10-D 1 csm07005_10d-200710.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: September 26, 2007 to October 25, 2007 Commission File Number of issuing entity: 333-140945-07 CSMC Mortgage-Backed Trust 2007-5 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140945 Credit Suisse First Boston Mortgage Securities Corp. (Exact name of depositor as specified in its charter) DLJ Mortgage Capital, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2200307 54-2200308 54-2200309 54-2200310 54-2200311 54-6755309 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Rd. Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 1-A-3 _____ _____ __X___ ____________ 1-A-4 _____ _____ __X___ ____________ 1-A-5 _____ _____ __X___ ____________ 1-A-6 _____ _____ __X___ ____________ 1-A-7 _____ _____ __X___ ____________ 1-A-8 _____ _____ __X___ ____________ 1-A-9 _____ _____ __X___ ____________ 1-A-10 _____ _____ __X___ ____________ 1-A-11 _____ _____ __X___ ____________ 1-A-12 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-A-4 _____ _____ __X___ ____________ 2-A-5 _____ _____ __X___ ____________ 2-A-6 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 3-A-3 _____ _____ __X___ ____________ 3-A-4 _____ _____ __X___ ____________ 3-A-5 _____ _____ __X___ ____________ 3-A-6 _____ _____ __X___ ____________ 3-A-7 _____ _____ __X___ ____________ 3-A-8 _____ _____ __X___ ____________ 3-A-9 _____ _____ __X___ ____________ 3-A-10 _____ _____ __X___ ____________ 3-A-11 _____ _____ __X___ ____________ 3-A-12 _____ _____ __X___ ____________ 3-A-13 _____ _____ __X___ ____________ 3-A-14 _____ _____ __X___ ____________ 3-A-15 _____ _____ __X___ ____________ 3-A-16 _____ _____ __X___ ____________ 3-A-17 _____ _____ __X___ ____________ 3-A-18 _____ _____ __X___ ____________ 3-A-19 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ 4-A-3 _____ _____ __X___ ____________ 4-A-4 _____ _____ __X___ ____________ 4-A-5 _____ _____ __X___ ____________ 4-A-6 _____ _____ __X___ ____________ 4-A-7 _____ _____ __X___ ____________ 4-A-8 _____ _____ __X___ ____________ 4-A-9 _____ _____ __X___ ____________ 4-A-10 _____ _____ __X___ ____________ 4-A-11 _____ _____ __X___ ____________ 4-A-12 _____ _____ __X___ ____________ 4-A-13 _____ _____ __X___ ____________ 4-A-14 _____ _____ __X___ ____________ 4-A-15 _____ _____ __X___ ____________ 4-A-16 _____ _____ __X___ ____________ 4-A-17 _____ _____ __X___ ____________ 4-A-18 _____ _____ __X___ ____________ 4-A-19 _____ _____ __X___ ____________ 4-A-20 _____ _____ __X___ ____________ 4-A-21 _____ _____ __X___ ____________ 4-A-22 _____ _____ __X___ ____________ 4-A-23 _____ _____ __X___ ____________ 4-A-24 _____ _____ __X___ ____________ 4-A-25 _____ _____ __X___ ____________ 4-A-26 _____ _____ __X___ ____________ 4-A-27 _____ _____ __X___ ____________ 4-A-28 _____ _____ __X___ ____________ 4-A-29 _____ _____ __X___ ____________ 4-A-30 _____ _____ __X___ ____________ 4-A-31 _____ _____ __X___ ____________ 4-A-32 _____ _____ __X___ ____________ 4-A-33 _____ _____ __X___ ____________ 5-A-1 _____ _____ __X___ ____________ 5-A-2 _____ _____ __X___ ____________ 5-A-3 _____ _____ __X___ ____________ 5-A-4 _____ _____ __X___ ____________ 5-A-5 _____ _____ __X___ ____________ 6-A-1 _____ _____ __X___ ____________ 6-A-2 _____ _____ __X___ ____________ 6-A-3 _____ _____ __X___ ____________ 6-A-4 _____ _____ __X___ ____________ 6-A-5 _____ _____ __X___ ____________ 7-A-1 _____ _____ __X___ ____________ 7-A-2 _____ _____ __X___ ____________ 8-A-1 _____ _____ __X___ ____________ 8-A-2 _____ _____ __X___ ____________ 9-A-1 _____ _____ __X___ ____________ 9-A-2 _____ _____ __X___ ____________ 10-A-1 _____ _____ __X___ ____________ 10-A-2 _____ _____ __X___ ____________ A-M _____ _____ __X___ ____________ D-X _____ _____ __X___ ____________ D-P _____ _____ __X___ ____________ D-B-1F _____ _____ __X___ ____________ D-B-1X _____ _____ __X___ ____________ D-B-1 _____ _____ __X___ ____________ D-B-2F _____ _____ __X___ ____________ D-B-2X _____ _____ __X___ ____________ D-B-2 _____ _____ __X___ ____________ D-B-3F _____ _____ __X___ ____________ D-B-3X _____ _____ __X___ ____________ D-B-3 _____ _____ __X___ ____________ D-B-4 _____ _____ __X___ ____________ D-B-5 _____ _____ __X___ ____________ D-B-6 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ B-7 _____ _____ __X___ ____________ AR _____ _____ __X___ ____________ AR-L _____ _____ __X___ ____________ PP _____ _____ __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 October 25, 2007 a distribution was made to holders of CSMC Mortgage-Backed Trust 2007-5. 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 CSMC Mortgage-Backed Trust 2007-5, relating to the October 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. Credit Suisse First Boston Mortgage Securities Corp. (Depositor) /s/ Kevin Steele Kevin Steele, Vice President Date: November 02, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of CSMC Mortgage-Backed Trust 2007-5, relating to the October 25, 2007 distribution. EX-99.1 Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Distribution Date: 10/25/2007 Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Series 2007-5 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 1-A-1 22944BAA6 0910/24/2007 5.~~98500~~61125% ~~320~~316,~~394~~482,~~193~~319.3776 1,~~597~~478,~~170~~836.8399 1-A-2 22944BAB4 0910/24/2007 5.~~98500~~61125% ~~305~~301,~~137~~411,~~326~~732.8797 1,~~521~~408,~~115~~416.0818 1-A-3 22944BAC2 0910/24/2007 1.~~01500~~38875% 0.00 ~~257~~348,~~966~~574.8838 1-A-4 22944BAD0 0910/24/2007 5.~~98500~~61125% 15,~~256~~070,~~866~~586.4980 7670,~~055~~420.7581 1-A-5 22944BAE8 0910/24/2007 1.~~01500~~38875% 0.00 1217,~~898~~428.3472 1-A-6 22944BAF5 0809/3128/2007 7.00000% 4,~~805~~747,~~912~~234.6757 2827,~~020~~672.5460 1-A-7 22944BAG3 0809/3128/2007 0.~~11852~~11442% 0.00 3230,~~104~~606.0248 1-A-8 22944BAH1 0910/24/2007 1.~~01500~~38875% 0.00 ~~270~~366,~~865~~003.2309 1-A-9 22944BAJ7 0809/3128/2007 7.00000% ~~305~~301,~~137~~411,~~326~~732.8797 1,~~779~~756,~~081~~990.9655 1-A-10 22944BAK4 0809/3128/2007 7.00000% 15,~~256~~070,~~866~~586.4980 8887,~~954~~849.1053 1-A-11 22944BAL2 0809/3128/2007 7.00000% ~~320~~316,~~394~~482,~~193~~319.3776 1,~~868~~844,~~036~~840.0608 1-A-12 22944BAM0 0809/3128/2007 7.00000% 2019,~~062~~817,~~779~~821.1637 ~~116~~115,~~974~~522.6413 2-A-1 22944BAN8 0910/24/2007 65.~~10500~~73125% 29,~~898~~756,~~594~~932.7699 ~~152~~142,~~109~~120.1035 2-A-2 22944BAP3 0910/24/2007 1.~~39500~~76875% 0.00 3443,~~757~~860.1248 2-A-3 22944BAQ1 0809/3128/2007 0.00000% 14,~~949~~878,~~297~~466.3850 0.00 2-A-4 22944BAR9 0809/3128/2007 5.00000% 3,~~031~~027,~~914~~907.3768 12,~~632~~616.9828 2-A-5 22944BAS7 0809/3128/2007 5.00000% 44,~~847~~635,~~892~~399.1449 ~~186~~185,~~866~~980.2283 2-A-6 22944BAT5 0910/24/2007 23.~~79000~~53750% 14,~~949~~878,~~297~~466.3850 3443,~~757~~860.1248 3-A-1 22944BAU2 0910/24/2007 65.~~05500~~68125% 8988,~~585~~987,~~753~~935.1492 ~~452~~421,~~034~~302.7826 3-A-2 22944BAV0 0910/24/2007 57.~~78000~~27500% 22,~~396~~246,~~438~~983.2898 ~~107~~134,~~876~~872.1834 3-A-3 22944BAW8 0809/3128/2007 6.00000% 10,~~769~~757,~~755~~716.4069 53,~~848~~788.7858 3-A-4 22944BAX6 0910/24/2007 0.00000% 0.00 0.00 3-A-5 22944BAY4 0910/24/2007 0.50000% 0.00 37,~~327~~078.4031 3-A-6 22944BAZ1 0910/24/2007 65.~~05500~~68125% 8988,~~585~~987,~~753~~935.1492 ~~452~~421,~~034~~302.7826 3-A-7 22944BBA5 0910/24/2007 01.~~94500~~31875% 0.00 7097,~~548~~794.7803 3-A-8 22944BBB3 0809/3128/2007 0.00000% 22,~~396~~246,~~438~~983.2898 0.00 3-A-9 22944BBC1 0809/3128/2007 6.00000% 111,~~982~~234,~~191~~919.4290 ~~559~~556,~~910~~174.9660 3-A-10 22944BBD9 0910/24/2007 1.~~44500~~81875% 0.00 ~~107~~134,~~876~~872.1834 3-A-11 22944BBE7 0910/24/2007 0.00000% 0.00 0.00 3-A-12 22944BBF4 0910/24/2007 0.50000% 0.00 37,~~789~~537.3518 3-A-13 22944BBG2 0910/24/2007 65.~~05500~~68125% 90,~~694~~089,~~443~~227.5287 ~~457~~426,~~629~~516.0519 3-A-14 22944BBH0 0910/24/2007 01.~~94500~~31875% 0.00 7199,~~421~~004.8731 3-A-15 22944BBJ6 0809/3128/2007 0.00000% 22,~~673~~522,~~611~~307.6371 0.00 3-A-16 22944BBK3 0910/24/2007 65.~~05500~~68125% 90,~~694~~089,~~443~~227.5287 ~~457~~426,~~629~~516.0519 3-A-17 22944BBL1 0910/24/2007 57.~~78000~~27500% 22,~~673~~522,~~611~~307.6371 ~~109~~136,~~211~~541.2349 3-A-18 22944BBM9 0910/24/2007 1.~~44500~~81875% 0.00 ~~109~~136,~~211~~541.2349 3-A-19 22944BBN7 0809/3128/2007 6.00000% ~~113~~112,~~368~~611,~~055~~535.1559 ~~566~~563,~~840~~057.2767 4-A-1 22944BBP2 0809/3128/2007 1.00000% 0.00 11,~~201~~191.9964 4-A-2 22944BBQ0 0809/3128/2007 6.00000% 13,~~442~~429,~~388~~967.7186 67,~~211~~149.9484 4-A-3 22944BBR8 0910/24/2007 0.00000% 0.00 0.00 4-A-4 22944BBS6 0910/24/2007 0.50000% 0.00 5251,~~585~~992.8536 4-A-5 22944BBT4 0910/24/2007 65.~~10500~~73125% ~~126~~124,~~206~~781,~~046~~667.7766 ~~642~~595,~~073~~962.2644 4-A-6 22944BBU1 0910/24/2007 0.10000% 0.00 10,~~517~~398.1747 4-A-7 22944BBV9 0910/24/2007 01.~~79500~~16875% 0.00 83121,~~611~~532.5115 4-A-8 22944BBW7 0910/24/2007 65.~~20500~~83125% 5453,~~088~~477,~~305~~857.6243 ~~279~~259,~~681~~868.6196 4-A-9 22944BBX5 0910/24/2007 01.~~79500~~16875% 0.00 3552,~~833~~085.5020 4-A-10 22944BBY3 0809/3128/2007 0.00000% 98,~~014~~912,~~718~~976.2790 0.00 4-A-11 22944BBZ0 0910/24/2007 0.00000% 0.00 0.00 4-A-12 22944BCA4 0910/24/2007 0.50000% 0.00 2,~~629~~599.2962 4-A-13 22944BCB2 0910/24/2007 65.~~10500~~73125% 6,~~310~~239,~~301~~082.8994 3229,~~103~~798.6612 4-A-14 22944BCC0 0910/24/2007 0.10000% 0.00 ~~525~~519.8692 4-A-15 22944BCD8 0910/24/2007 01.~~79500~~16875% 0.00 46,~~180~~076.5861 4-A-16 22944BCE6 0910/24/2007 65.~~20500~~83125% 2,~~704~~673,~~415~~892.3897 1312,~~984~~993.0845 4-A-17 22944BCF3 0910/24/2007 01.~~79500~~16875% 0.00 12,~~791~~604.6826 4-A-18 22944BCG1 0809/3128/2007 0.00000% ~~450~~445,~~736~~648.0699 0.00 4-A-19 22944BCH9 0910/24/2007 65.~~10500~~73125% ~~126~~124,~~206~~781,~~046~~667.7766 ~~642~~595,~~073~~962.2644 4-A-20 22944BCJ5 0910/24/2007 65.~~10500~~73125% 6,~~310~~239,~~301~~082.8994 3229,~~103~~798.6612 4-A-21 22944BCK2 0910/24/2007 65.~~10500~~73125% ~~132~~131,~~516~~020,~~348~~750.6660 ~~674~~625,~~176~~760.9256 4-A-22 22944BCL0 0809/3128/2007 6.00000% 6362,~~103~~390,~~023~~834.8932 ~~315~~311,~~515~~954.1217 4-A-23 22944BCM8 0809/3128/2007 6.00000% 3,~~155~~119,~~151~~541.4496 15,~~775~~597.7671 4-A-24 22944BCN6 0809/3128/2007 6.00000% 6665,~~258~~510,~~175~~376.3329 ~~331~~327,~~290~~551.8788 4-A-25 22944BCP1 0910/24/2007 65.~~20500~~83125% ~~180~~178,~~294~~259,~~352~~525.3909 ~~932~~866,~~272~~229.0588 4-A-26 22944BCQ9 0910/24/2007 65.~~20500~~83125% 98,~~014~~912,~~717~~975.2791 4643,~~613~~311.6049 4-A-27 22944BCR7 0910/24/2007 65.~~20500~~83125% ~~189~~187,~~309~~172,~~069~~501.6600 ~~978~~909,~~885~~541.6537 4-A-28 22944BCS5 0809/3128/2007 7.00000% 98,~~014~~912,~~718~~976.2790 5251,~~585~~992.8536 4-A-29 22944BCT3 0809/3128/2007 7.00000% ~~450~~445,~~736~~648.0699 2,~~629~~599.2962 4-A-30 22944BCU0 0809/3128/2007 7.00000% 9,~~465~~358,~~454~~625.3389 5554,~~215~~591.1598 4-A-31 22944BCV8 0809/3128/2007 7.00000% ~~189~~187,~~309~~172,~~070~~501.6699 1,~~104~~091,~~302~~839.9159 4-A-32 22944BCW6 0809/3128/2007 7.00000% 9,~~465~~358,~~453~~624.3390 5554,~~215~~591.1498 4-A-33 22944BCX4 0809/3128/2007 7.00000% ~~198~~196,~~774~~531,~~523~~126.9989 1,~~159~~146,~~518~~431.0557 5-A-1 22944BCY2 0809/3128/2007 5.50000% 245,~~952~~024.4446 1,~~127~~123.2803 5-A-2 22944BCZ9 0910/24/2007 65.~~00500~~63125% 6,~~545~~502,~~166~~322.2888 3230,~~753~~513.1050 5-A-3 22944BDA3 0910/24/2007 45.~~11125~~13906% 2,~~380~~364,~~060~~480.3896 810,~~154~~126.1901 5-A-4 22944BDB1 0809/3128/2007 0.~~10253~~09820% 0.00 ~~783~~745.5867 5-A-5 22944BDC9 0809/3128/2007 5.50000% 8,~~925~~866,~~226~~803.6684 40,~~907~~639.2952 6-A-1 22944BDD7 0809/3128/2007 5.25000% ~~441~~437,~~407~~792.7975 1,~~931~~915.1634 6-A-2 22944BDE5 0910/24/2007 65.~~00500~~63125% 1211,~~019~~853,~~372~~368.2488 6055,~~146~~624.9440 6-A-3 22944BDF2 0910/24/2007 24.~~98500~~10625% 43,~~006~~951,~~457~~123.7428 913,~~966~~520.0625 6-A-4 22944BDG0 0809/3128/2007 0.~~22410~~21791% 0.00 32,~~075~~949.2751 6-A-5 22944BDH8 0809/3128/2007 5.25000% 1615,~~025~~804,~~829~~492.9916 7069,~~113~~144.0165 7-A-1 22944BDJ4 0809/3128/2007 5.00000% ~~561~~558,~~691~~726.4749 2,~~340~~328.3803 7-A-2 22944BDK1 0809/3128/2007 5.00000% 20,~~410~~284,~~421~~182.2219 8584,~~043~~517.4243 8-A-1 22944BDL9 0809/3128/2007 6.00000% 1,~~082~~077,~~573~~910.3033 5,~~412~~389.8755 8-A-2 22944BDM7 0809/3128/2007 6.00000% 39,~~287~~106,~~886~~022.5074 ~~196~~195,~~439~~530.4311 9-A-1 22944BDN5 0809/3128/2007 5.00000% ~~233~~232,~~610~~898.6160 ~~973~~970.3841 9-A-2 22944BDP0 0809/3128/2007 5.00000% 8,~~493~~466,~~442~~405.2636 35,~~389~~276.3469 10-A-1 22944BDQ8 0809/3128/2007 6.00000% ~~794~~792,~~767~~817.1055 3,~~973~~964.8409 10-A-2 22944BDR6 0809/3128/2007 6.00000% 28,~~858~~784,~~022~~997.8735 ~~144~~143,~~290~~924.1199 A-M 22944BDS4 0809/3128/2007 5.~~86011~~86027% 30,~~604~~560,~~061~~762.1841 149,~~452~~245.6015 D-X 22944BDT2 0809/3128/2007 6.50000% 0.00 4342,~~173~~760.6629 D-P 22944BDU9 0809/3128/2007 0.00000% ~~674~~671,~~935~~265.4527 0.00 D-B-1F 22944BDV7 0910/24/2007 65.~~25500~~88125% 21,~~513~~502,~~431~~810.7128 ~~112~~105,~~082~~311.9657 D-B-1X 22944BDW5 0910/24/2007 01.~~86352~~23317% 0.00 1522,~~473~~081.4347 D-B-1 22944BDX3 0809/3128/2007 7.~~11852~~11442% 21,~~513~~502,~~431~~810.7128 127,~~556~~393.3904 D-B-2F 22944BDY1 0910/24/2007 6.~~50500~~13125% 9,~~624~~619,~~272~~520.1655 5249,~~145~~114.6195 D-B-2X 22944BDZ8 0910/24/2007 0.~~61352~~98317% 0.00 47,~~918~~875.1574 D-B-2 22944BEA2 0809/3128/2007 7.~~11852~~11442% 9,~~624~~619,~~272~~520.1655 5756,~~063~~990.7769 D-B-3F 22944BEB0 0910/24/2007 76.~~00500~~63125% 7,~~548~~544,~~291~~565.9729 4441,~~041~~662.2307 D-B-3X 22944BEC8 0910/24/2007 0.~~11352~~48317% 0.00 ~~713~~3,035.7458 D-B-3 22944BED6 0809/3128/2007 7.~~11852~~11442% 7,~~548~~544,~~291~~565.9729 44,~~754~~697.9665 D-B-4 22944BEL8 0809/3128/2007 7.~~11852~~11442% 4,~~906~~904,~~589~~167.6824 29,~~091~~054.9166 D-B-5 22944BEM6 0809/3128/2007 7.~~11852~~11442% 2,~~641~~640,~~702~~398.2905 15,~~663~~642.0599 D-B-6 22944BEN4 0809/3128/2007 7.~~11852~~11442% 4,~~718~~716,~~680~~351.6902 27,~~977~~941.7794 B-1 22944BEE4 0809/3128/2007 6.~~19218~~19244% 27,~~533~~485,~~479~~675.4932 ~~142~~141,~~076~~836.9017 B-2 22944BEF1 0809/3128/2007 6.~~19218~~19244% 8,~~156~~142,~~921~~759.8362 42,~~090~~019.9463 B-3 22944BEG9 0809/3128/2007 6.~~19218~~19244% 6,~~456~~445,~~856~~645.0048 33,~~318~~261.3590 B-4 22944BEH7 0809/3128/2007 6.~~19218~~19244% 1,~~699~~696,~~067~~117.5560 8,~~767~~752.4459 B-5 22944BEP9 0809/3128/2007 6.~~19218~~19244% 3,~~738~~732,~~547~~056.5864 19,~~291~~258.4778 B-6 22944BEQ7 0809/3128/2007 6.~~19218~~19244% 4,~~758~~750,~~786~~524.7343 24,~~556~~514.0645 B-7 22944BER5 0809/3128/2007 6.~~19218~~19244% 3,~~738~~732,~~786~~294.1984 19,~~292~~260.7001 AR 22944BEJ3 0809/3128/2007 5.00000% 0.00 0.2400 AR-L 22944BEK0 0809/3128/2007 5.00000% 0.00 0.00 PP 22944BES3 0809/3128/2007 0.00000% 100.00 1523,~~318~~747.5678 Totals 3,~~833~~795,~~119~~257,~~408~~727.2636 2120,~~089~~750,~~303~~689.6624

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 31,~~911~~964,~~873~~191.6070 0.00 ~~316~~314,~~482~~518,~~319~~128.7606 53,~~509~~443,~~044~~028.4369 0.00 1-A-2 31,~~725~~870,~~593~~658.9076 0.00 ~~301~~299,~~411~~541,~~732~~074.9721 53,~~246~~279,~~708~~074.9894 0.00 1-A-3 0.00 0.00 0.00 ~~257~~348,~~966~~574.8838 0.00 1-A-4 ~~186~~93,~~279~~532.7094 0.00 1514,~~070~~977,~~586~~053.8086 ~~262~~163,~~335~~953.4575 0.00 1-A-5 0.00 0.00 0.00 1217,~~898~~428.3472 0.00 1-A-6 5829,~~678~~462.1087 0.00 4,~~747~~717,~~234~~771.5770 8657,~~698~~135.6447 0.00 1-A-7 0.00 0.00 0.00 3230,~~104~~606.0248 0.00 1-A-8 0.00 0.00 0.00 ~~270~~366,~~865~~003.2309 0.00 1-A-9 31,~~725~~870,~~593~~658.9076 0.00 ~~301~~299,~~411~~541,~~732~~074.9721 53,~~504~~627,~~675~~649.8631 0.00 1-A-10 ~~186~~93,~~279~~532.7094 0.00 1514,~~070~~977,~~586~~053.8086 ~~275~~181,~~233~~382.8047 0.00 1-A-11 31,~~911~~964,~~873~~191.6070 0.00 ~~316~~314,~~482~~518,~~319~~128.7606 53,~~779~~809,~~909~~031.6678 0.00 1-A-12 ~~244~~122,~~957~~995.8081 0.00 19,~~817~~694,~~821~~825.3755 ~~361~~238,~~932~~517.4494 0.00 2-A-1 ~~141~~158,~~661~~233.7786 0.00 29,~~756~~598,~~932~~699.9913 ~~293~~300,~~770~~354.8721 0.00 2-A-2 0.00 0.00 0.00 3443,~~757~~860.1248 0.00 2-A-3 7079,~~830~~116.8893 0.00 14,~~878~~799,~~466~~349.5056 7079,~~830~~116.8893 0.00 2-A-4 4,~~006~~026.6958 0.00 3,~~027~~023,~~907~~881.6809 16,~~639~~642.6786 0.00 2-A-5 ~~212~~237,~~492~~350.6580 0.00 44,~~635~~398,~~399~~048.4969 ~~399~~423,~~358~~331.8763 0.00 2-A-6 7079,~~830~~116.8893 0.00 14,~~878~~799,~~466~~349.5056 ~~105~~122,~~588~~977.0041 0.00 3-A-1 ~~597~~318,~~817~~946.2266 0.00 88,~~987~~668,~~935~~989.9226 1740,~~049,852~~248.0092 0.00 3-A-2 ~~149~~79,~~454~~736.3066 0.00 22,~~246~~167,~~983~~247.9832 ~~257~~214,~~330~~609.4800 0.00 3-A-3 12,~~038~~168.7184 0.00 10,~~757~~745,~~716~~547.6984 65,~~887~~957.4942 0.00 3-A-4 0.00 0.00 0.00 0.00 0.00 3-A-5 0.00 0.00 0.00 37,~~327~~078.4031 0.00 3-A-6 ~~597~~318,~~817~~946.2266 0.00 88,~~987~~668,~~935~~989.9226 1740,~~049,852~~248.0092 0.00 3-A-7 0.00 0.00 0.00 7097,~~548~~794.7803 0.00 3-A-8 ~~149~~79,~~454~~736.3066 0.00 22,~~246~~167,~~983~~247.9832 ~~149~~79,~~454~~736.3066 0.00 3-A-9 ~~747~~398,~~271~~683.5232 0.00 ~~111~~110,~~234~~836,~~919~~236.9058 1954,~~307,182~~857.4892 0.00 3-A-10 0.00 0.00 0.00 ~~107~~134,~~876~~872.1834 0.00 3-A-11 0.00 0.00 0.00 0.00 0.00 3-A-12 0.00 0.00 0.00 37,~~789~~537.3518 0.00 3-A-13 ~~605~~322,~~215~~893.6586 0.00 9089,~~089~~766,~~227~~334.8702 1749,~~062,844~~410.7005 0.00 3-A-14 0.00 0.00 0.00 7199,~~421~~004.8731 0.00 3-A-15 ~~151~~80,~~303~~723.9247 0.00 22,~~522~~441,~~307~~584.7124 ~~151~~80,~~303~~723.9247 0.00 3-A-16 ~~605~~322,~~215~~893.6586 0.00 9089,~~089~~766,~~227~~334.8702 1749,~~062,844~~410.7005 0.00 3-A-17 ~~151~~80,~~303~~723.9247 0.00 22,~~522~~441,~~307~~584.7124 ~~260~~217,~~515~~264.1596 0.00 3-A-18 0.00 0.00 0.00 ~~109~~136,~~211~~541.2349 0.00 3-A-19 ~~756~~403,~~519~~617.5733 0.00 112,~~611~~207,~~535~~918.5926 1966,~~323,359~~675.8400 0.00 4-A-1 0.00 0.00 0.00 11,~~201~~191.9964 0.00 4-A-2 12,~~420~~565.8580 0.00 13,~~429~~417,~~967~~402.8606 79,~~632~~715.7964 0.00 4-A-3 0.00 0.00 0.00 0.00 0.00 4-A-4 0.00 0.00 0.00 5251,~~585~~992.8536 0.00 4-A-5 1523,~~424,379~~992.1199 0.00 124,~~781~~257,~~667~~674.6667 21,~~066~~119,~~452~~955.3743 0.00 4-A-6 0.00 0.00 0.00 10,~~517~~398.1747 0.00 4-A-7 0.00 0.00 0.00 83121,~~611~~532.5115 0.00 4-A-8 ~~610~~224,~~448~~568.1942 0.00 53,~~477~~253,~~857~~289.4301 ~~890~~484,~~129~~437.8038 0.00 4-A-9 0.00 0.00 0.00 3552,~~833~~085.5020 0.00 4-A-10 ~~101~~37,~~741~~428.3707 0.00 8,~~912~~875,~~976~~548.9082 ~~101~~37,~~741~~428.3707 0.00 4-A-11 0.00 0.00 0.00 0.00 0.00 4-A-12 0.00 0.00 0.00 2,~~629~~599.2962 0.00 4-A-13 7126,~~218~~199.9565 0.00 6,~~239~~212,~~082~~883.9429 ~~103~~55,~~322~~997.6177 0.00 4-A-14 0.00 0.00 0.00 ~~525~~519.8692 0.00 4-A-15 0.00 0.00 0.00 46,~~180~~076.5861 0.00 4-A-16 3011,~~522~~228.4142 0.00 2,~~673~~662,~~892~~664.9755 4424,~~506~~221.4987 0.00 4-A-17 0.00 0.00 0.00 12,~~791~~604.6826 0.00 4-A-18 51,~~087~~871.0740 0.00 ~~445~~443,~~648~~777.9959 51,~~087~~871.0740 0.00 4-A-19 1523,~~424,379~~992.1199 0.00 124,~~781~~257,~~667~~674.6667 21,~~066~~119,~~452~~955.3743 0.00 4-A-20 7126,~~218~~199.9565 0.00 6,~~239~~212,~~082~~883.9429 ~~103~~55,~~322~~997.6177 0.00 4-A-21 1550,~~495,598~~192.0664 0.00 ~~131~~130,~~020~~470,~~750~~557.6097 21,~~169~~175,~~774~~953.9820 0.00 4-A-22 ~~712~~261,~~189~~996.5650 0.00 62,~~390~~128,~~834~~837.3283 1573,~~027,704~~950.6867 0.00 4-A-23 3513,~~609~~099.4883 0.00 3,~~119~~106,~~541~~442.9614 5128,~~385~~697.2454 0.00 4-A-24 ~~747~~275,~~799~~096.0432 0.00 65,~~510~~235,~~376~~279.2996 1602,~~079,089~~648.9120 0.00 4-A-25 2748,~~034,827~~561.3041 0.00 ~~178~~177,~~259~~510,~~525~~963.0968 21,~~967~~614,~~099~~791.3529 0.00 4-A-26 ~~101~~37,~~741~~428.3607 0.00 8,~~912~~875,~~975~~547.9184 ~~148~~80,~~354~~739.9656 0.00 4-A-27 2785,~~136,568~~989.6648 0.00 ~~187~~186,~~172~~386,~~501~~511.0052 31,~~115~~695,~~454~~530.3185 0.00 4-A-28 ~~101~~37,~~741~~428.3707 0.00 8,~~912~~875,~~976~~548.9082 ~~154~~89,~~327~~420.2243 0.00 4-A-29 51,~~087~~871.0740 0.00 ~~445~~443,~~648~~777.9959 74,~~716~~471.3602 0.00 4-A-30 ~~106~~39,~~828~~299.4448 0.00 9,~~358~~319,~~625~~326.8941 ~~162~~93,~~043~~891.5946 0.00 4-A-31 2785,~~136,568~~989.6749 0.00 ~~187~~186,~~172~~386,~~501~~512.9950 31,~~240~~877,~~871~~829.5808 0.00 4-A-32 ~~106~~39,~~828~~299.4347 0.00 9,~~358~~319,~~624~~325.9043 ~~162~~93,~~043~~891.5745 0.00 4-A-33 2825,~~243,397~~288.1196 0.00 ~~196~~195,~~531~~705,~~126~~837.8993 31,~~402~~971,~~915~~720.1653 0.00 5-A-1 ~~927~~922.9766 0.00 ~~245~~244,~~024~~101.4680 2,~~055~~045.2569 0.00 5-A-2 4224,~~843~~558.4045 0.00 6,~~502~~477,~~322~~764.8844 7555,~~596~~071.5095 0.00 5-A-3 158,~~579~~930.4234 0.00 2,~~364~~355,~~480~~550.9662 2319,~~733~~056.6135 0.00 5-A-4 0.00 0.00 0.00 ~~783~~745.5867 0.00 5-A-5 5833,~~422~~488.8179 0.00 8,~~866~~833,~~803~~315.8405 9974,~~330~~128.1031 0.00 6-A-1 3,~~615~~635.0469 0.00 ~~437~~434,~~792~~157.7506 5,~~546~~551.2003 0.00 6-A-2 ~~166~~130,~~003~~595.3635 0.00 11,~~853~~722,~~368~~773.8852 ~~226~~186,~~150~~219.3075 0.00 6-A-3 5543,~~334~~531.4679 0.00 3,~~951~~907,~~123~~591.2850 6557,~~300~~052.5204 0.00 6-A-4 0.00 0.00 0.00 32,~~075~~949.2751 0.00 6-A-5 ~~221~~174,~~337~~127.8214 0.00 15,~~804~~630,~~492~~365.1602 ~~291~~243,~~450~~271.8379 0.00 7-A-1 2,~~964~~982.9843 0.00 ~~558~~555,~~726~~744.4906 5,~~305~~310.3646 0.00 7-A-2 ~~126~~121,~~239~~043.0364 0.00 20,~~284~~163,~~182~~138.1955 ~~211~~205,~~282~~561.4507 0.00 8-A-1 4,~~662~~692.9701 0.00 1,~~077~~073,~~910~~218.3332 10,~~075~~081.8456 0.00 8-A-2 ~~181~~299,~~863~~234.7651 0.00 3938,~~106~~806,~~022~~788.7422 ~~378~~494,~~303~~764.1962 0.00 9-A-1 ~~712~~715.0159 0.00 232,~~898~~183.6002 1,~~685~~686.3900 0.00 9-A-2 27170,~~036~~170.9131 0.00 8,~~466~~296,~~405~~235.3605 62205,~~426~~447.2500 0.00 10-A-1 1,~~949~~960.5557 0.00 ~~792~~790,~~817~~856.5598 5,~~923~~924.3966 0.00 10-A-2 73456,~~025~~148.5226 0.00 28,~~784~~328,~~997~~849.3509 ~~217~~600,~~315~~073.6325 0.00 A-M 43,~~298~~670.7818 0.00 30,~~560~~517,~~762~~092.4122 192,~~751~~915.3833 0.00 D-X 0.00 0.00 0.00 4342,~~173~~760.6629 0.00 D-P 3,~~670~~685.1811 0.00 ~~671~~667,~~265~~580.2716 3,~~670~~685.1811 0.00 D-B-1F 10,~~621~~697.4392 0.00 21,~~502~~492,~~810~~112.2836 ~~122~~116,~~704~~009.3949 0.00 D-B-1X 0.00 0.00 0.00 1522,~~473~~081.4347 0.00 D-B-1 10,~~621~~697.4392 0.00 21,~~502~~492,~~810~~112.2836 138,~~177~~090.8296 0.00 D-B-2F 4,~~751~~785.6183 0.00 9,~~619~~614,~~520~~734.5571 5653,~~897~~900.2278 0.00 D-B-2X 0.00 0.00 0.00 47,~~918~~875.1574 0.00 D-B-2 4,~~751~~785.6183 0.00 9,~~619~~614,~~520~~734.5571 61,~~815~~776.3852 0.00 D-B-3F 3,~~726~~753.6852 0.00 7,~~544~~540,~~565~~811.2977 4745,~~767~~415.9159 0.00 D-B-3X 0.00 0.00 0.00 ~~713~~3,035.7458 0.00 D-B-3 3,~~726~~753.6852 0.00 7,~~544~~540,~~565~~811.2977 48,~~481~~451.6417 0.00 D-B-4 2,~~422~~439.4489 0.00 4,~~904~~901,~~167~~727.2435 31,~~514~~494.3555 0.00 D-B-5 1,~~304~~313.2463 0.00 2,~~640~~639,~~398~~084.0542 16,~~967~~956.2962 0.00 D-B-6 2,~~329~~346.6744 0.00 4,~~716~~714,~~351~~004.0258 30,~~307~~288.4438 0.00 B-1 4748,~~804~~172.1775 0.00 27,~~485~~437,~~675~~502.3257 ~~189~~190,~~881~~008.0792 0.00 B-2 14,~~162~~271.2140 0.00 8,~~142~~128,~~759~~488.6222 56,~~253~~291.1503 0.00 B-3 11,~~210~~296.5296 0.00 6,~~445~~434,~~645~~348.4852 44,~~528~~558.8786 0.00 B-4 2,~~949~~972.9570 0.00 1,~~696~~693,~~117~~144.6090 11,~~717~~725.3929 0.00 B-5 6,~~490~~540.9499 0.00 3,~~732~~725,~~056~~515.6465 25,~~782~~799.4177 0.00 B-6 8,~~262~~326.3000 0.00 4,~~750~~742,~~524~~198.4342 32,~~818~~840.3645 0.00 B-7 6,~~491~~541.3540 0.00 3,~~732~~725,~~294~~753.8445 25,~~784~~801.0541 0.00 AR 0.00 0.00 0.00 0.2400 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 PP 0.00 0.00 100.00 1523,~~318~~747.5678 0.00 Totals 3718,~~861~~442,~~680~~519.9140 0.00 3,~~795~~776,~~257~~815,~~727~~207.3691 5839,~~950~~193,~~984~~208.5764 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 1-A-1 321,807,882.00 ~~320~~316,~~394~~482,~~193~~319.3776 ~~606~~508,~~852~~258.8352 31,~~305~~455,~~020~~933.7718 0.00 1-A-2 306,483,697.00 ~~305~~301,~~137~~411,~~326~~732.8797 ~~150~~149,~~649~~956.7618 31,~~574~~720,~~944~~702.1459 0.00 1-A-3 0.00 0.00 0.00 0.00 0.00 1-A-4 15,324,185.00 15,~~256~~070,~~866~~586.4980 7,~~532~~497.4981 ~~178~~86,~~747~~035.2113 0.00 1-A-5 0.00 0.00 0.00 0.00 0.00 1-A-6 4,827,118.00 4,~~805~~747,~~912~~234.6757 2,~~372~~361.7381 5627,~~305~~101.3706 0.00 1-A-7 0.00 0.00 0.00 0.00 0.00 1-A-8 0.00 0.00 0.00 0.00 0.00 1-A-9 306,483,697.00 ~~305~~301,~~137~~411,~~326~~732.8797 ~~577~~484,~~955~~055.0873 31,~~147~~386,~~638~~603.8203 0.00 1-A-10 15,324,185.00 15,~~256~~070,~~866~~586.4980 2824,~~897~~202.7579 ~~157~~69,~~381~~330.9415 0.00 1-A-11 321,807,882.00 ~~320~~316,~~394~~482,~~193~~319.3776 ~~606~~508,~~852~~258.8352 31,~~305~~455,~~020~~933.7718 0.00 1-A-12 20,151,303.00 2019,~~062~~817,~~779~~821.1637 3831,~~000~~826.5566 ~~206~~91,~~957~~169.2515 0.00 2-A-1 29,978,000.00 29,~~898~~756,~~594~~932.7699 41,~~401~~550.6296 ~~100~~116,~~260~~682.1591 0.00 2-A-2 0.00 0.00 0.00 0.00 0.00 2-A-3 14,989,000.00 14,~~949~~878,~~297~~466.3850 20,~~700~~775.8148 5058,~~130~~341.0845 0.00 2-A-4 3,035,900.00 3,~~031~~027,~~914~~907.3768 1,~~170~~057.9835 2,~~835~~969.7123 0.00 2-A-5 44,967,000.00 44,~~847~~635,~~892~~399.1449 3261,~~964~~417.2041 ~~179~~175,~~528~~933.4639 0.00 2-A-6 14,989,000.00 14,~~949~~878,~~297~~466.3850 1020,~~988~~472.0747 5958,~~842~~644.8246 0.00 3-A-1 90,000,000.00 8988,~~585~~987,~~753~~935.14 92 82,~~739~~531.9833 ~~505~~236,~~077~~415.2433 0.00 3-A-2 22,500,000.00 22,~~396~~246,~~438~~983.2898 2320,~~184~~632.9983 ~~126~~59,~~269~~103.3183 0.00 3-A-3 10,781,728.00 10,~~769~~757,~~755~~716.4069 23,~~096~~964.2296 98,~~942~~203.4988 0.00 3-A-4 0.00 0.00 0.00 0.00 0.00 3-A-5 0.00 0.00 0.00 0.00 0.00 3-A-6 90,000,000.00 8988,~~585~~987,~~753~~935.1492 ~~104~~103,~~093~~922.8115 ~~493~~215,~~723~~024.4051 0.00 3-A-7 0.00 0.00 0.00 0.00 0.00 3-A-8 22,500,000.00 22,~~396~~246,~~438~~983.2898 2625,~~023~~980.4554 ~~123~~53,~~430~~756.8513 0.00 3-A-9 112,500,000.00 111,~~982~~234,~~191~~919.4290 ~~115~~103,~~924~~164.9716 ~~631~~295,~~346~~519.5516 0.00 3-A-10 0.00 0.00 0.00 0.00 0.00 3-A-11 0.00 0.00 0.00 0.00 0.00 3-A-12 0.00 0.00 0.00 0.00 0.00 3-A-13 91,113,817.00 90,~~694~~089,~~443~~227.5287 105,~~382~~208.0526 ~~499~~217,~~833~~685.6059 0.00 3-A-14 0.00 0.00 0.00 0.00 0.00 3-A-15 22,778,455.00 22,~~673~~522,~~611~~307.6371 26,~~345~~302.5107 ~~124~~54,~~958~~421.40 0.00 3-A-16 91,113,817.00 90,~~694~~089,~~443~~227.5287 9383,~~887~~552.7072 ~~511~~239,~~327~~341.9514 0.00 3-A-17 22,778,455.00 22,~~673~~522,~~611~~307.6371 2320,~~471~~888.9318 ~~127~~59,~~831~~835.9929 0.00 3-A-18 0.00 0.00 0.00 0.00 0.00 3-A-19 113,892,272.00 ~~113~~112,~~368~~611,~~055~~535.1559 ~~117~~104,~~359~~440.6390 ~~639~~299,~~159~~176.9443 0.00 4-A-1 0.00 0.00 0.00 0.00 0.00 4-A-2 13,454,726.00 13,~~442~~429,~~388~~967.7186 12,~~079~~946.7029 119,~~341~~619.1551 0.00 4-A-3 0.00 0.00 0.00 0.00 0.00 4-A-4 0.00 0.00 0.00 0.00 0.00 4-A-5 126,558,269.00 ~~126~~124,~~206~~781,~~046~~667.7766 ~~123~~122,~~815~~860.9102 1401,~~300,563~~132.2097 0.00 4-A-6 0.00 0.00 0.00 0.00 0.00 4-A-7 0.00 0.00 0.00 0.00 0.00 4-A-8 54,239,258.00 5453,~~088~~477,~~305~~857.6243 5352,~~063~~654.9629 ~~557~~171,~~384~~914.2313 0.00 4-A-9 0.00 0.00 0.00 0.00 0.00 4-A-10 9,039,877.00 98,~~014~~912,~~718~~976.2790 8,~~843~~775.9972 9228,~~897~~652.3836 0.00 4-A-11 0.00 0.00 0.00 0.00 0.00 4-A-12 0.00 0.00 0.00 0.00 0.00 4-A-13 6,327,913.00 6,~~310~~239,~~301~~082.8994 6,~~190~~143.8000 6520,~~028~~056.1665 0.00 4-A-14 0.00 0.00 0.00 0.00 0.00 4-A-15 0.00 0.00 0.00 0.00 0.00 4-A-16 2,711,963.00 2,~~704~~673,~~415~~892.3897 2,~~653~~632.2071 278,~~869~~595.2171 0.00 4-A-17 0.00 0.00 0.00 0.00 0.00 4-A-18 451,994.00 ~~450~~445,~~736~~648.0699 ~~442~~438.2079 41,~~644~~432.8762 0.00 4-A-19 126,558,269.00 ~~126~~124,~~206~~781,~~046~~667.7766 ~~220~~135,~~965~~589.3557 1388,~~203,413~~403.7742 0.00 4-A-20 6,327,913.00 6,~~310~~239,~~301~~082.8994 116,~~048~~779.2748 6019,~~170~~420.6817 0.00 4-A-21 132,886,182.00 ~~132~~131,~~516~~020,~~348~~750.6660 ~~232~~142,~~013~~369.6104 1407,~~263,584~~823.4559 0.00 4-A-22 63,279,135.00 6362,~~103~~390,~~023~~834.8932 ~~110~~67,~~482~~794.6778 ~~601~~194,~~706~~201.8971 0.00 4-A-23 3,163,957.00 3,~~155~~119,~~151~~541.4496 53,~~524~~389.1374 309,~~085~~710.3509 0.00 4-A-24 66,443,092.00 6665,~~258~~510,~~175~~376.3329 ~~116~~71,~~006~~184.8152 ~~631~~203,~~792~~911.2380 0.00 4-A-25 180,797,527.00 ~~180~~178,~~294~~259,~~352~~525.3909 ~~315~~193,~~664~~699.7838 1554,~~719,162~~862.5203 0.00 4-A-26 9,039,876.00 98,~~014~~912,~~717~~975.2791 159,~~783~~684.2497 8527,~~958~~743.1210 0.00 4-A-27 189,837,403.00 ~~189~~187,~~309~~172,~~069~~501.6600 ~~331~~203,~~448~~384.0235 1582,~~805,120~~605.6513 0.00 4-A-28 9,039,877.00 98,~~014~~912,~~718~~976.2790 159,~~783~~684.2497 8527,~~958~~743.1310 0.00 4-A-29 451,994.00 ~~450~~445,~~736~~648.0699 ~~789~~484.1625 41,~~297~~387.9116 0.00 4-A-30 9,491,871.00 9,~~465~~358,~~454~~625.3389 1610,~~572~~169.4022 9029,~~256~~130.0426 0.00 4-A-31 189,837,404.00 ~~189~~187,~~309~~172,~~070~~501.6699 ~~331~~203,~~448~~384.0235 1582,~~805,120~~605.6613 0.00 4-A-32 9,491,870.00 9,~~465~~358,~~453~~624.3390 1610,~~572~~169.4022 9029,~~256~~130.0326 0.00 4-A-33 199,329,274.00 ~~198~~196,~~774~~531,~~523~~126.9989 ~~348~~213,~~020~~553.4257 1611,~~895,376~~735.6939 0.00 5-A-1 246,871.00 245,~~952~~024.4446 ~~541~~919.0298 ~~386~~2.9568 0.00 5-A-2 6,583,228.00 6,~~545~~502,~~166~~322.2888 24,~~978~~487.4908 ~~17,864~~71.9137 0.00 5-A-3 2,393,901.00 2,~~380~~364,~~060~~480.3896 98,~~083~~904.0939 ~~6,496~~25.3395 0.00 5-A-4 0.00 0.00 0.00 0.00 0.00 5-A-5 8,977,129.00 8,~~925~~866,~~226~~803.6684 98,~~063~~665.1963 4924,~~359~~823.6316 0.00 6-A-1 445,005.00 ~~441~~437,~~407~~792.7975 2,~~167~~758.2975 ~~1,447~~876.7694 0.00 6-A-2 12,136,496.00 1211,~~019~~853,~~372~~368.2488 99,~~522~~095.1122 6631,~~481~~500.2513 0.00 6-A-3 4,045,499.00 43,~~006~~951,~~457~~123.7428 33,~~174~~031.0474 2210,~~160~~500.4204 0.00 6-A-4 0.00 0.00 0.00 0.00 0.00 6-A-5 16,181,995.00 1615,~~025~~804,~~829~~492.9916 3445,~~336~~057.3652 ~~187~~129,~~001~~069.4762 0.00 7-A-1 564,640.00 ~~561~~558,~~691~~726.4749 2,~~540~~675.4540 ~~424~~307.5304 0.00 7-A-2 20,532,360.00 20,~~410~~284,~~421~~182.2219 108,~~164~~582.0828 1812,~~074~~461.9536 0.00 8-A-1 1,087,207.00 1,~~082~~077,~~573~~910.3033 42,~~347~~700.0235 ~~315~~1,991.9667 0.00 8-A-2 39,534,793.00 39,~~287~~106,~~886~~022.5074 ~~169~~172,~~540~~215.8737 12127,~~322~~019.8914 0.00 9-A-1 234,319.00 ~~233~~232,~~610~~898.6160 ~~682~~111.5093 29603.5166 0.00 9-A-2 8,520,681.00 8,~~493~~466,~~442~~405.2636 2526,~~916~~616.2692 1143,~~120~~553.6439 0.00 10-A-1 796,705.00 ~~794~~792,~~767~~817.1055 313.03 1,~~891~~647.3754 ~~58.18~~ 0.00 10-A-2 28,967,295.00 28,~~858~~784,~~022~~997.8735 7072,~~846~~830.3948 2383,~~179~~317.1378 0.00 A-M 30,647,101.00 30,~~604~~560,~~061~~762.1841 611,~~716~~300.9819 3632,~~581~~369.7999 0.00 D-X 0.00 0.00 0.00 0.00 0.00 D-P 678,640.57 ~~674~~671,~~935~~265.4527 3,~~455~~470.9488 214.24 0.00 D-B-1F 21,524,000.00 21,~~513~~502,~~431~~810.7128 10,~~621~~697.4392 0.00 0.00 D-B-1X 0.00 0.00 0.00 0.00 0.00 D-B-1 21,524,000.00 21,~~513~~502,~~431~~810.7128 12,~~647~~768.7122 87,~~973~~929.7170 0.00 D-B-2F 9,629,000.00 9,~~624~~619,~~272~~520.1655 4,~~751~~785.6183 0.00 0.00 D-B-2X 0.00 0.00 0.00 0.00 0.00 D-B-2 9,629,000.00 9,~~624~~619,~~272~~520.1655 ~~737~~1,238.1239 43,~~014~~547.4944 0.00 D-B-3F 7,552,000.00 7,~~548~~544,~~291~~565.9729 3,~~726~~753.6852 0.00 0.00 D-B-3X 0.00 0.00 0.00 0.00 0.00 D-B-3 7,552,000.00 7,~~548~~544,~~291~~565.9729 ~~578~~971.1227 32,~~148~~782.5525 0.00 D-B-4 4,909,000.00 4,~~906~~904,~~589~~167.6824 2,~~422~~439.4489 0.00 0.00 D-B-5 2,643,000.00 2,~~641~~640,~~702~~398.2905 1,~~304~~313.2463 0.00 0.00 D-B-6 4,720,998.71 4,~~718~~716,~~680~~351.6902 2,~~329~~346.6744 0.00 0.00 B-1 27,581,000.00 27,~~533~~485,~~479~~675.4932 4748,~~804~~172.1775 0.00 0.00 B-2 8,171,000.00 8,~~156~~142,~~921~~759.8362 14,~~162~~271.2140 0.00 0.00 B-3 6,468,000.00 6,~~456~~445,~~856~~645.0048 11,~~210~~296.5296 0.00 0.00 B-4 1,702,000.00 1,~~699~~696,~~067~~117.5560 2,~~949~~972.9570 0.00 0.00 B-5 3,745,000.00 3,~~738~~732,~~547~~056.5864 6,~~490~~540.9499 0.00 0.00 B-6 4,767,000.00 4,~~758~~750,~~786~~524.7343 8,~~262~~326.3000 0.00 0.00 B-7 3,745,239.03 3,~~738~~732,~~786~~294.1984 6,~~491~~541.3540 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 AR-L 50.00 0.00 0.00 0.00 0.00 PP 100.00 100.00 0.00 0.00 0.00 Totals 3,847,323,340.31 3,~~833~~795,~~119~~257,~~408~~727.2636 54,~~873~~772,~~520~~226.1347 3113,~~988~~670,~~160~~292.8298 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00 31,~~911~~964,~~873~~191.6070 ~~316~~314,~~482~~518,~~319~~128.7606 0.~~98345111~~97734750 31,~~911~~964,~~873~~191.6070 1-A-2 0.00 31,~~725~~870,~~593~~658.9076 ~~301~~299,~~411~~541,~~732~~074.9721 0.~~98345111~~97734750 31,~~725~~870,~~593~~658.9076 1-A-3 0.00 0.00 0.00 0.00000000 0.00 1-A-4 0.00 ~~186~~93,~~279~~532.7094 1514,~~070~~977,~~586~~053.8086 0.~~98345111~~97734750 ~~186~~93,~~279~~532.7094 1-A-5 0.00 0.00 0.00 0.00000000 0.00 1-A-6 0.00 5829,~~678~~462.1087 4,~~747~~717,~~234~~771.5770 0.~~98345111~~97734750 5829,~~678~~462.1087 1-A-7 0.00 0.00 0.00 0.00000000 0.00 1-A-8 0.00 0.00 0.00 0.00000000 0.00 1-A-9 0.00 31,~~725~~870,~~593~~658.9076 ~~301~~299,~~411~~541,~~732~~074.9721 0.~~98345111~~97734750 31,~~725~~870,~~593~~658.9076 1-A-10 0.00 ~~186~~93,~~279~~532.7094 1514,~~070~~977,~~586~~053.8086 0.~~98345111~~97734750 ~~186~~93,~~279~~532.7094 1-A-11 0.00 31,~~911~~964,~~873~~191.6070 ~~316~~314,~~482~~518,~~319~~128.7606 0.~~98345111~~97734750 31,~~911~~964,~~873~~191.6070 1-A-12 0.00 ~~244~~122,~~957~~995.8081 19,~~817~~694,~~821~~825.3755 0.~~98345111~~97734750 ~~244~~122,~~957~~995.8081 2-A-1 0.00 ~~141~~158,~~661~~233.7786 29,~~756~~598,~~932~~699.9913 0.~~99262569~~98734736 ~~141~~158,~~661~~233.7786 2-A-2 0.00 0.00 0.00 0.00000000 0.00 2-A-3 0.00 7079,~~830~~116.8893 14,~~878~~799,~~466~~349.5056 0.~~99262569~~98734736 7079,~~830~~116.8893 2-A-4 0.00 4,~~006~~026.6958 3,~~027~~023,~~907~~881.6809 0.~~99736740~~99604107 4,~~006~~026.6958 2-A-5 0.00 ~~212~~237,~~492~~350.6580 44,~~635~~398,~~399~~048.4969 0.~~99262569~~98734736 ~~212~~237,~~492~~350.6580 2-A-6 0.00 7079,~~830~~116.8893 14,~~878~~799,~~466~~349.5056 0.~~99262569~~98734736 7079,~~830~~116.8893 3-A-1 0.00 ~~597~~318,~~817~~946.2266 88,~~987~~668,~~935~~989.9226 0.~~98875484~~98521099 ~~597~~318,~~817~~946.2266 3-A-2 0.00 ~~149~~79,~~454~~736.3066 22,~~246~~167,~~983~~247.9832 0.~~98875484~~98521099 ~~149~~79,~~454~~736.3066 3-A-3 0.00 12,~~038~~168.7184 10,~~757~~745,~~716~~547.6984 0.~~99777296~~99664431 12,~~038~~168.7184 3-A-4 0.00 0.00 0.00 0.00000000 0.00 3-A-5 0.00 0.00 0.00 0.00000000 0.00 3-A-6 0.00 ~~597~~318,~~817~~946.2266 88,~~987~~668,~~935~~989.9226 0.~~98875484~~98521099 ~~597~~318,~~817~~946.2266 3-A-7 0.00 0.00 0.00 0.00000000 0.00 3-A-8 0.00 ~~149~~79,~~454~~736.3066 22,~~246~~167,~~983~~247.9832 0.~~98875484~~98521099 ~~149~~79,~~454~~736.3066 3-A-9 0.00 ~~747~~398,~~271~~683.5232 ~~111~~110,~~234~~836,~~919~~236.9058 0.~~98875484~~98521099 ~~747~~398,~~271~~683.5232 3-A-10 0.00 0.00 0.00 0.00000000 0.00 3-A-11 0.00 0.00 0.00 0.00000000 0.00 3-A-12 0.00 0.00 0.00 0.00000000 0.00 3-A-13 0.00 ~~605~~322,~~215~~893.6586 9089,~~089~~766,~~227~~334.8702 0.~~98875484~~98521099 ~~605~~322,~~215~~893.6586 3-A-14 0.00 0.00 0.00 0.00000000 0.00 3-A-15 0.00 ~~151~~80,~~303~~723.9247 22,~~522~~441,~~307~~584.7124 0.~~98875484~~98521099 ~~151~~80,~~303~~723.9247 3-A-16 0.00 ~~605~~322,~~215~~893.6586 9089,~~089~~766,~~227~~334.8702 0.~~98875484~~98521099 ~~605~~322,~~215~~893.6586 3-A-17 0.00 ~~151~~80,~~303~~723.9247 22,~~522~~441,~~307~~584.7124 0.~~98875484~~98521099 ~~151~~80,~~303~~723.9247 3-A-18 0.00 0.00 0.00 0.00000000 0.00 3-A-19 0.00 ~~756~~403,~~519~~617.5733 112,~~611~~207,~~535~~918.5926 0.~~98875484~~98521099 ~~756~~403,~~519~~617.5733 4-A-1 0.00 0.00 0.00 0.00000000 0.00 4-A-2 0.00 12,~~420~~565.8580 13,~~429~~417,~~967~~402.8606 0.~~99815989~~99722596 12,~~420~~565.8580 4-A-3 0.00 0.00 0.00 0.00000000 0.00 4-A-4 0.00 0.00 0.00 0.00000000 0.00 4-A-5 0.00 1523,~~424,379~~992.1199 124,~~781~~257,~~667~~674.6667 0.~~98596219~~98182186 1523,~~424,379~~992.1199 4-A-6 0.00 0.00 0.00 0.00000000 0.00 4-A-7 0.00 0.00 0.00 0.00000000 0.00 4-A-8 0.00 ~~610~~224,~~448~~568.1942 53,~~477~~253,~~857~~289.4301 0.~~98596219~~98182186 ~~610~~224,~~448~~568.1942 4-A-9 0.00 0.00 0.00 0.00000000 0.00 4-A-10 0.00 ~~101~~37,~~741~~428.3707 8,~~912~~875,~~976~~548.9082 0.~~98596219~~98182186 ~~101~~37,~~741~~428.3707 4-A-11 0.00 0.00 0.00 0.00000000 0.00 4-A-12 0.00 0.00 0.00 0.00000000 0.00 4-A-13 0.00 7126,~~218~~199.9565 6,~~239~~212,~~082~~883.9429 0.~~98596219~~98182186 7126,~~218~~199.9565 4-A-14 0.00 0.00 0.00 0.00000000 0.00 4-A-15 0.00 0.00 0.00 0.00000000 0.00 4-A-16 0.00 3011,~~522~~228.4142 2,~~673~~662,~~892~~664.9755 0.~~98596219~~98182186 3011,~~522~~228.4142 4-A-17 0.00 0.00 0.00 0.00000000 0.00 4-A-18 0.00 51,~~087~~871.0740 ~~445~~443,~~648~~777.9959 0.~~98596218~~98182186 51,~~087~~871.0740 4-A-19 0.00 1523,~~424,379~~992.1199 124,~~781~~257,~~667~~674.6667 0.~~98596219~~98182186 1523,~~424,379~~992.1199 4-A-20 0.00 7126,~~218~~199.9565 6,~~239~~212,~~082~~883.9429 0.~~98596219~~98182186 7126,~~218~~199.9565 4-A-21 0.00 1550,~~495,598~~192.0664 ~~131~~130,~~020~~470,~~750~~557.6097 0.~~98596219~~98182186 1550,~~495,598~~192.0664 4-A-22 0.00 ~~712~~261,~~189~~996.5650 62,~~390~~128,~~834~~837.3283 0.~~98596219~~98182186 ~~712~~261,~~189~~996.5650 4-A-23 0.00 3513,~~609~~099.4883 3,~~119~~106,~~541~~442.9614 0.~~98596219~~98182186 3513,~~609~~099.4883 4-A-24 0.00 ~~747~~275,~~799~~096.0432 65,~~510~~235,~~376~~279.2996 0.~~98596219~~98182186 ~~747~~275,~~799~~096.0432 4-A-25 0.00 2748,~~034,827~~561.3041 ~~178~~177,~~259~~510,~~525~~963.0968 0.~~98596219~~98182186 2748,~~034,827~~561.3041 4-A-26 0.00 ~~101~~37,~~741~~428.3607 8,~~912~~875,~~975~~547.9184 0.~~98596219~~98182186 ~~101~~37,~~741~~428.3607 4-A-27 0.00 2785,~~136,568~~989.6648 ~~187~~186,~~172~~386,~~501~~511.0052 0.~~98596219~~98182186 2785,~~136,568~~989.6648 4-A-28 0.00 ~~101~~37,~~741~~428.3707 8,~~912~~875,~~976~~548.9082 0.~~98596219~~98182186 ~~101~~37,~~741~~428.3707 4-A-29 0.00 51,~~087~~871.0740 ~~445~~443,~~648~~777.9959 0.~~98596218~~98182186 51,~~087~~871.0740 4-A-30 0.00 ~~106~~39,~~828~~299.4448 9,~~358~~319,~~625~~326.8941 0.~~98596219~~98182186 ~~106~~39,~~828~~299.4448 4-A-31 0.00 2785,~~136,568~~989.6749 ~~187~~186,~~172~~386,~~501~~512.9950 0.~~98596219~~98182186 2785,~~136,568~~989.6749 4-A-32 0.00 ~~106~~39,~~828~~299.4347 9,~~358~~319,~~624~~325.9043 0.~~98596219~~98182186 ~~106~~39,~~828~~299.4347 4-A-33 0.00 2825,~~243,397~~288.1196 ~~196~~195,~~531~~705,~~126~~837.8993 0.~~98596219~~98182186 2825,~~243,397~~288.1196 5-A-1 0.00 ~~927~~922.9766 ~~245~~244,~~024~~101.4680 0.~~99252022~~98878281 ~~927~~922.9766 5-A-2 0.00 4224,~~843~~558.4045 6,~~502~~477,~~322~~764.8844 0.~~98771042~~98397996 4224,~~843~~558.4045 5-A-3 0.00 158,~~579~~930.4234 2,~~364~~355,~~480~~550.9662 0.~~98771042~~98397996 158,~~579~~930.4234 5-A-4 0.00 0.00 0.00 0.00000000 0.00 5-A-5 0.00 5833,~~422~~488.8179 8,~~866~~833,~~803~~315.8405 0.~~98771042~~98397996 5833,~~422~~488.8179 6-A-1 0.00 3,~~615~~635.0469 ~~437~~434,~~792~~157.7506 0.~~98379288~~97562288 3,~~615~~635.0469 6-A-2 0.00 ~~166~~130,~~003~~595.3635 11,~~853~~722,~~368~~773.8852 0.~~97667143~~96591088 ~~166~~130,~~003~~595.3635 6-A-3 0.00 5543,~~334~~531.4679 3,~~951~~907,~~123~~591.2850 0.~~97667143~~96591088 5543,~~334~~531.4679 6-A-4 0.00 0.00 0.00 0.00000000 0.00 6-A-5 0.00 ~~221~~174,~~337~~127.8214 15,~~804~~630,~~492~~365.1602 0.~~97667143~~96591088 ~~221~~174,~~337~~127.8214 7-A-1 0.00 2,~~964~~982.9843 ~~558~~555,~~726~~744.4906 0.~~98952694~~98424493 2,~~964~~982.9843 7-A-2 0.00 ~~126~~121,~~239~~043.0364 20,~~284~~163,~~182~~138.1955 0.~~98791285~~98201758 ~~126~~121,~~239~~043.0364 8-A-1 0.00 4,~~662~~692.9701 1,~~077~~073,~~910~~218.3332 0.~~99144903~~98713338 4,~~662~~692.9701 8-A-2 0.00 ~~181~~299,~~863~~234.7651 3938,~~106~~806,~~022~~788.7422 0.~~98915461~~98158572 ~~181~~299,~~863~~234.7651 9-A-1 0.00 ~~712~~715.0159 232,~~898~~183.6002 0.~~99393818~~99088431 ~~712~~715.0159 9-A-2 0.00 27170,~~036~~170.9131 8,~~466~~296,~~405~~235.3605 0.~~99363013~~97365868 27170,~~036~~170.9131 10-A-1 0.00 1,~~949~~960.5557 ~~792~~790,~~817~~856.5598 0.~~99512059~~99265974 1,~~949~~960.5557 10-A-2 0.00 73456,~~025~~148.5226 28,~~784~~328,~~997~~849.3509 0.~~99370678~~97795977 73456,~~025~~148.5226 A-M 0.00 43,~~298~~670.7818 30,~~560~~517,~~762~~092.4122 0.~~99718281~~99575788 43,~~298~~670.7818 D-X 0.00 0.00 0.00 0.00000000 0.00 D-P 0.00 3,~~670~~685.1811 ~~671~~667,~~265~~580.2716 0.~~98913224~~98370211 3,~~670~~685.1811 D-B-1F 0.00 10,~~621~~697.4392 21,~~502~~492,~~810~~112.2836 0.~~99901553~~99851851 10,~~621~~697.4392 D-B-1X 0.00 0.00 0.00 0.00000000 0.00 D-B-1 0.00 10,~~621~~697.4392 21,~~502~~492,~~810~~112.2836 0.~~99901553~~99851851 10,~~621~~697.4392 D-B-2F 0.00 4,~~751~~785.6183 9,~~619~~614,~~520~~734.5571 0.~~99901553~~99851851 4,~~751~~785.6183 D-B-2X 0.00 0.00 0.00 0.00000000 0.00 D-B-2 0.00 4,~~751~~785.6183 9,~~619~~614,~~520~~734.5571 0.~~99901553~~99851851 4,~~751~~785.6183 D-B-3F 0.00 3,~~726~~753.6852 7,~~544~~540,~~565~~811.2977 0.~~99901553~~99851851 3,~~726~~753.6852 D-B-3X 0.00 0.00 0.00 0.00000000 0.00 D-B-3 0.00 3,~~726~~753.6852 7,~~544~~540,~~565~~811.2977 0.~~99901553~~99851851 3,~~726~~753.6852 D-B-4 0.00 2,~~422~~439.4489 4,~~904~~901,~~167~~727.2435 0.~~99901553~~99851851 2,~~422~~439.4489 D-B-5 0.00 1,~~304~~313.2463 2,~~640~~639,~~398~~084.0542 0.~~99901553~~99851851 1,~~304~~313.2463 D-B-6 0.00 2,~~329~~346.6744 4,~~716~~714,~~351~~004.0258 0.~~99901553~~99851851 2,~~329~~346.6744 B-1 0.00 4748,~~804~~172.1775 27,~~485~~437,~~675~~502.3257 0.~~99654383~~99479724 4748,~~804~~172.1775 B-2 0.00 14,~~162~~271.2140 8,~~142~~128,~~759~~488.6222 0.~~99654383~~99479724 14,~~162~~271.2140 B-3 0.00 11,~~210~~296.5296 6,~~445~~434,~~645~~348.4852 0.~~99654383~~99479724 11,~~210~~296.5296 B-4 0.00 2,~~949~~972.9570 1,~~696~~693,~~117~~144.6090 0.~~99654383~~99479724 2,~~949~~972.9570 B-5 0.00 6,~~490~~540.9499 3,~~732~~725,~~056~~515.6465 0.~~99654383~~99479724 6,~~490~~540.9499 B-6 0.00 8,~~262~~326.3000 4,~~750~~742,~~524~~198.4342 0.~~99654383~~99479724 8,~~262~~326.3000 B-7 0.00 6,~~491~~541.3540 3,~~732~~725,~~294~~753.8445 0.~~99654383~~99479724 6,~~491~~541.3540 AR 0.00 0.00 0.00 0.00000000 0.00 AR-L 0.00 0.00 0.00 0.00000000 0.00 PP 0.00 0.00 100.00 1.00000000 0.00 Totals 0.00 3718,~~861~~442,~~680~~519.9140 3,~~795~~776,~~257~~815,~~727~~207.3691 0.~~98646706~~98167346 3718,~~861~~442,~~680~~519.9140

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 321,807,882.00 ~~995~~983.~~60704163~~45111311 1.~~88576124~~57938493 104.~~27016725~~52423095 0.00000000 1-A-2 306,483,697.00 ~~995~~983.~~60704160~~45111313 0.~~49154249~~48927947 115.~~66438599~~61433645 0.00000000 1-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 15,324,185.00 ~~995~~983.~~60704142~~45111339 0.~~49154262~~48927953 115.~~66438607~~61433642 0.00000000 1-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-6 4,827,118.00 ~~995~~983.~~60704130~~45111307 0.~~49154174~~48927952 115.~~66438649~~61433551 0.00000000 1-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-9 306,483,697.00 ~~995~~983.~~60704160~~45111313 1.~~88576125~~57938492 104.~~27016723~~52423096 0.00000000 1-A-10 15,324,185.00 ~~995~~983.~~60704142~~45111339 1.~~88576097~~57938514 104.~~27016706~~52423082 0.00000000 1-A-11 321,807,882.00 ~~995~~983.~~60704163~~45111311 1.~~88576124~~57938493 104.~~27016725~~52423095 0.00000000 1-A-12 20,151,303.00 ~~995~~983.~~60704139~~45111331 1.~~88576143~~57938472 104.~~27016715~~52423101 0.00000000 2-A-1 29,978,000.00 ~~997~~992.~~35121623~~62569184 1.~~38106678~~38604844 3.~~34445760~~89228468 0.00000000 2-A-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-3 14,989,000.00 ~~997~~992.~~35121623~~62569217 1.~~38106678~~38604844 3.~~34445794~~89228434 0.00000000 2-A-4 3,035,900.00 ~~998~~997.~~68716690~~36739682 0.~~38571099~~34828222 0.~~93405909~~97803946 0.00000000 2-A-5 44,967,000.00 ~~997~~992.~~35121623~~62569195 01.~~73307537~~36583294 3.~~99244913~~91250006 0.00000000 2-A-6 14,989,000.00 ~~997~~992.~~35121623~~62569217 01.~~73307559~~36583294 3.~~99244913~~91249983 0.00000000 3-A-1 90,000,000.00 ~~995~~988.~~39725711~~75484356 10.~~03044422~~91701478 52.~~61196933~~62683700 0.00000000 3-A-2 22,500,000.00 ~~995~~988.~~39725689~~75484356 10.~~03044400~~91701467 52.~~61196933~~62683689 0.00000000 3-A-3 10,781,728.00 ~~998~~997.~~88954720~~77296274 0.~~19442338~~36774810 0.~~92216109~~76090586 0.00000000 3-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-6 90,000,000.00 ~~995~~988.~~39725711~~75484356 1.~~15659789~~15469056 52.~~48581556~~38916122 0.00000000 3-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-8 22,500,000.00 ~~995~~988.~~39725689~~75484356 1.~~15659778~~15469067 52.~~48581556~~38916133 0.00000000 3-A-9 112,500,000.00 ~~995~~988.~~39725707~~75484356 10.~~03044418~~91701476 52.~~61196933~~62683698 0.00000000 3-A-10 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-11 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-13 91,113,817.00 ~~995~~988.~~39725704~~75484352 1.~~15659791~~15469051 52.~~48581561~~38916113 0.00000000 3-A-14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-15 22,778,455.00 ~~995~~988.~~39725719~~75484356 1.~~15659776~~15469069 52.~~48581543~~38916116 0.00000000 3-A-16 91,113,817.00 ~~995~~988.~~39725704~~75484352 10.~~03044415~~91701481 52.~~61196937~~62683694 0.00000000 3-A-17 22,778,455.00 ~~995~~988.~~39725719~~75484356 10.~~03044434~~91701478 52.~~61196929~~62683707 0.00000000 3-A-18 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-19 113,892,272.00 ~~995~~988.~~39725707~~75484361 10.~~03044419~~91701481 52.~~61196935~~62683696 0.00000000 4-A-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-2 13,454,726.00 ~~999~~998.~~08305156~~15989267 0.~~08024690~~21897808 0.~~84291200~~71495399 0.00000000 4-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-5 126,558,269.00 ~~997~~985.~~21691650~~96218679 0.~~97833125~~97077829 103.~~27639845~~16955165 0.00000000 4-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-8 54,239,258.00 ~~997~~985.~~21691657~~96218684 0.~~97833123~~97077821 103.~~27639851~~16955166 0.00000000 4-A-9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-10 9,039,877.00 ~~997~~985.~~21691678~~96218732 0.~~97833079~~97077870 103.~~27639867~~16955198 0.00000000 4-A-11 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-13 6,327,913.00 ~~997~~985.~~21691654~~96218690 0.~~97833203~~97077820 103.~~27639919~~16955211 0.00000000 4-A-14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-15 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-16 2,711,963.00 ~~997~~985.~~21691631~~96218680 0.~~97833193~~97077652 103.~~27639758~~16955283 0.00000000 4-A-17 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-18 451,994.00 ~~997~~985.~~21690996~~96218091 0.~~97833157~~97078722 103.~~27639747~~16955535 0.00000000 4-A-19 126,558,269.00 ~~997~~985.~~21691650~~96218679 1.~~74595743~~07136081 93.~~50877236~~06896912 0.00000000 4-A-20 6,327,913.00 ~~997~~985.~~21691654~~96218690 1.~~74595795~~07136113 93.~~50877169~~06896918 0.00000000 4-A-21 132,886,182.00 ~~997~~985.~~21691650~~96218680 1.~~74595738~~07136075 93.~~50877233~~06896913 0.00000000 4-A-22 63,279,135.00 ~~997~~985.~~21691660~~96218675 1.~~74595734~~07136073 93.~~50877236~~06896910 0.00000000 4-A-23 3,163,957.00 ~~997~~985.~~21691540~~96218596 1.~~74595609~~07136096 93.~~50877335~~06897028 0.00000000 4-A-24 66,443,092.00 ~~997~~985.~~21691655~~96218686 1.~~74595743~~07136074 93.~~50877226~~06896916 0.00000000 4-A-25 180,797,527.00 ~~997~~985.~~21691652~~96218681 1.~~74595740~~07136078 93.~~50877232~~06896913 0.00000000 4-A-26 9,039,876.00 ~~997~~985.~~21691647~~96218687 1.~~74595758~~07136093 93.~~50877202~~06896909 0.00000000 4-A-27 189,837,403.00 ~~997~~985.~~21691652~~96218681 1.~~74595741~~07136079 93.~~50877236~~06896913 0.00000000 4-A-28 9,039,877.00 ~~997~~985.~~21691678~~96218732 1.~~74595738~~07136082 93.~~50877208~~06896875 0.00000000 4-A-29 451,994.00 ~~997~~985.~~21690996~~96218091 1.~~74595238~~07136378 93.~~50877667~~06897879 0.00000000 4-A-30 9,491,871.00 ~~997~~985.~~21691645~~96218701 1.~~74595715~~07136096 93.~~50877230~~06896923 0.00000000 4-A-31 189,837,404.00 ~~997~~985.~~21691654~~96218683 1.~~74595740~~07136078 93.~~50877236~~06896912 0.00000000 4-A-32 9,491,870.00 ~~997~~985.~~21691616~~96218659 1.~~74595733~~07136107 93.~~50877224~~06896955 0.00000000 4-A-33 199,329,274.00 ~~997~~985.~~21691652~~96218682 1.~~74595740~~07136080 93.~~50877235~~06896914 0.00000000 5-A-1 246,871.00 ~~996~~992.~~27919035~~52022311 23.~~19150893~~72656165 10.~~56741780~~01085587 0.00000000 5-A-2 6,583,228.00 ~~994~~987.~~21838041~~71041805 3.~~79426172~~71961597 20.~~71370063~~01084119 0.00000000 5-A-3 2,393,901.00 ~~994~~987.~~21838246~~71041910 3.~~79426300~~71961497 20.~~71370036~~01084005 0.00000000 5-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A-5 8,977,129.00 ~~994~~987.~~21838095~~71041833 10.~~00958670~~96530082 52.~~49837593~~76515576 0.00000000 6-A-1 445,005.00 ~~991~~983.~~91647285~~79287873 46.~~87025988~~19936855 31.~~25335670~~97062954 0.00000000 6-A-2 12,136,496.00 ~~990~~976.~~34945836~~67142806 8.~~20023424~~16506016 52.~~47779606~~59548802 0.00000000 6-A-3 4,045,499.00 ~~990~~976.~~34945751~~67142669 8.~~20023438~~16505949 52.~~47779644~~59548698 0.00000000 6-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-5 16,181,995.00 ~~990~~976.~~34945877~~67142772 2.~~12188670~~78442306 117.~~55614434~~97612532 0.00000000 7-A-1 564,640.00 ~~994~~989.~~77803556~~52693752 4.~~49923845~~73824029 0.~~75185959~~54378011 0.00000000 7-A-2 20,532,360.00 ~~994~~987.~~06114153~~91284538 5.~~26798088~~28834873 0.~~88031527~~60691318 0.00000000 8-A-1 1,087,207.00 ~~995~~991.~~73797814~~44903408 32.~~99833702~~48374964 01.~~29061623~~83191425 0.00000000 8-A-2 39,534,793.00 ~~993~~989.~~75470361~~15460971 4.~~28839655~~35604583 03.~~31169734~~21284444 0.00000000 9-A-1 234,319.00 ~~996~~993.~~97681366~~93817830 20.~~91269594~~47768213 02.~~12593942~~57623155 0.00000000 9-A-2 8,520,681.00 ~~996~~993.~~80322031~~63012886 3.~~04157144~~12380196 016.~~13152000~~84764281 0.00000000 10-A-1 796,705.00 ~~997~~995.~~56760658~~12059043 20.~~37399037~~39290578 02.~~07302577~~06794234 0.00000000 10-A-2 28,967,295.00 ~~996~~993.~~22774132~~70677690 2.~~44573717~~51423131 013.~~07522725~~23277786 0.00000000 A-M 30,647,101.00 ~~998~~997.~~59563161~~18281380 0.~~21917179~~36871970 1.~~19364602~~05621703 0.00000000 D-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-P 678,640.57 ~~994~~989.~~54037945~~13224419 5.~~09244533~~11445993 0.31568994 0.00000000 D-B-1F 21,524,000.00 999.~~50899972~~01553057 0.~~49346915~~49702286 0.00000000 0.00000000 D-B-1X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-B-1 21,524,000.00 999.~~50899972~~01553057 0.~~07655222~~12861085 0.~~41691647~~36841201 0.00000000 D-B-2F 9,629,000.00 999.~~50899990~~01553121 0.~~49346869~~49702254 0.00000000 0.00000000 D-B-2X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-B-2 9,629,000.00 999.~~50899990~~01553121 0.~~07655208~~12861045 0.~~41691661~~36841209 0.00000000 D-B-3F 7,552,000.00 999.~~50900026~~01553099 0.~~49346928~~49702331 0.00000000 0.00000000 D-B-3X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-B-3 7,552,000.00 999.~~50900026~~01553099 0.~~07655191~~12861096 0.~~41691605~~36841234 0.00000000 D-B-4 4,909,000.00 999.~~50899980~~01553066 0.~~49346914~~49702383 0.00000000 0.00000000 D-B-5 2,643,000.00 999.~~50900114~~01553159 0.~~49346954~~49702232 0.00000000 0.00000000 D-B-6 4,720,998.71 999.~~50899796~~01552822 0.~~49346974~~49702195 0.00000000 0.00000000 B-1 27,581,000.00 ~~998~~996.~~27705631~~54382800 1.~~73322831~~74659186 0.00000000 0.00000000 B-2 8,171,000.00 ~~998~~996.~~27705666~~54382817 1.~~73322849~~74659160 0.00000000 0.00000000 B-3 6,468,000.00 ~~998~~996.~~27705628~~54382808 1.~~73322820~~74659246 0.00000000 0.00000000 B-4 1,702,000.00 ~~998~~996.~~27705640~~54383079 1.~~73322562~~74659224 0.00000000 0.00000000 B-5 3,745,000.00 ~~998~~996.~~27705741~~54382911 1.~~73322830~~74659279 0.00000000 0.00000000 B-6 4,767,000.00 ~~998~~996.~~27705685~~54382840 1.~~73322845~~74659115 0.00000000 0.00000000 B-7 3,745,239.03 ~~998~~996.~~27705523~~54382807 1.~~73322716~~74659079 0.00000000 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 0.00000000 0.00000000 0.00000000 0.00000000 PP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00000000 126.~~15592849~~10361588 ~~983~~977.~~45111311~~34749723 0.~~98345111~~97734750 126.~~15592849~~10361588 1-A-2 0.00000000 126.~~15592848~~10361588 ~~983~~977.~~45111313~~34749725 0.~~98345111~~97734750 126.~~15592848~~10361588 1-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00000000 126.~~15592868~~10361595 ~~983~~977.~~45111339~~34749744 0.~~98345111~~97734750 126.~~15592868~~10361595 1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-6 0.00000000 126.~~15592824~~10361503 ~~983~~977.~~45111307~~34749803 0.~~98345111~~97734750 126.~~15592824~~10361503 1-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-9 0.00000000 126.~~15592848~~10361588 ~~983~~977.~~45111313~~34749725 0.~~98345111~~97734750 126.~~15592848~~10361588 1-A-10 0.00000000 126.~~15592868~~10361595 ~~983~~977.~~45111339~~34749744 0.~~98345111~~97734750 126.~~15592868~~10361595 1-A-11 0.00000000 126.~~15592849~~10361588 ~~983~~977.~~45111311~~34749723 0.~~98345111~~97734750 126.~~15592849~~10361588 1-A-12 0.00000000 126.~~15592858~~10361573 ~~983~~977.~~45111331~~34749708 0.~~98345111~~97734750 126.~~15592858~~10361573 2-A-1 0.00000000 45.~~72552438~~27833278 ~~992~~987.~~62569184~~34735906 0.~~99262569~~98734736 45.~~72552438~~27833278 2-A-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-3 0.00000000 45.~~72552405~~27833278 ~~992~~987.~~62569217~~34735873 0.~~99262569~~98734736 45.~~72552405~~27833278 2-A-4 0.00000000 1.~~31977008~~32632168 ~~997~~996.~~36739682~~04107184 0.~~99736740~~99604107 1.~~31977008~~32632168 2-A-5 0.00000000 45.~~72552427~~27833300 ~~992~~987.~~62569195~~34735895 0.~~99262569~~98734736 45.~~72552427~~27833300 2-A-6 0.00000000 45.~~72552405~~27833278 ~~992~~987.~~62569217~~34735873 0.~~99262569~~98734736 45.~~72552405~~27833278 3-A-1 0.00000000 63.~~64241356~~54385178 ~~988~~985.~~75484356~~21099178 0.~~98875484~~98521099 63.~~64241356~~54385178 3-A-2 0.00000000 63.~~64241333~~54385156 ~~988~~985.~~75484356~~21099200 0.~~98875484~~98521099 63.~~64241333~~54385156 3-A-3 0.00000000 1.~~11658447~~12865396 ~~997~~996.~~77296274~~64430785 0.~~99777296~~99664431 1.~~11658447~~12865396 3-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-6 0.00000000 63.~~64241356~~54385178 ~~988~~985.~~75484356~~21099178 0.~~98875484~~98521099 63.~~64241356~~54385178 3-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-8 0.00000000 63.~~64241333~~54385156 ~~988~~985.~~75484356~~21099200 0.~~98875484~~98521099 63.~~64241333~~54385156 3-A-9 0.00000000 63.~~64241351~~54385173 ~~988~~985.~~75484356~~21099182 0.~~98875484~~98521099 63.~~64241351~~54385173 3-A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-13 0.00000000 63.~~64241352~~54385175 ~~988~~985.~~75484352~~21099187 0.~~98875484~~98521099 63.~~64241352~~54385175 3-A-14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-15 0.00000000 63.~~64241363~~54385185 ~~988~~985.~~75484356~~21099170 0.~~98875484~~98521099 63.~~64241363~~54385185 3-A-16 0.00000000 63.~~64241352~~54385175 ~~988~~985.~~75484352~~21099187 0.~~98875484~~98521099 63.~~64241352~~54385175 3-A-17 0.00000000 63.~~64241363~~54385185 ~~988~~985.~~75484356~~21099170 0.~~98875484~~98521099 63.~~64241363~~54385185 3-A-18 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-19 0.00000000 63.~~64241354~~54385177 ~~988~~985.~~75484361~~21099184 0.~~98875484~~98521099 63.~~64241354~~54385177 4-A-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-2 0.00000000 0.~~92315890~~93393206 ~~998~~997.~~15989267~~22596060 0.~~99815989~~99722596 0.~~92315890~~93393206 4-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-5 0.00000000 114.~~25472971~~14032994 ~~985~~981.~~96218679~~82185686 0.~~98596219~~98182186 114.~~25472971~~14032994 4-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-8 0.00000000 114.~~25472974~~14032987 ~~985~~981.~~96218684~~82185697 0.~~98596219~~98182186 114.~~25472974~~14032987 4-A-9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-10 0.00000000 114.~~25472946~~14032956 ~~985~~981.~~96218732~~82185665 0.~~98596219~~98182186 114.~~25472946~~14032956 4-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-13 0.00000000 114.~~25472964~~14033031 ~~985~~981.~~96218690~~82185659 0.~~98596219~~98182186 114.~~25472964~~14033031 4-A-14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-15 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-16 0.00000000 114.~~25472951~~14032935 ~~985~~981.~~96218680~~82185745 0.~~98596219~~98182186 114.~~25472951~~14032935 4-A-17 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-18 0.00000000 114.~~25472905~~14032045 ~~985~~981.~~96218091~~82186047 0.~~98596218~~98182186 114.~~25472905~~14032045 4-A-19 0.00000000 114.~~25472971~~14032994 ~~985~~981.~~96218679~~82185686 0.~~98596219~~98182186 114.~~25472971~~14032994 4-A-20 0.00000000 114.~~25472964~~14033031 ~~985~~981.~~96218690~~82185659 0.~~98596219~~98182186 114.~~25472964~~14033031 4-A-21 0.00000000 114.~~25472971~~14032996 ~~985~~981.~~96218680~~82185692 0.~~98596219~~98182186 114.~~25472971~~14032996 4-A-22 0.00000000 114.~~25472970~~14032998 ~~985~~981.~~96218675~~82185692 0.~~98596219~~98182186 114.~~25472970~~14032998 4-A-23 0.00000000 114.~~25472944~~14033124 ~~985~~981.~~96218596~~82185788 0.~~98596219~~98182186 114.~~25472944~~14033124 4-A-24 0.00000000 114.~~25472969~~14032989 ~~985~~981.~~96218686~~82185682 0.~~98596219~~98182186 114.~~25472969~~14032989 4-A-25 0.00000000 114.~~25472972~~14032992 ~~985~~981.~~96218681~~82185689 0.~~98596219~~98182186 114.~~25472972~~14032992 4-A-26 0.00000000 114.~~25472960~~14033002 ~~985~~981.~~96218687~~82185685 0.~~98596219~~98182186 114.~~25472960~~14033002 4-A-27 0.00000000 114.~~25472971~~14032992 ~~985~~981.~~96218681~~82185689 0.~~98596219~~98182186 114.~~25472971~~14032992 4-A-28 0.00000000 114.~~25472946~~14032956 ~~985~~981.~~96218732~~82185665 0.~~98596219~~98182186 114.~~25472946~~14032956 4-A-29 0.00000000 114.~~25472905~~14032045 ~~985~~981.~~96218091~~82186047 0.~~98596218~~98182186 114.~~25472905~~14032045 4-A-30 0.00000000 114.~~25472944~~14033018 ~~985~~981.~~96218701~~82185683 0.~~98596219~~98182186 114.~~25472944~~14033018 4-A-31 0.00000000 114.~~25472971~~14032995 ~~985~~981.~~96218683~~82185688 0.~~98596219~~98182186 114.~~25472971~~14032995 4-A-32 0.00000000 114.~~25472957~~14032957 ~~985~~981.~~96218659~~82185702 0.~~98596219~~98182186 114.~~25472957~~14032957 4-A-33 0.00000000 114.~~25472975~~14032993 ~~985~~981.~~96218682~~82185688 0.~~98596219~~98182186 114.~~25472975~~14032993 5-A-1 0.00000000 3.~~75892673~~73741752 ~~992~~988.~~52022311~~78280559 0.~~99252022~~98878281 3.~~75892673~~73741752 5-A-2 0.00000000 63.~~50796236~~73045716 ~~987~~983.~~71041805~~97996241 0.~~98771042~~98397996 63.~~50796236~~73045716 5-A-3 0.00000000 63.~~50796336~~73045502 ~~987~~983.~~71041910~~97996408 0.~~98771042~~98397996 63.~~50796336~~73045502 5-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A-5 0.00000000 63.~~50796151~~73045659 ~~987~~983.~~71041833~~97996175 0.~~98771042~~98397996 63.~~50796151~~73045659 6-A-1 0.00000000 8.~~12359412~~16999809 ~~983~~975.~~79287873~~62288064 0.~~98379288~~97562288 8.~~12359412~~16999809 6-A-2 0.00000000 1310.~~67803030~~76054818 ~~976~~965.~~67142806~~91087905 0.~~97667143~~96591088 1310.~~67803030~~76054818 6-A-3 0.00000000 1310.~~67803082~~76054895 ~~976~~965.~~67142669~~91088022 0.~~97667143~~96591088 1310.~~67803082~~76054895 6-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-5 0.00000000 1310.~~67803043~~76054837 ~~976~~965.~~67142772~~91087934 0.~~97667143~~96591088 1310.~~67803043~~76054837 7-A-1 0.00000000 5.~~25109804~~28200269 ~~989~~984.~~52693752~~24493483 0.~~98952694~~98424493 5.~~25109804~~28200269 7-A-2 0.00000000 65.~~14829615~~89526192 ~~987~~982.~~91284538~~01758346 0.~~98791285~~98201758 65.~~14829615~~89526192 8-A-1 0.00000000 4.~~28894406~~31565470 ~~991~~987.~~44903408~~13337938 0.~~99144903~~98713338 4.~~28894406~~31565470 8-A-2 0.00000000 47.~~60009390~~56889027 ~~989~~981.~~15460971~~58571919 0.~~98915461~~98158572 47.~~60009390~~56889027 9-A-1 0.00000000 3.~~03863536~~05391368 ~~993~~990.~~93817830~~88430729 0.~~99393818~~99088431 3.~~03863536~~05391368 9-A-2 0.00000000 319.~~17309262~~97144477 ~~993~~973.~~63012886~~65868409 0.~~99363013~~97365868 319.~~17309262~~97144477 10-A-1 0.00000000 2.~~44701615~~46084812 ~~995~~992.~~12059043~~65974231 0.~~99512059~~99265974 2.~~44701615~~46084812 10-A-2 0.00000000 215.~~52096442~~74700917 ~~993~~977.~~70677690~~95976773 0.~~99370678~~97795977 215.~~52096442~~74700917 A-M 0.00000000 1.~~41281813~~42493673 ~~997~~995.~~18281380~~75787674 0.~~99718281~~99575788 1.~~41281813~~42493673 D-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-P 0.00000000 5.~~40813527~~43013513 ~~989~~983.~~13224419~~70210906 0.~~98913224~~98370211 5.~~40813527~~43013513 D-B-1F 0.00000000 0.~~49346915~~49702286 ~~999~~998.~~01553057~~51850771 0.~~99901553~~99851851 0.~~49346915~~49702286 D-B-1X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-B-1 0.00000000 0.~~49346915~~49702286 ~~999~~998.~~01553057~~51850771 0.~~99901553~~99851851 0.~~49346915~~49702286 D-B-2F 0.00000000 0.~~49346869~~49702254 ~~999~~998.~~01553121~~51850763 0.~~99901553~~99851851 0.~~49346869~~49702254 D-B-2X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-B-2 0.00000000 0.~~49346869~~49702254 ~~999~~998.~~01553121~~51850763 0.~~99901553~~99851851 0.~~49346869~~49702254 D-B-3F 0.00000000 0.~~49346928~~49702331 ~~999~~998.~~01553099~~51850768 0.~~99901553~~99851851 0.~~49346928~~49702331 D-B-3X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-B-3 0.00000000 0.~~49346928~~49702331 ~~999~~998.~~01553099~~51850768 0.~~99901553~~99851851 0.~~49346928~~49702331 D-B-4 0.00000000 0.~~49346914~~49702383 ~~999~~998.~~01553066~~51850682 0.~~99901553~~99851851 0.~~49346914~~49702383 D-B-5 0.00000000 0.~~49346954~~49702232 ~~999~~998.~~01553159~~51850927 0.~~99901553~~99851851 0.~~49346954~~49702232 D-B-6 0.00000000 0.~~49346974~~49702195 ~~999~~998.~~01552822~~51850627 0.~~99901553~~99851851 0.~~49346974~~49702195 B-1 0.00000000 1.~~73322831~~74659186 ~~996~~994.~~54382800~~79723614 0.~~99654383~~99479724 1.~~73322831~~74659186 B-2 0.00000000 1.~~73322849~~74659160 ~~996~~994.~~54382817~~79723657 0.~~99654383~~99479724 1.~~73322849~~74659160 B-3 0.00000000 1.~~73322820~~74659246 ~~996~~994.~~54382808~~79723562 0.~~99654383~~99479724 1.~~73322820~~74659246 B-4 0.00000000 1.~~73322562~~74659224 ~~996~~994.~~54383079~~79723854 0.~~99654383~~99479724 1.~~73322562~~74659224 B-5 0.00000000 1.~~73322830~~74659279 ~~996~~994.~~54382911~~79723632 0.~~99654383~~99479724 1.~~73322830~~74659279 B-6 0.00000000 1.~~73322845~~74659115 ~~996~~994.~~54382840~~79723516 0.~~99654383~~99479724 1.~~73322845~~74659115 B-7 0.00000000 1.~~73322716~~74659079 ~~996~~994.~~54382807~~79723995 0.~~99654383~~99479724 1.~~73322716~~74659079 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PP 0.00000000 0.00000000 1000.00000000 1.00000000 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 1-A-1 0809/25/07 - 0910/24/07 30 5.~~98500~~61125% ~~320~~316,~~394~~482,~~193~~319.3776 1,~~597~~479,~~966~~884.0451 0.00 1-A-2 0809/25/07 - 0910/24/07 30 5.~~98500~~61125% ~~305~~301,~~137~~411,~~326~~732.8797 1,~~521~~409,~~872~~413.4282 0.00 1-A-3 0809/25/07 - 0910/24/07 30 1.~~01500~~38875% ~~305~~301,~~137~~411,~~326~~732.8797 ~~258~~348,~~095~~821.3229 0.00 1-A-4 0809/25/07 - 0910/24/07 30 5.~~98500~~61125% 15,~~256~~070,~~866~~586.4980 7670,~~093~~470.6269 0.00 1-A-5 0809/25/07 - 0910/24/07 30 1.~~01500~~38875% 15,~~256~~070,~~866~~586.4980 1217,~~904~~441.7706 0.00 1-A-6 0809/01/07 - 0809/30/07 30 7.00000% 4,~~805~~747,~~912~~234.6757 2827,~~034~~692.4920 0.00 1-A-7 0809/01/07 - 0809/30/07 30 0.~~11852~~11442% ~~325~~321,~~200~~229,~~106~~554.0434 3230,~~120~~628.0116 0.00 1-A-8 0809/25/07 - 0910/24/07 30 1.~~01500~~38875% ~~320~~316,~~394~~482,~~193~~319.3776 ~~271~~366,~~000~~262.0935 0.00 1-A-9 0809/01/07 - 0809/30/07 30 7.00000% ~~305~~301,~~137~~411,~~326~~732.8797 1,~~779~~758,~~967~~235.7411 0.00 1-A-10 0809/01/07 - 0809/30/07 30 7.00000% 15,~~256~~070,~~866~~586.4980 8887,~~998~~911.3976 0.00 1-A-11 0809/01/07 - 0809/30/07 30 7.00000% ~~320~~316,~~394~~482,~~193~~319.3776 1,~~868~~846,~~966~~146.1387 0.00 1-A-12 0809/01/07 - 0809/30/07 30 7.00000% 2019,~~062~~817,~~779~~821.1637 ~~117~~115,~~032~~603.8896 0.00 2-A-1 0809/25/07 - 0910/24/07 30 65.~~10500~~73125% 29,~~898~~756,~~594~~932.7699 ~~152~~142,~~109~~120.1035 0.00 2-A-2 0809/25/07 - 0910/24/07 30 1.~~39500~~76875% 29,~~898~~756,~~594~~932.7699 3443,~~757~~860.1248 0.00 2-A-3 N/A N/A 0.00000% 14,~~949~~878,~~297~~466.3850 0.00 0.00 2-A-4 0809/01/07 - 0809/30/07 30 5.00000% 3,~~031~~027,~~914~~907.3768 12,~~632~~616.9828 0.00 2-A-5 0809/01/07 - 0809/30/07 30 5.00000% 44,~~847~~635,~~892~~399.1449 ~~186~~185,~~866~~980.2283 0.00 2-A-6 0809/25/07 - 0910/24/07 30 23.~~79000~~53750% 14,~~949~~878,~~297~~466.3850 3443,~~757~~860.1248 0.00 3-A-1 0809/25/07 - 0910/24/07 30 65.~~05500~~68125% 8988,~~585~~987,~~753~~935.1492 ~~452~~421,~~034~~302.7826 0.00 3-A-2 0809/25/07 - 0910/24/07 30 57.~~78000~~27500% 22,~~396~~246,~~438~~983.2898 ~~107~~134,~~876~~872.1834 0.00 3-A-3 0809/01/07 - 0809/30/07 30 6.00000% 10,~~769~~757,~~755~~716.4069 53,~~848~~788.7858 0.00 3-A-4 N/A N/A 0.00000% 8988,~~585~~987,~~753~~935.1492 0.00 0.00 3-A-5 0809/25/07 - 0910/24/07 30 0.50000% 8988,~~585~~987,~~753~~935.1492 37,~~327~~078.4031 0.00 3-A-6 0809/25/07 - 0910/24/07 30 65.~~05500~~68125% 8988,~~585~~987,~~753~~935.1492 ~~452~~421,~~034~~302.7826 0.00 3-A-7 0809/25/07 - 0910/24/07 30 01.~~94500~~31875% 8988,~~585~~987,~~753~~935.1492 7097,~~548~~794.7803 0.00 3-A-8 N/A N/A 0.00000% 22,~~396~~246,~~438~~983.2898 0.00 0.00 3-A-9 0809/01/07 - 0809/30/07 30 6.00000% 111,~~982~~234,~~191~~919.4290 ~~559~~556,~~910~~174.9660 0.00 3-A-10 0809/25/07 - 0910/24/07 30 1.~~44500~~81875% 8988,~~585~~987,~~753~~935.1492 ~~107~~134,~~876~~872.1834 0.00 3-A-11 N/A N/A 0.00000% 90,~~694~~089,~~443~~227.5287 0.00 0.00 3-A-12 0809/25/07 - 0910/24/07 30 0.50000% 90,~~694~~089,~~443~~227.5287 37,~~789~~537.3518 0.00 3-A-13 0809/25/07 - 0910/24/07 30 65.~~05500~~68125% 90,~~694~~089,~~443~~227.5287 ~~457~~426,~~629~~516.0519 0.00 3-A-14 0809/25/07 - 0910/24/07 30 01.~~94500~~31875% 90,~~694~~089,~~443~~227.5287 7199,~~421~~004.8731 0.00 3-A-15 N/A N/A 0.00000% 22,~~673~~522,~~611~~307.6371 0.00 0.00 3-A-16 0809/25/07 - 0910/24/07 30 65.~~05500~~68125% 90,~~694~~089,~~443~~227.5287 ~~457~~426,~~629~~516.0519 0.00 3-A-17 0809/25/07 - 0910/24/07 30 57.~~78000~~27500% 22,~~673~~522,~~611~~307.6371 ~~109~~136,~~211~~541.2349 0.00 3-A-18 0809/25/07 - 0910/24/07 30 1.~~44500~~81875% 90,~~694~~089,~~443~~227.5287 ~~109~~136,~~211~~541.2349 0.00 3-A-19 0809/01/07 - 0809/30/07 30 6.00000% ~~113~~112,~~368~~611,~~055~~535.1559 ~~566~~563,~~840~~057.2868 0.00 4-A-1 0809/01/07 - 0809/30/07 30 1.00000% 13,~~442~~429,~~388~~967.7186 11,~~201~~191.9964 0.00 4-A-2 0809/01/07 - 0809/30/07 30 6.00000% 13,~~442~~429,~~388~~967.7186 67,~~211~~149.9484 0.00 4-A-3 N/A N/A 0.00000% ~~126~~124,~~206~~781,~~046~~667.7766 0.00 0.00 4-A-4 0809/25/07 - 0910/24/07 30 0.50000% ~~126~~124,~~206~~781,~~046~~667.7766 5251,~~585~~992.8536 0.00 4-A-5 0809/25/07 - 0910/24/07 30 65.~~10500~~73125% ~~126~~124,~~206~~781,~~046~~667.7766 ~~642~~595,~~073~~962.2644 0.00 4-A-6 0809/25/07 - 0910/24/07 30 0.10000% ~~126~~124,~~206~~781,~~046~~667.7766 10,~~517~~398.1747 0.00 4-A-7 0809/25/07 - 0910/24/07 30 01.~~79500~~16875% ~~126~~124,~~206~~781,~~046~~667.7766 83121,~~611~~532.5115 0.00 4-A-8 0809/25/07 - 0910/24/07 30 65.~~20500~~83125% 5453,~~088~~477,~~305~~857.6243 ~~279~~259,~~681~~868.6196 0.00 4-A-9 0809/25/07 - 0910/24/07 30 01.~~79500~~16875% 5453,~~088~~477,~~305~~857.6243 3552,~~833~~085.5020 0.00 4-A-10 N/A N/A 0.00000% 98,~~014~~912,~~718~~976.2790 0.00 0.00 4-A-11 N/A N/A 0.00000% 6,~~310~~239,~~301~~082.8994 0.00 0.00 4-A-12 0809/25/07 - 0910/24/07 30 0.50000% 6,~~310~~239,~~301~~082.8994 2,~~629~~599.2962 0.00 4-A-13 0809/25/07 - 0910/24/07 30 65.~~10500~~73125% 6,~~310~~239,~~301~~082.8994 3229,~~103~~798.6612 0.00 4-A-14 0809/25/07 - 0910/24/07 30 0.10000% 6,~~310~~239,~~301~~082.8994 ~~525~~519.8692 0.00 4-A-15 0809/25/07 - 0910/24/07 30 01.~~79500~~16875% 6,~~310~~239,~~301~~082.8994 46,~~180~~076.5861 0.00 4-A-16 0809/25/07 - 0910/24/07 30 65.~~20500~~83125% 2,~~704~~673,~~415~~892.3897 1312,~~984~~993.0845 0.00 4-A-17 0809/25/07 - 0910/24/07 30 01.~~79500~~16875% 2,~~704~~673,~~415~~892.3897 12,~~791~~604.6826 0.00 4-A-18 N/A N/A 0.00000% ~~450~~445,~~736~~648.0699 0.00 0.00 4-A-19 0809/25/07 - 0910/24/07 30 65.~~10500~~73125% ~~126~~124,~~206~~781,~~046~~667.7766 ~~642~~595,~~073~~962.2644 0.00 4-A-20 0809/25/07 - 0910/24/07 30 65.~~10500~~73125% 6,~~310~~239,~~301~~082.8994 3229,~~103~~798.6612 0.00 4-A-21 0809/25/07 - 0910/24/07 30 65.~~10500~~73125% ~~132~~131,~~516~~020,~~348~~750.6660 ~~674~~625,~~176~~760.9256 0.00 4-A-22 0809/01/07 - 0809/30/07 30 6.00000% 6362,~~103~~390,~~023~~834.8932 ~~315~~311,~~515~~954.1217 0.00 4-A-23 0809/01/07 - 0809/30/07 30 6.00000% 3,~~155~~119,~~151~~541.4496 15,~~775~~597.7671 0.00 4-A-24 0809/01/07 - 0809/30/07 30 6.00000% 6665,~~258~~510,~~175~~376.3329 ~~331~~327,~~290~~551.88 0.00 4-A-25 0809/25/07 - 0910/24/07 30 65.~~20500~~83125% ~~180~~178,~~294~~259,~~352~~525.3909 ~~932~~866,~~272~~229.0588 0.00 4-A-26 0809/25/07 - 0910/24/07 30 65.~~20500~~83125% 98,~~014~~912,~~717~~975.2791 4643,~~613~~311.6049 0.00 4-A-27 0809/25/07 - 0910/24/07 30 65.~~20500~~83125% ~~189~~187,~~309~~172,~~069~~501.6600 ~~978~~909,~~885~~541.6537 0.00 4-A-28 0809/01/07 - 0809/30/07 30 7.00000% 98,~~014~~912,~~718~~976.2790 5251,~~585~~992.8637 0.00 4-A-29 0809/01/07 - 0809/30/07 30 7.00000% ~~450~~445,~~736~~648.0699 2,~~629~~599.2962 0.00 4-A-30 0809/01/07 - 0809/30/07 30 7.00000% 9,~~465~~358,~~454~~625.3389 5554,~~215~~591.1598 0.00 4-A-31 0809/01/07 - 0809/30/07 30 7.00000% ~~189~~187,~~309~~172,~~070~~501.6699 1,~~104~~091,~~302~~839.9159 0.00 4-A-32 0809/01/07 - 0809/30/07 30 7.00000% 9,~~465~~358,~~453~~624.3390 5554,~~215~~591.1498 0.00 4-A-33 0809/01/07 - 0809/30/07 30 7.00000% ~~198~~196,~~774~~531,~~523~~126.9989 1,~~159~~146,~~518~~431.0657 0.00 5-A-1 0809/01/07 - 0809/30/07 30 5.50000% 245,~~952~~024.4446 1,~~127~~123.2803 0.00 5-A-2 0809/25/07 - 0910/24/07 30 65.~~00500~~63125% 6,~~545~~502,~~166~~322.2888 3230,~~753~~513.1050 0.00 5-A-3 0809/25/07 - 0910/24/07 30 45.~~11125~~13906% 2,~~380~~364,~~060~~480.3896 810,~~154~~126.1901 0.00 5-A-4 0809/01/07 - 0809/30/07 30 0.~~10253~~09820% 9,~~171~~111,~~179~~828.0931 ~~783~~745.5867 0.00 5-A-5 0809/01/07 - 0809/30/07 30 5.50000% 8,~~925~~866,~~226~~803.6684 40,~~907~~639.2952 0.00 6-A-1 0809/01/07 - 0809/30/07 30 5.25000% ~~441~~437,~~407~~792.7975 1,~~931~~915.1634 0.00 6-A-2 0809/25/07 - 0910/24/07 30 65.~~00500~~63125% 1211,~~019~~853,~~372~~368.2488 6055,~~146~~624.9440 0.00 6-A-3 0809/25/07 - 0910/24/07 30 24.~~98500~~10625% 43,~~006~~951,~~457~~123.7428 913,~~966~~520.0625 0.00 6-A-4 0809/01/07 - 0809/30/07 30 0.~~22410~~21791% 16,~~467~~242,~~237~~284.7891 32,~~075~~949.2751 0.00 6-A-5 0809/01/07 - 0809/30/07 30 5.25000% 1615,~~025~~804,~~829~~492.9916 7069,~~113~~144.0165 0.00 7-A-1 0809/01/07 - 0809/30/07 30 5.00000% ~~561~~558,~~691~~726.4749 2,~~340~~328.3803 0.00 7-A-2 0809/01/07 - 0809/30/07 30 5.00000% 20,~~410~~284,~~421~~182.2219 8584,~~043~~517.4243 0.00 8-A-1 0809/01/07 - 0809/30/07 30 6.00000% 1,~~082~~077,~~573~~910.3033 5,~~412~~389.8755 0.00 8-A-2 0809/01/07 - 0809/30/07 30 6.00000% 39,~~287~~106,~~886~~022.5074 ~~196~~195,~~439~~530.4311 0.00 9-A-1 0809/01/07 - 0809/30/07 30 5.00000% ~~233~~232,~~610~~898.6160 ~~973~~970.3841 0.00 9-A-2 0809/01/07 - 0809/30/07 30 5.00000% 8,~~493~~466,~~442~~405.2636 35,~~389~~276.3469 0.00 10-A-1 0809/01/07 - 0809/30/07 30 6.00000% ~~794~~792,~~767~~817.1055 3,~~973~~964.8409 0.00 10-A-2 0809/01/07 - 0809/30/07 30 6.00000% 28,~~858~~784,~~022~~997.8735 ~~144~~143,~~290~~924.1199 0.00 A-M 0809/01/07 - 0809/30/07 30 5.~~86011~~86027% 30,~~604~~560,~~061~~762.1841 149,~~452~~245.6015 0.00 D-X 0809/01/07 - 0809/30/07 30 6.50000% 7,~~970~~894,~~522~~207.3999 4342,~~173~~760.6629 0.00 D-P N/A N/A 0.00000% ~~674~~671,~~935~~265.4527 0.00 0.00 D-B-1F 0809/25/07 - 0910/24/07 30 65.~~25500~~88125% 21,~~513~~502,~~431~~810.7128 ~~112~~105,~~138~~386.7617 0.00 D-B-1X 0809/01/07 - 0809/30/07 30 01.~~86352~~23317% 21,~~513~~502,~~431~~810.7128 1522,~~481~~097.1411 0.00 D-B-1 0809/01/07 - 0809/30/07 30 7.~~11852~~11442% 21,~~513~~502,~~431~~810.7128 127,~~619~~483.9028 0.00 D-B-2F 0809/25/07 - 0910/24/07 30 6.~~50500~~13125% 9,~~624~~619,~~272~~520.1655 5249,~~171~~149.5874 0.00 D-B-2X 0809/01/07 - 0809/30/07 30 0.~~61352~~98317% 9,~~624~~619,~~272~~520.1655 47,~~920~~881.6032 0.00 D-B-2 0809/01/07 - 0809/30/07 30 7.~~11852~~11442% 9,~~624~~619,~~272~~520.1655 57,~~092~~031.1806 0.00 D-B-3F 0809/25/07 - 0910/24/07 30 76.~~00500~~63125% 7,~~548~~544,~~291~~565.9729 4441,~~063~~691.1558 0.00 D-B-3X 0809/01/07 - 0809/30/07 30 0.~~11352~~48317% 7,~~548~~544,~~291~~565.9729 ~~714~~3,037.0973 0.00 D-B-3 0809/01/07 - 0809/30/07 30 7.~~11852~~11442% 7,~~548~~544,~~291~~565.9729 44,~~777~~729.2531 0.00 D-B-4 0809/01/07 - 0809/30/07 30 7.~~11852~~11442% 4,~~906~~904,~~589~~167.6824 29,~~106~~075.4024 0.00 D-B-5 0809/01/07 - 0809/30/07 30 7.~~11852~~11442% 2,~~641~~640,~~702~~398.2905 15,~~670~~654.8508 0.00 D-B-6 0809/01/07 - 0809/30/07 30 7.~~11852~~11442% 4,~~718~~716,~~680~~351.6902 27,~~991~~961.7074 0.00 B-1 0809/01/07 - 0809/30/07 30 6.~~19218~~19244% 27,~~533~~485,~~479~~675.4932 ~~142~~141,~~076~~836.9017 0.00 B-2 0809/01/07 - 0809/30/07 30 6.~~19218~~19244% 8,~~156~~142,~~921~~759.8362 42,~~090~~019.9463 0.00 B-3 0809/01/07 - 0809/30/07 30 6.~~19218~~19244% 6,~~456~~445,~~856~~645.0048 33,~~318~~261.3590 0.00 B-4 0809/01/07 - 0809/30/07 30 6.~~19218~~19244% 1,~~699~~696,~~067~~117.5560 8,~~767~~752.4459 0.00 B-5 0809/01/07 - 0809/30/07 30 6.~~19218~~19244% 3,~~738~~732,~~547~~056.5864 19,~~291~~258.4778 0.00 B-6 0809/01/07 - 0809/30/07 30 6.~~19218~~19244% 4,~~758~~750,~~786~~524.7343 24,~~556~~514.0645 0.00 B-7 0809/01/07 - 0809/30/07 30 6.~~19218~~19244% 3,~~738~~732,~~786~~294.1984 19,~~292~~260.7001 0.00 AR N/A N/A 5.00000% 0.00 0.00 0.00 AR-L N/A N/A 5.00000% 0.00 0.00 0.00 PP N/A N/A 0.00000% ~~376~~372,~~153~~157,~~074~~366.5276 0.00 0.00 Totals 2120,~~078~~732,~~058~~667.0073 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00 0.00 1,~~597~~478,~~170~~836.8399 0.00 ~~316~~314,~~482~~518,~~319~~128.7606 1-A-2 0.00 ~~757~~997.3465 1,~~521~~408,~~115~~416.0818 0.00 ~~301~~299,~~411~~541,~~732~~074.9721 1-A-3 0.00 ~~128~~246.4491 ~~257~~348,~~966~~574.8838 0.00 ~~301~~299,~~411~~541,~~732~~074.9721 1-A-4 0.00 3749.8788 7670,~~055~~420.7581 0.00 1514,~~070~~977,~~586~~053.8086 1-A-5 0.00 612.4235 1217,~~898~~428.3472 0.00 1514,~~070~~977,~~586~~053.8086 1-A-6 0.00 1319.9560 2827,~~020~~672.5460 0.00 4,~~747~~717,~~234~~771.5770 1-A-7 0.00 1521.9868 3230,~~104~~606.0248 0.00 ~~321~~319,~~229~~235,~~554~~899.3476 1-A-8 0.00 0.00 ~~270~~366,~~865~~003.2309 0.00 ~~316~~314,~~482~~518,~~319~~128.7606 1-A-9 0.00 0.00 1,~~779~~756,~~081~~990.9655 0.00 ~~301~~299,~~411~~541,~~732~~074.9721 1-A-10 0.00 0.00 8887,~~954~~849.1053 0.00 1514,~~070~~977,~~586~~053.8086 1-A-11 0.00 0.00 1,~~868~~844,~~036~~840.0608 0.00 ~~316~~314,~~482~~518,~~319~~128.7606 1-A-12 0.00 0.00 ~~116~~115,~~974~~522.6413 0.00 19,~~817~~694,~~821~~825.3755 2-A-1 0.00 0.00 ~~152~~142,~~109~~120.1035 0.00 29,~~756~~598,~~932~~699.9913 2-A-2 0.00 0.00 3443,~~757~~860.1248 0.00 29,~~756~~598,~~932~~699.9913 2-A-3 0.00 0.00 0.00 0.00 14,~~878~~799,~~466~~349.5056 2-A-4 0.00 0.00 12,~~632~~616.9828 0.00 3,~~027~~023,~~907~~881.6809 2-A-5 0.00 0.00 ~~186~~185,~~866~~980.2283 0.00 44,~~635~~398,~~399~~048.4969 2-A-6 0.00 0.00 3443,~~757~~860.1248 0.00 14,~~878~~799,~~466~~349.5056 3-A-1 0.00 0.00 ~~452~~421,~~034~~302.7826 0.00 88,~~987~~668,~~935~~989.9226 3-A-2 0.00 0.00 ~~107~~134,~~876~~872.1834 0.00 22,~~246~~167,~~983~~247.9832 3-A-3 0.00 0.00 53,~~848~~788.7858 0.00 10,~~757~~745,~~716~~547.6984 3-A-4 0.00 0.00 0.00 0.00 88,~~987~~668,~~935~~989.9226 3-A-5 0.00 0.00 37,~~327~~078.4031 0.00 88,~~987~~668,~~935~~989.9226 3-A-6 0.00 0.00 ~~452~~421,~~034~~302.7826 0.00 88,~~987~~668,~~935~~989.9226 3-A-7 0.00 0.00 7097,~~548~~794.7803 0.00 88,~~987~~668,~~935~~989.9226 3-A-8 0.00 0.00 0.00 0.00 22,~~246~~167,~~983~~247.9832 3-A-9 0.00 0.00 ~~559~~556,~~910~~174.9660 0.00 ~~111~~110,~~234~~836,~~919~~236.9058 3-A-10 0.00 0.00 ~~107~~134,~~876~~872.1834 0.00 88,~~987~~668,~~935~~989.9226 3-A-11 0.00 0.00 0.00 0.00 9089,~~089~~766,~~227~~334.8702 3-A-12 0.00 0.00 37,~~789~~537.3518 0.00 9089,~~089~~766,~~227~~334.8702 3-A-13 0.00 0.00 ~~457~~426,~~629~~516.0519 0.00 9089,~~089~~766,~~227~~334.8702 3-A-14 0.00 0.00 7199,~~421~~004.8731 0.00 9089,~~089~~766,~~227~~334.8702 3-A-15 0.00 0.00 0.00 0.00 22,~~522~~441,~~307~~584.7124 3-A-16 0.00 0.00 ~~457~~426,~~629~~516.0519 0.00 9089,~~089~~766,~~227~~334.8702 3-A-17 0.00 0.00 ~~109~~136,~~211~~541.2349 0.00 22,~~522~~441,~~307~~584.7124 3-A-18 0.00 0.00 ~~109~~136,~~211~~541.2349 0.00 9089,~~089~~766,~~227~~334.8702 3-A-19 0.00 0.00 ~~566~~563,~~840~~057.2767 0.00 112,~~611~~207,~~535~~918.5926 4-A-1 0.00 0.00 11,~~201~~191.9964 0.00 13,~~429~~417,~~967~~402.8606 4-A-2 0.00 0.00 67,~~211~~149.9484 0.00 13,~~429~~417,~~967~~402.8606 4-A-3 0.00 0.00 0.00 0.00 124,~~781~~257,~~667~~674.6667 4-A-4 0.00 0.00 5251,~~585~~992.8536 0.00 124,~~781~~257,~~667~~674.6667 4-A-5 0.00 0.00 ~~642~~595,~~073~~962.2644 0.00 124,~~781~~257,~~667~~674.6667 4-A-6 0.00 0.00 10,~~517~~398.1747 0.00 124,~~781~~257,~~667~~674.6667 4-A-7 0.00 0.00 83121,~~611~~532.5115 0.00 124,~~781~~257,~~667~~674.6667 4-A-8 0.00 0.00 ~~279~~259,~~681~~868.6196 0.00 53,~~477~~253,~~857~~289.4301 4-A-9 0.00 0.00 3552,~~833~~085.5020 0.00 53,~~477~~253,~~857~~289.4301 4-A-10 0.00 0.00 0.00 0.00 8,~~912~~875,~~976~~548.9082 4-A-11 0.00 0.00 0.00 0.00 6,~~239~~212,~~082~~883.9429 4-A-12 0.00 0.00 2,~~629~~599.2962 0.00 6,~~239~~212,~~082~~883.9429 4-A-13 0.00 0.00 3229,~~103~~798.6612 0.00 6,~~239~~212,~~082~~883.9429 4-A-14 0.00 0.00 ~~525~~519.8692 0.00 6,~~239~~212,~~082~~883.9429 4-A-15 0.00 0.00 46,~~180~~076.5861 0.00 6,~~239~~212,~~082~~883.9429 4-A-16 0.00 0.00 1312,~~984~~993.0845 0.00 2,~~673~~662,~~892~~664.9755 4-A-17 0.00 0.00 12,~~791~~604.6826 0.00 2,~~673~~662,~~892~~664.9755 4-A-18 0.00 0.00 0.00 0.00 ~~445~~443,~~648~~777.9959 4-A-19 0.00 0.00 ~~642~~595,~~073~~962.2644 0.00 124,~~781~~257,~~667~~674.6667 4-A-20 0.00 0.00 3229,~~103~~798.6612 0.00 6,~~239~~212,~~082~~883.9429 4-A-21 0.00 0.00 ~~674~~625,~~176~~760.9256 0.00 ~~131~~130,~~020~~470,~~750~~557.6097 4-A-22 0.00 0.00 ~~315~~311,~~515~~954.1217 0.00 62,~~390~~128,~~834~~837.3283 4-A-23 0.00 0.00 15,~~775~~597.7671 0.00 3,~~119~~106,~~541~~442.9614 4-A-24 0.00 0.00 ~~331~~327,~~290~~551.8788 0.00 65,~~510~~235,~~376~~279.2996 4-A-25 0.00 0.00 ~~932~~866,~~272~~229.0588 0.00 ~~178~~177,~~259~~510,~~525~~963.0968 4-A-26 0.00 0.00 4643,~~613~~311.6049 0.00 8,~~912~~875,~~975~~547.9184 4-A-27 0.00 0.00 ~~978~~909,~~885~~541.6537 0.00 ~~187~~186,~~172~~386,~~501~~511.0052 4-A-28 0.00 0.00 5251,~~585~~992.8536 0.00 8,~~912~~875,~~976~~548.9082 4-A-29 0.00 0.00 2,~~629~~599.2962 0.00 ~~445~~443,~~648~~777.9959 4-A-30 0.00 0.00 5554,~~215~~591.1598 0.00 9,~~358~~319,~~625~~326.8941 4-A-31 0.00 0.00 1,~~104~~091,~~302~~839.9159 0.00 ~~187~~186,~~172~~386,~~501~~512.9950 4-A-32 0.00 0.00 5554,~~215~~591.1498 0.00 9,~~358~~319,~~624~~325.9043 4-A-33 0.00 0.00 1,~~159~~146,~~518~~431.0557 0.00 ~~196~~195,~~531~~705,~~126~~837.8993 5-A-1 0.00 0.00 1,~~127~~123.2803 0.00 ~~245~~244,~~024~~101.4680 5-A-2 0.00 0.00 3230,~~753~~513.1050 0.00 6,~~502~~477,~~322~~764.8844 5-A-3 0.00 0.00 810,~~154~~126.1901 0.00 2,~~364~~355,~~480~~550.9662 5-A-4 0.00 0.00 ~~783~~745.5867 0.00 9,~~111~~077,~~828~~416.3186 5-A-5 0.00 0.00 40,~~907~~639.2952 0.00 8,~~866~~833,~~803~~315.8405 6-A-1 0.00 0.00 1,~~931~~915.1634 0.00 ~~437~~434,~~792~~157.7506 6-A-2 0.00 0.00 6055,~~146~~624.9440 0.00 11,~~853~~722,~~368~~773.8852 6-A-3 0.00 0.00 913,~~966~~520.0625 0.00 3,~~951~~907,~~123~~591.2850 6-A-4 0.00 0.00 32,~~075~~949.2751 0.00 16,~~242~~064,~~284~~522.9107 6-A-5 0.00 0.00 7069,~~113~~144.0165 0.00 15,~~804~~630,~~492~~365.1602 7-A-1 0.00 0.00 2,~~340~~328.3803 0.00 ~~558~~555,~~726~~744.4906 7-A-2 0.00 0.00 8584,~~043~~517.4243 0.00 20,~~284~~163,~~182~~138.1955 8-A-1 0.00 0.00 5,~~412~~389.8755 0.00 1,~~077~~073,~~910~~218.3332 8-A-2 0.00 0.00 ~~196~~195,~~439~~530.4311 0.00 3938,~~106~~806,~~022~~788.7422 9-A-1 0.00 0.00 ~~973~~970.3841 0.00 232,~~898~~183.6002 9-A-2 0.00 0.00 35,~~389~~276.3469 0.00 8,~~466~~296,~~405~~235.3605 10-A-1 0.00 0.00 3,~~973~~964.8409 0.00 ~~792~~790,~~817~~856.5598 10-A-2 0.00 0.00 ~~144~~143,~~290~~924.1199 0.00 28,~~784~~328,~~997~~849.3509 A-M 0.00 0.00 149,~~452~~245.6015 0.00 30,~~560~~517,~~762~~092.4122 D-X 0.00 0.00 4342,~~173~~760.6629 0.00 7,~~894~~839,~~207~~947.9910 D-P 0.00 0.00 0.00 0.00 ~~671~~667,~~265~~580.2716 D-B-1F 0.00 5574.8060 ~~112~~105,~~082~~311.9657 0.00 21,~~502~~492,~~810~~112.2836 D-B-1X 0.00 715.7064 1522,~~473~~081.4347 0.00 21,~~502~~492,~~810~~112.2836 D-B-1 0.00 0.00 127,~~556~~393.3904 0.00 21,~~502~~492,~~810~~112.2836 D-B-2F 0.00 2534.9679 5249,~~145~~114.6195 0.00 9,~~619~~614,~~520~~734.5571 D-B-2X 0.00 25.4558 47,~~918~~875.1574 0.00 9,~~619~~614,~~520~~734.5571 D-B-2 0.00 0.00 5756,~~063~~990.7769 0.00 9,~~619~~614,~~520~~734.5571 D-B-3F 0.00 2129.9351 4441,~~041~~662.2307 0.00 7,~~544~~540,~~565~~811.2977 D-B-3X 0.00 02.3615 ~~713~~3,035.7458 0.00 7,~~544~~540,~~565~~811.2977 D-B-3 0.00 0.00 44,~~754~~697.9665 0.00 7,~~544~~540,~~565~~811.2977 D-B-4 0.00 1420.4858 29,~~091~~054.9166 0.00 4,~~904~~901,~~167~~727.2435 D-B-5 0.00 711.8008 15,~~663~~642.0599 0.00 2,~~640~~639,~~398~~084.0542 D-B-6 0.00 1319.9379 27,~~977~~941.7794 0.00 4,~~716~~714,~~351~~004.0258 B-1 0.00 0.00 ~~142~~141,~~076~~836.9017 0.00 27,~~485~~437,~~675~~502.3257 B-2 0.00 0.00 42,~~090~~019.9463 0.00 8,~~142~~128,~~759~~488.6222 B-3 0.00 0.00 33,~~318~~261.3590 0.00 6,~~445~~434,~~645~~348.4852 B-4 0.00 0.00 8,~~767~~752.4459 0.00 1,~~696~~693,~~117~~144.6090 B-5 0.00 0.00 19,~~291~~258.4778 0.00 3,~~732~~725,~~056~~515.6465 B-6 0.00 0.00 24,~~556~~514.0645 0.00 4,~~750~~742,~~524~~198.4342 B-7 0.00 0.00 19,~~292~~260.7001 0.00 3,~~732~~725,~~294~~753.8445 AR 0.00 0.00 0.2400 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 PP 0.00 0.00 1523,~~318~~747.5678 0.00 ~~372~~370,~~157~~138,~~366~~374.7695 Totals 0.00 1,~~110~~561.4179 2120,~~089~~750,~~303~~689.6624 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-1 321,807,882.00 5.~~98500~~61125% ~~995~~983.~~60704163~~45111311 4.~~96559012~~59865837 0.00000000 1-A-2 306,483,697.00 5.~~98500~~61125% ~~995~~983.~~60704160~~45111313 4.~~96559013~~59865837 0.00000000 1-A-3 0.00 1.~~01500~~38875% ~~995~~983.~~60704160~~45111313 01.~~84211762~~13813979 0.00000000 1-A-4 15,324,185.00 5.~~98500~~61125% ~~995~~983.~~60704142~~45111339 4.~~96559001~~59865826 0.00000000 1-A-5 0.00 1.~~01500~~38875% ~~995~~983.~~60704142~~45111339 01.~~84211787~~13813948 0.00000000 1-A-6 4,827,118.00 7.00000% ~~995~~983.~~60704130~~45111307 5.~~80770762~~73679782 0.00000000 1-A-7 0.00 0.~~11852~~11442% ~~995~~983.~~60704162~~45111314 0.~~09833609~~09376876 0.00000000 1-A-8 0.00 1.~~01500~~38875% ~~995~~983.~~60704163~~45111311 01.~~84211763~~13813977 0.00000000 1-A-9 306,483,697.00 7.00000% ~~995~~983.~~60704160~~45111313 5.~~80770774~~73679816 0.00000000 1-A-10 15,324,185.00 7.00000% ~~995~~983.~~60704142~~45111339 5.~~80770788~~73679840 0.00000000 1-A-11 321,807,882.00 7.00000% ~~995~~983.~~60704163~~45111311 5.~~80770775~~73679817 0.00000000 1-A-12 20,151,303.00 7.00000% ~~995~~983.~~60704139~~45111331 5.~~80770782~~73679826 0.00000000 2-A-1 29,978,000.00 65.~~10500~~73125% ~~997~~992.~~35121623~~62569184 54.~~07402428~~74082160 0.00000000 2-A-2 0.00 1.~~39500~~76875% ~~997~~992.~~35121623~~62569184 1.~~15942091~~46308893 0.00000000 2-A-3 14,989,000.00 0.00000% ~~997~~992.~~35121623~~62569217 0.00000000 0.00000000 2-A-4 3,035,900.00 5.00000% ~~998~~997.~~68716690~~36739682 4.~~16119767~~15569683 0.00000000 2-A-5 44,967,000.00 5.00000% ~~997~~992.~~35121623~~62569195 4.~~15563013~~13594036 0.00000000 2-A-6 14,989,000.00 23.~~79000~~53750% ~~997~~992.~~35121623~~62569217 2.~~31884182~~92617786 0.00000000 3-A-1 90,000,000.00 65.~~05500~~68125% ~~995~~988.~~39725711~~75484356 54.~~02260867~~68113622 0.00000000 3-A-2 22,500,000.00 57.~~78000~~27500% ~~995~~988.~~39725689~~75484356 45.~~79449689~~99432622 0.00000000 3-A-3 10,781,728.00 6.00000% ~~998~~997.~~88954720~~77296274 4.~~99444801~~98886449 0.00000000 3-A-4 0.00 0.00000% ~~995~~988.~~39725711~~75484356 0.00000000 0.00000000 3-A-5 0.00 0.50000% ~~995~~988.~~39725711~~75484356 0.~~41474889~~41198122 0.00000000 3-A-6 90,000,000.00 65.~~05500~~68125% ~~995~~988.~~39725711~~75484356 54.~~02260867~~68113622 0.00000000 3-A-7 0.00 01.~~94500~~31875% ~~995~~988.~~39725711~~75484356 01.~~78387533~~08660033 0.00000000 3-A-8 22,500,000.00 0.00000% ~~995~~988.~~39725689~~75484356 0.00000000 0.00000000 3-A-9 112,500,000.00 6.00000% ~~995~~988.~~39725707~~75484356 4.~~97698631~~94377422 0.00000000 3-A-10 0.00 1.~~44500~~81875% ~~995~~988.~~39725711~~75484356 1.~~19862422~~49858156 0.00000000 3-A-11 0.00 0.00000% ~~995~~988.~~39725704~~75484352 0.00000000 0.00000000 3-A-12 0.00 0.50000% ~~995~~988.~~39725704~~75484352 0.~~41474884~~41198120 0.00000000 3-A-13 91,113,817.00 65.~~05500~~68125% ~~995~~988.~~39725704~~75484352 54.~~02260870~~68113623 0.00000000 3-A-14 0.00 01.~~94500~~31875% ~~995~~988.~~39725704~~75484352 01.~~78387529~~08660040 0.00000000 3-A-15 22,778,455.00 0.00000% ~~995~~988.~~39725719~~75484356 0.00000000 0.00000000 3-A-16 91,113,817.00 65.~~05500~~68125% ~~995~~988.~~39725704~~75484352 54.~~02260870~~68113623 0.00000000 3-A-17 22,778,455.00 57.~~78000~~27500% ~~995~~988.~~39725719~~75484356 45.~~79449682~~99432622 0.00000000 3-A-18 0.00 1.~~44500~~81875% ~~995~~988.~~39725704~~75484352 1.~~19862424~~49858160 0.00000000 3-A-19 113,892,272.00 6.00000% ~~995~~988.~~39725707~~75484361 4.~~97698632~~94377424 0.00000000 4-A-1 0.00 1.00000% ~~999~~998.~~08305156~~15989267 0.~~83256917~~83179992 0.00000000 4-A-2 13,454,726.00 6.00000% ~~999~~998.~~08305156~~15989267 4.~~99541499~~99079952 0.00000000 4-A-3 0.00 0.00000% ~~997~~985.~~21691650~~96218679 0.00000000 0.00000000 4-A-4 0.00 0.50000% ~~997~~985.~~21691650~~96218679 0.~~41550703~~41081757 0.00000000 4-A-5 126,558,269.00 65.~~10500~~73125% ~~997~~985.~~21691650~~96218679 54.~~07334104~~70899645 0.00000000 4-A-6 0.00 0.10000% ~~997~~985.~~21691650~~96218679 0.~~08310141~~08216350 0.00000000 4-A-7 0.00 01.~~79500~~16875% ~~997~~985.~~21691650~~96218679 0.~~66065624~~96028613 0.00000000 4-A-8 54,239,258.00 65.~~20500~~83125% ~~997~~985.~~21691657~~96218684 54.~~15644241~~79115994 0.00000000 4-A-9 0.00 01.~~79500~~16875% ~~997~~985.~~21691657~~96218684 0.~~66065616~~96028600 0.00000000 4-A-10 9,039,877.00 0.00000% ~~997~~985.~~21691678~~96218732 0.00000000 0.00000000 4-A-11 0.00 0.00000% ~~997~~985.~~21691654~~96218690 0.00000000 0.00000000 4-A-12 0.00 0.50000% ~~997~~985.~~21691654~~96218690 0.~~41550666~~41081791 0.00000000 4-A-13 6,327,913.00 65.~~10500~~73125% ~~997~~985.~~21691654~~96218690 54.~~07334093~~70899647 0.00000000 4-A-14 0.00 0.10000% ~~997~~985.~~21691654~~96218690 0.~~08310165~~08216295 0.00000000 4-A-15 0.00 01.~~79500~~16875% ~~997~~985.~~21691654~~96218690 0.~~66065700~~96028659 0.00000000 4-A-16 2,711,963.00 65.~~20500~~83125% ~~997~~985.~~21691631~~96218680 54.~~15644203~~79116050 0.00000000 4-A-17 0.00 01.~~79500~~16875% ~~997~~985.~~21691631~~96218680 0.~~66065798~~96028596 0.00000000 4-A-18 451,994.00 0.00000% ~~997~~985.~~21690996~~96218091 0.00000000 0.00000000 4-A-19 126,558,269.00 65.~~10500~~73125% ~~997~~985.~~21691650~~96218679 54.~~07334104~~70899645 0.00000000 4-A-20 6,327,913.00 65.~~10500~~73125% ~~997~~985.~~21691654~~96218690 54.~~07334093~~70899647 0.00000000 4-A-21 132,886,182.00 65.~~10500~~73125% ~~997~~985.~~21691650~~96218680 54.~~07334103~~70899646 0.00000000 4-A-22 63,279,135.00 6.00000% ~~997~~985.~~21691660~~96218675 4.~~98608459~~92981091 0.00000000 4-A-23 3,163,957.00 6.00000% ~~997~~985.~~21691540~~96218596 4.~~98608546~~92981099 0.00000000 4-A-24 66,443,092.00 6.00000% ~~997~~985.~~21691655~~96218686 4.~~98608463~~92981091 0.00000000 4-A-25 180,797,527.00 65.~~20500~~83125% ~~997~~985.~~21691652~~96218681 54.~~15644249~~79116000 0.00000000 4-A-26 9,039,876.00 65.~~20500~~83125% ~~997~~985.~~21691647~~96218687 54.~~15644241~~79115975 0.00000000 4-A-27 189,837,403.00 65.~~20500~~83125% ~~997~~985.~~21691652~~96218681 54.~~15644248~~79115999 0.00000000 4-A-28 9,039,877.00 7.00000% ~~997~~985.~~21691678~~96218732 5.~~81709906~~75144662 0.00000000 4-A-29 451,994.00 7.00000% ~~997~~985.~~21690996~~96218091 5.~~81709049~~75144803 0.00000000 4-A-30 9,491,871.00 7.00000% ~~997~~985.~~21691645~~96218701 5.~~81709865~~75144563 0.00000000 4-A-31 189,837,404.00 7.00000% ~~997~~985.~~21691654~~96218683 5.~~81709867~~75144606 0.00000000 4-A-32 9,491,870.00 7.00000% ~~997~~985.~~21691616~~96218659 5.~~81709821~~75144624 0.00000000 4-A-33 199,329,274.00 7.00000% ~~997~~985.~~21691652~~96218682 5.~~81709870~~75144607 0.00000000 5-A-1 246,871.00 5.50000% ~~996~~992.~~27919035~~52022311 4.~~56627145~~54905598 0.00000000 5-A-2 6,583,228.00 65.~~00500~~63125% ~~994~~987.~~21838041~~71041805 4.~~97523403~~63503619 0.00000000 5-A-3 2,393,901.00 45.~~11125~~13906% ~~994~~987.~~21838246~~71041910 34.~~40623526~~22992012 0.00000000 5-A-4 0.00 0.~~10253~~09820% ~~994~~987.~~27353534~~83914896 0.~~08495013~~08084020 0.00000000 5-A-5 8,977,129.00 5.50000% ~~994~~987.~~21838095~~71041833 4.~~55683437~~52700635 0.00000000 6-A-1 445,005.00 5.25000% ~~991~~983.~~91647285~~79287873 4.~~33963663~~30408647 0.00000000 6-A-2 12,136,496.00 65.~~00500~~63125% ~~990~~976.~~34945836~~67142806 4.~~95587359~~58323391 0.00000000 6-A-3 4,045,499.00 24.~~98500~~10625% ~~990~~976.~~34945751~~67142669 23.~~46349338~~34204754 0.00000000 6-A-4 0.00 0.~~22410~~21791% ~~990~~976.~~39139833~~86202622 0.~~18495640~~17739279 0.00000000 6-A-5 16,181,995.00 5.25000% ~~990~~976.~~34945877~~67142772 4.~~33277912~~27293730 0.00000000 7-A-1 564,640.00 5.00000% ~~994~~989.~~77803556~~52693752 4.~~14490649~~12303415 0.00000000 7-A-2 20,532,360.00 5.00000% ~~994~~987.~~06114153~~91284538 4.~~14192134~~11630373 0.00000000 8-A-1 1,087,207.00 6.00000% ~~995~~991.~~73797814~~44903408 4.~~97869311~~95724365 0.00000000 8-A-2 39,534,793.00 6.00000% ~~993~~989.~~75470361~~15460971 4.~~96877345~~94577295 0.00000000 9-A-1 234,319.00 5.00000% ~~996~~993.~~97681366~~93817830 4.~~15408055~~14140552 0.00000000 9-A-2 8,520,681.00 5.00000% ~~996~~993.~~80322031~~63012886 4.~~15334643~~14012565 0.00000000 10-A-1 796,705.00 6.00000% ~~997~~995.~~56760658~~12059043 4.~~98784368~~97560578 0.00000000 10-A-2 28,967,295.00 6.00000% ~~996~~993.~~22774132~~70677690 4.~~98113856~~96853400 0.00000000 A-M 30,647,101.00 5.~~86011~~86027% ~~998~~997.~~59563161~~18281380 4.~~87656565~~86979666 0.00000000 D-X 0.00 6.50000% ~~994~~984.~~39858305~~87763480 5.~~38632529~~33475345 0.00000000 D-P 678,640.57 0.00000% ~~994~~989.~~54037945~~13224419 0.00000000 0.00000000 D-B-1F 21,524,000.00 65.~~25500~~88125% 999.~~50899972~~01553057 54.~~20994053~~89621678 0.00000000 D-B-1X 0.00 01.~~86352~~23317% 999.~~50899972~~01553057 01.~~71925014~~02662656 0.00000000 D-B-1 21,524,000.00 7.~~11852~~11442% 999.~~50899972~~01553057 5.~~92919067~~92284334 0.00000000 D-B-2F 9,629,000.00 6.~~50500~~13125% 999.~~50899990~~01553121 5.~~41817219~~10434521 0.00000000 D-B-2X 0.00 0.~~61352~~98317% 999.~~50899990~~01553121 0.~~51101880~~81849829 0.00000000 D-B-2 9,629,000.00 7.~~11852~~11442% 999.~~50899990~~01553121 5.~~92919099~~92284349 0.00000000 D-B-3F 7,552,000.00 76.~~00500~~63125% 999.~~50900026~~01553099 5.~~83463321~~52060117 0.00000000 D-B-3X 0.00 0.~~11352~~48317% 999.~~50900026~~01553099 0.~~09455641~~40224179 0.00000000 D-B-3 7,552,000.00 7.~~11852~~11442% 999.~~50900026~~01553099 5.~~92919094~~92284296 0.00000000 D-B-4 4,909,000.00 7.~~11852~~11442% 999.~~50899980~~01553066 5.~~92919128~~92284376 0.00000000 D-B-5 2,643,000.00 7.~~11852~~11442% 999.~~50900114~~01553159 5.~~92919031~~92284525 0.00000000 D-B-6 4,720,998.71 7.~~11852~~11442% 999.~~50899796~~01552822 5.~~92919035~~92284424 0.00000000 B-1 27,581,000.00 6.~~19218~~19244% ~~998~~996.~~27705631~~54382800 5.~~15125993~~14253182 0.00000000 B-2 8,171,000.00 6.~~19218~~19244% ~~998~~996.~~27705666~~54382817 5.~~15125933~~14253213 0.00000000 B-3 6,468,000.00 6.~~19218~~19244% ~~998~~996.~~27705628~~54382808 5.~~15126005~~14253247 0.00000000 B-4 1,702,000.00 6.~~19218~~19244% ~~998~~996.~~27705640~~54383079 5.~~15125734~~14253231 0.00000000 B-5 3,745,000.00 6.~~19218~~19244% ~~998~~996.~~27705741~~54382911 5.~~15126035~~14253138 0.00000000 B-6 4,767,000.00 6.~~19218~~19244% ~~998~~996.~~27705685~~54382840 5.~~15126075~~14253199 0.00000000 B-7 3,745,239.03 6.~~19218~~19244% ~~998~~996.~~27705523~~54382807 5.~~15126000~~14253158 0.00000000 AR 50.00 5.00000% 0.00000000 0.00000000 0.00000000 AR-L 50.00 5.00000% 0.00000000 0.00000000 0.00000000 PP 100.00 0.00000% ~~3761530745~~3721573667.~~20000000~~60000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.00000000 4.~~96311905~~59540326 0.00000000 ~~983~~977.~~45111311~~34749723 1-A-2 0.00000000 0.~~00247106~~00325515 4.~~96311907~~59540326 0.00000000 ~~983~~977.~~45111313~~34749725 1-A-3 0.00000000 0.~~00041908~~00080562 01.~~84169854~~13733417 0.00000000 ~~983~~977.~~45111313~~34749725 1-A-4 0.00000000 0.~~00247126~~00325499 4.~~96311876~~59540328 0.00000000 ~~983~~977.~~45111339~~34749744 1-A-5 0.00000000 0.~~00041895~~00080592 01.~~84169827~~13733422 0.00000000 ~~983~~977.~~45111339~~34749744 1-A-6 0.00000000 0.~~00288992~~00406039 5.~~80481770~~73273742 0.00000000 ~~983~~977.~~45111307~~34749803 1-A-7 0.00000000 0.~~00004892~~00006637 0.~~09828714~~09370239 0.00000000 ~~983~~977.~~45111314~~34749724 1-A-8 0.00000000 0.00000000 01.~~84169856~~13733414 0.00000000 ~~983~~977.~~45111311~~34749723 1-A-9 0.00000000 0.00000000 5.~~80481761~~73273739 0.00000000 ~~983~~977.~~45111313~~34749725 1-A-10 0.00000000 0.00000000 5.~~80481768~~73273750 0.00000000 ~~983~~977.~~45111339~~34749744 1-A-11 0.00000000 0.00000000 5.~~80481761~~73273740 0.00000000 ~~983~~977.~~45111311~~34749723 1-A-12 0.00000000 0.00000000 5.~~80481768~~73273748 0.00000000 ~~983~~977.~~45111331~~34749708 2-A-1 0.00000000 0.00000000 54.~~07402428~~74082160 0.00000000 ~~992~~987.~~62569184~~34735906 2-A-2 0.00000000 0.00000000 1.~~15942091~~46308893 0.00000000 ~~992~~987.~~62569184~~34735906 2-A-3 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~987.~~62569217~~34735873 2-A-4 0.00000000 0.00000000 4.~~16119767~~15569683 0.00000000 ~~997~~996.~~36739682~~04107184 2-A-5 0.00000000 0.00000000 4.~~15563013~~13594036 0.00000000 ~~992~~987.~~62569195~~34735895 2-A-6 0.00000000 0.00000000 2.~~31884182~~92617786 0.00000000 ~~992~~987.~~62569217~~34735873 3-A-1 0.00000000 0.00000000 54.~~02260867~~68113622 0.00000000 ~~988~~985.~~75484356~~21099178 3-A-2 0.00000000 0.00000000 45.~~79449689~~99432622 0.00000000 ~~988~~985.~~75484356~~21099200 3-A-3 0.00000000 0.00000000 4.~~99444801~~98886449 0.00000000 ~~997~~996.~~77296274~~64430785 3-A-4 0.00000000 0.00000000 0.00000000 0.00000000 ~~988~~985.~~75484356~~21099178 3-A-5 0.00000000 0.00000000 0.~~41474889~~41198122 0.00000000 ~~988~~985.~~75484356~~21099178 3-A-6 0.00000000 0.00000000 54.~~02260867~~68113622 0.00000000 ~~988~~985.~~75484356~~21099178 3-A-7 0.00000000 0.00000000 01.~~78387533~~08660033 0.00000000 ~~988~~985.~~75484356~~21099178 3-A-8 0.00000000 0.00000000 0.00000000 0.00000000 ~~988~~985.~~75484356~~21099200 3-A-9 0.00000000 0.00000000 4.~~97698631~~94377422 0.00000000 ~~988~~985.~~75484356~~21099182 3-A-10 0.00000000 0.00000000 1.~~19862422~~49858156 0.00000000 ~~988~~985.~~75484356~~21099178 3-A-11 0.00000000 0.00000000 0.00000000 0.00000000 ~~988~~985.~~75484352~~21099187 3-A-12 0.00000000 0.00000000 0.~~41474884~~41198120 0.00000000 ~~988~~985.~~75484352~~21099187 3-A-13 0.00000000 0.00000000 54.~~02260870~~68113623 0.00000000 ~~988~~985.~~75484352~~21099187 3-A-14 0.00000000 0.00000000 01.~~78387529~~08660040 0.00000000 ~~988~~985.~~75484352~~21099187 3-A-15 0.00000000 0.00000000 0.00000000 0.00000000 ~~988~~985.~~75484356~~21099170 3-A-16 0.00000000 0.00000000 54.~~02260870~~68113623 0.00000000 ~~988~~985.~~75484352~~21099187 3-A-17 0.00000000 0.00000000 45.~~79449682~~99432622 0.00000000 ~~988~~985.~~75484356~~21099170 3-A-18 0.00000000 0.00000000 1.~~19862424~~49858160 0.00000000 ~~988~~985.~~75484352~~21099187 3-A-19 0.00000000 0.00000000 4.~~97698623~~94377415 0.00000000 ~~988~~985.~~75484361~~21099184 4-A-1 0.00000000 0.00000000 0.~~83256917~~83179992 0.00000000 ~~998~~997.~~15989267~~22596060 4-A-2 0.00000000 0.00000000 4.~~99541499~~99079952 0.00000000 ~~998~~997.~~15989267~~22596060 4-A-3 0.00000000 0.00000000 0.00000000 0.00000000 ~~985~~981.~~96218679~~82185686 4-A-4 0.00000000 0.00000000 0.~~41550703~~41081757 0.00000000 ~~985~~981.~~96218679~~82185686 4-A-5 0.00000000 0.00000000 54.~~07334104~~70899645 0.00000000 ~~985~~981.~~96218679~~82185686 4-A-6 0.00000000 0.00000000 0.~~08310141~~08216350 0.00000000 ~~985~~981.~~96218679~~82185686 4-A-7 0.00000000 0.00000000 0.~~66065624~~96028613 0.00000000 ~~985~~981.~~96218679~~82185686 4-A-8 0.00000000 0.00000000 54.~~15644241~~79115994 0.00000000 ~~985~~981.~~96218684~~82185697 4-A-9 0.00000000 0.00000000 0.~~66065616~~96028600 0.00000000 ~~985~~981.~~96218684~~82185697 4-A-10 0.00000000 0.00000000 0.00000000 0.00000000 ~~985~~981.~~96218732~~82185665 4-A-11 0.00000000 0.00000000 0.00000000 0.00000000 ~~985~~981.~~96218690~~82185659 4-A-12 0.00000000 0.00000000 0.~~41550666~~41081791 0.00000000 ~~985~~981.~~96218690~~82185659 4-A-13 0.00000000 0.00000000 54.~~07334093~~70899647 0.00000000 ~~985~~981.~~96218690~~82185659 4-A-14 0.00000000 0.00000000 0.~~08310165~~08216295 0.00000000 ~~985~~981.~~96218690~~82185659 4-A-15 0.00000000 0.00000000 0.~~66065700~~96028659 0.00000000 ~~985~~981.~~96218690~~82185659 4-A-16 0.00000000 0.00000000 54.~~15644203~~79116050 0.00000000 ~~985~~981.~~96218680~~82185745 4-A-17 0.00000000 0.00000000 0.~~66065798~~96028596 0.00000000 ~~985~~981.~~96218680~~82185745 4-A-18 0.00000000 0.00000000 0.00000000 0.00000000 ~~985~~981.~~96218091~~82186047 4-A-19 0.00000000 0.00000000 54.~~07334104~~70899645 0.00000000 ~~985~~981.~~96218679~~82185686 4-A-20 0.00000000 0.00000000 54.~~07334093~~70899647 0.00000000 ~~985~~981.~~96218690~~82185659 4-A-21 0.00000000 0.00000000 54.~~07334103~~70899646 0.00000000 ~~985~~981.~~96218680~~82185692 4-A-22 0.00000000 0.00000000 4.~~98608459~~92981091 0.00000000 ~~985~~981.~~96218675~~82185692 4-A-23 0.00000000 0.00000000 4.~~98608546~~92981099 0.00000000 ~~985~~981.~~96218596~~82185788 4-A-24 0.00000000 0.00000000 4.~~98608448~~92981091 0.00000000 ~~985~~981.~~96218686~~82185682 4-A-25 0.00000000 0.00000000 54.~~15644249~~79116000 0.00000000 ~~985~~981.~~96218681~~82185689 4-A-26 0.00000000 0.00000000 54.~~15644241~~79115975 0.00000000 ~~985~~981.~~96218687~~82185685 4-A-27 0.00000000 0.00000000 54.~~15644248~~79115999 0.00000000 ~~985~~981.~~96218681~~82185689 4-A-28 0.00000000 0.00000000 5.~~81709795~~75144551 0.00000000 ~~985~~981.~~96218732~~82185665 4-A-29 0.00000000 0.00000000 5.~~81709049~~75144803 0.00000000 ~~985~~981.~~96218091~~82186047 4-A-30 0.00000000 0.00000000 5.~~81709865~~75144563 0.00000000 ~~985~~981.~~96218701~~82185683 4-A-31 0.00000000 0.00000000 5.~~81709867~~75144606 0.00000000 ~~985~~981.~~96218683~~82185688 4-A-32 0.00000000 0.00000000 5.~~81709821~~75144624 0.00000000 ~~985~~981.~~96218659~~82185702 4-A-33 0.00000000 0.00000000 5.~~81709865~~75144607 0.00000000 ~~985~~981.~~96218682~~82185688 5-A-1 0.00000000 0.00000000 4.~~56627145~~54905598 0.00000000 ~~992~~988.~~52022311~~78280559 5-A-2 0.00000000 0.00000000 4.~~97523403~~63503619 0.00000000 ~~987~~983.~~71041805~~97996241 5-A-3 0.00000000 0.00000000 34.~~40623526~~22992012 0.00000000 ~~987~~983.~~71041910~~97996408 5-A-4 0.00000000 0.00000000 0.~~08495013~~08084020 0.00000000 ~~987~~984.~~83914896~~10850607 5-A-5 0.00000000 0.00000000 4.~~55683437~~52700635 0.00000000 ~~987~~983.~~71041833~~97996175 6-A-1 0.00000000 0.00000000 4.~~33963663~~30408647 0.00000000 ~~983~~975.~~79287873~~62288064 6-A-2 0.00000000 0.00000000 4.~~95587359~~58323391 0.00000000 ~~976~~965.~~67142806~~91087905 6-A-3 0.00000000 0.00000000 23.~~46349338~~34204754 0.00000000 ~~976~~965.~~67142669~~91088022 6-A-4 0.00000000 0.00000000 0.~~18495640~~17739279 0.00000000 ~~976~~966.~~86202622~~17081073 6-A-5 0.00000000 0.00000000 4.~~33277912~~27293730 0.00000000 ~~976~~965.~~67142772~~91087934 7-A-1 0.00000000 0.00000000 4.~~14490649~~12303415 0.00000000 ~~989~~984.~~52693752~~24493483 7-A-2 0.00000000 0.00000000 4.~~14192134~~11630373 0.00000000 ~~987~~982.~~91284538~~01758346 8-A-1 0.00000000 0.00000000 4.~~97869311~~95724365 0.00000000 ~~991~~987.~~44903408~~13337938 8-A-2 0.00000000 0.00000000 4.~~96877345~~94577295 0.00000000 ~~989~~981.~~15460971~~58571919 9-A-1 0.00000000 0.00000000 4.~~15408055~~14140552 0.00000000 ~~993~~990.~~93817830~~88430729 9-A-2 0.00000000 0.00000000 4.~~15334643~~14012565 0.00000000 ~~993~~973.~~63012886~~65868409 10-A-1 0.00000000 0.00000000 4.~~98784368~~97560578 0.00000000 ~~995~~992.~~12059043~~65974231 10-A-2 0.00000000 0.00000000 4.~~98113856~~96853400 0.00000000 ~~993~~977.~~70677690~~95976773 A-M 0.00000000 0.00000000 4.~~87656565~~86979666 0.00000000 ~~997~~995.~~18281380~~75787674 D-X 0.00000000 0.00000000 5.~~38632529~~33475345 0.00000000 ~~984~~978.~~87763480~~10807196 D-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~989~~983.~~13224419~~70210906 D-B-1F 0.00000000 0.~~00259245~~00346590 54.~~20734808~~89275088 0.00000000 ~~999~~998.~~01553057~~51850771 D-B-1X 0.00000000 0.~~00035774~~00072663 01.~~71889193~~02589993 0.00000000 ~~999~~998.~~01553057~~51850771 D-B-1 0.00000000 0.00000000 5.~~92624001~~91865081 0.00000000 ~~999~~998.~~01553057~~51850771 D-B-2F 0.00000000 0.~~00269602~~00361304 5.~~41547513~~10073216 0.00000000 ~~999~~998.~~01553121~~51850763 D-B-2X 0.00000000 0.~~00025444~~00057950 0.~~51076436~~81791879 0.00000000 ~~999~~998.~~01553121~~51850763 D-B-2 0.00000000 0.00000000 5.~~92624052~~91865095 0.00000000 ~~999~~998.~~01553121~~51850763 D-B-3F 0.00000000 0.~~00290387~~00390757 5.~~83173067~~51669359 0.00000000 ~~999~~998.~~01553099~~51850768 D-B-3X 0.00000000 0.~~00004767~~00028469 0.~~09451006~~40195710 0.00000000 ~~999~~998.~~01553099~~51850768 D-B-3 0.00000000 0.00000000 5.~~92623941~~91865069 0.00000000 ~~999~~998.~~01553099~~51850768 D-B-4 0.00000000 0.~~00294968~~00419230 5.~~92623956~~91865146 0.00000000 ~~999~~998.~~01553066~~51850682 D-B-5 0.00000000 0.~~00295119~~00419221 5.~~92623912~~91864926 0.00000000 ~~999~~998.~~01553159~~51850927 D-B-6 0.00000000 0.~~00295065~~00419191 5.~~92623970~~91865021 0.00000000 ~~999~~998.~~01552822~~51850627 B-1 0.00000000 0.00000000 5.~~15125993~~14253182 0.00000000 ~~996~~994.~~54382800~~79723614 B-2 0.00000000 0.00000000 5.~~15125933~~14253213 0.00000000 ~~996~~994.~~54382817~~79723657 B-3 0.00000000 0.00000000 5.~~15126005~~14253247 0.00000000 ~~996~~994.~~54382808~~79723562 B-4 0.00000000 0.00000000 5.~~15125734~~14253231 0.00000000 ~~996~~994.~~54383079~~79723854 B-5 0.00000000 0.00000000 5.~~15126035~~14253138 0.00000000 ~~996~~994.~~54382911~~79723632 B-6 0.00000000 0.00000000 5.~~15126075~~14253199 0.00000000 ~~996~~994.~~54382840~~79723516 B-7 0.00000000 0.00000000 5.~~15126000~~14253158 0.00000000 ~~996~~994.~~54382807~~79723995 AR 0.00000000 0.00000000 40.~~80000000~~00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PP 0.00000000 0.00000000 ~~153185~~237477.~~60000000~~80000000 0.00000000 ~~3721573667~~3701383749.~~60000000~~50000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage D-P Grp 7 0.00000% 0.00 0.00 ~~647,452.80~~ 643,872.41 640,277.47 98.~~89472765~~34256762% D-P Grp 9 0.00000% 0.00 0.00 27,~~482~~392.6686 27,~~392~~302.8669 99.~~34999463~~02296091%

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1411,~~775~~131,~~555~~766.0571 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~282~~450,~~271~~524.7151 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 1523,~~318~~747.5678 Total Deposits 1511,~~073~~606,~~145~~039.3200 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~200~~282,~~295~~271.3271 Total Administration Fees ~~297~~295,~~208~~083.8018 Payment of Interest and Principal 1411,~~575~~028,~~641~~684.2011 Total Withdrawals (Pool Distribution Amount) 1511,~~073~~606,~~145~~039.3200 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest. NOTE: See Supplemental Reporting for payees.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1,~~110~~561.4179 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 1,~~110~~561.4179

ADMINISTRATION FEES Gross Servicing Fee* ~~217~~215,~~402~~628.4723 Back-Up Servicing Fee - Banco Popular De Puerto Rico 2,~~251~~234.3596 Lender Paid Mortgage Insurance - See Note 77,~~554~~219.9899 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~297~~295,~~208~~083.8018 *Servicer Payees include: BANCO POPULAR DE PUERTO RICO; COUNTRYWIDE HOME LOANS SERVICING LP; ~~HOMEBANC~~JP ~~MORTGAGE~~MORGAN ~~CORPORATION~~CHASE BANK NA; R & G MTG CORP; SELECT PORTFOLIO SERVICING,INC; SUNTRUST MORTGAGE, INC.; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Class PP Reserve Fund 100.00 1523,~~318~~747.5678 1523,~~318~~747.5678 100.00

Collateral Statement Group P1 30yr Conf Alt-A P2 30yr PuertoRico Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 7.~~615839~~613436 6.~~603925~~602105 Weighted Average Net Rate 7.~~365939~~363407 6.~~358303~~356483 Weighted Average Pass-Through Rate 7.~~118524~~114416 6.~~353925~~352105 Weighted Average Remaining Term ~~351~~350 ~~337~~336 Principal And Interest Constant 2,~~572~~546,~~978~~316.9069 3,~~547~~526,~~488~~866.4788 Beginning Loan Count 1,~~575~~562 2,~~969~~953 Loans Paid in Full 135 1612 Ending Loan Count 1,~~562~~557 2,~~953~~941 Beginning Scheduled Balance ~~376~~372,~~153~~157,~~074~~366.5276 ~~540~~536,~~946~~911,~~521~~165.1522 Ending Scheduled Balance ~~372~~370,~~157~~138,~~366~~374.7695 ~~536~~534,~~911~~969,~~165~~762.2272 Actual Ending Collateral Balance ~~372~~370,~~332~~333,~~852~~850.3960 ~~537~~535,~~363~~486,~~426~~403.0378 Scheduled Principal 185,~~711~~153.0403 ~~570~~572,~~513~~913.0546 Unscheduled Principal 31,~~809~~833,~~996~~838.7278 31,~~464~~368,~~842~~489.8804 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~387~~361,~~267~~163.8666 2,~~976~~953,~~975~~953.42 Servicing Fees 7877,~~334~~541.0473 ~~110~~109,~~723~~897.7490 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 77,~~554~~219.9899 1,~~973~~958.4559 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,~~231~~206,~~378~~401.8494 2,~~864~~842,~~278~~096.2393 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 1523,~~318~~747.5678 0.00 Prepayment Penalty Paid Count 31 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group P3 5yr PuertoRico P4 10yr PuertoRico Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~852530~~848198 5.~~724100~~717918 Weighted Average Net Rate 5.~~605828~~601491 5.~~475820~~469624 Weighted Average Pass-Through Rate 5.~~602530~~598198 5.~~474100~~467918 Weighted Average Remaining Term 3635 9998 Principal And Interest Constant 8685,~~487~~837.0348 ~~232~~231,~~643~~512.0144 Beginning Loan Count 6564 ~~148~~146 Loans Paid in Full 0 1 2 Ending Loan Count 64 ~~146~~145 Beginning Scheduled Balance 9,~~998~~935,~~408~~936.7282 17,~~951~~713,~~006~~901.3975 Ending Scheduled Balance 9,~~935~~898,~~936~~422.8211 17,~~713~~523,~~901~~917.7572 Actual Ending Collateral Balance 9,~~968~~934,~~679~~148.1850 17,~~841~~657,~~863~~812.5838 Scheduled Principal 37,~~723~~414.71 147,~~015~~106.2191 Unscheduled Principal ~~24,748~~100.1900 9042,~~089~~877.4312 Negative Amortized Principal 0.00 0.00 Scheduled Interest 48,~~763~~422.3277 8584,~~627~~405.8053 Servicing Fees 2,~~055~~042.5272 3,~~714~~665.0721 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 27.4927 25.7219 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 46,~~680~~352.3178 8180,~~888~~715.0113 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group P5 15yr PuertoRico P6 20yr PuertoRico Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~202337~~202888 6.~~394507~~394802 Weighted Average Net Rate 5.~~954672~~955225 6.~~147180~~147475 Weighted Average Pass-Through Rate 5.~~952337~~952888 6.~~144507~~144802 Weighted Average Remaining Term ~~151~~150 ~~215~~214 Principal And Interest Constant 663,151.79 331,475.34 Beginning Loan Count 495 272 Loans Paid in Full 01 04 Ending Loan Count ~~495~~494 ~~272~~268 Beginning Scheduled Balance 67,~~572~~227,~~701~~454.3119 41,~~866~~754,~~296~~529.6514 Ending Scheduled Balance 6766,~~227~~769,~~454~~812.1961 41,~~754~~116,~~529~~441.1439 Actual Ending Collateral Balance 67,~~501~~059,~~776~~840.9047 41,~~853,~~218,186.4462 Scheduled Principal ~~313~~315,~~894~~648.5614 108,~~380~~965.0538 Unscheduled Principal 31141,~~352~~993.5644 3529,~~387~~122.4637 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~349~~347,~~257~~503.2365 ~~223~~222,~~095~~509.2996 Servicing Fees 13,~~946~~874.1880 8,~~628~~605.9287 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 ~~131~~130.4792 9392.2299 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 ~~335~~333,~~179~~497.5893 ~~214~~213,~~373~~811.1510 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 6.~~908741~~905947 Weighted Average Net Rate 6.~~661338~~658501 Weighted Average Pass-Through Rate 6.~~570519~~567322 Weighted Average Remaining Term ~~318~~317 Principal And Interest Constant 7,~~434~~385,~~224~~160.5462 Beginning Loan Count 5,~~524~~492 Loans Paid in Full 3223 Ending Loan Count 5,~~492~~469 Beginning Scheduled Balance 1,~~054~~045,~~488~~700,~~008~~353.7488 Ending Scheduled Balance 1,~~045~~040,~~700~~416,~~353~~731.8850 Actual Ending Collateral Balance 1,~~046~~041,~~861~~690,~~816~~242.5235 Scheduled Principal 1,~~363~~367,~~237~~201.6263 Unscheduled Principal 73,~~424~~916,~~417~~420.2475 Negative Amortized Principal 0.00 Scheduled Interest 6,~~070~~017,~~986~~958.9299 Servicing Fees ~~217~~215,~~402~~628.4723 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 79,~~806~~454.3395 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 5,~~773~~722,~~778~~875.1281 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 1523,~~318~~747.5678 Prepayment Penalty Paid Count 31 Special Servicing Fee 0.00

Additional Reporting - Deal Level Structural Reporting Pool 1 Net Wac Rate 7.~~118524~~114416% Pool 3 Net Wac Rate 5.~~602528~~598202% Pool 4 Net Wac Rate 5.~~474101~~467914%

Additional Reporting - Group Level Cash Reporting P1 30yr Conf Alt-A Loan Grp 1 Insurance Proceeds 0.00 Loan Grp 1 Substitution Adjustment Amt 0.00 P2 30yr PuertoRico Loan Grp 2 Insurance Proceeds 0.00 Loan Grp 2 Substitution Adjustment Amt 0.00 Loan Grp 3 Insurance Proceeds 0.00 Loan Grp 3 Substitution Adjustment Amt 0.00 Loan Grp 4 Insurance Proceeds 0.00 Loan Grp 4 Substitution Adjustment Amt 0.00 P3 5yr PuertoRico Loan Grp 5 Insurance Proceeds 0.00 Loan Grp 5 Substitution Adjustment Amt 0.00 P4 10yr PuertoRico Loan Grp 6 Insurance Proceeds 0.00 Loan Grp 6 Substitution Adjustment Amt 0.00 P5 15yr PuertoRico Loan Grp 7 Insurance Proceeds 0.00 Loan Grp 7 Substitution Adjustment Amt 0.00 Loan Grp 8 Insurance Proceeds 0.00 Loan Grp 8 Substitution Adjustment Amt 0.00 P6 20yr PuertoRico Loan Grp 9 Insurance Proceeds 0.00 Loan Grp 9 Substitution Adjustment Amt 0.00 Loan Grp 10 Insurance Proceeds 0.00 Loan Grp 10 Substitution Adjustment Amt 0.00 Informational Reporting P1 30yr Conf Alt-A Loan Grp 1 Beginning Scheduled Balance ~~376~~372,~~153~~157,~~074~~366.5276 Loan Grp 1 Ending Scheduled Balance ~~372~~370,~~157~~138,~~366~~374.7695 Loan Grp 1 Scheduled Principal 185,~~711~~153.0403 Loan Grp 1 Unscheduled Principal 31,~~809~~833,~~996~~838.7278 Loan Grp 1 Net Interest 2,~~231~~206,~~378~~401.9093 Loan Grp 1 Net Liquidation Proceeds 0.00 Loan Grp 1 Realized Loss 0.00 Loan Grp 1 Cumulative Realized Loss 0.00 Loan Grp 1 Recovery 0.00 Loan Grp 1 Losses on Previously Liq Loan 0.00 Loan Grp 1 60+ Delinquency ~~665~~6,~~355~~634,242.5253 Loan Grp 1 Capitalized Reimbursement Amt 0.00 P2 30yr PuertoRico Loan Grp 2 Beginning Scheduled Balance 5251,~~190~~968,~~822~~625.1072 Loan Grp 2 Ending Scheduled Balance 51,~~968~~721,~~625~~523.7203 Loan Grp 2 Scheduled Principal 6869,~~970~~109.4410 Loan Grp 2 Unscheduled Principal ~~153~~177,~~225~~993.9459 Loan Grp 2 Net Interest ~~217~~216,~~461~~535.6993 Loan Grp 2 Net Liquidation Proceeds 0.00 Loan Grp 2 Realized Loss 0.00 Loan Grp 2 Cumulative Realized Loss 0.00 Loan Grp 2 Recovery 0.00 Loan Grp 2 Losses on Previously Liq Loan 0.00 Loan Grp 2 60+ Delinquency 0.00 Loan Grp 2 Capitalized Reimbursement Amt 0.00 Loan Grp 3 Beginning Scheduled Balance ~~257~~256,~~606~~067,~~939~~091.8539 Loan Grp 3 Ending Scheduled Balance ~~256~~255,~~067~~228,~~091~~343.3962 Loan Grp 3 Scheduled Principal ~~287~~289,~~959~~656.7127 Loan Grp 3 Unscheduled Principal 1549,~~251,888~~091.7551 Loan Grp 3 Net Interest 1,~~288~~280,~~034~~335.7240 Loan Grp 3 Net Liquidation Proceeds 0.00 Loan Grp 3 Realized Loss 0.00 Loan Grp 3 Cumulative Realized Loss 0.00 Loan Grp 3 Recovery 0.00 Loan Grp 3 Losses on Previously Liq Loan 0.00 Loan Grp 3 60+ Delinquency 098,473.0037 Loan Grp 3 Capitalized Reimbursement Amt 0.00 Loan Grp 4 Beginning Scheduled Balance ~~231~~228,~~148~~875,~~759~~448.2110 Loan Grp 4 Ending Scheduled Balance 228,~~875~~019,~~448~~896.1007 Loan Grp 4 Scheduled Principal ~~213~~214,~~582~~148.9109 Loan Grp 4 Unscheduled Principal 2641,~~059,728~~403.1994 Loan Grp 4 Net Interest 1,~~358~~345,~~781~~225.7954 Loan Grp 4 Net Liquidation Proceeds 0.00 Loan Grp 4 Realized Loss 0.00 Loan Grp 4 Cumulative Realized Loss 0.00 Loan Grp 4 Recovery 0.00 Loan Grp 4 Losses on Previously Liq Loan 0.00 Loan Grp 4 60+ Delinquency 0501,820.0007 Loan Grp 4 Capitalized Reimbursement Amt 0.00 P3 5yr PuertoRico Loan Grp 5 Beginning Scheduled Balance 9,~~998~~935,~~408~~936.7282 Loan Grp 5 Ending Scheduled Balance 9,~~935~~898,~~936~~422.8211 Loan Grp 5 Scheduled Principal 37,~~723~~414.71 Loan Grp 5 Unscheduled Principal ~~24,748~~100.1900 Loan Grp 5 Net Interest 46,~~680~~352.3082 Loan Grp 5 Net Liquidation Proceeds 0.00 Loan Grp 5 Realized Loss 0.00 Loan Grp 5 Cumulative Realized Loss 0.00 Loan Grp 5 Recovery 0.00 Loan Grp 5 Losses on Previously Liq Loan 0.00 Loan Grp 5 60+ Delinquency 0.00 Loan Grp 5 Capitalized Reimbursement Amt 0.00 P4 10yr PuertoRico Loan Grp 6 Beginning Scheduled Balance 17,~~951~~713,~~006~~901.3975 Loan Grp 6 Ending Scheduled Balance 17,~~713~~523,~~901~~917.7572 Loan Grp 6 Scheduled Principal 147,~~015~~106.2191 Loan Grp 6 Unscheduled Principal 9042,~~089~~877.4312 Loan Grp 6 Net Interest 8180,~~888~~715.0207 Loan Grp 6 Net Liquidation Proceeds 0.00 Loan Grp 6 Realized Loss 0.00 Loan Grp 6 Cumulative Realized Loss 0.00 Loan Grp 6 Recovery 0.00 Loan Grp 6 Losses on Previously Liq Loan 0.00 Loan Grp 6 60+ Delinquency 0.00 Loan Grp 6 Capitalized Reimbursement Amt 0.00 P5 15yr PuertoRico Loan Grp 7 Beginning Scheduled Balance 23,~~565~~421,~~020~~966.5073 Loan Grp 7 Ending Scheduled Balance 23,~~421~~284,~~966~~015.7386 Loan Grp 7 Scheduled Principal 124,~~340~~968.0624 Loan Grp 7 Unscheduled Principal 1812,~~713~~982.7163 Loan Grp 7 Net Interest 9594,~~489~~908.9170 Loan Grp 7 Net Liquidation Proceeds 0.00 Loan Grp 7 Realized Loss 0.00 Loan Grp 7 Cumulative Realized Loss 0.00 Loan Grp 7 Recovery 0.00 Loan Grp 7 Losses on Previously Liq Loan 0.00 Loan Grp 7 60+ Delinquency 0.00 Loan Grp 7 Capitalized Reimbursement Amt 0.00 Loan Grp 8 Beginning Scheduled Balance 4443,~~007~~805,~~680~~487.8146 Loan Grp 8 Ending Scheduled Balance 43,~~805~~485,~~487~~796.4675 Loan Grp 8 Scheduled Principal ~~189~~190,~~554~~679.5090 Loan Grp 8 Unscheduled Principal 12129,~~638~~010.8581 Loan Grp 8 Net Interest ~~239~~238,~~689~~589.7719 Loan Grp 8 Net Liquidation Proceeds 0.00 Loan Grp 8 Realized Loss 0.00 Loan Grp 8 Cumulative Realized Loss 0.00 Loan Grp 8 Recovery 0.00 Loan Grp 8 Losses on Previously Liq Loan 0.00 Loan Grp 8 60+ Delinquency 0.00 Loan Grp 8 Capitalized Reimbursement Amt 0.00 P6 20yr PuertoRico Loan Grp 9 Beginning Scheduled Balance 9,~~542~~512,~~840~~598.2287 Loan Grp 9 Ending Scheduled Balance 9,~~512~~339,~~598~~208.8709 Loan Grp 9 Scheduled Principal 29,~~091~~233.1972 Loan Grp 9 Unscheduled Principal 1144,~~150~~157.1505 Loan Grp 9 Net Interest 39,~~647~~521.3168 Loan Grp 9 Net Liquidation Proceeds 0.00 Loan Grp 9 Realized Loss 0.00 Loan Grp 9 Cumulative Realized Loss 0.00 Loan Grp 9 Recovery 0.00 Loan Grp 9 Losses on Previously Liq Loan 0.00 Loan Grp 9 60+ Delinquency 0.00 Loan Grp 9 Capitalized Reimbursement Amt 0.00 Loan Grp 10 Beginning Scheduled Balance 32,~~323~~241,~~456~~930.4327 Loan Grp 10 Ending Scheduled Balance 3231,~~241~~777,~~930~~233.2730 Loan Grp 10 Scheduled Principal 79,~~288~~731.8666 Loan Grp 10 Unscheduled Principal 2384,~~237~~965.3032 Loan Grp 10 Net Interest 174,~~725~~289.8039 Loan Grp 10 Net Liquidation Proceeds 0.00 Loan Grp 10 Realized Loss 0.00 Loan Grp 10 Cumulative Realized Loss 0.00 Loan Grp 10 Recovery 0.00 Loan Gr 10 Losses on Previously Liq Loan 0.00 Loan Grp 10 60+ Delinquency 0.00 Loan Gp 10 Capitalized Reimbursement Amt 0.00 Trigger Event Reporting P1 30yr Conf Alt-A Loan Grp 1 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 1 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 04.~~652911~~777742% Loan Grp 1 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% P2 30yr PuertoRico Loan Grp 2 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 2 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 2 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Loan Grp 3 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 3 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.~~000000~~152936% Loan Grp 3 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Loan Grp 4 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 4 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.~~000000~~884373% Loan Grp 4 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% P3 5yr PuertoRico Loan Grp 5 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 5 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 5 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% P4 10yr PuertoRico Loan Grp 6 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 6 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 6 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% P5 15yr PuertoRico Loan Grp 7 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 7 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 7 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Loan Grp 8 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 8 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 8 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% P6 20yr PuertoRico Loan Gr 10 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Gr 10 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 10 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Loan Grp 9 Senior Prepayment % Delinq/Loss Trigger Trigger Result Pass Loan Grp 9 Senior Prepayment % Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Loan Grp 9 Senior Prepayment % Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000%

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 0 10 0 10 0.00 ~~219,718~~0.9900 0.00 ~~219,718~~0.9900 30 Days 4764 0 01 0 4765 1017,~~966~~561,~~694~~233.5477 0.00 0219,718.0099 0.00 1017,~~966~~780,~~694~~952.5476 60 Days 230 0 0 0 230 ~~446~~6,~~366~~817,661.6526 0.00 0.00 0.00 ~~446~~6,~~366~~817,661.6526 90 Days 01 0 0 0 01 0207,685.0043 0.00 0.00 0.00 0207,685.0043 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 4995 0 1 0 5096 1124,~~413~~586,~~061~~580.1946 0.00 219,718.99 0.00 1124,~~632~~806,~~780~~299.1845 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.~~018208~~000000% 0.000000% 0.~~018208~~000000% 0.000000% 0.~~020988~~000000% 0.000000% 0.~~020988~~000000% 30 Days 01.~~855790~~170232% 0.000000% 0.~~000000~~018285% 0.000000% 01.~~855790~~188517% 1.~~047578~~685840% 0.000000% 0.~~000000~~021093% 0.000000% 1.~~047578~~706933% 60 Days 0.~~036417~~548546% 0.000000% 0.000000% 0.000000% 0.~~036417~~548546% 0.~~042639~~654481% 0.000000% 0.000000% 0.000000% 0.~~042639~~654481% 90 Days 0.~~000000~~018285% 0.000000% 0.000000% 0.000000% 0.~~000000~~018285% 0.~~000000~~019937% 0.000000% 0.000000% 0.000000% 0.~~000000~~019937% 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.~~892207~~737063% 0.000000% 0.~~018208~~018285% 0.000000% 01.~~910415~~755348% 12.~~090217~~360258% 0.000000% 0.~~020988~~021093% 0.000000% 12.~~111205~~381351% 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 ~~282~~450,~~271~~524.7151

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total P1 30yr Conf Alt-A - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 10 0 10 0.00 ~~219,718~~0.9900 0.00 ~~219,718~~0.9900 30 Days 3650 0 01 0 3651 912,~~556~~566,~~542~~680.9711 0.00 0219,718.0099 0.00 912,~~556~~786,~~542~~399.9710 60 Days 226 0 0 0 226 ~~446~~6,~~366~~215,374.6562 0.00 0.00 0.00 ~~446~~6,~~366~~215,374.6562 90 Days 01 0 0 0 01 0207,685.0043 0.00 0.00 0.00 0207,685.0043 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 3877 0 1 0 3978 1018,~~002~~989,~~909~~740.6216 0.00 219,718.99 0.00 1019,~~222~~209,~~628~~459.6115 0-29 Days 0.000000% 0.~~064020~~000000% 0.000000% 0.~~064020~~000000% 0.000000% 0.~~059011~~000000% 0.000000% 0.~~059011~~000000% 30 Days 23.~~304738~~211304% 0.000000% 0.~~000000~~064226% 0.000000% 23.~~304738~~275530% 23.~~566667~~393338% 0.000000% 0.~~000000~~059330% 0.000000% 23.~~566667~~452668% 60 Days 01.~~128041~~669878% 0.000000% 0.000000% 0.000000% 01.~~128041~~669878% 01.~~119884~~678317% 0.000000% 0.000000% 0.000000% 01.~~119884~~678317% 90 Days 0.~~000000~~064226% 0.000000% 0.000000% 0.000000% 0.~~000000~~064226% 0.~~000000~~056081% 0.000000% 0.000000% 0.000000% 0.~~000000~~056081% 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 24.~~432778~~945408% 0.000000% 0.~~064020~~064226% 0.000000% 25.~~496799~~009634% 25.~~686550~~127735% 0.000000% 0.~~059011~~059330% 0.000000% 25.~~745562~~187065% DELINQUENT BANKRUPTCY FORECLOSURE REO Total P2 30yr PuertoRico - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 14,~~325~~286,~~994~~335.1565 0.00 0.00 0.00 14,~~325~~286,~~994~~335.1565 60 Days 04 0 0 0 04 0602,286.0064 0.00 0.00 0.00 0602,286.0064 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 1014 0 0 0 1014 14,~~325~~888,~~994~~622.1529 0.00 0.00 0.00 14,~~325~~888,~~994~~622.1529 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~338639~~340020% 0.000000% 0.000000% 0.000000% 0.~~338639~~340020% 0.~~246759~~800456% 0.000000% 0.000000% 0.000000% 0.~~246759~~800456% 60 Days 0.~~000000~~136008% 0.000000% 0.000000% 0.000000% 0.~~000000~~136008% 0.~~000000~~112475% 0.000000% 0.000000% 0.000000% 0.~~000000~~112475% 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.~~338639~~476029% 0.000000% 0.000000% 0.000000% 0.~~338639~~476029% 0.~~246759~~912931% 0.000000% 0.000000% 0.000000% 0.~~246759~~912931% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total P3 5yr PuertoRico - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total P4 10yr PuertoRico - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total P5 15yr PuertoRico - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 0610,873.0099 0.00 0.00 0.00 0610,873.0099 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 02 0 0 0 02 0610,873.0099 0.00 0.00 0.00 0610,873.0099 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~404858% 0.000000% 0.000000% 0.000000% 0.~~000000~~404858% 0.~~000000~~910939% 0.000000% 0.000000% 0.000000% 0.~~000000~~910939% 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~~404858% 0.000000% 0.000000% 0.000000% 0.~~000000~~404858% 0.~~000000~~910939% 0.000000% 0.000000% 0.000000% 0.~~000000~~910939% DELINQUENT BANKRUPTCY FORECLOSURE REO Total P6 20yr PuertoRico - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 8497,~~157~~344.4202 0.00 0.00 0.00 8497,~~157~~344.4202 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 12 0 0 0 12 8497,~~157~~344.4202 0.00 0.00 0.00 8497,~~157~~344.4202 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~367647~~746269% 0.000000% 0.000000% 0.000000% 0.~~367647~~746269% 0.~~201078~~236168% 0.000000% 0.000000% 0.000000% 0.~~201078~~236168% 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.~~367647~~746269% 0.000000% 0.000000% 0.000000% 0.~~367647~~746269% 0.~~201078~~236168% 0.000000% 0.000000% 0.000000% 0.~~201078~~236168% Please refer to CTSLink.com for a list of delinquency code descriptions.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~220,000~~0.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~219,718~~0.9900 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 1 ~~Mar~~Apr-07 0.000% Original Principal Balance 220,000.00 ~~Apr~~May-07 0.000% Current Actual Balance 219,718.99 ~~May~~Jun-07 0.000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.~~000~~021% ~~Sep~~Oct-07 0.021% *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. P1 30yr Conf Alt-A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~220,000~~0.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~219,718~~0.9900 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 1 ~~Mar~~Apr-07 0.000% Original Principal Balance 220,000.00 ~~Apr~~May-07 0.000% Current Actual Balance 219,718.99 ~~May~~Jun-07 0.000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.~~000~~059% ~~Sep~~Oct-07 0.059% *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. P2 30yr PuertoRico - No Foreclosure Information to report this period. P3 5yr PuertoRico - No Foreclosure Information to report this period. P4 10yr PuertoRico - No Foreclosure Information to report this period. P5 15yr PuertoRico - No Foreclosure Information to report this period. P6 20yr PuertoRico - No Foreclosure Information to report this period.

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 P1 30yr Conf Alt-A 0410654581 219,718.99 01-Jul-2007 01 6.875% 23,~~426~~639.0812

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 P1 30yr Conf Alt-A 135 31,~~762~~814,~~010~~910.00 31,~~720~~803,~~536~~988.2986 0 0.00 0.00 P2 30yr PuertoRico 1612 31,~~120~~367,~~427~~924.00 31,~~025~~342,~~438~~613.7343 0 0.00 0.00 P3 5yr PuertoRico 10 ~~33,000~~0.00 ~~25,255~~0.6800 0 0.00 0.00 P4 10yr PuertoRico 21 9847,000.00 8942,~~792~~715.7829 0 0.00 0.00 P5 15yr PuertoRico 01 039,000.00 036,601.0048 0 0.00 0.00 P6 20yr PuertoRico 04 0584,000.00 0522,597.0013 0 0.00 0.00 Total 3223 73,~~013~~852,~~437~~834.00 63,~~861~~748,~~023~~516.4819 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 P1 30yr Conf Alt-A 0 0.00 0.00 0 0.00 0.00 9130,~~767~~822.8099 P2 30yr PuertoRico 0 0.00 0.00 0 0.00 0.00 ~~442~~27,~~538~~230.9386 P3 5yr PuertoRico 0 0.00 0.00 0 0.00 0.00 0100.00 P4 10yr PuertoRico 0 0.00 0.00 0 0.00 0.00 ~~913~~400.8400 P5 15yr PuertoRico 0 0.00 0.00 0 0.00 0.00 31105,~~352~~532.5631 P6 20yr PuertoRico 0 0.00 0.00 0 0.00 0.00 38,~~387~~092.4658 Total 0 0.00 0.00 0 0.00 0.00 ~~569~~172,~~960~~178.5974

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount P1 30yr Conf Alt-A ~~0410648110~~0412444152 FLCA 9568.~~00 01-Apr-2006 87,210.00 86,174.14 P1 30yr Conf Alt-A 0410654022 FL~~ 80~~.00~~ 01-~~May~~Sep-2006 76860,000.00 76849,~~000~~747.0071 P1 30yr Conf Alt-A ~~0410656451~~0412444746 CANJ 80.00 01-~~Aug~~Apr-~~2004~~2007 1104,000~~,000~~.00 ~~966~~103,~~789~~779.3546 P1 30yr Conf Alt-A ~~0410966692~~0412444932 LAMA ~~100.00 01-Dec-2006 214,000.00 213,999.99 P1 30yr Conf Alt-A 0412444155 CA 70.80 01-Oct-2006 265,500.00 265,500.00 P1 30yr Conf Alt-A 0412444477 AZ 87.~~66 ~~01-Apr-2007 337,500~~.0067 ~~335,856.41 P1 30yr Conf Alt-A 0412444562 CA 79.15~~ 01-Apr-2007 ~~372~~410,000.00 ~~370~~410,~~399.04 P1 30yr Conf Alt-A 0500812402 FL 53.48 01-Sep-2006 123,~~000.00 ~~121,855.12~~ P1 30yr Conf Alt-A ~~0500819734~~0500927131 MSNJ 8084.0091 01-~~Sep~~Mar-~~2006 88,800.00 87,864.78 P1 30yr Conf Alt-A 0500892322 IL 66.00 01-Dec-2006 231,000.00 229,791.50 P1 30yr Conf Alt-A 0500902835 MA 80.00 01-Feb-~~2007 ~~540~~270,000.00 ~~537~~268,~~450~~589.1903 P1 30yr Conf Alt-A ~~0500977663~~0700547395 CAUT ~~100~~90.00 01-~~Jun~~Aug-2007 ~~182~~170,~~000~~910.00 ~~181~~170,~~587~~899.3059 ~~P1 30yr Conf Alt-A 0700467750 CO 77.78 01-Jan-2007 245,000.00 244,961.10~~ P2 30yr PuertoRico ~~0410251350~~0410252040 PR 9095.00 01-~~Aug~~May-~~2005~~2006 ~~157~~76,~~500~~950.00 ~~153~~75,~~970~~698.1961 P2 30yr PuertoRico ~~0410251684~~0410252098 PR 3680.6700 01-~~Mar~~May-2006 5540,000.00 5439,~~030~~364.7977 P2 30yr PuertoRico ~~0410251976~~0410252362 PR 7895.5700 01-~~Apr~~Jun-2006 8247,500.00 8146,~~189~~266.6930 P2 30yr PuertoRico ~~0410252135~~0410252379 PR 1590.00 01-~~Apr~~Jul-2006 3054,000.00 2953,~~500~~260.6200 P2 30yr PuertoRico ~~0410252396~~0410252905 PR 8078.0001 01-~~Jul~~Aug-2006 ~~165~~110,~~600~~000.00 ~~163~~108,~~478~~689.6107 P2 30yr PuertoRico ~~0410252998~~0410253083 PR 8941.4086 01-~~Aug~~Sep-2006 6090,~~792~~000.00 6088,~~165~~977.4852 P2 30yr PuertoRico ~~0410253069~~0410253420 PR 9089.0040 01-~~Aug~~Oct-2006 ~~157~~71,~~500~~520.00 ~~155~~70,~~795~~785.4387 P2 30yr PuertoRico ~~0410388959~~0410388859 PR 7050.8367 01-~~Sep~~Jul-2006 8538,000.00 6837,~~365~~491.5157 P2 30yr PuertoRico ~~0410389440~~0410389384 PR 4770.0613 01-Dec-2006 40100,000.00 3999,~~716~~048.4292 P2 30yr PuertoRico ~~0410675850~~0410676461 PR 100.00 01-~~Jun~~Mar-2003 ~~398~~164,~~235~~954.00 ~~376~~155,~~210~~228.8391 P2 30yr PuertoRico ~~0410676535~~0411550558 PR ~~100~~39.0083 01-~~Sep~~Jul-2006 ~~535~~470,000.00 ~~529~~462,~~640~~044.4394 P2 30yr PuertoRico ~~0410676968~~0411618284 PR 9561.0076 01-~~Jul~~Apr-~~2006~~2007 ~~475~~105,000.00 ~~469~~104,~~474~~401.4870 P2P4 ~~30yr~~10yr PuertoRico ~~0410677007~~0410251756 PR ~~100~~48.0070 01-~~Oct~~Mar-~~2003~~2006 ~~639~~47,~~500~~000.00 ~~605~~42,~~060~~477.2412 P2P5 ~~30yr~~15yr PuertoRico ~~0411618333~~0410252025 PR 6730.00 01-~~Feb~~Apr-2006 9639,~~150~~000.00 9436,~~361~~461.3513 P2P6 ~~30yr~~20yr PuertoRico ~~0411794886~~0409079988 PR 8872.9781 01-~~Aug~~Jan-~~2006~~2005 99415,~~650.00 98,517.87 P2 30yr PuertoRico 0412134597 PR 20.48 01-May-2007 43,~~000.00 42381,~~826~~367.0111 P3P6 ~~5yr~~20yr PuertoRico ~~0410252183~~0410252890 PR 3237.3559 01-~~May~~Jul-2006 3350,000.00 2448,~~748~~418.19 P4P6 ~~10yr~~20yr PuertoRico ~~0410251573~~0410253312 PR 4863.1829 01-~~Apr~~Oct-2006 5340,000.00 4714,~~101~~386.6788 P4P6 ~~10yr~~20yr PuertoRico ~~0410389285~~0410388999 PR 7066.3139 01-~~Nov~~Sep-2006 4579,000.00 4276,~~073~~857.9261

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning P1 30yr Conf Alt-A ~~0410648110~~0412444152 Loan Paid in Full 0 ~~8.375% 360 17 P1 30yr Conf Alt-A 0410654022 Loan Paid in Full 0~~ 7.~~125~~000% 360 1613 P1 30yr Conf Alt-A ~~0410656451~~0412444746 Loan Paid in Full 0(1) 7.~~250~~875% 360 376 P1 30yr Conf Alt-A ~~0410966692~~0412444932 Loan Paid in Full 0 86.~~625% 360 9 P1 30yr Conf Alt-A 0412444155 Loan Paid in Full 0 7.500% 360 11 P1 30yr Conf Alt-A 0412444477 Loan Paid in Full 0 7.125% 360 5 P1 30yr Conf Alt-A 0412444562 Loan Paid in Full 0 7.~~750% 360 56 P1 30yr Conf Alt-A ~~0500812402~~0500927131 Loan Paid in Full 0 78.~~875% 360 12 P1 30yr Conf Alt-A 0500819734 Loan Paid in Full 0 7.~~250% 360 ~~12 P1 30yr Conf Alt-A 0500892322 Loan Paid in Full 0 9.375% 360 9 P1 30yr Conf Alt-A 0500902835 Loan Paid in Full (1) 8.750% 360~~ 7 P1 30yr Conf Alt-A ~~0500977663~~0700547395 Loan Paid in Full 0 810.~~875~~000% 360 32 ~~P1 30yr Conf Alt-A 0700467750 Loan Paid in Full 0 7.125% 360 8~~ P2 30yr PuertoRico ~~0410251350~~0410252040 Loan Paid in Full 0 ~~7.125% 360 25 P2 30yr PuertoRico 0410251684 Loan Paid in Full 0~~ 6.~~625~~750% 360 1817 P2 30yr PuertoRico ~~0410251976~~0410252098 Loan Paid in Full 0 6.875% 360 17 P2 30yr PuertoRico ~~0410252135~~0410252362 Loan Paid in Full 0 67.~~625~~000% 360 1716 P2 30yr PuertoRico ~~0410252396~~0410252379 Loan Paid in Full 0 7.000% 360 1415 P2 30yr PuertoRico ~~0410252998~~0410252905 Loan Paid in Full 0 7.~~750~~375% 360 1314 P2 30yr PuertoRico ~~0410253069~~0410253083 Loan Paid in Full 0 7.~~500~~250% 360 13 P2 30yr PuertoRico ~~0410388959~~0410253420 Loan Paid in Full 0 7.~~250~~375% 360 12 P2 30yr PuertoRico ~~0410389440~~0410388859 Loan Paid in Full 0 7.~~875~~125% 360 915 P2 30yr PuertoRico ~~0410675850~~0410389384 Loan Paid in Full ~~(1)~~0 6.~~375~~875% 360 5110 P2 30yr PuertoRico ~~0410676535~~0410676461 Loan Paid in Full 0 76.500% 360 1255 P2 30yr PuertoRico ~~0410676968~~0411550558 Loan Paid in Full 0 75.~~500~~875% 360 1415 P2 30yr PuertoRico ~~0410677007~~0411618284 Loan Paid in Full 0 67.~~000~~125% 360 476 P2P4 ~~30yr~~10yr PuertoRico ~~0411618333~~0410251756 Loan Paid in Full 0 6.625% ~~360~~144 19 P2P5 ~~30yr~~15yr PuertoRico ~~0411794886~~0410252025 Loan Paid in Full 0 76.~~250~~625% ~~360~~180 1318 P2P6 ~~30yr~~20yr PuertoRico ~~0412134597~~0409079988 Loan Paid in Full 0 75.~~125~~875% ~~360~~240 433 P3P6 ~~5yr~~20yr PuertoRico ~~0410252183~~0410252890 Loan Paid in Full 0 67.~~750~~125% 60240 1615 P4P6 ~~10yr~~20yr PuertoRico ~~0410251573~~0410253312 Loan Paid in Full 0(1) 67.~~625~~750% ~~120~~240 1712 P4P6 ~~10yr~~20yr PuertoRico ~~0410389285~~0410388999 Loan Paid in Full 0(1) 7.~~125~~250% ~~120~~240 1013

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived P1 30yr Conf Alt-A 31 ~~475~~850,~~385~~508.9302 1523,~~318~~747.5678 0.00 P2 30yr PuertoRico 0 0.00 0.00 0.00 P3 5yr PuertoRico 0 0.00 0.00 0.00 P4 10yr PuertoRico 0 0.00 0.00 0.00 P5 15yr PuertoRico 0 0.00 0.00 0.00 P6 20yr PuertoRico 0 0.00 0.00 0.00 Total 31 ~~475~~850,~~385~~508.9302 1523,~~318~~747.5678 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 P1 30yr Conf Alt-A ~~0412444155~~0412444152 0809/3127/2007 ~~265~~850,~~500~~508.0002 ~~7,965.00 0.00 P1 30yr Conf Alt-A 0500812402 08/~~23~~/2007 121~~,~~946~~747.6878 ~~3,833.03~~ 0.00 ~~P1 30yr Conf Alt-A 0500819734 08/27/2007 87,939.25 3,520.53 0.00~~

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~705~~375% Current Month 84.~~139~~409% Current Month ~~225~~115.~~077~~501% 3 Month Average 0.~~000~~448% 3 Month Average 05.~~000~~225% 3 Month Average 0144.~~000~~003% 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. ~~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 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 3.128% N/A Aug-2007 91.430% N/A Sep-2007 8.139% N/A Sep-2007 225.077% N/A Oct-2007 4.409% N/A Oct-2007 115.501% 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. P1 30yr Conf Alt-A SMM CPR PSA Current Month 10.~~013~~493% Current Month 115.~~505~~758% Current Month ~~671~~301.~~977~~094% 3 Month Average 0.~~000~~625% 3 Month Average 07.~~000~~203% 3 Month Average 0419.~~000~~304% 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. ~~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 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 4.347% N/A Aug-2007 284.843% N/A Sep-2007 11.505% N/A Sep-2007 671.977% N/A Oct-2007 5.758% N/A Oct-2007 301.094% 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. P2 30yr PuertoRico SMM CPR PSA Current Month 0.~~641~~255% Current Month 73.~~429~~019% Current Month ~~170~~66.~~916~~386% 3 Month Average 0.~~000~~374% 3 Month Average 04.~~000~~374% 3 Month Average 0100.~~000~~568% 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. ~~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 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 2.673% N/A Aug-2007 64.404% N/A Sep-2007 7.429% N/A Sep-2007 170.916% N/A Oct-2007 3.019% N/A Oct-2007 66.386% 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. P3 5yr PuertoRico SMM CPR PSA Current Month 0.~~248~~001% Current Month 20.~~941~~012% Current Month 490.~~018~~202% 3 Month Average 0.~~000~~145% 3 Month Average 01.~~000~~716% 3 Month Average 028.~~000~~595% 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. ~~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 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 2.194% N/A Aug-2007 36.565% N/A Sep-2007 2.941% N/A Sep-2007 49.018% N/A Oct-2007 0.012% N/A Oct-2007 0.202% 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. P4 10yr PuertoRico SMM CPR PSA Current Month 0.~~506~~244% Current Month 52.~~906~~890% Current Month 9848.~~432~~166% 3 Month Average 0.~~000~~297% 3 Month Average 03.~~000~~492% 3 Month Average 058.~~000~~197% 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. ~~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 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 1.680% N/A Aug-2007 27.994% N/A Sep-2007 5.906% N/A Sep-2007 98.432% N/A Oct-2007 2.890% N/A Oct-2007 48.166% 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. P5 15yr PuertoRico SMM CPR PSA Current Month 0.~~047~~212% Current Month 02.~~558~~517% Current Month 941.~~595~~950% 3 Month Average 0.~~000~~132% 3 Month Average 01.~~000~~573% 3 Month Average 026.~~000~~932% 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. ~~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 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 1.644% N/A Aug-2007 29.250% N/A Sep-2007 0.558% N/A Sep-2007 9.595% N/A Oct-2007 2.517% N/A Oct-2007 41.950% 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. P6 20yr PuertoRico SMM CPR PSA Current Month 01.~~008~~271% Current Month 014.~~097~~225% Current Month 1263.~~869~~263% 3 Month Average 0.~~000~~458% 3 Month Average 05.~~000~~157% 3 Month Average 096.~~000~~016% 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. ~~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 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 1.148% N/A Aug-2007 22.918% N/A Sep-2007 0.097% N/A Sep-2007 1.869% N/A Oct-2007 14.225% N/A Oct-2007 263.263% 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 P1 30yr Conf Alt-A Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 3 2,~~911~~894,~~932~~263.9319 0.278 0 0.00 0.000 4.750 4.999 5 4,~~481~~459,~~019~~518.5053 0.429 0 0.00 0.000 5.000 5.249 18 10,~~071~~002,~~170~~757.1011 0.~~963~~961 0 0.00 0.000 5.250 5.499 33 13,~~140~~054,~~053~~981.8947 1.~~257~~255 3 ~~624~~623,~~649~~873.9504 0.~~168~~169 5.500 5.749 95 38,~~294~~194,~~746~~393.5350 3.~~662~~671 5 1,~~611~~610,~~857~~195.8710 0.~~433~~435 5.750 5.999 ~~262~~260 8988,~~574~~562,~~555~~327.1535 8.~~566~~512 21 9,~~519~~509,~~978~~911.1725 2.~~558~~569 6.000 6.249 281 73,~~937~~827,~~757~~547.9048 7.~~071~~096 25 6,~~936~~931,~~616~~074.2636 1.~~864~~873 6.250 6.499 344 8382,~~065~~962,~~801~~581.5167 7.~~944~~974 59 16,~~762~~752,~~376~~169.5452 4.~~504~~526 6.500 6.749 ~~696~~693 122,~~481~~002,~~493~~583.0074 11.~~713~~726 101 34,~~035~~018,~~321~~284.9199 9.~~145~~191 6.750 6.999 ~~949~~945 157,~~933~~126,~~162~~068.9372 15.~~103~~102 ~~181~~180 4645,~~341~~907,~~724~~012.0061 12.~~452~~403 7.000 7.249 ~~982~~976 ~~129~~128,~~512~~213,~~137~~319.1890 12.~~385~~323 ~~124~~123 2827,~~565~~697,~~426~~195.0827 7.~~676~~483 7.250 7.499 ~~724~~720 ~~104~~103,~~300~~829,~~158~~173.5125 9.~~974~~980 163 39,~~797~~774,~~028~~329.0665 10.~~694~~746 7.500 7.749 270 48,~~854~~817,~~356~~055.6723 4.~~672~~692 139 31,~~862~~844,~~288~~991.6589 8.~~562~~604 7.750 7.999 ~~224~~222 41,~~610~~462,~~198~~637.3265 3.~~979~~985 ~~159~~158 33,~~242~~124,~~206~~442.8008 8.~~932~~949 8.000 8.249 105 19,~~550~~534,~~699~~763.5235 1.~~870~~878 96 18,~~308~~301,~~904~~222.7421 4.~~920~~944 8.250 8.499 ~~105~~104 2120,~~108~~831,~~174~~140.3747 2.~~019~~002 9998 20,~~618~~342,~~556~~614.0352 5.~~540~~496 8.500 8.749 91 18,~~658~~650,~~073~~091.7497 1.~~784~~793 87 18,~~475,~~467,748.1261 4.~~964~~989 8.750 8.999 96 18,~~941~~911,~~506~~175.5815 1.~~811~~818 92 18,~~230~~201,~~663~~960.2537 4.~~899~~918 9.000 9.249 43 9,~~225~~222,~~480~~247.3564 0.~~882~~886 43 9,~~225~~222,~~480~~247.3564 2.~~479~~492 9.250 9.499 42 10,~~051~~046,~~140~~800.7395 0.~~961~~966 42 10,~~051~~046,~~140~~800.7395 2.~~701~~714 9.500 9.749 87 19,~~058~~050,~~329~~208.1413 1.~~823~~831 87 19,~~058~~050,~~329~~208.1413 5.~~121~~147 9.750 9.999 17 5,~~211~~205,~~180~~743.3648 0.~~498~~500 17 5,~~211~~205,~~180~~743.3648 1.~~400~~406 10.000 10.249 1413 3,~~274~~102,~~037~~309.6485 0.~~313~~298 1312 3,~~224~~053,~~983~~307.4256 0.~~867~~825 10.250 10.499 1 59,~~849~~823.0007 0.006 1 59,~~849~~823.0007 0.016 10.500 10.749 4 236,~~988~~888.6655 0.023 4 236,~~988~~888.6655 0.064 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 1 156,~~349~~330.6710 0.015 1 156,~~349~~330.6710 0.042 11.250 11.499 0 0.00 0.000 0 0.00 0.000 >= 11.~~250~~500 0 0.00 0.000 0 0.00 0.000 Total 5,~~492~~469 1,~~045~~040,~~700~~416,~~353~~731.8850 100.000 1,~~562~~557 ~~372~~370,~~157~~138,~~366~~374.7695 100.000

Interest Rate Stratification (continued) P2 30yr PuertoRico P3 5yr PuertoRico Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 0 0.00 0.000 1 ~~636~~634,~~022~~971.6018 6.~~401~~415 5.000 5.249 0 0.00 0.000 1 268,~~795~~413.7315 2.~~705~~712 5.250 5.499 4 1,~~754~~750,~~973~~827.0570 0.327 5 1,~~538~~531,~~735~~627.6661 15.~~487~~473 5.500 5.749 56 23,~~206~~169,~~243~~666.9800 4.~~322~~331 3 1,~~019~~017,~~036~~673.7483 10.~~256~~281 5.750 5.999 ~~193~~192 5958,~~542~~999,~~493~~454.2741 11.~~090~~029 7 3,~~020~~016,~~717~~585.6416 30.~~402~~475 6.000 6.249 226 56,~~501~~433,~~578~~845.7027 10.~~523~~549 5 1,~~706~~704,~~403~~155.8291 17.~~174~~216 6.250 6.499 261 62,~~361~~285,~~882~~612.43 11.~~615~~643 1 255,~~357~~086.3952 2.~~570~~577 6.500 6.749 ~~452~~451 75,~~876~~637,~~188~~341.6540 14.~~132~~139 5 ~~308~~307,~~718~~178.5266 3.~~107~~103 6.750 6.999 ~~573~~570 9594,~~245~~935,~~141~~341.9261 17.~~739~~746 16 ~~396~~391,~~764~~768.9951 3.~~993~~958 7.000 7.249 ~~609~~605 84,~~594~~273,~~655~~083.7762 15.~~756~~753 10 ~~228~~225,~~958~~254.7468 2.~~304~~276 7.250 7.499 ~~406~~403 52,~~878~~555,~~189~~372.2815 9.~~849~~824 9 ~~525~~514,~~251~~945.7862 5.~~286~~202 7.500 7.749 111 15,~~574~~560,~~020~~777.5754 2.~~901~~909 1 3130,~~173~~761.2128 0.~~314~~311 7.750 7.999 49 7,~~654~~649,~~944~~023.2089 1.~~426~~430 0 0.00 0.000 8.000 8.249 5 ~~665~~664,~~111~~599.7764 0.124 0 0.00 0.000 8.250 8.499 4 394,~~958~~666.4081 0.074 0 0.00 0.000 8.500 8.749 1 79,~~181~~127.9973 0.015 0 0.00 0.000 8.750 8.999 2 532,~~547~~020.0223 0.099 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 10.000 10.249 1 49,~~054~~002.2229 0.009 0 0.00 0.000 10.250 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.749 0 0.00 0.000 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 0 0.00 0.000 0 0.00 0.000 11.250 11.499 0 0.00 0.000 0 0.00 0.000 >= 11.~~250~~500 0 0.00 0.000 0 0.00 0.000 Total 2,~~953~~941 ~~536~~534,~~911~~969,~~165~~762.2272 100.000 64 9,~~935~~898,~~936~~422.8211 100.000

Interest Rate Stratification (continued) P4 10yr PuertoRico P5 15yr PuertoRico Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 2 2,~~545~~529,~~291~~447.6187 14.~~369~~434 1 ~~366~~364,~~641~~815.32 0.~~545~~546 4.750 4.999 0 0.00 0.000 4 3,~~844~~824,~~996~~547.9035 5.~~719~~728 5.000 5.249 6 2,~~622~~599,~~759~~503.3811 14.~~806~~834 9 6,~~441~~398,~~173~~769.3719 9.~~581~~583 5.250 5.499 9 3,~~543~~505,~~494~~636.4759 20.~~004~~005 10 5,~~204~~170,~~365~~803.0610 7.~~741~~744 5.500 5.749 6 2,~~372~~357,~~505~~530.0460 13.~~393~~453 15 5,~~554~~523,~~534~~106.4860 8.~~262~~272 5.750 5.999 2 ~~836~~829,~~188~~775.9631 4.~~721~~735 16 6,~~711~~676,~~716~~953.8055 910.~~984~~000 6.000 6.249 3 ~~424~~421,~~831~~599.7577 2.~~398~~406 12 4,~~550~~530,~~207~~118.5780 6.~~768~~785 6.250 6.499 4 ~~243~~240,~~074~~822.5294 1.~~372~~374 12 2,~~918~~905,~~111~~202.7097 4.~~341~~351 6.500 6.749 2019 1,~~094~~040,~~394~~158.5579 65.~~178~~936 7473 76,~~051~~894,~~227~~405.9413 10.~~489~~326 6.750 6.999 30 1,~~373~~363,~~544~~919.5266 7.~~754~~783 103 8,~~098~~064,~~244~~903.5242 12.~~046~~079 7.000 7.249 39 1,~~576~~565,~~130~~466.1746 8.~~898~~933 123 8,~~352~~319,~~384~~716.0528 12.~~424~~460 7.250 7.499 19 ~~747~~743,~~855~~172.7826 4.~~222~~241 88 5,~~942~~919,~~262~~773.1020 8.~~839~~866 7.500 7.749 2 ~~143~~142,~~663~~721.3941 0.~~811~~814 13 1,~~017~~012,~~837~~897.2191 1.~~514~~517 7.750 7.999 1 18,~~224~~105.2048 0.103 9 ~~467~~461,~~860~~694.7705 0.~~696~~691 8.000 8.249 1 ~~148~~143,~~704~~447.0706 0.~~839~~819 2 ~~373~~371,~~451~~070.5562 0.556 8.250 8.499 1 1716,~~035~~486.8294 0.~~096~~094 1 77,~~624~~372.1220 0.~~115~~116 8.500 8.749 1 6,~~203~~123.5247 0.035 1 76,~~518~~468.4237 0.~~114~~115 8.750 8.999 0 0.00 0.000 2 ~~178~~177,~~296~~194.3155 0.265 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 10.000 10.249 0 0.00 0.000 0 0.00 0.000 10.250 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.749 0 0.00 0.000 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 0 0.00 0.000 0 0.00 0.000 11.250 11.499 0 0.00 0.000 0 0.00 0.000 >= 11.~~250~~500 0 0.00 0.000 0 0.00 0.000 Total ~~146~~145 17,~~713~~523,~~901~~917.7572 100.000 ~~495~~494 6766,~~227~~769,~~454~~812.1961 100.000

Interest Rate Stratification (continued) P6 20yr PuertoRico Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 4.500 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 2 ~~738~~736,~~441~~071.6266 1.~~769~~790 5.250 5.499 2 ~~473~~472,~~835~~213.7043 1.~~135~~148 5.500 5.749 10 4,~~530~~516,~~568~~221.4237 10.~~850~~984 5.750 5.999 2322 9,~~943~~529,~~460~~647.3167 23.~~814~~177 6.000 6.249 10 3,~~818~~806,~~119~~753.8037 9.~~144~~258 6.250 6.499 7 ~~524~~523,~~998~~687.9329 1.~~257~~274 6.500 6.749 44 4,~~115~~105,~~641~~214.4377 9.~~857~~984 6.750 6.999 46 6,~~477~~463,~~742~~122.9891 15.~~514~~719 7.000 7.249 7776 6,~~194~~132,~~582~~603.3759 14.~~836~~915 7.250 7.499 3938 4,~~409~~321,~~571~~580.5137 10.~~561~~511 7.500 7.749 4 ~~225~~224,~~373~~905.6420 0.~~540~~547 7.750 7.999 65 ~~226~~209,~~962~~372.3515 0.~~544~~509 8.000 8.249 1 54,~~527~~423.3982 0.~~131~~132 8.250 8.499 0 0.00 0.000 8.500 8.749 1 20,~~702~~623.6979 0.050 8.750 8.999 0 0.00 0.000 9.000 9.249 0 0.00 0.000 9.250 9.499 0 0.00 0.000 9.500 9.749 0 0.00 0.000 9.750 9.999 0 0.00 0.000 10.000 10.249 0 0.00 0.000 10.250 10.499 0 0.00 0.000 10.500 10.749 0 0.00 0.000 10.750 10.999 0 0.00 0.000 11.000 11.249 0 0.00 0.000 11.250 11.499 0 0.00 0.000 >= 11.~~250~~500 0 0.00 0.000 Total ~~272~~268 41,~~754~~116,~~529~~441.1439 100.000

Filing Compare · CSMC Mortgage-Backed Trust 2007-5