10-D 1 ahm06001_10d-200702.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: January 26, 2007 to February 26, 2007 Commission File Number of issuing entity: 333-121581-02 American Home Mortgage Investment Trust 2006-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-121581 American Home Mortgage Securities LLC (Exact name of depositor as specified in its charter) American Home Mortgage Acceptance, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) N/A (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)) I-1A-1 _____ _____ __X___ ____________ I-2A-1 _____ _____ __X___ ____________ I-A-2 _____ _____ __X___ ____________ I-A-3 _____ _____ __X___ ____________ II-A-1 _____ _____ __X___ ____________ II-A-2 _____ _____ __X___ ____________ II-A-3 _____ _____ __X___ ____________ II-A-4 _____ _____ __X___ ____________ I-M-1 _____ _____ __X___ ____________ I-M-2 _____ _____ __X___ ____________ I-M-3 _____ _____ __X___ ____________ I-M-4 _____ _____ __X___ ____________ I-M-5 _____ _____ __X___ ____________ I-M-6 _____ _____ __X___ ____________ II-M-1 _____ _____ __X___ ____________ II-M-2 _____ _____ __X___ ____________ II-M-3 _____ _____ __X___ ____________ II-M-4 _____ _____ __X___ ____________ II-M-5 _____ _____ __X___ ____________ II-B _____ _____ __X___ ____________ OC _____ _____ __X___ ____________ OT _____ _____ __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 February 26, 2007 a distribution was made to holders of American Home Mortgage Investment Trust 2006-1. 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 American Home Mortgage Investment Trust 2006-1, relating to the February 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. American Home Mortgage Investment Trust 2006-1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: March 6, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of American Home Mortgage Investment Trust 2006-1, relating to the February 26, 2007 distribution. EX-99.1 American Home Mortgage Investment Trust Mortgage Pass-Through Certificates Distribution Date: 2/26/2007 American Home Mortgage Investment Trust Mortgage Pass-Through Certificates Series 2006-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance I-1A-1 02660THY2 0102/2423/2007 5.~~49000~~46000% ~~500~~480,~~204~~835,~~471~~303.7588 2,~~288~~333,~~435~~654.4601 I-2A-1 02660TJB0 0102/2423/2007 5.~~55000~~52000% ~~297~~286,~~733~~204,~~373~~392.0236 1,~~377~~404,~~016~~309.8555 I-A-2 02660THZ9 0102/2423/2007 5.~~54000~~51000% ~~398~~383,~~969~~520,~~756~~649.0651 1,~~841~~878,~~910~~398.3791 I-A-3 02660TJD6 0102/2423/2007 5.~~65000~~62000% ~~132~~127,~~990~~840,~~196~~483.5864 ~~626~~638,~~162~~634.1824 II-A-1 02660TJE4 1201/2931/~~2006~~2007 5.50000% ~~127~~124,~~254~~509,~~632~~589.5838 ~~583~~570,~~250~~668.4095 II-A-2 02660TJF1 1201/2931/~~2006~~2007 5.50000% 98,~~089~~893,~~423~~352.0672 4140,~~659~~761.8620 II-A-3 02660TJG9 1201/2931/~~2006~~2007 5.10000% 8988,~~301~~655,~~382~~672.8360 ~~379~~376,~~530~~786.8861 II-A-4 02660TJH7 1201/2931/~~2006~~2007 5.10000% 6,~~378~~332,~~225~~106.8590 2726,~~107~~911.4645 I-M-1 02660TJJ3 0102/2423/2007 5.~~73000~~70000% 18,767,000.00 8995,~~612~~086.4213 I-M-2 02660TJK0 0102/2423/2007 5.~~77000~~74000% 28,151,000.00 ~~135~~143,~~359~~632.3966 I-M-3 02660TJL8 0102/2423/2007 6.~~03000~~00000% 18,767,000.00 94100,~~304~~090.1767 I-M-4 02660TJN4 0102/2423/2007 6.~~55000~~52000% 23,033,000.00 ~~125~~133,~~721~~489.7903 I-M-5 02660TJP9 0102/2423/2007 7.~~60000~~57000% 9,384,000.00 5963,~~432~~143.0089 I-M-6 02660TJQ7 0102/2423/2007 8.~~25000~~22000% 4,265,000.00 2931,~~321~~162.8893 II-M-1 02660TJM6 1201/2931/~~2006~~2007 5.30000% 7,~~855~~854,~~312~~615.3792 34,~~694~~691.3022 II-M-2 02660TJR5 0102/2423/2007 6.~~10000~~07000% 3,307,~~605~~311.1388 1617,~~813~~237.6676 II-M-3 02660TJS3 0102/2423/2007 6.~~35000~~32000% 1,928,~~603~~432.6061 10,~~205~~392.5333 II-M-4 02660TJT1 0102/2423/2007 6.~~35000~~32000% 1,791,~~702~~543.7287 9,~~481~~654.0964 II-M-5 02660TJU8 0102/2423/2007 6.~~35000~~32000% 1,~~240~~239,~~102~~992.1116 6,~~562~~682.2132 II-B 02660TJV6 0102/2423/2007 6.~~35000~~32000% 1,106,~~538~~440.6757 5,~~855~~688.4364 OC AHM0601OC 1201/2931/~~2006~~2007 0.00000% 8,530,733.42 0.00 OT AHM0601OT 1201/2931/~~2006~~2007 0.00000% 0.00 21,~~183~~725,~~309~~097.3154 Totals 1,~~690~~634,~~049~~917,~~059~~621.7542 9,~~965~~646,~~746~~174.6468

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-1A-1 1914,~~369~~919,~~167~~560.8604 0.00 ~~480~~465,~~835~~915,~~303~~743.8884 2117,~~657~~253,~~603~~214.3205 0.00 I-2A-1 118,~~528~~880,~~980~~470.6626 0.00 ~~286~~277,~~204~~323,~~392~~922.3610 1210,~~905~~284,~~997~~779.5181 0.00 I-A-2 1511,~~449~~900,~~106~~040.5402 0.00 ~~383~~371,~~520~~620,~~649~~609.5150 1713,~~291~~778,~~016~~438.9193 0.00 I-A-3 53,~~149~~966,~~712~~688.9429 0.00 ~~127~~123,~~840~~873,~~483~~795.6434 54,~~775~~605,~~875~~322.1253 0.00 II-A-1 2,~~745~~147,~~043~~687.2064 0.00 ~~124~~122,~~509~~361,~~589~~901.3874 32,~~328~~718,~~293~~356.6059 0.00 II-A-2 ~~196~~153,~~070~~402.3499 0.00 8,~~893~~739,~~352~~949.7273 ~~237~~194,~~730~~164.2019 0.00 II-A-3 ~~645~~1,~~710~~055,888.2317 0.00 8887,~~655~~599,~~672~~784.6043 1,~~025~~432,~~241~~674.1178 0.00 II-A-4 4675,~~118~~415.9533 0.00 6,~~332~~256,~~106~~691.9057 73102,~~226~~326.4178 0.00 I-M-1 0.00 0.00 18,767,000.00 8995,~~612~~086.4213 0.00 I-M-2 0.00 0.00 28,151,000.00 ~~135~~143,~~359~~632.3966 0.00 I-M-3 0.00 0.00 18,767,000.00 94100,~~304~~090.1767 0.00 I-M-4 0.00 0.00 23,033,000.00 ~~125~~133,~~721~~489.7903 0.00 I-M-5 0.00 0.00 9,384,000.00 5963,~~432~~143.0089 0.00 I-M-6 0.00 0.00 4,265,000.00 2931,~~321~~162.8893 0.00 II-M-1 ~~696~~702.4573 0.00 7,~~854~~853,~~615~~913.9220 35,~~390~~393.7595 0.00 II-M-2 ~~293~~295.2589 0.00 3,307,~~311~~015.8899 17,~~106~~533.9165 0.00 II-M-3 ~~170~~172.9953 0.00 1,928,~~432~~260.6108 10,~~376~~564.5286 0.00 II-M-4 ~~158~~160.8528 0.00 1,791,~~543~~383.8759 9,~~639~~814.9492 0.00 II-M-5 ~~109~~110.9594 0.00 1,239,~~992~~881.1622 6,~~672~~793.1626 0.00 II-B ~~98.11~~ 0.00 31,543.23 1,~~106~~074,~~440~~897.5734 5,~~953~~688.5464 031,543.0023 OC 0.00 0.00 8,530,733.42 0.00 0.00 OT 0.00 0.00 0.00 21,~~183~~725,~~309~~097.3154 0.00 Totals 5543,~~131~~100,~~438~~595.3211 031,543.0023 1,~~634~~591,~~917~~785,~~621~~483.4209 6552,~~097~~746,~~184~~769.9679 031,543.0023 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.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution I-1A-1 600,000,000.00 ~~500~~480,~~204~~835,~~471~~303.7588 0.00 1914,~~369~~919,~~167~~560.8604 0.00 0.00 I-2A-1 357,134,000.00 ~~297~~286,~~733~~204,~~373~~392.0236 0.00 118,~~528~~880,~~980~~470.6626 0.00 0.00 I-A-2 478,568,000.00 ~~398~~383,~~969~~520,~~756~~649.0651 0.00 1511,~~449~~900,~~106~~040.5402 0.00 0.00 I-A-3 159,523,000.00 ~~132~~127,~~990~~840,~~196~~483.5864 0.00 53,~~149~~966,~~712~~688.9429 0.00 0.00 II-A-1 140,885,000.00 ~~127~~124,~~254~~509,~~632~~589.5838 11,~~714~~644.5966 2,~~733~~136,~~328~~042.6198 0.00 0.00 II-A-2 10,063,000.00 98,~~089~~893,~~423~~352.0672 ~~836~~831.74 ~~195~~152,~~233~~571.6025 0.00 0.00 II-A-3 100,485,000.00 8988,~~301~~655,~~382~~672.8360 7,~~492~~427.1841 ~~638~~1,~~218~~048,460.0575 0.00 0.00 II-A-4 7,177,000.00 6,~~378~~332,~~225~~106.8590 ~~535~~530.1249 4574,~~583~~884.8384 0.00 0.00 I-M-1 18,767,000.00 18,767,000.00 0.00 0.00 0.00 0.00 I-M-2 28,151,000.00 28,151,000.00 0.00 0.00 0.00 0.00 I-M-3 18,767,000.00 18,767,000.00 0.00 0.00 0.00 0.00 I-M-4 23,033,000.00 23,033,000.00 0.00 0.00 0.00 0.00 I-M-5 9,384,000.00 9,384,000.00 0.00 0.00 0.00 0.00 I-M-6 4,265,000.00 4,265,000.00 0.00 0.00 0.00 0.00 II-M-1 7,861,000.00 7,~~855~~854,~~312~~615.3792 ~~696~~702.4573 0.00 0.00 0.00 II-M-2 3,310,000.00 3,307,~~605~~311.1388 ~~293~~295.2589 0.00 0.00 0.00 II-M-3 1,930,000.00 1,928,~~603~~432.6061 ~~170~~172.9953 0.00 0.00 0.00 II-M-4 1,793,000.00 1,791,~~702~~543.7287 ~~158~~160.8528 0.00 0.00 0.00 II-M-5 1,241,000.00 1,~~240~~239,~~102~~992.1116 ~~109~~110.9594 0.00 0.00 0.00 II-B 1,107,339.86 1,106,~~538~~440.6757 ~~98.11~~ 0.00 0.00 0.00 31,543.23 OC 8,530,733.42 8,530,733.42 0.00 0.00 0.00 0.00 OT 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,981,975,073.28 1,~~690~~634,~~049~~917,~~059~~621.7542 2221,~~106~~876.2367 5543,~~109~~078,~~332~~718.0943 0.00 031,543.0023

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-1A-1 1914,~~369~~919,~~167~~560.8604 ~~480~~465,~~835~~915,~~303~~743.8884 0.~~80139217~~77652624 1914,~~369~~919,~~167~~560.8604 I-2A-1 118,~~528~~880,~~980~~470.6626 ~~286~~277,~~204~~323,~~392~~922.3610 0.~~80139217~~77652624 118,~~528~~880,~~980~~470.6626 I-A-2 1511,~~449~~900,~~106~~040.5402 ~~383~~371,~~520~~620,~~649~~609.5150 0.~~80139217~~77652624 1511,~~449~~900,~~106~~040.5402 I-A-3 53,~~149~~966,~~712~~688.9429 ~~127~~123,~~840~~873,~~483~~795.6434 0.~~80139217~~77652624 53,~~149~~966,~~712~~688.9429 II-A-1 2,~~745~~147,~~043~~687.2064 ~~124~~122,~~509~~361,~~589~~901.3874 0.~~88376754~~86852328 2,~~745~~147,~~043~~687.2064 II-A-2 ~~196~~153,~~070~~402.3499 8,~~893~~739,~~352~~949.7273 0.~~88376754~~86852328 ~~196~~153,~~070~~402.3499 II-A-3 ~~645~~1,~~710~~055,888.2317 8887,~~655~~599,~~672~~784.6043 0.~~88227768~~87176976 ~~645~~1,~~710~~055,888.2317 II-A-4 4675,~~118~~415.9533 6,~~332~~256,~~106~~691.9057 0.~~88227768~~87176976 4675,~~118~~415.9533 I-M-1 0.00 18,767,000.00 1.00000000 0.00 I-M-2 0.00 28,151,000.00 1.00000000 0.00 I-M-3 0.00 18,767,000.00 1.00000000 0.00 I-M-4 0.00 23,033,000.00 1.00000000 0.00 I-M-5 0.00 9,384,000.00 1.00000000 0.00 I-M-6 0.00 4,265,000.00 1.00000000 0.00 II-M-1 ~~696~~702.4573 7,~~854~~853,~~615~~913.9220 0.~~99918788~~99909849 ~~696~~702.4573 II-M-2 ~~293~~295.2589 3,307,~~311~~015.8899 0.~~99918788~~99909849 ~~293~~295.2589 II-M-3 ~~170~~172.9953 1,928,~~432~~260.6108 0.~~99918788~~99909849 ~~170~~172.9953 II-M-4 ~~158~~160.8528 1,791,~~543~~383.8759 0.~~99918788~~99909849 ~~158~~160.8528 II-M-5 ~~109~~110.9594 1,239,~~992~~881.1622 0.~~99918788~~99909849 ~~109~~110.9594 II-B 9831,543.1123 1,~~106~~074,~~440~~897.5734 0.~~99918788~~97070229 980.1100 OC 0.00 8,530,733.42 1.00000000 0.00 OT 0.00 0.00 0.00000000 0.00 Totals 5543,~~131~~132,~~438~~138.3234 1,~~634~~591,~~917~~785,~~621~~483.4209 0.~~82489313~~80313093 5543,~~131~~100,~~438~~595.3211

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-1A-1 600,000,000.00 ~~833~~801.~~67411958~~39217313 0.00000000 3224.~~28194643~~86593340 0.00000000 I-2A-1 357,134,000.00 ~~833~~801.~~67411957~~39217313 0.00000000 3224.~~28194644~~86593340 0.00000000 I-A-2 478,568,000.00 ~~833~~801.~~67411958~~39217313 0.00000000 3224.~~28194643~~86593341 0.00000000 I-A-3 159,523,000.00 ~~833~~801.~~67411959~~39217317 0.00000000 3224.~~28194643~~86593338 0.00000000 II-A-1 140,885,000.00 ~~903~~883.~~25181943~~76753650 0.~~08315002~~08265365 1915.~~40113291~~16160684 0.00000000 II-A-2 10,063,000.00 ~~903~~883.~~25181954~~76753652 0.~~08315015~~08265328 1915.~~40113286~~16160688 0.00000000 II-A-3 100,485,000.00 ~~888~~882.~~70361576~~27767926 0.~~07456018~~07391561 610.~~35137632~~43400259 0.00000000 II-A-4 7,177,000.00 ~~888~~882.~~70361572~~27767870 0.~~07456040~~07391528 610.~~35137662~~43400307 0.00000000 I-M-1 18,767,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M-2 28,151,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M-3 18,767,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M-4 23,033,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M-5 9,384,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M-6 4,265,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-M-1 7,861,000.00 999.~~27647500~~18787940 0.~~08859560~~08939448 0.00000000 0.00000000 II-M-2 3,310,000.00 999.~~27647432~~18787915 0.~~08859517~~08939275 0.00000000 0.00000000 II-M-3 1,930,000.00 999.~~27647668~~18788083 0.~~08859585~~08939378 0.00000000 0.00000000 II-M-4 1,793,000.00 999.~~27647518~~18788065 0.~~08859453~~08939208 0.00000000 0.00000000 II-M-5 1,241,000.00 999.~~27647865~~18788074 0.~~08859790~~08939565 0.00000000 0.00000000 II-B 1,107,339.86 999.~~27647326~~18788257 0.~~08859972~~00000000 0.00000000 0.00000000 OC 8,530,733.42 1000.00000000 0.00000000 0.00000000 0.00000000 OT 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 I-1A-1 0.00000000 3224.~~28194643~~86593340 ~~801~~776.~~39217313~~52623973 0.~~80139217~~77652624 3224.~~28194643~~86593340 I-2A-1 0.00000000 3224.~~28194644~~86593340 ~~801~~776.~~39217313~~52623973 0.~~80139217~~77652624 3224.~~28194644~~86593340 I-A-2 0.00000000 3224.~~28194643~~86593341 ~~801~~776.~~39217313~~52623974 0.~~80139217~~77652624 3224.~~28194643~~86593341 I-A-3 0.00000000 3224.~~28194643~~86593338 ~~801~~776.~~39217317~~52623973 0.~~80139217~~77652624 3224.~~28194643~~86593338 II-A-1 0.00000000 1915.~~48428293~~24426050 ~~883~~868.~~76753650~~52327601 0.~~88376754~~86852328 1915.~~48428293~~24426050 II-A-2 0.00000000 1915.~~48428302~~24426016 ~~883~~868.~~76753652~~52327636 0.~~88376754~~86852328 1915.~~48428302~~24426016 II-A-3 0.00000000 610.~~42593651~~50791830 ~~882~~871.~~27767926~~76976096 0.~~88227768~~87176976 610.~~42593651~~50791830 II-A-4 0.00000000 610.~~42593702~~50791835 ~~882~~871.~~27767870~~76976035 0.~~88227768~~87176976 610.~~42593702~~50791835 I-M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-M-1 0.00000000 0.~~08859560~~08939448 999.~~18787940~~09848620 0.~~99918788~~99909849 0.~~08859560~~08939448 II-M-2 0.00000000 0.~~08859517~~08939275 999.~~18787915~~09848640 0.~~99918788~~99909849 0.~~08859517~~08939275 II-M-3 0.00000000 0.~~08859585~~08939378 999.~~18788083~~09848705 0.~~99918788~~99909849 0.~~08859585~~08939378 II-M-4 0.00000000 0.~~08859453~~08939208 999.~~18788065~~09848857 0.~~99918788~~99909849 0.~~08859453~~08939208 II-M-5 0.00000000 0.~~08859790~~08939565 999.~~18788074~~09848509 0.~~99918788~~99909849 0.~~08859790~~08939565 II-B 028.~~00000000~~48559068 028.~~08859972~~48559068 ~~999~~970.~~18788257~~70229189 0.~~99918788~~97070229 0.~~08859972~~00000000 OC 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 OT 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All Classes are 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 I-1A-1 1201/2625/0607 - 0102/2425/07 3032 5.~~49000~~46000% ~~500~~480,~~204~~835,~~471~~303.7588 2,~~288~~333,~~435~~654.4601 0.00 I-2A-1 1201/2625/0607 - 0102/2425/07 3032 5.~~55000~~52000% ~~297~~286,~~733~~204,~~373~~392.0236 1,~~377~~404,~~016~~309.8555 0.00 I-A-2 1201/2625/0607 - 0102/2425/07 3032 5.~~54000~~51000% ~~398~~383,~~969~~520,~~756~~649.0651 1,~~841~~878,~~910~~398.3791 0.00 I-A-3 1201/2625/0607 - 0102/2425/07 3032 5.~~65000~~62000% ~~132~~127,~~990~~840,~~196~~483.5864 ~~626~~638,~~162~~634.1824 0.00 II-A-1 1201/01/0607 - 1201/30/0607 30 5.50000% ~~127~~124,~~254~~509,~~632~~589.5838 ~~583~~570,~~250~~668.4095 0.00 II-A-2 1201/01/0607 - 1201/30/0607 30 5.50000% 98,~~089~~893,~~423~~352.0672 4140,~~659~~761.8620 0.00 II-A-3 1201/01/0607 - 1201/30/0607 30 5.10000% 8988,~~301~~655,~~382~~672.8360 ~~379~~376,~~530~~786.8861 0.00 II-A-4 1201/01/0607 - 1201/30/0607 30 5.10000% 6,~~378~~332,~~225~~106.8590 2726,~~107~~911.4645 0.00 I-M-1 1201/2625/0607 - 0102/2425/07 3032 5.~~73000~~70000% 18,767,000.00 8995,~~612~~086.4213 0.00 I-M-2 1201/2625/0607 - 0102/2425/07 3032 5.~~77000~~74000% 28,151,000.00 ~~135~~143,~~359~~632.3966 0.00 I-M-3 1201/2625/0607 - 0102/2425/07 3032 6.~~03000~~00000% 18,767,000.00 94100,~~304~~090.1767 0.00 I-M-4 1201/2625/0607 - 0102/2425/07 3032 6.~~55000~~52000% 23,033,000.00 ~~125~~133,~~721~~489.7903 0.00 I-M-5 1201/2625/0607 - 0102/2425/07 3032 7.~~60000~~57000% 9,384,000.00 5963,~~432~~143.0089 27,~~892~~909.7049 I-M-6 1201/2625/0607 - 0102/2425/07 3032 8.~~25000~~22000% 4,265,000.00 2931,~~321~~162.8893 36,~~624~~059.9306 II-M-1 1201/01/0607 - 1201/30/0607 30 5.30000% 7,~~855~~854,~~312~~615.3792 34,~~694~~691.3022 0.00 II-M-2 1201/2625/0607 - 0102/2425/07 3032 6.~~10000~~07000% 3,307,~~605~~311.1388 1617,~~813~~844.6678 12,~~930~~374.1399 II-M-3 1201/2625/0607 - 0102/2425/07 3032 6.~~35000~~32000% 1,928,~~603~~432.6061 10,~~205~~833.5351 1,~~527~~726.2212 II-M-4 1201/2625/0607 - 0102/2425/07 3032 6.~~35000~~32000% 1,791,~~702~~543.7287 910,~~481~~064.0950 1,~~418~~603.8159 II-M-5 1201/2625/0607 - 0102/2425/07 3032 6.~~35000~~32000% 1,~~240~~239,~~102~~992.1116 6,~~562~~966.2100 ~~982~~1,109.0190 II-B 1201/2625/0607 - 0102/2425/07 3032 6.~~35000~~32000% 1,106,~~538~~440.6757 56,~~855~~215.4374 ~~876~~990.2436 OC N/A N/A 0.00000% 8,530,733.42 0.00 0.00 OT N/A N/A 0.00000% 0.00 0.00 0.00 Totals 7,~~782~~923,~~437~~345.3398 1321,~~252~~773.0451

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 I-1A-1 0.00 0.00 2,~~288~~333,~~435~~654.4601 0.00 ~~480~~465,~~835~~915,~~303~~743.8884 I-2A-1 0.00 0.00 1,~~377~~404,~~016~~309.8555 0.00 ~~286~~277,~~204~~323,~~392~~922.3610 I-A-2 0.00 0.00 1,~~841~~878,~~910~~398.3791 0.00 ~~383~~371,~~520~~620,~~649~~609.5150 I-A-3 0.00 0.00 ~~626~~638,~~162~~634.1824 0.00 ~~127~~123,~~840~~873,~~483~~795.6434 II-A-1 0.00 0.00 ~~583~~570,~~250~~668.4095 0.00 ~~124~~122,~~509~~361,~~589~~901.3874 II-A-2 0.00 0.00 4140,~~659~~761.8620 0.00 8,~~893~~739,~~352~~949.7273 II-A-3 0.00 0.00 ~~379~~376,~~530~~786.8861 0.00 8887,~~655~~599,~~672~~784.6043 II-A-4 0.00 0.00 2726,~~107~~911.4645 0.00 6,~~332~~256,~~106~~691.9057 I-M-1 0.00 0.00 8995,~~612~~086.4213 0.00 18,767,000.00 I-M-2 0.00 0.00 ~~135~~143,~~359~~632.3966 0.00 28,151,000.00 I-M-3 0.00 0.00 94100,~~304~~090.1767 0.00 18,767,000.00 I-M-4 0.00 0.00 ~~125~~133,~~721~~489.7903 0.00 23,033,000.00 I-M-5 27,~~892~~909.7049 0.00 5963,~~432~~143.0089 0.00 9,384,000.00 I-M-6 36,~~624~~059.9306 0.00 2931,~~321~~162.8893 0.00 4,265,000.00 II-M-1 0.00 0.00 34,~~694~~691.3022 0.00 7,~~854~~853,~~615~~913.9220 II-M-2 12,~~930~~982.1301 0.00 1617,~~813~~237.6676 0607.0002 3,307,~~311~~015.8899 II-M-3 12,~~527~~167.2230 0.00 10,~~205~~392.5333 0441.0018 1,928,~~432~~260.6108 II-M-4 12,~~418~~013.8145 0.00 9,~~481~~654.0964 0409.0086 1,791,~~543~~383.8759 II-M-5 ~~982~~1,393.0158 0.00 6,~~562~~682.2132 0283.0068 1,239,~~992~~881.1622 II-B ~~876~~1,517.2446 0.00 5,~~855~~688.4364 0527.0010 1,~~106~~074,~~440~~897.5734 OC 0.00 0.00 0.00 0.00 8,530,733.42 OT 0.00 0.00 21,~~183~~725,~~309~~097.3154 0.00 0.00 Totals 1324,~~252~~042.0435 0.00 9,~~965~~646,~~746~~174.6468 02,268.0084 (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 I-1A-1 600,000,000.00 5.~~49000~~46000% ~~833~~801.~~67411958~~39217313 3.~~81405910~~88942335 0.00000000 I-2A-1 357,134,000.00 5.~~55000~~52000% ~~833~~801.~~67411957~~39217313 3.~~85574280~~93216426 0.00000000 I-A-2 478,568,000.00 5.~~54000~~51000% ~~833~~801.~~67411958~~39217313 3.~~84879551~~92504077 0.00000000 I-A-3 159,523,000.00 5.~~65000~~62000% ~~833~~801.~~67411959~~39217317 34.~~92521567~~00339913 0.00000000 II-A-1 140,885,000.00 5.50000% ~~903~~883.~~25181943~~76753650 4.~~13990418~~05060120 0.00000000 II-A-2 10,063,000.00 5.50000% ~~903~~883.~~25181954~~76753652 4.~~13990460~~05060121 0.00000000 II-A-3 100,485,000.00 5.10000% ~~888~~882.~~70361576~~27767926 3.~~77699040~~74968015 0.00000000 II-A-4 7,177,000.00 5.10000% ~~888~~882.~~70361572~~27767870 3.~~77699039~~74967953 0.00000000 I-M-1 18,767,000.00 5.~~73000~~70000% 1000.00000000 45.~~77499973~~06666649 0.00000000 I-M-2 28,151,000.00 5.~~77000~~74000% 1000.00000000 45.~~80833327~~10222230 0.00000000 I-M-3 18,767,000.00 6.~~03000~~00000% 1000.00000000 5.~~02499973~~33333351 0.00000000 I-M-4 23,033,000.00 6.~~55000~~52000% 1000.00000000 5.~~45833326~~79555551 0.00000000 I-M-5 9,384,000.00 7.~~60000~~57000% 1000.00000000 6.~~33333333~~72888853 0.~~30825874~~84286978 I-M-6 4,265,000.00 8.~~25000~~22000% 1000.00000000 67.~~87500117~~30666589 01.~~84992497~~42064713 II-M-1 7,861,000.00 5.30000% 999.~~27647500~~18787940 4.~~41347157~~41307976 0.00000000 II-M-2 3,310,000.00 6.~~10000~~07000% 999.~~27647432~~18787915 5.~~07965559~~39117221 0.~~58312085~~71751964 II-M-3 1,930,000.00 6.~~35000~~32000% 999.~~27647668~~18788083 5.~~28783938~~61321762 0.~~79130570~~89436269 II-M-4 1,793,000.00 6.~~35000~~32000% 999.~~27647518~~18788065 5.~~28783603~~61321807 0.~~79130508~~89436141 II-M-5 1,241,000.00 6.~~35000~~32000% 999.~~27647865~~18788074 5.~~28784045~~61321515 0.~~79130540~~89435939 II-B 1,107,339.86 6.~~35000~~32000% 999.~~27647326~~18788257 5.~~28783458~~61321797 0.~~79130178~~89435957 OC 8,530,733.42 0.00000% 1000.00000000 0.00000000 0.00000000 OT 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 I-1A-1 0.00000000 0.00000000 3.~~81405910~~88942335 0.00000000 ~~801~~776.~~39217313~~52623973 I-2A-1 0.00000000 0.00000000 3.~~85574280~~93216426 0.00000000 ~~801~~776.~~39217313~~52623973 I-A-2 0.00000000 0.00000000 3.~~84879551~~92504077 0.00000000 ~~801~~776.~~39217313~~52623974 I-A-3 0.00000000 0.00000000 34.~~92521567~~00339913 0.00000000 ~~801~~776.~~39217317~~52623973 II-A-1 0.00000000 0.00000000 4.~~13990418~~05060120 0.00000000 ~~883~~868.~~76753650~~52327601 II-A-2 0.00000000 0.00000000 4.~~13990460~~05060121 0.00000000 ~~883~~868.~~76753652~~52327636 II-A-3 0.00000000 0.00000000 3.~~77699040~~74968015 0.00000000 ~~882~~871.~~27767926~~76976096 II-A-4 0.00000000 0.00000000 3.~~77699039~~74967953 0.00000000 ~~882~~871.~~27767870~~76976035 I-M-1 0.00000000 0.00000000 45.~~77499973~~06666649 0.00000000 1000.00000000 I-M-2 0.00000000 0.00000000 45.~~80833327~~10222230 0.00000000 1000.00000000 I-M-3 0.00000000 0.00000000 5.~~02499973~~33333351 0.00000000 1000.00000000 I-M-4 0.00000000 0.00000000 5.~~45833326~~79555551 0.00000000 1000.00000000 I-M-5 0.~~30825874~~84286978 0.00000000 6.~~33333333~~72888853 0.00000000 1000.00000000 I-M-6 01.~~84992497~~42064713 0.00000000 67.~~87500117~~30666589 0.00000000 1000.00000000 II-M-1 0.00000000 0.00000000 4.~~41347157~~41307976 0.00000000 999.~~18787940~~09848620 II-M-2 0.~~58312085~~90090937 0.00000000 5.~~07965559~~20778248 0.~~00000000~~18338973 999.~~18787915~~09848640 II-M-3 01.~~79130570~~12295337 0.00000000 5.~~28783938~~38462694 0.~~00000000~~22859067 999.~~18788083~~09848705 II-M-4 01.~~79130508~~12295036 0.00000000 5.~~28783603~~38462911 0.~~00000000~~22858896 999.~~18788065~~09848857 II-M-5 01.~~79130540~~12294923 0.00000000 5.~~28784045~~38462530 0.~~00000000~~22858985 999.~~18788074~~09848509 II-B 01.~~79130178~~37036519 0.00000000 5.~~28783458~~13721235 0273970.~~00000000~~22859287 ~~999~~970.~~18788257~~70229189 OC 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 OT 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 are per $1,000 Denomination

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 6553,~~607~~383,~~958~~145.7000 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~157~~150,~~380~~100.1915 Gains & Subsequent Recoveries (Realized Losses) 0(44,002.0020) Prepayment Penalties ~~177~~106,~~535~~963.1500 Swap/Cap Payments 7,~~526~~804.4297 Total Deposits 6553,~~950~~604,~~400~~010.4692 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~132~~157,~~283~~380.6819 Total Administration Fees ~~720~~699,~~931~~860.8294 Payment of Interest and Principal 6552,~~097~~746,~~184~~769.9679 Total Withdrawals (Pool Distribution Amount) 6553,~~950~~604,~~400~~010.4692 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~430~~416,~~204~~695.4791 LPMI - Triad Guaranty Insurance Corporation ~~290~~283,~~727~~165.3503 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~720~~699,~~931~~860.8294 *Servicer Payees include: AMERICAN HOME MORTGAGE SERVICING, INC.

Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Class I-A-2 Cap-Barclays Bank PLC 0.00 0.00 0.00 Class I-A-3 Cap-Barclays Bank PLC 0.00 0.00 0.00 Class I-M-1 Cap-Barclays Bank PLC 0.00 0.00 0.00 Class I-M-2 Cap-Barclays Bank PLC 0.00 0.00 0.00 Class I-M-3 Cap-Barclays Bank PLC 0.00 0.00 0.00 Corridor Contract Payment-Rabobank 7,~~526~~804.4297 0.00 7,~~526~~804.4297 Class I-1A-1 Cap-Barclays Bank PLC 0.00 0.00 0.00

Collateral Statement Group Group I Group II-C Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 7.~~766963~~848198 6.~~019906~~012694 Weighted Average Net Rate 7.~~464501~~545274 5.~~647147~~639981 Weighted Average Pass-Through Rate 7.~~230039~~308365 5.~~582247~~576542 Weighted Average Remaining Term ~~399~~398 ~~347~~346 Principal And Interest Constant 4,~~857~~739,~~399~~380.8255 ~~747~~732,~~907~~226.6723 Beginning Loan Count 3,~~582~~464 ~~688~~676 Loans Paid in Full ~~118~~101 1211 Ending Loan Count 3,~~464~~363 ~~676~~665 Beginning Scheduled Balance 1,~~440~~389,~~795~~298,~~530~~562.8281 ~~146~~143,~~400~~458,~~403~~364.8960 Ending Scheduled Balance 1,~~389~~349,~~298~~631,~~562~~804.8120 ~~143~~141,~~458~~124,~~364~~889.6030 Actual Ending Collateral Balance 1,~~385~~345,~~741~~859,~~438~~751.6389 ~~143~~141,~~471~~135,~~198~~717.3638 Scheduled Principal 164,~~671~~380.2212 13,~~477~~416.0883 Unscheduled Principal 5544,~~965~~013,~~072~~619.4394 2,~~928~~320,~~562~~058.2147 Scheduled Interest 9,~~325~~086,~~504~~241.2488 ~~734~~718,~~430~~809.5940 Servicing Fees ~~363~~350,~~154~~709.3638 4544,~~476~~557.7441 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 ~~281~~274,~~510~~282.5116 7,~~917~~584.7803 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 8,~~680~~461,~~839~~250.3734 ~~681~~666,~~036~~667.0796 Realized Loss Amount 0.00 044,002.0020 Cumulative Realized Loss 0.00 044,002.0020 Percentage of Cumulative Losses 0.0000 0.~~0000~~0273 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount ~~170~~106,~~035~~662.1806 ~~7,499~~300.9794 Prepayment Penalty Paid Count 3423 1 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group II-NC Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~410756~~401936 7.~~472230~~534280 Weighted Average Net Rate 5.~~159057~~150225 7.~~166768~~228433 Weighted Average Pass-Through Rate 5.~~143901~~134969 67.~~960340~~020595 Weighted Average Remaining Term ~~347~~346 ~~391~~390 Principal And Interest Constant ~~472~~468,~~390~~446.1576 65,~~077~~940,~~697~~053.6454 Beginning Loan Count ~~166~~165 4,~~436~~305 Loans Paid in Full 12 ~~131~~114 Ending Loan Count ~~165~~163 4,~~305~~191 Beginning Scheduled Balance 102,~~853~~160,~~125~~694.0301 1,~~690~~634,~~049~~917,~~059~~621.7442 Ending Scheduled Balance ~~102~~101,~~160~~028,~~694~~789.0158 1,~~634~~591,~~917~~785,~~621~~483.4208 Actual Ending Collateral Balance ~~102~~101,~~163~~034,~~642~~399.8995 1,~~631~~588,~~376~~029,~~279~~869.8822 Scheduled Principal 8,~~629~~558.1484 3826,~~777~~355.4479 Unscheduled Principal ~~683~~1,~~801~~123,345.88 59 47,~~577~~457,~~436~~024.5200 Scheduled Interest ~~463~~459,~~761~~887.0192 10,~~523~~264,~~695~~939.8420 Servicing Fees 21,~~573~~429.3712 ~~430~~416,~~204~~695.4791 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 1,~~299~~298.0684 ~~290~~283,~~727~~165.3503 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 ~~440~~437,~~888~~159.5896 9,~~802~~565,~~764~~078.0226 Realized Loss Amount 0.00 044,002.0020 Cumulative Realized Loss 0.00 044,002.0020 Percentage of Cumulative Losses 0.0000 0.~~0000~~0022 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 ~~177~~106,~~535~~963.1500 Prepayment Penalty Paid Count 0 3524 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Cash Reporting Uncapped Floater Fee 2221,~~139~~333.9694 Miscellaneous Reporting 6-Month Avg CPR 2224.~~961831~~229281% Excess Cash 21,~~183~~725,~~309~~097.3154

Additional Reporting - Group Level Miscellaneous Reporting Group I 6-Month Avg CPR Group I 2425.~~083167~~453044% Group I OC Increase Amt 0.00 Group I OC Target Amt 8,530,733.42 Group I OC Reduction Amt 0.00 Group I Previous OC Target Amt 8,530,733.42 Group II-C 6-Month Avg CPR Group II-C 1415.~~414664~~339015% Group II-NC 6-Month Avg CPR Group II-NC 16.~~251729~~558291% Trigger Event Reporting Group I Cumulative Loss % Group I Trigger Result N/A Threshold Value 0.000000% Calculated Value 0.000000% Group I Trigger Trigger Result Pass Rolling Three Month Delinq Group I Trigger Result Pass Threshold Value 23.~~953444~~040249% Calculated Value 0.~~753972~~978540% Group II-C Cumulative Amt of Losses % II-C Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.~~000000~~312445% Delinquency Percent II-C Trigger Result Pass Threshold Value 50.000000% Calculated Value 2428.~~449830~~725987% Shifting Interest Group II-C Trigger Trigger Result Pass Group II-NC Cumulative Amt of Losses % II-NC Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Delinquency Percent II-NC Trigger Result Pass Threshold Value 50.000000% Calculated Value 1718.~~759494~~402132% Shifting Interest Group II-NC 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~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance 0-29 Days 4 0 0 4 ~~654~~658,~~700~~495.5635 0.00 0.00 ~~654~~658,~~700~~495.5635 30 Days 1511 0 0 0 1511 53,~~007~~547,~~907~~486.7388 0.00 0.00 0.00 53,~~007~~547,~~907~~486.7388 60 Days 0 0 19 0 19 0.00 0.00 ~~405~~3,~~000~~427,009.0088 0.00 ~~405~~3,~~000~~427,009.0088 90 Days 10 0 91 0 10 1~~,039,992~~ 0.00 0.00 3405,~~357,758~~000.4700 0.00 4405,~~397,750~~000.4700 120 Days 0 23 68 20 1011 0.00 ~~535~~1,~~945~~025,292.2062 13,~~516~~573,~~489~~916.3715 ~~792,783~~0.7500 24,~~845~~599,~~218~~208.3277 150 Days 0 1 47 2 710 0.00 ~~154~~310,~~000~~124.0002 41,~~844~~779,~~224~~976.5487 ~~270~~792,~~639~~783.7075 52,~~268~~882,~~864~~884.2464 180+ Days 10 0 3 5 98 ~~28,018~~13 0.7400 0.00 14,~~219~~494,~~300~~271.0043 12,~~117~~898,~~000~~327.0071 27,~~364~~392,~~318~~599.7414 Totals 1711 78 2330 910 5659 63,~~075~~547,~~918~~486.4788 1,~~344~~993,~~645~~911.7699 1113,~~342~~680,~~772~~174.3833 23,~~180~~691,~~423~~111.4546 2022,~~943~~912,~~760~~684.0666 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance 0-29 Days 0.~~092915~~095443% 0.000000% 0.000000% 0.~~092915~~095443% 0.~~040132~~041368% 0.000000% 0.000000% 0.~~040132~~041368% 30 Days 0.~~348432~~262467% 0.000000% 0.000000% 0.000000% 0.~~348432~~262467% 0.~~306974~~222862% 0.000000% 0.000000% 0.000000% 0.~~306974~~222862% 60 Days 0.000000% 0.000000% 0.~~023229~~214746% 0.000000% 0.~~023229~~214746% 0.000000% 0.000000% 0.~~024826~~215293% 0.000000% 0.~~024826~~215293% 90 Days 0.~~023229~~000000% 0.000000% 0.~~209059~~023861% 0.000000% 0.~~232288~~023861% 0.~~063749~~000000% 0.000000% 0.~~205824~~025443% 0.000000% 0.~~269573~~025443% 120 Days 0.000000% 0.~~046458~~071582% 0.~~139373~~190885% 0.~~046458~~000000% 0.~~232288~~262467% 0.000000% 0.~~032852~~064411% 0.~~092958~~224522% 0.~~048596~~000000% 0.~~174406~~288934% 150 Days 0.000000% 0.~~023229~~023861% 0.~~092915~~167025% 0.~~046458~~047721% 0.~~162602~~238607% 0.000000% 0.~~009440~~019483% 0.~~296941~~111823% 0.~~016590~~049805% 0.~~322971~~181110% 180+ Days 0.~~023229~~000000% 0.000000% 0.~~069686~~119303% 0.~~116144~~190885% 0.~~209059~~310188% 0.~~001717~~000000% 0.000000% 0.~~074741~~282342% 0.~~068470~~182080% 0.~~144928~~464422% Totals 0.~~394890~~262467% 0.~~162602~~190885% 0.~~534262~~715820% 0.~~209059~~238607% 1.~~300813~~407779% 0.~~372441~~222862% 0.~~082424~~125263% 0.~~695289~~859423% 0.~~133655~~231885% 1.~~283809~~439433%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~157~~150,~~380~~100.1915

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance 0-29 Days 3 0 0 3 ~~599~~603,~~750~~545.5635 0.00 0.00 ~~599~~603,~~750~~545.5635 30 Days 129 0 0 0 129 42,~~222~~937,~~924~~486.0189 0.00 0.00 0.00 42,~~222~~937,~~924~~486.0189 60 Days 0 0 17 0 17 0.00 0.00 ~~405~~2,~~000~~701,510.0036 0.00 ~~405~~2,~~000~~701,510.0036 90 Days 10 0 51 0 6 1~~,039,992~~ 0.00 0.00 2405,~~357,305~~000.4300 0.00 3405,~~397,297~~000.4300 120 Days 0 1 45 0 56 0.00 ~~303~~511,~~945~~732.2253 12,~~344~~933,~~991~~911.8702 0.00 13,~~648~~445,~~937~~643.0955 150 Days 0 01 4 0 45 0.00 0310,124.0002 41,~~844~~376,~~224~~745.5478 0.00 41,~~844~~686,~~224~~869.5480 180+ Days 0 0 03 01 04 0.00 0.00 03,402,271.0043 01,565,388.0001 04,967,659.0044 Totals 139 45 1420 01 3135 52,~~262~~937,~~916~~486.0189 ~~903~~1,~~695~~425,401.7890 810,~~951~~819,~~521~~438.8459 01,565,388.0001 1516,~~118~~747,~~133~~715.6339 0-29 Days 0.~~086605~~089206% 0.000000% 0.000000% 0.~~086605~~089206% 0.~~043280~~044719% 0.000000% 0.000000% 0.~~043280~~044719% 30 Days 0.~~346420~~267618% 0.000000% 0.000000% 0.000000% 0.~~346420~~267618% 0.~~304741~~217651% 0.000000% 0.000000% 0.000000% 0.~~304741~~217651% 60 Days 0.000000% 0.000000% 0.~~028868~~208147% 0.000000% 0.~~028868~~208147% 0.000000% 0.000000% 0.~~029226~~200166% 0.000000% 0.~~029226~~200166% 90 Days 0.~~028868~~000000% 0.000000% 0.~~144342~~029735% 0.000000% 0.~~173210~~029735% 0.~~075049~~000000% 0.000000% 0.~~170111~~030008% 0.000000% 0.~~245161~~030008% 120 Days 0.000000% 0.~~028868~~029735% 0.~~115473~~148677% 0.000000% 0.~~144342~~178412% 0.000000% 0.~~021934~~037916% 0.~~097059~~217386% 0.000000% 0.~~118993~~255302% 150 Days 0.000000% 0.~~000000~~029735% 0.~~115473~~118941% 0.000000% 0.~~115473~~148677% 0.000000% 0.~~000000~~022978% 0.~~349576~~102009% 0.000000% 0.~~349576~~124987% 180+ Days 0.000000% 0.000000% 0.~~000000~~089206% 0.~~000000~~029735% 0.~~000000~~118941% 0.000000% 0.000000% 0.~~000000~~252089% 0.~~000000~~115986% 0.~~000000~~368075% Totals 0.~~375289~~267618% 0.~~115473~~148677% 0.~~404157~~594707% 0.~~000000~~029735% 01.~~894919~~040737% 0.~~379791~~217651% 0.~~065214~~105614% 0.~~645973~~801659% 0.~~000000~~115986% 1.~~090978~~240910% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-C No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance 0-29 Days 1 0 0 1 54,950.00 0.00 0.00 54,950.00 30 Days 31 0 0 0 31 ~~784~~60,~~983~~000.7200 0.00 0.00 0.00 ~~784~~60,~~983~~000.7200 60 Days 0 0 02 0 02 0.00 0.00 0725,499.0052 0.00 0725,499.0052 90 Days 0 0 30 0 30 0.00 0.00 ~~640,892~~0.9500 0.00 ~~640,892~~0.9500 120 Days 0 1 23 10 4 0.00 ~~231~~154,~~999~~000.9800 ~~171~~640,~~497~~005.5013 ~~374,500~~0.00 ~~777~~794,~~997~~005.4813 150 Days 0 1 0 2 3 1 4 0.00 ~~154,000~~0.00 0403,231.0009 ~~270~~374,~~639~~500.7000 ~~424~~777,~~639~~731.7009 180+ Days 10 0 21 57 8 ~~28,018~~0.7400 0.00 ~~479~~352,~~300~~000.00 1,~~117~~332,~~000~~939.0070 1,~~624~~684,~~318~~939.7470 Totals 41 32 79 8 2220 ~~813~~60,~~002~~000.4600 ~~440~~208,~~949~~950.9800 12,~~291~~120,~~690~~735.4574 1,~~762~~707,~~139~~439.70 4,~~307~~097,~~782~~125.5944 0-29 Days 0.~~147929~~150376% 0.000000% 0.000000% 0.~~147929~~150376% 0.~~038300~~038937% 0.000000% 0.000000% 0.~~038300~~038937% 30 Days 0.~~443787~~150376% 0.000000% 0.000000% 0.000000% 0.~~443787~~150376% 0.~~547137~~042516% 0.000000% 0.000000% 0.000000% 0.~~547137~~042516% 60 Days 0.000000% 0.000000% 0.~~000000~~300752% 0.000000% 0.~~000000~~300752% 0.000000% 0.000000% 0.~~000000~~514083% 0.000000% 0.~~000000~~514083% 90 Days 0.000000% 0.000000% 0.~~443787~~000000% 0.000000% 0.~~443787~~000000% 0.000000% 0.000000% 0.~~446705~~000000% 0.000000% 0.~~446705~~000000% 120 Days 0.000000% 0.~~147929~~150376% 0.~~295858~~451128% 0.~~147929~~000000% 0.~~591716~~601504% 0.000000% 0.~~161705~~109123% 0.~~119534~~453503% 0.~~261028~~000000% 0.~~542267~~562626% 150 Days 0.000000% 0.~~147929~~000000% 0.~~000000~~451128% 0.~~295858~~150376% 0.~~443787~~601504% 0.000000% 0.~~107339~~000000% 0.~~000000~~285726% 0.~~188637~~265368% 0.~~295976~~551094% 180+ Days 0.~~147929~~000000% 0.000000% 0.~~295858~~150376% 01.~~739645~~052632% 1.~~183432~~203008% 0.~~019529~~000000% 0.000000% 0.~~334074~~249424% 0.~~778553~~944511% 1.~~132157~~193935% Totals 0.~~591716~~150376% 0.~~443787~~300752% 1.~~035503~~353383% 1.~~183432~~203008% 3.~~254438~~007519% 0.~~566666~~042516% 0.~~307344~~148060% 01.~~900313~~502737% 1.~~228218~~209879% 32.~~002542~~903191% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-NC No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance ~~Actual~~Scheduled Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0549,999.0099 0.00 0.00 0.00 0549,999.0099 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 10 0 10 0.00 0.00 ~~359,560~~0.0900 0.00 ~~359,560~~0.0900 120 Days 0 1 0 0 1 1 0.00 359,560.09 0.00 0.00 ~~418~~359,~~283~~560.7509 ~~418,283.75~~ 150 Days 0 0 0 01 01 0.00 0.00 0.00 0418,283.0075 0418,283.0075 180+ Days 0 0 1 0 1 0.00 0.00 740,000.00 0.00 740,000.00 Totals 01 01 21 1 34 0549,999.0099 ~~0.00 1~~359,~~099,~~560.09 740,000.00 418,283.75 12,~~517~~067,843.8483 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~613497% 0.000000% 0.000000% 0.000000% 0.~~000000~~613497% 0.~~000000~~544399% 0.000000% 0.000000% 0.000000% 0.~~000000~~544399% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.~~606061~~000000% 0.000000% 0.~~606061~~000000% 0.000000% 0.000000% 0.~~351945~~000000% 0.000000% 0.~~351945~~000000% 120 Days 0.000000% 0.~~000000~~613497% 0.000000% 0.~~606061~~000000% 0.~~606061~~613497% 0.000000% 0.~~000000~~355899% 0.000000% 0.~~409425~~000000% 0.~~409425~~355899% 150 Days 0.000000% 0.000000% 0.000000% 0.~~000000~~613497% 0.~~000000~~613497% 0.000000% 0.000000% 0.000000% 0.~~000000~~414024% 0.~~000000~~414024% 180+ Days 0.000000% 0.000000% 0.~~606061~~613497% 0.000000% 0.~~606061~~613497% 0.000000% 0.000000% 0.~~724328~~732464% 0.000000% 0.~~724328~~732464% Totals 0.~~000000~~613497% 0.~~000000~~613497% 10.~~212121~~613497% 0.~~606061~~613497% 12.~~818182~~453988% 0.~~000000~~544399% 0.~~000000~~355899% 10.~~076273~~732464% 0.~~409425~~414024% 12.~~485699~~046787%

180+ Delinquency Summary Summary Group I Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans ~~Actual~~Scheduled Balance(%) Loans ~~Actual~~Scheduled Balance(%) Balance($) Balance($) 180 - 209 5 5,056,299.14 0.318 4 4,967,659.44 0.368 210 - 239 2 288,000.00 0.018 0 0.00 0.000 ~~210~~240 - ~~239~~269 2 757,000.00 0.~~046~~048 0 0.00 0.000 ~~240~~270 - ~~269~~299 2 1,036,000.00 0.~~064~~065 0 0.00 0.000 ~~270~~300 - ~~299~~329 1 128,000.00 0.008 0 0.00 0.000 ~~300~~330 - ~~329~~359 21 ~~155~~127,~~318~~300.7400 0.~~010~~008 0 0.00 0.000 Total 913 27,~~364~~392,~~318~~599.7414 0.~~146~~465 04 04,967,659.0044 0.~~000~~368

180+ Delinquency Summary (continued) Group II-C Group II-NC Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans ~~Actual~~Scheduled Balance(%) Loans ~~Actual~~Scheduled Balance(%) Balance($) Balance($) 180 - 209 1 88,639.70 0.063 0 0.00 0.000 210 - 239 2 288,000.00 0.~~201~~204 0 0.00 0.000 ~~210~~240 - ~~239~~269 2 757,000.00 0.~~528~~536 0 0.00 0.000 ~~240~~270 - ~~269~~299 1 296,000.00 0.~~206~~210 1 740,000.00 0.~~724~~732 ~~270~~300 - ~~299~~329 1 128,000.00 0.~~089~~091 0 0.00 0.000 ~~300~~330 - ~~329~~359 21 ~~155~~127,~~318~~300.7400 0.~~108~~090 0 0.00 0.000 Total 8 1,~~624~~684,~~318~~939.7470 1.~~132~~194 1 740,000.00 0.~~724~~732 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 32 ~~Feb~~Mar-06 0.000% Original Principal Balance ~~883~~1,~~070~~627,300.00 ~~Mar~~Apr-06 0.000% Current ~~Actual~~Scheduled Balance ~~881~~1,~~423~~692,688.4501 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current REO Total ~~Jun~~Jul-06 0.000% Loans in REO 910 ~~Jul~~Aug-06 0.~~000~~007% Original Principal Balance 23,~~182~~627,~~070~~370.00 ~~Aug~~Sep-06 0.007% Current ~~Actual~~Scheduled Balance 23,~~180~~691,~~423~~111.4546 ~~Sep-06 0.007%~~ Oct-06 0.007% Nov-06 0.036% Dec-06 0.077% Jan-07 0.~~134~~133% Feb-07 0.232% *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 I 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Mar-06 No0.000% Original Principal Balance 1,500,000.00 Apr-06 0.000% Current Scheduled Balance 1,565,388.01 May-06 0.000% Jun-06 0.000% Current REO ~~Information~~Total toJul-06 0.000% Loans in REO 1 Aug-06 0.000% Original Principal Balance 1,500,000.00 Sep-06 0.000% Current Scheduled Balance 1,565,388.01 Oct-06 0.000% Nov-06 0.000% Dec-06 0.000% Jan-07 0.000% Feb-07 0.116% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group II-C 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 21 ~~Feb~~Mar-06 0.000% Original Principal Balance ~~463~~127,~~140~~300.00 ~~Mar~~Apr-06 0.000% Current ~~Actual~~Scheduled Balance ~~463~~127,~~139~~300.7000 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current REO Total ~~Jun~~Jul-06 0.000% Loans in REO 8 ~~Jul~~Aug-06 0.~~000~~083% Original Principal Balance 1,~~762~~707,~~140~~440.00 ~~Aug~~Sep-06 0.~~083~~084% Current ~~Actual~~Scheduled Balance 1,~~762~~707,~~139~~439.70 ~~Sep-06 0.084%~~ Oct-06 0.085% Nov-06 0.418% Dec-06 0.887% Jan-07 1.228% Feb-07 1.210% *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 II-NC 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 10 ~~Feb~~Mar-06 0.000% Original Principal Balance ~~419,930~~0.00 ~~Mar~~Apr-06 0.000% Current ~~Actual~~Scheduled Balance ~~418,283~~0.7500 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current REO Total ~~Jun~~Jul-06 0.000% Loans in REO 1 ~~Jul~~Aug-06 0.000% Original Principal Balance 419,930.00 ~~Aug~~Sep-06 0.000% Current ~~Actual~~Scheduled Balance 418,283.75 ~~Sep~~Oct-06 0.000% ~~Oct~~Nov-06 0.000% ~~Nov~~Dec-06 0.000% ~~Dec~~Jan-0607 0.~~000~~409% ~~Jan~~Feb-07 0.~~409~~414% *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 Group I 0001035994 Feb-2007 01-Dec-2005 CA 79.37 1,500,000.00 Group II-C 0000831585 Aug-2006 01-Nov-2005 NC 80.00 128,000.00 Group II-C ~~0000983107~~0000920826 ~~Dec~~Feb-~~2006~~2007 01-~~Nov~~Dec-2005 VAOH 7083.0075 ~~182~~127,~~000~~300.00 Group II-C 0000988954 Jan-2007 01-Nov-2005 TN 80.00 88,640.00 Group II-C 0001018105 Nov-2006 01-Nov-2005 MI 80.00 196,000.00 Group II-C 0001024017 Jan-2007 01-Dec-2005 DC 70.00 374,500.00 Group II-C 0001024447 Dec-2006 01-Dec-2005 WV 80.00 92,000.00 Group II-C 0001027781 Dec-2006 01-Dec-2005 MD 90.00 405,000.00 Group II-C 0001038283 Nov-2006 01-Dec-2005 NV 80.00 296,000.00 Group II-NC 0001011898 Jan-2007 01-Dec-2005 VA 70.00 419,930.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan ~~Actual~~Scheduled To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group I 0001035994 1,565,388.01 01-Jun-2006 6 7.558% 67,019.56 Group II-C 0000831585 128,000.00 01-Feb-2006 910 7.750% 78,~~365~~152.4007 Group II-C ~~0000983107~~0000920826 ~~182~~127,~~000~~300.00 01-~~Jun~~Jan-2006 511 76.~~375~~500% 7,~~431~~147.6236 Group II-C 0000988954 88,639.70 01-Jun-2006 56 7.875% 34,~~634~~154.9624 Group II-C 0001018105 196,000.00 01-May-2006 67 7.875% 910,~~185~~334.8407 Group II-C 0001024017 374,500.00 01-Jul-2006 45 6.875% 1214,~~171~~199.2478 Group II-C 0001024447 92,000.00 01-May-2006 67 7.875% 4,~~311~~850.7673 Group II-C 0001027781 405,000.00 01-Apr-2006 78 7.875% 2225,~~781~~312.2550 Group II-C 0001038283 296,000.00 01-Mar-2006 89 6.500% 1516,~~108~~619.3013 Group II-NC 0001011898 418,283.75 01-Jul-2006 45 7.875% 1518,~~947~~604.1095

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 111 ~~Feb~~Mar-06 0.000% Original Principal Balance ~~405~~4,~~000~~605,300.00 ~~Mar~~Apr-06 0.000% Current ~~Actual~~Scheduled Balance ~~405~~4,~~000~~699,001.0086 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current Foreclosure Total ~~Jun~~Jul-06 0.~~000~~017% Loans in Foreclosure 2330 ~~Jul~~Aug-06 0.~~017~~072% Original Principal Balance 1113,~~236~~364,~~315~~665.00 ~~Aug~~Sep-06 0.~~073~~137% Current ~~Actual~~Scheduled Balance 1113,~~342~~680,~~772~~174.3833 ~~Sep~~Oct-06 0.~~137~~145% ~~Oct~~Nov-06 0.~~145~~490% ~~Nov~~Dec-06 0.~~491~~774% ~~Dec~~Jan-0607 0.~~775~~694% ~~Jan~~Feb-07 0.~~695~~859% *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 I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 18 ~~Feb~~Mar-06 0.000% Original Principal Balance ~~405~~3,~~000~~647,700.00 ~~Mar~~Apr-06 0.000% Current ~~Actual~~Scheduled Balance ~~405~~3,~~000~~741,502.0036 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current Foreclosure Total ~~Jun~~Jul-06 0.000% Loans in Foreclosure 1420 ~~Jul~~Aug-06 0.~~000~~029% Original Principal Balance 810,~~843~~501,~~360~~060.00 ~~Aug~~Sep-06 0.~~029~~030% Current ~~Actual~~Scheduled Balance 810,~~951~~819,~~521~~438.8459 ~~Sep~~Oct-06 0.~~030~~033% ~~Oct~~Nov-06 0.~~033~~387% ~~Nov~~Dec-06 0.~~388~~653% ~~Dec~~Jan-0607 0.~~655~~644% ~~Jan~~Feb-07 0.~~646~~802% *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 II-C 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 03 ~~Feb~~Mar-06 0.000% Original Principal Balance 0957,600.00 ~~Mar~~Apr-06 0.000% Current ~~Actual~~Scheduled Balance 0957,499.0050 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current Foreclosure Total ~~Jun~~Jul-06 0.~~000~~205% Loans in Foreclosure 79 ~~Jul~~Aug-06 0.~~205~~083% Original Principal Balance 12,~~293~~123,~~305~~605.00 ~~Aug~~Sep-06 0.~~083~~839% Current ~~Actual~~Scheduled Balance 12,~~291~~120,~~690~~735.4574 ~~Sep-06 0.839%~~ Oct-06 0.891% Nov-06 1.093% Dec-06 1.462% Jan-07 0.900% Feb-07 1.503% *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 II-NC 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Feb~~Mar-06 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-06 0.000% Current ~~Actual~~Scheduled Balance 0.00 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current Foreclosure Total ~~Jun~~Jul-06 0.000% Loans in Foreclosure 21 ~~Jul~~Aug-06 0.~~000~~666% Original Principal Balance 1740,~~099,650~~000.00 ~~Aug~~Sep-06 0.~~666~~672% Current ~~Actual~~Scheduled Balance 1740,~~099,560~~000.0900 ~~Sep-06 0.672%~~ Oct-06 0.699% Nov-06 1.114% Dec-06 1.476% Jan-07 1.076% Feb-07 0.732% *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 Group I 0000975604 Dec-2006 01-Dec-2005 FL 75.00 198,750.00 Group I 0000982911 Feb-2007 01-Dec-2005 NJ 80.00 1,040,000.00 Group I 0001004702 Dec-2006 01-Nov-2005 FL 80.00 880,000.00 Group I ~~0001034909~~0001018493 ~~Nov~~Feb-~~2006~~2007 01-Dec-2005 FLCA 9075.00 ~~628~~487,~~200~~500.00 Group I ~~0001035994~~0001033129 Feb-2007 01-Dec-2005 NC 80.00 360,000.00 Group I 0001034909 Nov-2006 01-Dec-2005 CAFL 7990.3700 1628,~~500,000~~200.00 Group I 0001036469 Dec-2006 01-Dec-2005 FL 90.00 607,410.00 Group I 0001039286 Jan-2007 01-Feb-2006 NY 90.00 405,000.00 Group I 0001044178 Feb-2007 01-Feb-2006 NY 80.00 485,200.00 Group I 0001044754 Dec-2006 01-Dec-2005 IL 75.00 156,000.00 Group I 0001057175 Feb-2007 01-Jan-2006 NJ 75.00 329,250.00 Group I 0001063172 Feb-2007 01-Jan-2006 MA 78.50 157,000.00 Group I 0001080539 Feb-2007 01-Feb-2006 CA 75.00 138,750.00 Group I 0001087942 Nov-2006 01-Jan-2006 IL 63.83 1,500,000.00 Group I ~~0001096979~~0001095448 ~~Dec~~Feb-~~2006~~2007 01-Feb-2006 NCFL 7572.0022 69650,000.00 Group I ~~0001105791~~0001096979 Dec-2006 01-Feb-2006 CANC 8075.00 ~~424~~69,000.00 Group I ~~0001106957~~0001105791 Dec-2006 01-Feb-2006 CA 8780.5000 ~~490~~424,000.00 Group I 0001109649 Dec-2006 01-Feb-2006 FL 80.00 600,000.00 Group I 0001112566 Dec-2006 01-Feb-2006 MA 70.00 910,000.00 Group I 0001114925 Nov-2006 01-Feb-2006 CA 100.00 475,000.00 Group II-C 0000902528 Nov-2006 01-Nov-2005 OH 75.00 41,325.00 Group II-C ~~0000920826~~0000993417 ~~Nov~~Dec-2006 01-Dec-2005 OHCT 8380.7500 ~~127~~194,~~300~~680.00 Group II-C ~~0000993417~~0001001118 Dec-2006 01-Dec-2005 CTFL 8090.00 ~~194~~297,~~680~~000.00 Group II-C ~~0001001118~~0001003295 ~~Dec~~Feb-~~2006~~2007 01-~~Dec~~Nov-2005 FLAZ 9069.0099 ~~297~~415,000.00 Group II-C 0001013047 Nov-2006 01-Dec-2005 OH 90.00 130,500.00 Group II-C 0001014731 Dec-2006 01-Nov-2005 CA 70.00 150,500.00 Group II-C ~~0001026281~~0001020898 ~~Sep~~Feb-~~2006~~2007 01-Dec-2005 COGA 94.98 310,600.00 Group II-C 0001024559 Feb-2007 01-Dec-2005 VA 80.00 ~~352~~232,000.00 Group II-NCC ~~0001001431~~0001026281 ~~Aug~~Sep-2006 01-Dec-2005 FLCO 80.00 ~~740~~352,000.00 Group II-NC ~~0001023084~~0001001431 ~~Dec~~Aug-2006 01-Dec-2005 VAFL 7680.9300 ~~359~~740,~~650~~000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan ~~Actual~~Scheduled To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group I 0000975604 ~~202~~206,~~718~~957.3809 01-Aug-2006 34 8.~~177~~233% 67,~~084~~354.5423 Group I 0000982911 1,039,992.00 01-Aug-2006 4 7.643% 37,428.41 Group I 0001004702 ~~892~~914,~~096~~626.4997 01-Jun-2006 56 8.~~277~~333% 3843,~~091~~874.4116 Group I ~~0001034909~~0001018493 ~~639~~514,~~699~~166.1726 01-~~Jul~~Oct-2006 42 8.~~452~~433% 2512,~~701~~906.2345 Group I ~~0001035994~~0001033129 1374,~~522~~541.82 01-Oct-2006 2 7.733% 8,~~170~~401.3616 Group I 0001034909 656,244.12 01-~~Jun~~Jul-2006 5 78.~~502~~508% 5830,~~132~~200.2034 Group I 0001036469 ~~617~~628,~~500~~820.1669 01-Aug-2006 34 7.~~687~~743% 1822,~~790~~704.1244 Group I 0001039286 405,000.00 01-Sep-2006 3 7.253% 11,363.65 Group I 0001044178 485,200.00 01-Oct-2006 2 7.~~197~~253% 911,~~042~~164.3247 Group I 0001044754 ~~155~~159,~~689~~637.3298 01-Jul-2006 45 8.~~677~~733% 57,~~963~~008.2070 Group I 0001057175 342,795.41 01-Oct-2006 2 7.533% 7,459.98 Group I 0001063172 161,269.34 01-Oct-2006 2 7.633% 3,570.89 Group I 0001080539 143,865.96 01-Oct-2006 2 7.383% 3,060.18 Group I 0001087942 1,~~512~~545,~~049~~686.4043 01-Jun-2006 56 7.~~427~~483% 6170,~~123~~413.8378 Group I ~~0001096979~~0001095448 69679,~~521~~671.1757 01-~~Jul~~Oct-2006 42 78.~~827~~683% 218,~~358~~678.2510 Group I ~~0001105791~~0001096979 ~~430~~70,~~568~~780.5500 01-~~Aug~~Jul-2006 35 87.~~277~~883% 132,~~332~~772.3821 Group I ~~0001106957~~0001105791 ~~499~~439,~~363~~961.3415 01-Aug-2006 34 8.~~027~~333% 1516,~~938~~113.9355 Group I 0001109649 ~~607~~618,~~155~~180.0009 01-Aug-2006 34 7.~~577~~633% 1620,~~996~~546.3797 Group I 0001112566 ~~917~~941,~~908~~958.2903 01-Jun-2006 56 7.~~147~~203% 3541,~~644~~083.0459 Group I 0001114925 ~~480~~490,~~082~~083.2168 01-Jul-2006 45 8.~~617~~673% 1923,~~650~~080.6251 Group II-C 0000902528 40,~~997~~731.5112 01-Jul-2006 45 6.750% 1,~~303~~520.8039 Group II-C ~~0000920826~~0000993417 ~~127~~192,~~300~~523.0013 01-~~Jan~~Aug-2006 104 67.~~500~~750% 6,~~497~~664.6084 Group II-C ~~0000993417~~0001001118 ~~193~~296,~~410~~982.9500 01-Aug-2006 34 7.~~750~~875% 511,~~556~~136.1678 Group II-C ~~0001001118~~0001003295 ~~296~~414,~~982~~992.0001 01-~~Aug~~Oct-2006 32 75.875% 97,~~280~~608.6516 Group II-C 0001013047 130,499.99 01-Jul-2006 45 5.875% 34,~~588~~186.7891 Group II-C 0001014731 150,500.00 01-Aug-2006 34 6.250% 34,~~684~~420.1092 Group II-C ~~0001026281~~0001020898 ~~352~~310,~~000~~507.0051 01-~~Apr~~Oct-2006 2 7.625% 67,503.~~250~~96 Group II-C 0001024559 231,999.98 01-Jul-2006 5 7.625% 159,~~509~~175.9760 Group II-NCC ~~0001001431~~0001026281 ~~740~~352,000.00 01-~~Mar~~Apr-2006 8 76.~~875~~250% 4417,~~122~~233.5030 Group II-NC ~~0001023084~~0001001431 ~~359~~740,~~560~~000.0900 01-~~Aug~~Mar-2006 39 67.~~000~~875% 848,~~427~~534.2075

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 32 ~~Feb~~Mar-06 0.000% Original Principal Balance ~~576~~849,~~400~~650.00 ~~Mar~~Apr-06 0.000% Current ~~Actual~~Scheduled Balance ~~577~~871,~~559~~292.1062 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current Bankruptcy Total ~~Jun~~Jul-06 0.000% Loans in Bankruptcy 78 ~~Jul~~Aug-06 0.000% Original Principal Balance 1,~~328~~946,~~988~~638.00 ~~Aug~~Sep-06 0.~~000~~061% Current ~~Actual~~Scheduled Balance 1,~~344~~993,~~645~~911.7699 ~~Sep-06 0.061%~~ Oct-06 0.024% Nov-06 0.051% Dec-06 0.045% Jan-07 0.082% Feb-07 0.125% *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 I 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 ~~Feb~~Mar-06 0.000% Original Principal Balance ~~190~~490,~~400~~000.00 ~~Mar~~Apr-06 0.000% Current ~~Actual~~Scheduled Balance ~~191~~511,~~559~~732.1253 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current Bankruptcy Total ~~Jun~~Jul-06 0.000% Loans in Bankruptcy 45 ~~Jul~~Aug-06 0.000% Original Principal Balance ~~888~~1,378,038.00 ~~Aug~~Sep-06 0.~~000~~071% Current ~~Actual~~Scheduled Balance ~~903~~1,~~695~~425,401.7890 ~~Sep-06 0.071%~~ Oct-06 0.020% Nov-06 0.029% Dec-06 0.049% Jan-07 0.065% Feb-07 0.106% *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 II-C 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 20 ~~Feb~~Mar-06 0.000% Original Principal Balance ~~386,000~~0.00 ~~Mar~~Apr-06 0.000% Current ~~Actual~~Scheduled Balance ~~385,999~~0.9800 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current Bankruptcy Total ~~Jun~~Jul-06 0.000% Loans in Bankruptcy 32 ~~Jul~~Aug-06 0.000% Original Principal Balance ~~440~~208,950.00 ~~Aug~~Sep-06 0.000% Current ~~Actual~~Scheduled Balance ~~440~~208,~~949~~950.9800 ~~Sep-06 0.000%~~ Oct-06 0.085% Nov-06 0.310% Dec-06 0.038% Jan-07 0.307% Feb-07 0.148% *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 II-NC 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Mar-06 No0.000% Original Principal Balance 359,650.00 Apr-06 0.000% Current Scheduled Balance 359,560.09 May-06 0.000% Jun-06 0.000% Current Bankruptcy ~~Information~~Total toJul-06 0.000% Loans in Bankruptcy 1 Aug-06 0.000% Original Principal Balance 359,650.00 Sep-06 0.000% Current Scheduled Balance 359,560.09 Oct-06 0.000% Nov-06 0.000% Dec-06 0.000% Jan-07 0.000% Feb-07 0.356% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Group I 0000918858 Jan-2007 01-Dec-2005 PA 80.00 190,400.00 Group I 0001036250 Dec-2006 01-Jan-2006 VA 95.00 274,638.00 Group I 0001037457 Sep-2006 01-Dec-2005 VA 80.00 300,000.00 Group I 0001081071 Nov-2006 01-Feb-2006 IL 89.13 123,000.00 Group I 0001106957 Feb-2007 01-Feb-2006 CA 87.50 490,000.00 Group II-C 0000985155 Jan-2007 01-Nov-2005 NJ 70.00 154,000.00 Group II-C 0000993119 Nov-2006 01-Dec-2005 MI 70.00 54,950.00 Group II-CNC ~~0001024559~~0001023084 ~~Jan~~Feb-2007 01-Dec-2005 VA 8076.0093 ~~232~~359,~~000~~650.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number ~~Actual~~Scheduled Date Delinquent Loan Rate Delinquent Balance Interest Group I 0000918858 ~~191~~192,~~559~~713.1266 01-~~Dec~~Feb-~~2006~~2007 0(1) 7.~~127~~183% 21,~~003~~014.3077 Group I 0001036250 ~~282~~284,~~560~~490.8016 01-~~Dec~~Jan-~~2006~~2007 0 7.~~527~~583% 3,~~346~~387.3704 Group I 0001037457 ~~303~~310,~~945~~124.2202 01-Jul-2006 45 7.~~777~~833% 1012,~~244~~044.1978 Group I 0001081071 ~~125~~126,~~630~~341.6453 01-~~Dec~~Jan-~~2006~~2007 0 7.~~277~~333% 1,~~435~~453.9217 Group I 0001106957 511,732.53 01-Aug-2006 4 8.083% 19,265.55 Group II-C 0000985155 154,000.00 01-~~Jun~~Aug-2006 54 6.250% 54,~~277~~523.6570 Group II-C 0000993119 54,950.00 01-~~Nov~~Jan-~~2006~~2007 0 7.500% 652.54 Group II-CNC ~~0001024559~~0001023084 ~~231~~359,~~999~~560.9809 01-~~Jul~~Aug-2006 4 76.~~625~~000% 710,~~864~~112.8064

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 Group I 0 0.00 0.00 0.000% Group II-C 02 0210,018.0074 044,002.0020 0.~~000~~031% Group II-NC 0 0.00 0.00 0.000% Total 02 0210,018.0074 044,002.0020 0.~~000~~003%

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 NoGroup ~~Losses~~II-C ~~this~~0000971516 ~~Period~~96,000.00 7.875% AR 75.00 360 Group II-C 0000983107 182,000.00 7.375% VA 70.00 360

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) NoGroup ~~Losses~~II-C ~~this~~0000971516 ~~Period~~28,018.74 37,709.79 37,709.79 Group II-C 0000983107 182,000.00 6,292.41 6,292.41

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.013% Current Month 0.570% 3 Month Average 0.004% 3 Month Average 0.190% 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. Mar-2006 NoN/A ~~Realized~~N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-2006 0.000% N/A Sep-2006 0.000% N/A Sep-2006 0.000% N/A Oct-2006 0.000% N/A Oct-2006 0.000% N/A Nov-2006 0.000% N/A Nov-2006 0.000% N/A Dec-2006 0.000% N/A Dec-2006 0.000% N/A Jan-2007 0.000% N/A Jan-2007 0.000% N/A Feb-2007 0.013% N/A Feb-2007 0.570% 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 ~~Information~~Severity toApproximation Current Month 0.152% Current Month 21.188% 3 Month Average 0.051% 3 Month Average 7.063% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-2006 0.000% N/A Sep-2006 0.000% N/A Sep-2006 0.000% N/A Oct-2006 0.000% N/A Oct-2006 0.000% N/A Nov-2006 0.000% N/A Nov-2006 0.000% N/A Dec-2006 0.000% N/A Dec-2006 0.000% N/A Jan-2007 0.000% N/A Jan-2007 0.000% N/A Feb-2007 0.152% N/A Feb-2007 21.188% 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. ~~this~~The ~~period~~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 I - No Realized Loss Information to report this period. Group II-C MDR SDA Current Month 0.145% Current Month 5.990% 3 Month Average 0.048% 3 Month Average 1.997% 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. Mar-2006 NoN/A ~~Realized~~N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-2006 0.000% N/A Sep-2006 0.000% N/A Sep-2006 0.000% N/A Oct-2006 0.000% N/A Oct-2006 0.000% N/A Nov-2006 0.000% N/A Nov-2006 0.000% N/A Dec-2006 0.000% N/A Dec-2006 0.000% N/A Jan-2007 0.000% N/A Jan-2007 0.000% N/A Feb-2007 0.145% N/A Feb-2007 5.990% 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 ~~Information~~Severity toApproximation Current Month 1.723% Current Month 21.188% 3 Month Average 0.574% 3 Month Average 7.063% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 0.000% N/A Jul-2006 0.000% N/A Jul-2006 0.000% N/A Aug-2006 0.000% N/A Aug-2006 0.000% N/A Sep-2006 0.000% N/A Sep-2006 0.000% N/A Oct-2006 0.000% N/A Oct-2006 0.000% N/A Nov-2006 0.000% N/A Nov-2006 0.000% N/A Dec-2006 0.000% N/A Dec-2006 0.000% N/A Jan-2007 0.000% N/A Jan-2007 0.000% N/A Feb-2007 1.723% N/A Feb-2007 21.188% 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. ~~this~~The ~~period~~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 II-NC - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Scheduled Balance of Liquidated Loans). Includes losses on loans liquidating in the current period only.

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 Group I ~~118~~101 5442,~~289~~698,~~425~~010.5000 5443,~~298~~027,~~382~~378.6958 0 0.00 0.00 Group II-C 129 2,~~914~~088,~~812~~900.00 2,~~911~~088,~~161~~358.3876 0 0.00 0.00 Group II-NC 12 ~~675~~1,036,000.00 ~~675~~1,036,000.00 0 0.00 0.00 Total ~~131~~112 5745,~~879~~822,~~237~~910.5000 5746,~~884~~151,~~544~~737.0734 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group I 0 0.00 0.00 0 0.00 0.00 1865,~~526,429~~793.2152 Group II-C 0 0.00 0.00 02 0278,000.00 0207,679.0038 1724,~~408~~570.5996 Group II-NC 0 0.00 0.00 0 0.00 0.00 887,~~801~~345.8859 Total 0 0.00 0.00 02 0278,000.00 0207,679.0038 1977,~~552,639~~710.6807

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I ~~0000679763~~0000951509 DECA 9480.9900 01-Jan-2006 ~~212~~300,~~900.00 219,089.82 Group I 0000812023 VA 70.00 01-Feb-2006 3,500,~~000.00 3309,~~583,088~~892.5037 Group I ~~0000850168~~0000967255 CAFL 80.00 01-Nov-2005 ~~307~~135,~~120~~920.00 ~~320~~140,~~038~~791.2052 Group I ~~0000963671~~0000981517 CAMA 8064.0013 01-Dec-2005 ~~270~~1,~~400~~475,000.00 ~~265~~1,~~469~~512,320.7282 Group I ~~0000964109~~0000988907 CAFL 7560.0076 01-~~Dec~~Feb-~~2005~~2006 ~~337~~350,~~500~~000.00 350,~~252~~000.2200 Group I ~~0000966414~~0000989735 MANY 80.00 01-~~Nov~~Dec-2005 1872,~~196,~~000.00 1872,~~232,944~~124.3387 Group I ~~0000968683~~0000995422 CANC 7581.0075 01-~~Nov~~Feb-~~2005~~2006 ~~498~~104,~~750~~635.00 ~~511~~107,~~144~~294.1859 Group I ~~0000971687~~0000997708 GAWA 6488.9418 01-Dec-2005 2242,~~000,000~~500.00 2253,~~048,072~~817.8644 Group I ~~0000979240~~0001001835 CA 5180.8100 01-Dec-2005 ~~215~~344,000.00 ~~221~~357,~~809~~371.3765 Group I ~~0000979405~~0001002659 AZMD 8077.0008 01-Dec-2005 1185,~~312,550~~000.00 1187,~~355,584~~328.2435 Group I ~~0000979406~~0001003122 CA 8075.00 01-~~Nov~~Dec-2005 ~~312~~900,000.00 ~~325~~923,~~818~~966.3235 Group I ~~0000981267~~0001004393 RIFL 8389.7482 01-~~Nov~~Dec-2005 ~~206~~449,000.00 ~~213~~473,~~054~~577.4793 Group I ~~0000983046~~0001006679 ~~NJ 80.00 01-Jan-2006 464,000.00 475,028.36 Group I 0000983913~~ IL 6568.7142 01-Dec-2005 ~~230~~325,000.00 ~~235~~327,~~716~~644.5991 Group I ~~0000984069~~0001007194 MOMI 8078.0065 01-Nov-2005 98145,~~400~~500.00 ~~101~~150,~~813~~292.6475 Group I ~~0000994709~~0001009984 FL 7580.00 01-~~Nov~~Dec-2005 ~~210~~132,000.00 ~~218~~134,~~611~~193.4653 Group I ~~0000997024~~0001010261 NJMD 9080.00 01-~~Jan~~Nov-~~2006~~2005 ~~282~~284,~~600~~000.00 ~~287~~290,~~178~~169.2747 Group I ~~0000998540~~0001010382 MONJ 80.00 01-~~Nov~~Dec-2005 ~~132~~336,000.00 ~~136~~337,~~579~~390.4014 Group I ~~0000998917~~0001012334 CACT 7580.00 01-~~Nov~~Dec-2005 ~~506~~472,~~250~~000.00 ~~527~~486,~~544~~884.0751 Group I ~~0001001515~~0001015064 GAIL 6595.00 01-~~Nov~~Dec-2005 ~~422~~329,~~500~~400.00 ~~430~~333,~~438~~921.~~73 Group I 0001003983 IL~~ 62~~.50~~ ~~01-Jan-2006 750,000.00 774,761.72~~ Group I ~~0001004005~~0001017176 CA 7580.00 01-Dec-2005 ~~525~~544,000.00 ~~550~~562,~~139~~439.5477 Group I ~~0001005109~~0001017710 CAPA 7053.0015 01-~~Nov~~Feb-~~2005~~2006 12,~~435~~073,000.00 12,~~483~~136,~~193~~896.8949 Group I ~~0001006810~~0001017917 GACO 8090.00 01-~~Nov~~Jan-~~2005~~2006 ~~168~~373,~~000~~500.00 ~~169~~386,~~445~~057.3089 Group I ~~0001007226~~0001019549 AZGA 6790.5900 01-Dec-2005 98177,~~000~~300.00 97185,~~974~~438.0726 Group I ~~0001008075~~0001020743 PAIL ~~100~~80.00 01-Dec-2005 ~~355~~136,000.00 ~~366~~138,~~425~~907.4761 Group I ~~0001009209~~0001020837 CAMD 80.00 01-~~Dec~~Nov-2005 ~~488~~296,000.00 ~~505~~161,~~021~~828.9281 Group I ~~0001010387~~0001022990 ORMD ~~100~~80.00 01-Dec-2005 ~~372~~412,~~500~~000.00 ~~383~~427,~~850~~740.0980 Group I ~~0001010425~~0001025169 CA 8085.0092 01-~~Nov~~Dec-2005 ~~460~~515,~~000~~500.00 ~~471~~536,~~818~~891.6627 Group I ~~0001011288~~0001025336 CAVA 7990.0500 01-Dec-2005 ~~585~~486,000.00 ~~600~~486,~~357~~000.9200 Group I ~~0001013304~~0001025891 CAFL 9051.0020 01-Dec-2005 ~~324~~128,000.00 ~~340~~130,~~225~~466.2904 Group I ~~0001014135~~0001027988 UTVA ~~100~~95.00 01-Dec-2005 ~~500~~183,~~000~~350.00 ~~512~~189,~~222~~142.3921 Group I ~~0001018390~~0001030864 MAIL 7972.2586 01-Jan-2006 ~~368~~306,~~500~~000.00 ~~368~~310,~~498~~089.8304 Group I ~~0001020029~~0001030976 CA 7470.7600 01-Dec-2005 ~~157~~1,330,000.00 ~~160~~1,~~755.25 Group I 0001020918 CA 54.55 01-Dec-2005 600~~317,~~000~~529.0019 ~~614,591.82~~ Group I ~~0001024413~~0001037880 VA 7479.9878 01-Dec-2005 ~~235~~355,000.00 ~~244~~320,~~112~~158.2428 Group I ~~0001025656~~0001038166 ILNY 9059.0018 01-Dec-2005 ~~378~~387,~~000~~600.00 ~~388~~397,~~997~~882.9759 Group I ~~0001027882~~0001038911 CANV 8065.00 01-Dec-2005 ~~351~~172,~~960~~250.00 ~~356~~178,~~399~~176.4369 Group I ~~0001030212~~0001039271 FLWA 6968.4409 01-Dec-2005 ~~250~~160,000.00 ~~261~~165,~~975~~498.6507 Group I ~~0001030283~~0001039356 MDNY 9065.00 01-Dec-2005 ~~341~~1,~~910~~231,750.00 ~~352~~1,~~733.48 Group I 0001030608 IL 74.91 01-Jan-2006 412~~213,~~000~~892.0023 ~~420,267.18~~ Group I ~~0001032301~~0001041512 NYFL 80.00 01-~~Feb~~Dec-~~2006~~2005 ~~346~~218,400.00 ~~351~~227,~~737~~389.0004 Group I ~~0001037120~~0001046031 ILCA 7980.3400 01-Dec-2005 ~~192~~496,000.00 ~~198~~514,~~222~~149.0734 Group I ~~0001037591~~0001046101 FLNY 9564.0071 01-Jan-2006 ~~102~~550,~~600~~000.00 ~~100~~550,~~511~~000.0200 Group I ~~0001039902~~0001046723 CA 7572.0042 01-Dec-2005 ~~825~~822,000.00 ~~834~~855,~~646~~236.5448 Group I ~~0001040012~~0001047720 MISC 8069.0094 01-Dec-2005 ~~184~~1,~~000.00 183~~234,~~643~~500.~~18 Group I 0001042840 NJ 80.~~00 ~~01-Jan-2006 217~~1,~~600.00 226~~288,~~183~~299.3198 Group I ~~0001042982~~0001047771 CA 7066.0067 01-~~Jan~~Dec-~~2006~~2005 ~~430~~760,~~500.00 446,779.01 Group I 0001043649 WA 80.00 01-Jan-2006 200,~~000.00 ~~199~~786,~~999~~883.9043 Group I ~~0001044323~~0001049876 FL ~~85.00 01-Feb-2006 227,451.50 228,709.07 Group I 0001046145 NJ~~ 90.00 01-~~Feb-2006 269,100.00 276,380.25 Group I 0001046233 MA 88.66 01-~~Jan-2006 ~~344~~472,~~000~~500.00 ~~343~~486,~~098~~048.~~37 Group I 0001046573 IL 89.99~~ 01~~-Jan-2006~~ ~~92,600.00 91,359.59~~ Group I ~~0001046969~~0001050375 MACA 8043.0018 01-~~Jan~~Dec-~~2006~~2005 ~~144~~950,000.00 ~~147~~946,~~886~~700.0406 Group I ~~0001047864~~0001050423 FLGA ~~90.00 01-Jan-2006 431,~~100.00 ~~446,796.24 Group I 0001048934 NY 76.36~~ 01-~~Jan~~Dec-~~2006~~2005 ~~420~~144,000.00 ~~430~~147,~~465~~157.9434 Group I ~~0001049562~~0001054735 CA 3070.1800 01-Dec-2005 ~~335~~238,000.00 ~~333~~248,~~166~~344.4692 Group I ~~0001050516~~0001056313 CA 7255.5489 01-~~Dec~~Jan-~~2005~~2006 ~~605~~299,000.00 ~~597~~297,~~195~~490.7961 Group I ~~0001051595~~0001056552 FLIL ~~100~~80.00 01-Jan-2006 ~~460~~432,000.00 0440,224.00 Group I ~~0001053023~~0001058590 NYMA ~~100~~90.00 01-~~Jan~~Feb-2006 ~~390~~477,000.00 ~~386~~492,~~478~~566.9873 Group I ~~0001054539~~0001060365 CA 6960.8400 01-~~Dec~~Jan-~~2005~~2006 1180,~~100,~~000.00 1183,~~132,008~~237.1476 Group I ~~0001055218~~0001060998 MDNY 80.00 01-~~Jan~~Feb-2006 ~~516~~140,000.00 ~~516~~144,~~000~~039.0047 Group I ~~0001057821~~0001064155 NJIL 8053.0085 01-~~Feb~~Jan-2006 ~~384~~245,000.00 ~~384~~246,~~976~~656.2321 Group I ~~0001058904~~0001064527 HICA 7566.0069 01-Jan-2006 ~~581~~860,~~250~~336.00 ~~198~~584,~~046~~137.4688 Group I ~~0001059248~~0001064626 CA 80.00 01-Jan-2006 ~~312~~600,000.00 ~~322~~626,~~304~~290.2910 Group I ~~0001060026~~0001064808 ILWA 80.00 01-Jan-2006 ~~440~~420,000.00 ~~446~~438,~~122~~824.8380 Group I ~~0001061446~~0001065485 PACA ~~100~~89.0084 01-~~Feb~~Jan-2006 ~~169~~428,~~900~~400.00 ~~172~~446,~~283~~268.1699 Group I ~~0001062056~~0001065607 CAMN 7095.00 01-~~Jan~~Feb-2006 1211,~~749,034~~375.00 1213,~~817,408~~669.6715 Group I ~~0001062238~~0001066252 MICA 7949.8591 01-Jan-2006 ~~164~~272,~~500~~000.00 ~~162~~280,~~251~~284.9248 Group I ~~0001063491~~0001066963 ORIL 80.00 01-Jan-2006 ~~220~~172,000.00 ~~226~~174,~~569~~239.2444 Group I ~~0001064338~~0001071808 CAHI 80.00 01-Feb-2006 ~~540~~176,000.00 ~~553~~180,~~780~~092.4217 Group I ~~0001064716~~0001073286 IL 8380.5600 01-Feb-2006 ~~422~~408,000.00 ~~432~~422,~~884~~540.8719 Group I ~~0001064846~~0001074945 CAUT 80.00 01-Jan-2006 ~~284~~111,~~000~~200.00 ~~286~~110,~~332~~352.1568 Group I ~~0001068495~~0001074984 CTIL 3579.6384 01-~~Feb~~Jan-2006 ~~570~~487,000.00 ~~572~~484,~~831~~263.4287 Group I ~~0001069444~~0001076955 MIPA 76100.2000 01-~~Jan~~Feb-2006 ~~970~~188,000.00 ~~956~~187,~~743~~324.8175 Group I ~~0001069449~~0001079109 COCA 8072.0056 01-Feb-2006 ~~340~~312,~~800~~000.00 ~~340~~307,~~800~~481.0060 Group I ~~0001069508~~0001079242 NCCA 80.00 01-Feb-2006 ~~224~~428,000.00 ~~223~~438,~~190~~933.9995 Group I ~~0001073005~~0001080410 ILRI 7986.9869 01-Jan-2006 ~~822~~589,~~000~~500.00 ~~807~~613,~~107~~372.9953 Group I ~~0001073186~~0001081062 MAAZ 80.00 01-Jan-2006 ~~620~~768,000.00 ~~621~~767,~~593~~081.8521 Group I ~~0001073492~~0001081981 NJGA 80100.00 01-Feb-2006 ~~180~~245,000.00 ~~186~~246,~~547~~304.9398 Group I ~~0001074764~~0001082731 ORIL 80.00 01-~~Jan-2006 128,000.00 132,285.30 Group I 0001075752 CA 67.57 01-~~Feb-2006 1271,~~000,000~~200.00 1269,~~035,146~~302.6646 Group I ~~0001077610~~0001082758 MAUT 1374.7055 01-~~Feb-2006 685,000.00 687,715.63 Group I 0001077899 OH 80.00 01-~~Jan-2006 ~~148~~205,000.00 ~~148~~212,~~562~~208.7129 Group I ~~0001078515~~0001083713 AZOR 2068.3798 01-~~Jan~~Feb-2006 ~~110~~169,000.00 ~~113~~174,~~327~~348.2579 Group I ~~0001080045~~0001085810 HICA 5777.9684 01-~~Jan~~Feb-2006 ~~455~~650,000.00 ~~461~~667,~~901~~991.4434 Group I ~~0001080104~~0001087877 CA 7879.3665 01-Feb-2006 ~~286~~720,000.00 ~~292~~739,~~354~~382.7610 Group I ~~0001080755~~0001089545 FLMA 8070.00 01-Feb-2006 ~~440~~413,000.00 ~~443~~426,~~535~~545.8800 Group I ~~0001082609~~0001089838 CACT 7370.6700 01-Feb-2006 ~~512~~410,000.00 ~~507~~427,~~827~~065.1479 Group I ~~0001083180~~0001090045 CA ~~67.65 01-Feb-2006 345,000.00 353,732.39 Group I 0001083215 MD~~ 80.00 01-Feb-2006 ~~380~~400,000.00 ~~376~~414,~~902~~434.9957 Group I ~~0001083255~~0001092347 FL 8980.9800 01-Feb-2006 ~~178~~228,~~350~~246.00 ~~181~~224,~~607~~943.5835 Group I ~~0001083708~~0001092566 CTCA 8075.00 01-Feb-2006 ~~420~~588,~~000~~750.00 ~~432~~605,~~489~~666.5438 Group I ~~0001083761~~0001093958 CA 7478.9443 01-Feb-2006 ~~622~~600,000.00 ~~633~~614,~~119~~893.8265 Group I ~~0001084306~~0001095730 FLCA 5862.0347 01-Feb-2006 ~~177~~937,000.00 ~~182~~947,~~029~~441.9718 Group I ~~0001084339~~0001097085 ILWA 7387.3040 01-Feb-2006 ~~162~~131,~~000~~100.00 ~~161~~135,~~090~~634.4464 Group I ~~0001086200~~0001098838 IDMD 7695.3600 01-~~Jan~~Feb-2006 ~~126~~237,~~000~~500.00 ~~128~~237,~~485~~142.2928 Group I ~~0001086735~~0001099733 CAMA 5461.9211 01-~~Jan~~Feb-2006 ~~335~~660,000.00 ~~341~~675,~~721~~948.0468 Group I ~~0001086740~~0001102125 ORIL 8090.00 01-Feb-2006 ~~156~~295,~~000~~650.00 ~~160~~303,~~321~~143.5793 Group I ~~0001087779~~0001102210 NJGA 79100.0100 01-Feb-2006 ~~320~~256,~~000~~900.00 ~~318~~253,~~739~~133.8933 Group I ~~0001089201~~0001102359 CAMD 7447.2962 01-Feb-2006 ~~416~~500,000.00 ~~410~~496,~~079~~648.9342 Group I ~~0001089590~~0001102938 NCFL 8038.0046 01-Feb-2006 ~~680~~150,000.00 ~~682~~148,~~020~~442.2016 Group I ~~0001090223~~0001103233 MDLA 75.00 01-Feb-2006 ~~313~~278,~~500~~250.00 ~~322~~286,~~709~~008.2285 Group I ~~0001091216~~0001105382 MDNC 8880.~~44 01-Feb-2006 554,500.~~00 ~~553,219.54 Group I 0001092565 CO 51.28~~ 01-Feb-2006 ~~425~~204,000.00 ~~433~~202,~~834~~425.0692 Group I ~~0001093618~~0001107520 NJCA 7678.6196 01-Feb-2006 ~~475~~304,000.00 ~~487~~314,~~931~~612.2951 Group I ~~0001094331~~0001108205 NYMA 80.00 01-Feb-2006 ~~372~~224,000.00 ~~375~~231,~~851~~550.4174 Group I ~~0001095005~~0001108957 CA 6780.3100 01-Feb-2006 ~~350~~223,~~000~~920.00 ~~358~~230,~~219~~578.6779 Group I ~~0001097154~~0001109181 ORFL 7180.4400 01-Feb-2006 ~~267~~195,~~900~~200.00 ~~267~~195,~~358~~786.3034 Group I ~~0001100917~~0001109505 ILVA 6880.1800 01-Feb-2006 1284,~~500,~~000.00 1297,~~487,774~~649.9340 Group I ~~0001102144~~0001109543 CANV 6590.6300 01-Feb-2006 ~~525~~269,~~000~~991.00 ~~540~~278,~~726~~189.5853 Group I ~~0001104183~~0001109588 AZFL ~~66.~~67.65 01-Feb-2006 ~~300~~230,000.00 ~~299~~233,~~679~~032.2315 Group I ~~0001106195~~0001112978 CA 4735.1734 01-Feb-2006 ~~175~~300,000.00 ~~162~~304,~~725~~981.3628 Group I ~~0001107049~~0001113225 FLWA ~~69.44 01-Feb-2006 200,000.00 203,153.58 Group I 0001107872 AZ~~ 80.00 01-Feb-2006 ~~948~~188,000.00 ~~972~~192,~~452~~799.3362 Group I ~~0001109495~~0001114186 CA 9080.00 01-Feb-2006 ~~319~~748,~~500.00 333,366.60 Group I 0001109983 CA 74.74 01-Feb-2006 639,~~000.00 ~~633~~774,~~792~~952.0827 Group I ~~0001113114~~0001115585 FL 9290.5500 01-Feb-2006 ~~149~~440,~~000~~887.00 ~~154~~461,~~763~~038.6347 Group II-C ~~0000946205~~0000956656 CAMI 4493.6453 01-Nov-2005 ~~200~~30,~~000~~400.00 ~~200~~30,~~000~~048.0028 Group II-C ~~0000989027~~0000962640 VANJ 7953.9996 01-Dec-2005 ~~354~~150,~~800~~000.00 ~~354~~150,~~799~~000.9900 Group II-C ~~0000991370~~0000971516 ILAR 9075.00 01-Nov-2005 ~~211~~96,~~500~~000.00 ~~211~~25,~~499~~151.9983 Group II-C ~~0001000715~~0000983107 MDVA 70.00 01-~~Dec~~Nov-2005 ~~192~~182,~~500~~000.00 ~~189~~182,~~435~~000.9900 Group II-C ~~0001001195~~0000987849 COVA 7080.00 01-Dec-2005 88384,~~892~~000.00 88383,~~791~~999.5597 Group II-C ~~0001003671~~0000997227 CANC 7570.00 01-~~Nov~~Dec-2005 ~~300~~119,000.00 ~~299~~119,~~999~~000.9900 Group II-C ~~0001006463~~0001002603 NJIL 80.00 01-Dec-2005 ~~340~~308,000.00 ~~339~~307,~~999~~886.9935 Group II-C ~~0001012627~~0001011239 MDOR 70.0086 01-~~Nov~~Dec-2005 ~~203~~248,000.00 ~~202~~247,~~521~~993.1407 Group II-C ~~0001016906~~0001013265 WACA 8070.00 01-~~Nov~~Dec-2005 ~~267~~364,~~200~~000.00 ~~267~~363,~~199~~999.9260 Group II-C ~~0001017967~~0001023568 IDNV 8072.0073 01-Dec-2005 ~~131~~160,~~920~~000.00 ~~131~~159,~~905~~999.0799 Group II-C ~~0001018251~~0001028208 CANJ 8070.00 01-Dec-2005 ~~340~~325,~~000~~500.00 ~~340~~325,~~000~~408.0042 Group II-CNC ~~0001023043~~0000983850 ILNC 7480.4100 01-~~Dec~~Nov-2005 ~~285~~532,000.00 ~~284~~532,~~999~~000.9900 Group II-NC ~~0000999875~~0001005079 DCMD 7580.00 01-Nov-2005 ~~675~~504,000.00 ~~675~~504,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I ~~0000679763~~0000951509 Loan Paid in Full 0 7.~~577~~283% ~~360~~480 1213 Group I ~~0000812023~~0000967255 Loan Paid in Full 0 7.~~827~~873% 360 1115 Group I ~~0000850168~~0000981517 Loan Paid in Full 0 7.~~477~~253% ~~480~~360 14 Group I ~~0000963671~~0000988907 Loan Paid in Full ~~(1)~~0 7.~~027~~433% 360 1312 Group I ~~0000964109~~0000989735 Loan Paid in Full 0(1) 7.~~327~~483% ~~480~~360 1314 Group I ~~0000966414~~0000995422 Loan Paid in Full 0 7.~~587~~723% 360 1412 Group I ~~0000968683~~0000997708 Loan Paid in Full 0(1) 78.~~577~~203% ~~360~~480 14 Group I ~~0000971687~~0001001835 Loan Paid in Full 0 78.~~477~~083% 360 1314 Group I ~~0000979240~~0001002659 Loan Paid in Full 0(1) 7.~~677~~983% 360 1314 Group I ~~0000979405~~0001003122 Loan Paid in Full 0 7.~~752~~383% 360 ~~13 Group I 0000979406 Loan Paid in Full 0 7.877% 480~~ 14 Group I ~~0000981267~~0001004393 Loan Paid in Full 0 78.~~297~~433% 480 14 Group I ~~0000983046~~0001006679 Loan Paid in Full 0 7.~~577~~103% 360 1214 Group I ~~0000983913~~0001007194 Loan Paid in Full 0 7.~~297~~733% 360 1315 Group I ~~0000984069~~0001009984 Loan Paid in Full 0 7.~~977~~533% 360 14 Group I ~~0000994709~~0001010261 Loan Paid in Full 0 87.~~277~~483% 360 1415 Group I ~~0000997024~~0001010382 Loan Paid in Full 0 7.~~227~~633% 360 1214 Group I ~~0000998540~~0001012334 Loan Paid in Full 0 7.~~977~~653% 360 14 Group I ~~0000998917~~0001015064 Loan Paid in Full 0 7.~~477~~253% ~~480~~360 14 Group I ~~0001001515~~0001017176 Loan Paid in Full 0(1) 7.~~047~~633% 360 14 Group I ~~0001003983~~0001017710 Loan Paid in Full 0 7.~~197~~683% ~~480~~360 12 Group I ~~0001004005~~0001017917 Loan Paid in Full ~~(1)~~0 8.~~377~~203% 480 13 Group I ~~0001005109~~0001019549 Loan Paid in Full 0 7.~~677~~833% ~~360~~480 14 Group I ~~0001006810~~0001020743 Loan Paid in Full 0 78.~~427~~033% 360 14 Group I ~~0001007226~~0001020837 Loan Paid in Full 0(1) 78.~~777~~333% 360 1315 Group I ~~0001008075~~0001022990 Loan Paid in Full 0 87.~~617~~983% ~~480~~360 1314 Group I ~~0001009209~~0001025169 Loan Paid in Full 0 7.~~327~~843% 480 1314 Group I ~~0001010387~~0001025336 Loan Paid in Full 0 8.~~467~~253% ~~480 13 Group I 0001010425 Loan Paid in Full 0 7.227%~~ 360 14 Group I ~~0001011288~~0001025891 Loan Paid in Full 0 7.~~377~~483% 360 1314 Group I ~~0001013304~~0001027988 Loan Paid in Full 0 8.~~377~~333% ~~480~~360 1314 Group I ~~0001014135~~0001030864 Loan Paid in Full 0 87.~~717~~983% 360 13 Group I ~~0001018390~~0001030976 Loan Paid in Full 0 7.~~197~~483% 360 1214 Group I ~~0001020029~~0001037880 Loan Paid in Full 0(1) 7.~~027~~483% 360 1314 Group I ~~0001020918~~0001038166 Loan Paid in Full 0 7.~~577~~683% ~~480~~360 1314 Group I ~~0001024413~~0001038911 Loan Paid in Full 0 87.~~277~~733% 360 1314 Group I ~~0001025656~~0001039271 Loan Paid in Full 0(1) 7.~~427~~883% 360 1314 Group I ~~0001027882~~0001039356 Loan Paid in Full 0 7.~~877~~733% ~~480~~360 1314 Group I ~~0001030212~~0001041512 Loan Paid in Full 0 8.~~277~~333% ~~480~~360 1314 Group I ~~0001030283~~0001046031 Loan Paid in Full 0 7.~~477~~733% 480 1314 Group I ~~0001030608~~0001046101 Loan Paid in Full ~~(1) 8.137% 360 12 Group I 0001032301 Loan Paid in Full~~ 0 7.~~677~~253% 360 1113 Group I ~~0001037120~~0001046723 Loan Paid in Full 0 7.~~297~~733% 480 1314 Group I ~~0001037591~~0001047720 Loan Paid in Full 0 87.~~177~~533% 480 1214 Group I ~~0001039902~~0001047771 Loan Paid in Full 0 7.~~917~~833% 480 1314 Group I ~~0001040012~~0001049876 Loan Paid in Full 0(1) 87.~~277~~283% 360 13 Group I ~~0001042840~~0001050375 Loan Paid in Full 0 78.~~677~~183% 480 1214 Group I ~~0001042982~~0001050423 Loan Paid in Full 0 8.~~152~~393% ~~480~~360 1214 Group I ~~0001043649~~0001054735 Loan Paid in Full 0 78.~~527~~033% ~~360~~480 1214 Group I ~~0001044323~~0001056313 Loan Paid in Full 0 78.~~827~~033% 480 1113 Group I ~~0001046145~~0001056552 Loan Paid in Full 0 7.~~752~~583% 360 1113 Group I ~~0001046233~~0001058590 Loan Paid in Full 0 8.~~197~~253% 360 12 Group I ~~0001046573~~0001060365 Loan Paid in Full 0 7.~~627~~733% 360 1213 Group I ~~0001046969~~0001060998 Loan Paid in Full ~~(1)~~0 7.~~377~~703% 360 12 Group I ~~0001047864~~0001064155 Loan Paid in Full 0 ~~8.277% 360 12 Group I 0001048934 Loan Paid in Full 0~~ 7.~~197~~633% 360 1213 Group I ~~0001049562~~0001064527 Loan Paid in Full 0(1) 78.~~877~~233% 480 13 Group I ~~0001050516~~0001064626 Loan Paid in Full 0 8.~~027~~233% ~~360~~480 13 Group I ~~0001051595~~0001064808 Loan Paid in Full ~~8 8.817% 360 360 Group I 0001053023 Loan Paid in Full~~ 0 8.~~337~~083% ~~360~~480 1213 Group I ~~0001054539~~0001065485 Loan Paid in Full 0 7.~~427~~583% ~~360~~480 13 Group I ~~0001055218~~0001065607 Loan Paid in Full 0 8.~~002~~333% 360 12 Group I ~~0001057821~~0001066252 Loan Paid in Full 0 7.~~527~~483% ~~480~~360 1113 Group I ~~0001058904~~0001066963 Loan Paid in Full 0 7.~~127~~733% ~~480~~360 1213 Group I ~~0001059248~~0001071808 Loan Paid in Full 0 7.~~677~~583% 480 12 Group I ~~0001060026~~0001073286 Loan Paid in Full 0 7.~~677~~733% ~~360~~480 12 Group I ~~0001061446~~0001074945 Loan Paid in Full (1) 8.~~467~~333% 360 1113 Group I ~~0001062056~~0001074984 Loan Paid in Full 0 7.~~777~~783% 480 1213 Group I ~~0001062238~~0001076955 Loan Paid in Full 0 8.~~477~~573% 360 12 Group I ~~0001063491~~0001079109 Loan Paid in Full 0 87.~~227~~483% ~~480~~360 12 Group I ~~0001064338~~0001079242 Loan Paid in Full 0(1) 7.~~477~~633% ~~480 11 Group I 0001064716 Loan Paid in Full 0 7.427%~~ 360 1112 Group I ~~0001064846~~0001080410 Loan Paid in Full 0 7.~~477~~943% 480 1213 Group I ~~0001068495~~0001081062 Loan Paid in Full 0 7.~~527~~783% ~~480~~360 1113 Group I ~~0001069444~~0001081981 Loan Paid in Full (1) 8.~~477~~243% 360 12 Group I ~~0001069449~~0001082731 Loan Paid in Full 0(1) 7.~~827~~253% 360 1112 Group I ~~0001069508~~0001082758 Loan Paid in Full 0 78.~~227~~333% 360 1113 Group I ~~0001073005~~0001083713 Loan Paid in Full 0 78.~~777~~033% 360 12 Group I ~~0001073186~~0001085810 Loan Paid in Full 0 7.~~197~~383% 360 12 Group I ~~0001073492~~0001087877 Loan Paid in Full 0 7.~~677~~483% ~~480 11 Group I 0001074764 Loan Paid in Full 0 8.677%~~ 360 12 Group I ~~0001075752~~0001089545 Loan Paid in Full 0 7.~~527~~253% 480 1112 Group I ~~0001077610~~0001089838 Loan Paid in Full 0 7.~~147~~833% ~~360~~480 1112 Group I ~~0001077899~~0001090045 Loan Paid in Full 0 7.~~197~~383% ~~360~~480 12 Group I ~~0001078515~~0001092347 Loan Paid in Full ~~0 8.177% 360 12 Group I 0001080045 Loan Paid in Full~~ (1) 7.~~827~~433% 360 12 Group I ~~0001080104~~0001092566 Loan Paid in Full 0 7.~~577~~483% ~~480 11 Group I 0001080755 Loan Paid in Full (1) 8.677%~~ 360 1112 Group I ~~0001082609~~0001093958 Loan Paid in Full 0 47.~~950~~583% 480 1112 Group I ~~0001083180~~0001095730 Loan Paid in Full ~~(1) 8.077% 360 11 Group I 0001083215 Loan Paid in Full~~ 0 ~~4.950% 480 11 Group I 0001083255 Loan Paid in Full 0~~ 7.~~427~~483% 360 1112 Group I ~~0001083708~~0001097085 Loan Paid in Full 0 67.~~947~~633% 480 1112 Group I ~~0001083761~~0001098838 Loan Paid in Full 0 8.~~102~~203% 360 1112 Group I ~~0001084306~~0001099733 Loan Paid in Full 0 87.~~177~~283% 360 1112 Group I ~~0001084339~~0001102125 Loan Paid in Full 0 7.~~197~~633% 360 1112 Group I ~~0001086200~~0001102210 Loan Paid in Full ~~(1)~~0 8.~~277~~393% 360 12 Group I ~~0001086735~~0001102359 Loan Paid in Full 0 7.~~677~~983% 480 12 Group I ~~0001086740~~0001102938 Loan Paid in Full 0 ~~8.327% 360 11 Group I 0001087779 Loan Paid in Full 0~~ 7.~~577~~433% 360 1112 Group I ~~0001089201~~0001103233 Loan Paid in Full 0 ~~5.200% 360 11 Group I 0001089590 Loan Paid in Full (1)~~ 8.~~077~~983% 360 1112 Group I ~~0001090223~~0001105382 Loan Paid in Full ~~(1) 8.277% 360 11 Group I 0001091216 Loan Paid in Full~~ 0 ~~8.002% 480 11 Group I 0001092565 Loan Paid in Full 0~~ 7.~~377~~633% 360 1112 Group I ~~0001093618~~0001107520 Loan Paid in Full 0 7.~~577~~183% ~~360~~480 1112 Group I ~~0001094331~~0001108205 Loan Paid in Full 0(1) 7.~~227~~733% ~~360~~480 1112 Group I ~~0001095005~~0001108957 Loan Paid in Full 0 7.~~427~~883% 360 1112 Group I ~~0001097154~~0001109181 Loan Paid in Full (1) 7.~~427~~433% 360 1112 Group I ~~0001100917~~0001109505 Loan Paid in Full (1) 48.~~950~~433% 480 1112 Group I ~~0001102144~~0001109543 Loan Paid in Full ~~(1)~~0 8.~~077~~953% 360 1112 Group I ~~0001104183~~0001109588 Loan Paid in Full 0(1) 7.~~827~~683% ~~360~~480 1112 Group I ~~0001106195~~0001112978 Loan Paid in Full 0 7.~~927~~383% ~~360~~480 1112 Group I ~~0001107049~~0001113225 Loan Paid in Full 0 7.~~627~~633% 360 1112 Group I ~~0001107872~~0001114186 Loan Paid in Full 0(1) 7.~~427~~533% ~~360 11 Group I 0001109495 Loan Paid in Full 0 8.377%~~ 480 1112 Group I ~~0001109983~~0001115585 Loan Paid in Full (1) ~~4.950% 480 11 Group I 0001113114 Loan Paid in Full 0~~ 8.~~377~~433% 480 1112 Group II-C ~~0000946205~~0000956656 Loan Paid in Full 0 57.~~625~~875% 360 1415 Group II-C ~~0000989027~~0000962640 Loan Paid in Full 0 67.~~125~~500% 360 1314 Group II-C ~~0000991370~~0000971516 ~~Loan~~Liquidation ~~Paid~~10 ~~in Full 0 6~~7.~~625~~875% 360 1415 Group II-C ~~0001000715~~0000983107 ~~Loan~~Liquidation ~~Paid~~5 ~~in Full 0~~ 7.~~875~~375% 360 1315 Group II-C ~~0001001195~~0000987849 Loan Paid in Full 0 5.~~375~~875% 360 1314 Group II-C ~~0001003671~~0000997227 Loan Paid in Full 0(1) 6.~~250~~000% 360 14 Group II-C ~~0001006463~~0001002603 Loan Paid in Full 0(1) 67.~~875~~000% 360 1314 Group II-C ~~0001012627~~0001011239 Loan Paid in Full 0 75.~~875~~375% 360 14 Group II-C ~~0001016906~~0001013265 Loan Paid in Full 0 56.~~875~~375% 360 14 Group II-C ~~0001017967~~0001023568 Loan Paid in Full ~~(1)~~0 5.500% 360 1314 Group II-C ~~0001018251~~0001028208 Loan Paid in Full 0 6.~~000~~750% 360 1314 Group II-CNC ~~0001023043~~0000983850 Loan Paid in Full 0 67.~~125~~875% 360 1315 Group II-NC ~~0000999875~~0001005079 Loan Paid in Full 0 65.~~750~~250% 360 1415

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group I 3423 106,~~297~~284,~~936~~983.7412 ~~170~~106,~~035~~662.1806 0.00 Group II-C 1 ~~299~~30,~~999~~071.9936 ~~7,499~~300.9794 0.00 Group II-NC 0 0.00 0.00 0.00 Total 3524 106,~~597~~315,~~936~~054.7348 ~~177~~106,~~535~~963.1500 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 Group I ~~0000964109~~0001001835 0102/01/2007 ~~349~~356,~~038~~162.4402 6,~~750~~880.00 0.00 Group I ~~0000979240~~0001002659 ~~01/01/2007 221,138.~~02 ~~4,300.00 0.00 Group I 0000983913 01~~/01/2007 ~~235~~186,~~082~~760.3451 41,~~600~~664.0037 0.00 Group I ~~0000994709~~0001004393 0102/01/2007 ~~217~~471,~~835~~485.04 48,~~200~~980.00 0.00 Group I ~~0001004005~~0001007194 0102/01/2007 ~~547~~149,~~742~~830.8931 101,~~500~~493.0078 0.00 Group I ~~0001013304~~0001009984 0102/01/2007 ~~338~~133,~~741~~809.2894 62,~~480~~640.00 0.00 Group I ~~0001024413~~0001019549 0102/01/2007 ~~243~~184,~~246~~714.9847 43,~~848~~546.0300 0.00 Group I ~~0001030212~~0001020837 0102/01/2007 ~~260~~161,~~855~~729.9519 ~~5,000~~875.0085 0.00 Group I ~~0001037120~~0001022990 0102/01/2007 ~~197~~426,~~591~~329.9219 3,~~840~~799.0087 0.00 Group I ~~0001037591~~0001025169 0102/01/2007 ~~100~~534,~~107~~929.7613 210,~~052~~310.00 0.00 Group I ~~0001039902~~0001027988 0102/01/2007 ~~831~~188,~~574~~467.3142 163,~~500~~756.0012 0.00 Group I ~~0001040012~~0001038911 0102/01/2007 ~~183~~177,~~017~~627.0360 13,~~824~~445.0600 0.00 Group I ~~0001043649~~0001041512 0102/01/2007 ~~199~~226,~~999~~570.9083 4,~~000~~368.00 0.00 Group I ~~0001047864~~0001043649 01/01/2007 ~~445,215.94 8,622.00~~ 0.00 ~~Group I 0001058581 Active 0.00~~ (24,~~100~~000.00) 0.00 Group I ~~0001062238~~0001064626 0102/01/2007 ~~162~~623,~~051~~795.0688 112,~~622~~000.6000 0.00 Group I ~~0001063491~~0001064808 0102/01/2007 ~~225~~437,~~756~~109.4849 48,400.00 0.00 Group I ~~0001069444~~0001065607 0102/01/2007 ~~955~~212,~~559~~921.4745 ~~9,555.59 0.00 Group I 0001069508 01/01/2007 222,666.77~~ 2,~~221~~915.5892 0.00 Group I ~~0001074764~~0001066963 0102/01/2007 ~~131~~173,~~824~~746.6497 23,~~560~~440.00 0.00 Group I ~~0001078515~~0001074945 0102/01/2007 ~~112~~109,~~958~~994.6334 2,~~200~~224.00 0.00 Group I ~~0001080045~~0001082758 0102/01/2007 ~~460~~211,~~556~~487.5720 94,~~235~~100.~~98 0.~~00 ~~Group I 0001080104 01/01/2007 291,239.00 5,720.00~~ 0.00 Group I ~~0001080755~~0001103233 0102/01/2007 ~~441~~285,~~838~~003.53 85,~~800~~678.0081 0.00 Group I ~~0001083180~~0001109505 0102/01/2007 ~~352~~296,~~686~~338.0885 65,~~900~~926.0078 0.00 Group I ~~0001084306~~0001109543 ~~01/01/2007 181,439.~~02 ~~3,540.00 0.00 Group I 0001086200 01~~/01/2007 ~~128~~277,~~061~~158.4357 25,~~520~~399.0082 0.00 Group I ~~0001086740~~0001115585 0102/01/2007 ~~159~~459,~~812~~011.8919 38,~~120.00 0.00 Group I 0001090223 01/01/2007 321,633.89 2,995.38 0.00 Group I 0001091216 01/01/2007 551,194.13 4,~~817.9674 0.00 Group I 0001102144 01/01/2007 538,886.23 5,040.00 0.00 Group I 0001107049 01/01/2007 202,595.20 4,000.00 0.00 Group I 0001109495 01/01/2007 331,857.84 6,390.00 0.00 Group I 0001113114 01/01/2007 154,131.08 2,980.00 0.00 Group II-C ~~0001003671~~0000956656 0102/01/2007 ~~299~~30,~~999~~071.9936 ~~7,499~~300.9794 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 32.~~516~~895% Current Month 3429.~~917~~710% Current Month 1,~~413~~112.~~636~~248% 3 Month Average 3.~~038~~284% 3 Month Average 3032.~~746~~976% 3 Month Average 1,345.~~692~~908% 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. ~~Feb-2006 N/A N/A Feb-2006 N/A N/A~~ Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 7.473% N/A Apr-2006 1,117.718% N/A May-2006 19.210% N/A May-2006 2,208.856% N/A Jun-2006 23.709% N/A Jun-2006 2,213.164% N/A Jul-2006 22.339% N/A Jul-2006 1,756.507% N/A Aug-2006 22.028% N/A Aug-2006 1,497.249% N/A Sep-2006 19.349% N/A Sep-2006 1,157.572% N/A Oct-2006 17.864% N/A Oct-2006 954.437% N/A Nov-2006 23.020% N/A Nov-2006 1,111.600% N/A Dec-2006 34.302% N/A Dec-2006 1,511.839% N/A Jan-2007 34.917% N/A Jan-2007 1,413.636% N/A Feb-2007 29.710% N/A Feb-2007 1,112.248% 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 I SMM CPR PSA Current Month 3.~~872~~158% Current Month 3731.~~744~~961% Current Month 1,~~551~~213.~~257~~473% 3 Month Average 3.~~316~~618% 3 Month Average 3335.~~007~~693% 3 Month Average 1,~~466~~479.~~509~~603% 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. ~~Feb-2006 N/A N/A Feb-2006 N/A N/A~~ Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 8.454% N/A Apr-2006 1,331.827% N/A May-2006 20.699% N/A May-2006 2,476.834% N/A Jun-2006 25.920% N/A Jun-2006 2,499.444% N/A Jul-2006 23.459% N/A Jul-2006 1,895.802% N/A Aug-2006 23.661% N/A Aug-2006 1,647.237% N/A Sep-2006 20.467% N/A Sep-2006 1,250.654% N/A Oct-2006 17.096% N/A Oct-2006 930.692% N/A Nov-2006 23.904% N/A Nov-2006 1,174.191% N/A Dec-2006 37.374% N/A Dec-2006 1,674.079% N/A Jan-2007 37.744% N/A Jan-2007 1,551.257% N/A Feb-2007 31.961% N/A Feb-2007 1,213.473% 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 II-C SMM CPR PSA Current Month 21.~~001~~617% Current Month 2117.~~534~~772% Current Month ~~804~~617.~~633~~701% 3 Month Average 1.~~576~~608% 3 Month Average 17.~~299~~617% 3 Month Average ~~696~~656.~~832~~424% 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. ~~Feb-2006 N/A N/A Feb-2006 N/A N/A~~ Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 1.977% N/A Apr-2006 225.741% N/A May-2006 15.587% N/A May-2006 1,449.353% N/A Jun-2006 11.121% N/A Jun-2006 871.458% N/A Jul-2006 11.920% N/A Jul-2006 807.717% N/A Aug-2006 12.226% N/A Aug-2006 729.307% N/A Sep-2006 14.040% N/A Sep-2006 748.200% N/A Oct-2006 8.325% N/A Oct-2006 400.826% N/A Nov-2006 16.819% N/A Nov-2006 738.923% N/A Dec-2006 13.544% N/A Dec-2006 546.939% N/A Jan-2007 21.534% N/A Jan-2007 804.633% N/A Feb-2007 17.772% N/A Feb-2007 617.701% 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 II-NC SMM CPR PSA Current Month 01.~~665~~100% Current Month 712.~~693~~427% Current Month ~~286~~431.~~810~~296% 3 Month Average 10.~~149~~950% 3 Month Average 1210.~~845~~794% 3 Month Average ~~531~~403.~~558~~969% 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. ~~Feb-2006 N/A N/A Feb-2006 N/A N/A~~ Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 0.051% N/A Apr-2006 5.755% N/A May-2006 0.125% N/A May-2006 11.617% N/A Jun-2006 5.507% N/A Jun-2006 430.653% N/A Jul-2006 19.651% N/A Jul-2006 1,328.349% N/A Aug-2006 10.587% N/A Aug-2006 630.518% N/A Sep-2006 10.084% N/A Sep-2006 536.679% N/A Oct-2006 38.306% N/A Oct-2006 1,840.898% N/A Nov-2006 18.579% N/A Nov-2006 814.061% N/A Dec-2006 12.262% N/A Dec-2006 493.801% N/A Jan-2007 7.693% N/A Jan-2007 286.810% N/A Feb-2007 12.427% N/A Feb-2007 431.296% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary Group I Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.250 0 0.00 0.000 0 0.00 0.000 4.250 4.499 6 2,~~313~~312,~~345~~914.7897 0.~~141~~145 0 0.00 0.000 4.500 4.749 16 7,~~389~~385,~~021~~525.9765 0.~~452~~464 0 0.00 0.000 4.750 4.999 6957 2723,~~454~~579,~~270~~058.8799 1.~~679~~481 120 ~~3,872,053~~0.9600 0.~~279~~000 5.000 5.249 6766 3029,~~004~~249,~~812~~931.3738 1.~~835~~838 10 ~~750,417~~0.9200 0.~~054~~000 5.250 5.499 ~~110~~97 3835,~~606~~332,~~949~~491.9093 2.~~361~~220 110 ~~2,465,146~~0.9700 0.~~177~~000 5.500 5.749 ~~107~~105 37,~~542~~086,~~312~~393.9712 2.~~296~~330 10 ~~267,819~~0.3700 0.~~019~~000 5.750 5.999 ~~123~~120 3231,~~691~~266,~~956~~141.7911 21.~~000~~964 20 ~~1,020,130~~0.0300 0.~~073~~000 6.000 6.249 6059 14,~~256~~136,~~357~~372.7181 0.~~872~~888 0 0.00 0.000 6.250 6.499 7069 14,~~989~~622,~~433~~236.6005 0.~~917~~919 0 0.00 0.000 6.500 6.749 68 16,~~035~~030,~~882~~556.3525 01.~~981~~007 0 0.00 0.000 6.750 6.999 6255 1613,~~001~~699,~~313~~041.8005 0.~~979~~861 1610 64,~~348~~373,~~772~~884.4328 0.~~457~~324 7.000 7.249 ~~278~~79 ~~114~~22,~~561~~460,~~013~~582.7750 71.~~007~~411 ~~247~~49 ~~110~~18,~~314~~522,~~850~~740.7516 71.~~940~~372 7.250 7.499 ~~610~~662 ~~267~~288,~~863~~136,~~256~~296.1536 1618.~~384~~101 ~~587~~640 ~~263~~284,~~732~~188,~~563~~085.0061 1821.~~983~~057 7.500 7.749 ~~859~~846 392,~~896~~362,~~276~~342.8010 24.~~032~~649 ~~836~~824 ~~389~~388,~~029~~646,~~843~~829.3594 28.~~002~~797 7.750 7.999 ~~677~~617 ~~250~~241,~~161~~612,~~585~~327.5269 15.~~301~~179 ~~628~~571 ~~239~~231,~~347~~386,~~133~~993.9609 17.~~228~~144 8.000 8.249 ~~343~~445 ~~113~~147,~~920~~646,~~997~~739.4478 69.~~968~~276 ~~343~~445 ~~113~~147,~~920~~646,~~997~~739.4478 810.~~200~~940 8.250 8.499 ~~480~~504 ~~167~~176,~~421~~040,~~111~~545.7732 1011.~~240~~059 ~~480~~504 ~~167~~176,~~421~~040,~~111~~545.7732 1213.~~051~~044 8.500 8.749 ~~160~~166 4347,~~148~~536,~~029~~868.5200 2.~~639~~986 ~~160~~166 4347,~~148~~536,~~029~~868.5200 3.~~106~~522 8.750 8.999 7683 28,~~047~~753,~~084~~200.6097 1.~~716~~806 7683 28,~~047~~753,~~084~~200.6097 2.~~019~~130 9.000 9.249 2329 1012,~~038~~789,~~828~~500.9575 0.~~614~~803 2329 1012,~~038~~789,~~828~~500.9575 0.~~723~~948 9.250 9.499 2524 54,~~191~~907,~~505~~092.7800 0.~~318~~308 2524 54,~~191~~907,~~505~~092.7800 0.~~374~~364 9.500 9.749 1517 34,~~896~~352,~~817~~030.9315 0.~~238~~273 1517 34,~~896~~352,~~817~~030.9315 0.~~280~~322 >= 9.750 1 ~~485~~487,~~455~~294.0815 0.~~030~~031 1 ~~485~~487,~~455~~294.0815 0.~~035~~036 Total 4,~~305~~191 1,~~634~~591,~~917~~785,~~621~~483.4208 100.000 3,~~464~~363 1,~~389~~349,~~298~~631,~~562~~804.8120 100.000

Interest Rate Stratification (continued) Group II-C Group II-NC Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.250 0 0.00 0.000 0 0.00 0.000 4.250 4.499 4 915,~~813~~424.9705 0.~~638~~649 2 1,397,~~531~~490.8192 1.~~368~~383 4.500 4.749 7 1,383,~~639~~456.0392 0.~~964~~980 9 6,~~005~~002,~~382~~068.9473 5.~~878~~941 4.750 4.999 32 8,~~273~~271,~~418~~808.6012 5.~~767~~861 25 15,~~308~~307,~~798~~250.3187 1415.~~985~~151 5.000 5.249 38 10,~~031~~029,~~106~~235.9667 67.~~992~~107 28 19,~~223~~220,~~287~~695.4971 1819.~~817~~025 5.250 5.499 6564 1514,~~225~~975,~~475~~603.1751 10.~~613~~612 3433 20,~~916~~356,~~327~~888.7642 20.~~474~~150 5.500 5.749 7978 1918,~~094~~932,~~886~~313.3397 13.~~310~~415 27 18,~~179~~154,~~607~~079.2715 17.~~795~~969 5.750 5.999 ~~107~~106 23,~~770~~370,~~919~~225.7236 16.~~570~~560 14 7,~~900~~895,~~907~~915.0475 7.~~734~~816 6.000 6.249 5554 1211,~~030~~910,~~852~~868.7800 8.~~386~~440 5 2,225,504.9381 2.~~178~~203 6.250 6.499 6665 1312,~~319~~953,~~650~~449.7816 9.~~285~~179 4 1,~~669~~668,~~782~~786.8289 1.~~634~~652 6.500 6.749 60 12,~~194~~190,~~719~~422.7351 8.~~501~~638 8 3,~~841~~840,~~162~~133.6274 3.~~760~~801 6.750 6.999 4443 8,~~336~~009,~~263~~304.5689 5.~~811~~675 2 1,~~316~~315,~~277~~851.8188 1.~~288~~302 7.000 7.249 3029 3,~~724~~415,~~163~~842.0335 2.~~596~~420 1 521,999.99 0.~~511~~517 7.250 7.499 2221 3,~~444~~262,~~766~~283.3191 2.~~401~~312 1 685,926.84 0.~~671~~679 7.500 7.749 2322 3,~~866~~715,~~433~~512.4516 2.~~695~~633 0 0.00 0.000 7.750 7.999 4442 7,~~846~~789,~~255~~138.1872 5.~~469~~519 54 2,~~968~~436,~~196~~195.3888 2.~~905~~411 8.000 8.249 0 0.00 0.000 0 0.00 0.000 8.250 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.749 0 0.00 0.000 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 >= 9.750 0 0.00 0.000 0 0.00 0.000 Total ~~676~~665 ~~143~~141,~~458~~124,~~364~~889.6030 100.000 ~~165~~163 ~~102~~101,~~160~~028,~~694~~789.0158 100.000

SUPPLEMENTAL REPORTING Determination Date With respect to any Payment Date, the 15th of the related month, or if the 15th day of such month is not a Business Day, the immediately preceding Business Day. Payment Date The 25th day of each month, or if such day is not a Business Day, then the next Business Day, commencing in April 2006. Interest Determination Date With respect each Class of LIBOR Notes and (i) the first Accrual Period, the second LIBOR Business Day preceding the Closing Date, and (ii) with respect to each Accrual Period thereafter, the second LIBOR Business Day preceding the related Payment Date on which such Accrual Period commences; it being understood, however, that interest accrued and payable to the Classes of Notes subject to Six-Month LIBOR shall be calculated semi-annually. Closing Date March 29, 2006. Record Date For each class of LIBOR Notes, and each Payment Date, will be the close of business on the Business Day immediately preceding such Payment Date; provided, however, if any such Note is no longer a Book-Entry Note, the "Record Date" for such class of Notes shall be the close of business on the last Business Day of the calendar month preceding such Payment Date. For each of the Class II-A Notes and Class II-M-1 Notes and each Payment Date, the close of business on the last Business Day of the calendar month preceding such Payment Date. Servicer Remittance Date The fourth Business Day prior to the each Payment Date.

Filing Compare · American Home Mortgage Investment Trust 2006-1