10-D 1 mna07a02_10d-200709.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: August 28, 2007 to September 25, 2007 Commission File Number of issuing entity: 333-140436-02 Merrill Lynch Alternative Note Asset Trust, Series 2007-A2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140436 Merrill Lynch Mortgage Investors, Inc. (Exact name of depositor as specified in its charter) Merrill Lynch Mortgage Lending, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199302 54-2199303 54-2199304 54-6740312 54-6740313 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 _____ _____ __X___ ____________ A-2A _____ _____ __X___ ____________ A-2B _____ _____ __X___ ____________ A-3A _____ _____ __X___ ____________ A-3B _____ _____ __X___ ____________ A-3C _____ _____ __X___ ____________ A-3D _____ _____ __X___ ____________ R _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ P _____ _____ __X___ ____________ C _____ _____ __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 September 25, 2007 a distribution was made to holders of Merrill Lynch Alternative Note Asset Trust, Series 2007-A2. 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 Merrill Lynch Alternative Note Asset Trust, Series 2007-A2, relating to the September 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. Merrill Lynch Alternative Note Asset Trust, Series 2007-A2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: October 3, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Merrill Lynch Alternative Note Asset Trust, Series 2007-A2, relating to the September 25, 2007 distribution. EX-99.1 Merrill Lynch Alternative Note Asset Trust Mortgage Pass-Through Certificates Distribution Date: 9/25/2007 Merrill Lynch Alternative Note Asset Trust Mortgage Pass-Through Certificates Series 2007-A02 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A-1 59024FAA2 0508/31/2007 5.~~53000~~71500% ~~177~~170,~~947~~505,~~792~~837.7133 ~~847~~784,~~377~~966.5025 A-2A 59024FAB0 0508/31/2007 5.~~52000~~70500% ~~159~~154,~~519~~132,~~307~~846.0688 ~~758~~708,~~248~~347.4447 A-2B 59024FAC8 0508/31/2007 5.~~60000~~78500% 17,~~724~~126,~~903~~390.8213 8579,~~473~~811.4336 A-3A 59024FAD6 0508/31/2007 5.~~43000~~61500% ~~244~~228,~~375~~834,~~690~~871.9926 1,~~142~~035,~~660~~064.0062 A-3B 59024FAE4 0508/31/2007 5.~~52000~~70500% 75,497,000.00 ~~358~~346,~~862~~961.4114 A-3C 59024FAF1 0508/31/2007 5.~~62000~~80500% 87,223,000.00 ~~422~~407,~~110~~876.8655 A-3D 59024FAG9 0508/31/2007 5.~~62000~~80500% 4543,~~233~~506,~~286~~512.6440 ~~218~~203,~~903~~447.9833 R 59024FAU8 0508/31/2007 5.~~53000~~71500% 0.00 0.00 M-1 59024FAH7 0508/31/2007 5.~~63000~~81500% 12,338,000.00 5957,~~815~~794.3196 M-2 59024FAJ3 0508/31/2007 5.~~64000~~82500% 4,406,000.00 2120,~~398~~674.4754 M-3 59024FAK0 0508/31/2007 5.~~66000~~84500% 4,406,000.00 2120,~~474~~745.3553 M-4 59024FAL8 0508/31/2007 5.~~71000~~89500% 4,406,000.00 2120,~~664~~922.0699 M-5 59024FAM6 0508/31/2007 5.~~73000~~91500% 4,406,000.00 2120,~~739~~993.9498 M-6 59024FAN4 0508/31/2007 5.~~80000~~98500% 3,525,000.00 1716,~~605~~994.4291 B-1 59024FAP9 0508/31/2007 6.~~32000~~50500% 3,084,000.00 16,~~783~~160.8159 B-2 59024FAQ7 0508/31/2007 6.~~52000~~70500% 3,084,000.00 1716,~~314~~657.9545 B-3 59024FAR5 0508/31/2007 6.~~72000~~90500% 4,406,000.00 2524,~~496~~507.0576 P 59024FAT1 0508/31/2007 0.00000% 0.00 164,~~800~~516.4834 C 59024FAS3 0508/31/2007 0.00000% 7,931,926.00 ~~650~~756,~~192~~148.8213 Totals ~~859~~828,~~513~~819,~~907~~384.2200 4,~~723~~542,~~922~~591.2890

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 21,~~819~~231,~~110~~580.6441 0.00 ~~175~~169,~~128~~274,~~682~~256.0792 32,~~666~~016,~~488~~546.1466 0.00 A-2A 21,~~711~~057,~~452~~131.5876 0.00 ~~156~~153,~~807~~075,~~854~~715.4711 31,~~469~~765,~~701~~479.0223 0.00 A-2B ~~301~~117,~~281~~462.6364 0.00 17,~~423~~008,~~622~~927.1949 ~~386~~197,~~755~~274.0600 0.00 A-3A 65,~~889~~193,~~368~~858.4475 0.00 ~~237~~223,~~486~~641,~~322~~012.5551 86,~~032~~228,~~028~~923.4437 0.00 A-3B 0.00 0.00 75,497,000.00 ~~358~~346,~~862~~961.4114 0.00 A-3C 0.00 0.00 87,223,000.00 ~~422~~407,~~110~~876.8655 0.00 A-3D ~~765~~577,~~492~~100.6993 0.00 4442,~~467~~929,~~793~~411.9547 ~~984~~780,~~396~~548.6726 0.00 R 0.00 0.00 0.00 0.00 0.00 M-1 0.00 0.00 12,338,000.00 5957,~~815~~794.3196 0.00 M-2 0.00 0.00 4,406,000.00 2120,~~398~~674.4754 0.00 M-3 0.00 0.00 4,406,000.00 2120,~~474~~745.3553 0.00 M-4 0.00 0.00 4,406,000.00 2120,~~664~~922.0699 0.00 M-5 0.00 0.00 4,406,000.00 2120,~~739~~993.9498 0.00 M-6 0.00 0.00 3,525,000.00 1716,~~605~~994.4291 0.00 B-1 0.00 0.00 3,084,000.00 16,~~783~~160.8159 0.00 B-2 0.00 0.00 3,084,000.00 1716,~~314~~657.9545 0.00 B-3 0.00 0.00 4,406,000.00 2524,~~496~~507.0576 0.00 P 0.00 0.00 0.00 164,~~800~~516.4834 0.00 C 0.00 0.00 7,931,926.00 ~~650~~756,~~192~~148.8213 0.00 Totals 138,~~486~~177,~~705~~134.9849 0.00 ~~846~~820,~~027~~642,~~201~~249.2350 1812,~~210~~719,~~628~~726.2639 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 A-1 180,475,000.00 ~~177~~170,~~947~~505,~~792~~837.7133 0.00 21,~~819~~231,~~110~~580.6441 0.00 A-2A 165,226,000.00 ~~159~~154,~~519~~132,~~307~~846.0688 0.00 21,~~711~~057,~~452~~131.5876 0.00 A-2B 18,359,000.00 17,~~724~~126,~~903~~390.8213 0.00 ~~301~~117,~~281~~462.6364 0.00 A-3A 256,019,000.00 ~~244~~228,~~375~~834,~~690~~871.9926 0.00 65,~~889~~193,~~368~~858.4475 0.00 A-3B 75,497,000.00 75,497,000.00 0.00 0.00 0.00 A-3C 87,223,000.00 87,223,000.00 0.00 0.00 0.00 A-3D 46,527,000.00 4543,~~233~~506,~~286~~512.6440 0.00 ~~765~~577,~~492~~100.6993 0.00 R 100.00 0.00 0.00 0.00 0.00 M-1 12,338,000.00 12,338,000.00 0.00 0.00 0.00 M-2 4,406,000.00 4,406,000.00 0.00 0.00 0.00 M-3 4,406,000.00 4,406,000.00 0.00 0.00 0.00 M-4 4,406,000.00 4,406,000.00 0.00 0.00 0.00 M-5 4,406,000.00 4,406,000.00 0.00 0.00 0.00 M-6 3,525,000.00 3,525,000.00 0.00 0.00 0.00 B-1 3,084,000.00 3,084,000.00 0.00 0.00 0.00 B-2 3,084,000.00 3,084,000.00 0.00 0.00 0.00 B-3 4,406,000.00 4,406,000.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 C 7,938,050.98 7,931,926.00 0.00 0.00 0.00 Totals 881,325,150.98 ~~859~~828,~~513~~819,~~907~~384.2200 0.00 138,~~486~~177,~~705~~134.9849 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 21,~~819~~231,~~110~~580.6441 ~~175~~169,~~128~~274,~~682~~256.0792 0.~~97037641~~93793743 21,~~819~~231,~~110~~580.6441 A-2A 0.00 21,~~711~~057,~~452~~131.5876 ~~156~~153,~~807~~075,~~854~~715.4711 0.~~94905072~~92646263 21,~~711~~057,~~452~~131.5876 A-2B 0.00 ~~301~~117,~~281~~462.6364 17,~~423~~008,~~622~~927.1949 0.~~94905072~~92646263 ~~301~~117,~~281~~462.6364 A-3A 0.00 65,~~889~~193,~~368~~858.4475 ~~237~~223,~~486~~641,~~322~~012.5551 0.~~92761210~~87353287 65,~~889~~193,~~368~~858.4475 A-3B 0.00 0.00 75,497,000.00 1.00000000 0.00 A-3C 0.00 0.00 87,223,000.00 1.00000000 0.00 A-3D 0.00 ~~765~~577,~~492~~100.6993 4442,~~467~~929,~~793~~411.9547 0.~~95574170~~92267740 ~~765~~577,~~492~~100.6993 R 0.00 0.00 0.00 0.00000000 0.00 M-1 0.00 0.00 12,338,000.00 1.00000000 0.00 M-2 0.00 0.00 4,406,000.00 1.00000000 0.00 M-3 0.00 0.00 4,406,000.00 1.00000000 0.00 M-4 0.00 0.00 4,406,000.00 1.00000000 0.00 M-5 0.00 0.00 4,406,000.00 1.00000000 0.00 M-6 0.00 0.00 3,525,000.00 1.00000000 0.00 B-1 0.00 0.00 3,084,000.00 1.00000000 0.00 B-2 0.00 0.00 3,084,000.00 1.00000000 0.00 B-3 0.00 0.00 4,406,000.00 1.00000000 0.00 P 0.00 0.00 0.00 0.00000000 0.00 C 0.00 0.00 7,931,926.00 0.99922840 0.00 Totals $0.00 138,~~486~~177,~~705~~134.9849 ~~846~~820,~~027~~642,~~201~~249.2350 0.~~95994900~~93114584 138,~~486~~177,~~705~~134.9849

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 180,475,000.00 ~~985~~944.~~99691209~~76153113 0.00000000 156.~~62050500~~82410533 0.00000000 A-2A 165,226,000.00 ~~965~~932.~~46128975~~86072943 0.00000000 166.~~41056843~~39809570 0.00000000 A-2B 18,359,000.00 ~~965~~932.~~46128983~~86072934 0.00000000 166.~~41056866~~39809576 0.00000000 A-3A 256,019,000.00 ~~954~~893.~~52169952~~81987767 0.00000000 2620.~~90959827~~28700507 0.00000000 A-3B 75,497,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3C 87,223,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3D 46,527,000.00 ~~972~~935.~~19435253~~08097234 0.00000000 1612.~~45265523~~40357061 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 12,338,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 4,406,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 4,406,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 4,406,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 4,406,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 3,525,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 3,084,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 3,084,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 4,406,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 C 7,938,050.98 999.22840254 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 156.~~62050500~~82410533 ~~970~~937.~~37640709~~93742579 0.~~97037641~~93793743 156.~~62050500~~82410533 A-2A 0.00000000 166.~~41056843~~39809570 ~~949~~926.~~05072125~~46263367 0.~~94905072~~92646263 166.~~41056843~~39809570 A-2B 0.00000000 166.~~41056866~~39809576 ~~949~~926.~~05072117~~46263359 0.~~94905072~~92646263 166.~~41056866~~39809576 A-3A 0.00000000 2620.~~90959827~~28700507 ~~927~~873.~~61210125~~53287260 0.~~92761210~~87353287 2620.~~90959827~~28700507 A-3B 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3C 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3D 0.00000000 1612.~~45265523~~40357061 ~~955~~922.~~74169729~~67740172 0.~~95574170~~92267740 1612.~~45265523~~40357061 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 999.22840254 0.99922840 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 A-1 0508/2527/07 - 0609/24/07 3129 5.~~53000~~71500% ~~177~~170,~~947~~505,~~792~~837.7133 ~~847~~784,~~377~~966.5025 0.00 A-2A 0508/2527/07 - 0609/24/07 3129 5.~~52000~~70500% ~~159~~154,~~519~~132,~~307~~846.0688 ~~758~~708,~~248~~347.4447 0.00 A-2B 0508/2527/07 - 0609/24/07 3129 5.~~60000~~78500% 17,~~724~~126,~~903~~390.8213 8579,~~473~~811.4336 0.00 A-3A 0508/2527/07 - 0609/24/07 3129 5.~~43000~~61500% ~~244~~228,~~375~~834,~~690~~871.9926 1,~~142~~035,~~660~~064.0062 0.00 A-3B 0508/2527/07 - 0609/24/07 3129 5.~~52000~~70500% 75,497,000.00 ~~358~~346,~~862~~961.4114 0.00 A-3C 0508/2527/07 - 0609/24/07 3129 5.~~62000~~80500% 87,223,000.00 ~~422~~407,~~110~~876.8655 0.00 A-3D 0508/2527/07 - 0609/24/07 3129 5.~~62000~~80500% 4543,~~233~~506,~~286~~512.6440 ~~218~~203,~~903~~447.9833 0.00 R N/A N/A 5.~~53000~~71500% 0.00 0.00 0.00 M-1 0508/2527/07 - 0609/24/07 3129 5.~~63000~~81500% 12,338,000.00 5957,~~815~~794.3196 0.00 M-2 0508/2527/07 - 0609/24/07 3129 5.~~64000~~82500% 4,406,000.00 2120,~~398~~674.4754 0.00 M-3 0508/2527/07 - 0609/24/07 3129 5.~~66000~~84500% 4,406,000.00 2120,~~474~~745.3553 0.00 M-4 0508/2527/07 - 0609/24/07 3129 5.~~71000~~89500% 4,406,000.00 2120,~~664~~922.0699 0.00 M-5 0508/2527/07 - 0609/24/07 3129 5.~~73000~~91500% 4,406,000.00 2120,~~739~~993.9498 0.00 M-6 0508/2527/07 - 0609/24/07 3129 5.~~80000~~98500% 3,525,000.00 1716,~~605~~994.4291 0.00 B-1 0508/2527/07 - 0609/24/07 3129 6.~~32000~~50500% 3,084,000.00 16,~~783~~160.8159 0.00 B-2 0508/2527/07 - 0609/24/07 3129 6.~~52000~~70500% 3,084,000.00 1716,~~314~~657.9545 ~~425~~0.4400 B-3 0508/2527/07 - 0609/24/07 3129 6.~~72000~~90500% 4,406,000.00 2524,~~496~~507.0576 ~~1,366~~383.6337 P N/A N/A 0.00000% 0.00 0.00 0.00 C N/A N/A 0.00000% 7,931,926.00 0.00 0.00 Totals 43,~~056~~781,~~928~~927.9843 ~~1,792~~383.0737

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 ~~847~~784,~~377~~966.5025 0.00 ~~175~~169,~~128~~274,~~682~~256.0792 A-2A 0.00 0.00 ~~758~~708,~~248~~347.4447 0.00 ~~156~~153,~~807~~075,~~854~~715.4711 A-2B 0.00 0.00 8579,~~473~~811.4336 0.00 17,~~423~~008,~~622~~927.1949 A-3A 0.00 0.00 1,~~142~~035,~~660~~064.0062 0.00 ~~237~~223,~~486~~641,~~322~~012.5551 A-3B 0.00 0.00 ~~358~~346,~~862~~961.4114 0.00 75,497,000.00 A-3C 0.00 0.00 ~~422~~407,~~110~~876.8655 0.00 87,223,000.00 A-3D 0.00 0.00 ~~218~~203,~~903~~447.9833 0.00 4442,~~467~~929,~~793~~411.9547 R 0.00 0.00 0.00 0.00 0.00 M-1 0.00 0.00 5957,~~815~~794.3196 0.00 12,338,000.00 M-2 0.00 0.00 2120,~~398~~674.4754 0.00 4,406,000.00 M-3 0.00 0.00 2120,~~474~~745.3553 0.00 4,406,000.00 M-4 0.00 0.00 2120,~~664~~922.0699 0.00 4,406,000.00 M-5 0.00 0.00 2120,~~739~~993.9498 0.00 4,406,000.00 M-6 0.00 0.00 1716,~~605~~994.4291 0.00 3,525,000.00 B-1 0.00 0.00 16,~~783~~160.8159 0.00 3,084,000.00 B-2 ~~425~~0.4400 0.00 1716,~~314~~657.9545 0.00 3,084,000.00 B-3 ~~1,366~~383.6337 0.00 2524,~~496~~507.0576 0.00 4,406,000.00 P 0.00 0.00 164,~~800~~516.4834 0.00 0.00 C 0.00 0.00 ~~650~~756,~~192~~148.8213 0.00 7,931,926.00 Totals ~~1,792~~383.0737 0.00 4,~~723~~542,~~922~~591.2890 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-1 180,475,000.00 5.~~53000~~71500% ~~985~~944.~~99691209~~76153113 4.~~69526250~~34944591 0.00000000 A-2A 165,226,000.00 5.~~52000~~70500% ~~965~~932.~~46128975~~86072943 4.~~58915933~~28714288 0.00000000 A-2B 18,359,000.00 5.~~60000~~78500% ~~965~~932.~~46128983~~86072934 4.~~65566915~~34726074 0.00000000 A-3A 256,019,000.00 5.~~43000~~61500% ~~954~~893.~~52169952~~81987767 4.~~46318437~~04292111 0.00000000 A-3B 75,497,000.00 5.~~52000~~70500% 1000.00000000 4.~~75333338~~59569440 0.00000000 A-3C 87,223,000.00 5.~~62000~~80500% 1000.00000000 4.~~83944441~~67624996 0.00000000 A-3D 46,527,000.00 5.~~62000~~80500% ~~972~~935.~~19435253~~08097234 4.~~70488061~~37267243 0.00000000 R 100.00 5.~~53000~~71500% 0.00000000 0.00000000 0.00000000 M-1 12,338,000.00 5.~~63000~~81500% 1000.00000000 4.~~84805560~~68430540 0.00000000 M-2 4,406,000.00 5.~~64000~~82500% 1000.00000000 4.~~85666591~~69236042 0.00000000 M-3 4,406,000.00 5.~~66000~~84500% 1000.00000000 4.~~87388788~~70847254 0.00000000 M-4 4,406,000.00 5.~~71000~~89500% 1000.00000000 4.~~91694507~~74874943 0.00000000 M-5 4,406,000.00 5.~~73000~~91500% 1000.00000000 4.~~93416704~~76486155 0.00000000 M-6 3,525,000.00 5.~~80000~~98500% 1000.00000000 4.~~99444539~~82125106 0.00000000 B-1 3,084,000.00 6.~~32000~~50500% 1000.00000000 5.~~44222114~~24013943 0.00000000 B-2 3,084,000.00 6.~~52000~~70500% 1000.00000000 5.~~61444553~~40124838 0.~~13795071~~00000000 B-3 4,406,000.00 6.~~72000~~90500% 1000.00000000 5.~~78666591~~56236042 0.~~31017476~~08701089 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 C 7,938,050.98 0.00000% 999.22840254 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 4.~~69526250~~34944591 0.00000000 ~~970~~937.~~37640709~~93742579 A-2A 0.00000000 0.00000000 4.~~58915933~~28714288 0.00000000 ~~949~~926.~~05072125~~46263367 A-2B 0.00000000 0.00000000 4.~~65566915~~34726074 0.00000000 ~~949~~926.~~05072117~~46263359 A-3A 0.00000000 0.00000000 4.~~46318437~~04292111 0.00000000 ~~927~~873.~~61210125~~53287260 A-3B 0.00000000 0.00000000 4.~~75333338~~59569440 0.00000000 1000.00000000 A-3C 0.00000000 0.00000000 4.~~83944441~~67624996 0.00000000 1000.00000000 A-3D 0.00000000 0.00000000 4.~~70488061~~37267243 0.00000000 ~~955~~922.~~74169729~~67740172 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.00000000 4.~~84805560~~68430540 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~85666591~~69236042 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~87388788~~70847254 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~91694507~~74874943 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~93416704~~76486155 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 4.~~99444539~~82125106 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 5.~~44222114~~24013943 0.00000000 1000.00000000 B-2 0.~~13795071~~00000000 0.00000000 5.~~61444553~~40124838 0.00000000 1000.00000000 B-3 0.~~31017476~~08701089 0.00000000 5.~~78666591~~56236042 0.00000000 1000.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 8195.~~90837041~~25614435 0.00000000 999.22840254 (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 1812,~~330~~873,~~423~~602.3594 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~399~~631,~~781~~047.6135 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 164,~~800~~516.4834 Swap/Cap Payments 0.00 Total Deposits 1813,~~747~~509,~~005~~166.4463 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~326~~599,~~899~~174.2393 Total Administration Fees ~~192~~185,~~677~~748.4797 Payment of Interest and Principal 1812,~~210~~719,~~628~~726.2639 Total Withdrawals (Pool Distribution Amount) 1813,~~730~~504,~~204~~650.9629 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~180~~173,~~322~~844.0149 LPMI Fees- See Note 1211,~~355~~904.4648 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~192~~185,~~677~~748.4797 *Servicer Payees include: CENTRAL MORTGAGE; CITIMORTGAGE, INC.; COUNTRYWIDE HOME LOANS SERVICING LP; GREENPOINT MORTGAGE FUNDING, INC.; NATIONAL CITY MORTGAGE CO.; PHH MORTGAGE CORPORATION; RESIDENTIAL FUNDING CORPORATION, LLC; WELLS FARGO BANK, N.A.; ~~WILSHIRE CREDIT CORP~~ NOTE: LPMI Insurers: AIG, Commonwealth Mortgage Assurance, CUNA, General Electric, Mortgage Guaranty Insurance Corp., PMI, Radian Guaranty, Republic Mortgage Insurance Co., Triad Guaranty Insurance, United Guaranty Insurance

Collateral Statement Group 1 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~918007~~914971 6.~~783580~~763457 Weighted Average Net Rate 6.~~666871~~663888 6.~~531166~~511281 Weighted Average Pass-Through Rate 6.~~651929~~649245 6.~~501307~~482465 Weighted Average Remaining Term ~~355~~352 ~~355~~352 Principal And Interest Constant 1,~~116~~072,~~735~~803.1058 1,~~081~~043,~~261~~436.7735 Beginning Loan Count ~~865~~828 ~~762~~739 Loans Paid in Full 147 114 Ending Loan Count ~~851~~821 ~~751~~735 Beginning Scheduled Balance ~~189~~181,~~262~~820,~~704~~748.2890 ~~188~~182,~~753~~768,~~811~~837.3851 Ending Scheduled Balance ~~186~~180,~~443~~589,~~593~~168.6449 ~~185~~181,~~741~~594,~~077~~243.1711 Actual Ending Collateral Balance ~~186~~180,~~467~~617,~~692~~190.0458 ~~185~~181,~~753~~605,~~677~~560.7482 Scheduled Principal 25,~~634~~065.5390 1413,~~239~~312.5504 Unscheduled Principal 21,~~793~~206,~~476~~514.1151 21,~~998~~161,~~494~~282.6636 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~091~~047,~~100~~737.5768 1,~~067~~030,~~022~~124.2231 Servicing Fees 3938,~~608~~043.8646 3938,~~703~~408.5632 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 2,~~356~~218.6770 4,~~696~~388.5883 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~049~~007,~~135~~475.0452 1987,~~022,622~~327.0816 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 64,~~890~~516.0034 ~~9,910~~0.4800 Prepayment Penalty Paid Count 1 10 Special Servicing Fee 0.00 0.00

Collateral Statement Group 3 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~845357~~840290 6.~~847788~~839730 Weighted Average Net Rate 6.~~593619~~588537 6.~~596034~~588031 Weighted Average Pass-Through Rate 6.~~580404~~574845 6.~~578784~~570795 Weighted Average Remaining Term ~~355~~352 ~~355~~352 Principal And Interest Constant 2,~~781~~679,~~155~~911.0021 4,~~979~~796,151.8714 Beginning Loan Count 1,~~195~~161 2,~~822~~728 Loans Paid in Full 1312 3823 Ending Loan Count 1,~~182~~149 2,~~784~~705 Beginning Scheduled Balance ~~481~~464,~~497~~229,~~391~~797.5659 ~~859~~828,~~513~~819,~~907~~384.2200 Ending Scheduled Balance ~~473~~458,~~842~~458,~~530~~837.4391 ~~846~~820,~~027~~642,~~201~~249.2451 Actual Ending Collateral Balance ~~473~~458,~~882~~513,~~748~~006.5644 ~~846~~820,~~104~~735,~~118~~757.3484 Scheduled Principal 3433,~~470~~689.3221 7472,~~344~~067.4015 Unscheduled Principal 75,~~620~~737,~~390~~270.8147 138,~~412~~105,~~361~~067.5834 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~746~~646,~~684~~222.6800 4,~~904~~724,~~807~~083.4799 Servicing Fees ~~101~~97,~~009~~392.5971 ~~180~~173,~~322~~844.0149 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 5,~~302~~296.2195 1211,~~355~~904.4648 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~640~~543,~~372~~532.8834 4,~~712~~538,~~130~~335.0002 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 164,~~800~~516.4834 Prepayment Penalty Paid Count 0 21 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Structural Reporting Excess Cash Amount ~~651~~756,~~984~~531.8950 Overcollateralization Amount 7,931,~~926~~925.00100 Overcollateralization Deficiency Amount 0.00 Overcollateralization Reduction Amount 0.00 Overcollateralization Surplus Amount 0.00 Specified Overcollateralization Amount 7,931,926.00 Trigger Event Reporting Delinquency Trigger Trigger Result ~~Pass~~Fail Threshold Value 2.~~458215~~534255% Calculated Value 05.~~602656~~508204% Step Up Cumulative Loss Trigger Trigger Result N/A Threshold Value 0.000000% Calculated Value 0.000000% Stepdown Trigger Event Calculated Value NO

Delinquency Status - OTS Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 14 0 0 14 93709,~~542~~140.2194 0.00 0.00 93709,~~542~~140.2194 30 Days 5546 01 0 0 5547 2113,~~620~~417,~~773~~827.5652 0338,996.0003 0.00 0.00 2113,~~620~~756,~~773~~823.5655 60 Days 3529 0 212 0 3741 139,~~900~~817,~~094~~319.6398 0.00 ~~678~~3,~~365~~905,360.9452 0.00 1413,~~578~~722,~~460~~680.5750 90 Days 015 0 127 0 142 05,945,519.0002 0.00 ~~271~~10,~~150~~148,988.0088 0.00 ~~271~~16,~~150~~094,507.0090 120 Days 01 0 028 0 029 0911,000.00 0.00 012,257,269.0001 0.00 013,168,269.0001 150 Days 03 0 033 01 037 01,454,635.0030 0.00 013,385,616.0017 067,862.0020 014,908,113.0067 180+ Days 0 0 0 01 01 0.00 0.00 0.00 0271,150.00 0271,150.00 Totals 9094 15 3100 02 94201 3531,~~520~~546,~~868~~301.1982 931,~~542~~048,136.2197 ~~949~~39,~~515~~697,234.9458 0339,012.0020 3672,~~563~~630,~~926~~685.3457 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.~~035920~~147874% 0.000000% 0.000000% 0.~~035920~~147874% 0.~~011056~~086403% 0.000000% 0.000000% 0.~~011056~~086403% 30 Days 1.~~975575~~700555% 0.~~000000~~036969% 0.000000% 0.000000% 1.~~975575~~737523% 21.~~555333~~634854% 0.~~000000~~041304% 0.000000% 0.000000% 21.~~555333~~676157% 60 Days 1.~~257184~~072089% 0.000000% 0.~~071839~~443623% 0.000000% 1.~~329023~~515712% 1.~~642835~~196161% 0.000000% 0.~~080175~~475837% 0.000000% 1.~~723010~~671997% 90 Days 0.~~000000~~554529% 0.000000% 0.~~035920~~998152% 0.000000% 01.~~035920~~552680% 0.~~000000~~724413% 0.000000% 01.~~032047~~236572% 0.000000% 01.~~032047~~960985% 120 Days 0.~~000000~~036969% 0.000000% 01.~~000000~~035120% 0.000000% 01.~~000000~~072089% 0.~~000000~~110998% 0.000000% 01.~~000000~~493449% 0.000000% 01.~~000000~~604447% 150 Days 0.~~000000~~110906% 0.000000% 01.~~000000~~219963% 0.~~000000~~036969% 01.~~000000~~367837% 0.~~000000~~177236% 0.000000% 01.~~000000~~630929% 0.~~000000~~008268% 01.~~000000~~816433% 180+ Days 0.000000% 0.000000% 0.000000% 0.~~000000~~036969% 0.~~000000~~036969% 0.000000% 0.000000% 0.000000% 0.~~000000~~033037% 0.~~000000~~033037% Totals 3.~~232759~~475046% 0.~~035920~~184843% 03.~~107759~~696858% 0.~~000000~~073937% 37.~~376437~~430684% 43.~~198168~~843661% 0.~~011056~~127707% 04.~~112222~~836786% 0.~~000000~~041306% 48.~~321445~~849460% Please refer to CTSLink.com for a list of delinquency code descriptions.

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~399~~631,~~781~~047.6135

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 02 0 0 02 0491,995.0050 0.00 0.00 0491,995.0050 30 Days 713 0 0 0 713 12,~~721~~897,~~706~~216.2207 0.00 0.00 0.00 12,~~721~~897,~~706~~216.2207 60 Days 137 0 06 0 13 31,~~467~~026,~~959~~093.5554 0.00 01,593,125.0079 0.00 32,~~467~~619,~~959~~219.5533 90 Days 01 0 07 0 08 0352,000.00 0.00 01,618,818.0041 0.00 01,970,818.0041 120 Days 0 0 05 0 05 0.00 0.00 01,509,560.0057 0.00 01,509,560.0057 150 Days 0 0 011 0 011 0.00 0.00 03,015,801.0080 0.00 03,015,801.0080 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2021 02 029 0 2052 54,~~189~~275,~~665~~309.7761 0491,995.0050 07,737,306.0057 0.00 512,~~189~~504,~~665~~611.7768 0-29 Days 0.~~000000~~243605% 0.000000% 0.000000% 0.~~000000~~243605% 0.~~000000~~272397% 0.000000% 0.000000% 0.~~000000~~272397% 30 Days 01.~~822562~~583435% 0.000000% 0.000000% 0.000000% 01.~~822562~~583435% 01.~~923327~~604064% 0.000000% 0.000000% 0.000000% 01.~~923327~~604064% 60 Days 10.~~527615~~852619% 0.000000% 0.~~000000~~730816% 0.000000% 1.~~527615~~583435% 10.~~859818~~568104% 0.000000% 0.~~000000~~882045% 0.000000% 1.~~859818~~450150% 90 Days 0.~~000000~~121803% 0.000000% 0.~~000000~~852619% 0.000000% 0.~~000000~~974421% 0.~~000000~~194887% 0.000000% 0.~~000000~~896270% 0.000000% 01.~~000000~~091158% 120 Days 0.000000% 0.000000% 0.~~000000~~609013% 0.000000% 0.~~000000~~609013% 0.000000% 0.000000% 0.~~000000~~835779% 0.000000% 0.~~000000~~835779% 150 Days 0.000000% 0.000000% 01.~~000000~~339829% 0.000000% 01.~~000000~~339829% 0.000000% 0.000000% 01.~~000000~~669720% 0.000000% 01.~~000000~~669720% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~350176~~557856% 0.~~000000~~243605% 03.~~000000~~532278% 0.000000% 26.~~350176~~333739% 2.~~783145~~367056% 0.~~000000~~272397% 04.~~000000~~283815% 0.000000% 26.~~783145~~923268% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 01 0 0 01 0117,945.0044 0.00 0.00 0117,945.0044 30 Days 10 01 0 0 1011 2,~~242~~355,~~670~~026.7537 0338,996.0003 0.00 0.00 2,~~242~~694,~~670~~022.7540 60 Days 34 0 12 0 46 ~~574~~787,~~399~~000.9800 0.00 ~~183~~457,~~500~~750.00 0.00 ~~757~~1,~~899~~244,750.9800 90 Days 01 0 12 0 13 0350,400.00 0.00 ~~271~~427,~~150~~406.0083 0.00 ~~271~~777,~~150~~806.0083 120 Days 0 0 05 0 05 0.00 0.00 01,093,696.0010 0.00 01,093,696.0010 150 Days 0 0 04 0 04 0.00 0.00 0757,899.0098 0.00 0757,899.0098 180+ Days 0 0 0 01 01 0.00 0.00 0.00 0271,150.00 0271,150.00 Totals 1315 0 2 013 151 231 3,~~817~~492,~~070~~426.7337 0456,941.0047 ~~454~~2,~~650~~736,752.0091 0271,150.00 36,~~271~~957,~~720~~270.7375 0-29 Days 0.~~000000~~136054% 0.000000% 0.000000% 0.~~000000~~136054% 0.~~000000~~064946% 0.000000% 0.000000% 0.~~000000~~064946% 30 Days 1.~~331558~~360544% 0.~~000000~~136054% 0.000000% 0.000000% 1.~~331558~~496599% 1.~~207336~~296781% 0.~~000000~~186666% 0.000000% 0.000000% 1.~~207336~~483447% 60 Days 0.~~399467~~544218% 0.000000% 0.~~133156~~272109% 0.000000% 0.~~532623~~816327% 0.~~309227~~433357% 0.000000% 0.~~098787~~252057% 0.000000% 0.~~408013~~685414% 90 Days 0.~~000000~~136054% 0.000000% 0.~~133156~~272109% 0.000000% 0.~~133156~~408163% 0.~~000000~~192946% 0.000000% 0.~~145973~~235349% 0.000000% 0.~~145973~~428295% 120 Days 0.000000% 0.000000% 0.~~000000~~680272% 0.000000% 0.~~000000~~680272% 0.000000% 0.000000% 0.~~000000~~602237% 0.000000% 0.~~000000~~602237% 150 Days 0.000000% 0.000000% 0.~~000000~~544218% 0.000000% 0.~~000000~~544218% 0.000000% 0.000000% 0.~~000000~~417333% 0.000000% 0.~~000000~~417333% 180+ Days 0.000000% 0.000000% 0.000000% 0.~~000000~~136054% 0.~~000000~~136054% 0.000000% 0.000000% 0.000000% 0.~~000000~~149307% 0.~~000000~~149307% Totals 12.~~731025~~040816% 0.~~000000~~272109% 01.~~266312~~768707% 0.~~000000~~136054% 14.~~997337~~217687% 1.~~516563~~923083% 0.~~000000~~251612% 01.~~244760~~506976% 0.~~000000~~149307% 13.~~761322~~830979% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 1 0 0 1 9399,~~542~~200.2100 0.00 0.00 9399,~~542~~200.2100 30 Days 3823 0 0 0 3823 178,~~656~~165,~~396~~585.5908 0.00 0.00 0.00 178,~~656~~165,~~396~~585.5908 60 Days 1918 0 14 0 2022 98,~~857~~004,~~735~~226.1044 0.00 ~~494~~1,~~865~~854,484.9473 0.00 109,~~352~~858,~~601~~711.0417 90 Days 013 0 018 0 031 05,243,119.0002 0.00 08,102,763.0064 0.00 013,345,882.0066 120 Days 01 0 018 0 019 0911,000.00 0.00 09,654,012.0034 0.00 010,565,012.0034 150 Days 03 0 018 01 022 01,454,635.0030 0.00 09,611,914.0039 067,862.0020 011,134,411.0089 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 5758 1 58 1 0118 ~~59 27~~23,~~514~~778,~~131~~565.6984 9399,~~542~~200.2100 ~~494~~29,~~865~~223,175.9410 067,862.0020 2853,~~102~~168,~~539~~803.8414 0-29 Days 0.~~084602~~087032% 0.000000% 0.000000% 0.~~084602~~087032% 0.~~019740~~021635% 0.000000% 0.000000% 0.~~019740~~021635% 30 Days 32.~~214890~~001741% 0.000000% 0.000000% 0.000000% 32.~~214890~~001741% 31.~~725900~~780884% 0.000000% 0.000000% 0.000000% 31.~~725900~~780884% 60 Days 1.~~607445~~566580% 0.000000% 0.~~084602~~348129% 0.000000% 1.~~692047~~914708% 21.~~080206~~745692% 0.000000% 0.~~104428~~404456% 0.000000% 2.~~184633~~150149% 90 Days 01.~~000000~~131419% 0.000000% 01.~~000000~~566580% 0.000000% 02.~~000000~~697998% 01.~~000000~~143505% 0.000000% 01.~~000000~~767183% 0.000000% 02.~~000000~~910688% 120 Days 0.~~000000~~087032% 0.000000% 01.~~000000~~566580% 0.000000% 01.~~000000~~653612% 0.~~000000~~198686% 0.000000% 02.~~000000~~105505% 0.000000% 02.~~000000~~304190% 150 Days 0.~~000000~~261097% 0.000000% 01.~~000000~~566580% 0.~~000000~~087032% 01.~~000000~~914708% 0.~~000000~~317251% 0.000000% 02.~~000000~~096323% 0.~~000000~~014800% 02.~~000000~~428374% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 45.~~822335~~047868% 0.~~084602~~087032% 05.~~084602~~047868% 0.~~000000~~087032% 410.~~991540~~269800% 5.~~806105~~186018% 0.~~019740~~021635% 06.~~104428~~373467% 0.~~000000~~014800% 511.~~930273~~595920% Please refer to CTSLink.com for a list of delinquency code descriptions.

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Detail~~History* -New ~~All~~REO ~~Mortgage~~Loans Month REO Percentage Loans in REO ~~during~~0 Oct-06 0.000% Original Principal Balance 0.00 Nov-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 0.00 Dec-06 No0.000% Jan-07 0.000% Current REO ~~Information~~Total toFeb-07 0.000% Loans in REO 2 Mar-07 0.000% Original Principal Balance 339,150.00 Apr-07 0.000% Current Actual Balance 339,012.20 May-07 0.000% Jun-07 0.000% Jul-07 0.032% Aug-07 0.041% Sep-07 0.041% *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. 1 - No REO Information to report this period. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-06 No0.000% Original Principal Balance 0.00 Nov-06 0.000% Current Actual Balance 0.00 Dec-06 0.000% Jan-07 0.000% Current REO ~~Information~~Total toFeb-07 0.000% Loans in REO 1 Mar-07 0.000% Original Principal Balance 271,150.00 Apr-07 0.000% Current Actual Balance 271,150.00 May-07 0.000% Jun-07 0.000% Jul-07 0.147% Aug-07 0.148% Sep-07 0.149% *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. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-06 No0.000% Original Principal Balance 0.00 Nov-06 0.000% Current Actual Balance 0.00 Dec-06 0.000% Jan-07 0.000% Current REO ~~Information~~Total toFeb-07 0.000% Loans in REO 1 Mar-07 0.000% Original Principal Balance 68,000.00 Apr-07 0.000% Current Actual Balance 67,862.20 May-07 0.000% Jun-07 0.000% Jul-07 0.000% Aug-07 0.015% Sep-07 0.015% *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.

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 No2 ~~REO~~0091430421 ~~Loans~~Jul-2007 ~~this~~01-Feb-2007 ~~Period~~VA 79.99 271,150.00 3 0090792953 Aug-2007 01-Dec-2006 MI 80.00 68,000.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No2 ~~REO~~0091430421 ~~Loans~~271,150.00 ~~this~~01-Jan-2007 ~~Period~~6 6.500% 8,473.44 3 0090792953 67,862.20 01-Feb-2007 5 8.000% 2,623.26

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 387 ~~Jul~~Oct-06 0.000% Original Principal Balance ~~949~~35,~~650~~340,619.0048 ~~Aug~~Nov-06 0.000% Current Actual Balance ~~949~~35,~~515~~321,555.9476 ~~Sep~~Dec-06 0.000% ~~Oct~~Jan-0607 0.000% Current Foreclosure Total ~~Nov~~Feb-0607 0.000% Loans in Foreclosure 3100 ~~Dec~~Mar-0607 0.000% Original Principal Balance ~~949~~39,~~650~~717,771.0030 ~~Jan~~Apr-07 0.000% Current Actual Balance ~~949~~39,~~515~~697,234.9458 ~~Feb~~May-07 0.000% ~~Mar~~Jun-07 0.~~000~~112% ~~Apr~~Jul-07 0.~~000~~482% ~~May~~Aug-07 0.~~000~~528% ~~Jun~~Sep-07 04.~~112~~837% *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. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 27 Oct-06 No0.000% Original Principal Balance 7,413,745.48 Nov-06 0.000% Current Actual Balance 7,408,454.75 Dec-06 0.000% Jan-07 0.000% Current Foreclosure ~~Information~~Total toFeb-07 0.000% Loans in Foreclosure 29 Mar-07 0.000% Original Principal Balance 7,742,597.30 Apr-07 0.000% Current Actual Balance 7,737,306.57 May-07 0.000% Jun-07 0.000% Jul-07 0.229% Aug-07 0.181% Sep-07 4.284% *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. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 210 ~~Jul~~Oct-06 0.000% Original Principal Balance ~~454~~2,~~650~~213,870.00 ~~Aug~~Nov-06 0.000% Current Actual Balance ~~454~~2,~~650~~213,252.0091 ~~Sep~~Dec-06 0.000% ~~Oct~~Jan-0607 0.000% Current Foreclosure Total ~~Nov~~Feb-0607 0.000% Loans in Foreclosure 213 ~~Dec~~Mar-0607 0.000% Original Principal Balance ~~454~~2,~~650~~737,370.00 ~~Jan~~Apr-07 0.000% Current Actual Balance ~~454~~2,~~650~~736,752.0091 ~~Feb~~May-07 0.000% ~~Mar~~Jun-07 0.~~000~~245% ~~Apr~~Jul-07 0.~~000~~285% ~~May~~Aug-07 0.~~000~~286% ~~Jun~~Sep-07 01.~~245~~507% *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. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 150 ~~Jul~~Oct-06 0.000% Original Principal Balance ~~495~~25,~~000~~713,004.00 ~~Aug~~Nov-06 0.000% Current Actual Balance ~~494~~25,~~865~~699,848.9410 ~~Sep~~Dec-06 0.000% ~~Oct~~Jan-0607 0.000% Current Foreclosure Total ~~Nov~~Feb-0607 0.000% Loans in Foreclosure 158 ~~Dec~~Mar-0607 0.000% Original Principal Balance ~~495~~29,~~000~~237,804.00 ~~Jan~~Apr-07 0.000% Current Actual Balance ~~494~~29,~~865~~223,175.9410 ~~Feb~~May-07 0.000% ~~Mar~~Jun-07 0.~~000~~104% ~~Apr~~Jul-07 0.~~000~~659% ~~May~~Aug-07 0.~~000~~759% ~~Jun~~Sep-07 06.~~104~~373% *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 1 0004653159 Sep-2007 01-Dec-2006 ID 84.85 381,825.48 1 0004775609 Jul-2007 01-Dec-2006 FL 82.09 190,451.82 1 0090833534 Jul-2007 01-Dec-2006 MN 80.00 138,400.00 1 0091351049 Sep-2007 01-Feb-2007 CA 80.00 292,000.00 1 0091531061 Sep-2007 01-Feb-2007 WA 80.00 352,000.00 1 0103580270 Sep-2007 01-Jan-2007 CA 80.00 256,000.00 1 0103839395 Sep-2007 01-Dec-2006 FL 80.00 196,800.00 1 0103882031 Sep-2007 01-Dec-2006 IN 80.00 104,800.00 1 1105117313 Sep-2007 01-Jan-2007 NY 80.00 300,000.00 1 1105117612 Sep-2007 01-Jan-2007 NJ 80.00 236,000.00 1 2200158816 Sep-2007 01-Feb-2007 NV 75.00 377,250.00 1 2200158830 Sep-2007 01-Feb-2007 NV 79.99 361,800.00 1 2200180076 Sep-2007 01-Feb-2007 TX 80.00 205,600.00 1 2200191066 Sep-2007 01-Feb-2007 VA 79.99 255,900.00 1 5300014987 Sep-2007 01-Nov-2006 MD 80.00 296,000.00 1 5300017564 Sep-2007 01-Dec-2006 IL 80.00 304,000.00 1 5300020693 Sep-2007 01-Dec-2006 NJ 80.00 360,000.00 1 5300020973 Sep-2007 01-Dec-2006 UT 65.00 214,500.00 1 5300021837 Sep-2007 01-Dec-2006 MN 80.00 272,000.00 1 5300022524 Sep-2007 01-Dec-2006 AZ 75.00 176,250.00 1 5300022653 Sep-2007 01-Dec-2006 MD 80.00 264,000.00 1 5300022871 Sep-2007 01-Dec-2006 FL 80.00 319,920.00 1 5300023846 Sep-2007 01-Dec-2006 AZ 80.00 320,000.00 1 5300024292 Sep-2007 01-Dec-2006 FL 79.99 227,900.00 1 5300024458 Sep-2007 01-Dec-2006 IL 80.00 264,000.00 1 5300025946 Sep-2007 01-Jan-2007 VA 80.00 219,200.00 1 5300026492 Sep-2007 01-Dec-2006 FL 80.00 176,000.00 1 7100320055 Sep-2007 01-Nov-2006 MD 80.00 328,000.00 1 7700204479 Sep-2007 01-Feb-2007 AZ 80.00 352,000.00 2 0004765041 Jun-2007 01-Dec-2006 FL 83.41 183,500.00 2 ~~0091430421~~0004888594 ~~Jun~~Sep-2007 01-Dec-2006 CA 80.00 285,600.00 2 0090622507 Jul-2007 01-Nov-2006 OH 80.00 84,000.00 2 0091407221 Sep-2007 01-Feb-2007 GA 80.00 132,000.00 2 1133009967 Sep-2007 01-Jan-2007 NY 13.56 40,000.00 2 3975001602 Sep-2007 01-Nov-2006 MN 80.00 239,920.00 2 5300021195 Sep-2007 01-Dec-2006 FL 75.00 153,750.00 2 5300024079 Sep-2007 01-Dec-2006 MN 80.00 234,400.00 2 5300026560 Sep-2007 01-Jan-2007 FL 80.00 188,000.00 2 5300028173 Sep-2007 01-Dec-2006 VA 79.99 ~~271~~324,200.00 2 7100184741 Sep-2007 01-May-2006 FL 80.00 304,000.00 2 7100274526 Jul-2007 01-Jul-2006 CA 80.00 256,000.00 2 8600018303 Sep-2007 01-Dec-2006 CA 80.00 312,000.00 3 0002011277 Sep-2007 01-Jan-2007 NJ 80.00 280,000.00 3 0002014963 Sep-2007 01-Mar-2007 PA 79.99 104,150.00 3 ~~0004938881~~0004891582 ~~Jun~~Sep-2007 01-Jan-2007 NY 80.00 209,600.00 3 0004924734 Jul-2007 01-Dec-2006 FL 80.00 240,000.00 3 0010879315 Sep-2007 01-Oct-2006 CA 80.00 552,000.00 3 0010919807 Jul-2007 01-Oct-2006 AZ 79.89 301,600.00 3 0011108387 Aug-2007 01-Jan-2007 TX 80.00 504,000.00 3 0090911801 Jul-2007 01-Dec-2006 CO 80.00 504,000.00 3 0091008177 Jul-2007 01-Jan-2007 NY 80.00 528,000.00 3 0091026229 Sep-2007 01-Feb-2007 CA 80.00 508,000.00 3 0091173054 Sep-2007 01-Feb-2007 NY 75.00 975,000.00 3 0091227959 Sep-2007 01-Jan-2007 CA 75.00 2,025,000.00 3 0091243949 Jul-2007 01-Mar-2007 NY 80.00 632,000.00 3 0091356907 Sep-2007 01-Feb-2007 CA 80.00 424,000.00 3 0091400390 Sep-2007 01-Feb-2007 VA 5980.6400 ~~495~~656,000.00 3 0091464891 Jul-2007 01-Feb-2007 CA 80.00 619,200.00 3 0091486399 Sep-2007 01-Mar-2007 VA 80.00 280,000.00 3 0091496109 Sep-2007 01-Feb-2007 MD 80.00 456,000.00 3 0091593020 Sep-2007 01-Mar-2007 CA 80.00 620,000.00 3 0103250916 Sep-2007 01-Dec-2006 TX 80.00 274,400.00 3 0103553517 Sep-2007 01-Dec-2006 IL 80.00 299,920.00 3 0103690111 Sep-2007 01-Dec-2006 CA 80.00 528,000.00 3 0103947198 Sep-2007 01-Dec-2006 CA 80.00 521,600.00 3 0104037155 Sep-2007 01-Dec-2006 CA 80.00 280,000.00 3 0104146592 Sep-2007 01-Dec-2006 CA 80.00 439,200.00 3 0104395751 Sep-2007 01-Dec-2006 CA 80.00 260,000.00 3 0104456637 Sep-2007 01-Dec-2006 CA 80.00 444,000.00 3 0104558119 Sep-2007 01-Dec-2006 CA 80.00 512,000.00 3 0104609870 Sep-2007 01-Dec-2006 CA 80.00 357,600.00 3 0203232293 Sep-2007 01-Mar-2007 CA 80.00 264,000.00 3 0370020081 Sep-2007 01-Dec-2006 CA 80.00 960,000.00 3 1105117777 Sep-2007 01-Jan-2007 NY 80.00 300,000.00 3 2200169898 Sep-2007 01-Feb-2007 CA 75.00 288,750.00 3 2200169958 Sep-2007 01-Feb-2007 NV 80.00 528,000.00 3 2200173628 Sep-2007 01-Feb-2007 NV 80.00 712,000.00 3 2200184065 Sep-2007 01-Feb-2007 MN 75.00 1,064,050.00 3 2200186964 Sep-2007 01-Feb-2007 VA 80.00 768,000.00 3 3319000380 Sep-2007 01-Nov-2006 FL 79.99 314,300.00 3 5300017553 Sep-2007 01-Nov-2006 MD 75.00 712,500.00 3 5300019063 Sep-2007 01-Jan-2007 NY 100.00 390,000.00 3 5300019635 Sep-2007 01-Dec-2006 FL 80.00 480,000.00 3 5300021094 Sep-2007 01-Dec-2006 CA 80.00 424,000.00 3 5300021222 Sep-2007 01-Dec-2006 NV 100.00 272,010.00 3 5300023793 Sep-2007 01-Dec-2006 FL 80.00 640,000.00 3 5300023982 Sep-2007 01-Dec-2006 CA 80.00 488,000.00 3 5300024399 Sep-2007 01-Dec-2006 MA 80.00 400,000.00 3 5300024501 Sep-2007 01-Dec-2006 FL 80.00 154,720.00 3 5300025591 Sep-2007 01-Dec-2006 FL 73.53 500,000.00 3 5300026104 Sep-2007 01-Dec-2006 FL 80.00 184,000.00 3 5300026677 Sep-2007 01-Jan-2007 TX 80.00 153,592.00 3 5300026938 Sep-2007 01-Dec-2006 NJ 80.00 360,000.00 3 5300027220 Sep-2007 01-Dec-2006 IL 75.00 746,250.00 3 7100194260 Jul-2007 01-Apr-2006 CT 80.00 196,000.00 3 7100325971 Sep-2007 01-Dec-2006 IL 80.00 375,900.00 3 7100326144 Sep-2007 01-Dec-2006 VA 76.15 989,962.00 3 7100327514 Sep-2007 01-Dec-2006 FL 70.00 206,500.00 3 7100328454 Sep-2007 01-Dec-2006 FL 70.00 1,470,000.00 3 7100329825 Sep-2007 01-Dec-2006 GA 80.00 560,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 1 0004653159 381,825.48 01-Apr-2007 3 6.250% 9,545.60 1 0004775609 190,451.82 01-Feb-2007 5 7.000% 6,427.74 1 0090833534 138,400.00 01-Feb-2007 5 7.875% 5,276.52 1 0091351049 292,000.00 01-Feb-2007 5 6.750% 9,490.02 1 0091531061 352,000.00 01-Mar-2007 4 7.000% 11,880.00 1 0103580270 256,000.00 01-Feb-2007 5 6.875% 8,480.04 1 0103839395 196,060.51 01-Apr-2007 3 7.500% 5,913.52 1 0103882031 104,360.55 01-Apr-2007 3 7.250% 3,038.89 1 1105117313 299,940.00 01-Apr-2007 3 7.750% 9,373.10 1 1105117612 236,000.00 01-Feb-2007 5 7.250% 8,259.96 1 2200158816 377,250.00 01-Feb-2007 5 7.750% 14,146.92 1 2200158830 361,800.00 01-Feb-2007 5 7.625% 13,341.36 1 2200180076 205,599.99 01-Apr-2007 3 7.375% 6,103.75 1 2200191066 255,202.19 01-Apr-2007 3 6.500% 6,633.57 1 5300014987 295,999.99 01-May-2007 2 7.250% 6,906.64 1 5300017564 302,555.41 01-May-2007 2 7.250% 7,050.99 1 5300020693 359,140.58 01-Mar-2007 4 8.625% 15,015.89 1 5300020973 214,499.99 01-Mar-2007 4 7.125% 7,373.40 1 5300021837 272,000.00 01-May-2007 2 7.125% 6,233.32 1 5300022524 175,370.40 01-May-2007 2 7.000% 3,940.76 1 5300022653 264,000.00 01-Feb-2007 5 6.750% 8,580.00 1 5300022871 319,920.00 01-Mar-2007 4 7.375% 11,397.18 1 5300023846 319,999.98 01-Feb-2007 5 6.875% 10,599.96 1 5300024292 227,900.00 01-Feb-2007 5 7.375% 8,118.96 1 5300024458 264,000.00 01-Mar-2007 4 7.125% 9,075.00 1 5300025946 219,200.00 01-May-2007 2 7.500% 5,297.32 1 5300026492 175,829.69 01-Apr-2007 3 8.500% 6,045.01 1 7100320055 327,999.99 01-May-2007 2 8.125% 8,610.00 1 7700204479 352,000.00 01-Feb-2007 5 7.500% 12,760.02 2 0004765041 183,500.00 01-Feb-2007 5 7.000% 6,193.14 2 0004888594 285,600.00 01-Mar-2007 4 6.750% 9,282.00 2 0090622507 84,000.00 01-Feb-2007 5 6.500% 2,625.00 2 0091407221 132,000.00 01-Mar-2007 4 6.625% 4,207.50 2 1133009967 39,896.10 01-Mar-2007 4 6.750% 1,293.77 2 3975001602 239,406.83 01-Apr-2007 3 7.875% 7,606.15 2 5300021195 153,750.00 01-May-2007 2 7.000% 3,~~096~~459.5740 2 ~~0091430421~~5300024079 ~~271~~234,~~150~~399.98 01-Feb-2007 5 7.375% 8,350.50 2 5300026560 188,000.00 01-~~Jan~~Apr-2007 3 7.125% 5,385.40 2 5300028173 324,200.00 01-Mar-2007 4 7.000% 10,941.78 2 7100184741 304,000.00 01-May-2007 2 7.250% 7,093.36 2 7100274526 256,000.00 01-Feb-2007 5 6.875% 8,480.04 2 8600018303 312,000.00 01-Mar-2007 4 6.875% 10,335.00 3 0002011277 279,999.99 01-Apr-2007 3 8.125% 9,187.50 3 0002014963 104,150.00 01-Feb-2007 5 8.000% 4,035.78 3 0004891582 208,906.71 01-Apr-2007 3 7.000% 5,865.55 3 0004924734 240,000.00 01-Mar-2007 4 7.500% 8,700.00 3 0010879315 551,996.41 01-Apr-2007 3 7.875% 17,422.40 3 0010919807 300,438.32 01-Feb-2007 5 7.375% 10,598.40 3 0011108387 503,688.68 01-Feb-2007 5 7.750% 18,741.70 3 0090911801 504,000.00 01-Feb-2007 5 8.625% 21,105.00 3 0091008177 528,000.00 01-Feb-2007 5 7.000% 17,820.00 3 0091026229 508,000.00 01-Mar-2007 4 6.875% 16,~~236~~827.52 3 0091173054 974,967.66 01-Apr-2007 3 7.375% 28,944.35 3 0091227959 2,025,000.00 01-Mar-2007 4 8.000% 78,468.72 3 ~~0004938881~~0091243949 ~~494~~632,~~865~~000.9400 01-Feb-2007 5 7.500% 22,909.98 3 0091356907 424,000.00 01-Mar-2007 4 7.500% 15,370.02 3 0091400390 656,000.00 01-Apr-2007 3 6.875% 18,108.30 3 0091464891 619,200.00 01-Feb-2007 5 6.375% 18,963.00 3 0091486399 280,000.00 01-Mar-2007 4 6.875% 9,275.04 3 0091496109 456,000.00 01-Apr-2007 3 7.250% 13,300.00 3 0091593020 620,000.00 01-Mar-2007 4 7.375% 22,087.50 3 0103250916 273,712.29 01-Apr-2007 3 6.500% 7,121.84 3 0103553517 298,998.66 01-Mar-2007 4 7.375% 10,630.85 3 0103690111 526,121.11 01-Mar-2007 4 6.625% 16,731.88 3 0103947198 521,573.87 01-Feb-2007 5 6.375% 15,973.20 3 0104037155 279,493.33 01-Apr-2007 3 7.250% 8,151.90 3 0104146592 439,200.00 01-Apr-2007 3 6.875% 12,123.75 3 0104395751 259,074.81 01-Mar-2007 4 6.625% 8,239.16 3 0104456637 444,000.00 01-Mar-2007 4 7.250% 15,540.00 3 0104558119 512,000.00 01-Feb-2007 5 7.125% 17,599.98 3 0104609870 357,600.00 01-Feb-2007 5 6.500% 11,175.00 3 0203232293 263,905.95 01-Apr-2007 3 7.125% 7,559.80 3 0370020081 960,000.00 01-Feb-2007 5 7.875% 36,600.00 3 1105117777 300,000.00 01-Feb-2007 5 7.625% 11,062.50 3 2200169898 288,749.99 01-Apr-2007 3 7.875% 9,173.80 3 2200169958 527,270.88 01-Mar-2007 4 7.875% 20,066.82 3 2200173628 712,000.00 01-Feb-2007 5 7.875% 27,145.02 3 2200184065 1,064,050.00 01-Mar-2007 4 7.750% 39,901.86 3 2200186964 768,000.00 01-Feb-2007 5 7.125% 26,400.00 3 3319000380 314,300.00 01-Apr-2007 3 7.500% 9,494.50 3 5300017553 712,499.97 01-May-2007 2 7.750% 17,812.48 3 5300019063 389,999.98 01-Mar-2007 4 8.725% 14,023.72 3 5300019635 480,000.00 01-Mar-2007 4 7.250% 16,800.00 3 5300021094 423,822.43 01-Apr-2007 3 6.875% 11,700.20 3 5300021222 272,009.99 01-Apr-2007 3 8.600% 7,797.60 3 5300023793 639,999.99 01-Mar-2007 4 7.375% 22,800.00 3 5300023982 488,000.00 01-May-2007 2 6.625% 10,370.00 3 5300024399 398,576.60 01-Mar-2007 4 6.625% 12,675.66 3 5300024501 153,984.76 01-May-2007 2 7.250% 3,588.58 3 5300025591 500,000.00 01-May-2007 2 7.875% 12,708.32 3 5300026104 183,198.89 01-Apr-2007 3 6.750% 4,952.77 3 5300026677 153,583.15 01-Mar-2007 4 7.375% 5,~~732~~471.45 3 5300026938 360,000.00 01-Feb-2007 5 8.625% 15,074.80 3 5300027220 744,659.68 01-Feb-2007 5 7.750% 27,853.48 3 7100194260 196,000.00 01-Feb-2007 5 7.125% 6,737.52 3 7100325971 375,337.16 01-Mar-2007 4 7.250% 13,136.76 3 7100326144 988,603.84 01-Feb-2007 5 7.250% 34,601.15 3 7100327514 206,500.00 01-Apr-2007 3 6.500% 5,377.60 3 7100328454 1,470,000.00 01-Apr-2007 3 7.750% 45,937.50 3 7100329825 560,000.00 01-Apr-2007 3 7.875% 17,791.65

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 03 ~~Jul~~Oct-06 0.000% Original Principal Balance 0358,000.00 ~~Aug~~Nov-06 0.000% Current Actual Balance 0357,145.0044 ~~Sep~~Dec-06 0.000% ~~Oct~~Jan-0607 0.000% Current Bankruptcy Total ~~Nov~~Feb-0607 0.000% Loans in Bankruptcy 5 Mar-07 0.000% Original Principal Balance 1,050,800.00 ~~Dec~~Apr-07 0.000% Current Actual Balance 1,048,136.97 May-07 0.011% Jun-07 0.011% Jul-07 0.046% Aug-07 0.130% Sep-07 0.128% *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. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Oct-06 0.000% Original Principal Balance 94140,000.00 ~~Jan~~Nov-0706 0.000% Current Actual Balance 93140,~~542~~000.2100 Dec-06 0.000% Jan-07 0.000% Current Bankruptcy Total Feb-07 0.000% Loans in Bankruptcy 2 Mar-07 0.000% Original Principal Balance 492,000.00 Apr-07 0.000% Current Actual Balance 491,995.50 May-07 0.~~011~~000% Jun-07 0.~~011~~000% Jul-07 0.159% Aug-07 0.354% Sep-07 0.272% *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. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Oct-06 No0.000% ~~Bankruptcy~~Original ~~Information~~Principal toBalance ~~report~~118,800.00 ~~this~~Nov-06 ~~period~~0.000% 2Current Actual Balance 117,945.44 Dec-06 No0.000% Jan-07 0.000% Current Bankruptcy ~~Information~~Total toFeb-07 0.000% Loans in Bankruptcy 2 Mar-07 0.000% Original Principal Balance 459,600.00 Apr-07 0.000% Current Actual Balance 456,941.47 May-07 0.000% Jun-07 0.000% Jul-07 0.000% Aug-07 0.185% Sep-07 0.252% *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. 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jul~~Oct-06 0.000% Original Principal Balance 099,200.00 ~~Aug~~Nov-06 0.000% Current Actual Balance 099,200.00 ~~Sep~~Dec-06 0.000% ~~Oct~~Jan-0607 0.000% Current Bankruptcy Total ~~Nov~~Feb-0607 0.000% Loans in Bankruptcy 1 ~~Dec~~Mar-0607 0.000% Original Principal Balance 9499,~~000~~200.00 ~~Jan~~Apr-07 0.000% Current Actual Balance 9399,~~542~~200.2100 ~~Feb~~May-07 0.~~000~~019% ~~Mar~~Jun-07 0.~~000~~020% ~~Apr~~Jul-07 0.~~000~~020% ~~May~~Aug-07 0.~~019~~020% ~~Jun~~Sep-07 0.~~020~~022% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance 31 ~~0004929833~~0091355990 ~~May~~Sep-2007 01-Mar-2007 WY 79.55 140,000.00 1 5300025936 Aug-2007 01-Dec-2006 GAMD 6180.8400 94352,000.00 2 0011084261 Aug-2007 01-Dec-2006 CA 80.00 340,800.00 2 5300026534 Sep-2007 01-Dec-2006 MI 80.00 118,800.00 3 5300026124 Sep-2007 01-Dec-2006 VA 80.00 99,200.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest 1 0091355990 140,000.00 01-Aug-2007 0 6.500% 1,458.32 1 5300025936 351,995.50 01-Aug-2007 0 7.500% 4,253.28 2 0011084261 338,996.03 01-Jun-2007 1 7.500% 6,097.16 2 5300026534 117,945.44 01-Aug-2007 0 7.250% 1,376.60 3 ~~0004929833~~5300026124 9399,~~542~~200.2100 01-~~May~~Aug-2007 0 7.~~125~~000% 1,~~072~~116.2900

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 1 147 21,~~783~~200,~~000~~463.0080 21,~~780~~198,~~403~~408.3635 0 0.00 0.00 2 114 21,~~995~~156,~~300~~320.00 21,~~992~~155,~~384~~679.1835 0 0.00 0.00 3 1312 75,~~582~~725,~~250~~388.00 75,~~576~~721,~~336~~122.7358 0 0.00 0.00 Total 3823 138,~~360~~082,~~550~~171.0080 138,~~349~~075,~~124~~210.2728 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 1 0 0.00 0.00 0 0.00 0.00 138,~~230~~322.8425 2 0 0.00 0.00 0 0.00 0.00 65,~~265~~663.8015 3 0 0.00 0.00 0 0.00 0.00 4516,~~193~~515.6435 Total 0 0.00 0.00 0 0.00 0.00 6430,~~690~~500.2875

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0004719768~~0004619165 MDWA 6670.2082 01-~~Jan-2007 235,000.00 235,000.00 1 0004847359 NJ 80.00 01-~~Dec-2006 ~~206~~148,~~000~~713.0080 ~~206~~148,~~000~~713.0080 1 ~~0004878844~~0004952364 ORNC 8086.0053 01-Jan-2007 ~~290~~311,~~400~~500.00 ~~290~~311,~~397~~439.~~99 1 0004927538 WA 26.36 01-Jan-2007 68,000.~~00 ~~66,487.20~~ 1 ~~0004974398~~0011225441 ORCT 5985.~~06 01-Jan-2007 251,000.~~00 ~~251,000.00 1 0004981529 CA 39.37~~ 01-~~Jan~~Feb-2007 ~~124~~187,000.00 ~~123~~185,~~958~~997.1790 1 ~~0004982409~~0090986084 WAOH 80.00 01-Jan-2007 ~~316~~104,000.00 ~~316~~104,000.00 1 ~~0004982417~~0103313995 VAWA 5879.8255 01-~~Jan~~Dec-~~2007~~2006 ~~100~~175,000.00 99174,~~963~~759.31 1 ~~0004986008~~5300024688 CANY ~~54.59 01-Jan-2007 232,000.00 232,000.00 1 0004989663 MD 80.00 01-Jan-2007 152,000.00 151,956.21 1 0091504605 MD 80.00 01-Mar-2007 305,600.00 305,600.00 1 0104140397 ID~~ 66.0590 01-Dec-2006 ~~107~~97,000.00 ~~106~~96,~~657~~143.4229 1 ~~0104252119~~8600015119 CANV 8069.0098 01-~~Dec~~Nov-2006 ~~260~~177,~~000~~250.00 ~~260~~177,~~000~~138.0096 12 ~~1595000758~~0004933569 AZMD 80.00 01-~~Dec-2006 136,000.00 135,224.97 2 0004897597 VA 78.40 01-Dec-2006 137,200.00 137,163.18 2 0004932424 HI 72.96 01-~~Jan-2007 ~~580~~374,000.00 ~~580~~374,000.00 2 ~~0004988048~~0011287747 MTMI 80.00 01-~~Jan~~Mar-2007 ~~276~~181,~~000~~440.00 ~~276~~181,~~000~~026.~~00 2 0004990798 CA~~ 89~~.85~~ ~~01-Jan-2007 292,000.00 292,000.00~~ 2 ~~0010212589~~0091615187 CAWA 80100.00 01-~~Dec~~Mar-~~2005 244,000.00 242,602.08 2 0091416909 CA 80.00 01-Feb-~~2007 ~~260~~383,000.00 ~~260~~382,~~000~~722.0032 2 ~~3955003640~~1760300580 TXAZ ~~79.99 01-Oct-2006 154,700.00 154,296.55 2 5300007136 NY~~ 80.00 01-Nov-2006 ~~336~~217,~~000~~880.00 ~~336~~217,~~000~~870.00 23 ~~5300023268~~0004119359 AZVA 80.00 01-~~Dec~~Nov-2006 ~~248~~775,~~800~~160.00 ~~248~~774,~~634~~959.2406 ~~2 5300025586 NJ 100.00 01-Dec-2006 265,000.00 265,000.00 2 5300026701 DE 90.00 01-Dec-2006 201,600.00 200,532.81~~ 3 ~~0003990271~~0004895779 NJNY 8095.00 01-Jan-2007 ~~723~~408,~~150~~500.00 ~~719~~408,~~268~~500.6600 3 ~~0004901817~~0004935133 DECA 7569.0073 01-Jan-2007 ~~417~~546,000.00 ~~417~~546,000.00 3 ~~0004980463~~0087114815 CACT 7890.1300 01-Jan-2007 ~~500~~143,~~000~~100.00 ~~499~~142,~~955~~045.7521 3 ~~0004980474~~0091447979 CA ~~78.13 01-Jan-2007 500,000.00 499,955.75 3 0010789060 MD~~ 80.00 01-~~Dec~~Feb-~~2006~~2007 ~~456~~340,000.00 ~~456~~340,000.00 3 ~~0091350611~~0091498568 ILCA 80.00 01-Feb-2007 ~~620~~416,000.00 ~~620~~416,000.00 3 ~~0091591578~~0091570366 AZCA 80.00 01-Mar-2007 ~~540~~688,000.00 ~~539~~687,~~999~~941.1267 3 ~~0091614529~~0091611178 AZCA 7973.9965 01-Mar-2007 ~~245~~1,~~750~~300,000.00 ~~245~~1,~~750~~300,000.00 3 ~~0091632216~~0103136917 CANJ 7580.00 01-~~Mar~~Dec-~~2007~~2006 ~~600~~260,000.00 ~~600~~258,~~000~~947.0028 3 ~~2200140180~~1105116434 CANJ 7080.00 01-~~Feb~~Jan-2007 1258,~~925,000~~400.00 1258,~~925,000~~396.0076 3 ~~5300004863~~1740300998 MAAZ 80.00 01-~~Aug~~Dec-2006 ~~260~~460,~~000~~228.00 ~~259~~460,~~999~~115.9936 3 ~~5300027923~~7100223101 CAMN 7065.~~32 01-Jan-2007 545,000.~~00 ~~541,939.~~01 ~~3 8600016379 NV 79.99 01~~-~~Dec~~May-2006 ~~250~~130,~~350~~000.00 ~~250~~127,~~328~~849.8978

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0004719768~~0004619165 Loan Paid in Full ~~0 7.125% 360 5~~ (1) ~~0004847359 Loan Paid in Full 0 7.500% 360~~ 6 ~~1 0004878844 Loan Paid in Full 0 6~~.875% 360 59 1 ~~0004927538~~0004952364 Loan Paid in Full 0 6.~~625~~750% 360 58 1 ~~0004974398~~0011225441 Loan Paid in Full ~~0 6.500% 360 5~~ 1 ~~0004981529 Loan Paid in Full (1) 7~~8.125% 360 57 1 ~~0004982409~~0090986084 Loan Paid in Full 0 6.~~500~~375% 360 ~~5 1 0004982417 Loan Paid in Full 0~~ 8~~.000%~~ ~~360 5~~ 1 ~~0004986008~~0103313995 Loan Paid in Full 0 6.750% 360 59 1 ~~0004989663~~5300024688 Loan Paid in Full 0 6.~~875% 360 5 1 0091504605 Loan Paid in Full 0 6.~~750% 360 39 1 ~~0104140397~~8600015119 Loan Paid in Full 0 6.~~750~~375% 360 610 ~~1 0104252119 Loan Paid in Full 1 6.625% 360 6 1 1595000758 Loan Paid in Full (1) 7.125% 360 6~~ 2 ~~0004897597~~0004933569 Loan Paid in Full 0 6.~~125~~375% 360 ~~6 2 0004932424 Loan Paid in Full 0~~ 8~~.000%~~ ~~360 5~~ 2 ~~0004988048~~0011287747 Loan Paid in Full ~~0 6.875% 360 5 2 0004990798 Loan Paid in Full 0 6.750% 360 5 2 0010212589 Loan Paid in Full~~ (1) 7.~~750~~625% 360 ~~18 2 0091416909 Loan Paid in Full (1)~~ 6~~.875%~~ ~~360 4~~ 2 ~~3955003640~~0091615187 Loan Paid in Full 0 7.~~125% 360 8 2 5300007136 Loan Paid in Full 0 7.~~375% 360 ~~7 2 5300023268 Loan Paid in Full 0 7.875% 360~~ 6 2 ~~5300025586~~1760300580 Loan Paid in Full 0 ~~8.880% 360 6 2 5300026701 Loan Paid in Full 0~~ 7.~~500~~375% 360 610 3 ~~0003990271~~0004119359 Loan Paid in Full 0 6.~~625~~500% 360 510 3 ~~0004901817~~0004895779 Loan Paid in Full 0 6.750% 360 58 3 ~~0004980463~~0004935133 Loan Paid in Full 0 78.~~625~~000% 360 58 3 ~~0004980474~~0087114815 Loan Paid in Full 0 7.~~625~~125% 360 58 3 ~~0010789060~~0091447979 Loan Paid in Full ~~(1) 7.625% 360 6 3 0091350611 Loan Paid in Full~~ 0 6.~~000~~750% 360 47 3 ~~0091591578~~0091498568 Loan Paid in Full 0 6.~~250~~750% 360 37 3 ~~0091614529~~0091570366 Loan Paid in Full 01 6.~~500~~875% 360 36 3 ~~0091632216~~0091611178 Loan Paid in Full 0 7.~~000~~625% 360 36 3 ~~2200140180~~0103136917 Loan Paid in Full 0 76.~~375~~875% 360 49 3 ~~5300004863~~1105116434 Loan Paid in Full 0 76.~~250~~875% 360 108 3 ~~5300027923~~1740300998 Loan Paid in Full ~~(1)~~0 6.~~750~~875% 360 59 3 ~~8600016379~~7100223101 Loan Paid in Full 01 6.~~500~~000% 360 616

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 1 ~~260~~177,~~000~~138.0096 64,~~890~~516.0034 0.00 2 10 ~~336,000~~0.00 ~~9,910~~0.4800 0.00 3 0 0.00 0.00 0.00 Total 21 ~~596~~177,~~000~~138.0096 164,~~800~~516.4834 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 1 ~~0104252119~~8600015119 0508/0416/2007 ~~260~~177,~~000~~138.0096 64,~~890~~516.0034 0.00 ~~2 5300007136 05/15/2007 336,000.00 9,910.48 0.00~~

Prepayment Rates

Summary SMM CPR PSA Current Month 10.~~561~~978% Current Month 1711.~~200~~125% Current Month ~~1,664~~681.~~966~~441% 3 Month Average 1.~~345~~002% 3 Month Average 1411.~~979~~376% 3 Month Average ~~1,847~~809.~~237~~880% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 ~~N/A~~14.533% N/A ~~Jan~~Apr-2007 ~~N/A~~2,291.497% N/A ~~Feb~~May-2007 ~~N/A~~13.205% N/A ~~Feb~~May-2007 ~~N/A~~1,585.248% N/A ~~Mar~~Jun-2007 ~~N/A~~17.200% N/A ~~Mar~~Jun-2007 ~~N/A~~1,664.966% N/A ~~Apr~~Jul-2007 1412.~~533~~578% N/A ~~Apr~~Jul-2007 21,~~291~~020.~~497~~099% N/A ~~May~~Aug-2007 1310.~~205~~425% N/A ~~May~~Aug-2007 ~~1,585~~728.~~248~~100% N/A ~~Jun~~Sep-2007 1711.~~200~~125% N/A ~~Jun~~Sep-2007 ~~1,664~~681.~~966~~441% 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. 1 SMM CPR PSA Current Month 10.~~476~~664% Current Month 167.~~344~~680% Current Month ~~1,523~~459.~~869~~371% 3 Month Average 01.~~924~~044% 3 Month Average 1011.~~440~~782% 3 Month Average ~~1,147~~833.~~827~~573% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 ~~N/A~~5.888% N/A ~~Jan~~Apr-2007 ~~N/A~~877.072% N/A ~~Feb~~May-2007 ~~N/A~~9.087% N/A ~~Feb~~May-2007 ~~N/A~~1,042.539% N/A ~~Mar~~Jun-2007 ~~N/A~~16.344% N/A ~~Mar~~Jun-2007 ~~N/A~~1,523.869% N/A ~~Apr~~Jul-2007 515.~~888~~122% N/A ~~Apr~~Jul-2007 ~~877~~1,189.~~072~~140% N/A ~~May~~Aug-2007 912.~~087~~544% N/A ~~May~~Aug-2007 ~~1,042~~852.~~539~~207% N/A ~~Jun~~Sep-2007 167.~~344~~680% N/A ~~Jun~~Sep-2007 ~~1,523~~459.~~869~~371% 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. 2 SMM CPR PSA Current Month 10.~~589~~635% Current Month 177.~~484~~364% Current Month ~~1,665~~445.~~285~~993% 3 Month Average 10.~~617~~742% 3 Month Average 178.~~767~~531% 3 Month Average ~~2,146~~609.~~972~~540% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 ~~N/A~~16.970% N/A ~~Jan~~Apr-2007 ~~N/A~~2,569.485% N/A ~~Feb~~May-2007 ~~N/A~~18.847% N/A ~~Feb~~May-2007 ~~N/A~~2,206.148% N/A ~~Mar~~Jun-2007 ~~N/A~~17.484% N/A ~~Mar~~Jun-2007 ~~N/A~~1,665.285% N/A ~~Apr~~Jul-2007 1611.~~970~~425% N/A ~~Apr~~Jul-2007 ~~2,569~~913.~~485~~424% N/A ~~May~~Aug-2007 186.~~847~~804% N/A ~~May~~Aug-2007 ~~2,206~~469.~~148~~204% N/A ~~Jun~~Sep-2007 177.~~484~~364% N/A ~~Jun~~Sep-2007 ~~1,665~~445.~~285~~993% 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. 3 SMM CPR PSA Current Month 1.~~583~~236% Current Month 1713.~~424~~864% Current Month ~~1,723~~861.~~498~~268% 3 Month Average 1.~~401~~087% 3 Month Average 1512.~~550~~284% 3 Month Average ~~2,004~~877.~~416~~455% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 ~~N/A~~16.739% N/A ~~Jan~~Apr-2007 ~~N/A~~2,747.124% N/A ~~Feb~~May-2007 ~~N/A~~12.487% N/A ~~Feb~~May-2007 ~~N/A~~1,542.625% N/A ~~Mar~~Jun-2007 ~~N/A~~17.424% N/A ~~Mar~~Jun-2007 ~~N/A~~1,723.498% N/A ~~Apr~~Jul-2007 1612.~~739~~011% N/A ~~Apr~~Jul-2007 ~~2,747~~991.~~124~~926% N/A ~~May~~Aug-2007 1210.~~487~~978% N/A ~~May~~Aug-2007 ~~1,542~~779.~~625~~172% N/A ~~Jun~~Sep-2007 1713.~~424~~864% N/A ~~Jun~~Sep-2007 ~~1,723~~861.~~498~~268% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Repurchases ~~Current~~Due to Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No Repurchases Due to Breaches this Period

~~Breaches~~Repurchases ~~Current~~Due to Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No ~~Breaches~~Repurchases Due to Other this Period

Interest Rate Stratification Summary 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 32 1,~~913~~326,~~689~~347.8453 0.~~226~~162 0 0.00 0.000 4.000 4.499 3 1,095,~~258~~183.0346 0.~~129~~133 0 0.00 0.000 4.500 4.999 2 432,~~105~~039.5081 0.~~051~~053 0 0.00 0.000 5.000 5.499 9 2,712,172.63 0.~~321~~330 2 504,849.99 0.~~271~~280 5.500 5.999 97 2829,~~852~~091,~~848~~206.8592 3.~~410~~545 2322 5,~~376~~046,~~647~~073.4116 2.~~884~~794 6.000 6.499 ~~528~~517 ~~177~~174,~~189~~570,~~787~~601.5270 2021.~~944~~272 ~~137~~131 3231,~~528~~503,~~542~~570.1983 17.~~447~~445 6.500 6.999 1,~~084~~060 ~~331~~322,~~789~~546,~~298~~954.3147 39.~~217~~304 ~~322~~316 7472,~~086~~642,~~367~~820.0652 3940.~~737~~225 7.000 7.499 ~~577~~556 ~~160~~153,~~208~~099,~~539~~165.4820 18.~~937~~656 ~~187~~180 3736,~~926~~189,~~098~~553.8590 20.~~342~~040 7.500 7.999 ~~324~~314 9995,~~120~~458,~~255~~977.1799 11.~~716~~632 ~~119~~115 24,~~775~~282,~~447~~817.2182 13.~~288~~446 8.000 8.499 ~~115~~105 3331,~~531~~456,~~903~~222.0988 3.~~963~~833 4035 7,~~654~~010,~~374~~560.0063 43.~~105~~882 8.500 8.999 3635 87,~~085~~902,~~857~~222.9413 0.~~956~~963 1817 3,~~330~~148,~~693~~844.7268 1.~~786~~744 9.000 9.499 32 ~~415~~271,~~280~~237.2082 0.~~049~~033 1 63,~~359~~150.4793 0.~~034~~035 9.500 9.999 2 541,~~284~~192.6873 0.~~064~~066 1 58,~~293~~201.7479 0.~~031~~032 10.000 10.499 1 138,~~920~~724.0024 0.~~016~~017 1 138,~~920~~724.0024 0.~~075~~077 10.500 10.999 0 0.00 0.000 0 0.00 0.000 >= 11.000 0 0.00 0.000 0 0.00 0.000 Total 2,~~784~~705 ~~846~~820,~~027~~642,~~201~~249.2451 100.000 ~~851~~821 ~~186~~180,~~443~~589,~~593~~168.6449 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 0 0.00 0.000 32 1,~~913~~326,~~689~~347.8453 0.~~404~~289 4.000 4.499 2 459,~~407~~403.8619 0.~~247~~253 1 635,~~850~~780.1727 0.~~134~~139 4.500 4.999 0 0.00 0.000 2 432,~~105~~039.5081 0.~~091~~094 5.000 5.499 3 900,252.87 0.~~485~~496 4 1,307,069.77 0.~~276~~285 5.500 5.999 42 10,~~768~~766,~~187~~070.0791 5.~~797~~929 3233 1213,~~708~~279,~~014~~062.3785 2.~~682~~896 6.000 6.499 ~~158~~156 4241,~~222~~488,~~500~~357.8974 22.~~732~~847 ~~233~~230 ~~102~~101,~~438~~578,~~744~~673.4413 2122.~~619~~157 6.500 6.999 ~~282~~279 7069,~~621~~976,~~148~~737.2004 38.~~021~~535 ~~480~~465 ~~187~~179,~~081~~927,~~783~~396.0591 39.~~482~~246 7.000 7.499 ~~152~~148 3534,~~368~~183,~~893~~767.2437 1918.~~042~~824 ~~238~~228 8682,~~913~~725,~~547~~843.3993 18.~~342~~044 7.500 7.999 8379 1918,~~873~~673,~~373~~555.3367 10.~~700~~283 ~~122~~120 5452,~~471~~502,~~434~~604.6350 11.~~496~~452 8.000 8.499 2320 4,~~570~~189,~~148~~612.9398 2.~~460~~307 5250 2120,~~307~~256,~~380~~049.1627 4.~~497~~418 8.500 8.999 6 ~~957~~956,~~164~~485.7834 0.~~515~~527 12 3,~~797~~796,~~999~~892.4411 0.~~802~~828 9.000 9.499 0 0.00 0.000 21 ~~351~~208,~~920~~086.7389 0.~~074~~045 9.500 9.999 0 0.00 0.000 1 482,990.94 0.~~102~~105 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 0 0.00 0.000 0 0.00 0.000 Total ~~751~~735 ~~185~~181,~~741~~594,~~077~~243.1711 100.000 1,~~182~~149 ~~473~~458,~~842~~458,~~530~~837.4391 100.000

Filing Compare · Merrill Lynch Alternative Note Asset Trust, Series 2007-A2