10-D 1 mse07h02_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: 333-130694-24 Morgan Stanley Home Equity Loan Trust 2007-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130694 Morgan Stanley ABS Capital I Inc. (Exact name of depositor as specified in its charter) Morgan Stanley Mortgage Capital Holdings LLC, successor-in-interest by merger to Morgan Stanley 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) 54-2199210 54-2199211 54-2199212 54-2199213 54-2199214 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 _____ _____ __X___ ____________ A-2 _____ _____ __X___ ____________ A-3 _____ _____ __X___ ____________ A-4 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ P _____ _____ __X___ ____________ X _____ _____ __X___ ____________ R _____ _____ __X___ ____________ RX _____ _____ __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 Morgan Stanley Home Equity Loan Trust 2007-2. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Morgan Stanley Home Equity Loan Trust 2007-2, 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. Morgan Stanley Home Equity Loan Trust 2007-2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: November 6, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Morgan Stanley Home Equity Loan Trust 2007-2, relating to the October 25, 2007 distribution. EX-99.1 Morgan Stanley Home Equity Loan Trust Mortgage Pass-Through Certificates Distribution Date: 10/25/2007 Morgan Stanley Home Equity Loan Trust Mortgage Pass-Through Certificates Series 2007-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A-1 61752UAA3 0510/24/2007 5.~~42000~~23125% ~~333~~296,~~902~~969,~~865~~357.4220 1,~~508~~294,~~127~~600.9479 A-2 61752UAB1 0510/24/2007 5.~~49000~~30125% 105,880,000.00 ~~484~~467,~~401~~746.0096 A-3 61752UAC9 0510/24/2007 5.~~55000~~36125% 146,430,000.00 ~~677~~654,~~238~~206.7553 A-4 61752UAD7 0510/24/2007 5.~~67000~~48125% 90,890,000.00 ~~429~~415,~~455~~159.2501 M-1 61752UAE5 0510/24/2007 5.~~72000~~53125% 31,507,000.00 ~~150~~145,~~183~~227.3758 M-2 61752UAF2 0510/24/2007 5.~~80000~~61125% 28,844,000.00 ~~139~~134,~~412~~875.6775 M-3 61752UAG0 0510/24/2007 5.~~99000~~80125% 18,194,000.00 9087,~~818~~956.3862 M-4 61752UAH8 0510/24/2007 6.~~62000~~43125% 15,088,000.00 8380,~~235~~862.4725 M-5 61752UAJ4 0510/24/2007 6.~~82000~~63125% 15,088,000.00 8583,~~750~~376.1392 M-6 61752UAK1 0510/24/2007 76.~~12000~~93125% 13,757,000.00 8179,~~624~~461.8701 B-1 61752UAL9 0510/24/2007 7.~~32000~~13125% 13,313,000.00 8179,~~209~~115.3028 B-2 61752UAM7 0510/24/2007 7.~~32000~~13125% 11,982,000.00 7371,~~090~~205.2053 B-3 61752UAN5 0510/24/2007 7.~~32000~~13125% 11,094,000.00 6765,~~673~~928.4041 P MSE07H02P 0409/3028/2007 0.00000% 0.00 ~~121~~60,~~873~~452.1049 X MSE07H02X 0409/3028/2007 0.00000% 41,269,651.41 1,~~648~~643,~~238~~633.1734 R MSE07H2R1 0409/3028/2007 0.00000% 0.00 0.00 RX MSE07H2RX 0409/3028/2007 0.00000% 0.00 0.00 Totals ~~877~~840,~~239~~306,~~516~~008.8361 5,~~722~~363,~~332~~808.0047

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 6,~~382~~668,~~503~~221.8174 0.00 ~~327~~290,~~520~~301,~~361~~135.6146 7,~~890~~962,~~631~~822.7553 0.00 A-2 0.00 0.00 105,880,000.00 ~~484~~467,~~401~~746.0096 0.00 A-3 0.00 0.00 146,430,000.00 ~~677~~654,~~238~~206.7553 0.00 A-4 0.00 0.00 90,890,000.00 ~~429~~415,~~455~~159.2501 0.00 M-1 0.00 0.00 31,507,000.00 ~~150~~145,~~183~~227.3758 0.00 M-2 0.00 0.00 28,844,000.00 ~~139~~134,~~412~~875.6775 0.00 M-3 0.00 0.00 18,194,000.00 9087,~~818~~956.3862 0.00 M-4 0.00 0.00 15,088,000.00 8380,~~235~~862.4725 0.00 M-5 0.00 0.00 15,088,000.00 8583,~~750~~376.1392 0.00 M-6 0.00 0.00 13,757,000.00 8179,~~624~~461.8701 0.00 B-1 0.00 0.00 13,313,000.00 8179,~~209~~115.3028 0.00 B-2 0.00 0.00 11,982,000.00 7371,~~090~~205.2053 0.00 B-3 0.00 0.00 11,094,000.00 6765,~~673~~928.4041 0.00 P 0.00 0.00 0.00 ~~121~~60,~~873~~452.1049 0.00 X 0.00 0.00 41,269,651.41 1,~~648~~643,~~238~~633.1734 0.00 R 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 6,~~382~~668,~~503~~221.8174 0.00 ~~870~~833,~~857~~637,~~013~~786.0287 12,~~104~~032,~~835~~030.8121 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 344,180,000.00 ~~333~~296,~~902~~969,~~865~~357.4220 0.00 6,~~382~~668,~~503~~221.8174 0.00 A-2 105,880,000.00 105,880,000.00 0.00 0.00 0.00 A-3 146,430,000.00 146,430,000.00 0.00 0.00 0.00 A-4 90,890,000.00 90,890,000.00 0.00 0.00 0.00 M-1 31,507,000.00 31,507,000.00 0.00 0.00 0.00 M-2 28,844,000.00 28,844,000.00 0.00 0.00 0.00 M-3 18,194,000.00 18,194,000.00 0.00 0.00 0.00 M-4 15,088,000.00 15,088,000.00 0.00 0.00 0.00 M-5 15,088,000.00 15,088,000.00 0.00 0.00 0.00 M-6 13,757,000.00 13,757,000.00 0.00 0.00 0.00 B-1 13,313,000.00 13,313,000.00 0.00 0.00 0.00 B-2 11,982,000.00 11,982,000.00 0.00 0.00 0.00 B-3 11,094,000.00 11,094,000.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 X 41,268,605.12 41,269,651.41 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 887,515,605.12 ~~877~~840,~~239~~306,~~516~~008.8361 0.00 6,~~382~~668,~~503~~221.8174 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 6,~~382~~668,~~503~~221.8174 ~~327~~290,~~520~~301,~~361~~135.6146 0.~~95159615~~84345731 6,~~382~~668,~~503~~221.8174 A-2 0.00 0.00 105,880,000.00 1.00000000 0.00 A-3 0.00 0.00 146,430,000.00 1.00000000 0.00 A-4 0.00 0.00 90,890,000.00 1.00000000 0.00 M-1 0.00 0.00 31,507,000.00 1.00000000 0.00 M-2 0.00 0.00 28,844,000.00 1.00000000 0.00 M-3 0.00 0.00 18,194,000.00 1.00000000 0.00 M-4 0.00 0.00 15,088,000.00 1.00000000 0.00 M-5 0.00 0.00 15,088,000.00 1.00000000 0.00 M-6 0.00 0.00 13,757,000.00 1.00000000 0.00 B-1 0.00 0.00 13,313,000.00 1.00000000 0.00 B-2 0.00 0.00 11,982,000.00 1.00000000 0.00 B-3 0.00 0.00 11,094,000.00 1.00000000 0.00 P 0.00 0.00 0.00 0.00000000 0.00 X 0.00 0.00 41,269,651.41 1.00002535 0.00 R 0.00 0.00 0.00 0.00000000 0.00 RX 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 6,~~382~~668,~~503~~221.8174 ~~870~~833,~~857~~637,~~013~~786.0287 0.~~98123009~~93929367 6,~~382~~668,~~503~~221.8174

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 344,180,000.00 ~~970~~862.~~14023308~~83153350 0.00000000 1819.~~54408684~~37422785 0.00000000 A-2 105,880,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 146,430,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 90,890,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 31,507,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 28,844,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 18,194,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 15,088,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 15,088,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 13,757,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 13,313,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 11,982,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 11,094,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 X 41,268,605.12 1000.02535317 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 RX 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 1819.~~54408684~~37422785 ~~951~~843.~~59614623~~45730565 0.~~95159615~~84345731 1819.~~54408684~~37422785 A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X 0.00000000 0.00000000 1000.02535317 1.00002535 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RX 0.00000000 0.00000000 0.00000000 0.00000000 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 A-1 0409/25/07 - 0510/24/07 30 5.~~42000~~23125% ~~333~~296,~~902~~969,~~865~~357.4220 1,~~508~~294,~~127~~600.9479 0.00 A-2 0409/25/07 - 0510/24/07 30 5.~~49000~~30125% 105,880,000.00 ~~484~~467,~~401~~746.0096 0.00 A-3 0409/25/07 - 0510/24/07 30 5.~~55000~~36125% 146,430,000.00 ~~677~~654,~~238~~206.7553 0.00 A-4 0409/25/07 - 0510/24/07 30 5.~~67000~~48125% 90,890,000.00 ~~429~~415,~~455~~159.2501 0.00 M-1 0409/25/07 - 0510/24/07 30 5.~~72000~~53125% 31,507,000.00 ~~150~~145,~~183~~227.3758 0.00 M-2 0409/25/07 - 0510/24/07 30 5.~~80000~~61125% 28,844,000.00 ~~139~~134,~~412~~875.6775 0.00 M-3 0409/25/07 - 0510/24/07 30 5.~~99000~~80125% 18,194,000.00 9087,~~818~~956.3862 0.00 M-4 0409/25/07 - 0510/24/07 30 6.~~62000~~43125% 15,088,000.00 8380,~~235~~862.4725 0.00 M-5 0409/25/07 - 0510/24/07 30 6.~~82000~~63125% 15,088,000.00 8583,~~750~~376.1392 0.00 M-6 0409/25/07 - 0510/24/07 30 76.~~12000~~93125% 13,757,000.00 8179,~~624~~461.8701 0.00 B-1 0409/25/07 - 0510/24/07 30 7.~~32000~~13125% 13,313,000.00 8179,~~209~~115.3028 0.00 B-2 0409/25/07 - 0510/24/07 30 7.~~32000~~13125% 11,982,000.00 7371,~~090~~205.2053 0.00 B-3 0409/25/07 - 0510/24/07 30 7.~~32000~~13125% 11,094,000.00 6765,~~673~~928.4041 0.00 P N/A N/A 0.00000% 0.00 0.00 0.00 X N/A N/A 0.00000% ~~877~~840,~~239~~306,~~516~~008.8361 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 RX N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~952~~659,~~220~~722.7364 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 1,~~508~~294,~~127~~600.9479 0.00 ~~327~~290,~~520~~301,~~361~~135.6146 A-2 0.00 0.00 ~~484~~467,~~401~~746.0096 0.00 105,880,000.00 A-3 0.00 0.00 ~~677~~654,~~238~~206.7553 0.00 146,430,000.00 A-4 0.00 0.00 ~~429~~415,~~455~~159.2501 0.00 90,890,000.00 M-1 0.00 0.00 ~~150~~145,~~183~~227.3758 0.00 31,507,000.00 M-2 0.00 0.00 ~~139~~134,~~412~~875.6775 0.00 28,844,000.00 M-3 0.00 0.00 9087,~~818~~956.3862 0.00 18,194,000.00 M-4 0.00 0.00 8380,~~235~~862.4725 0.00 15,088,000.00 M-5 0.00 0.00 8583,~~750~~376.1392 0.00 15,088,000.00 M-6 0.00 0.00 8179,~~624~~461.8701 0.00 13,757,000.00 B-1 0.00 0.00 8179,~~209~~115.3028 0.00 13,313,000.00 B-2 0.00 0.00 7371,~~090~~205.2053 0.00 11,982,000.00 B-3 0.00 0.00 6765,~~673~~928.4041 0.00 11,094,000.00 P 0.00 0.00 ~~121~~60,~~873~~452.1049 0.00 0.00 X 0.00 0.00 1,~~648~~643,~~238~~633.1734 0.00 ~~870~~833,~~857~~637,~~013~~786.0287 R 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 5,~~722~~363,~~332~~808.0047 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-1 344,180,000.00 5.~~42000~~23125% ~~970~~862.~~14023308~~83153350 43.~~38180005~~76140621 0.00000000 A-2 105,880,000.00 5.~~49000~~30125% 1000.00000000 4.~~57500000~~41770835 0.00000000 A-3 146,430,000.00 5.~~55000~~36125% 1000.00000000 4.~~62500000~~46770832 0.00000000 A-4 90,890,000.00 5.~~67000~~48125% 1000.00000000 4.~~72500000~~56770833 0.00000000 M-1 31,507,000.00 5.~~72000~~53125% 1000.00000000 4.~~76666677~~60937506 0.00000000 M-2 28,844,000.00 5.~~80000~~61125% 1000.00000000 4.~~83333345~~67604181 0.00000000 M-3 18,194,000.00 5.~~99000~~80125% 1000.00000000 4.~~99166648~~83437507 0.00000000 M-4 15,088,000.00 6.~~62000~~43125% 1000.00000000 5.~~51666689~~35937500 0.00000000 M-5 15,088,000.00 6.~~82000~~63125% 1000.00000000 5.~~68333311~~52604189 0.00000000 M-6 13,757,000.00 76.~~12000~~93125% 1000.00000000 5.~~93333358~~77604201 0.00000000 B-1 13,313,000.00 7.~~32000~~13125% 1000.00000000 65.~~10000000~~94270863 0.00000000 B-2 11,982,000.00 7.~~32000~~13125% 1000.00000000 65.~~10000000~~94270823 0.00000000 B-3 11,094,000.00 7.~~32000~~13125% 1000.00000000 65.~~10000000~~94270867 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 X 41,268,605.12 0.00000% ~~21256~~20361.~~82499516~~87087416 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 RX 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 43.~~38180005~~76140621 0.00000000 ~~951~~843.~~59614623~~45730565 A-2 0.00000000 0.00000000 4.~~57500000~~41770835 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 4.~~62500000~~46770832 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 4.~~72500000~~56770833 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~76666677~~60937506 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~83333345~~67604181 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~99166648~~83437507 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 5.~~51666689~~35937500 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 5.~~68333311~~52604189 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 5.~~93333358~~77604201 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 65.~~10000000~~94270863 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 65.~~10000000~~94270823 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 65.~~10000000~~94270867 0.00000000 1000.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X 0.00000000 0.00000000 39.~~93927503~~82769311 0.00000000 ~~21102~~20200.~~16738578~~28989218 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 12,~~480~~374,~~586~~534.7360 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0(43,025.0080) Prepayment Penalties ~~121~~60,~~873~~452.1049 Swap/Cap Payments 0.00 Total Deposits 12,~~602~~391,~~459~~961.8329 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~375~~359,~~750~~931.9208 Payment of Interest and Principal 12,~~104~~032,~~835~~030.8121 Total Withdrawals (Pool Distribution Amount) 12,~~480~~391,~~586~~961.7329 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~365~~350,~~516~~127.4651 Master Servicing Fee - Wells Fargo Bank, N.A. 109,~~234~~803.4657 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~375~~359,~~750~~931.9208 *Servicer Payees include: COUNTRYWIDE HOME LOANS SERVICING LP; SAXON MORTGAGE SERVICES, INC.; WELLS FARGO BANK, N.A.

Collateral Statement Group 1(A) 1(B) Collateral Description Mixed ARM Mixed Fixed Weighted Average Coupon Rate 8.~~086809~~071903 8.~~432578~~411856 Weighted Average Net Rate 7.~~586809~~571903 7.~~932578~~911856 Weighted Average Pass-Through Rate 7.~~572809~~557903 7.~~918578~~897856 Weighted Average Remaining Term ~~356~~351 ~~325~~320 Principal And Interest Constant 4,~~613~~407,~~069~~449.0415 1,~~696~~640,~~309~~214.4265 Beginning Loan Count 2,~~901~~768 1,~~726~~673 Loans Paid in Full 2027 1213 Ending Loan Count 2,~~881~~741 1,~~714~~660 Beginning Scheduled Balance ~~653~~624,~~437~~216,~~467~~642.0155 ~~223~~216,~~802~~089,~~049~~366.8206 Ending Scheduled Balance ~~649~~619,~~153~~043,~~310~~189.0059 ~~221~~214,~~703~~594,~~703~~597.0228 Actual Ending Collateral Balance ~~649~~619,~~300~~378,~~060~~284.6984 ~~221~~214,~~759~~748,~~725~~215.4790 Scheduled Principal ~~209~~208,~~549~~602.1639 ~~123~~125,~~619~~454.2408 Unscheduled Principal 4,~~074~~964,~~607~~850.8557 1,~~974~~369,~~727~~314.5670 Negative Amortized Principal 0.00 0.00 Scheduled Interest 4,~~403~~198,~~519~~846.8876 1,~~572~~514,~~690~~760.1857 Servicing Fees ~~272~~260,~~265~~090.6127 9390,~~250~~037.8524 Master Servicing Fees 7,~~623~~282.4453 2,~~611~~521.0204 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 43,~~123~~931,~~630~~473.8396 1,~~476~~422,~~828~~202.3129 Realized Loss Amount 022,268.0059 020,757.0021 Cumulative Realized Loss 0142,196.0092 0173,213.0028 Percentage of Cumulative Losses 0.~~0000~~0215 0.~~0000~~0768 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 8145,~~712~~055.3198 4015,~~160~~396.7951 Prepayment Penalty Paid Count 98 64 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 8.~~175022~~159324 Weighted Average Net Rate 7.~~675022~~659324 Weighted Average Pass-Through Rate 7.~~661022~~645324 Weighted Average Remaining Term ~~348~~343 Principal And Interest Constant 6,~~309~~047,~~378~~663.4680 Beginning Loan Count 4,~~627~~441 Loans Paid in Full 3240 Ending Loan Count 4,~~595~~401 Beginning Scheduled Balance ~~877~~840,~~239~~306,~~516~~008.8361 Ending Scheduled Balance ~~870~~833,~~857~~637,~~013~~786.0287 Actual Ending Collateral Balance ~~871~~834,~~059~~126,~~786~~500.1674 Scheduled Principal ~~333~~334,~~168~~056.4047 Unscheduled Principal 6,~~049~~334,~~335~~165.4127 Negative Amortized Principal 0.00 Scheduled Interest 5,~~976~~713,~~210~~607.0633 Servicing Fees ~~365~~350,~~516~~127.4651 Master Servicing Fees 109,~~234~~803.4657 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 5,~~600~~353,~~459~~676.1425 Realized Loss Amount 043,025.0080 Cumulative Realized Loss 0315,410.0020 Percentage of Cumulative Losses 0.~~0000~~0355 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount ~~121~~60,~~873~~452.1049 Prepayment Penalty Paid Count 1512 Special Servicing Fee 0.00

Additional Reporting - Deal Level Informational Reporting LIBOR 5.~~320000~~131250% SWAP LIBOR 5.~~320000~~131250% Pool Factor (per distribution date) 0.~~981226~~939290% P&I Advances by Saxon Mortgage 02,985,564.0033 Defaulted SWAP Termination Payments 0~~.00~~ SWAP Termination Payments 0~~.00~~ Structural Reporting Net Monthly Excess Cash Flow 1,~~648~~686,~~238~~659.1714 Subordinated Amount 41,269,651.41 Subordinated Deficiency Amount 0.00 Subordinated Release Amount 0.00 Specified Subordinated Amount 41,269,651.41 Trigger Event Reporting Cumulative Loss Trigger Event Trigger Result Pass Threshold Value 1.600000% Calculated Value 0.~~000000~~034502% Delinquency Loss Trigger Event Trigger Result Pass Threshold Value 8.~~092256~~447931% Calculated Value 08.~~415965~~094102% Trigger Event Trigger Result Pass

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 05 0 0 05 0789,112.0035 0.00 0.00 0789,112.0035 30 Days ~~116~~197 01 0 0 ~~116~~198 2137,~~090~~112,~~044~~215.3916 043,100.0055 0.00 0.00 2137,~~090~~155,~~044~~315.3971 60 Days 2796 01 53 0 32100 418,~~513~~134,~~682~~845.2475 063,652.0080 1697,~~088,988~~699.2149 0.00 518,~~602~~896,~~670~~198.4504 90 Days 231 01 042 0 274 ~~523~~4,~~269~~683,991.8792 0111,655.0082 09,582,267.0096 0.00 ~~523~~14,~~269~~377,915.8770 120 Days 125 03 043 0 1 ~~226~~72 3,~~865~~762,789.2590 0616,716.0077 011,608,771.0058 055,894.0020 ~~226~~16,~~865~~044,172.2545 150 Days 014 04 045 04 067 02,223,116.0027 0690,166.0021 012,478,640.0028 0756,886.0059 016,148,809.0035 180+ Days 011 08 033 016 068 01,309,827.0021 01,551,131.0096 08,255,930.0017 04,050,227.0012 015,167,116.0046 Totals ~~146~~374 023 5166 021 ~~151~~584 2667,~~353~~226,~~861~~786.7521 03,865,536.0046 142,~~088~~623,~~988~~309.2148 04,863,007.0091 27118,~~442~~578,~~849~~640.9606 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~~113611% 0.000000% 0.000000% 0.~~000000~~113611% 0.~~000000~~094603% 0.000000% 0.000000% 0.~~000000~~094603% 30 Days 24.~~524483~~476255% 0.~~000000~~022722% 0.000000% 0.000000% 24.~~524483~~498978% 24.~~421194~~449231% 0.~~000000~~005167% 0.000000% 0.000000% 24.~~421194~~454398% 60 Days 02.~~587595~~181322% 0.~~000000~~022722% 0.~~108814~~068166% 0.000000% 02.~~696409~~272211% 02.~~518183~~174112% 0.~~000000~~007631% 0.~~125019~~083644% 0.000000% 02.~~643202~~265388% 90 Days 0.~~043526~~704385% 0.~~000000~~022722% 0.~~000000~~954329% 0.000000% 01.~~043526~~681436% 0.~~060073~~561545% 0.~~000000~~013386% 01.~~000000~~148779% 0.000000% 01.~~060073~~723709% 120 Days 0.~~021763~~568053% 0.~~000000~~068166% 0.~~000000~~977051% 0.~~000000~~022722% 01.~~021763~~635992% 0.~~026045~~451105% 0.~~000000~~073936% 01.~~000000~~391728% 0.~~000000~~006701% 01.~~026045~~923470% 150 Days 0.~~000000~~318110% 0.~~000000~~090888% 01.~~000000~~022495% 0.~~000000~~090888% 01.~~000000~~522381% 0.~~000000~~266520% 0.~~000000~~082741% 01.~~000000~~496013% 0.~~000000~~090740% 01.~~000000~~936014% 180+ Days 0.~~000000~~249943% 0.~~000000~~181777% 0.~~000000~~749830% 0.~~000000~~363554% 01.~~000000~~545103% 0.~~000000~~157030% 0.~~000000~~185959% 0.~~000000~~989770% 0.~~000000~~485565% 01.~~000000~~818323% Totals 38.~~177367~~498069% 0.~~000000~~522608% 03.~~108814~~771870% 0.~~000000~~477164% 313.~~286181~~269711% 38.~~025494~~059543% 0.~~000000~~463423% 05.~~125019~~109933% 0.~~000000~~583006% 314.~~150513~~215906% 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 ~~567~~1,~~402~~401,742.0795

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(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 01 0 0 01 0251,630.0092 0.00 0.00 0251,630.0092 30 Days 74140 0 0 0 74140 1631,~~703~~395,~~550~~746.2500 0.00 0.00 0.00 1631,~~703~~395,~~550~~746.2500 60 Days 1568 0 53 0 2071 314,~~471~~765,~~089~~529.3065 0.00 1697,~~088,988~~699.2149 0.00 415,~~560~~463,~~077~~229.5114 90 Days 24 1 036 0 061 ~~1 450~~4,~~348~~199,454.83 0111,655.0082 08,730,224.0053 0.00 ~~450~~13,~~348~~041,335.8318 120 Days 17 02 035 0 1 ~~226~~45 2,~~865~~188,986.2504 0453,486.0011 09,968,838.0057 055,894.0020 ~~226~~12,~~865~~667,204.2592 150 Days 02 03 039 04 048 0800,091.0063 0572,037.0034 011,408,412.0052 0756,886.0059 013,537,428.0008 180+ Days 01 06 029 015 051 0265,253.0036 01,381,847.0074 07,405,946.0024 03,825,711.0057 012,878,758.0091 Totals 91242 013 5142 020 96417 2053,~~851~~615,~~853~~061.6351 02,770,657.0093 138,~~088~~211,~~988~~121.2135 04,638,492.0036 2199,~~940~~235,~~841~~333.8415 0-29 Days 0.~~000000~~036483% 0.000000% 0.000000% 0.~~000000~~036483% 0.~~000000~~040626% 0.000000% 0.000000% 0.~~000000~~040626% 30 Days 25.~~568553~~107625% 0.000000% 0.000000% 0.000000% 25.~~568553~~107625% 25.~~572547~~068913% 0.000000% 0.000000% 0.000000% 25.~~572547~~068913% 60 Days 02.~~520653~~480846% 0.000000% 0.~~173551~~109449% 0.000000% 02.~~694203~~590296% 02.~~534589~~383928% 0.000000% 0.~~167717~~112645% 0.000000% 02.~~702307~~496573% 90 Days 0.~~034710~~875593% 0.~~000000~~036483% 01.~~000000~~313389% 0.000000% 02.~~034710~~225465% 0.~~069359~~678011% 0.~~000000~~018027% 01.~~000000~~409514% 0.000000% 02.~~069359~~105553% 120 Days 0.~~034710~~255381% 0.~~000000~~072966% 01.~~000000~~276906% 0.~~000000~~036483% 01.~~034710~~641737% 0.~~034940~~353417% 0.~~000000~~073216% 01.~~000000~~609491% 0.~~000000~~009024% 02.~~034940~~045148% 150 Days 0.~~000000~~072966% 0.~~000000~~109449% 01.~~000000~~422838% 0.~~000000~~145932% 01.~~000000~~751186% 0.~~000000~~129177% 0.~~000000~~092357% 01.~~000000~~841914% 0.~~000000~~122201% 02.~~000000~~185648% 180+ Days 0.~~000000~~036483% 0.~~000000~~218898% 01.~~000000~~058008% 0.~~000000~~547246% 01.~~000000~~860635% 0.~~000000~~042826% 0.~~000000~~223102% 01.~~000000~~195706% 0.~~000000~~617670% 02.~~000000~~079304% Totals 38.~~158625~~828895% 0.~~000000~~474279% 05.~~173551~~180591% 0.~~000000~~729661% 315.~~332176~~213426% 38.~~211436~~656271% 0.~~000000~~447329% 06.~~167717~~169270% 0.~~000000~~748895% 316.~~379153~~021765% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(B) - 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 04 0 0 04 0537,481.0043 0.00 0.00 0537,481.0043 30 Days 4257 01 0 0 4258 45,~~386~~716,~~494~~469.1416 043,100.0055 0.00 0.00 45,~~386~~759,~~494~~569.1471 60 Days 1228 01 0 0 1229 13,~~042~~369,~~592~~316.9410 063,652.0080 0.00 0.00 13,~~042~~432,~~592~~968.9490 90 Days 17 0 06 0 113 72484,~~921~~537.0409 0.00 0852,043.0043 0.00 721,~~921~~336,580.0452 120 Days 018 01 08 0 027 01,573,803.0086 0163,230.0066 01,639,933.0001 0.00 03,376,967.0053 150 Days 012 01 06 0 019 01,423,024.0064 0118,128.0087 01,070,227.0076 0.00 02,611,381.0027 180+ Days 010 02 04 01 017 01,044,573.0085 0169,284.0022 0849,983.0093 0224,515.0055 02,288,357.0055 Totals 55132 010 024 01 55167 513,~~502~~611,~~008~~724.1270 01,094,878.0053 04,412,188.0013 0224,515.0055 519,~~502~~343,~~008~~306.1291 0-29 Days 0.~~000000~~240964% 0.000000% 0.000000% 0.~~000000~~240964% 0.~~000000~~250284% 0.000000% 0.000000% 0.~~000000~~250284% 30 Days 23.~~450408~~433735% 0.~~000000~~060241% 0.000000% 0.000000% 23.~~450408~~493976% 12.~~978039~~661940% 0.~~000000~~020070% 0.000000% 0.000000% 12.~~978039~~682011% 60 Days 01.~~700117~~686747% 0.~~000000~~060241% 0.000000% 0.000000% 01.~~700117~~746988% 01.~~470145~~568961% 0.~~000000~~029641% 0.000000% 0.000000% 01.~~470145~~598602% 90 Days 0.~~058343~~421687% 0.000000% 0.~~000000~~361446% 0.000000% 0.~~058343~~783133% 0.~~032883~~225630% 0.000000% 0.~~000000~~396764% 0.000000% 0.~~032883~~622394% 120 Days 01.~~000000~~084337% 0.~~000000~~060241% 0.~~000000~~481928% 0.000000% 01.~~000000~~626506% 0.~~000000~~732860% 0.~~000000~~076010% 0.~~000000~~763654% 0.000000% 01.~~000000~~572524% 150 Days 0.~~000000~~722892% 0.~~000000~~060241% 0.~~000000~~361446% 0.000000% 01.~~000000~~144578% 0.~~000000~~662648% 0.~~000000~~055008% 0.~~000000~~498364% 0.000000% 01.~~000000~~216020% 180+ Days 0.~~000000~~602410% 0.~~000000~~120482% 0.~~000000~~240964% 0.~~000000~~060241% 01.~~000000~~024096% 0.~~000000~~486418% 0.~~000000~~078829% 0.~~000000~~395805% 0.~~000000~~104548% 01.~~000000~~065600% Totals 37.~~208868~~951807% 0.~~000000~~602410% 01.~~000000~~445783% 0.~~000000~~060241% 310.~~208868~~060241% 26.~~481067~~338458% 0.~~000000~~509843% 02.~~000000~~054587% 0.~~000000~~104548% 29.~~481067~~007435% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~REO~~Summary History*1(A) ~~New~~Days ~~REO~~Number ~~Loans~~of ~~Month~~Outstanding ~~REO~~ Percentage ~~Loans~~of inNumber ~~REO~~of 0Outstanding ~~Jun-06~~Percentage ~~0.000%~~of ~~Original~~Delinquent ~~Principal~~Loans ~~Balance 0.00 Jul-06 0.000% Current~~ Actual Balance ~~0.00 Aug-06 0.000~~(%) ~~Sep-06 0.000% Current REO Total Oct-06 0.000%~~ Loans ~~in REO 0 Nov-06 0.000% Original Principal Balance 0.00 Dec-06 0.000% Current~~ Actual Balance ~~0.00 Jan-07 0.000~~(%) Feb-07 0.000% Mar-07 0.000% Apr-07 0.004% May-07 0.000% *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. 1Balance(A$) ~~- No REO Information to report this period. 1~~Balance(B$) 12180 ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jun~~-06 ~~0.000%~~209 ~~Original~~50 ~~Principal Balance 0~~11,342,214.0029 ~~Jul-06 0~~1.~~000%~~360 ~~Current~~34 ~~Actual Balance 0~~9,100,837.0082 ~~Aug-06 0~~1.~~000%~~469 ~~Sep-06~~210 ~~0.000% Current REO Total Oct~~-06 ~~0.000%~~239 ~~Loans~~18 ~~in REO 0 Nov-06 0~~3,824,902.~~000%~~17 ~~Original Principal Balance~~ 0.00459 ~~Dec-06~~17 03,777,921.~~000%~~09 ~~Current Actual Balance~~ 0.00610 ~~Jan-07~~Total ~~0.000%~~68 ~~Feb-07 0~~15,167,116.~~000%~~46 ~~Mar-07 0~~1.~~000%~~819 ~~Apr-07~~51 012,878,758.~~014%~~91 ~~May-07 0~~2.~~000% *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.~~079

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~1(B) ~~Mortgage~~Days Number of Outstanding Percentage of Delinquent Loans inActual ~~REO~~Balance(%) ~~during~~Balance($) ~~Current~~180 ~~Period~~- ~~Month~~209 ~~Loan~~16 ~~First~~2,241,376.47 ~~Original~~1.044 ~~Loan~~210 ~~Entered~~- ~~Payment~~239 ~~LTV~~1 at46,981.08 ~~Principal~~0.022 ~~Group~~Total ~~Number~~17 ~~REO~~2,288,357.55 ~~Date~~1.066 ~~State~~This ~~Origination~~report ~~Balance~~includes Noall ~~REO~~loans ~~Loans~~greater ~~this~~than ~~Period~~180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Loan~~History* ~~Detail~~New REO Loans Month REO Percentage Loans in REO 13 Nov-06 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 3,494,970.00 Dec-06 0.000% Current Actual Balance 3,492,122.04 Jan-07 0.000% Feb-07 0.000% Current REO Total Mar-07 0.000% Loans in REO ~~during~~21 Apr-07 0.004% Original Principal Balance 4,866,520.00 May-07 0.000% Current ~~Period~~Actual Balance 4,863,007.91 Jun-07 0.000% Jul-07 0.000% Aug-07 0.036% Sep-07 0.202% Oct-07 0.583% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(~~continued~~A) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 12 Nov-06 0.000% Original Principal Balance 3,269,970.00 Dec-06 0.000% Current ~~Paid~~Actual Balance 3,267,606.49 Jan-07 0.000% Feb-07 0.000% Current ~~Approximate~~REO ~~Loan~~Total Mar-07 0.000% Loans in REO 20 Apr-07 0.000% Original Principal Balance 4,641,520.00 May-07 0.000% Current Actual ToBalance ~~Months~~4,638,492.36 ~~Loan~~Jun-07 ~~Delinquent~~0.000% ~~Group~~Jul-07 ~~Number~~0.000% Aug-07 0.048% Sep-07 0.271% Oct-07 0.749% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(B) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Nov-06 0.000% Original Principal Balance ~~Date~~225,000.00 ~~Delinquent~~Dec-06 ~~Rate~~0.000% ~~Interest~~Current NoActual Balance 224,515.55 Jan-07 0.000% Feb-07 0.000% Current REO Total Mar-07 0.000% Loans ~~this~~in ~~Period~~REO 1 Apr-07 0.014% Original Principal Balance 225,000.00 May-07 0.000% Current Actual Balance 224,515.55 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.000% Oct-07 0.105% *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.

~~Summary~~REO 12Loan ~~Month~~Detail ~~Foreclosure~~- History*All ~~New~~Mortgage ~~Foreclosure~~ Loans ~~Month~~in ~~Foreclosure~~REO ~~Percentage~~during ~~Loans~~Current inPeriod ~~Foreclosure~~Month 5Loan ~~Jun-06~~First ~~0.000%~~ Original Loan Entered Payment LTV at Principal ~~Balance~~Group ~~1,089,350.00~~Number ~~Jul-06~~REO ~~0.000%~~Date ~~Current~~State ~~Actual~~Origination Balance 1~~,088,988.21~~(A) ~~Aug~~0609190450 Oct-062007 ~~0.000% Sep~~01-06Dec-2006 0WA 99.87 390,000%.00 ~~Current~~1(A) ~~Foreclosure~~0609269456 ~~Total~~ Oct-062007 001-Jan-2007 TN 79.~~000%~~89 ~~Loans~~45,920.00 in1(A) ~~Foreclosure~~0610108417 5Sep-2007 ~~Nov~~01-06Jan-2007 0TN 69.~~000%~~87 ~~Original Principal Balance 1~~91,~~089,350~~000.00 ~~Dec-06~~1(A) ~~0.000%~~0610309776 ~~Current~~Oct-2007 ~~Actual~~01-Jan-2007 ~~Balance~~AZ ~~1,088,988~~79.2193 ~~Jan-07 0~~186,400.~~000%~~00 ~~Feb-07~~1(A) ~~0.000%~~0611012508 ~~Mar~~Oct-072007 ~~0.000% Apr~~01-07Jan-2007 0CA 84.~~000%~~97 ~~May-07 0~~378,250.~~125%~~00 *The1(A) ~~text~~0611068563 ~~reported~~Oct-2007 in01-Jan-2007 ~~the~~CA ~~above~~80.00 ~~table~~342,400.00 is1(A) ~~presented~~0611152031 ~~graphically~~Aug-2007 on01-Jan-2007 ~~the~~GA ~~monthly~~89.82 ~~bond~~117,000.00 ~~remittance~~1(A) ~~report.~~0611152861 ~~The~~Oct-2007 ~~monthly~~01-Jan-2007 ~~bond~~VA ~~remittance~~99.94 ~~report~~310,000.00 ~~can~~1(A) be2000034233 ~~viewed~~Sep-2007 ~~online~~01-Jan-2007 atVA ~~www~~79.~~ctslink~~97 196,000.~~com.~~00 1(A) 123027608551 ~~Month~~Oct-2007 ~~Foreclosure~~01-Feb-2007 History*RI ~~New~~79.91 ~~Foreclosure~~264,000.00 ~~Loans~~1(A) ~~Month~~3029610556 ~~Foreclosure~~Oct-2007 ~~Percentage Loans in Foreclosure 5 Jun~~01-06Jan-2007 0TN 79.~~000%~~89 ~~Original Principal Balance 1~~56,~~089,350~~000.00 ~~Jul-06~~1(A) ~~0.000%~~3029612010 ~~Current~~Oct-2007 ~~Actual~~01-Feb-2007 ~~Balance~~RI 179.90 256,~~088,988~~000.2100 1(A) 3058610292 Aug-062007 ~~0.000% Sep~~01-06Jan-2007 0GA 80.00 188,000%.00 ~~Current~~1(A) ~~Foreclosure~~3058610441 ~~Total~~ Oct-062007 001-Feb-2007 RI 79.91 276,000%.00 ~~Loans~~1(A) in3058611989 ~~Foreclosure~~Sep-2007 ~~5 Nov~~01-06Feb-2007 0MI 84.~~000%~~92 ~~Original Principal Balance 1~~108,~~089,~~350.00 ~~Dec-06~~1(A) ~~0.000%~~4300019490 ~~Current~~Sep-2007 ~~Actual~~01-Feb-2007 ~~Balance~~MI ~~1,088,988~~94.2195 ~~Jan-07 0.~~114,000%.00 ~~Feb-07~~1(A) ~~0.000%~~4410600556 ~~Mar~~Sep-072007 ~~0.000% Apr~~01-07Sep-2006 0MI 79.~~000%~~79 ~~May-07 0~~121,200.~~168%~~00 *The1(A) ~~text~~5240607800 ~~reported~~Oct-2007 in01-Jan-2007 ~~the~~CA ~~above~~79.95 ~~table~~484,000.00 is1(A) ~~presented~~5243611340 ~~graphically~~Sep-2007 on01-Jan-2007 ~~the~~CA ~~monthly~~79.97 ~~bond remittance report~~436,000.00 ~~The~~1(A) ~~monthly~~7100005510 ~~bond~~Oct-2007 ~~remittance~~01-Jan-2007 ~~report~~MN ~~can~~87.63 ~~be viewed online at www~~281,000.~~ctslink.com.~~00 1(B) 0609110279 Oct-2007 No01-Nov-2006 ~~Foreclosure~~MA ~~Information~~74.80 ~~to report this period~~225,000.00

~~Foreclosure~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period ~~Month~~(continued) ~~Loan~~Current ~~First~~Paid ~~Original~~Current Approximate Loan ~~Entered~~Actual ~~Payment~~To ~~LTV~~Months atLoan ~~Principal~~Delinquent Group Number FCBalance Date ~~State~~Delinquent ~~Origination~~Rate ~~Balance~~Interest 1(A) ~~0610168717~~0609190450 ~~May~~389,610.63 01-Feb-2007 6 7.500% 15,887.38 1(A) 0609269456 45,858.38 01-Mar-2007 5 9.990% 2,535.15 1(A) 0610108417 90,891.37 01-Feb-2007 6 8.590% 4,278.79 1(A) 0610309776 186,284.85 01-Feb-2007 6 7.750% 7,868.33 1(A) 0611012508 378,146.89 01-Feb-2007 6 10.500% 22,046.16 1(A) 0611068563 342,399.99 01-Feb-2007 6 7.990% 14,959.98 1(A) 0611152031 116,920.90 01-Jan-2007 FL7 847.999% 5,097.04 1(A) 0611152861 309,717.90 01-Mar-2007 5 9.375% 16,025.46 1(A) 2000034233 195,954.93 9701-Feb-2007 6 8.250% 8,854.62 1(A) 3027608551 263,852.76 01-Feb-2007 6 8.900% 12,899.27 1(A) 3029610556 55,894.20 01-Apr-2007 4 9.750% 2,581.0095 1(A) ~~0611095675~~3029612010 ~~May~~255,840.40 01-Feb-2007 6 8.360% 11,700.40 1(A) 3058610292 188,000.00 01-Jan-2007 WA7 848.85200% ~~197~~8,444.38 1(A) 3058610441 275,849.24 01-Feb-2007 6 9.000% 13,646.0094 1(A) ~~3029608868~~3058611989 ~~May~~108,309.65 01-Feb-2007 6 10.800% 6,497.65 1(A) 4300019490 113,969.98 01-~~Dec~~Feb-~~2006~~2007 CT6 898.83290% ~~151~~5,~~200~~173.41 1(A) 4410600556 120,889.00 01-Mar-2007 5 11.000% 7,395.88 1(A) ~~3029610541~~5240607800 ~~May~~483,729.94 01-Feb-2007 6 8.865% 23,594.93 1(A) 5243611340 435,950.04 01-Jan-2007 CT7 848.88250% ~~207~~19,~~400~~697.0002 1(A) ~~5243611340~~7100005510 ~~May~~280,421.31 01-Mar-2007 5 7.920% 12,111.91 1(B) 0609110279 224,515.55 01-~~Jan~~Feb-2007 CA6 799.97125% ~~436~~11,~~000~~270.0073

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Loan~~History* ~~Detail~~New -Foreclosure ~~All~~Loans ~~Mortgage~~Month Foreclosure Percentage Loans in Foreclosure ~~during~~47 ~~Current~~Nov-06 ~~Period~~0.000% ~~(continued)~~Original Principal Balance 10,744,737.00 Dec-06 0.000% Current ~~Paid~~Actual Balance 10,727,750.91 Jan-07 0.000% Feb-07 0.000% Current ~~Approximate~~Foreclosure ~~Loan~~Total ~~Actual~~Mar-07 To0.000% ~~Months~~Loans ~~Loan~~in ~~Delinquent~~Foreclosure ~~Group~~166 ~~Number~~Apr-07 0.000% Original Principal Balance ~~Date~~42,673,506.00 ~~Delinquent~~May-07 ~~Rate~~0.125% ~~Interest~~Current ~~1(A)~~Actual ~~0610168717~~Balance 9742,~~724~~623,309.3348 01Jun-~~Jan~~07 0.737% Jul-~~2007~~07 21.765% 8Aug-07 3.~~300~~031% ~~1,269~~Sep-07 4.57545% Oct-07 5.110% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(A) ~~0611095675~~12 ~~196~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 40 Nov-06 0.000% Original Principal Balance 9,~~952~~738,062.6300 01Dec-06 0.000% Current Actual Balance 9,724,091.39 Jan-~~2007~~07 20.000% 8Feb-07 0.~~600~~000% 2Current Foreclosure Total Mar-07 0.000% Loans in Foreclosure 142 Apr-07 0.000% Original Principal Balance 38,~~657~~250,356.2500 ~~1(A)~~May-07 ~~3029608868~~0.168% ~~151~~Current Actual Balance 38,~~061~~211,121.3135 01Jun-~~Jan~~07 0.840% Jul-~~2007~~07 2.128% 9Aug-07 3.~~850~~618% ~~2,351~~Sep-07 5.29470% Oct-07 6.169% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(AB) ~~3029610541~~12 ~~207~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 7 Nov-06 0.000% Original Principal Balance 1,~~299~~006,675.9000 01Dec-06 0.000% Current Actual Balance 1,003,659.52 Jan-~~2007~~07 20.000% 9Feb-07 0.~~590~~000% 3Current Foreclosure Total Mar-07 0.000% Loans in Foreclosure 24 Apr-07 0.000% Original Principal Balance 4,~~136~~423,150.7400 ~~1(A)~~May-07 ~~5243611340~~0.000% ~~435~~Current Actual Balance 4,~~950~~412,188.0413 01Jun-~~Jan~~07 0.436% Jul-~~2007~~07 20.710% 8Aug-07 1.~~250~~330% ~~5,629~~Sep-07 1.39874% Oct-07 2.055% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Bankruptcy~~Foreclosure Loan Detail - All Mortgage Loans in ~~Bankruptcy~~Foreclosure during Current Period ~~Summary~~Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance 1(A) 0605038503 Oct-2007 No01-Oct-2006 ~~Bankruptcy~~VA ~~Information~~84.91 to306,000.00 ~~report~~1(A) ~~this~~0608187586 ~~period~~Aug-2007 01-Nov-2006 CA 79.40 357,750.00 1(A) 0609077805 Sep-2007 No01-Nov-2006 ~~Bankruptcy~~AZ ~~Information~~79.95 to264,000.00 ~~report~~1(A) ~~this~~0609270000 ~~period~~Oct-2007 01-Nov-2006 KY 100.00 121,900.00 1(A) 0609270056 Jul-2007 01-Jan-2007 CT 99.94 264,900.00 1(A) 0610039710 Oct-2007 01-Dec-2006 CA 80.00 298,400.00 1(A) 0610100025 Sep-2007 01-Jan-2007 FL 40.29 220,000.00 1(A) 0610110947 Oct-2007 01-Dec-2006 UT 89.92 190,800.00 1(A) 0610110970 Jun-2007 01-Dec-2006 FL 84.76 153,000.00 1(A) 0610124525 Jul-2007 01-Dec-2006 AZ 73.78 318,000.00 1(A) 0610134991 Oct-2007 01-Jan-2007 NY 79.93 275,600.00 1(A) 0610168717 May-2007 01-Jan-2007 FL 84.93 97,750.00 1(A) 0610168916 Sep-2007 01-Jan-2007 UT 84.94 176,885.00 1(A) 0610183755 Sep-2007 01-Jan-2007 CA 80.00 260,000.00 1(A) 0610194989 Aug-2007 01-Jan-2007 NY 79.80 440,000.00 1(A) 0610206589 Jul-2007 01-Jan-2007 NV 80.00 416,684.00 1(A) 0610237911 Sep-2007 01-Dec-2006 MI 74.81 120,000.00 1(A) 0610238070 Jun-2007 01-Jan-2007 FL 84.86 195,500.00 1(A) 0610238208 Aug-2007 01-Jan-2007 NY 82.92 457,000.00 1(A) 0610238946 Sep-2007 01-Jan-2007 NJ 79.86 248,000.00 1(A) 0610239119 Oct-2007 01-Dec-2006 IL 84.85 148,750.00 1(A) 0610253657 Sep-2007 01-Jan-2007 KS 69.89 63,000.00 1(A) 0610265852 Aug-2007 01-Jan-2007 CA 80.00 548,000.00 1(A) 0610308852 Sep-2007 01-Jan-2007 AZ 85.49 256,650.00 1(A) 0611012474 Oct-2007 01-Jan-2007 OR 89.92 247,500.00 1(A) 0611023881 Jun-2007 01-Jan-2007 CA 76.00 380,000.00 1(A) 0611023919 Oct-2007 01-Jan-2007 MD 79.93 508,000.00 1(A) 0611036701 Oct-2007 01-Jan-2007 MS 79.90 63,200.00 1(A) 0611070986 Oct-2007 01-Jan-2007 FL 84.86 127,500.00 1(A) 0611079634 Aug-2007 01-Jan-2007 CO 99.93 240,900.00 1(A) 0611082486 Sep-2007 01-Jan-2007 CO 100.00 197,000.00 1(A) 0611082823 Aug-2007 01-Jan-2007 CA 69.94 472,500.00 1(A) 0611094986 Aug-2007 01-Jan-2007 CA 74.95 288,750.00 1(A) 0611095675 Aug-2007 01-Jan-2007 WA 84.85 197,000.00 1(A) 0611106325 Sep-2007 01-Jan-2007 CO 99.87 240,000.00 1(A) 0611106941 Oct-2007 01-Jan-2007 FL 99.89 560,000.00 1(A) 0611117606 Oct-2007 01-Jan-2007 AZ 79.89 220,000.00 1(A) 0611138489 Aug-2007 01-Jan-2007 FL 79.96 232,823.00 1(A) 0611139485 Sep-2007 01-Jan-2007 WI 79.96 114,400.00 1(A) 0611139550 Sep-2007 01-Jan-2007 FL 89.94 252,000.00 1(A) 0611140497 Jun-2007 01-Jan-2007 FL 99.82 315,000.00 1(A) 0611176139 Sep-2007 01-Feb-2007 FL 100.00 485,000.00 1(A) 0611208245 Jun-2007 01-Jan-2007 OH 99.83 147,000.00 1(A) 0611208546 Jun-2007 01-Jan-2007 FL 99.95 250,000.00 1(A) 0611210059 Jun-2007 01-Jan-2007 IL 99.87 185,000.00 1(A) 0611285800 Sep-2007 01-Jan-2007 OH 94.95 413,250.00 1(A) 0611297039 Oct-2007 01-Jan-2007 IN 74.91 72,000.00 1(A) 2000029345 Aug-2007 01-Oct-2006 DE 79.66 100,000.00 1(A) 2000030375 Sep-2007 01-Nov-2006 MD 79.97 232,000.00 1(A) 2300003670 Aug-2007 01-Nov-2006 NY 80.00 268,000.00 1(A) 2500053500 Sep-2007 01-Feb-2007 AR 79.98 180,000.00 1(A) 2600012612 Aug-2007 01-Oct-2006 FL 89.46 126,000.00 1(A) 2600016084 Oct-2007 01-Feb-2007 MD 83.65 490,000.00 1(A) 2600017225 Oct-2007 01-Feb-2007 NY 79.84 359,558.00 1(A) 2600017351 Sep-2007 01-Feb-2007 FL 79.86 208,000.00 1(A) 2600018354 Aug-2007 01-Mar-2007 FL 89.99 477,000.00 1(A) 3000052509 Oct-2007 01-Feb-2007 SC 79.94 132,720.00 1(A) 3000053181 Oct-2007 01-Mar-2007 NC 79.95 247,200.00 1(A) 3027607535 Sep-2007 01-Jan-2007 FL 79.87 400,000.00 1(A) 3027607633 Aug-2007 01-Feb-2007 FL 79.96 88,000.00 1(A) 3027607808 Sep-2007 01-Feb-2007 FL 79.90 144,000.00 1(A) 3027607925 Oct-2007 01-Feb-2007 FL 79.98 256,000.00 1(A) 3027608250 Aug-2007 01-Feb-2007 FL 79.98 336,000.00 1(A) 3027608429 Aug-2007 01-Feb-2007 FL 74.83 206,000.00 1(A) 3029608868 May-2007 01-Dec-2006 CT 89.83 151,200.00 1(A) 3029609984 Sep-2007 01-Dec-2006 GA 89.83 144,000.00 1(A) 3029609985 Oct-2007 01-Dec-2006 GA 89.83 115,200.00 1(A) 3029610541 May-2007 01-Jan-2007 CT 84.88 207,400.00 1(A) 3029610631 Sep-2007 01-Jan-2007 FL 79.80 285,300.00 1(A) 3029610773 Aug-2007 01-Jan-2007 FL 79.83 240,000.00 1(A) 3029610810 Jul-2007 01-Jan-2007 FL 89.83 180,000.00 1(A) 3029611131 Sep-2007 01-Jan-2007 MA 80.00 246,000.00 1(A) 3029611238 Sep-2007 01-Jan-2007 FL 79.97 180,700.00 1(A) 3029612240 Oct-2007 01-Feb-2007 FL 79.98 157,200.00 1(A) 3029612302 Sep-2007 01-Feb-2007 FL 79.94 238,800.00 1(A) 3058609523 Jul-2007 01-Dec-2006 FL 94.90 146,700.00 1(A) 3058609942 Sep-2007 01-Dec-2006 TN 79.81 272,000.00 1(A) 3058610645 Oct-2007 01-Jan-2007 GA 79.91 116,000.00 1(A) 3058611952 Oct-2007 01-Feb-2007 FL 79.89 115,900.00 1(A) 3058612792 Oct-2007 01-Feb-2007 GA 79.90 216,000.00 1(A) 3063600386 Sep-2007 01-Feb-2007 FL 79.98 209,450.00 1(A) 3076607238 Oct-2007 01-Jan-2007 IL 79.97 128,800.00 1(A) 3076607403 Aug-2007 01-Jan-2007 IL 89.96 301,500.00 1(A) 3076607418 Aug-2007 01-Jan-2007 IL 99.84 325,000.00 1(A) 3076607525 Jul-2007 01-Jan-2007 IL 79.83 352,000.00 1(A) 3076608172 Aug-2007 01-Feb-2007 IL 79.89 455,200.00 1(A) 3076608227 Aug-2007 01-Feb-2007 IL 79.84 212,000.00 1(A) 3076608426 Sep-2007 01-Feb-2007 IL 84.99 395,250.00 1(A) 3500022387 Aug-2007 01-Jan-2007 CA 79.98 244,000.00 1(A) 3500022831 Oct-2007 01-Jan-2007 CA 79.98 276,000.00 1(A) 3500023246 Aug-2007 01-Feb-2007 CA 80.00 240,000.00 1(A) 3500023286 Sep-2007 01-Feb-2007 CA 70.00 494,200.00 1(A) 3500023700 Oct-2007 01-Feb-2007 SC 89.98 162,000.00 1(A) 3500024351 Oct-2007 01-Feb-2007 CA 84.96 276,250.00 1(A) 3500025393 Sep-2007 01-Mar-2007 CA 80.00 472,000.00 1(A) 3500025518 Sep-2007 01-Mar-2007 CA 90.00 627,300.00 1(A) 3500025975 Oct-2007 01-Mar-2007 CA 89.90 463,000.00 1(A) 3500026674 Sep-2007 01-Mar-2007 CA 80.00 356,000.00 1(A) 4300019999 Aug-2007 01-Feb-2007 CO 79.95 172,000.00 1(A) 4412601693 Sep-2007 01-Dec-2006 FL 89.84 283,500.00 1(A) 4412602305 Oct-2007 01-Jan-2007 TN 89.88 51,300.00 1(A) 4420605568 Aug-2007 01-Jan-2007 TX 79.92 54,400.00 1(A) 4420605922 Sep-2007 01-Jan-2007 TX 89.81 134,910.00 1(A) 4420605976 Oct-2007 01-Jan-2007 TX 79.51 96,000.00 1(A) 4420607408 Oct-2007 01-Feb-2007 TX 79.96 442,384.00 1(A) 4500022957 Jul-2007 01-Feb-2007 MN 88.60 117,000.00 1(A) 4500024542 Oct-2007 01-Feb-2007 MO 79.86 224,000.00 1(A) 4600011678 Sep-2007 01-Nov-2006 AZ 79.74 244,800.00 1(A) 4700007163 Sep-2007 01-Feb-2007 WA 79.98 388,000.00 1(A) 4700007946 Oct-2007 01-Mar-2007 WA 74.99 225,000.00 1(A) 5200602347 Sep-2007 01-Feb-2007 MD 66.76 165,000.00 1(A) 5201604483 Aug-2007 01-Feb-2007 NJ 89.99 297,000.00 1(A) 5208602774 Sep-2007 01-Jan-2007 PA 81.71 81,000.00 1(A) 5228604010 Jul-2007 01-Jan-2007 TX 79.84 260,000.00 1(A) 5240607598 Jul-2007 01-Jan-2007 UT 71.73 107,750.00 1(A) 5240607733 Sep-2007 01-Jan-2007 WA 79.96 240,000.00 1(A) 5240608068 Sep-2007 01-Feb-2007 CA 79.96 248,000.00 1(A) 5240608230 Jul-2007 01-Feb-2007 CA 79.95 516,000.00 1(A) 5240608257 Sep-2007 01-Feb-2007 CA 99.99 330,000.00 1(A) 5240608392 Jul-2007 01-Feb-2007 CA 79.96 253,200.00 1(A) 5243609885 Jul-2007 01-Dec-2006 CA 79.98 452,000.00 1(A) 5243610032 Oct-2007 01-Dec-2006 AZ 89.92 218,700.00 1(A) 5243611184 Sep-2007 01-Jan-2007 CA 79.64 339,000.00 1(A) 5243611313 Sep-2007 01-Jan-2007 AZ 79.97 260,000.00 1(A) 5243611456 Sep-2007 01-Jan-2007 AZ 79.96 154,900.00 1(A) 5243611583 Aug-2007 01-Jan-2007 NV 80.00 468,000.00 1(A) 5243611791 Oct-2007 01-Jan-2007 CA 80.00 456,000.00 1(A) 5243612059 Sep-2007 01-Jan-2007 AZ 94.93 190,000.00 1(A) 5243612062 Oct-2007 01-Feb-2007 CA 80.00 368,000.00 1(A) 5243612068 Aug-2007 01-Jan-2007 CA 84.95 295,800.00 1(A) 5243612450 Sep-2007 01-Jan-2007 CA 89.98 463,500.00 1(A) 5243612459 Sep-2007 01-Feb-2007 CA 79.99 576,000.00 1(A) 5243612524 Jul-2007 01-Feb-2007 CA 80.00 296,000.00 1(A) 5243612678 Oct-2007 01-Feb-2007 AZ 79.97 381,200.00 1(A) 5243612679 Oct-2007 01-Feb-2007 AZ 79.96 148,000.00 1(A) 5243613397 Aug-2007 01-Feb-2007 CA 79.96 360,000.00 1(A) 5268601916 Jul-2007 01-Jan-2007 CA 79.86 305,600.00 1(A) 5272602534 Sep-2007 01-Feb-2007 NV 72.53 699,000.00 1(A) 5284600367 Jul-2007 01-Jan-2007 NJ 79.98 368,000.00 1(A) 7100005311 Aug-2007 01-Dec-2006 AZ 79.93 383,192.00 1(A) 7100005379 Oct-2007 01-Jan-2007 IL 79.84 288,000.00 1(A) 8887994197 Oct-2007 01-Oct-2006 FL 83.22 188,000.00 1(B) 0609121635 Sep-2007 No01-Nov-2006 ~~Bankruptcy~~FL ~~Information~~75.20 to183,000.00 ~~report~~1(B) ~~this~~0610207177 ~~period~~Aug-2007 01-Jan-2007 CT 89.28 468,000.00 1(B) 0610308949 Sep-2007 01-Jan-2007 IL 89.89 99,000.00 1(B) 0610319974 Oct-2007 01-Jan-2007 AL 94.87 128,250.00 1(B) 0611035642 Jul-2007 01-Jan-2007 FL 84.89 233,750.00 1(B) 0611036095 Oct-2007 01-Jan-2007 CA 77.80 152,000.00 1(B) 0611068598 Jun-2007 01-Jan-2007 NJ 89.84 270,000.00 1(B) 0611138852 Aug-2007 01-Jan-2007 FL 99.84 229,000.00 1(B) 2000037652 Oct-2007 01-Feb-2007 GA 89.92 107,100.00 1(B) 2500054870 Sep-2007 01-Mar-2007 AL 84.96 144,500.00 1(B) 2600018679 Sep-2007 01-Apr-2007 FL 80.00 305,600.00 1(B) 3000052821 Sep-2007 01-Mar-2007 NC 89.99 106,200.00 1(B) 3000053531 Oct-2007 01-Mar-2007 VA 99.96 99,225.00 1(B) 3029611316 Sep-2007 01-Jan-2007 VA 79.81 210,400.00 1(B) 4000014276 Oct-2007 01-Feb-2007 CT 79.90 113,600.00 1(B) 4300019682 Sep-2007 01-Feb-2007 MI 79.99 172,800.00 1(B) 4300020885 Sep-2007 01-Mar-2007 OH 73.79 62,755.00 1(B) 4300020937 Sep-2007 01-Mar-2007 OH 84.96 152,150.00 1(B) 4420606056 Sep-2007 01-Jan-2007 TX 79.83 94,320.00 1(B) 5128600553 Oct-2007 02-Feb-2007 FL 84.98 207,500.00 1(B) 5243612868 Jul-2007 01-Feb-2007 NV 80.00 118,000.00 1(B) 5243613087 Aug-2007 01-Feb-2007 CA 79.98 384,000.00 1(B) 5266602507 Aug-2007 01-Dec-2006 KS 99.95 183,000.00 1(B) 5292602822 Oct-2007 01-Jan-2007 FL 70.93 199,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance No Bankruptcy Loans this Period

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy ~~Detail~~History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 5 Nov-06 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 1,042,320.00 Dec-06 0.000% Current Actual Balance 1,041,072.13 Jan-07 0.000% Feb-07 0.000% Current Bankruptcy Total Mar-07 0.000% Loans in Bankruptcy ~~during~~23 Apr-07 0.000% Original Principal Balance 3,870,467.00 May-07 0.000% Current ~~Period~~Actual Balance 3,865,536.46 Jun-07 0.000% Jul-07 0.067% Aug-07 0.142% Sep-07 0.336% Oct-07 0.463% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(~~continued~~A) ~~Group~~12 ~~Loan~~Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 3 Nov-06 0.000% Original Principal Balance 860,000.00 Dec-06 0.000% Current ~~Paid~~Actual ToBalance ~~Months~~859,290.46 Jan-07 0.000% Feb-07 0.000% Current ~~Approximate~~Bankruptcy ~~Number~~Total Mar-07 0.000% Loans in Bankruptcy 13 Apr-07 0.000% Original Principal Balance 2,772,927.00 May-07 0.000% Current Actual ~~Date~~Balance ~~Delinquent~~2,770,657.93 ~~Loan~~Jun-07 ~~Rate~~0.000% ~~Delinquent~~Jul-07 0.021% Aug-07 0.098% Sep-07 0.306% Oct-07 0.447% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(B) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Nov-06 0.000% Original Principal Balance ~~Interest~~182,320.00 NoDec-06 0.000% Current Actual Balance 181,781.67 Jan-07 0.000% Feb-07 0.000% Current Bankruptcy Total Mar-07 0.000% Loans ~~this~~in ~~Period~~Bankruptcy 10 Apr-07 0.000% Original Principal Balance 1,097,540.00 May-07 0.000% Current Actual Balance 1,094,878.53 Jun-07 0.000% Jul-07 0.199% Aug-07 0.270% Sep-07 0.422% Oct-07 0.510% *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.

~~Realized~~Bankruptcy ~~Loss~~ Detail ~~Report~~ - All Mortgage Loans ~~with~~in ~~Losses~~Bankruptcy during Current Period ~~Summary~~Group #Loan ~~Loans~~Month ~~Prior~~Loan ~~Realized~~First ~~Current~~State ~~with~~LTV ~~Actual~~at ~~Loss/~~Original Number Entered Payment Origination Principal Bankruptcy Date Balance 1(~~Gain~~A) ~~Loss~~0610179945 ~~Group~~Oct-2007 ~~Losses~~01-Jan-2007 ~~Balance~~TX ~~Amount~~79.85 ~~Percentage~~112,000.00 1(A) 00611138293 0Sep-2007 01-Jan-2007 RI 99.92 387,500.00 01(A) 2500053250 Sep-2007 01-Feb-2007 LA 89.90 73,800.00 01(A) 2500054210 Sep-2007 01-Feb-2007 GA 99.96 92,000%.00 1(A) 3027607487 Oct-2007 01-Jan-2007 GA 99.96 380,000.00 1(A) 3058610772 Jul-2007 01-Jan-2007 VA 79.90 136,000.00 1(A) 3058611915 Sep-2007 01-Feb-2007 GA 89.98 117,000.00 1(A) 3076607621 Sep-2007 01-Jan-2007 IL 79.96 252,000.00 1(A) 3500022972 Aug-2007 01-Feb-2007 CA 79.99 432,000.00 1(A) 4420604466 Sep-2007 01-Dec-2006 TX 89.89 237,477.00 1(A) 4420606008 Sep-2007 01-Jan-2007 MO 89.87 135,000.00 1(A) 7500004301 Oct-2007 01-Oct-2006 CA 79.94 368,000.00 1(A) 8888031437 Aug-2007 01-Oct-2006 TN 84.79 50,150.00 1(B) 03027606151 0Aug-2007 01-Nov-2006 FL 19.97 43,200.00 01(B) 3076607625 Sep-2007 01-Jan-2007 IL 19.98 63,000.00 01(B) 3500022973 Aug-2007 01-Feb-2007 CA 19.99 108,000%.00 ~~Total~~1(B) 04300021025 0Sep-2007 01-Mar-2007 OH 89.95 120,150.00 01(B) 4420607281 Oct-2007 01-Feb-2007 TX 79.86 63,920.00 01(B) 4500025334 Sep-2007 01-Mar-2007 KS 89.77 97,000%.00 1(B) 4600011405 Jul-2007 01-Oct-2006 ID 19.97 61,400.00 1(B) 4700007850 Sep-2007 01-Mar-2007 CA 69.97 258,970.00 1(B) 5228604065 Oct-2007 01-Jan-2007 TX 79.82 118,400.00 1(B) 5800020259 Jul-2007 01-Mar-2007 AL 69.81 163,500.00

~~Realized~~Bankruptcy ~~Loss Loan~~ Detail ~~Report~~ - All Mortgage Loans ~~With~~in ~~Losses~~Bankruptcy during Current Period ~~Original~~(continued) ~~Current~~Group Loan ~~Principal~~Current ~~Note~~Paid ~~LTV~~To atMonths ~~Original~~Current ~~Group~~Approximate Number ~~Balance~~Actual Date Delinquent Loan Rate ~~State~~Delinquent ~~Origination~~Balance ~~Term~~Interest No1(A) ~~Losses~~0610179945 ~~this~~111,655.82 ~~Period~~01-May-2007 3 8.499% 3,716.69 1(A) 0611138293 387,209.24 01-Mar-2007 5 8.490% 18,033.27 1(A) 2500053250 73,680.41 01-Apr-2007 4 9.090% 3,160.18 1(A) 2500054210 91,983.82 01-Feb-2007 6 9.650% 4,906.10 1(A) 3027607487 379,805.70 01-Apr-2007 4 7.990% 14,219.05 1(A) 3058610772 135,943.57 01-Jan-2007 7 10.300% 7,754.82 1(A) 3058611915 116,981.15 01-Feb-2007 6 9.140% 5,893.87 1(A) 3076607621 251,630.92 01-Sep-2007 0 7.390% 2,889.81 1(A) 3500022972 431,961.35 01-Feb-2007 6 8.890% 21,133.18 1(A) 4420604466 237,148.91 01-Feb-2007 6 9.850% 12,909.83 1(A) 4420606008 134,800.88 01-Mar-2007 5 9.540% 7,097.70 1(A) 7500004301 367,828.94 01-Jan-2007 7 8.240% 16,597.49 1(A) 8888031437 50,027.22 01-Mar-2007 5 10.480% 2,908.67 1(B) 3027606151 43,100.55 01-Jul-2007 1 12.690% 1,313.14 1(B) 3076607625 62,815.36 01-Sep-2007 0 11.590% 1,161.24 1(B) 3500022973 107,969.03 01-Feb-2007 6 11.990% 7,228.08 1(B) 4300021025 119,670.37 01-Sep-2007 0 8.900% 1,675.88 1(B) 4420607281 63,652.80 01-Jun-2007 2 7.940% 1,576.91 1(B) 4500025334 96,655.81 01-Sep-2007 0 9.470% 1,445.39 1(B) 4600011405 61,315.19 01-Feb-2007 6 12.250% 4,197.77 1(B) 4700007850 258,339.89 01-Sep-2007 0 7.390% 2,967.13 1(B) 5228604065 118,128.87 01-Mar-2007 5 7.390% 4,736.64 1(B) 5800020259 163,230.66 01-Apr-2007 4 6.990% 5,285.74

Realized Loss ~~Loan~~ Detail Report - Loans ~~With~~with Losses during Current Period ~~(continued)~~Summary # Loans Prior ~~Cumulative~~Realized ~~Loan~~Current with Actual ~~Realized~~Loss/(Gain) ~~Realized~~Loss Group ~~Number~~Losses Balance ~~Loss/~~Amount Percentage 1(~~Gain~~A) ~~Loss/~~2 0.00 22,268.59 0.004% 1(~~Gain~~B) No1 ~~Losses~~0.00 ~~this~~20,757.21 ~~Period~~0.010% Total 3 0.00 43,025.80 0.005%

Realized Loss Loan Detail Report - ~~Collateral~~Loans ~~Summary~~With -Losses Noduring ~~Realized~~Current ~~Loss~~Period ~~Information~~Original toCurrent ~~report~~Loan ~~this~~Principal ~~period.~~Note ~~1(A)~~LTV -at NoOriginal ~~Realized~~Group ~~Loss~~Number ~~Information~~Balance toRate ~~report~~State ~~this~~Origination ~~period.~~Term 1(BA) -0611071360 No339,990.00 ~~Realized Loss Information to report this period~~9.950% ~~Calculation~~NV ~~Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance)~~100.00 ~~Conditional~~360 ~~Default Rate (CDR):~~ 1-(~~(1-MDR~~A)~~^12)~~ ~~SDA~~4420605685 ~~Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0~~116,000.~~02)~~00 ~~else if WAS is greater than 30 and less than or equal to 60 then CDR / 0~~9.6550% ~~else~~TX ~~if WAS is greater than 60 and less than or equal to 120 then CDR / (0~~79.688 -360 1(~~(WAS - 60~~B) *4420606636 019,485.~~0095))~~00 ~~else if WAS is greater than 120 then CDR / 0~~13.03090% ~~Cumulative~~MO ~~Loss Severity: Sum (Realized Losses) / Sum (Ending Actual Balance for loans that have experienced a loss)~~14.99 360

~~Prepayment~~Realized ~~Detail~~Loss -Loan ~~Prepayments~~Detail ~~during~~Report ~~Current~~- ~~Period Summary~~ Loans ~~Paid~~With InLosses ~~Full~~during ~~Repurchased~~Current ~~Loans~~Period ~~Original~~(continued) ~~Current~~Prior ~~Original~~Cumulative ~~Current~~Loan ~~Principal~~Actual ~~Scheduled~~Realized ~~Principal~~Realized ~~Scheduled~~ Group ~~Count~~Number Balance ~~Balance~~Loss/(Gain) ~~Count~~Loss/(Gain) ~~Balance Balance~~ 1(A) 200611071360 ~~4,062,170~~0.00 4(3,~~056,543~~181.7862) ~~0 0~~66,514.0043 ~~0.00~~ 1(BA) 124420605685 ~~1,957,860~~0.00 125,~~955~~450.21 25,~~082~~450.5721 01(B) ~~0.00~~4420606636 0.00 ~~Total 32 6~~20,~~020,030~~757.0021 620,~~011,626~~757.~~35 0 0.00 0.00~~21

~~Prepayment~~Realized ~~Detail~~Loss Report - ~~Prepayments~~Collateral ~~during~~Summary MDR SDA Current ~~Period~~Month ~~(continued)~~0.012% ~~Summary~~Current ~~Substitution~~Month ~~Loans~~0.860% ~~Liquidated~~3 ~~Loans~~Month ~~Curtailments~~Average ~~Original~~0.020% 3 Month Average 1.599% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current ~~Original~~vs. 12mo Average* SDA: Current ~~Principal~~vs. ~~Scheduled~~12mo ~~Principal~~Average* ~~Scheduled~~Month ~~Curtailment~~Current ~~Group~~12mo ~~Count~~Avg. ~~Balance~~Month ~~Balance~~Current ~~Count~~12mo ~~Balance~~Avg. ~~Balance~~Nov-2006 ~~Amount~~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 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.042% N/A Jul-2007 4.463% N/A Aug-2007 0.008% N/A Aug-2007 0.773% N/A Sep-2007 0.040% N/A Sep-2007 3.165% N/A Oct-2007 0.012% N/A Oct-2007 0.860% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Cumulative Loss Severity Current Month 0.148% Current Month 34.730% 3 Month Average 0.243% 3 Month Average 38.933% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Cumulative Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.000% N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 N/A N/A Jul-2007 0.499% N/A Jul-2007 35.080% N/A Aug-2007 0.102% N/A Aug-2007 46.825% N/A Sep-2007 0.481% N/A Sep-2007 35.245% N/A Oct-2007 0.148% N/A Oct-2007 34.730% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1(A) MDR SDA Current Month 0.017% Current Month 1.149% 3 Month Average 0.00024% 3 Month Average 1.789% 12 Month Average 0.00000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.00000% N/A Apr-2007 0.00000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.045% N/A Jul-2007 4.738% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.054% N/A Sep-2007 4.217% N/A Oct-2007 0.017% N/A Oct-2007 1.149% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Cumulative Loss Severity Current Month 0.199% Current Month 19~~,450~~.10117% 3 Month Average 0.282% 3 Month Average 18.553% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Cumulative Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.000% N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 N/A N/A Jul-2007 0.536% N/A Jul-2007 17.441% N/A Aug-2007 0.000% N/A Aug-2007 17.441% N/A Sep-2007 0.646% N/A Sep-2007 19.099% N/A Oct-2007 0.199% N/A Oct-2007 19.117% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1(B) MDR SDA Current Month 0.000% Current Month 0.00000% 3 Month Average 0.00011% 3 Month Average 1.035% 12 Month Average 0.000% 12 Month Average 0.00000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.00000% ~~20,449~~N/A Apr-2007 0.71000% ~~Total~~N/A May-2007 0.000% N/A May-2007 0.00000% N/A Jun-2007 0.00000% N/A Jun-2007 0.000% N/A Jul-2007 0.00033% N/A Jul-2007 3.622% N/A Aug-2007 0.00033% ~~39,899~~N/A Aug-2007 3.81105% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Cumulative Loss Severity Current Month 0.000% Current Month 105.374% 3 Month Average 0.133% 3 Month Average 105.267% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Cumulative Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.000% N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 N/A N/A Jul-2007 0.392% N/A Jul-2007 105.635% N/A Aug-2007 0.398% N/A Aug-2007 105.213% N/A Sep-2007 0.000% N/A Sep-2007 105.213% N/A Oct-2007 0.000% N/A Oct-2007 105.374% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum (Realized Losses) / Sum (Ending Actual Balance for loans that have experienced a loss).

Prepayment ~~Loan~~ Detail - Prepayments during Current Period ~~First~~Summary ~~Original~~Loans ~~Loan~~Paid ~~LTV~~In atFull ~~Payment~~Repurchased ~~Principal~~Loans ~~Prepayment~~Original ~~Group~~Current ~~Number~~Original ~~State~~Current ~~Origination~~Principal ~~Date~~Scheduled ~~Balance~~Principal ~~Amount~~Scheduled ~~1(A)~~Group ~~0607115841~~Count CTBalance ~~82.88~~Balance ~~01-Sep-2006~~Count ~~483,450.00~~Balance ~~482,580.52~~Balance 1(A) ~~0610064707~~26 ~~NJ 79.93 01-Jan-2007 240~~4,~~000.00 239~~971,~~651~~145.~~64 1(A) 0610194329 SC 99.75 01-Dec-2006 77,000.~~00 764,~~704.82 1(A) 0611094337 IL 79.92 01-Jan-2007 280~~849,~~000~~281.00 279,517.55 1(A) 0611105973 MO 79.96 01-Jan-2007 160,000.00 159,854.84 1(A) 0611140384 MD 79.96 01-Jan-2007 168,000.00 167,847.63 1(A) 3000016081 NC 89.76 01-Oct-2006 66,600.00 66,356.80 1(A) 3029609189 FL 64.78 ~~01-Dec-2006~~0 ~~130,650~~0.00 ~~129,990~~0.~~09 1(A) 3058609677 GA 94.78 01-Dec-2006 92,050.~~00 ~~91,704.43~~ 1(AB) ~~3076608133~~13 ~~IL 79.90 01-Feb-2007 140,000.00 139,663.40~~ 1~~(A) 3500023575 HI 79.98 01-Feb-2007 460~~,~~000.00 459~~365,~~742~~405.~~45 1(A) 3500024104 CA 79.98 01-Feb-2007 468,000.~~00 ~~467,821.22~~ 1~~(A) 4000014843 FL 79.61 01-Feb-2007 149~~,~~000.00 148~~360,~~754~~536.4325 ~~1(A)~~0 ~~4410600814 NY 89~~0.~~78 01-Nov-2006 58,500.~~00 ~~58,302~~0.~~16 1(A) 4600014148 AZ 79.88 01-Feb-2007 220,000.~~00 ~~219,314.06~~Total 1(A) 5201604080 NJ 63.52 01-Jan-2007 105,000.00 104,683.28 1(A) 5201604574 NJ 54.99 01-Feb-2007 190,000.00 189,457.29 1(A) 5243611461 CA 49.90 01-Jan-2007 150,000.00 149,489.78 1(A) 5259601014 CA 80.00 01-Jan-2007 308,000.00 308,000.00 1(A) 7100006189 LA 89.95 01-Mar-2007 115,920.00 115,721.36 1(B) 0610206063 NY 74.93 01-Jan-2007 637,500.00 636,572.01 1(B) 0610311246 NJ 31.36 01-Jan-2007 80,000.00 79,933.19 1(B) 0611094618 IL 19.98 01-Jan-2007 70,000.00 69,861.39 ~~1(B) 2000035096 MD 84.83 01-Jan-2007 242~~6,~~250.00 241~~336,~~418~~550.~~03 1(B) 3058611344 FL 19.98 01-Jan-2007 30,400.~~00 306,~~340.34 1(B) 4000014034 RI 66.45 01-Feb-2007 279~~209,~~400~~818.00 278,813.86 1(B) 4600014149 AZ 19.99 01-Feb-2007 55,000.00 54,935.96 1(B) 5201604949 NJ 51.60 01-Feb-2007 128,000.00 127,941.64 1(B) 5259601037 CA 19.98 01-Jan-2007 77,000.00 76,881.24 1(B) 5281601252 CA 55.64 01-Dec-2006 103,000.00 102,894.07 1(B) 5287604809 IN 89.78 01-Dec-2006 59,310.00 59,090.57 1(B) 7100006258 TX 78.03 ~~01-Mar-2007~~0 ~~196,000~~0.00 ~~195,595~~0.5500

Prepayment ~~Loan~~ Detail - Prepayments during Current Period (continued) ~~Current~~Summary ~~Loan~~Substitution ~~PIF~~Loans ~~Months~~Liquidated ~~Loan~~Loans Curtailments Original ~~Group~~Current ~~Number~~Original ~~Type~~Current ~~Delinquent~~Principal ~~Rate~~Scheduled ~~Term~~Principal ~~Seasoning~~Scheduled ~~1(A)~~Curtailment ~~0607115841~~Group ~~Loan~~Count ~~Paid~~Balance inBalance ~~Full~~Count 0Balance ~~9.750%~~Balance ~~360~~Amount 8 1(A) ~~0610064707 Loan Paid in Full~~ 0 ~~8.000% 360 4 1(A) 0610194329 Loan Paid in Full (1) 8.599% 360 5 1(A) 0611094337 Loan Paid in Full~~ 0 7.~~399%~~00 ~~360 4 1(A) 0611105973 Loan Paid in Full~~ 0 9.~~599%~~00 ~~360 4~~ 1~~(A)~~ ~~0611140384 Loan Paid in Full 0 9~~103,920.~~600%~~00 ~~360 4 1(A) 3000016081 Loan Paid in Full 0 9~~103,545.~~990%~~33 ~~360 7 1(A) 3029609189 Loan Paid in Full 0 6~~14,501.~~940%~~73 ~~360 5~~ 1(AB) ~~3058609677 Loan Paid in Full~~ 0 ~~8.990% 360 5 1(A) 3076608133 Loan Paid in Full~~ 0 8.~~590%~~00 ~~360 3 1(A) 3500023575 Loan Paid in Full~~ 0 7.~~750%~~00 ~~360 3 1(A) 3500024104 Loan Paid in Full (1) 8.750% 360 3 1(A) 4000014843 Loan Paid in Full (1) 6.750% 360 3 1(A) 4410600814 Loan Paid in Full (1) 9.700% 360 6 1(A) 4600014148 Loan Paid in Full~~ 0 ~~7.300% 360 3 1(A) 5201604080 Loan Paid in Full~~ 0 8.~~590%~~00 ~~360 4 1(A) 5201604574 Loan Paid in Full~~ 0 7.~~740%~~00 360 3 1(A) 5243611461 Loan Paid in Full (1) 8.250% 360 4 1(A) 5259601014 Loan Paid in Full 0 7.375% 360 4 1(A) 7100006189 Loan Paid in Full 0 8.820% 360 2 1(B) 0610206063 Loan Paid in Full 0 7.990% 360 4 1(B) 0610311246 Loan Paid in Full 0 9,381.~~875%~~43 ~~360~~Total ~~4 1(B) 0611094618 Loan Paid in Full~~ 0 ~~10.599% 180 4 1(B) 2000035096 Loan Paid in Full~~ 0 7.~~950%~~00 ~~360 4 1(B) 3058611344 Loan Paid in Full~~ 0 10.~~640%~~00 ~~180 4~~ 1~~(B)~~ ~~4000014034 Loan Paid in Full 0 9~~103,920.~~250%~~00 ~~360 3 1(B) 4600014149 Loan Paid in Full 0 11~~103,545.~~990%~~33 ~~180 3 1(B) 5201604949 Loan Paid in Full 0 8~~23,883.290% 360 3 1(B) 5259601037 Loan Paid in Full 0 11.750% 360 4 1(B) 5281601252 Loan Paid in Full 0 7.250% 360 5 1(B) 5287604809 Loan Paid in Full 0 8.500% 360 5 1(B) 7100006258 Loan Paid in Full 0 7.910% 360 216

Prepayment ~~Penalty~~Loan Detail - ~~Prepayment~~Prepayments ~~Penalty Paid~~ during Current Period ~~Prepayment~~First ~~Prepayment~~Original ~~Summary~~ Loan ~~Prior~~LTV ~~Penalty~~at ~~Penalty~~Payment ~~Count~~Principal Prepayment Group Number State Origination Date Balance Amount ~~Waived~~1(A) 0608232468 NY 84.87 01-Nov-2006 60,350.00 60,118.79 1(A) 90609224208 2NJ 74.87 01-Jan-2007 345,~~526~~000.00 342,~~220~~762.64 1(A) 0610040918 MI 79.95 01-Jan-2007 300,000.00 299,327.23 1(A) 0610168598 MN 99.74 01-Dec-2006 116,400.00 115,554.82 1(A) 0610194141 GA 79.88 8101-Jan-2007 76,~~712~~000.3100 075,611.72 1(A) 0610240287 AL 84.84 01-Dec-2006 85,000.00 84,545.52 1(BA) 60610253547 AZ 79.80 01-Jan-2007 168,000.00 166,585.90 1(A) 0610311150 NJ 90.00 01-Jan-2007 263,~~125~~700.00 263,~~691~~700.00 1(A) 0611024214 IL 80.00 01-Jan-2007 139,600.00 139,596.84 1(A) 0611024283 OR 89.93 01-Jan-2007 238,495.00 237,894.04 1(A) 0611035728 FL 59.81 01-Jan-2007 145,000.00 144,137.79 1(A) 0611079619 MD 77.75 01-Jan-2007 296,000.00 294,146.03 1(A) 0611083313 NM 85.99 01-Jan-2007 284,000.00 283,206.02 401(A) 0611152654 MD 68.63 01-Jan-2007 182,~~160~~000.00 181,400.03 1(A) 0611165687 IL 79.01 001-Jan-2007 344,000.00 ~~Total~~342,981.53 151(A) 30611176348 NY 80.77 01-Jan-2007 291,~~651~~000.00 290,~~911~~200.33 1(A) 3027608241 MA 53.33 01-Feb-2007 256,000.00 256,000.00 1(A) 3029609287 CT 94.82 01-Dec-2006 142,500.00 141,736.66 1(A) 3029610394 FL 64.35 01-Jan-2007 183,000.00 182,159.37 1(A) 3029610975 MD 55.56 01-Feb-2007 100,000.00 99,994.42 1(A) 3076608397 IL 90.00 01-Feb-2007 184,500.00 184,500.00 1(A) 4300018285 OH 99.89 01-Feb-2007 66,000.00 65,671.76 1(A) 4412601583 IL 79.91 01-Oct-2006 184,000.00 75,184.80 1(A) 4420606635 MO 79.93 01-Feb-2007 103,920.00 103,496.71 1(A) 4500023696 IL 93.75 01-Feb-2007 121,~~873~~900.1000 0121,805.01 1(A) 7100005500 MD 74.94 01-Jan-2007 166,500.00 166,080.43 1(A) 7500005276 CO 89.28 01-Jan-2007 232,200.00 231,950.45 1(B) 0610309777 AZ 19.98 01-Jan-2007 46,600.00 46,460.14 1(B) 0611024229 IL 19.98 01-Jan-2007 34,900.00 34,795.14 1(B) 0611094005 NV 41.94 01-Jan-2007 105,000.00 104,382.48 1(B) 2000035013 NY 94.94 15-Jan-2007 75,525.00 75,311.17 1(B) 2000039659 MD 84.45 01-Mar-2007 120,000.00 119,333.98 1(B) 3027608552 RI 19.98 01-Feb-2007 66,000.00 65,685.01 1(B) 3029612011 RI 19.98 01-Feb-2007 64,000.00 63,703.85 1(B) 3029612440 VA 79.88 01-Feb-2007 212,800.00 211,385.04 1(B) 3058610443 RI 19.98 01-Feb-2007 69,000.00 68,694.34 1(B) 3058612194 MD 73.98 01-Feb-2007 325,600.00 325,213.30 1(B) 4420607238 TX 19.98 01-Feb-2007 21,980.00 21,888.55 1(B) 5243611341 CA 19.98 01-Jan-2007 109,000.00 108,583.94 1(B) 5292602568 FL 93.35 01-Dec-2006 115,000.00 114,496.33

Prepayment ~~Penalty~~ Loan Detail - ~~Prepayment~~Prepayments ~~Penalty Paid~~ during Current Period ~~Paid~~(continued) InCurrent ~~Prepayment Prepayment~~ Loan ~~Full~~PIF ~~Prior~~Months ~~Penalty~~Loan ~~Penalty~~Original Group Number ~~Date~~Type ~~Balance~~Delinquent ~~Amount~~Rate ~~Waived~~Term Seasoning 1(A) ~~0607115841~~0608232468 ~~05/01/2007~~Loan ~~482,669.34~~Paid ~~24,133~~in Full 1 11.47750% 360 11 1(A) 0609224208 Loan Paid in Full 0 8.00750% 360 9 1(A) ~~0611105973~~0610040918 ~~05/11/2007~~Loan ~~159,884~~Paid in Full 2 8.34950% ~~3,197~~360 9 1(A) 0610168598 Loan Paid in Full 0 8.68250% 360 10 1(A) 0610194141 Loan Paid in Full 0 9.00490% 360 9 1(A) ~~3029609189~~0610240287 ~~04/18/2007~~Loan ~~130,101~~Paid in Full 0 9.63750% 360 10 1(A) 0610253547 Loan Paid in Full (1) 6~~,505~~.08999% 360 9 1(A) 0610311150 Loan Paid in Full 0 8.00105% 360 9 1(A) ~~3500023575~~0611024214 ~~04/30/2007~~Loan ~~459,807~~Paid in Full (1) 6.46530% ~~20,693~~360 9 1(A) 0611024283 Loan Paid in Full 1 8.60550% 360 9 1(A) 0611035728 Loan Paid in Full 0 8.00750% 360 9 1(A) ~~3500024104~~0611079619 ~~05/04/2007~~Loan ~~467,866.40~~Paid ~~3,742.66~~in Full 0 8.00500% 360 9 1(A) ~~4000014843~~0611083313 ~~05/03/2007~~Loan ~~148,816.34~~Paid ~~7,440~~in Full 0 8.82190% 360 9 1(A) 0611152654 Loan Paid in Full 0 8.00750% 360 9 1(A) ~~4600014148~~0611165687 ~~04/24/2007~~Loan ~~219,487~~Paid in Full 0 7.11990% 360 9 1~~,976~~(A) 0611176348 Loan Paid in Full 3 8.59250% 360 9 1(A) 3027608241 Loan Paid in Full 0 8.00490% 360 8 1(A) ~~5243611461~~3029609287 ~~05/15/2007~~Loan ~~149,588~~Paid in Full 0 9.26740% ~~4,936~~360 10 1(A) 3029610394 Loan Paid in Full 0 10.41000% 360 9 1(A) 3029610975 Loan Paid in Full 0 8.00050% 360 8 1(A) ~~5259601014~~3076608397 ~~05/04/2007~~Loan ~~308,000~~Paid in Full 0 7.00640% 360 8 1(A) 4300018285 Loan Paid in Full 0 9~~,086~~.00090% 360 8 1(A) 4412601583 Loan Paid in Full 0 9.00450% 360 12 1(BA) ~~0610206063~~4420606635 ~~05/03/2007~~Liquidation ~~636,760~~4 10.08050% ~~31,847~~360 8 1(A) 4500023696 Loan Paid in Full (1) 9.35050% 360 8 1(A) 7100005500 Loan Paid in Full 0 8.00550% 360 9 1(BA) ~~2000035096~~7500005276 ~~04/26/2007~~Loan ~~241,586.63~~Paid ~~2,133~~in Full 3 8.41500% 0360 9 1(B) 0610309777 Loan Paid in Full 5 11.00990% 180 9 1(B) ~~3058611344~~0611024229 ~~05/03/2007~~Loan ~~30,352~~Paid in Full (1) 12.48375% 180 9 1~~,517~~(B) 0611094005 Loan Paid in Full (1) 9.62490% 360 9 1(B) 2000035013 Loan Paid in Full 0 11.00750% 360 9 1(B) ~~4600014149~~2000039659 ~~04/24/2007~~Loan ~~54,952~~Paid in Full 0 7.21950% ~~494~~360 7 1(B) 3027608552 Loan Paid in Full 5 9.68290% 0180 8 1(B) 3029612011 Loan Paid in Full 5 9.00440% 180 8 1(B) ~~5281601252~~3029612440 ~~05/04/2007~~Loan ~~102,911~~Paid in Full 3 7.83650% ~~2,984~~360 8 1(B) 3058610443 Loan Paid in Full 5 9.44650% 180 8 1(B) 3058612194 Loan Paid in Full 0 7.00950% 360 8 1(B) ~~5287604809~~4420607238 ~~04/24/2007~~Loan ~~59,127~~Paid in Full 3 9.79950% 360 8 1~~,183~~(B) 5243611341 Loan Paid in Full 6 10.29875% 180 9 1(B) 5292602568 Loan Paid in Full 0 10.00700% 360 10

~~Summary~~Prepayment ~~SMM~~Penalty ~~CPR~~Detail ~~PSA~~- ~~Current~~Prepayment ~~Month~~Penalty ~~0.690%~~Paid ~~Current~~during ~~Month 7.971%~~ Current ~~Month~~Period ~~1,107.641%~~Prepayment 3Prepayment ~~Month~~Summary ~~Average~~Loan ~~0.000%~~Prior 3Penalty ~~Month~~Penalty ~~Average~~Count ~~0.000%~~Balance 3Amount ~~Month~~Waived Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 12.649% N/A Apr-2007 2,431.474% N/A May-2007 7.971% N/A May-2007 1,107.641% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1(A) ~~SMM~~8 ~~CPR PSA Current Month 0~~1,353,709.~~624%~~90 ~~Current Month 7~~45,055.~~234%~~98 ~~Current Month 987.916% 3 Month Average~~ 0.~~000%~~00 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 13.996% N/A Apr-2007 2,626.572% N/A May-2007 7.234% N/A May-2007 987.916% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1(B) ~~SMM~~4 ~~CPR PSA Current Month 0~~413,737.~~883%~~88 ~~Current Month 10.095% Current Month 1~~15,~~478~~396.~~199%~~51 ~~3 Month Average~~ 0.~~000%~~00 3Total ~~Month Average 0.000% 3 Month Average 0.000%~~ 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 8.584% N/A Apr-2007 1,~~776~~767,447.~~030%~~78 ~~N/A May-2007 10.095% N/A May-2007 1~~60,~~478~~452.~~199%~~49 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))~~00

Prepayment Rates

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

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

Interest Rate Stratification Summary 1(A) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 0 0.00 0.000 0 0.00 0.000 5.500 5.999 1817 5,~~857~~590,~~177~~934.3638 0.~~673~~671 1211 3,~~957~~696,~~994~~421.1967 0.~~610~~597 6.000 6.499 9897 3029,~~448~~872,~~487~~879.0605 3.~~496~~583 61 18,~~516~~488,~~829~~243.2547 2.~~852~~987 6.500 6.999 ~~374~~369 ~~101~~100,~~324~~379,~~473~~848.7453 1112.~~635~~041 ~~234~~230 6766,~~330~~644,~~449~~530.8492 10.~~372~~766 7.000 7.499 ~~509~~494 ~~122~~118,~~491~~766,~~081~~802.3355 14.~~066~~247 ~~348~~334 9288,~~470~~973,~~455~~023.2478 14.~~245~~373 7.500 7.999 ~~815~~778 ~~190~~181,~~123~~478,~~802~~219.9206 21.~~832~~769 ~~610~~579 ~~152~~144,~~056~~863,~~922~~527.6422 23.~~424~~401 8.000 8.499 ~~569~~549 ~~122~~117,~~695~~801,~~416~~413.8047 14.~~089~~131 ~~464~~445 ~~106~~101,~~409~~911,~~696~~835.3170 16.~~392~~463 8.500 8.999 ~~762~~731 ~~140~~132,~~364~~945,~~324~~987.9863 1615.~~118~~948 ~~560~~534 ~~113~~106,~~006~~421,~~735~~642.7270 17.~~408~~191 9.000 9.499 ~~321~~295 5147,~~837~~839,~~905~~112.9402 5.~~953~~739 ~~236~~217 4138,~~475~~280,~~509~~895.4467 6.~~389~~184 9.500 9.999 ~~415~~395 5047,~~397~~145,~~651~~492.7052 5.~~787~~655 ~~219~~204 3532,~~186~~503,~~553~~296.4030 5.~~420~~251 10.000 10.499 ~~142~~135 1615,~~793~~896,~~899~~592.7031 1.~~928~~907 7165 1110,~~040~~296,~~963~~278.7056 1.~~701~~663 10.500 10.999 ~~166~~155 1413,~~538~~392,~~120~~240.0012 1.~~669~~606 4240 5,~~585~~225,~~203~~933.7699 0.~~860~~844 11.000 11.499 7571 4,~~640~~337,~~058~~110.3407 0.~~533~~520 10 ~~839~~837,~~152~~835.1940 0.~~129~~135 11.500 11.999 ~~175~~168 1110,~~421~~800,~~168~~874.7863 1.~~311~~296 119 1784,~~028,338~~096.6362 0.~~158~~127 12.000 12.499 6260 2,~~949~~874,~~951~~056.5019 0.~~339~~345 0 0.00 0.000 12.500 12.999 6763 3,~~711~~448,~~271~~435.0391 0.~~426~~414 2 115,~~778~~627.4559 0.~~018~~019 13.000 13.499 2018 ~~991~~838,~~665~~477.3163 0.~~114~~101 10 ~~132,727~~0.2400 0.~~020~~000 13.500 13.999 76 ~~270~~229,~~556~~310.5380 0.~~031~~028 0 0.00 0.000 >= 14.000 0 0.00 0.000 0 0.00 0.000 Total 4,~~595~~401 ~~870~~833,~~857~~637,~~013~~786.0287 100.000 2,~~881~~741 ~~649~~619,~~153~~043,~~310~~189.0059 100.000

Interest Rate Stratification (continued) 1(B) Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.500 0 0.00 0.000 5.500 5.999 6 1,~~899~~894,~~183~~512.1771 0.~~857~~883 6.000 6.499 3736 11,~~931~~384,~~657~~635.8158 5.~~382~~305 6.500 6.999 ~~140~~139 33,~~994~~735,~~023~~317.9061 15.~~333~~720 7.000 7.499 ~~161~~160 3029,~~020~~793,~~626~~778.0977 13.~~541~~884 7.500 7.999 ~~205~~199 3836,~~066~~614,~~880~~691.2884 17.~~170~~062 8.000 8.499 ~~105~~104 1615,~~285~~889,~~720~~577.4977 7.~~346~~404 8.500 8.999 ~~202~~197 2726,~~357~~524,~~589~~344.2693 12.~~340~~360 9.000 9.499 8578 109,~~362~~558,~~396~~216.5035 4.~~674~~454 9.500 9.999 ~~196~~191 1514,~~211~~642,~~098~~196.3022 6.~~861~~823 10.000 10.499 7170 5,~~752~~600,~~936~~313.0075 2.~~595~~610 10.500 10.999 ~~124~~115 8,~~952~~166,~~916~~306.2413 43.~~038~~805 11.000 11.499 6561 3,~~800~~499,~~906~~274.1567 1.~~714~~631 11.500 11.999 ~~164~~159 10,~~392~~016,~~830~~778.1501 4.~~688~~668 12.000 12.499 6260 2,~~949~~874,~~951~~056.5019 1.~~331~~339 12.500 12.999 6561 3,~~595~~332,~~492~~808.5832 1.~~622~~553 13.000 13.499 1918 ~~858~~838,~~938~~477.0763 0.~~387~~391 13.500 13.999 76 ~~270~~229,~~556~~310.5380 0.~~122~~107 >= 14.000 0 0.00 0.000 Total 1,~~714~~660 ~~221~~214,~~703~~594,~~703~~597.0228 100.000

Filing Compare · Morgan Stanley Home Equity Loan Trust 2007-2