217190 TXCA 100.00 01-~~Jan~~Feb-2007 85227,500.00 85226,~~106~~631.4455 Summary ~~0261111617~~0261217191 GAFL 95100.00 01-~~Jan~~Mar-2007 85231,~~485~~000.00 85230,~~255~~230.6589 Summary ~~0261174603~~0261217218 NYSC 87100.1800 01-Feb-2007 300,000.00 298,998.88 Summary 0261217289 FL 89.38 01-Mar-2007 ~~105~~172,000.00 ~~104~~171,~~464~~526.9318 Summary ~~0261216980~~0261217748 ILMA 95.00 01-Feb-2007 7744,~~500~~400.00 7744,~~292~~294.55 Summary 0261217908 MN 100.00 01-Mar-2007 84,580.00 84,426.36 Summary 0261221286 FL 95.00 01-Feb-2007 30,073.00 30,004.73 Summary ~~0261217003~~0261221324 ILNV 9395.9700 01-Mar-2007 ~~300~~45,000.00 ~~298~~44,~~721~~908.6761 Summary ~~0261217184~~0261221325 GANV ~~100~~95.00 01-Mar-2007 ~~215~~45,~~595~~000.00 ~~215~~44,~~009~~908.3061 Summary ~~0261217344~~0261221326 NCNV ~~100~~95.00 01-Mar-2007 45,~~126~~000.00 4544,~~039~~908.0761 Summary ~~0261217403~~0261221330 UTGA 95.00 01-Feb-2007 ~~132~~47,~~365~~600.00 ~~132~~47,~~000~~458.3686 Summary ~~0261217460~~0261221375 ORGA 89100.9700 01-~~Mar~~Feb-2007 2312,~~750~~500.00 2312,~~709~~464.6286 Summary ~~0261217498~~0261221442 IAFL 90.00 01-Feb-2007 33,500.00 33,389.08 Summary 0261221491 AZ 99.96 01-Feb-2007 51,300.00 24.22 Summary 0261221510 WA 95.00 01-~~Mar~~Feb-2007 1062,500.00 1062,~~478~~327.9278 Summary ~~0261221134~~0261221549 SCCO 98100.6800 01-Mar-2007 3788,~~050~~000.00 3687,~~791~~788.7264 Summary ~~0261221238~~0261221695 MOGA 94100.9200 01-Mar-2007 1629,~~600~~000.00 1628,~~572~~941.6110 Summary ~~0261221335~~0261221747 WACA 95.00 01-Feb-2007 5236,~~950~~825.00 5236,~~826~~703.3508 Summary ~~0261221408~~0261221804 AZWA 8995.9800 01-Feb-2007 2042,~~850~~150.00 2041,~~791~~930.0044 Summary ~~0261221506~~0261221838 IDCO 100.00 01-~~Feb~~Jan-2007 6045,250.00 45,141.56 Summary 0261221856 MN 95.00 01-Mar-2007 47,000.00 5946,~~819~~909.3969 Summary ~~0261221527~~0261221922 AZIL 9495.9900 01-Mar-2007 52,500.00 52,351.17 Summary 0261221978 MN 95.00 01-Mar-2007 57,500.00 57,386.37 Summary 0261222019 MO 100.00 01-Feb-2007 7361,~~350~~500.00 7361,~~224~~335.09 Summary ~~0261221951~~0261222104 MAMN 100.00 01-Mar-2007 5571,~~000~~200.00 5470,~~903~~800.9259 Summary ~~0261221993~~0261222109 ILFL 100.00 01-Mar-2007 5872,~~763~~000.00 5771,~~584~~703.7461 Summary ~~0261222021~~0261222185 NJ 94.37 01-Mar-2007 87,700.00 87,241.27 Summary 0261222204 MA 100.00 01-Feb-2007 6192,~~900~~000.00 6191,~~770~~785.6614 Summary ~~0261222136~~0261222277 AZPA 90.00 01-~~Feb~~Mar-2007 76114,~~103~~000.00 75113,~~920~~741.1909 Summary ~~0261222230~~0261222292 FL 100.00 01-Feb-2007 96122,000.00 95121,~~594~~523.3406 Summary ~~0261222395~~0261222343 FLCA 100.00 01-Feb-2007 153,053.00 152,513.47 Summary 0261222366 MD 80.00 01-Mar-2007 ~~216~~173,~~951~~200.00 ~~216~~172,~~213~~445.5820 Summary ~~0261222441~~0261222401 INWI 95100.00 01-Mar-2007 14230,~~312~~000.00 14229,~~278~~293.0368 Summary ~~0261253163~~0261222473 MIGA 94.88 01-Feb-2007 41,500.00 41,386.70 Summary 0261222492 ID 90.00 01-Feb-2007 110,000.00 109,735.95 Summary 0261222528 MO 90.00 01-Feb-2007 43,600.00 43,390.05 Summary 0261222586 MN 100.00 01-~~Jan~~Mar-2007 56160,000.00 55159,~~768~~725.5432 Summary ~~0261253939~~0261223024 SCVA 100.00 01-Mar-2007 1861,~~600~~000.00 1860,~~543~~836.4552 Summary ~~0261253990~~0261253452 FLMN 99100.00 01-Nov-2006 120,000.00 119,875.35 Summary 0261254095 MI 99.61 01-Mar-2007 7351,000.00 7250,~~844~~893.9839

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary ~~0260939498~~0260925125 Liquidation 5 12.625% 180 12 Summary 0260933033 Liquidation 5 12.500% 360 12 Summary 0260933037 Liquidation 5 12.500% 360 12 Summary 0260935378 Loan Paid in Full 10 148.~~875~~000% 180 1112 Summary ~~0260939730~~0260939430 Liquidation 5 15.750% 180 12 Summary 0260939457 Loan Paid in Full 10 1412.~~500~~625% 180 1013 Summary ~~0260939968~~0260939627 Loan Paid in Full 0 10.125% 180 12 Summary 0260939681 Liquidation 5 11.~~750~~875% 180 12 Summary 0260939754 Liquidation 5 11.375% 180 12 Summary 0260939763 Liquidation 5 12.875% 180 11 Summary 0260939801 Liquidation 5 10.750% 180 12 Summary ~~0260940001~~0260939817 Liquidation 5 11.750% 180 12 Summary 0260939911 Loan Paid in Full 3 12.000% 180 12 Summary 0260939976 Loan Paid in Full 0 109.~~750~~375% 180 1012 Summary ~~0260940124~~0260940144 Loan Paid in Full (1) 1312.~~000~~500% 180 1112 Summary ~~0260940198~~0260940169 Liquidation 5 16.750% 180 12 Summary 0260940179 Loan Paid in Full 20 1211.625% 180 1012 Summary ~~0260940216~~0260940195 Loan Paid in Full 0 1011.~~000~~125% 180 12 Summary 0260940203 Liquidation 5 10.875% 180 12 Summary ~~0260940290~~0260940213 Loan Paid in Full 0 11.~~625~~375% 180 912 Summary ~~0260957562~~0260940214 Loan Paid in Full 0 10.500% 180 20 Summary 0260940322 Loan Paid in Full 0 9.875% 180 12 Summary ~~0260957602~~0260940389 Liquidation 5 13.000% 180 12 Summary 0260940420 Loan Paid in Full 0 12.~~875~~375% 180 12 Summary ~~0260957729~~0260957507 Loan Paid in Full ~~(1)~~0 714.500% 360 911 Summary ~~0260957734~~0260957638 ~~Liquidation~~Loan 5Paid 9in Full (1) 8.~~375~~250% 360 911 Summary ~~0260957975~~0260957728 Loan Paid in Full 0 8.~~750~~500% ~~180~~360 911 Summary ~~0261003143~~0260962708 Liquidation 5 13.875% 360 13 Summary 0260962804 Loan Paid in Full 0 10.~~375~~500% 180 912 Summary ~~0261003361~~0261002730 Liquidation 5 10.500% 180 19 Summary 0261002922 Loan Paid in Full 0 9.~~250~~875% 180 1011 Summary ~~0261003528~~0261003100 Liquidation 5 11.~~750~~000% 180 911 Summary ~~0261003901~~0261003152 ~~Loan~~Liquidation ~~Paid~~5 in13.750% ~~Full~~180 011 Summary 0261003171 Liquidation 5 13.000% 180 11 Summary 0261003208 Liquidation 5 12.500% 180 911 Summary ~~0261003953~~0261003216 Loan Paid in Full 0 1215.~~375~~500% 180 911 Summary ~~0261004691~~0261003470 Loan Paid in Full 0 1510.000% 180 911 Summary ~~0261096873~~0261003527 Liquidation 45 1110.~~250~~875% 180 1011 Summary ~~0261096902~~0261003545 ~~Liquidation~~Loan 5Paid 10in Full 0 12.~~550~~000% 180 911 Summary ~~0261097209~~0261003546 Liquidation 5 11.~~400~~625% 180 911 Summary ~~0261097260~~0261003609 Loan Paid in Full 0 1011.~~990~~875% 180 911 Summary ~~0261097311~~0261003645 Liquidation 5 1114.~~550~~750% 180 811 Summary ~~0261097372~~0261003699 Liquidation 45 1113.~~550~~250% 180 811 Summary ~~0261097379~~0261003844 Liquidation 5 11.~~550~~375% 180 811 Summary ~~0261097429~~0261003868 Liquidation 5 10.~~300~~250% 180 812 Summary ~~0261097456~~0261003899 Liquidation 5 11.~~550~~250% 180 811 Summary ~~0261111386~~0261003981 ~~Repurchase~~Loan 3Paid 12in Full 0 13.~~500~~875% ~~360~~180 811 Summary ~~0261111387~~0261004118 ~~Repurchase~~Loan 1Paid 12in Full 0 13.~~500~~875% ~~360~~180 811 Summary ~~0261111400~~0261004121 ~~Repurchase~~Liquidation 35 1014.~~125~~250% ~~360~~180 811 Summary ~~0261111402~~0261004368 ~~Repurchase~~Liquidation 35 1012.~~125~~750% ~~360~~180 811 Summary ~~0261111403~~0261004479 ~~Repurchase~~Liquidation 35 1013.~~125~~500% ~~360~~180 811 Summary ~~0261111404~~0261004562 ~~Repurchase~~Liquidation 45 1014.~~125~~250% ~~360~~180 811 Summary ~~0261111409~~0261004652 ~~Repurchase~~Loan 3Paid 10in Full 0 11.~~125~~750% ~~360~~180 811 Summary ~~0261111440~~0261004761 ~~Repurchase~~Liquidation 25 10.~~125~~625% ~~360~~180 811 Summary ~~0261111551~~0261038932 ~~Repurchase~~Liquidation 45 914.~~990~~375% ~~360~~180 811 Summary ~~0261111561~~0261042742 ~~Repurchase~~Liquidation 05 1222.~~500~~250% ~~360~~180 812 Summary ~~0261111563~~0261042743 ~~Repurchase~~Liquidation 05 13.000% 180 12 Summary 0261075539 Liquidation 5 14.500% ~~360~~180 811 Summary ~~0261111564~~0261096919 ~~Loan~~Liquidation ~~Paid~~5 in11.250% ~~Full~~180 ~~(1)~~10 Summary 0261097066 Liquidation 5 11.~~999~~400% ~~360~~180 810 Summary ~~0261111570~~0261097101 ~~Repurchase~~Liquidation 15 1211.~~500~~400% ~~360~~180 811 Summary ~~0261111610~~0261097138 ~~Repurchase~~Liquidation 05 911.~~990~~550% ~~360~~180 810 Summary ~~0261111615~~0261097216 ~~Repurchase~~Liquidation 36 10.~~625~~150% ~~360~~180 911 Summary ~~0261111616~~0261097255 ~~Repurchase~~Liquidation 35 911.~~990~~250% ~~360~~180 911 Summary ~~0261111617~~0261097489 ~~Repurchase~~Liquidation 25 129.~~500~~800% ~~360~~180 910 Summary ~~0261174603~~0261097500 Loan Paid in Full 0 811.~~375~~150% 180 710 Summary ~~0261216980~~0261111463 Loan Paid in Full 0 12.~~000~~500% 360 10 Summary 0261174604 Loan Paid in Full 0 7.500% 180 89 Summary ~~0261217003~~0261174773 Liquidation 05 11.125% 180 9 Summary 0261179605 Liquidation 5 12.~~250~~000% 180 710 Summary ~~0261217184~~0261216736 Loan Paid in Full 0 12.250% 180 9 Summary 0261217064 Liquidation 5 11.~~375~~250% 180 79 Summary ~~0261217344~~0261217091 Liquidation 5 11.875% 180 10 Summary 0261217124 Loan Paid in Full 0 1312.~~000~~500% 180 79 Summary ~~0261217403~~0261217145 ~~Loan~~Liquidation ~~Paid~~5 in12.625% ~~Full~~180 09 11Summary 0261217190 Liquidation 5 10.875% 180 810 Summary ~~0261217460~~0261217191 ~~Loan~~Liquidation ~~Paid~~5 in11.000% ~~Full~~180 09 13Summary 0261217218 Liquidation 5 11.500% 180 710 Summary ~~0261217498~~0261217289 ~~Loan~~Liquidation ~~Paid~~5 in11.875% ~~Full~~180 09 12Summary 0261217748 Liquidation 5 13.500% 180 10 Summary 0261217908 Liquidation 5 13.750% 180 79 Summary ~~0261221134~~0261221286 ~~Loan~~Liquidation ~~Paid~~5 in13.250% ~~Full~~180 010 Summary 0261221324 Liquidation 5 13.~~375~~250% ~~240~~180 79 Summary ~~0261221238~~0261221325 ~~Loan~~Liquidation ~~Paid~~5 in13.250% ~~Full~~180 09 Summary 0261221326 Liquidation 5 13.~~625~~250% 180 79 Summary ~~0261221335~~0261221330 Loan Paid in Full 0 12.~~625~~500% 180 810 Summary ~~0261221408~~0261221375 Loan Paid in Full 0 1112.750% 180 810 Summary ~~0261221506~~0261221442 Loan Paid in Full 0 1312.000% 180 810 Summary ~~0261221527~~0261221491 Loan Paid in Full 0 1413.~~000~~875% 180 810 Summary ~~0261221951~~0261221510 Liquidation 5 12.375% 180 10 Summary 0261221549 Liquidation 5 12.500% 180 9 Summary 0261221695 Liquidation 5 13.250% 180 9 Summary 0261221747 Loan Paid in Full 0(1) 1312.~~375~~000% 180 710 Summary ~~0261221993~~0261221804 Loan Paid in Full 0(1) 109.~~250~~875% 180 710 Summary ~~0261222021~~0261221838 Loan Paid in Full 0 13.~~125~~875% 180 811 Summary ~~0261222136~~0261221856 Liquidation 5 13.500% 180 9 Summary 0261221922 Loan Paid in Full 0(1) 12.250% 180 9 Summary 0261221978 Liquidation 5 13.375% 180 9 Summary 0261222019 Liquidation 5 12.500% 180 10 Summary 0261222104 Liquidation 5 8.500% 180 9 Summary ~~0261222230~~0261222109 Liquidation 5 10.000% 180 9 Summary 0261222185 Loan Paid in Full 0 9.~~875~~375% 180 89 Summary ~~0261222395~~0261222204 Liquidation 5 13.125% 180 10 Summary 0261222277 Loan Paid in Full 0(1) 1113.~~500~~250% 180 79 Summary ~~0261222441~~0261222292 ~~Loan~~Liquidation ~~Paid~~5 in11.125% ~~Full~~180 010 12Summary 0261222343 Liquidation 5 11.~~000~~250% 180 710 Summary ~~0261253163~~0261222366 Loan Paid in Full 0 10.~~500~~250% 180 9 Summary ~~0261253939~~0261222401 Liquidation 5 11.375% 180 9 Summary 0261222473 Loan Paid in Full (1) 12.875% 180 10 Summary 0261222492 Liquidation 5 13.~~125~~000% ~~360~~180 710 Summary ~~0261253990~~0261222528 Loan Paid in Full 0 10.250% 180 10 Summary 0261222586 Liquidation 5 14.000% 180 9 Summary 0261223024 Liquidation 5 12.~~500~~000% 180 79 Summary 0261253452 Liquidation 5 17.875% 360 13 Summary 0261254095 Liquidation 5 13.125% 180 9

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Total 1 55104,~~792~~622.6013 ~~557~~4,664.9313 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 Summary ~~0261253163~~0261097500 11/09/~~27/~~2007 55104,~~792~~622.6013 ~~557~~4,664.9313 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 13.~~475~~189% Current Month 1632.~~333~~217% Current Month ~~945~~1,515.~~581~~006% 3 Month Average 12.~~543~~572% 3 Month Average 1626.~~965~~541% 3 Month Average 1,~~139~~357.~~896~~597% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 5.047% N/A May-2007 692.894% N/A Jun-2007 21.273% N/A Jun-2007 2,293.321% N/A Jul-2007 23.163% N/A Jul-2007 2,054.770% N/A Aug-2007 21.359% N/A Aug-2007 1,609.164% N/A Sep-2007 13.201% N/A Sep-2007 864.944% N/A Oct-2007 16.333% N/A Oct-2007 945.581% N/A Nov-2007 31.072% N/A Nov-2007 1,612.204% N/A Dec-2007 32.217% N/A Dec-2007 1,515.006% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 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 Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment ~~0261111386~~No ~~149,681.46~~Repurchases ~~149,639.75~~Due ~~12.500%~~to ~~1,600.89~~Other ~~0261111387~~this 53,885.33 53,870.32 12.500% 576.32 0261111400 50,961.46 50,937.90 10.125% 453.55 0261111402 42,911.17 42,891.33 10.125% 381.90 0261111403 49,982.95 49,959.84 10.125% 444.84 0261111404 42,847.42 42,827.62 10.125% 381.33 0261111409 52,053.57 52,029.50 10.125% 463.27 0261111440 39,858.01 39,839.58 10.125% 354.73 0261111551 61,773.57 61,744.19 9.990% 543.64 0261111561 127,982.65 127,946.99 12.500% 1,368.81 0261111563 145,939.48 145,898.82 12.500% 1,560.86 0261111570 25,658.25 25,648.03 12.500% 277.49 0261111610 77,027.69 76,991.07 9.990% 677.88 0261111615 83,398.08 83,363.03 10.625% 773.47 0261111616 85,147.28 85,106.44 9.990% 749.69 0261111617 85,279.67 85,255.65 12.500% 912.35 Totals 1,174,388.04 1,173,950.06Period

Interest Rate Stratification Summary Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.000 2 ~~172~~171,~~814~~189.2231 0.~~051~~054 5.000 5.499 3 ~~378~~375,~~241~~594.7275 0.~~112~~119 5.500 5.999 8 ~~634~~631,~~883~~982.2315 0.~~188~~200 6.000 6.499 7 ~~429~~397,~~298~~669.0542 0.~~127~~126 6.500 6.999 2120 1,~~738~~653,~~224~~515.5453 0.~~516~~523 7.000 7.499 32 1,~~943~~937,~~530~~989.3510 0.~~577~~613 7.500 7.999 ~~118~~115 8,~~280~~094,~~160~~998.6699 2.~~457~~561 8.000 8.499 ~~140~~135 7,~~622~~339,~~673~~663.8197 2.~~261~~322 8.500 8.999 ~~237~~229 1312,~~149~~667,~~037~~467.9199 34.~~901~~008 9.000 9.499 ~~176~~174 11,~~536~~356,~~515~~609.4797 3.~~423~~593 9.500 9.999 ~~453~~443 25,~~603~~021,~~137~~909.2338 7.~~596~~916 10.000 10.499 ~~505~~490 3130,~~529~~082,~~467~~487.0976 9.~~354~~517 10.500 10.999 ~~431~~416 3230,~~531~~941,~~403~~182.1374 9.~~651~~789 11.000 11.499 ~~378~~346 3227,~~029~~996,~~102~~846.1131 98.~~502~~858 11.500 11.999 ~~393~~365 3027,~~723~~154,~~865~~896.2407 98.~~115~~591 12.000 12.499 ~~439~~420 2625,~~512~~075,~~343~~926.9133 7.~~866~~933 12.500 12.999 ~~746~~718 4139,~~638~~609,~~500~~986.3041 12.~~353~~532 13.000 13.499 ~~441~~418 2422,~~355~~844,~~589~~329.1920 7.~~226~~227 13.500 13.999 ~~348~~329 2019,~~638~~586,~~379~~381.4806 6.~~123~~197 14.000 14.499 ~~184~~175 1110,~~142~~201,~~063~~301.7464 3.~~306~~227 14.500 14.999 ~~112~~104 6,~~926~~560,~~859~~049.7405 2.~~055~~075 15.000 15.499 4443 2,~~292~~125,~~396~~256.5366 0.~~680~~672 15.500 15.999 4941 2,~~672~~093,~~593~~398.2763 0.~~793~~662 16.000 16.499 11 790,~~340~~124.9211 0.~~234~~250 16.500 16.999 1110 ~~899~~728,~~916~~938.6144 0.~~267~~231 17.000 17.499 7 149,~~954~~888.3191 0.~~044~~047 17.500 17.999 42 ~~376~~154,~~168~~964.5491 0.~~112~~049 18.000 18.499 1 55,~~959~~951.9924 0.~~017~~018 18.500 18.999 1 21,~~686~~602.5468 0.~~006~~007 19.000 19.499 1 121,~~918~~903.7967 0.~~036~~039 19.500 19.999 0 0.00 0.000 >= 20.000 32 ~~170~~133,~~738~~754.4016 0.~~051~~042 Total 5,~~306~~068 ~~337~~316,~~067~~077,~~765~~760.0254 100.000

Filing Compare · SunTrust Acquisition Closed-End Seconds Trust, Series 2007-1