10-D 1 ahm07002_10d-200706.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: May 26, 2007 to June 25, 2007 Commission File Number of issuing entity: 333-140731-02 American Home Mortgage Investment Trust 2007-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140731 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) 54-6744140 (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-1A-2 _____ _____ __X___ ____________ I-1A-3 _____ _____ __X___ ____________ I-2A-1 _____ _____ __X___ ____________ I-2A-2 _____ _____ __X___ ____________ I-3A-1 _____ _____ __X___ ____________ I-3A-2 _____ _____ __X___ ____________ I-M-1 _____ _____ __X___ ____________ I-M-2 _____ _____ __X___ ____________ I-M-3 _____ _____ __X___ ____________ II-A _____ _____ __X___ ____________ II-M-1 _____ _____ __X___ ____________ II-M-2 _____ _____ __X___ ____________ II-M-3 _____ _____ __X___ ____________ II-M-4 _____ _____ __X___ ____________ II-M-5 _____ _____ __X___ ____________ OC-1 _____ _____ __X___ ____________ OC-2 _____ _____ __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 June 25, 2007 a distribution was made to holders of American Home Mortgage Investment Trust 2007-2. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of American Home Mortgage Investment Trust 2007-2, relating to the June 25, 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 2007-2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: July 02, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of American Home Mortgage Investment Trust 2007-2, relating to the June 25, 2007 distribution. EX-99.1 American Home Mortgage Investment Trust Asset Backed Pass-Through Certificates Distribution Date: 6/25/2007 American Home Mortgage Investment Trust Asset Backed Pass-Through Certificates Series 2007-2 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 02660CAA8 0506/2422/2007 5.55000% 73,~~950~~065,~~000~~141.0095 ~~399~~349,~~021~~190.8849 I-1A-2 02660CAB6 0506/2422/2007 5.59000% 36,~~975~~532,~~000~~570.0097 ~~200~~175,~~948~~853.8559 I-1A-3 02660CAC4 0506/2422/2007 5.66000% 12,~~325~~177,~~000~~523.0066 6759,~~821~~351.7490 I-2A-1 02660CAD2 0506/2422/2007 5.59000% 125,~~624~~029,~~000~~042.0078 ~~682~~601,~~731~~841.5419 I-2A-2 02660CAE0 0506/2422/2007 5.65000% 13,~~958~~891,~~000~~894.0069 7667,~~672~~587.0793 I-3A-1 02660CAF7 0405/3031/2007 6.00000% ~~514~~509,~~590~~020,~~000~~003.0089 2,~~572~~545,~~950~~100.0002 I-3A-2 02660CAG5 0405/3031/2007 6.00000% 6160,~~448~~782,~~000~~878.0002 ~~307~~303,~~240~~914.0039 I-M-1 02660CAJ9 0506/2422/2007 5.97000% 20,277,000.00 ~~117~~104,~~691~~240.0968 I-M-2 02660CAQ3 0506/2422/2007 6.57000% 9,258,000.00 5952,~~135~~377.4814 I-M-3 02660CAR1 0506/2422/2007 7.07000% 13,225,000.00 9080,~~903~~514.5153 II-A 02660CAH3 0506/2422/2007 5.72000% ~~163~~161,~~924~~971,~~000~~055.0056 ~~911~~797,~~599~~797.5843 II-M-1 02660CAK6 0506/2422/2007 6.42000% 19,525,000.00 ~~121~~107,~~868~~940.5471 II-M-2 02660CAL4 0506/2422/2007 6.47000% 15,444,000.00 9786,~~147~~044.0553 II-M-3 02660CAM2 0506/2422/2007 7.82000% 10,259,000.00 7769,~~996~~082.9097 II-M-4 02660CAN0 0506/2422/2007 7.82000% 3,420,000.00 2623,~~001~~029.5090 II-M-5 02660CAP5 0506/2422/2007 0.00000% 8,053,000.00 0.00 OC-1 0506/2422/2007 0.00000% 54135,151.8835 0.00 OC-2 0506/2422/2007 0.00000% ~~289~~987,368.9934 0.00 Totals 1,~~102~~093,~~255~~053,~~344~~631.8721 5,~~809~~423,~~729~~867.7340

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-1A-1 ~~884~~732,~~858~~789.0595 0.00 7372,~~065~~332,~~141~~352.9500 1,~~283~~081,~~879~~980.9344 0.00 I-1A-2 ~~442~~366,~~429~~394.0397 0.00 36,~~532~~166,~~570~~176.9700 ~~643~~542,~~377~~248.8856 0.00 I-1A-3 ~~147~~122,~~476~~131.3466 0.00 12,~~177~~055,~~523~~392.6600 ~~215~~181,~~298~~483.0856 0.00 I-2A-1 ~~594~~1,~~957~~092,569.2266 0.00 ~~125~~123,~~029~~936,~~042~~473.7812 1,~~277~~694,~~688~~410.7685 0.00 I-2A-2 66121,~~105~~394.3170 0.00 13,~~891~~770,~~894~~499.6999 ~~142~~188,~~777~~982.3863 0.00 I-3A-1 59,~~569~~311,~~996~~952.1113 0.00 ~~509~~499,~~020~~708,~~003~~051.8976 811,~~142~~857,~~946~~052.1115 0.00 I-3A-2 ~~665~~1,~~121~~111,954.9883 0.00 6059,~~782~~670,~~878~~923.0219 ~~972~~1,~~361~~415,869.9822 0.00 I-M-1 0.00 0.00 20,277,000.00 ~~117~~104,~~691~~240.0968 0.00 I-M-2 0.00 0.00 9,258,000.00 5952,~~135~~377.4814 0.00 I-M-3 0.00 0.00 13,225,000.00 9080,~~903~~514.5153 0.00 II-A 14,~~952~~432,~~944~~701.4454 0.00 ~~161~~157,~~971~~538,~~055~~354.5602 25,~~864~~230,~~544~~498.0297 0.00 II-M-1 0.00 0.00 19,525,000.00 ~~121~~107,~~868~~940.5471 0.00 II-M-2 0.00 0.00 15,444,000.00 9786,~~147~~044.0553 0.00 II-M-3 0.00 0.00 10,259,000.00 7769,~~996~~082.9097 0.00 II-M-4 0.00 0.00 3,420,000.00 2623,~~001~~029.5090 0.00 II-M-5 0.00 0.00 8,053,000.00 0.00 0.00 OC-1 0.00 0.00 ~~135~~535,~~151~~745.3595 0.00 0.00 OC-2 0.00 0.00 ~~987~~2,~~368~~105,138.3477 0.00 0.00 Totals 1017,~~323~~291,~~888~~889.4844 0.00 1,~~093~~077,~~053~~280,~~631~~106.2180 1622,~~133~~715,~~618~~756.2184 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-1A-1 73,950,000.00 73,~~950~~065,~~000~~141.0095 0.00 ~~884~~732,~~858~~789.0595 0.00 I-1A-2 36,975,000.00 36,~~975~~532,~~000~~570.0097 0.00 ~~442~~366,~~429~~394.0397 0.00 I-1A-3 12,325,000.00 12,~~325~~177,~~000~~523.0066 0.00 ~~147~~122,~~476~~131.3466 0.00 I-2A-1 125,624,000.00 125,~~624~~029,~~000~~042.0078 0.00 ~~594~~1,~~957~~092,569.2266 0.00 I-2A-2 13,958,000.00 13,~~958~~891,~~000~~894.0069 0.00 66121,~~105~~394.3170 0.00 I-3A-1 514,590,000.00 ~~514~~509,~~590~~020,~~000~~003.0089 0.00 59,~~569~~311,~~996~~952.1113 0.00 I-3A-2 61,448,000.00 6160,~~448~~782,~~000~~878.0002 0.00 ~~665~~1,~~121~~111,954.9883 0.00 I-M-1 20,277,000.00 20,277,000.00 0.00 0.00 0.00 I-M-2 9,258,000.00 9,258,000.00 0.00 0.00 0.00 I-M-3 13,225,000.00 13,225,000.00 0.00 0.00 0.00 II-A 163,924,000.00 ~~163~~161,~~924~~971,~~000~~055.0056 0.00 14,~~952~~432,~~944~~701.4454 0.00 II-M-1 19,525,000.00 19,525,000.00 0.00 0.00 0.00 II-M-2 15,444,000.00 15,444,000.00 0.00 0.00 0.00 II-M-3 10,259,000.00 10,259,000.00 0.00 0.00 0.00 II-M-4 3,420,000.00 3,420,000.00 0.00 0.00 0.00 II-M-5 8,053,000.00 8,053,000.00 0.00 0.00 0.00 OC-1 54.88 54135,151.8835 0.00 0.00 0.00 OC-2 289.99 ~~289~~987,368.9934 0.00 0.00 0.00 Totals 1,102,255,344.87 1,~~102~~093,~~255~~053,~~344~~631.8721 0.00 1017,~~323~~291,~~888~~889.4844 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-1A-1 0.00 ~~884~~732,~~858~~789.0595 7372,~~065~~332,~~141~~352.9500 0.~~98803437~~97812511 ~~884~~732,~~858~~789.0595 I-1A-2 0.00 ~~442~~366,~~429~~394.0397 36,~~532~~166,~~570~~176.9700 0.~~98803437~~97812511 ~~442~~366,~~429~~394.0397 I-1A-3 0.00 ~~147~~122,~~476~~131.3466 12,~~177~~055,~~523~~392.6600 0.~~98803437~~97812511 ~~147~~122,~~476~~131.3466 I-2A-1 0.00 ~~594~~1,~~957~~092,569.2266 ~~125~~123,~~029~~936,~~042~~473.7812 0.~~99526398~~98656684 ~~594~~1,~~957~~092,569.2266 I-2A-2 0.00 66121,~~105~~394.3170 13,~~891~~770,~~894~~499.6999 0.~~99526398~~98656684 66121,~~105~~394.3170 I-3A-1 0.00 59,~~569~~311,~~996~~952.1113 ~~509~~499,~~020~~708,~~003~~051.8976 0.~~98917586~~97107999 59,~~569~~311,~~996~~952.1113 I-3A-2 0.00 ~~665~~1,~~121~~111,954.9883 6059,~~782~~670,~~878~~923.0219 0.~~98917586~~97107999 ~~665~~1,~~121~~111,954.9883 I-M-1 0.00 0.00 20,277,000.00 1.00000000 0.00 I-M-2 0.00 0.00 9,258,000.00 1.00000000 0.00 I-M-3 0.00 0.00 13,225,000.00 1.00000000 0.00 II-A 0.00 14,~~952~~432,~~944~~701.4454 ~~161~~157,~~971~~538,~~055~~354.5602 0.~~98808628~~96104508 14,~~952~~432,~~944~~701.4454 II-M-1 0.00 0.00 19,525,000.00 1.00000000 0.00 II-M-2 0.00 0.00 15,444,000.00 1.00000000 0.00 II-M-3 0.00 0.00 10,259,000.00 1.00000000 0.00 II-M-4 0.00 0.00 3,420,000.00 1.00000000 0.00 II-M-5 0.00 0.00 8,053,000.00 1.00000000 0.00 OC-1 0.00 0.00 ~~135~~535,~~151~~745.3595 29,~~462~~762.~~67037172~~13465743 0.00 OC-2 0.00 0.00 ~~987~~2,~~368~~105,138.3477 37,~~404~~259.~~83582192~~34952929 0.00 Totals $0.00 1017,~~323~~291,~~888~~889.4844 1,~~093~~077,~~053~~280,~~631~~106.2180 0.~~99165192~~97734169 1017,~~323~~291,~~888~~889.4844

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-1A-1 73,950,000.00 ~~1000~~988.~~00000000~~03437390 0.00000000 119.~~96562610~~90926234 0.00000000 I-1A-2 36,975,000.00 ~~1000~~988.~~00000000~~03437377 0.00000000 119.~~96562623~~90926220 0.00000000 I-1A-3 12,325,000.00 ~~1000~~988.~~00000000~~03437404 0.00000000 119.~~96562596~~90926247 0.00000000 I-2A-1 125,624,000.00 ~~1000~~995.~~00000000~~26398443 0.00000000 48.~~73601557~~69714115 0.00000000 I-2A-2 13,958,000.00 ~~1000~~995.~~00000000~~26398410 0.00000000 48.~~73601590~~69714142 0.00000000 I-3A-1 514,590,000.00 ~~1000~~989.~~00000000~~17585629 0.00000000 1018.~~82414371~~09586686 0.00000000 I-3A-2 61,448,000.00 ~~1000~~989.~~00000000~~17585633 0.00000000 1018.~~82414367~~09586691 0.00000000 I-M-1 20,277,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M-2 9,258,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M-3 13,225,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A 163,924,000.00 ~~1000~~988.~~00000000~~08628120 0.00000000 1127.~~91371880~~04119921 0.00000000 II-M-1 19,525,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-M-2 15,444,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-M-3 10,259,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-M-4 3,420,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-M-5 8,053,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 OC-1 54.88 ~~1000~~2462670.~~00000000~~37172012 0.00000000 0.00000000 0.00000000 OC-2 289.99 ~~1000~~3404835.~~00000000~~82192489 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 119.~~96562610~~90926234 ~~988~~978.~~03437390~~12511156 0.~~98803437~~97812511 119.~~96562610~~90926234 I-1A-2 0.00000000 119.~~96562623~~90926220 ~~988~~978.~~03437377~~12511156 0.~~98803437~~97812511 119.~~96562623~~90926220 I-1A-3 0.00000000 119.~~96562596~~90926247 ~~988~~978.~~03437404~~12511156 0.~~98803437~~97812511 119.~~96562596~~90926247 I-2A-1 0.00000000 48.~~73601557~~69714115 ~~995~~986.~~26398443~~56684328 0.~~99526398~~98656684 48.~~73601557~~69714115 I-2A-2 0.00000000 48.~~73601590~~69714142 ~~995~~986.~~26398410~~56684267 0.~~99526398~~98656684 48.~~73601590~~69714142 I-3A-1 0.00000000 1018.~~82414371~~09586686 ~~989~~971.~~17585629~~07998943 0.~~98917586~~97107999 1018.~~82414371~~09586686 I-3A-2 0.00000000 1018.~~82414367~~09586691 ~~989~~971.~~17585633~~07998942 0.~~98917586~~97107999 1018.~~82414367~~09586691 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 II-A 0.00000000 1127.~~91371880~~04119921 ~~988~~961.~~08628120~~04508199 0.~~98808628~~96104508 1127.~~91371880~~04119921 II-M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 OC-1 0.00000000 0.00000000 ~~2462670~~9762134.~~37172012~~65743440 ~~2462~~9762.~~67037172~~13465743 0.00000000 OC-2 0.00000000 0.00000000 ~~3404835~~7259349.~~82192489~~52929411 ~~3404~~7259.~~83582192~~34952929 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance I-1A-1 0405/2025/07 - 0506/24/07 3531 5.55000% 73,~~950~~065,~~000~~141.0095 ~~399~~349,~~021~~190.8849 0.00 I-1A-2 0405/2025/07 - 0506/24/07 3531 5.59000% 36,~~975~~532,~~000~~570.0097 ~~200~~175,~~948~~853.8559 0.00 I-1A-3 0405/2025/07 - 0506/24/07 3531 5.66000% 12,~~325~~177,~~000~~523.0066 6759,~~821~~351.7490 0.00 I-2A-1 0405/2025/07 - 0506/24/07 3531 5.59000% 125,~~624~~029,~~000~~042.0078 ~~682~~601,~~731~~841.5419 ~~15,867~~0.4900 I-2A-2 0405/2025/07 - 0506/24/07 3531 5.65000% 13,~~958~~891,~~000~~894.0069 7667,~~672~~587.0793 ~~2,577~~0.2400 I-3A-1 0405/01/07 - 0405/30/07 30 6.00000% ~~514~~509,~~590~~020,~~000~~003.0089 2,~~572~~545,~~950~~100.0002 0.00 I-3A-2 0405/01/07 - 0405/30/07 30 6.00000% 6160,~~448~~782,~~000~~878.0002 ~~307~~303,~~240~~914.0039 0.00 I-M-1 0405/2025/07 - 0506/24/07 3531 5.97000% 20,277,000.00 ~~117~~104,~~691~~240.0968 0.00 I-M-2 0405/2025/07 - 0506/24/07 3531 6.57000% 9,258,000.00 5952,~~135~~377.4814 42,~~962~~454.7125 I-M-3 0405/2025/07 - 0506/24/07 3531 7.07000% 13,225,000.00 9080,~~903~~514.5153 139,~~518~~199.0297 II-A 0405/2025/07 - 0506/24/07 3531 5.72000% ~~163~~161,~~924~~971,~~000~~055.0056 ~~911~~797,~~599~~797.5843 0.00 II-M-1 0405/2025/07 - 0506/24/07 3531 6.42000% 19,525,000.00 ~~121~~107,~~868~~940.5471 0.00 II-M-2 0405/2025/07 - 0506/24/07 3531 6.47000% 15,444,000.00 9786,~~147~~044.0553 0.00 II-M-3 0405/2025/07 - 0506/24/07 3531 7.82000% 10,259,000.00 7769,~~996~~082.9097 0.00 II-M-4 0405/2025/07 - 0506/24/07 3531 7.82000% 3,420,000.00 2623,~~001~~029.5090 0.00 II-M-5 N/A N/A 0.00000% 8,053,000.00 0.00 0.00 OC-1 N/A N/A 0.00000% 54135,151.8835 0.00 0.00 OC-2 N/A N/A 0.00000% ~~289~~987,368.9934 0.00 0.00 Totals 5,~~809~~423,~~729~~867.7340 3611,~~925~~654.4622

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 ~~399~~349,~~021~~190.8849 0.00 7372,~~065~~332,~~141~~352.9500 I-1A-2 0.00 0.00 ~~200~~175,~~948~~853.8559 0.00 36,~~532~~166,~~570~~176.9700 I-1A-3 0.00 0.00 6759,~~821~~351.7490 0.00 12,~~177~~055,~~523~~392.6600 I-2A-1 ~~15,867~~0.4900 0.00 ~~682~~601,~~731~~841.5419 0.00 ~~125~~123,~~029~~936,~~042~~473.7812 I-2A-2 ~~2,577~~0.2400 0.00 7667,~~672~~587.0793 0.00 13,~~891~~770,~~894~~499.6999 I-3A-1 0.00 0.00 2,~~572~~545,~~950~~100.0002 0.00 ~~509~~499,~~020~~708,~~003~~051.8976 I-3A-2 0.00 0.00 ~~307~~303,~~240~~914.0039 0.00 6059,~~782~~670,~~878~~923.0219 I-M-1 0.00 0.00 ~~117~~104,~~691~~240.0968 0.00 20,277,000.00 I-M-2 42,~~962~~454.7125 0.00 5952,~~135~~377.4814 0.00 9,258,000.00 I-M-3 139,~~518~~199.0297 0.00 9080,~~903~~514.5153 0.00 13,225,000.00 II-A 0.00 0.00 ~~911~~797,~~599~~797.5843 0.00 ~~161~~157,~~971~~538,~~055~~354.5602 II-M-1 0.00 0.00 ~~121~~107,~~868~~940.5471 0.00 19,525,000.00 II-M-2 0.00 0.00 9786,~~147~~044.0553 0.00 15,444,000.00 II-M-3 0.00 0.00 7769,~~996~~082.9097 0.00 10,259,000.00 II-M-4 0.00 0.00 2623,~~001~~029.5090 0.00 3,420,000.00 II-M-5 0.00 0.00 0.00 0.00 8,053,000.00 OC-1 0.00 0.00 0.00 0.00 ~~135~~535,~~151~~745.3595 OC-2 0.00 0.00 0.00 0.00 ~~987~~2,~~368~~105,138.3477 Totals 3611,~~925~~654.4622 0.00 5,~~809~~423,~~729~~867.7340 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance I-1A-1 73,950,000.00 5.55000% ~~1000~~988.~~00000000~~03437390 54.~~39583340~~72198093 0.00000000 I-1A-2 36,975,000.00 5.59000% ~~1000~~988.~~00000000~~03437377 54.~~43472211~~75601325 0.00000000 I-1A-3 12,325,000.00 5.66000% ~~1000~~988.~~00000000~~03437404 54.~~50277809~~81556998 0.00000000 I-2A-1 125,624,000.00 5.59000% ~~1000~~995.~~00000000~~26398443 54.~~43472219~~79081378 0.~~12630938~~00000000 I-2A-2 13,958,000.00 5.65000% ~~1000~~995.~~00000000~~26398410 54.~~49305560~~84223599 0.~~18464250~~00000000 I-3A-1 514,590,000.00 6.00000% ~~1000~~989.~~00000000~~17585629 54.~~00000000~~94587928 0.00000000 I-3A-2 61,448,000.00 6.00000% ~~1000~~989.~~00000000~~17585633 54.~~00000000~~94587928 0.00000000 I-M-1 20,277,000.00 5.97000% 1000.00000000 5.~~80416679~~14083346 0.00000000 I-M-2 9,258,000.00 6.57000% 1000.00000000 65.~~38750054~~65750054 0.~~53604558~~26509505 I-M-3 13,225,000.00 7.07000% 1000.00000000 6.~~87361134~~08805520 10.~~02215652~~69564991 II-A 163,924,000.00 5.72000% ~~1000~~988.~~00000000~~08628120 54.~~56111112~~86687386 0.00000000 II-M-1 19,525,000.00 6.42000% 1000.00000000 65.~~24166658~~52833342 0.00000000 II-M-2 15,444,000.00 6.47000% 1000.00000000 65.~~29027778~~57138889 0.00000000 II-M-3 10,259,000.00 7.82000% 1000.00000000 76.~~60277805~~73388927 0.00000000 II-M-4 3,420,000.00 7.82000% 1000.00000000 76.~~60277778~~73388889 0.00000000 II-M-5 8,053,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 OC-1 54.88 0.00000% ~~1000~~2462670.~~00000000~~37172012 0.00000000 0.00000000 OC-2 289.99 0.00000% ~~1000~~3404835.~~00000000~~82192489 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 54.~~39583340~~72198093 0.00000000 ~~988~~978.~~03437390~~12511156 I-1A-2 0.00000000 0.00000000 54.~~43472211~~75601325 0.00000000 ~~988~~978.~~03437377~~12511156 I-1A-3 0.00000000 0.00000000 54.~~50277809~~81556998 0.00000000 ~~988~~978.~~03437404~~12511156 I-2A-1 0.~~12630938~~00000000 0.00000000 54.~~43472219~~79081378 0.00000000 ~~995~~986.~~26398443~~56684328 I-2A-2 0.~~18464250~~00000000 0.00000000 54.~~49305560~~84223599 0.00000000 ~~995~~986.~~26398410~~56684267 I-3A-1 0.00000000 0.00000000 54.~~00000000~~94587928 0.00000000 ~~989~~971.~~17585629~~07998943 I-3A-2 0.00000000 0.00000000 54.~~00000000~~94587928 0.00000000 ~~989~~971.~~17585633~~07998942 I-M-1 0.00000000 0.00000000 5.~~80416679~~14083346 0.00000000 1000.00000000 I-M-2 0.~~53604558~~26509505 0.00000000 65.~~38750054~~65750054 0.00000000 1000.00000000 I-M-3 10.~~02215652~~69564991 0.00000000 6.~~87361134~~08805520 0.00000000 1000.00000000 II-A 0.00000000 0.00000000 54.~~56111112~~86687386 0.00000000 ~~988~~961.~~08628120~~04508199 II-M-1 0.00000000 0.00000000 65.~~24166658~~52833342 0.00000000 1000.00000000 II-M-2 0.00000000 0.00000000 65.~~29027778~~57138889 0.00000000 1000.00000000 II-M-3 0.00000000 0.00000000 76.~~60277805~~73388927 0.00000000 1000.00000000 II-M-4 0.00000000 0.00000000 76.~~60277778~~73388889 0.00000000 1000.00000000 II-M-5 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 OC-1 0.00000000 0.00000000 0.00000000 0.00000000 ~~2462670~~9762134.~~37172012~~65743440 OC-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~3404835~~7259349.~~82192489~~52929411 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1622,~~207~~869,~~808~~415.9030 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~261~~363,~~861~~026.5661 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 1754,~~359~~011.8969 Swap/Cap Payments ~~100~~141,~~754~~336.2931 Total Deposits 1623,~~587~~427,~~784~~789.6491 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0261,861.0056 Total Administration Fees ~~454~~450,~~166~~171.4351 Payment of Interest and Principal 1622,~~133~~715,~~618~~756.2184 Total Withdrawals (Pool Distribution Amount) 1623,~~587~~427,~~784~~789.6491 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~288~~286,~~968~~824.8311 Lender Paid Mortgage Insurance** 34,~~539~~239.6090 Primary Mortgage Insurance** ~~130~~129,~~658~~107.0050 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~454~~450,~~166~~171.4351 *Servicer Payees include: AMERICAN HOME MORTGAGE SERVICING, INC. NOTE: ** Payees include FHA, GE Capital, Radian Guaranty, United Guaranty

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Class 2A Cap Reserve Account - Bear Stearns 0.00 0.00 0.00 0.00 Class 2A Floor Reserve Account - Bear Stearns 0.00 0.00 0.00 0.00 Class 2A Swap Reserve Account - Bear Stearns 0.00 4162,~~794~~352.7507 4162,~~794~~352.7507 0.00 Class I-1A Cap Reserve Account - Bear Stearns 0.00 0.00 0.00 0.00 Class I-1A Swap Reserve Account - Bear Stearns 0.00 57,~~821~~698.4023 57,~~821~~698.4023 0.00 Class I-2A Cap Reserve Account - Bear Stearns 0.00 0.00 0.00 0.00 Class I-2A Swap Reserve Account - Bear Stearns 0.00 3954,~~850~~367.5279 3954,~~850~~367.5279 0.00 Class I-M Cap Reserve Account - Bear Stearns 0.00 0.00 0.00 0.00 Class I-M Swap Reserve Account - Bear Stearns 0.00 1316,~~287~~918.6022 1316,~~287~~918.6022 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Class 2A Cap Account - Bear Stearns 0.00 0.00 0.00 Class 2A Floor Account - Bear Stearns 0.00 0.00 0.00 Class 2A Swap Account - Bear Stearns 1894,~~079,359~~182.5194 1831,~~037,564~~830.7787 4162,~~794~~352.7407 Class I-1A Cap Account - Bear Stearns 0.00 0.00 0.00 Class I-1A Swap Account - Bear Stearns 9484,~~999~~078.6196 8976,~~178~~380.2073 57,~~821~~698.4123 Class I-2A Cap Account - Bear Stearns 0.00 0.00 0.00 Class I-2A Swap Account - Bear Stearns ~~726~~636,~~043~~813.7866 ~~686~~582,~~193~~445.2587 3954,~~850~~367.5379 Class I-M Cap Account - Bear Stearns 0.00 0.00 0.00 Class I-M Swap Account - Bear Stearns ~~193~~171,~~671~~490.3968 ~~180~~154,~~383~~572.7846 1316,~~287~~918.6122

Collateral Statement Group Group I-1 Group I-2 Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 8.~~473389~~486011 6.~~761233~~764090 Weighted Average Net Rate 8.~~098389~~111011 6.~~511233~~514089 Weighted Average Pass-Through Rate 7.~~902925~~802656 6.~~501199~~373770 Weighted Average Remaining Term 426 ~~356~~355 Principal And Interest Constant ~~444~~438,~~487~~989.5837 ~~837~~834,~~977~~732.3104 Beginning Loan Count ~~316~~313 ~~394~~392 Loans Paid in Full 5 3 2 Ending Loan Count ~~313~~308 ~~392~~389 Beginning Scheduled Balance ~~129~~128,~~532~~085,~~820~~236.4028 146,~~697~~048,~~168~~289.8847 Ending Scheduled Balance ~~128~~126,~~085~~901,~~236~~966.2865 ~~146~~144,~~048~~872,~~289~~143.4702 Actual Ending Collateral Balance ~~127~~126,~~636~~463,~~580~~237.5712 ~~146~~144,~~055~~881,~~977~~364.31 Scheduled Principal 0.00 11,~~432~~495.5762 Unscheduled Principal 1,~~917~~650,~~748~~057.1956 ~~637~~1,~~446~~164,650.8483 Negative Amortized Principal (~~470~~466,~~164~~787.0793) 0.00 Scheduled Interest ~~914~~905,~~651~~777.6530 ~~826~~823,~~544~~236.7442 Servicing Fees 40,~~479~~026.0164 30,~~561~~426.9173 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 2120,~~099~~801.2239 1,226.5857 Pool Insurance Fee 12,~~525~~111.6779 1615,~~027~~851.1628 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~853~~832,~~073~~837.4249 ~~794~~775,~~756~~731.2584 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 843,~~075~~582.8998 ~~9,284~~0.00 Prepayment Penalty Paid Count 14 10 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group I-3 Group II Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~490022~~486577 12.~~356651~~356298 Weighted Average Net Rate 6.~~240261~~236577 11.~~856651~~856298 Weighted Average Pass-Through Rate 6.~~216050~~009585 11.~~856651~~856298 Weighted Average Remaining Term 351 ~~179~~178 Principal And Interest Constant 3,~~576~~538,~~710~~688.7767 2,~~341~~333,~~767~~021.6150 Beginning Loan Count 2,~~209~~199 3,~~025~~010 Loans Paid in Full 1030 1544 Ending Loan Count 2,~~199~~169 32,~~010~~966 Beginning Scheduled Balance ~~605~~599,~~380~~260,~~888~~681.9356 ~~220~~219,~~625~~659,~~289~~423.9990 Ending Scheduled Balance ~~599~~589,~~260~~161,~~681~~504.5635 ~~219~~216,~~659~~344,~~423~~492.9079 Actual Ending Collateral Balance ~~599~~589,~~483~~380,~~986~~823.1862 ~~219~~216,~~718~~410,~~389~~646.8537 Scheduled Principal ~~302~~299,~~597~~396.8444 6971,~~942~~207.8817 Unscheduled Principal 59,~~817~~799,~~609~~780.5377 ~~895~~3,~~923~~243,723.2194 Negative Amortized Principal 0.00 0.00 Scheduled Interest 3,~~274~~239,~~112~~292.9323 2,~~271~~261,~~824~~814.7333 Servicing Fees ~~126~~124,~~000~~845.7198 91,~~927~~524.2076 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 12,~~213~~211.8095 0.00 Pool Insurance Fee ~~102~~101,~~105~~144.1743 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 3,~~135~~001,~~898~~089.4287 2,~~179~~170,~~897~~289.5357 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 08,339.0098 02,088.0073 Prepayment Penalty Paid Count 01 01 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Fixed & Mixed ARM Weighted Average Coupon Rate 7.~~933473~~937528 Weighted Average Net Rate 7.~~618879~~622641 Weighted Average Pass-Through Rate 7.~~581271~~443311 Weighted Average Remaining Term ~~326~~325 Principal And Interest Constant 7,~~200~~145,~~943~~431.2758 Beginning Loan Count 5,~~944~~914 Loans Paid in Full 3082 Ending Loan Count 5,~~914~~832 Beginning Scheduled Balance 1,~~102~~093,~~236~~053,~~168~~631.2021 Ending Scheduled Balance 1,~~093~~077,~~053~~280,~~631~~106.2181 Actual Ending Collateral Balance 1,~~092~~077,~~894~~136,~~933~~071.9142 Scheduled Principal ~~383~~382,~~973~~099.2923 Unscheduled Principal 915,~~268~~858,~~727~~213.7710 Negative Amortized Principal (~~470~~466,~~164~~787.0793) Scheduled Interest 7,~~287~~230,~~134~~120.0528 Servicing Fees ~~288~~286,~~968~~824.8311 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 34,~~539~~239.6091 Pool Insurance Fee ~~130~~129,~~658~~107.0050 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 6,~~963~~779,~~625~~948.6277 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 1754,~~359~~011.8969 Prepayment Penalty Paid Count 26 Special Servicing Fee 0.00

Additional Reporting - Deal Level Miscellaneous Reporting Group I Net Monthly Excess Cash Flow 0.00 Group II Net Monthly Excess Cash Flow 0.00 Group I Overcollateralization Increase ~~135~~400,~~151~~594.3560 Group II Overcollateralization Increase ~~987~~1,~~368~~117,770.3443 Group I Overcollateralization Reduction 0.00 Group II Overcollateralization Reduction 0.00 Group I Overcollateralization ~~135~~535,~~151~~745.3595 Group II Overcollateralization ~~987~~2,~~368~~105,138.3477 Group I Overcollateralization Target 4,408,150.27 Group II Overcollateralization Target 8,825,011.60 Relief Act Shortfalls 0.00 Trigger Event Reporting Group I Delinquency Enhancement Test Trigger Result Pass Threshold Value 2.~~154443~~182589% Calculated Value 0.~~042390~~360390% Group I Cumulative Loss Test Trigger Result Pass Threshold Value 0.150000% Calculated Value 0.000000% Group I Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Group II Delinquency Enhancement Test Trigger Result Pass Threshold Value 3.~~855040~~939396% Calculated Value 0.~~000000~~876310% Group II Cumulative Loss Test Trigger Result Pass Threshold Value 5.750000% Calculated Value 0.000000% Group II Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000%

Delinquency Status DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4262 0 0 0 4262 89,~~475~~877,~~564~~681.5663 0.00 0.00 0.00 89,~~475~~877,~~564~~681.5663 60 Days 027 0 117 0 144 04,142,562.0059 0.00 ~~371~~5,~~120~~129,086.0083 0.00 ~~371~~9,~~120~~271,649.0042 90 Days 0 0 01 0 01 0.00 0.00 0371,120.00 0.00 0371,120.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4289 0 118 0 43107 814,~~475~~020,~~564~~244.5622 0.00 ~~371~~5,~~120~~500,206.0083 0.00 819,~~846~~520,~~684~~451.5605 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~710179~~063100% 0.000000% 0.000000% 0.000000% 01.~~710179~~063100% 0.~~775515~~917032% 0.000000% 0.000000% 0.000000% 0.~~775515~~917032% 60 Days 0.~~000000~~462963% 0.000000% 0.~~016909~~291495% 0.000000% 0.~~016909~~754458% 0.~~000000~~384590% 0.000000% 0.~~033958~~476178% 0.000000% 0.~~033958~~860769% 90 Days 0.000000% 0.000000% 0.~~000000~~017147% 0.000000% 0.~~000000~~017147% 0.000000% 0.000000% 0.~~000000~~034454% 0.000000% 0.~~000000~~034454% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~710179~~526063% 0.000000% 0.~~016909~~308642% 0.000000% 01.~~727088~~834705% 01.~~775515~~301622% 0.000000% 0.~~033958~~510632% 0.000000% 01.~~809473~~812255%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~261~~363,~~861~~026.5661

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class I-M-1 243,108,344.87 22.05592158% ~~242~~239,~~277~~363,~~575~~238.2574 22.~~16520474~~21922017% 1.~~855078~~882240% 0.000000% Class I-M-2 233,850,344.87 21.21599269% ~~233~~230,~~019~~105,~~575~~238.2574 21.~~31821976~~35983365% 0.~~846985~~859387% 0.000000% Class I-M-3 220,625,344.87 20.01615908% ~~219~~216,~~794~~880,~~575~~238.2574 20.~~10830658~~13220493% 1.~~209913~~227629% 0.000000% Class II-A 56,701,344.87 5.14421015% 5759,~~823~~341,~~519~~884.6972 5.~~29008989~~50849165% 14.~~818217~~623713% 0.000000% Class II-M-1 37,176,344.87 3.37281119% 3839,~~298~~816,~~519~~884.6972 3.~~50380975~~69605681% 1.~~786280~~812435% 0.000000% Class II-M-2 21,732,344.87 1.97165957% 2224,~~854~~372,~~519~~884.6972 2.~~09088731~~26244637% 1.~~412922~~433610% 0.000000% Class II-M-3 11,473,344.87 1.04091530% 1214,~~595~~113,~~519~~884.6972 1.~~15232403~~31014066% 0.~~938563~~952306% 0.000000% Class II-M-4 8,053,344.87 0.73063696% 910,~~175~~693,~~519~~884.6972 0.~~83943911~~99267448% 0.~~312885~~317466% 0.000000% Class II-M-5 344.87 0.00003129% 12,~~122~~640,~~519~~884.6972 0.~~10269576~~24514374% 0.~~736743~~747531% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I-1 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0422,484.0065 0.00 0.00 0.00 0422,484.0065 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0422,484.0065 0.00 0.00 0.00 0422,484.0065 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~324675% 0.000000% 0.000000% 0.000000% 0.~~000000~~324675% 0.~~000000~~334077% 0.000000% 0.000000% 0.000000% 0.~~000000~~334077% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~324675% 0.000000% 0.000000% 0.000000% 0.~~000000~~324675% 0.~~000000~~334077% 0.000000% 0.000000% 0.000000% 0.~~000000~~334077% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I-2 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 63 0 0 0 63 21,~~796~~061,~~581~~000.4400 0.00 0.00 0.00 21,~~796~~061,~~581~~000.4400 60 Days 0 0 05 0 05 0.00 0.00 02,584,900.00 0.00 02,584,900.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 63 0 05 0 68 21,~~796~~061,~~581~~000.4400 0.00 02,584,900.00 0.00 23,~~796~~645,~~581~~900.4400 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~530612~~771208% 0.000000% 0.000000% 0.000000% 10.~~530612~~771208% 10.~~914733~~732323% 0.000000% 0.000000% 0.000000% 10.~~914733~~732323% 60 Days 0.000000% 0.000000% 01.~~000000~~285347% 0.000000% 01.~~000000~~285347% 0.000000% 0.000000% 01.~~000000~~784149% 0.000000% 01.~~000000~~784149% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~530612~~771208% 0.000000% 01.~~000000~~285347% 0.000000% 12.~~530612~~056555% 10.~~914733~~732323% 0.000000% 01.~~000000~~784149% 0.000000% 12.~~914733~~516473% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I-3 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 610 0 0 0 610 2,~~055~~574,~~867~~378.8116 0.00 0.00 0.00 2,~~055~~574,~~867~~378.8116 60 Days 02 0 16 0 18 0795,826.0057 0.00 ~~371~~2,~~120~~096,201.0024 0.00 ~~371~~2,~~120~~892,027.0081 90 Days 0 0 01 0 01 0.00 0.00 0371,120.00 0.00 0371,120.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 612 0 17 0 719 23,~~055~~370,~~867~~204.8173 0.00 ~~371~~2,~~120~~467,321.0024 0.00 25,~~426~~837,~~987~~525.8197 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~272851~~461042% 0.000000% 0.000000% 0.000000% 0.~~272851~~461042% 0.~~342940~~436794% 0.000000% 0.000000% 0.000000% 0.~~342940~~436794% 60 Days 0.~~000000~~092208% 0.000000% 0.~~045475~~276625% 0.000000% 0.~~045475~~368834% 0.~~000000~~135028% 0.000000% 0.~~061907~~355662% 0.000000% 0.~~061907~~490689% 90 Days 0.000000% 0.000000% 0.~~000000~~046104% 0.000000% 0.~~000000~~046104% 0.000000% 0.000000% 0.~~000000~~062968% 0.000000% 0.~~000000~~062968% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~272851~~553250% 0.000000% 0.~~045475~~322729% 0.000000% 0.~~318327~~875980% 0.~~342940~~571821% 0.000000% 0.~~061907~~418629% 0.000000% 0.~~404846~~990451% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3048 0 0 0 3048 35,~~623~~819,~~115~~818.3182 0.00 0.00 0.00 35,~~623~~819,~~115~~818.3182 60 Days 025 0 06 0 031 03,346,736.0002 0.00 0447,985.0059 0.00 03,794,721.0061 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3073 0 06 0 3079 39,~~623~~166,~~115~~554.3184 0.00 0447,985.0059 0.00 39,~~623~~614,~~115~~540.3143 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~996678~~618341% 0.000000% 0.000000% 0.000000% 01.~~996678~~618341% 12.~~648981~~689248% 0.000000% 0.000000% 0.000000% 12.~~648981~~689248% 60 Days 0.~~000000~~842886% 0.000000% 0.~~000000~~202293% 0.000000% 01.~~000000~~045179% 01.~~000000~~546475% 0.000000% 0.~~000000~~207007% 0.000000% 01.~~000000~~753482% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 02.~~996678~~461227% 0.000000% 0.~~000000~~202293% 0.000000% 02.~~996678~~663520% 14.~~648981~~235723% 0.000000% 0.~~000000~~207007% 0.000000% 14.~~648981~~442730%

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 017 ~~Jun~~Jul-06 0.000% Original Principal Balance 05,132,380.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 05,129,086.0083 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 118 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~371~~5,~~120~~503,500.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~371~~5,~~120~~500,206.0083 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~034% ~~May~~Jun-07 0.~~034~~511% *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-1 - No Foreclosure Information to report this period. Group I-2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 5 Jul-06 No0.000% Original Principal Balance 2,584,900.00 Aug-06 0.000% Current Actual Balance 2,584,900.00 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 5 Dec-06 0.000% Original Principal Balance 2,584,900.00 Jan-07 0.000% Current Actual Balance 2,584,900.00 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 1.784% *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 I-3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 06 ~~Jun~~Jul-06 0.000% Original Principal Balance 02,099,200.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 02,096,201.0024 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 17 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~371~~2,~~120~~470,320.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~371~~2,~~120~~467,321.0024 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~062% ~~May~~Jun-07 0.~~062~~419% *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 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 6 Jul-06 No0.000% Original Principal Balance 448,280.00 Aug-06 0.000% Current Actual Balance 447,985.59 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 6 Dec-06 0.000% Original Principal Balance 448,280.00 Jan-07 0.000% Current Actual Balance 447,985.59 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.207% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Group I-2 0001523562 Jun-2007 01-Feb-2007 AZ 72.00 630,000.00 Group I-2 0001550882 Jun-2007 01-Feb-2007 WV 75.00 217,500.00 Group I-2 0001559986 Jun-2007 01-Feb-2007 FL 80.00 656,000.00 Group I-2 0001589074 Jun-2007 01-Feb-2007 FL 74.99 217,400.00 Group I-2 0001600681 Jun-2007 01-Feb-2007 CA 80.00 864,000.00 Group I-3 0001382718 Jun-2007 01-Nov-2006 NY 70.00 840,000.00 Group I-3 0001539725 Jun-2007 01-Feb-2007 IL 80.00 300,000.00 Group I-3 0001541237 ~~May~~Jun-2007 01-Feb-2007 CA 80.00 371,120.00 Group I-3 0001543758 Jun-2007 01-Feb-2007 NC 80.00 65,600.00 Group I-3 0001543949 Jun-2007 01-Feb-2007 NC 80.00 69,600.00 Group I-3 0001547921 Jun-2007 01-Feb-2007 NY 80.00 424,000.00 Group I-3 0001554881 Jun-2007 01-Feb-2007 IL 80.00 400,000.00 Group II 0001340796 Jun-2007 01-Sep-2006 IL 30.00 118,500.00 Group II 0001467089 Jun-2007 01-Jan-2007 MA 20.00 42,000.00 Group II 0001477441 Jun-2007 01-Dec-2006 MA 20.00 63,380.00 Group II 0001527692 Jun-2007 01-Jan-2007 FL 10.00 57,500.00 Group II 0001528545 Jun-2007 01-Feb-2007 FL 20.00 29,400.00 Group II 0001574641 Jun-2007 01-Feb-2007 FL 25.00 137,500.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group I-2 0001523562 630,000.00 01-Feb-2007 2 7.375% 7,481.26 Group I-2 0001550882 217,500.00 01-Feb-2007 2 6.625% 2,238.04 Group I-2 0001559986 656,000.00 01-Feb-2007 2 8.000% 8,252.47 Group I-2 0001589074 217,400.00 01-Feb-2007 2 8.375% 2,943.96 Group I-2 0001600681 864,000.00 01-Feb-2007 2 6.875% 9,252.00 Group I-3 0001382718 837,664.82 01-Feb-2007 2 7.875% 10,626.37 Group I-3 0001539725 299,803.76 01-Feb-2007 2 8.125% 3,828.67 Group I-3 0001541237 371,120.00 01-Jan-2007 3 8.625% 5,046.01 Group I-3 0001543758 65,559.22 01-Feb-2007 2 8.375% 886.38 Group I-3 0001543949 69,556.74 01-Feb-2007 2 8.375% 940.44 Group I-3 0001547921 423,616.70 01-Feb-2007 2 6.500% 4,261.77 Group I-3 0001554881 400,000.00 01-Feb-2007 2 8.375% 5,283.23 Group II 0001340796 118,302.60 01-Feb-2007 2 12.250% 2,315.08 Group II 0001467089 41,977.14 01-Feb-2007 2 12.250% 821.48 Group II 0001477441 63,341.85 01-Feb-2007 2 13.625% 1,384.89 Group II 0001527692 57,484.68 01-Feb-2007 2 15.375% 1,~~585~~424.4965 Group II 0001528545 29,395.50 01-Feb-2007 2 14.750% 697.88 Group II 0001574641 137,483.82 01-Feb-2007 2 15.875% 3,521.97

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-1 35 1,~~852~~616,~~900~~700.00 1,~~874~~643,~~211~~179.6983 0 0.00 0.00 Group I-2 23 ~~629~~1,~~600~~145,500.00 ~~629~~1,~~600~~145,499.0076 0 0.00 0.00 Group I-3 1030 59,~~579~~660,~~581~~798.00 59,~~561~~616,~~269~~056.9190 0 0.00 0.00 Group II 1544 ~~830~~3,~~437~~208,407.00 ~~830~~3,~~137~~166,185.5683 0 0.00 0.00 Total 3082 815,~~892~~631,~~518~~405.00 815,~~895~~570,~~219~~922.1632 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-1 0 0.00 0.00 0 0.00 0.00 ~~36,207~~117.0529 Group I-2 0 0.00 0.00 0 0.00 0.00 719,~~846~~151.8407 Group I-3 0 0.00 0.00 0 0.00 0.00 ~~261~~192,~~964~~645.1942 Group II 0 0.00 0.00 0 0.00 0.00 6678,~~032~~956.2003 Total 0 0.00 0.00 0 0.00 0.00 ~~372~~290,~~050~~869.2881

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I-1 ~~0001523451~~0001278125 AZNC 8077.69 01-Aug-2006 202,000.00 208,292.39 Group I-1 0001316259 MA 66.32 01-Aug-2006 126,000.00 130,694.60 Group I-1 0001504619 HI 73.53 01-Feb-2007 ~~612~~500,000.00 ~~623~~508,~~171~~993.7870 Group I-1 ~~0001560055~~0001533671 GAMI 100.00 01-Feb-2007 ~~400~~138,900.00 ~~406~~138,~~793~~555.3953 Group I-1 ~~0001569721~~0001558673 CA 8076.00 01-Feb-2007 ~~840~~649,800.00 663,404.05 Group I-2 0001490914 MA 75.00 01-Feb-2007 900,000.00 ~~851~~900,~~575~~000.9700 Group I-2 ~~0001543353~~0001538913 WAMD 8070.00 01-Feb-2007 ~~337~~133,~~600~~000.00 ~~337~~132,999.76 Group I-2 0001600674 CA 75.00 01-Feb-2007 112,500.00 112,500.00 Group I-3 0001425361 NC 80.00 01-Nov-2006 54,000.00 54,000.00 Group I-3 0001431259 IL 80.00 01-Nov-2006 308,000.00 308,000.00 Group I-3 0001433850 IL 79.05 01-Nov-2006 333,600.00 328,845.86 Group I-23 ~~0001562348~~0001510725 WAIL 80.00 01-Jan-2007 343,200.00 341,685.72 Group I-3 0001518325 NH 32.08 01-Feb-2007 ~~292~~417,000.00 ~~292~~417,000.00 Group I-3 ~~0001458370~~0001521209 CAMO 7875.1300 01-Feb-2007 ~~500~~1,200,750.00 1,180,330.40 Group I-3 0001523190 NY 70.00 01-Feb-2007 490,000.00 ~~498~~488,~~743~~064.8118 Group I-3 ~~0001524962~~0001530720 CA 7754.5007 01-Feb-2007 365,000.00 363,594.17 Group I-3 0001533256 MI 80.00 01-Feb-2007 72,000.00 72,000.00 Group I-3 0001535450 WY 80.00 01-Feb-2007 184,000.00 183,191.35 Group I-3 0001536110 DC 90.00 01-Jan-2007 ~~310~~297,000.00 ~~308~~295,~~919~~901.19 Group I-3 ~~0001536854~~0001537610 IL 2289.7985 01-Feb-2007 ~~364~~233,600.00 232,760.89 Group I-3 0001539296 AR 73.72 01-Feb-2007 34,650.00 ~~362~~34,~~171~~546.2325 Group I-3 ~~0001544005~~0001539318 CA 63.3364 01-Feb-2007 ~~950~~700,000.00 ~~947~~697,~~153~~497.2960 Group I-3 ~~0001544099~~0001540083 CA 63.96 01-Feb-2007 638,929.00 636,467.93 Group I-3 0001540765 CA 64.15 01-Feb-2007 417,000.00 410,171.92 Group I-3 0001542450 IL 75.47 01-Feb-2007 160,000.00 159,383.73 Group I-3 0001542605 AZ 80.00 01-Feb-2007 ~~824~~168,000.00 ~~813~~168,~~621~~000.8200 Group I-3 ~~0001545766~~0001542642 NJ 57.08 01-Feb-2007 220,900.00 219,815.48 Group I-3 0001543753 IL 80.00 01-Feb-2007 472,000.00 472,000.00 Group I-3 0001544297 CO 80.00 01-Feb-2007 159,920.00 159,920.00 Group I-3 0001544764 CA 5048.5104 01-Feb-2007 ~~500~~257,000.00 ~~498~~255,~~574~~322.7169 Group I-3 ~~0001547725~~0001546409 MS 44.85 01-Feb-2007 58,300.00 57,318.93 Group I-3 0001548698 IL 5577.9707 01-Feb-2007 ~~417~~158,000.00 ~~415~~157,~~719~~391.0242 Group I-3 ~~0001551747~~0001549974 ILWA 8970.5700 01-Feb-2007 ~~313~~248,500.00 ~~312~~247,~~536~~509.9611 Group I-3 ~~0001552779~~0001550003 MA 7880.9400 01-Feb-2007 ~~596~~240,000.00 ~~593~~240,~~774~~000.3100 Group I-3 ~~0001566177~~0001551084 AZ 8069.99 01-Feb-2007 187,200.00 187,200.00 Group I-3 0001551186 CA 75.17 01-Feb-2007 ~~804~~451,~~431~~000.00 ~~804~~449,~~431~~305.39 Group I-3 0001551454 IL 77.16 01-Feb-2007 374,250.00 372,912.14 Group I-3 0001552997 GA 69.50 01-Feb-2007 416,999.00 416,999.00 Group II ~~0001509399~~0001382343 INAZ 2613.96 01-Oct-2006 71,369.00 71,097.51 Group II 0001409312 AZ 13.08 01-~~Jan~~Oct-2006 170,000.00 169,093.63 Group II 0001488085 MT 37.31 01-Dec-2006 135,800.00 135,635.42 Group II 0001540071 OH 15.52 01-Apr-2007 2610,000.00 259,~~972~~993.0944 Group II ~~0001571770~~0001562172 VAAZ 30.00 01-Feb-2007 109,800.00 109,711.36 Group II 0001580907 OH 30.00 01-Mar-2007 50,100.00 50,053.45 Group II 0001588826 TX 20.00 01-Mar-2007 6727,500.00 27,473.70 Group II 0001590493 OH 15.00 01-Mar-2007 24,000.00 6623,~~974~~982.5922 Group II ~~0001596640~~0001590978 NCMI 20.00 01-Mar-2007 140,000.00 139,786.34 Group II 0001593292 FL 20.00 01-Mar-2007 47,000.00 46,975.39 Group II 0001600808 FL 10.00 01-Apr-2007 2532,~~400~~700.00 32,679.75 Group II 0001601235 CO 25.00 01-Apr-2007 29,~~390~~250.00 29,228.54 Group II 0001605670 MA 10.00 01-Apr-2007 42,500.00 42,443.12 Group II ~~0001610201~~0001607038 NVWA 25.00 01-Apr-2007 29,250.00 29,232.40 Group II 0001607150 CA 20.00 01-Apr-2007 ~~112~~142,~~550~~000.00 ~~112~~141,~~471~~854.83 Group II 0001609363 WA 17.44 01-Apr-2007 75,000.00 74,956.58 Group II 0001609993 NV 40.54 01-Apr-2007 150,000.00 149,394.24 Group II ~~0001610479~~0001611684 GAFL 2714.4899 01-Mar-2007 ~~158~~38,~~000~~700.00 ~~157~~38,~~819~~667.9586 Group II ~~0001616281~~0001614716 MO 20.00 01-Apr-2007 25,170.00 25,161.52 Group II 0001617133 FL 15.00 01-Apr-2007 44,250.00 44,219.32 Group II 0001619135 ME 20.00 01-Apr-2007 54,200.00 53,994.30 Group II 0001619262 OH 20.00 01-May-2007 19,400.00 19,387.56 Group II 0001619502 NC 25.00 01-Apr-2007 106,750.00 106,657.46 Group II 0001620875 FL 15.00 01-Apr-2007 2181,~~787~~138.00 2181,~~777~~084.2683 Group II ~~0001616535~~0001623512 MNFL 20.00 01-Apr-2007 6877,000.00 6776,~~975~~925.1048 Group II ~~0001629970~~0001626275 COMA 1112.2731 01-~~May~~Apr-2007 1040,000.00 939,~~997~~964.5135 Group II ~~0001629983~~0001627451 CO 118.13 01-Apr-2007 17,000.00 16,987.53 Group II 0001627766 IN 25.00 01-~~May~~Apr-2007 1047,500.00 47,477.28 Group II 0001630276 MI 20.00 01-Apr-2007 49,000.00 948,~~997~~937.5186 Group II ~~0001629999~~0001631765 COFL 1115.6800 01-~~May~~Apr-2007 1057,000.00 956,~~997~~931.5145 Group II ~~0001632314~~0001631850 VANY 4220.1100 01-Apr-2007 80190,000.00 189,882.34 Group II 0001631856 AZ 30.00 01-Apr-2007 79,~~932~~500.6200 79,443.33 Group II ~~0001638495~~0001632254 GAAZ 1925.7700 01-Apr-2007 17107,~~300~~500.00 17107,438.88 Group II 0001632421 CO 20.00 01-Apr-2007 24,000.00 23,982.87 Group II 0001635475 CA 22.78 01-Nov-2006 295,000.2500 294,107.34 Group II ~~0001649165~~0001635785 SCAZ 715.0600 01-Apr-2007 ~~120~~39,000.00 ~~119~~38,~~911~~975.6685 Group II ~~0001655696~~0001639178 NC 820.2400 01-May-2007 1425,000.00 1324,~~989~~982.6156 Group II ~~0001658098~~0001639265 NVGA 25.00 01-Apr-2007 34,130.00 34,108.25 Group II 0001641808 CA 25.00 01-May-2007 211,250.00 211,110.57 Group II 0001642306 NJ 25.00 01-Apr-2007 63,750.00 63,715.76 Group II 0001643561 VA 20.00 01-May-2007 9080,400.00 9080,~~388~~332.3927 Group II 0001645834 CO 18.67 01-May-2007 28,000.00 27,985.99 Group II 0001658119 AZ 25.00 01-May-2007 38,750.00 0.00 Group II 0001661493 IL 15.00 01-Apr-2007 48,750.00 48,713.18

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I-1 ~~0001523451~~0001278125 Loan Paid in Full 0 8.~~514~~477% 360 10 Group I-1 0001316259 Loan Paid in Full (1) 6.982% 480 310 Group I-1 ~~0001560055~~0001504619 Loan Paid in Full 0 98.~~009~~477% 360 34 Group I-1 ~~0001569721~~0001533671 Loan Paid in Full 0 9.227% 480 4 Group I-1 0001558673 Loan Paid in Full (1) 8.~~014~~627% 480 4 Group I-2 0001490914 Loan Paid in Full 0 7.500% 360 34 Group I-2 ~~0001543353~~0001538913 Loan Paid in Full (1) 7.375% 360 4 Group I-2 0001600674 Loan Paid in Full 0 67.250% 360 4 Group I-3 0001425361 Loan Paid in Full 0 7.750% 360 7 Group I-3 0001431259 Loan Paid in Full 0 7.875% 360 7 Group I-3 0001433850 Loan Paid in Full (1) 7.125% 360 7 Group I-23 ~~0001562348~~0001510725 Loan Paid in Full 0 67.625% 360 5 Group I-3 0001518325 Loan Paid in Full 0 7.750% 360 4 Group I-3 ~~0001458370~~0001521209 Loan Paid in Full (1) 6.250% 180 4 Group I-3 0001523190 Loan Paid in Full (1) 7.250% 360 4 Group I-3 0001530720 Loan Paid in Full 0 87.375% 360 4 Group I-3 0001533256 Loan Paid in Full 0 7.000% 360 4 Group I-3 ~~0001524962~~0001535450 Loan Paid in Full 0 7.~~875~~250% 360 4 Group I-3 ~~0001536854~~0001536110 Loan Paid in Full (1) 8.500% 360 5 Group I-3 0001537610 Loan Paid in Full 0 7.~~875~~750% 360 4 Group I-3 0001539296 Loan Paid in Full 0 8.625% 360 4 Group I-3 ~~0001544005~~0001539318 Loan Paid in Full 0 7.~~500~~750% 360 4 Group I-3 0001540083 Loan Paid in Full 0 7.375% 360 4 Group I-3 ~~0001544099~~0001540765 Loan Paid in Full 0 7.~~125~~375% ~~180~~360 4 Group I-3 0001542450 Loan Paid in Full (1) 7.375% 360 4 Group I-3 ~~0001545766~~0001542605 Loan Paid in Full 0 7.500% 360 4 Group I-3 0001542642 Loan Paid in Full 0 6.125% 360 4 Group I-3 0001543753 Loan Paid in Full 0 7.750% 360 4 Group I-3 0001544297 Loan Paid in Full 0 7.875% 360 4 Group I-3 ~~0001547725~~0001544764 Loan Paid in Full 0 7.375% 360 4 Group I-3 0001546409 Loan Paid in Full 0 6.375% 180 4 Group I-3 ~~0001551747~~0001548698 Loan Paid in Full 0 7.375% 360 4 Group I-3 0001549974 Loan Paid in Full 0 7.250% 360 4 Group I-3 ~~0001552779~~0001550003 Loan Paid in Full 0 67.~~375~~875% 360 4 Group I-3 0001551084 Loan Paid in Full 0 7.000% 360 4 Group I-3 ~~0001566177~~0001551186 Loan Paid in Full (1) 7.500% 360 4 Group I-3 0001551454 Loan Paid in Full 0 87.~~125~~750% 360 4 Group I-3 0001552997 Loan Paid in Full 0 6.500% 360 4 Group II ~~0001509399~~0001382343 Loan Paid in Full 0 1310.375% 180 48 Group II ~~0001571770~~0001409312 Loan Paid in Full 0 158.~~625~~750% 180 8 Group II 0001488085 Loan Paid in Full 0 14.375% 180 6 Group II 0001540071 Loan Paid in Full (1) 13.250% 180 2 Group II ~~0001596640~~0001562172 Loan Paid in Full 0 14.625% 180 4 Group II 0001580907 Loan Paid in Full 0 13.000% 180 3 Group II 0001588826 Loan Paid in Full 0 12.875% 180 3 Group II 0001590493 Loan Paid in Full 0 14.000% 180 3 Group II 0001590978 Loan Paid in Full 0 10.750% 180 3 Group II 0001593292 Loan Paid in Full 0 15.500% 180 3 Group II 0001600808 Loan Paid in Full 0 13.500% 180 2 Group II 0001601235 Loan Paid in Full 0 12.750% 180 2 Group II 0001605670 Loan Paid in Full (1) 10.000% 180 2 Group II ~~0001610201~~0001607038 Loan Paid in Full (1) 13.625% 180 2 Group II 0001607150 Loan Paid in Full 0 11.~~125~~250% 180 12 Group II ~~0001610479~~0001609363 Loan Paid in Full 0 13.875% 180 2 Group II 0001609993 Loan Paid in Full (1) 10.~~750~~000% 180 2 Group II ~~0001616281~~0001611684 Loan Paid in Full 0 13.500% 180 3 Group II 0001614716 Loan Paid in Full 0 16.125% 180 12 Group II ~~0001616535~~0001617133 Loan Paid in Full 0 1413.000% 180 12 Group II ~~0001629970~~0001619135 Loan Paid in Full 0 10.375% 240 2 Group II 0001619262 Loan Paid in Full (1) 11.500% 180 1 Group II 0001619502 Loan Paid in Full (1) 12.~~625~~000% 180 2 Group II 0001620875 Loan Paid in Full 0 13.250% 180 2 Group II ~~0001629983~~0001623512 Loan Paid in Full (1) 11.500% 180 2 Group II 0001626275 Loan Paid in Full 0 11.875% 180 2 Group II 0001627451 Loan Paid in Full (1) 12.~~625~~750% 180 02 Group II ~~0001629999~~0001627766 Loan Paid in Full 0 1214.625% 180 02 Group II ~~0001632314~~0001630276 Loan Paid in Full 0 10.250% 180 12 Group II ~~0001638495~~0001631765 Loan Paid in Full 0 1510.~~250~~500% 180 2 Group II 0001631850 Loan Paid in Full 0 13.500% 180 2 Group II 0001631856 Loan Paid in Full (1) 12.875% 180 2 Group II ~~0001649165~~0001632254 Loan Paid in Full 0 1013.875% 180 12 Group II ~~0001655696~~0001632421 Loan Paid in Full 0 12.875% 180 2 Group II 0001635475 Loan Paid in Full 0 10.875% 180 7 Group II 0001635785 Loan Paid in Full 0 13.500% 180 2 Group II 0001639178 Loan Paid in Full 0 11.125% 180 1 Group II ~~0001658098~~0001639265 Loan Paid in Full 0 1513.~~500~~375% 180 2 Group II 0001641808 Loan Paid in Full 0 11.375% 180 1 Group II 0001642306 Loan Paid in Full 0 14.125% 180 2 Group II 0001643561 Loan Paid in Full 0 10.250% 180 1 Group II 0001645834 Loan Paid in Full (1) 12.625% 180 1 Group II 0001658119 Loan Paid in Full (1) 11.875% 180 180 Group II 0001661493 Loan Paid in Full 0 12.625% 180 2

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group I-1 14 ~~405~~1,~~283~~512,924.1550 843,~~075~~582.8998 0.00 Group I-2 10 ~~337,600~~0.00 ~~9,284~~0.00 0.00 Group I-3 01 0416,999.00 08,339.0098 0.00 Group II 01 038,676.0003 02,088.0073 0.00 Total 26 ~~742~~1,~~883~~968,599.1553 1754,~~359~~011.8969 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-1 ~~0001560055~~0001278125 0506/01/2007 ~~405~~207,~~283~~562.1570 82,075.8963 0.00 Group I-21 ~~0001543353~~0001504619 0506/01/2007 ~~337~~507,~~600~~077.88 17,256.95 0.00 9Group I-1 0001533671 06/01/2007 137,~~284~~983.82 1,374.18 0.00 Group I-1 0001558673 06/01/2007 660,300.10 22,876.22 0.00 Group I-3 0001552997 06/01/2007 416,999.00 8,339.98 0.00 Group II 0001611684 06/01/2007 38,676.03 2,088.73 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 01.~~841~~451% Current Month 916.~~636~~084% Current Month 1,~~536~~943.~~039~~980% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 9.636% N/A May-2007 1,536.039% N/A Jun-2007 16.084% N/A Jun-2007 1,943.980% 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-1 SMM CPR PSA Current Month 1.~~475~~284% Current Month 1614.~~334~~361% Current Month 1,~~888~~348.~~882~~433% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 16.334% N/A May-2007 1,888.882% N/A Jun-2007 14.361% N/A Jun-2007 1,348.433% 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-2 SMM CPR PSA Current Month 0.~~435~~798% Current Month 59.~~092~~161% Current Month ~~705~~992.~~129~~456% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 5.092% N/A May-2007 705.129% N/A Jun-2007 9.161% N/A Jun-2007 992.456% 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-3 SMM CPR PSA Current Month 01.~~961~~636% Current Month 1017.~~947~~960% Current Month 12,~~664~~094.~~743~~617% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 10.947% N/A May-2007 1,664.743% N/A Jun-2007 17.960% N/A Jun-2007 2,094.617% 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 SMM CPR PSA Current Month 01.~~406~~477% Current Month 416.~~767~~355% Current Month 13,~~387~~016.~~907~~337% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 4.767% N/A May-2007 1,387.907% N/A Jun-2007 16.355% N/A Jun-2007 3,016.337% 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-1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.000 2 845,547.00 0.~~077~~078 0 0.00 0.000 4.000 4.499 4445 16,~~350~~598,~~527~~833.2551 1.~~496~~541 0 0.00 0.000 4.500 4.999 160 52,~~689~~680,~~988~~154.3563 4.~~820~~890 0 0.00 0.000 5.000 5.499 84 26,~~023~~017,~~984~~578.6388 2.~~381~~415 0 0.00 0.000 5.500 5.999 146 48,~~230~~103,~~526~~745.2732 4.~~412~~465 0 0.00 0.000 6.000 6.499 ~~616~~612 ~~205~~203,~~609~~712,~~704~~706.4842 18.~~811~~910 1 874,374.19 0.~~683~~689 6.500 6.999 ~~666~~663 ~~177~~175,~~076~~799,~~567~~743.5042 16.~~200~~319 43 1,~~802~~673,~~363~~244.5888 1.~~407~~319 7.000 7.499 ~~405~~391 9389,~~306~~543,~~498~~451.8560 8.~~536~~312 9 5,~~231~~238,~~017~~332.7007 4.~~084~~128 7.500 7.999 ~~415~~402 ~~116~~111,~~092~~729,~~670~~678.5245 10.~~621~~371 4645 28,~~467~~308,~~105~~689.8952 22.~~225~~308 8.000 8.499 ~~280~~279 6665,~~209~~782,~~651~~203.0319 6.~~057~~106 8079 2423,~~170~~783,~~654~~842.1847 18.~~871~~742 8.500 8.999 ~~179~~173 5251,~~630~~029,~~142~~121.2710 4.~~815~~737 9592 4039,~~228~~133,~~810~~216.0371 3130.~~408~~837 9.000 9.499 7980 1718,~~817~~327,~~140~~567.6724 1.~~630~~701 3940 1314,~~840~~352,~~203~~741.3451 1011.~~805~~310 9.500 9.999 ~~121~~118 1816,~~706~~866,~~647~~540.1762 1.~~711~~566 3633 1210,~~335~~499,~~881~~483.2349 98.~~631~~274 10.000 10.499 ~~210~~207 1415,~~276~~724,~~788~~671.7741 1.~~306~~460 36 13,~~134~~038,~~826~~041.1481 02.~~886~~394 10.500 10.999 ~~192~~189 18,~~626~~122,~~545~~481.8433 1.~~704~~682 0 0.00 0.000 11.000 11.499 ~~171~~168 19,~~595~~209,~~435~~898.6823 1.~~793~~783 0 0.00 0.000 11.500 11.999 ~~175~~171 19,~~706~~547,~~771~~805.1678 1.~~803~~815 0 0.00 0.000 12.000 12.499 ~~239~~238 18,~~354~~228,~~274~~092.7490 1.~~679~~692 0 0.00 0.000 12.500 12.999 ~~370~~363 25,~~694~~431,~~609~~039.3363 2.~~351~~361 0 0.00 0.000 13.000 13.499 ~~298~~293 1716,~~117~~892,~~525~~830.5203 1.~~566~~568 0 0.00 0.000 13.500 13.999 ~~358~~351 22,~~631~~090,~~595~~998.0938 2.~~070~~051 0 0.00 0.000 14.000 14.499 ~~259~~256 1615,~~064~~836,~~301~~387.8971 1.470 0 0.00 0.000 14.500 14.999 ~~180~~178 10,~~867~~705,~~561~~863.5973 0.994 0 0.00 0.000 15.000 15.499 76 4,~~506~~504,~~042~~969.9675 0.~~412~~418 0 0.00 0.000 15.500 15.999 ~~116~~115 7,~~824~~776,~~554~~402.9503 0.~~716~~722 0 0.00 0.000 16.000 16.499 5756 4,~~947~~921,~~780~~857.4411 0.~~453~~457 0 0.00 0.000 16.500 16.999 15 1,157,~~663~~359.9483 0.~~106~~107 0 0.00 0.000 17.000 17.499 0 0.00 0.000 0 0.00 0.000 17.500 17.999 0 0.00 0.000 0 0.00 0.000 18.000 18.499 0 0.00 0.000 0 0.00 0.000 18.500 18.999 1 92,~~583~~577.3258 0.~~008~~009 0 0.00 0.000 >= 19.000 0 0.00 0.000 0 0.00 0.000 Total 5,~~914~~832 1,~~093~~077,~~053~~280,~~631~~106.2181 100.000 ~~313~~308 ~~128~~126,~~085~~901,~~236~~966.2865 100.000

Interest Rate Stratification (continued) Group I-2 Group I-3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.000 0 0.00 0.000 2 845,547.00 0.~~141~~144 4.000 4.499 0 0.00 0.000 4445 16,~~350~~598,~~527~~833.2551 2.~~728~~817 4.500 4.999 0 0.00 0.000 160 52,~~689~~680,~~988~~154.3563 8.~~792~~942 5.000 5.499 11 3,~~280~~279,~~374~~044.5280 2.~~246~~263 72 22,~~602~~597,~~268~~359.6758 3.~~772~~836 5.500 5.999 31 14,~~823~~818,~~719~~747.7152 10.~~150~~229 115 33,~~406~~284,~~806~~997.5680 5.~~575~~650 6.000 6.499 97 41,~~313~~301,~~485~~977.2134 28.~~288~~509 ~~518~~514 ~~163~~161,~~421~~536,~~845~~354.0889 27.~~271~~418 6.500 6.999 ~~105~~104 3837,~~550~~891,~~200~~566.4317 26.~~396~~155 ~~552~~551 ~~136~~135,~~447~~958,~~317~~627.5134 2223.~~769~~077 7.000 7.499 6563 20,~~318~~069,~~556~~879.6126 13.~~912~~854 ~~310~~298 6663,~~782~~261,~~443~~701.7498 1110.~~144~~738 7.500 7.999 40 11,~~838~~589,~~539~~205.1881 8.~~106~~000 ~~276~~264 7269,~~953~~005,~~682~~874.6166 1211.~~174~~713 8.000 8.499 32 12,~~309~~308,~~489~~205.1056 8.~~428~~496 123 27,~~099~~064,~~274~~222.6643 4.~~522~~594 8.500 8.999 7 2,~~297~~296,~~086~~855.5072 1.~~573~~585 2523 5,~~810~~477,~~230~~081.1330 0.~~970~~930 9.000 9.499 2 795,~~238~~060.2184 0.~~545~~549 1 260,000.00 0.~~043~~044 9.500 9.999 2 521,600.00 0.~~357~~360 1 590,~~750~~749.0023 0.~~099~~100 10.000 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.499 0 0.00 0.000 0 0.00 0.000 11.500 11.999 0 0.00 0.000 0 0.00 0.000 12.000 12.499 0 0.00 0.000 0 0.00 0.000 12.500 12.999 0 0.00 0.000 0 0.00 0.000 13.000 13.499 0 0.00 0.000 0 0.00 0.000 13.500 13.999 0 0.00 0.000 0 0.00 0.000 14.000 14.499 0 0.00 0.000 0 0.00 0.000 14.500 14.999 0 0.00 0.000 0 0.00 0.000 15.000 15.499 0 0.00 0.000 0 0.00 0.000 15.500 15.999 0 0.00 0.000 0 0.00 0.000 16.000 16.499 0 0.00 0.000 0 0.00 0.000 16.500 16.999 0 0.00 0.000 0 0.00 0.000 17.000 17.499 0 0.00 0.000 0 0.00 0.000 17.500 17.999 0 0.00 0.000 0 0.00 0.000 18.000 18.499 0 0.00 0.000 0 0.00 0.000 18.500 18.999 0 0.00 0.000 0 0.00 0.000 >= 19.000 0 0.00 0.000 0 0.00 0.000 Total ~~392~~389 ~~146~~144,~~048~~872,~~289~~143.4702 100.000 2,~~199~~169 ~~599~~589,~~260~~161,~~681~~504.5635 100.000

Interest Rate Stratification (continued) Group II Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 4.000 0 0.00 0.000 4.000 4.499 0 0.00 0.000 4.500 4.999 0 0.00 0.000 5.000 5.499 1 141,~~341~~174.4450 0.~~064~~065 5.500 5.999 0 0.00 0.000 6.000 6.499 0 0.00 0.000 6.500 6.999 5 276,~~685~~305.9803 0.~~126~~128 7.000 7.499 21 ~~974~~973,~~480~~538.8029 0.~~444~~450 7.500 7.999 53 2,~~833~~825,~~342~~908.8446 1.~~290~~306 8.000 8.499 45 2,~~630~~625,~~233~~932.0973 1.~~197~~214 8.500 8.999 5251 4,~~294~~121,~~015~~967.6137 1.~~955~~905 9.000 9.499 37 2,~~921~~919,~~699~~764.1289 1.~~330~~350 9.500 9.999 82 5,~~258~~254,~~415~~707.9490 2.~~394~~429 10.000 10.499 ~~207~~201 1312,~~141~~686,~~962~~629.6360 5.~~983~~864 10.500 10.999 ~~192~~189 18,~~626~~122,~~545~~481.8433 8.~~480~~377 11.000 11.499 ~~171~~168 19,~~595~~209,~~435~~898.6823 8.~~921~~879 11.500 11.999 ~~175~~171 19,~~706~~547,~~771~~805.1678 89.~~972~~035 12.000 12.499 ~~239~~238 18,~~354~~228,~~274~~092.7490 8.~~356~~425 12.500 12.999 ~~370~~363 25,~~694~~431,~~609~~039.3363 11.~~697~~755 13.000 13.499 ~~298~~293 1716,~~117~~892,~~525~~830.5203 7.~~793~~808 13.500 13.999 ~~358~~351 22,~~631~~090,~~595~~998.0938 10.~~303~~211 14.000 14.499 ~~259~~256 1615,~~064~~836,~~301~~387.8971 7.~~313~~320 14.500 14.999 ~~180~~178 10,~~867~~705,~~561~~863.5973 4.~~947~~949 15.000 15.499 76 4,~~506~~504,~~042~~969.9675 2.~~051~~082 15.500 15.999 ~~116~~115 7,~~824~~776,~~554~~402.9503 3.~~562~~594 16.000 16.499 5756 4,~~947~~921,~~780~~857.4411 2.~~252~~275 16.500 16.999 15 1,157,~~663~~359.9483 0.~~527~~535 17.000 17.499 0 0.00 0.000 17.500 17.999 0 0.00 0.000 18.000 18.499 0 0.00 0.000 18.500 18.999 1 92,~~583~~577.3258 0.~~042~~043 >= 19.000 0 0.00 0.000 Total 32,~~010~~966 ~~219~~216,~~659~~344,~~423~~492.9079 100.000

Filing Compare · American Home Mortgage Investment Trust 2007-2