10-D 1 car07rf1_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: 333-134218-05 Carrington Mortgage Loan Trust, Series 2007-RFC1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-134218 Stanwich Asset Acceptance Company, L.L.C. (Exact name of depositor as specified in its charter) Carrington Securities, LP (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2198761 54-2198762 (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___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ M-9 _____ _____ __X___ ____________ M-10 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ P _____ _____ __X___ ____________ R-I _____ _____ __X___ ____________ R-II _____ _____ __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 Carrington Mortgage Loan Trust, Series 2007-RFC1. 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 Carrington Mortgage Loan Trust, Series 2007-RFC1, 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. Stanwich Asset Acceptance Company, L.L.C. (Depositor) /s/ Bruce M. Rose Bruce M. Rose, President Date: November 6, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Carrington Mortgage Loan Trust, Series 2007-RFC1, relating to the October 25, 2007 distribution. EX-99.1 Carrington Mortgage Loan Trust Asset Backed Pass-Through Certificates Distribution Date: 10/25/2007 Carrington Mortgage Loan Trust Asset Backed Pass-Through Certificates Series 2007-RFC1 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 144526AA8 0610/2224/2007 5.~~37000~~18125% ~~332~~285,~~172~~385,~~208~~422.4165 1,~~536~~232,~~019~~211.6502 A-2 144526AB6 0610/2224/2007 5.~~42000~~23125% 123,089,000.00 ~~574~~536,~~483~~591.7211 A-3 144526AC4 0610/2224/2007 5.~~46000~~27125% 107,398,000.00 ~~504~~471,~~949~~768.6009 A-4 144526AD2 0610/2224/2007 5.~~54000~~35125% 42,224,000.00 ~~201~~188,~~431~~292.9465 M-1 144526AE0 0610/2224/2007 5.~~58000~~39125% 49,403,000.00 ~~237~~221,~~381~~953.4127 M-2 144526AF7 0610/2224/2007 5.~~60000~~41125% 41,096,000.00 ~~198~~185,~~174~~317.0427 M-3 144526AG5 0610/2224/2007 5.~~62000~~43125% 15,739,000.00 7671,~~168~~235.0237 M-4 144526AH3 0610/2224/2007 5.~~67000~~48125% 22,734,000.00 ~~110~~103,~~998~~842.7628 M-5 144526AJ9 0610/2224/2007 5.~~68000~~49125% 13,116,000.00 6460,~~151~~019.8136 M-6 144526AK6 0610/2224/2007 5.~~76000~~57125% 11,804,000.00 5854,~~547~~802.8453 M-7 144526AL4 0610/2224/2007 65.~~12000~~93125% 16,176,000.00 8579,~~247~~953.5225 M-8 144526AM2 0610/2224/2007 6.~~42000~~23125% 6,995,000.00 3836,~~670~~322.6999 M-9 144526AN0 0610/2224/2007 7.~~32000~~13125% 11,367,000.00 7167,~~649~~550.9977 M-10 144526AS9 0610/2224/2007 7.~~57000~~38125% 10,493,000.00 6864,~~399~~542.7988 CE 144526AP5 0509/3128/2007 0.00000% 28,854,963.86 1,~~960~~814,~~122~~070.7672 P 144526AQ3 0509/3128/2007 0.00000% 100.00 ~~189~~55,~~828~~156.6788 R-I 144526AR1 0509/3128/2007 0.00000% 0.00 0.00 R-II 144526AT7 0509/3128/2007 0.00000% 0.00 0.00 Totals ~~832~~785,~~661~~874,~~272~~486.2751 5,~~976~~243,~~226~~630.2144

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 148,~~304~~356,~~244~~713.7094 0.00 ~~317~~277,~~867~~028,~~963~~708.71 159,~~840~~588,~~264~~924.3596 0.00 A-2 0.00 0.00 123,089,000.00 ~~574~~536,~~483~~591.7211 0.00 A-3 0.00 0.00 107,398,000.00 ~~504~~471,~~949~~768.6009 0.00 A-4 0.00 0.00 42,224,000.00 ~~201~~188,~~431~~292.9465 0.00 M-1 0.00 0.00 49,403,000.00 ~~237~~221,~~381~~953.4127 0.00 M-2 0.00 0.00 41,096,000.00 ~~198~~185,~~174~~317.0427 0.00 M-3 0.00 0.00 15,739,000.00 7671,~~168~~235.0237 0.00 M-4 0.00 0.00 22,734,000.00 ~~110~~103,~~998~~842.7628 0.00 M-5 0.00 0.00 13,116,000.00 6460,~~151~~019.8136 0.00 M-6 0.00 0.00 11,804,000.00 5854,~~547~~802.8453 0.00 M-7 0.00 0.00 16,176,000.00 8579,~~247~~953.5225 0.00 M-8 0.00 0.00 6,995,000.00 3836,~~670~~322.6999 0.00 M-9 0.00 0.00 11,367,000.00 7167,~~649~~550.9977 0.00 M-10 0.00 0.00 10,493,000.00 6864,~~399~~542.7988 0.00 CE 0.00 0.00 28,854,963.86 1,~~960~~814,~~122~~070.7672 0.00 P 0.00 0.00 100.00 ~~189~~55,~~828~~156.6788 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 Totals 148,~~304~~356,~~244~~713.7094 0.00 ~~818~~777,~~357~~517,~~027~~772.57 2013,~~280~~600,~~470~~344.9138 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by 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-1 373,903,000.00 ~~332~~285,~~172~~385,~~208~~422.4165 0.00 148,~~304~~356,~~244~~713.7094 0.00 A-2 123,089,000.00 123,089,000.00 0.00 0.00 0.00 A-3 107,398,000.00 107,398,000.00 0.00 0.00 0.00 A-4 42,224,000.00 42,224,000.00 0.00 0.00 0.00 M-1 49,403,000.00 49,403,000.00 0.00 0.00 0.00 M-2 41,096,000.00 41,096,000.00 0.00 0.00 0.00 M-3 15,739,000.00 15,739,000.00 0.00 0.00 0.00 M-4 22,734,000.00 22,734,000.00 0.00 0.00 0.00 M-5 13,116,000.00 13,116,000.00 0.00 0.00 0.00 M-6 11,804,000.00 11,804,000.00 0.00 0.00 0.00 M-7 16,176,000.00 16,176,000.00 0.00 0.00 0.00 M-8 6,995,000.00 6,995,000.00 0.00 0.00 0.00 M-9 11,367,000.00 11,367,000.00 0.00 0.00 0.00 M-10 10,493,000.00 10,493,000.00 0.00 0.00 0.00 CE 28,855,744.36 28,854,963.86 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 Totals 874,392,844.36 ~~832~~785,~~661~~874,~~272~~486.2751 0.00 148,~~304~~356,~~244~~713.7094 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 148,~~304~~356,~~244~~713.7094 ~~317~~277,~~867~~028,~~963~~708.71 0.~~85013483~~74091063 148,~~304~~356,~~244~~713.7094 A-2 0.00 0.00 123,089,000.00 1.00000000 0.00 A-3 0.00 0.00 107,398,000.00 1.00000000 0.00 A-4 0.00 0.00 42,224,000.00 1.00000000 0.00 M-1 0.00 0.00 49,403,000.00 1.00000000 0.00 M-2 0.00 0.00 41,096,000.00 1.00000000 0.00 M-3 0.00 0.00 15,739,000.00 1.00000000 0.00 M-4 0.00 0.00 22,734,000.00 1.00000000 0.00 M-5 0.00 0.00 13,116,000.00 1.00000000 0.00 M-6 0.00 0.00 11,804,000.00 1.00000000 0.00 M-7 0.00 0.00 16,176,000.00 1.00000000 0.00 M-8 0.00 0.00 6,995,000.00 1.00000000 0.00 M-9 0.00 0.00 11,367,000.00 1.00000000 0.00 M-10 0.00 0.00 10,493,000.00 1.00000000 0.00 CE 0.00 0.00 28,854,963.86 0.99997295 0.00 P 0.00 0.00 100.00 1.00000000 0.00 R-I 0.00 0.00 0.00 0.00000000 0.00 R-II 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 148,~~304~~356,~~244~~713.7094 ~~818~~777,~~357~~517,~~027~~772.57 0.~~93591460~~88920876 148,~~304~~356,~~244~~713.7094

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 373,903,000.00 ~~888~~763.~~39139673~~26058537 0.00000000 3822.~~25656574~~34995156 0.00000000 A-2 123,089,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 107,398,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 42,224,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 49,403,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 41,096,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 15,739,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 22,734,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 13,116,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 11,804,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 16,176,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 6,995,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9 11,367,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-10 10,493,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 28,855,744.36 999.97295166 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R-II 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 3822.~~25656574~~34995156 ~~850~~740.~~13483099~~91063380 0.~~85013483~~74091063 3822.~~25656574~~34995156 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 M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 999.97295166 0.99997295 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 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 0509/25/07 - 0610/24/07 3130 5.~~37000~~18125% ~~332~~285,~~172~~385,~~208~~422.4165 1,~~536~~232,~~019~~211.6502 0.00 A-2 0509/25/07 - 0610/24/07 3130 5.~~42000~~23125% 123,089,000.00 ~~574~~536,~~483~~591.7211 0.00 A-3 0509/25/07 - 0610/24/07 3130 5.~~46000~~27125% 107,398,000.00 ~~504~~471,~~949~~768.6009 0.00 A-4 0509/25/07 - 0610/24/07 3130 5.~~54000~~35125% 42,224,000.00 ~~201~~188,~~431~~292.9465 0.00 M-1 0509/25/07 - 0610/24/07 3130 5.~~58000~~39125% 49,403,000.00 ~~237~~221,~~381~~953.4127 0.00 M-2 0509/25/07 - 0610/24/07 3130 5.~~60000~~41125% 41,096,000.00 ~~198~~185,~~174~~317.0427 0.00 M-3 0509/25/07 - 0610/24/07 3130 5.~~62000~~43125% 15,739,000.00 7671,~~168~~235.0237 0.00 M-4 0509/25/07 - 0610/24/07 3130 5.~~67000~~48125% 22,734,000.00 ~~110~~103,~~998~~842.7628 0.00 M-5 0509/25/07 - 0610/24/07 3130 5.~~68000~~49125% 13,116,000.00 6460,~~151~~019.8136 0.00 M-6 0509/25/07 - 0610/24/07 3130 5.~~76000~~57125% 11,804,000.00 5854,~~547~~802.8453 0.00 M-7 0509/25/07 - 0610/24/07 3130 65.~~12000~~93125% 16,176,000.00 8579,~~247~~953.5225 0.00 M-8 0509/25/07 - 0610/24/07 3130 6.~~42000~~23125% 6,995,000.00 3836,~~670~~322.6999 0.00 M-9 0509/25/07 - 0610/24/07 3130 7.~~32000~~13125% 11,367,000.00 7167,~~649~~550.9977 0.00 M-10 0509/25/07 - 0610/24/07 3130 7.~~57000~~38125% 10,493,000.00 6864,~~399~~542.7988 0.00 CE N/A N/A 0.00000% 28,854,963.86 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R-I N/A N/A 0.00000% 0.00 0.00 0.00 R-II N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~826~~374,~~274~~402.7884 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,~~536~~232,~~019~~211.6502 0.00 ~~317~~277,~~867~~028,~~963~~708.71 A-2 0.00 0.00 ~~574~~536,~~483~~591.7211 0.00 123,089,000.00 A-3 0.00 0.00 ~~504~~471,~~949~~768.6009 0.00 107,398,000.00 A-4 0.00 0.00 ~~201~~188,~~431~~292.9465 0.00 42,224,000.00 M-1 0.00 0.00 ~~237~~221,~~381~~953.4127 0.00 49,403,000.00 M-2 0.00 0.00 ~~198~~185,~~174~~317.0427 0.00 41,096,000.00 M-3 0.00 0.00 7671,~~168~~235.0237 0.00 15,739,000.00 M-4 0.00 0.00 ~~110~~103,~~998~~842.7628 0.00 22,734,000.00 M-5 0.00 0.00 6460,~~151~~019.8136 0.00 13,116,000.00 M-6 0.00 0.00 5854,~~547~~802.8453 0.00 11,804,000.00 M-7 0.00 0.00 8579,~~247~~953.5225 0.00 16,176,000.00 M-8 0.00 0.00 3836,~~670~~322.6999 0.00 6,995,000.00 M-9 0.00 0.00 7167,~~649~~550.9977 0.00 11,367,000.00 M-10 0.00 0.00 6864,~~399~~542.7988 0.00 10,493,000.00 CE 0.00 0.00 1,~~960~~814,~~122~~070.7672 0.00 28,854,963.86 P 0.00 0.00 ~~189~~55,~~828~~156.6788 0.00 100.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 5,~~976~~243,~~226~~630.2144 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-1 373,903,000.00 5.~~37000~~18125% ~~888~~763.~~39139673~~26058537 43.~~10806987~~29553660 0.00000000 A-2 123,089,000.00 5.~~42000~~23125% 1000.00000000 4.~~66722225~~35937501 0.00000000 A-3 107,398,000.00 5.~~46000~~27125% 1000.00000000 4.~~70166670~~39270834 0.00000000 A-4 42,224,000.00 5.~~54000~~35125% 1000.00000000 4.~~77055561~~45937500 0.00000000 M-1 49,403,000.00 5.~~58000~~39125% 1000.00000000 4.~~80499990~~49270834 0.00000000 M-2 41,096,000.00 5.~~60000~~41125% 1000.00000000 4.~~82222211~~50937488 0.00000000 M-3 15,739,000.00 5.~~62000~~43125% 1000.00000000 4.~~83944469~~52604168 0.00000000 M-4 22,734,000.00 5.~~67000~~48125% 1000.00000000 4.~~88250022~~56770828 0.00000000 M-5 13,116,000.00 5.~~68000~~49125% 1000.00000000 4.~~89111086~~57604148 0.00000000 M-6 11,804,000.00 5.~~76000~~57125% 1000.00000000 4.~~96000000~~64270840 0.00000000 M-7 16,176,000.00 65.~~12000~~93125% 1000.00000000 54.~~27000000~~94270833 0.00000000 M-8 6,995,000.00 6.~~42000~~23125% 1000.00000000 5.~~52833310~~19270765 0.00000000 M-9 11,367,000.00 7.~~32000~~13125% 1000.00000000 65.~~30333333~~94270872 0.00000000 M-10 10,493,000.00 7.~~57000~~38125% 1000.00000000 6.~~51861146~~15104165 0.00000000 CE 28,855,744.36 0.00000% 999.97295166 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R-I 0.00 0.00000% 0.00000000 0.00000000 0.00000000 R-II 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.~~10806987~~29553660 0.00000000 ~~850~~740.~~13483099~~91063380 A-2 0.00000000 0.00000000 4.~~66722225~~35937501 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 4.~~70166670~~39270834 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 4.~~77055561~~45937500 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~80499990~~49270834 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~82222211~~50937488 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~83944469~~52604168 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~88250022~~56770828 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~89111086~~57604148 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 4.~~96000000~~64270840 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 54.~~27000000~~94270833 0.00000000 1000.00000000 M-8 0.00000000 0.00000000 5.~~52833310~~19270765 0.00000000 1000.00000000 M-9 0.00000000 0.00000000 65.~~30333333~~94270872 0.00000000 1000.00000000 M-10 0.00000000 0.00000000 6.~~51861146~~15104165 0.00000000 1000.00000000 CE 0.00000000 0.00000000 6762.~~92833813~~86688354 0.00000000 999.97295166 P 0.00000000 0.00000000 ~~1898286~~551568.~~70000000~~80000000 0.00000000 1000.00000000 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 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 1911,~~519~~937,~~913~~201.5399 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~666~~1,~~070~~967,972.3338 Gains & Subsequent Recoveries (Realized Losses) 0(47,919.0088) Prepayment Penalties ~~189~~55,~~828~~156.6788 Swap/Cap Payments ~~253~~17,~~335~~017.2996 Total Deposits 2013,~~629~~929,~~147~~429.8233 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~348~~329,~~676~~084.9195 Payment of Interest and Principal 2013,~~280~~600,~~470~~344.9138 Total Withdrawals (Pool Distribution Amount) 2013,~~629~~929,~~147~~429.8233 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~346~~327,~~942~~447.2070 Trustee Fee - Wells Fargo Bank, N.A. 1,~~734~~637.7125 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~348~~329,~~676~~084.9195 *Servicer Payees include: RESIDENTIAL FUNDING CORPORATION, LLC

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Net Wac Rate Carryover Reserve Fund 0.00 0.00 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Swap Account - Swiss Re Financial 32,~~505~~794,~~038~~349.3051 32,~~251~~777,~~703~~331.0155 ~~253~~17,~~335~~017.2996

Collateral Statement Group 1 2 Collateral Description Mixed Fixed Mixed ARM Weighted Average Coupon Rate 8.~~601838~~608956 8.~~476190~~471575 Weighted Average Net Rate 8.~~101838~~108956 7.~~976190~~971575 Weighted Average Pass-Through Rate 8.~~099338~~106456 7.~~973690~~969075 Weighted Average Remaining Term ~~342~~337 ~~353~~349 Principal And Interest Constant 1,~~528~~464,~~583~~622.9667 3,~~822~~591,~~839~~942.1442 Beginning Loan Count 1,~~504~~442 2,~~591~~424 Loans Paid in Full 1614 5126 Ending Loan Count 1,~~488~~428 2,~~540~~398 Beginning Scheduled Balance ~~195~~186,~~315~~339,~~672~~562.3055 ~~512~~480,~~334~~746,~~229~~492.4921 Ending Scheduled Balance ~~193~~184,~~159~~617,~~329~~171.6588 ~~502~~475,~~234~~614,~~871~~195.9378 Actual Ending Collateral Balance ~~193~~184,~~159~~617,~~329~~171.6588 ~~502~~475,~~234~~614,~~871~~195.9378 Scheduled Principal ~~128~~127,~~522~~798.4943 ~~203~~198,~~970~~042.7544 Unscheduled Principal 21,~~027~~594,~~820~~592.1624 94,~~895~~934,~~386~~253.8199 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~400~~336,~~061~~824.4724 3,~~618~~393,~~868~~899.3998 Servicing Fees 8177,~~381~~641.5348 ~~213~~200,~~472~~311.6004 Master Servicing Fees 0.00 0.00 Trustee Fee ~~406~~388.9121 1,~~067~~001.3656 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 1,~~318~~258,~~273~~794.0355 3,~~404~~192,~~328~~587.4338 Realized Loss Amount 023,366.0013 024,553.0075 Cumulative Realized Loss 046,932.0028 17298,~~797~~932.8978 Percentage of Cumulative Losses 0.~~0000~~0233 0.~~0033~~0551 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount ~~40,666~~0.5500 ~~107~~49,~~568~~420.7647 Prepayment Penalty Paid Count 810 2317 Special Servicing Fee 0.00 0.00

Collateral Statement Group 3 Total Collateral Description Mixed ARM Fixed & Mixed ARM Weighted Average Coupon Rate 8.~~282213~~262863 8.~~476540~~472602 Weighted Average Net Rate 7.~~782213~~762863 7.~~976540~~972602 Weighted Average Pass-Through Rate 7.~~779713~~760363 7.~~974040~~970102 Weighted Average Remaining Term ~~352~~348 ~~350~~346 Principal And Interest Constant ~~913~~867,~~079~~093.1200 65,~~264~~923,~~502~~658.2209 Beginning Loan Count ~~636~~599 4,~~731~~465 Loans Paid in Full 139 8049 Ending Loan Count ~~623~~590 4,~~651~~416 Beginning Scheduled Balance ~~125~~118,~~011~~788,~~370~~431.4875 ~~832~~785,~~661~~874,~~272~~486.2751 Ending Scheduled Balance ~~122~~117,~~962~~286,~~825~~404.9991 ~~818~~777,~~357~~517,~~027~~772.57 Actual Ending Collateral Balance ~~122~~117,~~962~~286,~~825~~404.9991 ~~818~~777,~~357~~517,~~027~~772.57 Scheduled Principal 5049,~~270~~149.1123 ~~382~~374,~~763~~990.3510 Unscheduled Principal 1,~~998~~452,~~274~~877.3861 137,~~921~~981,~~481~~723.3584 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~862~~817,~~809~~943.0177 5,~~881~~548,~~738~~667.8799 Servicing Fees 5249,~~088~~495.0718 ~~346~~327,~~942~~447.2070 Master Servicing Fees 0.00 0.00 Trustee Fee ~~260~~247.4448 1,~~734~~637.7125 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 ~~810~~768,~~460~~201.5011 5,~~533~~219,~~061~~583.9604 Realized Loss Amount 0.00 047,919.0088 Cumulative Realized Loss 0.00 17345,~~797~~865.8906 Percentage of Cumulative Losses 0.0000 0.~~0020~~0396 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 415,~~593~~736.3641 ~~189~~55,~~828~~156.6788 Prepayment Penalty Paid Count 85 3932 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Miscellaneous Reporting Credit Enhancement % 2728.~~833581~~220750% Structural Reporting Net Monthly Excess Cash Flow 1,~~706~~797,~~787~~052.4676 Extra Principal Amount 047,919.0088 Overcollateralization Floor 4,371,964.22 Overcollateralization Increase Amount 0.00 Overcollateralization Amount 28,854,963.86 Overcollateralization Deficiency Amount 0.00 Overcollateralization Reduction Amount 0.00 Overcollateralization Target Amount 28,854,963.86 Trigger Event Reporting Delinquency Test Trigger Result ~~Pass~~Fail Threshold Value 8.~~550476~~903893% Calculated Value 312.~~638636~~666085% Cumulative Loss Test Trigger Result Pass Threshold Value 1.400000% Calculated Value 0.~~002035~~039555% 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 95 21 0 116 ~~942~~511,~~682~~471.6110 ~~422~~286,~~651~~147.4809 0.00 1797,~~365,334~~618.0919 30 Days 75293 05 71 0 82299 1552,~~606~~141,~~939~~534.3858 ~~0.00~~ 1,~~807~~023,~~774~~590.0683 208,129.12 0.00 1753,~~414~~373,~~713~~254.4453 60 Days 35113 2 1 25 0 61116 724,~~490~~249,~~662~~535.3729 ~~266~~182,~~000~~072.0076 6326,~~686,155~~695.6890 0.00 1424,~~442~~758,~~818~~303.0595 90 Days 1095 1 292 10 4198 217,~~400~~095,~~165~~151.9587 ~~243~~182,~~504~~210.5043 6196,~~912,379~~117.0807 ~~87,500~~0.7800 917,~~643~~473,~~550~~479.3137 120 Days 344 06 3632 40 4382 ~~879~~8,~~033~~434,698.4417 ~~0.00 10~~1,~~671~~000,~~927~~203.0250 16,~~037~~522,~~104~~961.4896 120.00 15,~~588~~957,~~064~~863.9463 150 Days 122 04 139 0 2 ~~485~~67 3,~~410~~555,135.9817 0490,099.0064 ~~184~~9,~~638~~621,607.2236 0249,354.0005 ~~670~~13,~~049~~916,196.2022 180+ Days 030 01 0126 020 0177 06,254,845.0064 0121,840.0022 032,775,915.0056 05,530,962.0082 044,683,564.0024 Totals ~~124~~597 1124 ~~100~~202 522 ~~240~~845 26111,~~862~~730,~~212~~900.1272 13,~~452~~511,~~187~~488.1148 2649,~~685~~937,~~525~~574.5406 15,~~124~~780,~~605~~316.2687 56170,~~124~~960,~~530~~280.0313 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.~~193507~~113225% 0.~~043002~~022645% 0.000000% 0.~~236508~~135870% 0.~~115192~~065783% 0.~~051646~~036803% 0.000000% 0.~~166838~~102585% 30 Days 16.~~612556~~634964% 0.~~000000~~113225% 0.~~150505~~022645% 0.000000% 16.~~763062~~770833% 16.~~907106~~706153% 0.~~000000~~131649% 0.~~220903~~026768% 0.000000% 26.~~128009~~864570% 60 Days 02.~~752526~~558877% 0.~~021501~~045290% 0.~~537519~~022645% 0.000000% 12.~~311546~~626812% 03.~~915329~~118840% 0.~~032504~~023417% 0.~~817022~~042018% 0.000000% 13.~~764855~~184275% 90 Days 02.~~215008~~151268% 0.~~021501~~022645% 0.~~623522~~045290% 0.~~021501~~000000% 02.~~881531~~219203% 02.~~293291~~198683% 0.~~029755~~023435% 0.~~844665~~025223% 0.~~010692~~000000% 12.~~178404~~247341% 120 Days 0.~~064502~~996377% 0.~~000000~~135870% 0.~~774027~~724638% 0.~~086003~~000000% 01.~~924532~~856884% 01.~~107414~~084824% 0.~~000000~~128641% 10.~~304067~~838947% 0.~~126730~~000000% 12.~~538212~~052411% 150 Days 0.~~021501~~498188% 0.~~000000~~090580% 0.~~021501~~883152% 0.~~000000~~045290% 01.~~043002~~517210% 0.~~059315~~457242% 0.~~000000~~063034% 01.~~022562~~237477% 0.~~000000~~032071% 01.~~081877~~789824% 180+ Days 0.~~000000~~679348% 0.~~000000~~022645% 02.~~000000~~853261% 0.~~000000~~452899% 04.~~000000~~008152% 0.~~000000~~804463% 0.~~000000~~015670% 04.~~000000~~215455% 0.~~000000~~711362% 05.~~000000~~746951% Totals 213.~~666093~~519022% 0.~~236508~~543478% 24.~~150075~~574275% 0.~~107504~~498188% 519.~~160181~~134964% 314.~~282456~~370205% 0.~~177452~~451628% 36.~~260866~~422692% 0.~~137422~~743432% 621.~~858196~~987958% 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 ~~666~~1,~~070~~967,972.3338

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 2 0 0 2 ~~180~~166,~~655~~103.8495 0.00 0.00 ~~180~~166,~~655~~103.8495 30 Days 1973 0 1 0 200 274 9,~~587~~278,~~399~~171.0516 537,411.96 0.00 ~~495,028.78~~ 0.00 39,~~082~~815,~~427~~583.8312 60 Days 420 0 2 0 60 ~~412~~22 2,~~080~~663,351.5885 182,072.76 0.00 ~~514,236.60~~ 0.00 ~~926~~2,~~317~~845,424.1861 90 Days 324 0 40 10 824 ~~511~~3,~~145~~396,477.7370 0.00 ~~673,851~~0.5700 ~~87,500~~0.7800 13,~~272~~396,~~498~~477.0870 120 Days 12 1 04 3 0 417 ~~104~~1,~~688~~632,920.1128 0113,538.0081 1663,~~012,604~~141.9677 0.00 12,~~117~~409,~~293~~600.0786 150 Days 6 1 05 ~~0 0~~ 1 ~~485~~13 688,~~410~~197.9816 0123,067.0029 0672,958.0004 0169,886.0092 ~~485~~1,~~410~~654,109.9841 180+ Days 08 01 017 05 031 0813,835.0037 0121,840.0022 04,298,677.0034 0796,880.0098 06,031,233.0091 Totals 28143 28 1026 16 41183 418,~~100~~472,~~724~~953.4552 ~~180~~1,~~655~~244,034.8499 25,~~695~~634,~~721~~777.9115 87966,~~500~~767.7890 726,~~064~~318,~~602~~533.9856 0-29 Days 0.~~134409~~140056% 0.000000% 0.000000% 0.~~134409~~140056% 0.~~093527~~089972% 0.000000% 0.000000% 0.~~093527~~089972% 30 Days 15.~~276882~~112045% 0.~~000000~~070028% 0.~~067204~~000000% 0.000000% 15.~~344086~~182073% 15.~~339515~~025627% 0.~~000000~~291095% 0.~~256280~~000000% 0.000000% 15.~~595795~~316723% 60 Days 01.~~268817~~400560% 0.~~000000~~140056% 0.~~134409~~000000% 0.000000% 01.~~403226~~540616% 01.~~213337~~442635% 0.~~000000~~098622% 0.~~266224~~000000% 0.000000% 01.~~479561~~541257% 90 Days 01.~~201613~~680672% 0.000000% 0.~~268817~~000000% 0.~~067204~~000000% 01.~~537634~~680672% 01.~~264624~~839741% 0.000000% 0.~~348858~~000000% 0.~~045300~~000000% 01.~~658782~~839741% 120 Days 0.~~067204~~840336% 0.~~000000~~070028% 0.~~201613~~280112% 0.000000% 01.~~268817~~190476% 0.~~054198~~884490% 0.~~000000~~061500% 0.~~524233~~359198% 0.000000% 01.~~578431~~305188% 150 Days 0.~~067204~~420168% 0.~~000000~~070028% 0.~~000000~~350140% 0.~~000000~~070028% 0.~~067204~~910364% 0.~~251301~~372770% 0.~~000000~~066661% 0.~~000000~~364515% 0.~~000000~~092021% 0.~~251301~~895967% 180+ Days 0.~~000000~~560224% 0.~~000000~~070028% 01.~~000000~~190476% 0.~~000000~~350140% 02.~~000000~~170868% 0.~~000000~~440823% 0.~~000000~~065996% 02.~~000000~~328428% 0.~~000000~~431640% 03.~~000000~~266887% Totals 110.~~881720~~014006% 0.~~134409~~560224% 01.~~672043~~820728% 0.~~067204~~420168% 212.~~755376~~815126% 210.~~122975~~006086% 0.~~093527~~673846% 13.~~395595~~052141% 0.~~045300~~523661% 314.~~657397~~255734% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 5 2 1 0 73 ~~429~~220,~~092~~248.9507 ~~422~~286,~~651~~147.4809 0.00 ~~851~~506,~~744~~395.4316 30 Days 46182 0 2 1 0 48185 1035,~~563~~926,~~744~~583.4383 0169,266.0086 ~~652~~208,~~985~~129.0812 0.00 1136,~~216~~303,~~729~~979.5181 60 Days 2877 10 170 0 4677 617,~~619~~917,~~495~~822.7282 ~~266,000~~0.00 ~~4,095,804~~0.1800 0.00 1017,~~981~~917,~~299~~822.9082 90 Days 660 1 222 0 2963 111,~~695~~949,~~056~~813.5334 ~~243~~182,~~504~~210.5043 5196,~~560,049~~117.7807 0.00 712,~~498~~328,~~610~~140.8184 120 Days 229 03 2925 40 3557 ~~774~~5,~~345~~928,644.3336 0409,127.0097 85,~~605~~290,~~238~~745.6808 ~~1,037,104~~0.4800 1011,~~416~~628,~~688~~517.4941 150 Days 011 02 030 01 044 02,056,075.0066 0254,669.0015 07,879,866.0047 079,467.0013 010,270,078.0041 180+ Days 019 0 089 013 0121 04,949,671.0007 0.00 023,764,898.0008 03,940,964.0036 032,655,533.0051 Totals 82378 710 72148 414 ~~165~~550 1978,~~652~~728,~~642~~611.0108 ~~938~~1,~~597~~235,522.4548 1937,~~336~~625,~~729~~902.2091 14,~~037~~020,~~104~~431.4849 40121,~~965~~610,~~073~~467.1496 0-29 Days 0.~~196850~~083403% 0.~~078740~~041701% 0.000000% 0.~~275591~~125104% 0.~~085437~~046308% 0.~~084154~~060164% 0.000000% 0.~~169591~~106472% 30 Days 17.~~811024~~589658% 0.~~000000~~083403% 0.~~078740~~041701% 0.000000% 17.~~889764~~714762% 27.~~103347~~553724% 0.~~000000~~035589% 0.~~130016~~043760% 0.000000% 27.~~233363~~633073% 60 Days 13.~~102362~~211009% 0.~~039370~~000000% 0.~~669291~~000000% 0.000000% 13.~~811024~~211009% 13.~~318008~~767302% 0.~~052963~~000000% 0.~~815516~~000000% 0.000000% 23.~~186487~~767302% 90 Days 02.~~236220~~502085% 0.~~039370~~041701% 0.~~866142~~083403% 0.000000% 12.~~141732~~627189% 02.~~337503~~512501% 0.~~048484~~038311% 10.~~107062~~041234% 0.000000% 12.~~493049~~592046% 120 Days 01.~~078740~~209341% 0.~~000000~~125104% 1.~~141732~~042535% 0.~~157480~~000000% 12.~~377953~~376981% 01.~~154180~~246524% 0.~~000000~~086021% 1.~~713389~~112403% 0.~~206498~~000000% 2.~~074067~~444948% 150 Days 0.~~000000~~458716% 0.~~000000~~083403% 01.~~000000~~251043% 0.~~000000~~041701% 01.~~000000~~834862% 0.~~000000~~432299% 0.~~000000~~053545% 01.~~000000~~656777% 0.~~000000~~016708% 02.~~000000~~159330% 180+ Days 0.~~000000~~792327% 0.000000% 03.~~000000~~711426% 0.~~000000~~542118% 05.~~000000~~045872% 01.~~000000~~040690% 0.000000% 04.~~000000~~996676% 0.~~000000~~828605% 06.~~000000~~865971% Totals 315.~~228346~~763136% 0.~~275591~~417014% 26.~~834646~~171810% 0.~~157480~~583820% 622.~~496063~~935780% 316.~~913038~~553041% 0.~~186884~~259774% 37.~~850137~~911013% 0.~~206498~~845314% 825.~~156557~~569142% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 21 0 0 21 ~~332~~125,~~933~~119.8208 0.00 0.00 ~~332~~125,~~933~~119.8208 30 Days 1038 2 0 4 0 1440 26,~~455~~936,~~795~~779.9059 316,912.01 0.00 ~~659,760.20~~ 0.00 37,~~115~~253,~~556~~691.1060 60 Days 316 0 61 0 917 ~~459~~3,~~086~~668,360.0762 0.00 2326,~~076,114~~695.90 0.00 23,~~535~~995,~~200~~056.9752 90 Days 111 0 30 0 411 ~~193~~1,~~963~~748,860.6983 0.00 ~~678,477~~0.7300 0.00 ~~872~~1,~~441~~748,860.4283 120 Days 03 02 43 0 48 0873,133.0053 0477,536.0072 1569,~~054,083~~075.3811 0.00 1,~~054~~919,~~083~~745.3836 150 Days 05 0 1 4 0 110 0810,862.0035 0112,363.0020 ~~184~~1,~~638~~068,782.2285 0.00 ~~184~~1,~~638~~992,008.2240 180+ Days 03 0 020 02 025 0491,339.0020 0.00 04,712,340.0014 0793,117.0048 05,996,796.0082 Totals 1476 26 1828 02 34112 314,~~108~~529,~~845~~336.6612 ~~332~~1,~~933~~031,931.8201 46,~~653~~676,~~074~~894.4300 0793,117.0048 823,~~094~~031,~~853~~278.9161 0-29 Days 0.~~321027~~169492% 0.000000% 0.000000% 0.~~321027~~169492% 0.~~270760~~106678% 0.000000% 0.000000% 0.~~270760~~106678% 30 Days 16.~~605136~~440678% 0.~~000000~~338983% 0.~~642055~~000000% 0.000000% 26.~~247191~~779661% 15.~~997186~~914394% 0.~~000000~~270204% 0.~~536553~~000000% 0.000000% 26.~~533738~~184597% 60 Days 02.~~481541~~711864% 0.000000% 0.~~963082~~169492% 0.000000% 12.~~444623~~881356% 03.~~373354~~127695% 0.000000% 10.~~688409~~278545% 0.000000% 23.~~061762~~406240% 90 Days 01.~~160514~~864407% 0.000000% 0.~~481541~~000000% 0.000000% 01.~~642055~~864407% 01.~~157742~~491103% 0.000000% 0.~~551775~~000000% 0.000000% 01.~~709516~~491103% 120 Days 0.~~000000~~508475% 0.~~000000~~338983% 0.~~642055~~508475% 0.000000% 01.~~642055~~355932% 0.~~000000~~744446% 0.~~000000~~407154% 0.~~857237~~485201% 0.000000% 01.~~857237~~636801% 150 Days 0.~~000000~~847458% 0.~~000000~~169492% 0.~~160514~~677966% 0.000000% 01.~~160514~~694915% 0.~~000000~~691352% 0.~~000000~~095802% 0.~~150158~~911259% 0.000000% 01.~~150158~~698414% 180+ Days 0.~~000000~~508475% 0.000000% 03.~~000000~~389831% 0.~~000000~~338983% 04.~~000000~~237288% 0.~~000000~~418923% 0.000000% 04.~~000000~~017806% 0.~~000000~~676223% 05.~~000000~~112951% Totals 212.~~247191~~881356% 01.~~321027~~016949% 24.~~889246~~745763% 0.~~000000~~338983% 518.~~457464~~983051% 212.~~528281~~387912% 0.~~270760~~879839% 35.~~784131~~692812% 0.~~000000~~676223% 619.~~583172~~636785% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~REO~~Summary History*1 ~~New~~Days ~~REO~~Number ~~Loans~~of ~~Month~~Outstanding ~~REO~~ Percentage ~~Loans~~of inNumber ~~REO~~of 3Outstanding ~~Jul-06~~Percentage ~~0.000%~~of ~~Original~~Delinquent ~~Principal~~Loans ~~Balance~~Actual ~~511,920.00 Aug-06 0.000~~Balance(%) ~~Current~~Loans Actual Balance ~~511,169.74 Sep-06 0.000~~(%) ~~Oct-06~~Balance($) ~~0.000%~~Balance($) ~~Current~~180 ~~REO Total Nov~~-06 ~~0.000%~~209 ~~Loans~~52 ~~in REO 5 Dec-06 0.000% Original Principal Balance 1~~11,~~128~~980,~~220~~367.0032 ~~Jan-07 0~~1.~~000%~~541 ~~Current~~14 ~~Actual Balance 1~~2,~~124~~373,~~605~~166.2654 ~~Feb-07 0~~1.~~000%~~285 ~~Mar-07~~210 ~~0.000% Apr~~-07 ~~0.000%~~239 ~~May-07~~50 012,520,880.~~074%~~64 ~~Jun-07 0~~1.~~137%~~610 *The6 ~~text reported in the above table is presented graphically on the monthly bond remittance report~~1,081,715.98 ~~The monthly bond remittance report can be viewed online at www~~0.~~ctslink.com.~~586 1240 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jul~~-06 ~~0.000%~~269 ~~Original~~36 ~~Principal Balance 88~~8,~~000~~280,714.0036 ~~Aug-06 0~~1.~~000%~~065 ~~Current~~6 ~~Actual Balance 87~~976,~~500~~951.7805 ~~Sep-06~~ 0.~~000%~~529 ~~Oct-06~~270 ~~0.000% Current REO Total Nov~~-06 ~~0.000%~~299 ~~Loans~~37 ~~in REO 1 Dec-06 0.000% Original Principal Balance 88~~11,~~000~~233,115.0095 ~~Jan-07 0~~1.~~000%~~445 ~~Current~~4 ~~Actual Balance 87~~1,~~500~~115,337.7857 ~~Feb-07~~ 0.~~000%~~604 ~~Mar-07~~300 ~~0.000% Apr~~-07 ~~0.000%~~329 May-07 0.000% Jun-07 0.045% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 2 Jul-06 0.000% Original Principal Balance 423~~668,~~920~~485.0097 ~~Aug-06~~ 0.~~000%~~086 ~~Current~~1 ~~Actual Balance 423~~484,~~668~~062.9677 ~~Sep-06~~ 0.~~000%~~262 ~~Oct-06 0.000% Current REO~~ Total ~~Nov-06~~177 ~~0.000% Loans in REO 4 Dec-06 0.000% Original Principal Balance 1~~44,~~040~~683,~~220~~564.0024 ~~Jan-07 0~~5.~~000%~~747 ~~Current~~31 ~~Actual Balance 1~~6,~~037~~031,~~104~~233.4891 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.120% Jun-07 0.206% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 ~~- No REO Information to report this period~~.266

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~2 ~~Mortgage~~3 ~~Loans~~Days inNumber ~~REO~~of ~~during~~Outstanding ~~Current~~Percentage ~~Period~~of ~~Month~~Number ~~Loan~~of ~~First~~Outstanding ~~Original~~Percentage ~~Loan~~of ~~Entered~~Delinquent ~~Payment~~Loans ~~LTV~~Actual atBalance(%) ~~Principal~~Loans ~~Group~~Actual ~~Number~~Balance(%) ~~REO~~Balance($) ~~Date~~Balance($) ~~State~~180 ~~Origination~~- ~~Balance~~209 31 8,251,047.92 1.735 ~~0010725236~~7 ~~Jun-2007~~1,356,152.86 011.156 210 -~~Nov-2006~~ TN239 8035 8,906,158.0097 881.873 9 2,~~000~~533,005.0069 2.160 ~~0010676156~~240 ~~Jun~~-~~2007~~ ~~01-Oct-2006~~269 TX26 806,433,248.0063 ~~291~~1.353 4 870,~~920~~514.0068 20.742 ~~0010899967~~270 ~~May~~-~~2007~~ ~~01-Sep-2006~~299 VA29 849,065,077.99 ~~352~~1.906 4 1,052,700.0039 20.898 ~~0011017883~~300 ~~Jun~~-~~2007~~ ~~01-Nov-2006~~329 GA0 800.00 ~~132,~~0.000 1 184,423.0020 20.157 ~~0011029539~~Total ~~May-2007~~121 ~~01-Nov-2006~~32,655,533.51 TX6.867 8025 5,996,796.0082 ~~263~~5.113 This report includes all loans greater than 180 days delinquent regardless of status (REO,~~600~~ Foreclosure, Bankruptcy).00

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Loan~~History* ~~Detail~~New -REO ~~All~~Loans ~~Mortgage~~Month REO Percentage Loans in REO ~~during~~11 ~~Current~~Nov-06 ~~Period~~0.000% ~~(continued)~~Original Principal Balance 3,575,550.00 Dec-06 0.000% Current ~~Paid~~Actual Balance 3,557,259.73 Jan-07 0.000% Feb-07 0.000% Current ~~Approximate~~REO ~~Loan~~Total ~~Actual~~Mar-07 To0.000% ~~Months~~Loans ~~Loan~~in ~~Delinquent~~REO ~~Group~~22 ~~Number~~Apr-07 0.000% Original Principal Balance ~~Date~~5,813,211.00 ~~Delinquent~~May-07 ~~Rate~~0.074% ~~Interest~~Current 1Actual ~~0010725236~~Balance 875,~~500~~780,316.7887 01Jun-~~Jan~~07 0.137% Jul-~~2007~~07 0.214% Aug-07 0.261% Sep-07 0.316% Oct-07 0.743% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 3 7Nov-06 0.~~840~~000% 2Original Principal Balance 507,~~681~~800.8600 2Dec-06 ~~0010676156~~0.000% ~~291~~Current Actual Balance 505,~~920~~101.0019 01Jan-~~Dec~~07 0.000% Feb-~~2006~~07 40.000% 9Current REO Total Mar-07 0.~~750~~000% 13Loans in REO 6 Apr-07 0.000% Original Principal Balance 972,~~501~~800.3200 May-07 0.000% Current Actual Balance 966,767.90 Jun-07 0.045% Jul-07 0.221% Aug-07 0.224% Sep-07 0.295% Oct-07 0.524% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 ~~0010899967~~12 ~~350~~Month REO History* New REO Loans Month REO Percentage Loans in REO 6 Nov-06 0.000% Original Principal Balance 2,~~902~~271,500.00 Dec-06 010.000% Current Actual Balance 2,259,041.06 Jan-~~Dec~~07 0.000% Feb-~~2006~~07 0.000% Current REO Total Mar-07 0.000% Loans in REO 14 Apr-07 0.000% Original Principal Balance 4,044,161.00 9May-07 0.~~500~~120% 15Current Actual Balance 4,~~818~~020,431.1949 Jun-07 0.206% Jul-07 0.263% Aug-07 0.339% Sep-07 0.402% Oct-07 0.845% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 2 ~~0011017883~~Nov-06 ~~131~~0.000% Original Principal Balance 796,~~748~~250.9600 ~~01-~~Dec-~~2006~~06 ~~4 8~~0.~~725~~000% 5Current Actual Balance 793,~~422~~117.5448 Jan-07 0.000% Feb-07 0.000% Current REO Total Mar-07 0.000% Loans in REO 2 ~~0011029539~~Apr-07 ~~262~~0.000% Original Principal Balance 796,~~533~~250.4600 01May-~~Dec~~07 0.000% Current Actual Balance 793,117.48 Jun-~~2006~~07 40.000% 9Jul-07 0.~~500~~000% ~~11,834~~Aug-07 0.32000% Sep-07 0.000% Oct-07 0.676% *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 52Loan ~~Jul-06~~First ~~0.000%~~ Original ~~Principal~~Loan ~~Balance~~Entered ~~13,570,503.00~~Payment ~~Aug-06~~LTV ~~0.000%~~at ~~Current~~Principal ~~Actual~~Group ~~Balance~~Number ~~13,534,101.68~~REO ~~Sep-06~~Date ~~0.000%~~State ~~Oct-06~~Origination ~~0.000%~~Balance ~~Current~~1 ~~Foreclosure~~0010624830 ~~Total Nov~~Oct-2007 06-Aug-2006 0TX 80.00 212,000%.00 ~~Loans~~1 in0010730054 ~~Foreclosure~~Oct-2007 ~~100~~ 01-Dec-062006 0GA 94.~~000%~~89 ~~Original Principal Balance 26~~170,~~762,544~~800.00 ~~Jan-07~~1 ~~0.000%~~0010902511 ~~Current~~Jul-2007 ~~Actual~~01-Sep-2006 ~~Balance~~TX ~~26,685,525~~79.5493 ~~Feb-07 0~~131,800.~~000%~~00 ~~Mar-07~~1 ~~0.448%~~0010911111 ~~Apr~~Jul-072007 ~~1.073% May~~01-07Oct-2006 1MI 80.~~716%~~00 ~~Jun-07 3~~207,200.~~261%~~00 *The1 ~~text~~0011051183 ~~reported~~Sep-2007 in01-Dec-2006 ~~the~~TX ~~above table is presented graphically on the monthly bond remittance report~~90.00 ~~The monthly bond remittance report can be viewed online at www~~126,000.~~ctslink.com.~~00 1 120011054087 ~~Month~~Oct-2007 ~~Foreclosure~~01-Dec-2006 History*GA ~~New~~86.81 ~~Foreclosure~~125,000.00 ~~Loans~~2 ~~Month~~0010676156 ~~Foreclosure~~Jun-2007 ~~Percentage Loans in Foreclosure 5 Jul~~01-06Oct-2006 0TX 80.~~000%~~00 ~~Original Principal Balance 1,~~291,~~100~~920.00 2 0010691260 Aug-062007 ~~0.000%~~01-Sep-2006 ~~Current~~CA ~~Actual~~95.00 ~~Balance 1~~355,~~287,682~~541.1100 ~~Sep-06~~2 ~~0.000%~~0010691442 Oct-062007 ~~0.000% Current Foreclosure Total Nov~~01-06Oct-2006 0AZ 80.00 256,000%.00 ~~Loans~~2 in0010725232 ~~Foreclosure~~Sep-2007 ~~10 Dec~~01-06Nov-2006 0GA 85.~~000%~~00 ~~Original Principal Balance 2~~171,~~704,~~700.00 ~~Jan-07~~2 ~~0.000%~~0010939313 ~~Current~~Oct-2007 ~~Actual~~01-Sep-2006 ~~Balance~~CA ~~2,695,721~~80.9100 ~~Feb-07 0.~~520,000~~% Mar-07 0~~.~~421%~~00 ~~Apr-07~~2 ~~0.517%~~0010947357 ~~May~~Oct-072007 ~~0.852% Jun~~01-07Nov-2006 ~~1.396%~~AL *The text reported in the above table is presented graphically on the monthly bond remittance report80.00 ~~The monthly bond remittance report can be viewed online at www~~80,000.~~ctslink.com.~~00 2 120010977527 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 37~~ Jul-062007 ~~0.000%~~01-Oct-2006 ~~Original~~MI ~~Principal Balance 9,839,153~~80.00 ~~Aug-06 0.000% Current Actual Balance 9~~96,~~812,245~~000.4400 ~~Sep-06~~2 ~~0.000%~~0011010575 Oct-062007 ~~0.000% Current Foreclosure Total~~ 01-Nov-062006 0CA 88.41 305,000%.00 ~~Loans~~2 in0011016141 ~~Foreclosure~~Sep-2007 ~~72 Dec~~01-06Nov-2006 0VA 86.~~000%~~73 ~~Original Principal Balance 19~~225,~~391,644~~500.00 ~~Jan-07~~2 ~~0.000%~~0011017623 ~~Current~~Sep-2007 ~~Actual~~01-Nov-2006 ~~Balance~~FL ~~19,336,729~~80.2000 ~~Feb-07 0.~~188,000~~% Mar-07 0~~.~~409%~~00 ~~Apr-07~~2 ~~1.378%~~0011017883 ~~May~~Jun-072007 ~~2.031% Jun~~01-07Nov-2006 ~~3.850%~~GA *The text reported in the above table is presented graphically on the monthly bond remittance report80.00 ~~The monthly bond remittance report can be viewed online at www~~132,000.~~ctslink.com.~~00 32 120011029863 ~~Month~~Sep-2007 ~~Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 Jul~~01-06Nov-2006 0MS 80.~~000%~~00 ~~Original Principal Balance 2~~312,~~440,250~~000.00 ~~Aug-06 0.000% Current Actual Balance~~ 2~~,434,174.13~~ ~~Sep-06~~0011042337 ~~0.000%~~ Oct-062007 ~~0.000% Current Foreclosure Total~~ 01-Nov-062006 0CA 90.~~000%~~00 ~~Loans~~805,500.00 in2 ~~Foreclosure~~0011048997 18Oct-2007 ~~Dec~~01-06Nov-2006 0FL 100.~~000%~~00 ~~Original Principal Balance 4~~305,~~666,200~~000.00 ~~Jan-07~~3 ~~0.000%~~0010654508 ~~Current~~Oct-2007 ~~Actual~~01-Oct-2006 ~~Balance~~CA ~~4,653,074~~100.4300 ~~Feb-07 0.~~605,000~~% Mar-07 0~~.~~649%~~00 ~~Apr-07~~3 ~~0.684%~~0011054817 ~~May~~Oct-072007 ~~1.776% Jun~~01-07Nov-2006 ~~3.784%~~MA *The text reported in the above table is presented graphically on the monthly bond remittance report75.00 ~~The monthly bond remittance report can be viewed online at www~~191,250.~~ctslink.com.~~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 ~~0010881451~~0010624830 ~~May-2007~~210,800.53 0106-~~Oct~~Dec-2006 NY8 9511.00040% ~~190~~18,~~000~~554.0068 1 ~~0010901845~~0010730054 ~~Jun-2007 01-Sep-2006 OH 90.00 78~~169,~~300~~886.0092 ~~1 0010901943 Jun-2007~~ 01-~~Sep~~Mar-~~2006~~2007 IL5 959.00750% ~~437~~9,~~000~~185.0018 1 0010902511 ~~Jun-2007 01-Sep-2006 TX 79~~130,640.93 ~~131,800.00 1 0010903027 Jun-2007~~ 01-~~Aug~~Dec-2006 DE8 808.00550% ~~148~~8,~~000~~794.0059 1 0010911111 ~~May-2007 01-Oct-2006 MI 80.00 207~~205,~~200~~699.0027 ~~1 0011007249 Jun-2007~~ 01-~~Nov~~Dec-2006 FL8 809.00125% ~~496~~14,~~000~~830.0049 1 ~~0011010943~~0011051183 ~~Apr-2007 01-Nov-2006 FL 90.00 176~~125,~~400~~326.0051 ~~1 0011028305 Mar-2007~~ 01-~~Oct~~Jan-~~2006~~2007 CA7 889.10750% ~~740~~8,~~000~~716.0017 1 ~~0011040139~~0011054087 ~~Mar-2007 01-Nov-2006 FL 80.00 100~~124,~~000~~413.0074 ~~2 0010584738 Jun-2007~~ 01-~~Jul~~Jan-~~2006 FL 95.00 142,500.00 2 0010619644 Mar-~~2007 ~~01-Sep-2006~~7 ~~FL 90~~10.00375% ~~359~~9,~~100~~234.0050 2 ~~0010637828~~0010676156 ~~Jun-2007 01-Oct-2006 CA 80.00 528~~291,~~000~~920.00 ~~2 0010638768 Mar-2007~~ 01-~~Oct~~Nov-2006 IL9 859.00750% ~~297~~22,~~500~~502.0020 2 0010691260 ~~Mar-2007 01-Sep-2006 CA 95.00 355~~353,~~541~~227.0066 ~~2 0010691300 Apr-2007~~ 01-~~Oct~~Nov-2006 NY9 8010.00025% ~~248~~28,~~000~~110.0040 2 ~~0010691344 Jun-2007 01-Oct-2006 MN 94.87 148,000.00 2~~ 0010691442 ~~Apr-2007 01-Oct-2006 AZ 80.00 256~~254,~~000~~443.00 2 0010691450 May-2007 01-Oct-2006 MA 80.00 320,000.00 2 0010713884 Apr-2007 01-Nov-2006 NY 83.75 368,500.00 2 0010714294 Jun-2007 01-Nov-2006 NJ 90.00 364,500.00 2 0010714424 Jun-2007 01-Nov-2006 IA 70~~.00~~ ~~112,000.00 2 0010714828 Apr-2007~~ 01-Nov-2006 FL9 859.00975% ~~131~~20,~~750~~142.0081 2 ~~0010716508~~0010725232 ~~May-2007 01-Nov-2006 GA 80.00 204~~170,~~000~~512.0055 ~~2 0010719132 May-2007~~ 01-~~Nov~~Jan-~~2006 IN 95.00 109,250.00 2 0010721418 Apr-~~2007 ~~01-Nov-2006~~7 ~~IN 95~~8.00940% 6610,~~500~~825.0043 2 ~~0010722916~~0010939313 ~~Jun-2007 01-Nov-2006 FL 94.34 287~~515,~~750~~815.0014 ~~2 0010723018 Jun-2007~~ 01-~~Dec-2006 FL 95.00 223,250.00 2 0010723064 Jun-2007 01-Dec-2006 FL 95.00 294,500.00 2 0010725112 Jun-2007 01-~~Nov-2006 AR9 808.00990% ~~112~~36,~~400~~611.0021 2 ~~0010725286~~0010947357 ~~Jun-2007 01-Nov-2006 MN 80.00 196~~79,~~000~~467.0013 ~~2 0010725590 Jun-2007~~ 01-Nov-2006 MN 80.00 202,672.00 2 0010749218 Jun-2007 01-Dec-2006 FL 80.00 156,000.00 2 0010899229 Jun-2007 01-Sep-2006 CA 80.00 329,600.00 2 0010906183 Jun-2007 01-Oct-2006 MN 80.00 158,400.00 2 0010939313 Mar-2007 ~~01-Sep-2006~~5 ~~CA 80~~9.00125% ~~520~~4,~~000~~007.0035 2 0010977527 ~~Jun-2007 01-Oct-2006 MI 80.00 96~~95,~~000~~125.0004 ~~2 0010988545 Apr-2007~~ 01-~~Nov~~Dec-2006 CA8 806.00500% ~~357~~4,~~600~~769.~~00 2 0011006679 Jun-2007 01-Nov-2006 TN 80.00 109,520.00 2 0011009773 Jun-2007 01-Nov-2006 FL~~ 90~~.00~~ ~~215,100.00~~ 2 ~~0011010171 May-2007 01-Nov-2006 FL 90.00 174,600.00 2 0011010411 May-2007 01-Nov-2006 CA 95.00 389,500.00 2~~ 0011010575 ~~May-2007 01-Nov-2006 CA 88.41~~ 305,000.00 ~~2 0011010979 May-2007~~ 01-~~Nov~~Dec-2006 OH8 857.00800% 7818,~~200~~554.0020 2 ~~0011013339~~0011016141 ~~May-2007 01-Nov-2006 WI 95.00 182~~223,~~400~~795.0029 ~~2 0011017391 Jun-2007~~ 01-~~Nov~~Feb-~~2006 ME 80.00 114,400.00 2 0011017605 May-~~2007 ~~01-Nov-2006~~6 ~~IL 80~~8.00500% ~~228~~11,~~000~~970.0060 2 0011017623 ~~Jun-2007 01-Nov-2006 FL 80.00 188~~186,~~000~~153.0067 ~~2 0011017725 Jun-2007~~ 01-~~Nov~~Dec-2006 CA8 807.00175% ~~364~~10,~~000~~401.0072 2 ~~0011018343~~0011017883 ~~Jun-2007 01-Oct-2006 FL 80.47 272~~131,~~000~~617.0087 ~~2 0011018345 May-2007~~ 01-~~Oct-2006 KY 80.00 123,200.00 2 0011019033 May-2007 01-~~Nov-2006 CA9 758.00725% ~~176~~9,~~625~~033.0031 2 ~~0011019967~~0011029863 ~~Apr-2007 01-Nov-2006 FL 69.42 128~~309,~~500~~038.0035 ~~2 0011026731 Jun-2007~~ 01-~~Nov~~Feb-~~2006 WI 78.79 78,000.00 2 0011026875 Apr-~~2007 ~~01-Oct-2006~~6 ~~NY 80~~7.00 392,000.00 2 0011027683 Jun-2007 01-Nov-2006 CA 90.00 909,000.00 2 0011027709 Jun-2007 01-Oct-2006 MI 90.00 652,500.00 2 0011027811 Apr-2007 01-Oct-2006 CA 90.00 592,200.00 2 0011028079 Apr-2007 01-Sep-2006 NY 80.00 516,000.00 2 0011028321 Apr-2007 01-Oct-2006 NY 80.00 520,000.00 2 0011028759 Jun-2007 01-Nov-2006 CA 80.00 480,000.00 2 0011028877 Apr-2007 01-Nov-2006 FL 78.53 267,000.00 2 0011029547 May-2007 01-Nov-2006 CA 75.00 480,000.00 2 0011031129 Jun-2007 01-Dec-2006 TX 79.99 173,350~~.00~~% ~~2 0011032869 Jun-2007 01-Nov-2006 KY 90.00 72~~14,~~000~~164.0045 2 ~~0011035515 Jun-2007 01-Nov-2006 WI 100.00 100,000.00 2 0011036041 Jun-2007 01-Oct-2006 WI 90.00 117,000.00 2~~ 0011042337 ~~Jun-2007 01-Nov-2006 CA 90.00 805~~801,~~500~~295.0006 ~~2 0011044115 Apr-2007~~ 01-Nov-2006 KS9 9510.00300% ~~133~~65,~~000~~597.0008 2 0011044129 May-2007 01-Dec-2006 FL 78.24 89,900.00 2 0011044329 Jun-2007 01-Nov-2006 MD 90.00 481,500.00 2 0011045759 Mar-2007 01-Nov-2006 FL 84.83 216,325.00 2 0011045765 Jun-2007 01-Dec-2006 FL 80.00 440,000.00 2 0011047977 May-2007 01-Dec-2006 FL 75.00 136,500.00 2 0011048997 ~~May-2007 01-Nov-2006 FL 100.00 305~~303,~~000~~020.0003 ~~2 0011051245 Jun-2007~~ 01-Dec-2006 FL8 909.00250% ~~238~~22,~~500~~161.0050 2 0011053357 Jun-2007 01-Nov-2006 IN 95.00 64,600.00 2 0011053481 Apr-2007 01-Oct-2006 FL 80.00 146,400.00 2 0011058745 Jun-2007 01-Dec-2006 FL 70.00 175,000.00 2 0011062959 Jun-2007 01-Dec-2006 FL 100.00 297,611.00 2 0011065957 Jun-2007 01-Dec-2006 SC 100.00 140,000.00 2 0011065963 May-2007 01-Dec-2006 NJ 80.00 378,400.00 3 ~~0010653514 Jun-2007 01-Oct-2006 MI 80.00 496,000.00 3~~ 0010654508 ~~Mar-2007 01-Oct-2006 CA 100.00 605~~602,~~000~~887.0005 ~~3 0010691316 Jun-2007~~ 01-~~Oct-2006 NC 84.98 75,550.00 3 0010691444 Jun-2007 01-Oct-2006 FL 95.00 213,750.00 3 0010721404 Mar-2007 01-~~Nov-2006 KY9 758.00800% 7141,~~250~~755.0013 3 ~~0010727106~~0011054817 ~~May-2007 01-Nov-2006 CA 90.00 405~~190,~~000~~230.0043 ~~3 0010899515 Jun-2007~~ 01-~~Sep~~Feb-~~2006 ME 80.00 209,600.00 3 0010902833 Apr-~~2007 ~~01-Aug-2006~~6 ~~MN 94~~10.~~97 185,~~200~~.00~~% ~~3 0010903071 May-2007 01-Aug-2006 VT 80.00 181~~12,~~600~~326.~~00 3 0010999927 Jun-2007 01-Nov-2006 DE~~ 95.00 241,300.00 3 0011000013 May-2007 01-Oct-2006 WI 95.00 161,500.00 3 0011026199 Jun-2007 01-Dec-2006 MI 85.00 66,300.00 3 0011029449 May-2007 01-Nov-2006 IL 80.00 286,400.00 3 0011029847 Jun-2007 01-Nov-2006 IL 80.00 332,000.00 3 0011030263 Jun-2007 01-Nov-2006 CA 84.04 395,000.00 3 0011035963 Jun-2007 01-Oct-2006 PA 94.21 219,500.00 3 0011054817 Jun-2007 01-Nov-2006 MA 75.00 191,250.00 3 0011054873 May-2007 01-Nov-2006 CA 61.22 330,000.00

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Foreclosure~~Summary ~~Loan~~12 ~~Detail~~Month -Foreclosure ~~All~~History* ~~Mortgage~~New Foreclosure Loans inMonth Foreclosure ~~during~~Percentage ~~Current~~Loans ~~Period~~in ~~(continued)~~Foreclosure ~~Current~~17 ~~Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 1 0010881451 189,257.97 01~~Nov-~~Jan-2007~~06 ~~3 10~~0.~~250~~000% ~~7,698.90~~Original 1Principal ~~0010901845~~Balance 773,~~844.26 01-Feb-2007 2 8.855% 2~~302,~~171~~250.2300 ~~1 0010901943 436,392.34 01~~Dec-~~Feb-2007~~06 ~~2 10~~0.~~550~~000% ~~14,624.39~~Current 1Actual ~~0010902511~~Balance ~~130,983.93 01-Jan-2007~~ 3 ~~8.550% 4~~,~~401.82 1 0010903027 147~~285,~~432~~104.8018 ~~01-~~Jan-~~2007~~07 ~~3 7~~0.~~426~~000% ~~4,259.23 1 0010911111 206,176.87 01~~Feb-~~Jan-2007~~07 ~~3 9~~0.~~125~~000% ~~7,421.99~~Current 1Foreclosure ~~0011007249~~Total ~~495,028.78 01-~~Mar-~~2007~~07 ~~1 8~~0.~~625~~448% ~~10,060.29~~Loans 1in ~~0011010943~~Foreclosure ~~176,159.66~~202 01Apr-~~Dec-2006~~07 ~~4 9.850% 8,240.23~~ 1 ~~0011028305 736,921~~.~~40 01-Dec-2006 4 9.950~~073% ~~34,874.24~~Original 1Principal ~~0011040139~~Balance 9950,~~523.90 01-Dec-2006 4 8.710% 4~~150,~~093~~974.7300 ~~2 0010584738 141,400.87 01~~May-~~Jan-2007~~07 ~~3 8~~1.~~400~~716% ~~4,663.74~~Current 2Actual ~~0010619644~~Balance ~~357~~49,~~501.57 01-Dec-2006 4 10.150% 17~~937,~~275~~574.8006 ~~2 0010637828 526,597.86 01~~Jun-~~Jan-2007~~07 3 7.~~990~~261% ~~16,449.10 2 0010638768 295,762.44 01~~Jul-~~Dec-2006~~07 4 8.~~300~~371% ~~11,560.27 2 0010691260 353,916.32 01~~Aug-~~Dec-2006~~07 ~~4 10~~5.~~025~~859% ~~16,881.69 2 0010691300 247,124.23 01~~Sep-~~Dec-2006~~07 ~~4 10~~6.~~725~~480% ~~12,651.20 2 0010691344 147,397.~~Oct-07 ~~01-Dec-2006 4 10~~6.~~050~~423% ~~7,049.10~~*The 2text ~~0010691442~~reported ~~254,940.52~~in ~~01-Dec-2006~~the 4above ~~9.975%~~table ~~12,096.78~~is 2presented ~~0010691450~~graphically ~~318,241.01~~on ~~01-Jan-2007~~the 3monthly ~~8.600%~~bond ~~10,760.81~~remittance ~~2 0010713884 367,804~~report.27 ~~01-Dec-2006~~The 4monthly ~~8.750%~~bond ~~15,184.06~~remittance 2report ~~0010714294~~can ~~363,607.43~~be ~~01-Feb-2007~~viewed 2online ~~7.850%~~at ~~8,915~~www.~~34 2 0010714424 111,537~~ctslink.~~32 01-Jan-2007 3 9~~com.~~400%~~ ~~4,142.71~~1 212 ~~0010714828~~Month ~~130,433.50~~Foreclosure ~~01-Dec-2006~~History* 4New ~~9.300%~~Foreclosure ~~5,744.24~~Loans 2Month ~~0010716508~~Foreclosure ~~202,821.69~~Percentage ~~01-Dec-2006~~Loans 4in ~~7.750%~~Foreclosure ~~7,370.30~~1 ~~2 0010719132 108,851.~~Nov-06 ~~01-Dec-2006 4 9~~0.~~990~~000% ~~5,173.00~~Original 2Principal ~~0010721418~~Balance 66344,~~306~~000.1900 ~~01-~~Dec-~~2006~~06 ~~4 11~~0.~~050~~000% ~~3,501.98~~Current 2Actual ~~0010722916~~Balance ~~286~~344,~~699~~000.2100 01Jan-~~Apr-2007~~07 0 9.~~990~~000% ~~4,537.83 2 0010723018 222,539.64 01-~~Feb-~~2007~~07 ~~2 9~~0.~~990~~000% ~~7,047.83~~Current 2Foreclosure ~~0010723064~~Total ~~294,500.00 01~~Mar-~~Feb-2007~~07 ~~2 9~~0.~~975~~421% ~~9,301.28~~Loans 2in ~~0010725112~~Foreclosure ~~111,851.66~~26 01Apr-~~Feb-2007~~07 ~~2 8~~0.~~590~~517% ~~3,020.97~~Original 2Principal ~~0010725286~~Balance ~~195~~5,~~100.64 01-Jan-2007 3 8.890% 6~~663,~~830~~750.~~58 2 0010725590 202,672.~~00 01May-~~Jan-2007~~07 ~~3 9~~0.~~240~~852% ~~7,380.60~~Current 2Actual ~~0010749218~~Balance ~~155~~5,~~719~~634,777.7315 01Jun-~~Feb-2007~~07 ~~2 8~~1.~~450~~396% ~~4,129.26 2 0010899229 329,600.00 01~~Jul-~~Feb-2007~~07 2 7.~~940~~119% ~~8,174.08 2 0010906183 158,400.00 01~~Aug-~~Dec-2006~~07 ~~4 9.250% 6,930.00~~ 2 ~~0010939313 517,055~~.~~76 01-Dec-2006 4 8.990~~866% ~~21,991.61 2 0010977527 95,261.11 01~~Sep-~~Jan-2007~~07 3 6.~~500~~243% ~~2,386.29 2 0010988545 357,600.00 01~~Oct-~~Feb-2007~~07 ~~2 8~~3.~~100~~052% ~~9,059.20~~*The 2text ~~0011006679~~reported ~~108,975.92~~in ~~01-Feb-2007~~the 2above ~~8.500%~~table ~~2,910.65~~is 2presented ~~0011009773~~graphically ~~214,741.56~~on ~~01-Mar-2007~~the 1monthly ~~9.175%~~bond ~~4,659.21~~remittance ~~2 0011010171 173,683~~report.02 ~~01-Dec-2006~~The 4monthly ~~8.225%~~bond ~~6,723.47~~remittance 2report ~~0011010411~~can ~~388,685.68~~be ~~01-Jan-2007~~viewed 3online ~~8.400%~~at ~~12,804~~www.~~43 2 0011010575 305,000~~ctslink.~~00 01-Jan-2007 3 7~~com.~~800%~~ ~~9,277.10~~ 2 ~~0011010979~~12 ~~77,861.56~~Month ~~01-Dec-2006~~Foreclosure 4History* ~~9.175%~~New ~~3,383.46~~Foreclosure 2Loans ~~0011013339~~Month ~~181,721.19~~Foreclosure ~~01-Dec-2006~~Percentage 4Loans ~~9.900%~~in ~~8,554.39~~Foreclosure 215 ~~0011017391 113,729.40 01~~Nov-~~Jan-2007~~06 ~~3 7~~0.~~675~~000% ~~3,407.67~~Original 2Principal ~~0011017605~~Balance ~~226,992.76 01-Jan-2007 3 9.075% 8,123.98~~ 2 ~~0011017623 186~~,~~783.85 01-Jan-2007 3 7.175% 5~~796,~~207~~700.~~77 2 0011017725 364,000.~~00 01Dec-~~Feb-2007~~06 ~~2 7~~0.~~625~~000% ~~8,645.00~~Current 2Actual ~~0011018343~~Balance ~~271,555.46 01-Feb-2007~~ 2 ~~9.650% 8~~,~~286.31 2 0011018345 123~~780,~~200~~550.0036 01Jan-~~Dec-2006~~07 ~~4 9~~0.~~175~~000% ~~5,343.84 2 0011019033 176,408.42 01~~Feb-~~Jan-2007~~07 ~~3 10~~0.~~200~~000% ~~7,133.18~~Current 2Foreclosure ~~0011019967~~Total ~~128,302.69 01~~Mar-~~Dec-2006~~07 ~~4 9~~0.~~450~~409% ~~5,745.29~~Loans 2in ~~0011026731~~Foreclosure ~~77,649.39~~148 01Apr-~~Jan-2007~~07 ~~3 8~~1.~~990~~378% ~~2,751.57~~Original 2Principal ~~0011026875~~Balance ~~392~~37,~~000~~784,224.00 01May-~~Dec-2006~~07 ~~4 7.250% 13,230.00~~ 2 ~~0011027683 906,774~~.~~23 01-Jan-2007 3 7.850~~031% ~~27,795.88~~Current 2Actual ~~0011027709~~Balance ~~651,203.~~37 ~~01-Dec-2006 4 8.990% 27~~,~~664.35 2 0011027811 591~~625,~~157~~902.4191 01Jun-~~Dec-2006~~07 ~~4 9~~3.~~400~~850% ~~26,324.03 2 0011028079 514,791.04 01~~Jul-~~Dec-2006~~07 ~~4 8~~5.~~800~~108% ~~21,380.93 2 0011028321 520,000.00 01~~Aug-~~Dec-2006~~07 4 7.~~750~~123% ~~18,849.96 2 0011028759 479,053.14 01~~Sep-~~Jan-2007~~07 ~~3 8~~7.~~600~~791% ~~16,180.20 2 0011028877 265,532.56 01~~Oct-~~Dec-2006~~07 4 7.~~999~~911% ~~9,979.38~~*The 2text ~~0011029547~~reported ~~479,154.08~~in ~~01-Feb-2007~~the 2above ~~8.990%~~table ~~13,567.66~~is 2presented ~~0011031129~~graphically ~~172,519.34~~on ~~01-Jan-2007~~the 3monthly ~~8.000%~~bond ~~5,402.49~~remittance ~~2 0011032869 71,905~~report.93 ~~01-Feb-2007~~The 2monthly ~~9.990%~~bond ~~2,275.57~~remittance 2report ~~0011035515~~can ~~99,650.62~~be ~~01-Jan-2007~~viewed 3online ~~10.200%~~at ~~4,032~~www.~~93 2 0011036041 116,574~~ctslink.~~76 01-Feb-2007 2 10~~com.~~590%~~ 3~~,924.89~~ 212 ~~0011042337~~Month ~~802,744.88~~Foreclosure ~~01-Dec-2006~~History* 4New ~~10.300%~~Foreclosure ~~39,391.72~~Loans 2Month ~~0011044115~~Foreclosure ~~132,473.03~~Percentage ~~01-Dec-2006~~Loans 4in ~~9.600%~~Foreclosure ~~6,037.67~~1 ~~2 0011044129 89,498.52 01~~Nov-~~Jan-2007~~06 ~~3 8~~0.~~350~~000% ~~2,933.03~~Original 2Principal ~~0011044329~~Balance ~~480~~161,~~642~~550.7300 ~~01-~~Dec-~~2006~~06 ~~4 8.950% 20,322.48 2 0011045759 215,953.75 01-Dec-2006 4 9.075% 9,265.74 2 0011045765 438,243.52 01-Mar-2007 1 8.900% 9,213.84 2 0011047977 135,952.27 01-May-2007~~ 0 8.~~875~~000% ~~1,899.34~~Current 2Actual ~~0011048997~~Balance ~~303~~160,~~700~~553.3982 ~~01-~~Jan-~~2007~~07 ~~3 9~~0.~~250~~000% ~~11,090.48 2 0011051245 237,466.84 01-~~Feb-~~2007~~07 ~~2 8~~0.~~500~~000% ~~6,342.42~~Current 2Foreclosure ~~0011053357~~Total ~~64,393.23 01~~Mar-~~Jan-2007~~07 ~~3 10~~0.~~625~~649% ~~2,719.93~~Loans 2in ~~0011053481~~Foreclosure ~~145,656.83~~28 01Apr-~~Dec-2006~~07 ~~4 8~~0.~~990~~684% ~~6,195.03~~Original 2Principal ~~0011058745~~Balance ~~174~~6,~~745.87 01-Feb-2007 2 9.175% 5~~703,~~055.72 2 0011062959 296,385.85 01-Feb-2007 2 8.750% 8,162.82 2 0011065957 139,621.01 01-Feb-2007 2 10.750% 4,775.09 2 0011065963 378,400.00 01-Jan-2007 3 8.125% 12,022.05 3 0010653514 496,~~000.00 01May-~~Feb-2007~~07 ~~2 9~~1.~~490~~776% ~~14,863.44~~Current 3Actual ~~0010654508~~Balance ~~603~~6,~~486.53 01-Dec-2006 4 8.800% 25~~676,~~064~~894.8500 ~~3 0010691316 75,265.59 01~~Jun-~~Mar-2007~~07 ~~1 10.425% 1,869.14~~ 3 ~~0010691444 212,856~~.~~03 01-Jan-2007 3 9.925~~784% ~~8,370.99 3 0010721404 71,035.57 01~~Jul-~~Dec-2006~~07 4 10.~~900~~917% ~~3,698.59 3 0010727106 405,000.00 01~~Aug-~~Feb-2007~~07 ~~2 8.750% 11,137.52 3 0010899515 209,598.83 01-Feb-2007 2 8.750%~~ 5~~,763~~.~~96 3 0010902833 184,638.22 01-Nov-2006 5 8.250~~422% ~~7,161.49 3 0010903071 180,982.51 01~~Sep-~~Jan-2007~~07 ~~3 7.850% 5,547.87 3 0010999927 240,843.02 01-Feb-2007 2 8.740%~~ 6~~,619~~.~~15 3 0011000013 161,295.02 01-Dec-2006 4 10.490~~256% ~~8,060.55 3 0011026199 66,089.49 01~~Oct-~~Mar-2007~~07 ~~1 10~~5.~~000~~693% ~~1,571.08~~*The 3text ~~0011029449~~reported ~~284,639.19~~in ~~01-Jan-2007~~the 3above ~~7.750%~~table ~~8,618.15~~is 3presented ~~0011029847~~graphically ~~330,082.49~~on ~~01-Feb-2007~~the 2monthly ~~7.750%~~bond ~~7,991.70~~remittance ~~3 0011030263 394,590~~report.56 ~~01-Feb-2007~~The 2monthly ~~7.990%~~bond ~~9,854.85~~remittance 3report ~~0011035963~~can ~~218,266.26~~be ~~01-Dec-2006~~viewed 4online ~~8.490%~~at ~~8,738~~www.~~32 3 0011054817 190,581~~ctslink.~~86 01-Mar-2007 1 10~~com.~~200% 4,625.76 3 0011054873 327,823.26 01-Mar-2007 1 7.075% 5,397.69~~

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jul-06 0.000% Original Principal Balance 244,000.00 Aug-06 0.000% Current Actual Balance 243,504.50 Sep-06 0.000% Oct-06 0.000% Current Bankruptcy Total Nov-06 0.000% Loans in Bankruptcy 11 Dec-06 0.000% Original Principal Balance 1,457,567.00 Jan-07 0.000% Current Actual Balance 1,452,187.11 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.200% Jun-07 0.177% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul-06 0.000% Original Principal Balance 0.00 Aug-06 0.000% Current Actual Balance 0.00 Sep-06 0.000% Oct-06 0.000% Current Bankruptcy Total Nov-06 0.000% Loans in Bankruptcy 2 Dec-06 0.000% Original Principal Balance 181,977.00 Jan-07 0.000% Current Actual Balance 180,655.84 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.093% Jun-07 0.094% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jul-06 0.000% Original Principal Balance 244,000.00 Aug-06 0.000% Current Actual Balance 243,504.50 Sep-06 0.000% Oct-06 0.000% Current Bankruptcy Total Nov-06 0.000% Loans in Bankruptcy 7 Dec-06 0.000% Original Principal Balance 941,990.00 Jan-07 0.000% Current Actual Balance 938,597.45 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.225% Jun-07 0.187% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jul-06 0.000% Original Principal Balance 0.00 Aug-06 0.000% Current Actual Balance 0.00 Sep-06 0.000% Oct-06 0.000% Current Bankruptcy Total Nov-06 0.000% Loans in Bankruptcy 2 Dec-06 0.000% Original Principal Balance 333,600.00 Jan-07 0.000% Current Actual Balance 332,933.82 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.266% Jun-07 0.271% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance 1 0011016871 May-2007 01-Aug-2006 TX 79.48 122,400.00 1 0011018011 May-2007 01-Nov-2006 TX 79.44 59,577.00 2 0010594716 May-2007 01-Sep-2006 MI 85.00 66,300.00 2 0010715082 May-2007 01-Dec-2006 PA 69.99 87,490.00 2 0010849161 May-2007 01-Aug-2006 AK 95.00 266,000.00 2 0010899357 May-2007 01-Sep-2006 OH 79.33 94,800.00 2 0010900171 May-2007 01-Sep-2006 MO 85.00 85,000.00 2 0011016859 May-2007 01-Aug-2006 MN 75.69 98,400.00 2 0011030327 Jun-2007 01-Nov-2006 CA 80.00 244,000.00 3 0010977657 May-2007 01-Oct-2006 MI 80.00 208,000.00 3 0011027855 May-2007 01-Nov-2006 FL 80.00 125,600.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy ~~Detail~~History* -New ~~All~~Bankruptcy ~~Mortgage~~Loans Month Bankruptcy Percentage Loans in Bankruptcy ~~during~~13 ~~Current~~Nov-06 ~~Period~~0.000% ~~(continued)~~Original ~~Group~~Principal ~~Loan~~Balance 2,245,990.00 Dec-06 0.000% Current ~~Paid~~Actual ToBalance ~~Months~~2,231,374.80 Jan-07 0.000% Feb-07 0.000% Current ~~Approximate~~Bankruptcy ~~Number~~Total ~~Actual~~Mar-07 ~~Date~~0.000% ~~Delinquent~~Loans ~~Loan~~in ~~Rate~~Bankruptcy ~~Delinquent~~24 ~~Balance~~Apr-07 ~~Interest~~0.000% 1Original ~~0011016871~~Principal ~~121~~Balance 3,~~493~~535,167.3700 ~~01-~~May-~~2007~~07 0 8.~~150~~200% 1Current Actual Balance 3,~~550~~511,488.6748 1Jun-07 ~~0011018011~~0.177% ~~59,162~~Jul-07 0.47108% 01Aug-~~May~~07 0.191% Sep-~~2007~~07 0.331% 6Oct-07 0.~~800~~452% ~~622~~*The text reported in the above table is presented graphically on the monthly bond remittance report.04 2The ~~0010594716~~monthly ~~65,967~~bond remittance report can be viewed online at www.20ctslink.com. 011 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 5 Nov-~~Apr-2007~~06 0 9.~~575~~000% ~~998.54~~Original 2Principal ~~0010715082~~Balance 87991,~~137~~920.1000 01Dec-~~Jun-2007~~06 ~~(1) 8~~0.~~850~~000% ~~606.69~~Current 2Actual ~~0010849161~~Balance ~~266~~986,~~000~~053.0024 01Jan-07 0.000% Feb-~~2007~~07 20.000% 11Current Bankruptcy Total Mar-07 0.~~600~~000% 9Loans in Bankruptcy 8 Apr-07 0.000% Original Principal Balance 1,~~842~~252,197.00 2May-07 ~~0010899357~~0.093% 94Current Actual Balance 1,~~199~~244,034.8199 ~~01-~~Jun-~~2007~~07 ~~(1)~~0.094% 8Jul-07 0.~~775~~094% ~~649~~Aug-07 0.99266% Sep-07 0.139% Oct-07 0.674% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 ~~0010900171~~12 84Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 6 Nov-06 0.000% Original Principal Balance 671,~~659~~820.5800 01Dec-~~Jun-2007~~06 ~~(1) 10~~0.~~650~~000% ~~716.38~~Current 2Actual ~~0011016859~~Balance 97667,~~129~~708.2644 01Jan-~~Jun~~07 0.000% Feb-~~2007~~07 ~~(1)~~0.000% 7Current Bankruptcy Total Mar-07 0.~~375~~000% ~~556~~Loans in Bankruptcy 10 Apr-07 0.95000% 2Original ~~0011030327~~Principal Balance 1,243,~~504~~620.5000 01May-~~Jan~~07 0.225% Current Actual Balance 1,235,522.48 Jun-~~2007~~07 0.187% Jul-07 0.061% Aug-07 0.079% Sep-07 0.339% Oct-07 0.260% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 812 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Nov-06 0.~~500~~000% 8Original Principal Balance 582,~~123~~250.1000 3Dec-06 ~~0010977657~~0.000% ~~207~~Current Actual Balance 577,~~650~~613.2912 01Jan-~~Jun~~07 0.000% Feb-~~2007~~07 ~~(1)~~0.000% 8Current Bankruptcy Total Mar-07 0.~~125~~000% Loans in Bankruptcy 6 Apr-07 0.000% Original Principal Balance 1,~~319~~039,350.7000 3May-07 ~~0011027855~~0.266% ~~125~~Current Actual Balance 1,~~283~~031,931.53 01- Jun-~~2007~~07 ~~(1)~~0.271% 7Jul-07 0.~~750~~318% ~~757~~Aug-07 0.16532% Sep-07 0.603% Oct-07 0.880% *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/(Gain)~~Original ~~Loss~~Number ~~Group~~Entered ~~Losses~~Payment Origination Principal Bankruptcy Date Balance ~~Amount~~1 ~~Percentage~~0010669668 Aug-2007 01-Nov-2006 GA 85.30 114,300.00 1 00010713708 0Oct-2007 01-Oct-2006 VA 80.00 0108,000.00 01 0010725048 Aug-2007 01-Nov-2006 TN 80.00 86,400.00 1 0010759536 Oct-2007 01-Dec-2006 TN 73.08 97,200.00 1 0010885819 Oct-2007 01-Oct-2006 MI 80.00 123,920.00 1 0011018011 May-2007 01-Nov-2006 TX 79.44 59,577.00 1 0011027813 Oct-2007 01-Oct-2006 CA 80.00 540,000%.00 1 0011050933 Oct-2007 01-Oct-2006 FL 80.00 122,800.00 2 00010630536 0Oct-2007 01-Oct-2006 TX 79.99 160,250.00 02 0010725626 Oct-2007 01-Nov-2006 GA 80.00 085,520.00 2 0010760090 Oct-2007 01-Dec-2006 GA 80.00 96,000%.00 32 00010899289 0Sep-2007 01-Sep-2006 WA 80.00 0208,000.00 02 0010899357 May-2007 01-Sep-2006 OH 79.33 94,800.00 2 0010900171 May-2007 01-Sep-2006 MO 85.00 85,000%.00 ~~Total~~2 00011010865 0Oct-2007 01-Nov-2006 GA 90.00 0122,850.00 02 0011017095 Sep-2007 01-Nov-2006 CT 80.00 184,000%.00 2 0011028249 Oct-2007 01-Oct-2006 GA 80.00 80,000.00 2 0011035997 Oct-2007 22-Sep-2006 IN 80.00 127,200.00 3 0010702974 Oct-2007 01-Nov-2006 GA 95.00 403,750.00 3 0010716078 Aug-2007 01-Nov-2006 GA 80.00 140,000.00 3 0010904259 Aug-2007 01-Sep-2006 VA 80.00 113,600.00 3 0011027855 May-2007 01-Nov-2006 FL 80.00 125,600.00 3 0011036091 Sep-2007 06-Oct-2006 AR 95.00 77,900.00 3 0011051459 Oct-2007 01-Dec-2006 NY 85.00 178,500.00

~~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 ~~Losses~~0010669668 ~~this~~113,538.81 ~~Period~~01-Apr-2007 4 9.125% 4,906.21 1 0010713708 107,155.88 01-Oct-2007 (1) 8.750% 737.16 1 0010725048 85,494.87 01-Jun-2007 2 6.840% 1,810.87 1 0010759536 96,577.89 01-Jun-2007 2 8.875% 2,700.20 1 0010885819 123,067.29 01-Mar-2007 5 9.375% 6,385.30 1 0011018011 58,948.07 01-Sep-2007 0 6.800% 619.81 1 0011027813 537,411.96 01-Jul-2007 1 7.250% 9,075.76 1 0011050933 121,840.22 01-Feb-2007 6 8.750% 6,719.96 2 0010630536 159,349.28 01-Mar-2007 5 10.350% 9,172.42 2 0010725626 84,752.10 01-Jul-2007 1 7.640% 1,515.17 2 0010760090 95,319.87 01-Mar-2007 5 8.375% 4,390.34 2 0010899289 207,126.23 01-Apr-2007 4 7.990% 7,765.33 2 0010899357 93,962.62 01-Aug-2007 0 8.775% 1,297.14 2 0010900171 84,514.76 01-Jul-2007 1 10.650% 2,146.42 2 0011010865 122,566.68 01-Apr-2007 4 9.500% 5,519.33 2 0011017095 182,210.43 01-May-2007 3 7.225% 5,118.54 2 0011028249 79,435.06 01-Apr-2007 4 9.250% 3,482.17 2 0011035997 126,285.45 22-Aug-2007 0 6.320% 1,225.89 3 0010702974 400,171.24 01-Apr-2007 4 7.700% 14,444.68 3 0010716078 139,470.13 01-Jul-2007 1 8.150% 2,668.96 3 0010904259 112,363.20 01-Mar-2007 5 7.475% 4,586.55 3 0011027855 125,119.08 01-Aug-2007 0 7.750% 1,512.61 3 0011036091 77,365.48 06-Apr-2007 4 9.390% 3,445.52 3 0011051459 177,441.88 01-Jul-2007 1 9.250% 3,885.88

Realized Loss ~~Loan~~ Detail Report - Loans ~~With~~with Losses during Current Period ~~(continued)~~Summary ~~Prior~~# ~~Cumulative~~Loans ~~Loan~~Prior ~~Actual~~ Realized ~~Realized~~Current ~~Group~~with ~~Number~~Actual ~~Balance~~ Loss/(Gain) Loss~~/(Gain)~~ NoGroup Losses ~~this~~Balance ~~Period~~Amount Percentage 1 1 87,306.77 23,366.13 0.013% 2 2 172,151.35 24,553.75 0.005% 3 0 0.00 0.00 0.000% Total 3 259,458.12 47,919.88 0.006%

Realized Loss ~~Report~~Loan -Detail ~~Collateral~~Report Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.016% 3 Month Average 1.474% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-~~2006~~ ~~N/A~~Loans ~~N/A~~With ~~Jul-2006~~Losses ~~N/A~~during 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 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.047% N/A May-2007 4.421% N/A Jun-2007 0.000% N/A Jun-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~~Period ~~0.000%~~Original Current ~~Month~~Loan ~~4.481%~~Principal 3Note ~~Month~~LTV Average 0.189% 3 Month Average 0.000% 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. 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 0.000% N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.566% N/A May-2007 4.481% N/A Jun-2007 0.000% N/A Jun-2007 4.481% 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~~Original ~~bond~~Group ~~remittance~~Number ~~report~~Balance ~~can~~Rate beState ~~viewed~~Origination ~~online~~Term ~~at www.ctslink.com. www.ctslink.com.~~ 1 -0010725236 ~~No Realized Loss Information to report this period. 2 MDR SDA Current Month 0.~~88,000~~% Current Month 0~~.~~000%~~00 3 Month Average 0.026% 3 Month Average 2.384% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. 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 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.077% N/A May-2007 7.~~152~~840% ~~N/A~~TN ~~Jun-2007 0~~80.~~000%~~00 ~~N/A~~360 ~~Jun-2007~~2 ~~0.000%~~0010899967 ~~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~~352,700.00 ~~The graphically on the monthly bond remittance report~~9. ~~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~~500% ~~Current~~VA ~~Month 4~~84.~~481%~~99 3360 ~~Month~~2 ~~Average~~0011031129 0173,350.~~306%~~00 ~~3 Month Average 0~~8.000% 12TX ~~Month Average 0~~79.~~000%~~99 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. 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 0.000% N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.917% N/A May-2007 4.481% N/A Jun-2007 0.000% N/A Jun-2007 4.481% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum (Realized Losses) / Sum (Ending Actual Balance for loans that have experienced a loss).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 160010725236 287,~~083,050~~306.0077 223,~~010,656~~366.3213 ~~0 0~~23,366.0013 ~~0.00~~ 2 510010899967 ~~9,904,920.00 9,871,058.42~~ 0 0.00 ~~0.00 3 13 1~~12,~~999,350~~748.0061 1138,~~993,218~~930.0241 02 ~~0.00~~0011031129 0172,151.0035 ~~Total 80 13~~11,~~987,320~~805.0014 1311,~~874,932~~805.~~76 0 0.00 0.00~~14

~~Prepayment~~Realized ~~Detail~~Loss Report - ~~Prepayments~~Collateral ~~during~~Summary MDR SDA Current ~~Period~~Month ~~(continued)~~0.033% ~~Summary~~Current ~~Substitution~~Month ~~Loans~~1.735% ~~Liquidated~~3 ~~Loans~~Month ~~Curtailments~~Average ~~Original~~0.059% 3 Month Average 3.437% 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 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.047% N/A May-2007 4.421% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.046% N/A Aug-2007 2.900% N/A Sep-2007 0.099% N/A Sep-2007 5.678% N/A Oct-2007 0.033% N/A Oct-2007 1.735% 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 0.395% Current Month 19.062% 3 Month Average 0.00707% 3 Month Average 14.717% 12 Month Average 0.00000% 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 0.00000% N/A Feb-2007 N/A N/A Mar-2007 0.00000% ~~17,163~~N/A Mar-2007 N/A N/A Apr-2007 0.84000% N/A Apr-2007 N/A N/A May-2007 0.566% N/A May-2007 4.481% N/A Jun-2007 0.000% N/A Jun-2007 4.481% N/A Jul-2007 0.000% N/A Jul-2007 4.481% N/A Aug-2007 0.545% N/A Aug-2007 5.928% N/A Sep-2007 1.181% N/A Sep-2007 19.161% N/A Oct-2007 0.395% N/A Oct-2007 19.062% 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 MDR SDA Current Month 0.047% Current Month 2.492% 3 Month Average 0.057% 3 Month Average 3.519% 12 Month Average 0.00000% 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 0.000% N/A Feb-2007 0.00000% N/A Mar-2007 0.00000% ~~24,328~~N/A Mar-2007 0.39000% 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 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.125% N/A Aug-2007 8.066% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.047% N/A Oct-2007 2.492% 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 0.561% Current Month 14.324% 3 Month Average 0.685% 3 Month Average 11.312% 12 Month Average 0.00000% 12 Month Average 0.00000% 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 0.000% N/A Feb-2007 N/A N/A Mar-2007 0.00000% N/A Mar-2007 N/A N/A Apr-2007 0.00000% ~~5,056~~N/A Apr-2007 N/A N/A May-2007 0.36000% ~~Total~~N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 N/A N/A Jul-2007 0.00000% N/A Jul-2007 N/A N/A Aug-2007 1.494% N/A Aug-2007 9.805% N/A Sep-2007 0.00000% N/A Sep-2007 9.805% N/A Oct-2007 0.561% N/A Oct-2007 14.324% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 MDR SDA Current Month 0.00036% Current Month 1.880% 3 Month Average 0.00074% ~~46,548~~3 Month Average 4.59254% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. 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 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.077% N/A May-2007 7.152% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.026% N/A Aug-2007 1.649% N/A Sep-2007 0.162% N/A Sep-2007 9.234% N/A Oct-2007 0.036% N/A Oct-2007 1.880% 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 0.429% Current Month 20.107% 3 Month Average 0.887% 3 Month Average 15.044% 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 0.000% N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.917% N/A May-2007 4.481% N/A Jun-2007 0.000% N/A Jun-2007 4.481% N/A Jul-2007 0.000% N/A Jul-2007 4.481% N/A Aug-2007 0.310% N/A Aug-2007 4.154% N/A Sep-2007 1.921% N/A Sep-2007 20.872% N/A Oct-2007 0.429% N/A Oct-2007 20.107% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 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 1Group ~~0010693192~~Count KYBalance ~~99.68~~Balance ~~01-Nov-2006~~Count ~~109,650.00~~Balance ~~109,220.48~~Balance 1 ~~0010713514~~13 ~~MD 84.04 01-Sep-2006 158,000.00 157,018.04~~ 1 ~~0010715470 CT 58.95 01-Nov-2006 168~~,~~000.00 167~~505,~~091~~600.~~40 1 0010727012 CA 62.50 01-Oct-2006 200,000.~~00 ~~199,006.32~~ 1 ~~0010762904 FL 47.95 01-Dec-2006 175~~,~~000.00 174~~493,~~258~~495.07 1 0010911979 VA 68.92 16-Sep-2006 102,000.00 101,599.10 1 0011014331 MS 80.00 01-Nov-2006 79,200.00 15,483.46 1 0011016131 CO 100.00 01-Nov-2006 88,000.00 87,681.53 1 0011020311 UT 20.00 01-Nov-2006 29,700.00 29,637.33 1 0011020503 CA 20.00 01-Nov-2006 109,000.00 108,787.06 1 0011023775 FL 65.79 01-Nov-2006 250,000.00 248,740.67 1 0011027871 GA 82.96 01-Nov-2006 112,000.00 111,419.75 1 0011028261 FL 60.81 01-Oct-2006 135,000.00 134,644.07 1 0011028991 NY 20.00 01-Nov-2006 53,000.00 52,879.27 1 0011043151 NC 40.31 01-Dec-2006 64,500.00 64,320.55 1 0011044935 AZ 72.46 01-Dec-2006 250,000.00 248,869.22 2 0010584822 VA 94.07 01-Aug-2006 254,000.00 253,508.43 2 0010608735 HI 76.45 01-Jun-2006 500,000.00 498,562.29 2 0010620030 VA 90.00 01-Oct-2006 162,000.00 161,743.83 2 0010691254 MA 80.00 01-Oct-2006 200,000.00 199,361.55 2 0010691318 SC 79.99 01-Oct-2006 181,250.00 180,568.34 2 0010692626 WI 74.78 01-Nov-2006 252,000.00 251,088.03 20 ~~0010693028 NC 79~~0.~~07 01-Nov-2006 68,000.~~00 ~~67,690~~0.~~15 2 0010693166 AZ 86.76 01-Nov-2006 278,500.~~00 ~~276,951.36~~ 2 ~~0010713894~~25 ~~ME 81.90 01-Nov-2006 172~~4,~~000.00 171~~764,~~174~~760.~~12 2 0010714394 WI 85.~~00 ~~01-Nov-2006 216~~4,~~750.00 216~~735,~~327~~104.9350 20 ~~0010714550 IL 72~~0.~~24 01-Nov-2006 190,000.~~00 ~~190,000~~0.00 23 ~~0010714760~~9 ~~WI 80.00 01-Nov-2006 177~~1,~~200.00 176~~456,376.07 2 0010715640 CA 55.56 01-Nov-2006 150,000.00 149,713.59 2 0010717934 GA 90.00 01-Nov-2006 139,500.00 138,988.82 2 0010725444 TN 90.00 01-Nov-2006 68,400.00 68,131.97 2 0010725446 TN 80.00 01-Dec-2006 79,920.00 79,624.93 2 0010899105 MD 90.00 01-Sep-2006 441,900.00 440~~,869~~.~~99 2 0010904003 CA 73.93 01-Sep-2006 207,000.~~00 ~~207~~1,~~000.00 2 0010939719 MI 94.98 01-Oct-2006 143~~447,~~900~~234.00 143,239.62 2 0010944491 WI 90.00 07-Sep-2006 306,000.00 304,292.89 2 0010957867 LA 21.05 01-Nov-2006 20,000.00 19,901.71 2 0010992471 WI 90.00 01-Nov-2006 170,100.00 169,479.02 2 0010998013 CA 67.45 01-Nov-2006 172,000.00 171,564.67 2 0010998475 UT 80.00 01-Nov-2006 145,600.00 144,953.06 2 0011002699 IL 80.00 01-Nov-2006 124,000.00 123,562.77 2 0011008993 IA 83.21 01-Nov-2006 111,500.00 111,102.73 2 0011009961 NJ 95.00 01-Oct-2006 337,250.00 336,375.88 2 0011010025 NY 90.00 01-Nov-2006 148,500.00 147,825.81 2 0011013597 PA 80.00 01-Nov-2006 124,000.00 123,836.50 2 0011015393 NJ 95.00 01-Nov-2006 456,000.00 455,398.72 2 0011017807 MA 74.54 01-Oct-2006 219,900.00 218,762.29 2 0011018199 WA 77.50 01-Nov-2006 155,000.00 154,433.21 2 0011019561 TX 69.33 01-Sep-2006 416,000.00 412,573.97 2 0011019657 OR 75.00 01-Nov-2006 165,000.00 164,885.35 2 0011019949 CA 37.93 01-Nov-2006 99,000.00 98,478.51 2 0011021217 FL 73.53 01-Nov-2006 250,000.00 248,860.77 2 0011023035 PA 80.00 01-Nov-2006 164,000.00 162,260.20 2 0011027233 CA 61.11 01-Oct-2006 220,000.00 219,213.63 2 0011027311 FL 75.00 01-Oct-2006 115,500.00 114,865.21 2 0011028561 WI 79.29 01-Nov-2006 78~~,500.00~~ ~~78,138.64~~0 ~~2 0011029073 CA 80~~0.00 ~~01-Nov-2006 332,000~~0.00 ~~331,340.03~~Total 247 ~~0011029261 CA 66.67 01-Nov-2006 150~~7,~~000.00 149~~726,~~734.36 2 0011030331 CO 80.00 01-Nov-2006 124,~~800.00 ~~124~~7,~~126.30 2 0011035227 KS 100.00 01-Dec-2006 168~~675,~~000~~834.0031 ~~167,325.01~~0 ~~2 0011036067 IL 85~~0.00 ~~01-Oct-2006 224,400~~0.00 223,422.05 2 0011036117 MI 69.70 08-Sep-2006 115,000.00 114,462.73 2 0011039029 MD 67.18 01-Nov-2006 217,000.00 217,000.00 2 0011041423 AZ 80.00 01-Nov-2006 316,000.00 315,494.96 2 0011045745 WI 94.97 01-Nov-2006 142,550.00 142,182.32 2 0011045927 WI 100.00 01-Dec-2006 145,000.00 144,576.99 2 0011051175 PA 76.27 01-Dec-2006 90,000.00 89,707.11 3 0010653678 WI 85.00 01-Oct-2006 90,100.00 89,954.86 3 0010719972 OR 92.59 01-Nov-2006 200,000.00 199,618.10 3 0010725184 MI 57.14 01-Nov-2006 100,000.00 99,544.30 3 0010731402 SC 86.99 01-Dec-2006 144,400.00 143,823.55 3 0010902361 IL 30.00 01-Sep-2006 75,000.00 74,737.69 3 0010986739 CA 40.00 01-Nov-2006 128,000.00 127,708.56 3 0011010365 WI 95.00 01-Oct-2006 52,250.00 52,091.01 3 0011019449 MD 38.38 01-Sep-2006 109,000.00 108,824.84 3 0011027675 IL 84.71 01-Nov-2006 360,000.00 359,585.19 3 0011044427 VA 32.00 01-Nov-2006 113,600.00 113,070.10 3 0011054815 CA 53.91 01-Nov-2006 186,000.00 185,205.70 3 0011054877 AZ 87.64 01-Dec-2006 241,000.00 240,023.32 3 0011062347 OR 67.80 01-Dec-2006 200,000.00 199,030.80

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 1Curtailment ~~0010693192~~Group ~~Loan~~Count ~~Paid~~Balance inBalance ~~Full~~Count ~~(1)~~Balance ~~9.125%~~Balance ~~360~~Amount 7 1 ~~0010713514~~0 ~~Loan Paid in Full (1) 7~~0.~~990%~~00 360 9 1 0010715470 Loan Paid in Full 2 7.975% 360 7 1 0010727012 Loan Paid in Full (1) 8.500% 360 8 1 0010762904 Loan Paid in Full (1) 7.825% 360 6 1 0010911979 Loan Paid in Full (1) 11.500% 360 9 1 0011014331 Loan Paid in Full (1) 10.125% 360 7 1 0011016131 Loan Paid in Full (1) 9.375% 360 7 1 0011020311 Loan Paid in Full (2) 11.950% 360 7 1 0011020503 Loan Paid in Full (1) 12.250% 360 7 1 0011023775 Loan Paid in Full (1) 7.750% 360 7 1 0011027871 Loan Paid in Full (1) 7.990% 360 7 1 0011028261 Loan Paid in Full (1) 7.590% 360 8 1 0011028991 Loan Paid in Full (1) 11.550% 180 7 1 0011043151 Loan Paid in Full (1) 9.875% 360 6 1 0011044935 Loan Paid in Full (1) 7.500% 360 6 2 0010584822 Loan Paid in Full (1) 9.450% 360 10 2 0010608735 Loan Paid in Full 0 8.~~800%~~00 ~~360 12 2 0010620030 Loan Paid in Full (~~1) 988,000.~~425%~~00 ~~360 8 2 0010691254 Loan Paid in Full (1) 10~~87,306.~~625%~~77 ~~360 8 2 0010691318 Loan Paid in Full (1) 9~~13,790.~~850%~~44 ~~360 8~~ 2 ~~0010692626 Loan Paid in Full (1) 9.375% 360 7 2 0010693028 Loan Paid in Full (1) 8.250% 360 7 2 0010693166 Loan Paid in Full (1) 7.250% 360 7 2 0010713894 Loan Paid in Full~~ 0 70.~~990%~~00 360 7 2 0010714394 Loan Paid in Full (1) 8.175% 360 7 2 0010714550 Loan Paid in Full (1) 7.990% 360 7 2 0010714760 Loan Paid in Full (1) 8.150% 360 7 2 0010715640 Loan Paid in Full (1) 8.240% 360 7 2 0010717934 Loan Paid in Full 0 9.~~700%~~00 ~~360 7 2 0010725444 Loan Paid in Full (~~1) 8173,350.~~990%~~00 ~~360 7 2 0010725446 Loan Paid in Full (1) 8~~172,151.~~510%~~35 ~~360 6 2 0010899105 Loan Paid in Full (1) 8~~26,998.~~450%~~14 ~~360~~3 ~~9 2 0010904003 Loan Paid in Full~~ 0 70.~~650%~~00 360 9 2 0010939719 Loan Paid in Full (1) 8.890% 360 8 2 0010944491 Loan Paid in Full (1) 9.490% 360 9 2 0010957867 Loan Paid in Full (2) 9.750% 360 7 2 0010992471 Loan Paid in Full (1) 9.600% 360 7 2 0010998013 Loan Paid in Full (1) 7.250% 360 7 2 0010998475 Loan Paid in Full (1) 8.375% 360 7 2 0011002699 Loan Paid in Full (1) 9.500% 360 7 2 0011008993 Loan Paid in Full (1) 9.450% 360 7 2 0011009961 Loan Paid in Full (1) 7.650% 360 8 2 0011010025 Loan Paid in Full (1) 8.600% 360 7 2 0011013597 Loan Paid in Full (1) 9.675% 360 7 2 0011015393 Loan Paid in Full (1) 9.500% 360 7 2 0011017807 Loan Paid in Full (1) 8.300% 360 8 2 0011018199 Loan Paid in Full 0 9.~~400%~~00 ~~360 7 2 0011019561 Loan Paid in Full (1) 6.550% 360 9 2 0011019657 Loan Paid in Full~~ 0 110.~~600%~~00 ~~360 7 2 0011019949 Loan Paid in Full~~ 0 7.~~525%~~00 ~~360 7 2 0011021217 Loan Paid in Full (1) 8~~5,642.~~250%~~83 ~~360~~Total 7 2 0011023035 Loan Paid in Full (2) 7.750% 360 7 2 0011027233 Loan Paid in Full (3) 6.750% 360 8 2 0011027311 Loan Paid in Full (1) 7.999% 360 8 2 0011028561 Loan Paid in Full 1 8.200% 360 7 2 0011029073 Loan Paid in Full (1) 8.100% 360 7 2 0011029261 Loan Paid in Full (1) 8.500% 360 7 2 0011030331 Loan Paid in Full (1) 7.750% 360 7 2 0011035227 Loan Paid in Full (1) 9.500% 360 6 2 0011036067 Loan Paid in Full (1) 9.160% 360 8 2 0011036117 Loan Paid in Full (1) 9.870% 360 9 2 0011039029 Loan Paid in Full (2) 7.875% 360 7 2 0011041423 Loan Paid in Full 0 ~~8.850% 360 7 2 0011045745 Loan Paid in Full~~ 0 10.~~975%~~00 ~~360 7 2 0011045927 Loan Paid in Full (1) 9.650% 360 6 2 0011051175 Loan Paid in Full~~ 0 9.~~125%~~00 360 6 3 0010653678 Loan Paid in Full (1) 9.290% 360 8 3 0010719972 Loan Paid in Full (1) 8.250% 360 7 3 0010725184 Loan Paid in Full (1) 8.250% 360 7 3 0010731402 Loan Paid in Full (1) 8.125% 360 6 3 0010902361 Loan Paid in Full (1) 10.770% 360 9 3 0010986739 Loan Paid in Full (1) 7.625% 360 7 3 0011010365 Loan Paid in Full (1) 10.850% 360 8 3 0011019449 Loan Paid in Full (2) 10261,350.~~925%~~00 ~~360 9 3 0011027675 Loan Paid in Full (1) 9~~259,458.~~950%~~12 ~~360 7 3 0011044427 Loan Paid in Full (1) 8~~46,431.~~250% 360 7 3 0011054815 Loan Paid in Full (1) 8.575% 360 7 3 0011054877 Loan Paid in Full (1) 8.050% 360 6 3 0011062347 Loan Paid in Full (1) 7.150% 360 6~~41

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 0010622822 PA 85.00 01-Oct-2006 93,500.00 92,938.13 1 80010694038 OH 77.08 01-Nov-2006 50,100.00 49,771.66 1 0010713354 TN 71.33 01-Nov-2006 102,~~296~~000.00 101,~~852~~571.7953 401 0010713620 TX 80.00 01-Oct-2006 131,200.00 130,187.93 1 0010715912 GA 80.00 01-Nov-2006 120,000.00 119,237.21 1 0010722908 AL 78.57 01-Nov-2006 110,000.00 108,995.38 1 0010725236 TN 80.00 01-Nov-2006 88,000.00 87,306.77 1 0010725368 AL 80.00 01-Nov-2006 80,800.00 80,218.00 1 0010904327 CA 62.94 01-Sep-2006 360,000.00 355,418.01 1 0010938589 OH 68.29 01-Oct-2006 140,000.00 139,098.44 1 0011018809 TX 20.00 01-Oct-2006 28,000.00 27,837.75 1 0011030987 MD 37.14 01-Nov-2006 130,000.00 129,169.76 1 0011037817 FL 66.67 01-Dec-2006 110,000.00 109,341.03 1 0011063743 IN 28.90 01-Dec-2006 50,000.00 49,710.20 2 0010630348 GA 80.00 01-Oct-2006 184,550.00 183,486.13 2 0010691484 GA 90.00 01-Oct-2006 189,000.00 187,838.56 2 0010713326 TX 85.00 01-Oct-2006 153,000.00 151,922.28 2 0010713572 IN 90.00 01-Oct-2006 173,250.00 171,872.99 2 0010713852 NJ 85.00 01-Nov-2006 161,500.00 160,748.11 2 0010714100 NJ 73.61 01-Nov-2006 265,000.00 263,466.52 2 0010715136 NC 90.00 01-Nov-2006 139,500.00 138,790.58 2 0010715382 FL 60.00 01-Nov-2006 153,000.00 152,598.33 2 0010716492 VA 70.00 01-Dec-2006 135,800.00 134,612.16 2 0010725312 IN 73.66 01-Nov-2006 165,000.00 163,947.21 2 0010899413 IA 80.00 01-Sep-2006 149,200.00 147,666.5573 02 0010910595 NJ 71.30 01-Oct-2006 410,000.00 406,659.04 2 0010935695 MI 85.00 23-Sep-2006 352,~~861~~700.00 52,~~801~~373.9796 ~~107~~2 0010974591 GA 100.00 01-Nov-2006 60,~~568~~000.7600 059,735.85 2 0010977317 MI 70.00 301-Nov-2006 885,400.00 185,015.02 2 0011010305 MA 90.00 01-Sep-2006 309,600.00 308,433.54 2 0011010621 IL 90.00 01-Nov-2006 229,500.00 227,903.39 2 0011019695 CA 33.96 01-Nov-2006 254,~~155~~000.7400 41253,~~593~~073.07 2 0011020049 CA 67.91 01-Nov-2006 292,000.00 290,007.73 2 0011030011 CO 80.00 01-Nov-2006 158,400.00 158,012.36 02 0011030267 MD 72.80 01-Nov-2006 273,000.00 ~~Total~~270,971.18 392 60011031129 TX 79.99 01-Dec-2006 173,~~412~~350.00 172,~~810~~151.5035 ~~189~~2 0011033951 KS 100.00 01-Nov-2006 60,~~828~~360.00 59,507.83 2 0011042315 FL 84.71 01-Nov-2006 432,000.00 429,135.23 2 0011044197 CA 34.38 01-Nov-2006 165,000.00 163,938.62 2 0011074783 IN 100.00 01-Dec-2006 114,000.00 113,388.08 3 0010725284 VA 69.88 01-Nov-2006 174,000.00 172,384.11 3 0010725490 MD 78.93 01-Nov-2006 155,500.00 155,500.00 3 0010902705 NC 80.00 01-Sep-2006 185,600.00 183,671.18 3 0010904011 NJ 35.62 01-Sep-2006 140,700.00 139,176.70 3 0011027981 NM 84.46 01-Oct-2006 267,750.00 266,695.53 3 0011030289 NY 65.00 01-Nov-2006 250,250.00 249,218.13 3 0011054287 MI 80.00 01-Dec-2006 98,640.00 98,640.00 3 0011054847 MD 13.91 01-Nov-2006 64,000.00 62,851.37 3 0011054939 NH 66.67 001-Nov-2006 120,000.00 119,097.76

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 ~~0010693192~~0010622822 ~~05/23/2007~~Loan ~~109,220.48~~Paid ~~3,982.63~~in Full 0 9.00625% 360 12 1 ~~0010715470~~0010694038 ~~05/16/2007~~Loan ~~167,091.40~~Paid ~~5,346.30~~in Full 0 9.00375% 360 11 1 ~~0010727012~~0010713354 ~~05/31/2007~~Loan ~~199,006.32~~Paid ~~6,757.77~~in Full 0 10.00900% 360 11 1 ~~0010911979~~0010713620 ~~05/25/2007~~Loan ~~101,599.10~~Paid ~~2,032.70~~in Full 0 8.00400% 360 12 1 ~~0011016131~~0010715912 ~~05/16/2007~~Loan ~~87,681.53~~Paid ~~3,287.25~~in Full 0 8.00950% 360 11 1 ~~0011023775~~0010722908 ~~05/31/2007~~Loan ~~248,740~~Paid in Full (1) 8.67635% 360 11 1 0010725236 Liquidation 7~~,708~~ 7.31840% 360 11 1 0010725368 Loan Paid in Full 0 8.00290% 360 11 1 ~~0011028261~~0010904327 ~~05/31/2007~~Loan ~~134,644.07~~Paid ~~4,086.82~~in Full 0 6.00250% 360 13 1 ~~0011044935~~0010938589 ~~05/07/2007~~Loan ~~248,869.22~~Paid ~~7,464~~in Full (1) 9.77475% 360 12 1 0011018809 Loan Paid in Full 0 9.00800% 2360 ~~0010584822~~12 ~~05/31/2007~~1 ~~253,508.43~~0011030987 ~~5,070~~Loan Paid in Full 1 9.17625% 360 11 1 0011037817 Loan Paid in Full 0 8.00875% 2360 ~~0010620030~~10 ~~05/22/2007~~1 ~~161,743.83~~0011063743 ~~3,235.52~~Loan Paid in Full 0 8.00875% 360 10 2 ~~0010691318~~0010630348 ~~05/10/2007~~Loan ~~180,568.34~~Paid ~~1,444.06~~in Full 0 9.00900% 360 12 2 ~~0010692626~~0010691484 ~~05/31/2007~~Loan ~~251,088.03~~Paid ~~3,135.75~~in Full 0 9.00550% 360 12 2 ~~0010693166~~0010713326 ~~05/11/2007~~Loan ~~276,951.36~~Paid in Full 0 8~~,028~~.53850% 360 12 2 0010713572 Loan Paid in Full 0 8.00250% 360 12 2 ~~0010715640~~0010713852 ~~05/17/2007~~Loan ~~149,713.59~~Paid ~~4,933.92~~in Full 0 8.00400% 360 11 2 ~~0010725444~~0010714100 ~~05/08/2007~~Loan ~~68,131.97~~Paid ~~3,410.50~~in Full 0 9.00400% 360 11 2 ~~0010725446~~0010715136 ~~05/15/2007~~Loan ~~79,624.93~~Paid ~~3,981.25~~in Full 0 9.00990% 360 11 2 ~~0010904003~~0010715382 ~~05/01/2007~~Loan ~~207,000.00~~Paid in Full 6~~,334~~ 8.20750% 360 11 2 0010716492 Loan Paid in Full 0 6.00800% 360 10 2 ~~0010939719~~0010725312 ~~05/29/2007~~Loan ~~143,239.62~~Paid in Full 1~~,433.24~~ 08.00890% 360 11 2 ~~0010957867~~0010899413 ~~05/01/2007~~Loan ~~19,901.71~~Paid ~~995.09~~in Full 0 7.00665% 360 13 2 ~~0010998013~~0010910595 ~~05/04/2007~~Loan ~~171,564.67~~Paid ~~4,974.51~~in Full 0 8.00125% 360 12 2 ~~0010998475~~0010935695 ~~05/07/2007~~Loan ~~144,953.06~~Paid ~~4,854.46~~in Full 0 9.00890% 360 12 2 ~~0011013597~~0010974591 ~~05/31/2007~~Loan ~~123,836.50~~Paid ~~6,191.82~~in Full 0 10.00750% 360 11 2 ~~0011019949~~0010977317 ~~05/31/2007~~Loan ~~98,478~~Paid in Full 0 10.51750% 360 11 2~~,965.97~~ 0011010305 Loan Paid in Full 0 8.00100% 360 13 2 ~~0011023035~~0011010621 ~~05/14/2007~~Loan ~~162,260.20~~Paid ~~5,016.58~~in Full 0 8.00550% 360 11 2 ~~0011027233~~0011019695 ~~05/23/2007~~Loan ~~219,213.63~~Paid ~~5,910.28~~in Full 0 7.00600% 360 11 2 ~~0011027311~~0011020049 ~~05/24/2007~~Loan ~~114,865.21~~Paid ~~3,670.15~~in Full 0 8.00990% 360 11 2 ~~0011029073~~0011030011 ~~05/01/2007~~Loan ~~331,340.03~~Paid ~~10,733.97~~in Full 0 8.00990% 360 11 2 ~~0011029261~~0011030267 ~~05/09/2007~~Loan ~~149,734.36~~Paid ~~5,090.36~~in Full 0 8.00150% 360 11 2 ~~0011030331~~0011031129 ~~05/10/2007~~Liquidation ~~124,126.30~~7 ~~3,842~~8.69000% 360 10 2 0011033951 Loan Paid in Full 0 9.00875% 360 11 2 ~~0011036117~~0011042315 ~~05/08/2007~~Loan ~~114,462.73~~Paid ~~1,145.19~~in Full 0 8.00700% 360 11 2 ~~0011041423~~0011044197 ~~05/07/2007~~Loan ~~315,494~~Paid in Full 0 8.96850% 360 11~~,170.55~~ 2 0011074783 Loan Paid in Full 0 9.00250% 360 10 3 ~~0010653678~~0010725284 ~~05/08/2007~~Loan ~~89,954.86~~Paid ~~899.74~~in Full 0 7.00000% 360 11 3 ~~0010719972~~0010725490 ~~05/30/2007~~Loan ~~199,618.10~~Paid ~~8,236.56~~in Full 0 7.00190% 360 11 3 ~~0010725184~~0010902705 ~~05/11/2007~~Loan ~~99,544.30~~Paid ~~796.11~~in Full 0 7.00325% 360 13 3 ~~0010986739~~0010904011 ~~05/17/2007~~Loan ~~127,708.56~~Paid ~~3,892.89~~in Full 0 7.00100% 360 13 3 ~~0011044427~~0011027981 ~~05/11/2007~~Loan ~~113,070~~Paid in Full 0 7.10650% 360 12 3~~,730.06~~ 0011030289 Loan Paid in Full 0 7.00400% 360 11 3 ~~0011054815~~0011054287 ~~05/02/2007~~Loan ~~185,205.70~~Paid ~~6,350.71~~in Full 0 9.00000% 360 10 3 ~~0011054877~~0011054847 ~~05/22/2007~~Loan ~~240,023.32~~Paid in Full (2) 7~~,727~~.55575% ~~0.00~~360 11 3 ~~0011062347~~0011054939 ~~05/30/2007~~Loan ~~199,030.80~~Paid ~~9,959.74~~in Full 0 8.00075% 360 11

~~Summary~~Prepayment ~~SMM~~Penalty ~~CPR~~Detail ~~PSA~~- ~~Current~~Prepayment ~~Month~~Penalty ~~1.673%~~Paid ~~Current~~during ~~Month 18.325%~~ Current ~~Month~~Period ~~1,237.924%~~Prepayment 3Prepayment ~~Month~~Summary ~~Average~~Loan ~~1.414%~~Prior 3Penalty ~~Month~~Penalty ~~Average~~Count ~~15.590%~~Balance 3Amount ~~Month~~Waived ~~Average~~ 1~~,247.266%~~ 1210 ~~Month Average 0~~804,910.~~000%~~87 ~~12 Month Average~~ 0.~~000%~~00 ~~12 Month Average~~ 0.~~000%~~00 ~~CPR:~~2 ~~Current~~17 vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. 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 7.891% N/A Feb-2007 12,~~159.621% N/A Mar-2007 15.532% N/A Mar-2007 1~~355,~~765~~137.~~069%~~27 ~~N/A Apr-2007 19.568% N/A Apr-2007 1~~49,~~810~~420.~~841%~~47 N/A May-2007 8.877% N/A May-2007 693.035% N/A Jun-2007 18.325% N/A Jun-2007 1,237.924% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 1.039% Current Month 11.779% Current Month 810.818% 3 Month Average 0.~~883%~~00 3 Month Average 10.024% 3 Month Average 826.498% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 5~~.698%~~ ~~N/A Feb-2007 873.802% N/A Mar-2007 8.015% N/A Mar-2007 939.679% N/A Apr-2007 13.700% N/A Apr-2007 1~~610,~~301~~195.~~866%~~29 N/A May-2007 4.594% N/A May-2007 366.809% N/A Jun-2007 11.779% N/A Jun-2007 810.818% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 1.932% Current Month 20.874% Current Month 15,~~409~~736.~~654%~~41 ~~3 Month Average 1.688% 3 Month Average 18.333% 3 Month Average 1,467.717% 12 Month Average~~ 0.~~000%~~00 12Total ~~Month~~32 Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 7.851% N/A Feb-2007 1,151.678% N/A Mar-2007 19.441% N/A Mar-2007 2,207.163% N/A Apr-2007 23.015% N/A Apr-2007 2,127.095% N/A May-2007 11.109% N/A May-2007 866.402% N/A Jun-2007 20.874% N/A Jun-2007 1,409.654% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 ~~SMM CPR PSA Current Month 1.599% Current Month 17.588% Current Month 1~~,155.978% 3 Month Average 1.111% 3 Month Average 12.432% 3 Month Average 944.878% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jul-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 11.362% N/A Feb-2007 1770,~~578~~243.~~781%~~43 ~~N/A Mar-2007 9.866% N/A Mar-2007 1~~55,~~074~~156.~~186%~~88 N/A Apr-2007 13.625% N/A Apr-2007 1,217.533% N/A May-2007 6.084% N/A May-2007 461.123% N/A Jun-2007 17.588% N/A Jun-2007 1,155.978% 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 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 12 4,~~095~~084,~~144~~445.5688 0.~~500~~525 1 ~~219~~217,~~222~~161.6850 0.~~113~~118 6.000 6.499 47 1312,~~133~~927,~~790~~439.2013 1.~~605~~663 1211 2,~~447~~082,~~412~~171.8272 1.~~267~~128 6.500 6.999 ~~200~~190 4947,~~517~~718,~~739~~609.07 6.~~051~~137 7873 1716,~~512~~673,~~730~~974.2251 9.~~066~~032 7.000 7.499 ~~297~~281 6764,~~426~~053,~~689~~607.5224 8.~~239~~238 7269 1211,~~246~~591,~~606~~033.7510 6.~~340~~278 7.500 7.999 ~~814~~774 ~~170~~161,~~238~~249,~~118~~130.7412 20.~~802~~739 ~~248~~239 4038,~~276~~388,~~479~~604.3572 20.~~851~~794 8.000 8.499 ~~682~~645 ~~124~~117,~~715~~365,~~370~~862.8587 15.~~240~~095 ~~183~~176 2625,~~960~~689,~~278~~775.8618 13.~~958~~915 8.500 8.999 ~~923~~878 ~~159~~151,~~553~~944,~~492~~920.2655 19.~~497~~542 ~~256~~247 3332,~~956~~756,~~606~~819.6544 17.~~580~~743 9.000 9.499 ~~519~~488 8378,~~397~~631,~~684~~616.0571 10.~~191~~113 ~~134~~125 1615,~~154~~198,~~451~~016.1100 8.~~363~~232 9.500 9.999 ~~570~~537 8177,~~747~~157,~~642~~714.3475 9.~~989~~924 ~~176~~170 1716,~~339~~794,~~230~~533.9817 89.~~977~~097 10.000 10.499 ~~209~~197 2827,~~355~~031,~~006~~946.8268 3.~~465~~477 7674 7,~~706~~540,~~216~~613.3802 34.~~990~~084 10.500 10.999 ~~162~~158 2019,~~285~~869,~~055~~230.8297 2.~~479~~555 6361 6,~~327~~074,~~612~~662.36 3.~~276~~290 11.000 11.499 6159 6,~~541~~343,~~669~~654.8519 0.~~799~~816 4240 3,~~632~~438,~~813~~872.2882 1.~~881~~863 11.500 11.999 62 4,~~485~~479,~~511~~354.0169 0.~~548~~576 58 3,~~963~~957,~~162~~889.0010 2.~~052~~144 12.000 12.499 4441 2,~~472~~343,~~694~~758.0205 0.~~302~~301 4037 21,~~025~~896,~~087~~563.7557 1.~~048~~027 12.500 12.999 3433 1,~~941~~900,~~675~~072.8262 0.~~237~~244 3433 1,~~941~~900,~~675~~072.8262 1.~~005~~029 13.000 13.499 5 155,~~762~~612.7003 0.~~019~~020 5 155,~~762~~612.7003 0.~~081~~084 13.500 13.999 98 ~~268~~235,~~610~~501.7052 0.~~033~~030 98 ~~268~~235,~~610~~501.7052 0.~~139~~128 >= 14.000 1 25,~~369~~295.2450 0.003 1 25,~~369~~295.2450 0.~~013~~014 Total 4,~~651~~416 ~~818~~777,~~357~~517,~~027~~772.57 100.000 1,~~488~~428 ~~193~~184,~~159~~617,~~329~~171.6588 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 0 0.00 0.000 0 0.00 0.000 5.500 5.999 9 3,~~476~~470,~~625~~485.7235 0.~~692~~730 2 ~~399~~396,~~296~~799.1603 0.~~325~~338 6.000 6.499 2425 6,~~173~~337,~~558~~262.7112 1.~~229~~332 11 4,~~512~~508,~~818~~005.6729 3.~~670~~844 6.500 6.999 8884 2423,~~263~~413,~~046~~091.4816 4.~~831~~923 3433 7,~~741~~631,~~962~~543.3740 6.~~296~~507 7.000 7.499 ~~168~~163 4240,~~189~~943,~~747~~949.1710 8.~~400~~609 5749 1211,~~990~~518,~~335~~625.6004 109.~~564~~821 7.500 7.999 ~~440~~413 ~~102~~95,~~038~~740,~~867~~223.4698 20.~~317~~130 ~~126~~122 27,~~922~~120,~~771~~301.9342 2223.~~708~~123 8.000 8.499 ~~402~~378 7974,~~613~~610,~~153~~907.1542 15.~~852~~687 9791 1817,~~141~~065,~~938~~180.8427 14.~~754~~550 8.500 8.999 ~~538~~505 ~~101~~95,~~584~~773,~~368~~357.0146 20.~~226~~137 ~~129~~126 2423,~~012~~414,~~517~~743.6065 19.~~528~~964 9.000 9.499 ~~327~~308 5653,~~865~~645,~~816~~234.8253 11.~~323~~279 5855 109,~~377~~788,~~416~~366.1218 8.~~439~~346 9.500 9.999 ~~321~~300 5249,~~642~~284,~~756~~448.8862 10.~~482~~362 7367 11,~~765~~078,~~654~~732.4896 9.~~568~~446 10.000 10.499 ~~115~~107 1716,~~798~~971,~~363~~952.7195 3.~~544~~568 1816 2,~~850~~519,~~426~~380.7371 2.~~318~~148 10.500 10.999 8482 12,~~186~~026,~~633~~039.3817 2.~~426~~529 15 1,~~770~~768,~~810~~529.0844 1.~~440~~508 11.000 11.499 17 2,~~557~~554,~~879~~325.9378 0.~~509~~537 2 350,~~976~~455.6459 0.~~285~~299 11.500 11.999 4 ~~522~~521,~~349~~465.0159 0.~~104~~110 0 0.00 0.000 12.000 12.499 3 321,~~705~~452.5055 0.~~064~~068 1 125,~~900~~741.7793 0.~~102~~107 12.500 12.999 0 0.00 0.000 0 0.00 0.000 13.000 13.499 0 0.00 0.000 0 0.00 0.000 13.500 13.999 0 0.00 0.000 0 0.00 0.000 >= 14.000 0 0.00 0.000 0 0.00 0.000 Total 2,~~540~~398 ~~502~~475,~~234~~614,~~871~~195.9378 100.000 ~~623~~590 ~~122~~117,~~962~~286,~~825~~404.9991 100.000

Filing Compare · Carrington Mortgage Loan Trust, Series 2007-RFC1