EX-99.6 12 cwalt067cb_april08.txt EXHIBIT 99.6 CWALT, INC. Alternative Loan Trust 2006-7CB Mortgage Pass-Through Certificates, Series 2006-7CB Distribution Date: 4/25/2008 THE BANK OF NEW YORK MELLON 101 Barclay Street, 4 West New York, NY 10286 Officer: William Herrmann 212-815-4595 Associate: Corrie Wagner 212-815-8357 Certificateholder Monthly Distribution Summary Class Certificate Beginning Pass Through Principal Class Cusip Description Rate Type Balance Rate (%) Distribution 1A1 12668BXS7 Senior Var-30/360 15,215,218.34 3.306250 197,717.36 1A2 12668BXT5 Strip IO Var-30/360 54,410,920.67 2.693750 0.00 1A3 12668BXU2 Senior Fix-30/360 10,000,000.00 6.250000 0.00 1A4 12668BXV0 Senior Fix-30/360 15,000,000.00 6.000000 0.00 1A5 12668BXW8 Strip PO Fix-30/360 416,667.00 0.000000 0.00 1A6 12668BXX6 Senior Fix-30/360 30,617,510.93 6.000000 513,023.90 1A7 12668BXY4 Senior Var-30/360 15,468,314.08 3.306250 130,586.41 1A8 12668BXZ1 Senior Fix-30/360 1,607,678.92 6.000000 26,938.10 1A9 12668BYA5 Senior Fix-30/360 53,980,385.06 6.000000 800,406.00 1A10 12668BYB3 Senior Fix-30/360 31,795,669.28 6.000000 447,032.27 1A11 12668BYC1 Senior Var-30/360 23,727,388.25 3.306250 308,330.54 1A12 12668BYD9 Senior Fix-30/360 0.00 6.000000 0.00 1A13 12668BYE7 Senior Fix-30/360 5,000,000.00 6.000000 0.00 1A14 12668BYF4 Senior Fix-30/360 33,953,000.00 6.000000 0.00 1A15 12668BYG2 Senior Fix-30/360 1,613,000.00 6.000000 0.00 1A16 12668BYH0 Senior Fix-30/360 40,506,370.73 6.000000 411,874.88 1A17 12668BYJ6 Senior Fix-30/360 1,924,227.64 6.000000 19,565.84 1A18 12668BYK3 Senior Fix-30/360 707,176.64 6.000000 7,190.68 1X 12668BYL1 Strip IO Var-30/360 294,272,509.36 0.527274 0.00 2A1 12668BYM9 Senior Fix-30/360 41,284,929.20 6.500000 1,201,498.68 2A2 12668BYN7 Senior Fix-30/360 82,778.38 6.500000 2,409.07 2X 12668BYP2 Strip IO Var-30/360 44,161,990.75 0.551740 0.00 3A1 12668BYQ0 Senior Fix-30/360 42,465,996.56 5.250000 615,932.90 3A2 12668BYR8 Senior Fix-30/360 85,465.30 5.250000 1,239.60 3X 12668BYS6 Strip IO Var-30/360 38,536,645.57 0.432280 0.00 PO 253,028.17 0.000000 1,206.65 PO-1 12668BYT4 Strip PO Fix-30/360 16,566.28 0.000000 16.85 PO-2 12668BYT4 Strip PO Fix-30/360 1,648.85 0.000000 0.95 PO-3 12668BYT4 Strip PO Fix-30/360 234,813.04 0.000000 1,188.85 AR 12668BYU1 Senior Fix-30/360 0.00 6.000000 0.00 M 12668BYV9 Mezzanine Var-30/360 12,769,984.04 5.979765 11,605.84 B1 12668BYW7 Junior Var-30/360 5,432,869.84 5.979765 4,937.60 B2 12668BYX5 Junior Var-30/360 3,259,526.19 5.979765 2,962.38 B3 12668BYY3 Junior Var-30/360 2,988,469.83 5.979765 2,716.03 B4 12668BYZ0 Junior Var-30/360 2,444,400.01 5.979765 2,221.56 B5 12668BZA4 Junior Var-30/360 657,093.02 5.979765 597.19 Totals 393,257,147.41 4,709,993.48 Interest Total Current Cumulative Class Distribution Distribution Realized Losses Ending Balance Realized Losses 1A1 41,917.29 239,634.64 0.00 15,017,500.98 0.00 1A2 122,130.09 122,130.09 0.00 53,774,286.37 0.00 1A3 52,078.60 52,078.60 0.00 10,000,000.00 0.00 1A4 74,993.19 74,993.19 0.00 15,000,000.00 0.00 1A5 0.00 0.00 0.00 416,667.00 0.00 1A6 153,073.65 666,097.55 0.00 30,104,487.03 0.00 1A7 42,614.56 173,200.96 0.00 15,337,727.68 0.00 1A8 8,037.66 34,975.77 0.00 1,580,740.81 0.00 1A9 269,877.41 1,070,283.41 0.00 53,179,979.06 0.00 1A10 158,963.91 605,996.18 0.00 31,348,637.01 0.00 1A11 65,367.96 373,698.50 0.00 23,419,057.71 0.00 1A12 0.00 0.00 0.00 0.00 0.00 1A13 24,997.73 24,997.73 0.00 5,000,000.00 0.00 1A14 169,749.58 169,749.58 0.00 33,953,000.00 0.00 1A15 8,064.27 8,064.27 0.00 1,613,000.00 0.00 1A16 202,513.46 614,388.34 0.00 40,094,495.85 0.00 1A17 9,620.26 29,186.10 0.00 1,904,661.80 0.00 1A18 3,535.56 10,726.24 0.00 699,985.96 0.00 1X 129,293.40 129,293.40 0.00 291,414,194.97 0.00 2A1 223,626.70 1,425,125.38 0.00 40,083,430.51 0.00 2A2 448.38 2,857.45 0.00 80,369.32 0.00 2X 20,304.93 20,304.93 0.00 42,888,553.66 0.00 3A1 185,788.73 801,721.64 0.00 41,850,063.66 0.00 3A2 373.91 1,613.51 0.00 84,225.70 0.00 3X 13,882.17 13,882.17 0.00 37,953,349.80 0.00 PO 0.00 1,206.65 0.00 251,821.51 0.00 PO-1 0.00 16.85 0.00 16,549.42 0.00 PO-2 0.00 0.95 0.00 1,647.90 0.00 PO-3 0.00 1,188.85 0.00 233,624.19 0.00 AR 0.03 0.03 0.00 0.00 0.00 M 63,630.55 75,236.40 0.00 12,758,378.19 0.00 B1 27,071.02 32,008.62 0.00 5,427,932.24 0.00 B2 16,241.64 19,204.02 0.00 3,256,563.81 0.00 B3 14,891.01 17,607.05 0.00 2,985,753.79 0.00 B4 12,180.01 14,401.57 0.00 2,442,178.45 0.00 B5 3,274.18 3,871.37 63,611.15 592,884.67 1,041,506.67 Totals 2,118,541.84 6,828,535.34 63,611.15 388,483,542.74 1,041,506.67 Principal Distribution Detail Original Beginning Scheduled Unscheduled Certificate Certificate Principal Accretion Principal Class Cusip Balance Balance Distribution Principal Adjustments 1A1 12668BXS7 28,500,000.00 15,215,218.34 197,717.36 0.00 0.00 1A2 12668BXT5 98,500,000.00 54,410,920.67 0.00 0.00 0.00 1A3 12668BXU2 10,000,000.00 10,000,000.00 0.00 0.00 0.00 1A4 12668BXV0 15,000,000.00 15,000,000.00 0.00 0.00 0.00 1A5 12668BXW8 416,667.00 416,667.00 0.00 0.00 0.00 1A6 12668BXX6 42,755,000.00 30,617,510.93 513,023.90 0.00 0.00 1A7 12668BXY4 30,000,000.00 15,468,314.08 130,586.41 0.00 0.00 1A8 12668BXZ1 2,245,000.00 1,607,678.92 26,938.10 0.00 0.00 1A9 12668BYA5 73,180,878.00 53,980,385.06 800,406.00 0.00 0.00 1A10 12668BYB3 50,000,000.00 31,795,669.28 447,032.27 0.00 0.00 1A11 12668BYC1 40,000,000.00 23,727,388.25 308,330.54 0.00 0.00 1A12 12668BYD9 4,444,355.00 0.00 0.00 0.00 0.00 1A13 12668BYE7 5,000,000.00 5,000,000.00 0.00 0.00 0.00 1A14 12668BYF4 33,953,000.00 33,953,000.00 0.00 0.00 0.00 1A15 12668BYG2 1,613,000.00 1,613,000.00 0.00 0.00 0.00 1A16 12668BYH0 57,279,000.00 40,506,370.73 411,874.88 0.00 0.00 1A17 12668BYJ6 2,721,000.00 1,924,227.64 19,565.84 0.00 0.00 1A18 12668BYK3 1,000,000.00 707,176.64 7,190.68 0.00 0.00 1X 12668BYL1 408,710,050.00 294,272,509.36 0.00 0.00 0.00 2A1 12668BYM9 65,335,000.00 41,284,929.20 1,201,498.68 0.00 0.00 2A2 12668BYN7 131,000.00 82,778.38 2,409.07 0.00 0.00 2X 12668BYP2 68,176,582.00 44,161,990.75 0.00 0.00 0.00 3A1 12668BYQ0 62,110,000.00 42,465,996.56 615,932.90 0.00 0.00 3A2 12668BYR8 125,000.00 85,465.30 1,239.60 0.00 0.00 3X 12668BYS6 56,065,897.00 38,536,645.57 0.00 0.00 0.00 PO 322,958.19 253,028.17 1,206.65 0.00 0.00 PO-1 12668BYT4 21,729.80 16,566.28 16.85 0.00 0.00 PO-2 12668BYT4 1,888.14 1,648.85 0.95 0.00 0.00 PO-3 12668BYT4 299,340.25 234,813.04 1,188.85 0.00 0.00 AR 12668BYU1 100.00 0.00 0.00 0.00 0.00 M 12668BYV9 13,050,000.00 12,769,984.04 11,605.84 0.00 0.00 B1 12668BYW7 5,552,000.00 5,432,869.84 4,937.60 0.00 0.00 B2 12668BYX5 3,331,000.00 3,259,526.19 2,962.38 0.00 0.00 B3 12668BYY3 3,054,000.00 2,988,469.83 2,716.03 0.00 0.00 B4 12668BYZ0 2,498,000.00 2,444,400.01 2,221.56 0.00 0.00 B5 12668BZA4 1,668,620.34 657,093.02 597.19 0.00 0.00 Totals 555,285,578.53 393,257,147.41 4,709,993.48 0.00 0.00 Ending Ending Net Principal Deferred Current Certificate Certificate Class Distribution Interest Realized Losses Balance Factor 1A1 197,717.36 0.00 0.00 15,017,500.98 0.526929859 1A2 0.00 0.00 0.00 53,774,286.37 0.545931841 1A3 0.00 0.00 0.00 10,000,000.00 1.000000000 1A4 0.00 0.00 0.00 15,000,000.00 1.000000000 1A5 0.00 0.00 0.00 416,667.00 1.000000000 1A6 513,023.90 0.00 0.00 30,104,487.03 0.704116174 1A7 130,586.41 0.00 0.00 15,337,727.68 0.511257589 1A8 26,938.10 0.00 0.00 1,580,740.81 0.704116174 1A9 800,406.00 0.00 0.00 53,179,979.06 0.726692280 1A10 447,032.27 0.00 0.00 31,348,637.01 0.626972740 1A11 308,330.54 0.00 0.00 23,419,057.71 0.585476443 1A12 0.00 0.00 0.00 0.00 0.000000000 1A13 0.00 0.00 0.00 5,000,000.00 1.000000000 1A14 0.00 0.00 0.00 33,953,000.00 1.000000000 1A15 0.00 0.00 0.00 1,613,000.00 1.000000000 1A16 411,874.88 0.00 0.00 40,094,495.85 0.699985961 1A17 19,565.84 0.00 0.00 1,904,661.80 0.699985961 1A18 7,190.68 0.00 0.00 699,985.96 0.699985961 1X 0.00 0.00 0.00 291,414,194.97 0.713009614 2A1 1,201,498.68 0.00 0.00 40,083,430.51 0.613506245 2A2 2,409.07 0.00 0.00 80,369.32 0.613506245 2X 0.00 0.00 0.00 42,888,553.66 0.629080432 3A1 615,932.90 0.00 0.00 41,850,063.66 0.673805565 3A2 1,239.60 0.00 0.00 84,225.70 0.673805565 3X 0.00 0.00 0.00 37,953,349.80 0.676941810 PO 1,206.65 0.00 0.00 251,821.51 0.779734089 PO-1 16.85 0.00 0.00 16,549.42 0.761600309 PO-2 0.95 0.00 0.00 1,647.90 0.872764641 PO-3 1,188.85 0.00 0.00 233,624.19 0.780463675 AR 0.00 0.00 0.00 0.00 0.000000000 M 11,605.84 0.00 0.00 12,758,378.19 0.977653501 B1 4,937.60 0.00 0.00 5,427,932.24 0.977653501 B2 2,962.38 0.00 0.00 3,256,563.81 0.977653501 B3 2,716.03 0.00 0.00 2,985,753.79 0.977653501 B4 2,221.56 0.00 0.00 2,442,178.45 0.977653501 B5 597.19 0.00 63,611.15 592,884.67 0.355314304 Totals 4,709,993.48 0.00 63,611.15 388,483,542.74 Interest Distribution Detail Beginning Interest Certificate Pass Through Effective Current Carryforward Deferred Class Balance Rate (%) Coupon (%) Interest Amount Interest 1A1 15,215,218.34 3.306250 3.305950 41,921.10 0.17 0.00 1A2 54,410,920.67 2.693750 2.693505 122,141.18 0.00 0.00 1A3 10,000,000.00 6.250000 6.249432 52,083.33 0.00 0.00 1A4 15,000,000.00 6.000000 5.999455 75,000.00 0.00 0.00 1A5 416,667.00 0.000000 0.000000 0.00 0.00 0.00 1A6 30,617,510.93 6.000000 5.999455 153,087.55 0.00 0.00 1A7 15,468,314.08 3.306250 3.305950 42,618.43 0.23 0.00 1A8 1,607,678.92 6.000000 5.999455 8,038.39 0.00 0.00 1A9 53,980,385.06 6.000000 5.999455 269,901.93 0.00 0.00 1A10 31,795,669.28 6.000000 5.999455 158,978.35 0.00 0.00 1A11 23,727,388.25 3.306250 3.305950 65,373.90 0.00 0.00 1A12 0.00 6.000000 0.000000 0.00 0.00 0.00 1A13 5,000,000.00 6.000000 5.999455 25,000.00 0.00 0.00 1A14 33,953,000.00 6.000000 5.999455 169,765.00 0.00 0.00 1A15 1,613,000.00 6.000000 5.999455 8,065.00 0.00 0.00 1A16 40,506,370.73 6.000000 5.999455 202,531.85 0.00 0.00 1A17 1,924,227.64 6.000000 5.999455 9,621.14 0.00 0.00 1A18 707,176.64 6.000000 5.999455 3,535.88 0.00 0.00 1X 294,272,509.36 0.527274 0.527239 129,301.93 0.00 0.00 2A1 41,284,929.20 6.500000 6.500000 223,626.70 0.00 0.00 2A2 82,778.38 6.500000 6.500000 448.38 0.00 0.00 2X 44,161,990.75 0.551740 0.551740 20,304.93 0.00 0.00 3A1 42,465,996.56 5.250000 5.250000 185,788.73 0.00 0.00 3A2 85,465.30 5.250000 5.250000 373.91 0.00 0.00 3X 38,536,645.57 0.432280 0.432280 13,882.17 0.00 0.00 PO 253,028.17 0.000000 0.000000 0.00 0.00 0.00 PO-1 16,566.28 0.000000 0.000000 0.00 0.00 0.00 PO-2 1,648.85 0.000000 0.000000 0.00 0.00 0.00 PO-3 234,813.04 0.000000 0.000000 0.00 0.00 0.00 AR 0.00 6.000000 0.000000 0.00 0.00 0.00 M 12,769,984.04 5.979765 5.979386 63,634.59 0.00 0.00 B1 5,432,869.84 5.979765 5.979386 27,072.74 0.00 0.00 B2 3,259,526.19 5.979765 5.979386 16,242.67 0.00 0.00 B3 2,988,469.83 5.979765 5.979386 14,891.96 0.00 0.00 B4 2,444,400.01 5.979765 5.979386 12,180.78 0.00 0.00 B5 657,093.02 5.979765 5.979386 3,274.38 0.00 0.00 Totals 393,257,147.41 2,118,686.90 0.40 0.00 Interest Yield Yield Total Net Interest Carryforward Supplemental Supplemental Class Interest Due Shortfall Interest Paid After Dist. Paid After Distr 1A1 41,921.10 3.81 41,917.29 0.17 0.00 0.00 1A2 122,141.18 11.09 122,130.09 0.00 0.00 0.00 1A3 52,083.33 4.73 52,078.60 0.00 0.00 0.00 1A4 75,000.00 6.81 74,993.19 0.00 0.00 0.00 1A5 0.00 0.00 0.00 0.00 0.00 0.00 1A6 153,087.55 13.90 153,073.65 0.00 0.00 0.00 1A7 42,618.43 3.87 42,614.56 0.23 0.00 0.00 1A8 8,038.39 0.73 8,037.66 0.00 0.00 0.00 1A9 269,901.93 24.51 269,877.41 0.00 0.00 0.00 1A10 158,978.35 14.44 158,963.91 0.00 0.00 0.00 1A11 65,373.90 5.94 65,367.96 0.00 0.00 0.00 1A12 0.00 0.00 0.00 0.00 0.00 0.00 1A13 25,000.00 2.27 24,997.73 0.00 0.00 0.00 1A14 169,765.00 15.42 169,749.58 0.00 0.00 0.00 1A15 8,065.00 0.73 8,064.27 0.00 0.00 0.00 1A16 202,531.85 18.39 202,513.46 0.00 0.00 0.00 1A17 9,621.14 0.87 9,620.26 0.00 0.00 0.00 1A18 3,535.88 0.32 3,535.56 0.00 0.00 0.00 1X 129,301.93 8.53 129,293.40 0.00 0.00 0.00 2A1 223,626.70 0.00 223,626.70 0.00 0.00 0.00 2A2 448.38 0.00 448.38 0.00 0.00 0.00 2X 20,304.93 0.00 20,304.93 0.00 0.00 0.00 3A1 185,788.73 0.00 185,788.73 0.00 0.00 0.00 3A2 373.91 0.00 373.91 0.00 0.00 0.00 3X 13,882.17 0.00 13,882.17 0.00 0.00 0.00 PO 0.00 0.00 0.00 0.00 0.00 0.00 PO-1 0.00 0.00 0.00 0.00 0.00 0.00 PO-2 0.00 0.00 0.00 0.00 0.00 0.00 PO-3 0.00 0.00 0.00 0.00 0.00 0.00 AR 0.00 0.00 0.03 0.00 0.00 0.00 M 63,634.59 4.03 63,630.55 0.00 0.00 0.00 B1 27,072.74 1.72 27,071.02 0.00 0.00 0.00 B2 16,242.67 1.03 16,241.64 0.00 0.00 0.00 B3 14,891.96 0.94 14,891.01 0.00 0.00 0.00 B4 12,180.78 0.77 12,180.01 0.00 0.00 0.00 B5 3,274.38 0.21 3,274.18 0.00 0.00 0.00 Totals 2,118,686.90 145.06 2,118,541.84 0.40 0.00 0.00 Current Payment Information Factors per $1,000 Original Beginning Ending Certificate Certificate Principal Interest Certificate Class Cusip Balance Balance Distribution Distribution Balance 1A1 12668BXS7 28,500,000.00 533.867310035 6.937451086 1.470782066 526.929858949 1A2 12668BXT5 98,500,000.00 552.395133683 0.000000000 1.239899369 545.931841286 1A3 12668BXU2 10,000,000.00 1000.000000000 0.000000000 5.207860287 1000.000000000 1A4 12668BXV0 15,000,000.00 1000.000000000 0.000000000 4.999545876 1000.000000000 1A5 12668BXW8 416,667.00 1000.000000000 0.000000000 0.000000000 1000.000000000 1A6 12668BXX6 42,755,000.00 716.115329877 11.999155556 3.580251444 704.116174321 1A7 12668BXY4 30,000,000.00 515.610469392 4.352880210 1.420485235 511.257589182 1A8 12668BXZ1 2,245,000.00 716.115329877 11.999155556 3.580251444 704.116174321 1A9 12668BYA5 73,180,878.00 737.629645064 10.937365359 3.687813250 726.692279705 1A10 12668BYB3 50,000,000.00 635.913385682 8.940645417 3.179278145 626.972740265 1A11 12668BYC1 40,000,000.00 593.184706251 7.708263471 1.634199006 585.476442780 1A12 12668BYD9 4,444,355.00 0.000000000 0.000000000 0.000000000 0.000000000 1A13 12668BYE7 5,000,000.00 1000.000000000 0.000000000 4.999545876 1000.000000000 1A14 12668BYF4 33,953,000.00 1000.000000000 0.000000000 4.999545876 1000.000000000 1A15 12668BYG2 1,613,000.00 1000.000000000 0.000000000 4.999545876 1000.000000000 1A16 12668BYH0 57,279,000.00 707.176639471 7.190678628 3.535562051 699.985960843 1A17 12668BYJ6 2,721,000.00 707.176639471 7.190678628 3.535562051 699.985960843 1A18 12668BYK3 1,000,000.00 707.176639473 7.190678628 3.535562051 699.985960845 1X 12668BYL1 408,710,050.00 720.003115558 0.000000000 0.316345037 713.009613955 2A1 12668BYM9 65,335,000.00 631.896061793 18.389816855 3.422770335 613.506244937 2A2 12668BYN7 131,000.00 631.896061793 18.389816855 3.422770335 613.506244937 2X 12668BYP2 68,176,582.00 647.758943826 0.000000000 0.297828562 629.080432046 3A1 12668BYQ0 62,110,000.00 683.722372501 9.916807283 2.991285380 673.805565218 3A2 12668BYR8 125,000.00 683.722372501 9.916807283 2.991285380 673.805565218 3X 12668BYS6 56,065,897.00 687.345563561 0.000000000 0.247604549 676.941810099 PO 322,958.19 783.470361907 3.736242143 0.000000000 779.734088800 PO-1 12668BYT4 21,729.80 762.375885113 0.775576244 0.000000000 761.600308869 PO-2 12668BYT4 1,888.14 873.266812842 0.502171857 0.000000000 872.764640986 PO-3 12668BYT4 299,340.25 784.435237159 3.971562222 0.000000000 780.463674937 AR 12668BYU1 100.00 0.000000000 0.000000000 0.349115384 0.000000000 M 12668BYV9 13,050,000.00 978.542838149 0.889336711 4.875904418 977.653501438 B1 12668BYW7 5,552,000.00 978.542838149 0.889336711 4.875904418 977.653501438 B2 12668BYX5 3,331,000.00 978.542838149 0.889336711 4.875904418 977.653501438 B3 12668BYY3 3,054,000.00 978.542838149 0.889336711 4.875904418 977.653501438 B4 12668BYZ0 2,498,000.00 978.542838149 0.889336711 4.875904418 977.653501438 B5 12668BZA4 1,668,620.34 393.794204067 0.357895054 1.962206277 355.314303713 Totals 555,285,578.53 708.207024665 8.482110219 3.815229356 699.610358635 Pass Through Class Rate (%) 1A1 3.306250 1A2 2.693750 1A3 6.250000 1A4 6.000000 1A5 0.000000 1A6 6.000000 1A7 3.306250 1A8 6.000000 1A9 6.000000 1A10 6.000000 1A11 3.306250 1A12 6.000000 1A13 6.000000 1A14 6.000000 1A15 6.000000 1A16 6.000000 1A17 6.000000 1A18 6.000000 1X 0.527274 2A1 6.500000 2A2 6.500000 2X 0.551740 3A1 5.250000 3A2 5.250000 3X 0.432280 PO 0.000000 PO-1 0.000000 PO-2 0.000000 PO-3 0.000000 AR 6.000000 M 5.979765 B1 5.979765 B2 5.979765 B3 5.979765 B4 5.979765 B5 5.979765 Totals Pool Level Data Distribution Date 4/25/2008 Cut-off Date 3/1/2006 Record Date 3/31/2008 Determination Date 4/22/2008 LIBOR Determination Date 3/21/2008 Accrual Period 30/360 begin 3/1/2008 end 4/1/2008 Number of Days in 30/360 Accrual Period 30 Index One-Month Libor Rate 2.60625% Collateral Detail Original Mortgage Loan Details Group I Group II Group III Total Original Aggregate Loan Count 1,950 329 408 2,687 Original Stated Principal Balance 420,189,775.54 69,095,802.99 66,000,000.00 555,285,578.53 Original Weighted Average Mortgage Rate 6.78697% 7.40258% 5.87289% Original Weighted Average Net Mortgage Rate 6.52085% 7.06722% 5.61017% Original Weighted Average Remaining Term 357 357 178 Current Mortgage Loan Details Group I Group II Group III Total Beginning Aggregate Loan Count 1,442 227 319 1,988 Loans Paid Off or otherwise removed pursuant to the PSA 13 5 5 23 Ending Aggregate Loan Count 1,429 222 314 1,965 Beginning Pool Stated Principal Balance 302,459,757.88 44,908,395.41 45,888,994.11 393,257,147.40 Scheduled Principal 141,062.24 12,861.91 211,192.08 365,116.23 Unscheduled Principal 2,725,784.05 1,192,060.40 421,444.39 4,339,288.84 Realized Principal Losses 0.00 69,199.57 0.00 69,199.57 Ending Pool Stated Principal Balance 299,592,911.59 43,634,273.53 45,256,357.64 388,483,542.76 Beginning Weighted Average Mortgage Rate 6.78013% 7.36976% 5.84961% Beginning Weighted Average Net Mortgage Rate 7.04233% 5.58616% Ending Weighted Average Mortgage Rate 6.78025% 7.37028% 5.84936% Ending Weighted Average Net Mortgage Rate 6.51272% 7.04085% 5.58586% Beginning Weighted Average Remaining Term to Maturity 334 333 154 Ending Weighted Average Remaining Term to Maturity 333 332 153 All Groups - Current Delinquency Information Loan Status Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance Current 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 30 - 59 76 15,564,262.93 1 85,807.00 0 0.00 3.87% 4.01% 0.05% 0.02% 0.00% 0.00% 60 - 89 34 8,636,489.66 3 500,687.92 0 0.00 1.73% 2.22% 0.15% 0.13% 0.00% 0.00% 90 - 119 19 4,973,673.63 0 0.00 0 0.00 0.97% 1.28% 0.00% 0.00% 0.00% 0.00% 120 - 149 15 3,768,449.08 0 0.00 3 1,080,780.61 0.76% 0.97% 0.00% 0.00% 0.15% 0.28% 150 - 179 8 2,000,200.15 0 0.00 9 2,361,988.47 0.41% 0.51% 0.00% 0.00% 0.46% 0.61% 180 - 269 5 1,115,384.86 5 1,247,089.57 21 4,462,973.73 0.25% 0.29% 0.25% 0.32% 1.07% 1.15% 270 - 359 1 416,876.32 4 1,093,065.70 12 2,438,300.98 0.05% 0.11% 0.20% 0.28% 0.61% 0.63% 360+ 1 236,199.99 2 414,080.00 11 3,101,553.91 0.05% 0.06% 0.10% 0.11% 0.56% 0.80% Total 159 36,711,536.62 15 3,340,730.19 56 13,445,597.70 8.09% 9.45% 0.76% 0.86% 2.85% 3.46% Loan Status REO Total # Balance # Balance Current 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 30 - 59 0 0.00 77 15,650,069.93 0.00% 0.00% 3.92% 4.03% 60 - 89 0 0.00 37 9,137,177.58 0.00% 0.00% 1.88% 2.35% 90 - 119 0 0.00 19 4,973,673.63 0.00% 0.00% 0.97% 1.28% 120 - 149 0 0.00 18 4,849,229.69 0.00% 0.00% 0.92% 1.25% 150 - 179 0 0.00 17 4,362,188.62 0.00% 0.00% 0.87% 1.12% 180 - 269 3 555,211.28 34 7,380,659.44 0.15% 0.14% 1.73% 1.90% 270 - 359 5 1,434,233.69 22 5,382,476.69 0.25% 0.37% 1.12% 1.39% 360+ 11 2,616,432.44 25 6,368,266.34 0.56% 0.67% 1.27% 1.64% Total 19 4,605,877.41 249 58,103,741.92 0.97% 1.19% 12.67% 14.96% All Groups - Current Delinquency Information (Continued) Loan Status Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance 30+ 159 36,711,536.62 15 3,340,730.19 56 13,445,597.70 8.09% 9.45% 0.76% 0.86% 2.85% 3.46% 60+ 83 21,147,273.69 14 3,254,923.19 56 13,445,597.70 4.22% 5.44% 0.71% 0.84% 2.85% 3.46% 90+ 49 12,510,784.03 11 2,754,235.27 56 13,445,597.70 2.49% 3.22% 0.56% 0.71% 2.85% 3.46% 120+ 30 7,537,110.40 11 2,754,235.27 56 13,445,597.70 1.53% 1.94% 0.56% 0.71% 2.85% 3.46% 150+ 15 3,768,661.32 11 2,754,235.27 53 12,364,817.09 0.76% 0.97% 0.56% 0.71% 2.70% 3.18% 180+ 7 1,768,461.17 11 2,754,235.27 44 10,002,828.62 0.36% 0.46% 0.56% 0.71% 2.24% 2.57% 270+ 2 653,076.31 6 1,507,145.70 23 5,539,854.89 0.10% 0.17% 0.31% 0.39% 1.17% 1.43% 360+ 1 236,199.99 2 414,080.00 11 3,101,553.91 0.05% 0.06% 0.10% 0.11% 0.56% 0.80% Loan Status REO Total # Balance # Balance 30+ 19 4,605,877.41 249 58,103,741.92 0.97% 1.19% 12.67% 14.96% 60+ 19 4,605,877.41 172 42,453,671.99 0.97% 1.19% 8.75% 10.93% 90+ 19 4,605,877.41 135 33,316,494.41 0.97% 1.19% 6.87% 8.58% 120+ 19 4,605,877.41 116 28,342,820.78 0.97% 1.19% 5.90% 7.30% 150+ 19 4,605,877.41 98 23,493,591.09 0.97% 1.19% 4.99% 6.05% 180+ 19 4,605,877.41 81 19,131,402.47 0.97% 1.19% 4.12% 4.92% 270+ 16 4,050,666.13 47 11,750,743.03 0.81% 1.04% 2.39% 3.02% 360+ 11 2,616,432.44 25 6,368,266.34 0.56% 0.67% 1.27% 1.64% Group 1 - Current Delinquency Information Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance Current 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 30 - 59 58 12,914,352.42 1 85,807.00 0 0.00 4.06% 4.31% 0.07% 0.03% 0.00% 0.00% 60 - 89 32 8,118,674.96 2 383,389.02 0 0.00 2.24% 2.71% 0.14% 0.13% 0.00% 0.00% 90 - 119 16 4,136,754.44 0 0.00 0 0.00 1.12% 1.38% 0.00% 0.00% 0.00% 0.00% 120 - 149 12 3,053,043.58 0 0.00 1 363,471.52 0.84% 1.02% 0.00% 0.00% 0.07% 0.12% 150 - 179 8 2,000,200.15 0 0.00 6 1,544,112.85 0.56% 0.67% 0.00% 0.00% 0.42% 0.52% 180 - 269 3 653,984.86 4 847,089.57 15 3,704,457.34 0.21% 0.22% 0.28% 0.28% 1.05% 1.24% 270 - 359 1 416,876.32 2 540,727.97 11 2,306,999.79 0.07% 0.14% 0.14% 0.18% 0.77% 0.77% 360+ 1 236,199.99 1 280,000.00 9 2,419,297.68 0.07% 0.08% 0.07% 0.09% 0.63% 0.81% Total 131 31,530,086.72 10 2,137,013.56 42 10,338,339.18 9.17% 10.52% 0.70% 0.71% 2.94% 3.45% Days REO Total # Balance # Balance Current 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 30 - 59 0 0.00 59 13,000,159.42 0.00% 0.00% 4.13% 4.34% 60 - 89 0 0.00 34 8,502,063.98 0.00% 0.00% 2.38% 2.84% 90 - 119 0 0.00 16 4,136,754.44 0.00% 0.00% 1.12% 1.38% 120 - 149 0 0.00 13 3,416,515.10 0.00% 0.00% 0.91% 1.14% 150 - 179 0 0.00 14 3,544,313.00 0.00% 0.00% 0.98% 1.18% 180 - 269 1 163,573.70 23 5,369,105.47 0.07% 0.05% 1.61% 1.79% 270 - 359 4 1,062,986.98 18 4,327,591.06 0.28% 0.35% 1.26% 1.44% 360+ 9 2,184,176.44 20 5,119,674.11 0.63% 0.73% 1.40% 1.71% Total 14 3,410,737.12 197 47,416,176.58 0.98% 1.14% 13.79% 15.83% Group 1 - Current Delinquency Information (continued) Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance 30+ 131 31,530,086.72 10 2,137,013.56 42 10,338,339.18 9.17% 10.52% 0.70% 0.71% 2.94% 3.45% 60+ 73 18,615,734.30 9 2,051,206.56 42 10,338,339.18 5.11% 6.21% 0.63% 0.68% 2.94% 3.45% 90+ 41 10,497,059.34 7 1,667,817.54 42 10,338,339.18 2.87% 3.50% 0.49% 0.56% 2.94% 3.45% 120+ 25 6,360,304.90 7 1,667,817.54 42 10,338,339.18 1.75% 2.12% 0.49% 0.56% 2.94% 3.45% 150+ 13 3,307,261.32 7 1,667,817.54 41 9,974,867.66 0.91% 1.10% 0.49% 0.56% 2.87% 3.33% 180+ 5 1,307,061.17 7 1,667,817.54 35 8,430,754.81 0.35% 0.44% 0.49% 0.56% 2.45% 2.81% 270+ 2 653,076.31 3 820,727.97 20 4,726,297.47 0.14% 0.22% 0.21% 0.27% 1.40% 1.58% 360+ 1 236,199.99 1 280,000.00 9 2,419,297.68 0.07% 0.08% 0.07% 0.09% 0.63% 0.81% Days REO Total # Balance # Balance 30+ 14 3,410,737.12 197 47,416,176.58 0.98% 1.14% 13.79% 15.83% 60+ 14 3,410,737.12 138 34,416,017.16 0.98% 1.14% 9.66% 11.49% 90+ 14 3,410,737.12 104 25,913,953.18 0.98% 1.14% 7.28% 8.65% 120+ 14 3,410,737.12 88 21,777,198.74 0.98% 1.14% 6.16% 7.27% 150+ 14 3,410,737.12 75 18,360,683.64 0.98% 1.14% 5.25% 6.13% 180+ 14 3,410,737.12 61 14,816,370.64 0.98% 1.14% 4.27% 4.95% 270+ 13 3,247,163.42 38 9,447,265.17 0.91% 1.08% 2.66% 3.15% 360+ 9 2,184,176.44 20 5,119,674.11 0.63% 0.73% 1.40% 1.71% Group 2 - Current Delinquency Information Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance Current 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 30 - 59 5 1,051,744.89 0 0.00 0 0.00 2.25% 2.41% 0.00% 0.00% 0.00% 0.00% 60 - 89 2 517,814.70 1 117,298.90 0 0.00 0.90% 1.19% 0.45% 0.27% 0.00% 0.00% 90 - 119 3 836,919.19 0 0.00 0 0.00 1.35% 1.92% 0.00% 0.00% 0.00% 0.00% 120 - 149 3 715,405.50 0 0.00 2 717,309.09 1.35% 1.64% 0.00% 0.00% 0.90% 1.64% 150 - 179 0 0.00 0 0.00 3 817,875.62 0.00% 0.00% 0.00% 0.00% 1.35% 1.87% 180 - 269 2 461,400.00 1 400,000.00 5 735,016.45 0.90% 1.06% 0.45% 0.92% 2.25% 1.68% 270 - 359 0 0.00 2 552,337.73 1 131,301.19 0.00% 0.00% 0.90% 1.27% 0.45% 0.30% 360+ 0 0.00 1 134,080.00 2 682,256.23 0.00% 0.00% 0.45% 0.31% 0.90% 1.56% Total 15 3,583,284.28 5 1,203,716.63 13 3,083,758.58 6.76% 8.21% 2.25% 2.76% 5.86% 7.07% Days REO Total # Balance # Balance Current 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 30 - 59 0 0.00 5 1,051,744.89 0.00% 0.00% 2.25% 2.41% 60 - 89 0 0.00 3 635,113.60 0.00% 0.00% 1.35% 1.46% 90 - 119 0 0.00 3 836,919.19 0.00% 0.00% 1.35% 1.92% 120 - 149 0 0.00 5 1,432,714.59 0.00% 0.00% 2.25% 3.28% 150 - 179 0 0.00 3 817,875.62 0.00% 0.00% 1.35% 1.87% 180 - 269 2 391,637.58 10 1,988,054.03 0.90% 0.90% 4.50% 4.56% 270 - 359 1 371,246.71 4 1,054,885.63 0.45% 0.85% 1.80% 2.42% 360+ 2 432,256.00 5 1,248,592.23 0.90% 0.99% 2.25% 2.86% Total 5 1,195,140.29 38 9,065,899.78 2.25% 2.74% 17.12% 20.78% Group 2 - Current Delinquency Information (continued) Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance 30+ 15 3,583,284.28 5 1,203,716.63 13 3,083,758.58 6.76% 8.21% 2.25% 2.76% 5.86% 7.07% 60+ 10 2,531,539.39 5 1,203,716.63 13 3,083,758.58 4.50% 5.80% 2.25% 2.76% 5.86% 7.07% 90+ 8 2,013,724.69 4 1,086,417.73 13 3,083,758.58 3.60% 4.62% 1.80% 2.49% 5.86% 7.07% 120+ 5 1,176,805.50 4 1,086,417.73 13 3,083,758.58 2.25% 2.70% 1.80% 2.49% 5.86% 7.07% 150+ 2 461,400.00 4 1,086,417.73 11 2,366,449.49 0.90% 1.06% 1.80% 2.49% 4.95% 5.42% 180+ 2 461,400.00 4 1,086,417.73 8 1,548,573.87 0.90% 1.06% 1.80% 2.49% 3.60% 3.55% 270+ 0 0.00 3 686,417.73 3 813,557.42 0.00% 0.00% 1.35% 1.57% 1.35% 1.86% 360+ 0 0.00 1 134,080.00 2 682,256.23 0.00% 0.00% 0.45% 0.31% 0.90% 1.56% Days REO Total # Balance # Balance 30+ 5 1,195,140.29 38 9,065,899.78 2.25% 2.74% 17.12% 20.78% 60+ 5 1,195,140.29 33 8,014,154.89 2.25% 2.74% 14.86% 18.37% 90+ 5 1,195,140.29 30 7,379,041.29 2.25% 2.74% 13.51% 16.91% 120+ 5 1,195,140.29 27 6,542,122.10 2.25% 2.74% 12.16% 14.99% 150+ 5 1,195,140.29 22 5,109,407.51 2.25% 2.74% 9.91% 11.71% 180+ 5 1,195,140.29 19 4,291,531.89 2.25% 2.74% 8.56% 9.84% 270+ 3 803,502.71 9 2,303,477.86 1.35% 1.84% 4.05% 5.28% 360+ 2 432,256.00 5 1,248,592.23 0.90% 0.99% 2.25% 2.86% Group 3 - Current Delinquency Information Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance Current 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 30 - 59 13 1,598,165.62 0 0.00 0 0.00 4.14% 3.53% 0.00% 0.00% 0.00% 0.00% 60 - 89 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 90 - 119 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 120 - 149 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 150 - 179 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 180 - 269 0 0.00 0 0.00 1 23,499.94 0.00% 0.00% 0.00% 0.00% 0.32% 0.05% 270 - 359 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 360+ 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total 13 1,598,165.62 0 0.00 1 23,499.94 4.14% 3.53% 0.00% 0.00% 0.32% 0.05% Days REO Total # Balance # Balance Current 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 30 - 59 0 0.00 13 1,598,165.62 0.00% 0.00% 4.14% 3.53% 60 - 89 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 90 - 119 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 120 - 149 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 150 - 179 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 180 - 269 0 0.00 1 23,499.94 0.00% 0.00% 0.32% 0.05% 270 - 359 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 360+ 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% Total 0 0.00 14 1,621,665.56 0.00% 0.00% 4.46% 3.58% Group 3 - Current Delinquency Information (continued) Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance 30+ 13 1,598,165.62 0 0.00 1 23,499.94 4.14% 3.53% 0.00% 0.00% 0.32% 0.05% 60+ 0 0.00 0 0.00 1 23,499.94 0.00% 0.00% 0.00% 0.00% 0.32% 0.05% 90+ 0 0.00 0 0.00 1 23,499.94 0.00% 0.00% 0.00% 0.00% 0.32% 0.05% 120+ 0 0.00 0 0.00 1 23,499.94 0.00% 0.00% 0.00% 0.00% 0.32% 0.05% 150+ 0 0.00 0 0.00 1 23,499.94 0.00% 0.00% 0.00% 0.00% 0.32% 0.05% 180+ 0 0.00 0 0.00 1 23,499.94 0.00% 0.00% 0.00% 0.00% 0.32% 0.05% 270+ 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 360+ 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Days REO Total # Balance # Balance 30+ 0 0.00 14 1,621,665.56 0.00% 0.00% 4.46% 3.58% 60+ 0 0.00 1 23,499.94 0.00% 0.00% 0.32% 0.05% 90+ 0 0.00 1 23,499.94 0.00% 0.00% 0.32% 0.05% 120+ 0 0.00 1 23,499.94 0.00% 0.00% 0.32% 0.05% 150+ 0 0.00 1 23,499.94 0.00% 0.00% 0.32% 0.05% 180+ 0 0.00 1 23,499.94 0.00% 0.00% 0.32% 0.05% 270+ 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 360+ 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% All Groups - Historical Delinquency Information Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance 30 - 59 76 15,564,262.93 78 17,982,939.62 89 20,651,010.83 96 22,098,350.89 3.87% 4.01% 3.92% 4.57% 4.40% 5.15% 4.69% 5.44% 60 - 89 34 8,636,489.66 37 9,019,517.40 35 8,917,523.52 31 7,919,077.70 1.73% 2.22% 1.86% 2.29% 1.73% 2.22% 1.51% 1.95% 90 - 119 19 4,973,673.63 24 6,162,976.76 21 5,246,672.72 17 4,254,426.89 0.97% 1.28% 1.21% 1.57% 1.04% 1.31% 0.83% 1.05% 120 - 149 15 3,768,449.08 17 4,372,538.89 12 3,177,784.17 11 2,313,114.30 0.76% 0.97% 0.86% 1.11% 0.59% 0.79% 0.54% 0.57% 150 - 179 8 2,000,200.15 8 2,011,077.31 6 1,011,803.47 1 176,680.50 0.41% 0.51% 0.40% 0.51% 0.30% 0.25% 0.05% 0.04% 180 - 269 5 1,115,384.86 2 293,800.00 2 491,623.52 3 615,375.95 0.25% 0.29% 0.10% 0.07% 0.10% 0.12% 0.15% 0.15% 270 - 359 1 416,876.32 2 472,577.52 2 627,029.80 1 236,199.99 0.05% 0.11% 0.10% 0.12% 0.10% 0.16% 0.05% 0.06% 360+ 1 236,199.99 1 236,199.99 0 0.00 0 0.00 0.05% 0.06% 0.05% 0.06% 0.00% 0.00% 0.00% 0.00% Total Delin 159 36,711,536.62 169 40,551,627.49 167 40,123,448.03 160 37,613,226.22 Loans 8.09% 9.45% 8.50% 10.31% 8.25% 10.00% 7.81% 9.26% All Groups - Historical Delinquency Information (Continued) Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance Total Bankruptcies 15 3,340,730.19 14 3,089,712.23 12 2,521,560.58 10 2,143,582.72 0.76% 0.86% 0.70% 0.79% 0.59% 0.63% 0.49% 0.53% Total Foreclosures 56 13,445,597.70 42 9,634,628.47 36 8,247,432.29 37 8,998,825.62 2.85% 3.46% 2.11% 2.45% 1.78% 2.06% 1.81% 2.22% Total REOs 19 4,605,877.41 19 4,473,489.67 23 5,536,222.83 19 4,287,009.13 0.97% 1.19% 0.96% 1.14% 1.14% 1.38% 0.93% 1.06% Total BK, FC & REO 90 21,392,205.30 75 17,197,830.37 71 16,305,215.70 66 15,429,417.47 4.58% 5.51% 3.77% 4.37% 3.51% 4.06% 3.22% 3.80% Total Delinquent, Bankruptcy, Foreclosure and REO 30+ 249 58,103,741.92 244 57,749,457.86 238 56,428,663.73 226 53,042,643.69 12.67% 14.96% 12.27% 14.68% 11.76% 14.07% 11.03% 13.06% 60+ 172 42,453,671.99 165 39,680,624.14 148 35,660,354.00 129 30,826,993.90 8.75% 10.93% 8.30% 10.09% 7.31% 8.89% 6.30% 7.59% 90+ 135 33,316,494.41 127 30,543,807.84 112 26,656,849.77 98 22,907,916.20 6.87% 8.58% 6.39% 7.77% 5.53% 6.65% 4.78% 5.64% 120+ 116 28,342,820.78 103 24,380,831.08 91 21,410,177.05 79 18,253,125.85 5.90% 7.30% 5.18% 6.20% 4.50% 5.34% 3.86% 4.49% 150+ 98 23,493,591.09 84 19,437,564.38 77 17,832,184.25 64 15,054,461.65 4.99% 6.05% 4.23% 4.94% 3.80% 4.45% 3.12% 3.71% 180+ 81 19,131,402.47 71 16,292,191.07 61 14,570,236.90 57 13,836,145.61 4.12% 4.92% 3.57% 4.14% 3.01% 3.63% 2.78% 3.41% 270+ 47 11,750,743.03 39 9,776,394.53 36 9,352,010.62 31 7,791,873.15 2.39% 3.02% 1.96% 2.49% 1.78% 2.33% 1.51% 1.92% 360+ 25 6,368,266.34 19 4,865,596.48 11 3,152,696.31 11 2,953,298.77 1.27% 1.64% 0.96% 1.24% 0.54% 0.79% 0.54% 0.73% Group 1 - Historical Delinquency Information Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance 30 - 59 58 12,914,352.42 64 15,430,928.59 74 17,261,871.49 76 17,673,954.61 4.06% 4.31% 4.44% 5.10% 5.03% 5.60% 5.11% 5.67% 60 - 89 32 8,118,674.96 32 7,832,895.27 27 6,805,496.82 29 7,451,420.98 2.24% 2.71% 2.22% 2.59% 1.84% 2.21% 1.95% 2.39% 90 - 119 16 4,136,754.44 18 4,601,512.64 18 4,427,746.10 13 3,427,311.84 1.12% 1.38% 1.25% 1.52% 1.22% 1.44% 0.87% 1.10% 120 - 149 12 3,053,043.58 15 3,905,264.00 10 2,675,248.58 8 2,036,759.55 0.84% 1.02% 1.04% 1.29% 0.68% 0.87% 0.54% 0.65% 150 - 179 8 2,000,200.15 7 1,627,077.31 4 870,185.83 1 176,680.50 0.56% 0.67% 0.49% 0.54% 0.27% 0.28% 0.07% 0.06% 180 - 269 3 653,984.86 1 216,400.00 2 491,623.52 2 473,545.39 0.21% 0.22% 0.07% 0.07% 0.14% 0.16% 0.13% 0.15% 270 - 359 1 416,876.32 2 472,577.52 2 627,029.80 1 236,199.99 0.07% 0.14% 0.14% 0.16% 0.14% 0.20% 0.07% 0.08% 360+ 1 236,199.99 1 236,199.99 0 0.00 0 0.00 0.07% 0.08% 0.07% 0.08% 0.00% 0.00% 0.00% 0.00% Total Delin 131 31,530,086.72 140 34,322,855.32 137 33,159,202.14 130 31,475,872.86 Loans 9.17% 10.52% 9.71% 11.35% 9.32% 10.75% 8.75% 10.10% Group 1 - Historical Delinquency Information (continued) Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance Total Bankruptices 10 2,137,013.56 8 1,754,414.96 7 1,585,985.57 7 1,518,280.82 0.70% 0.71% 0.55% 0.58% 0.48% 0.51% 0.47% 0.49% Total Foreclosues 42 10,338,339.18 33 7,842,107.98 28 6,523,958.76 26 6,400,190.42 2.94% 3.45% 2.29% 2.59% 1.90% 2.12% 1.75% 2.05% Total REOs 14 3,410,737.12 12 3,125,962.49 16 4,188,635.36 14 3,552,280.09 0.98% 1.14% 0.83% 1.03% 1.09% 1.36% 0.94% 1.14% Total BK, FC & REO 66 15,886,089.86 53 12,722,485.43 51 12,298,579.69 47 11,470,751.33 4.62% 5.30% 3.68% 4.21% 3.47% 3.99% 3.16% 3.68% Total Delinquent, Bankruptcy, Foreclosure and REO 30+ 197 47,416,176.58 193 47,045,340.75 188 45,457,781.83 177 42,946,624.19 13.79% 15.83% 13.38% 15.55% 12.79% 14.74% 11.91% 13.78% 60+ 138 34,416,017.16 128 31,528,518.06 114 28,195,910.34 101 25,272,669.58 9.66% 11.49% 8.88% 10.42% 7.76% 9.14% 6.80% 8.11% 90+ 104 25,913,953.18 96 23,695,622.79 86 21,304,432.81 72 17,821,248.60 7.28% 8.65% 6.66% 7.83% 5.85% 6.91% 4.85% 5.72% 120+ 88 21,777,198.74 78 19,094,110.15 68 16,876,686.71 57 13,993,573.30 6.16% 7.27% 5.41% 6.31% 4.63% 5.47% 3.84% 4.49% 150+ 75 18,360,683.64 62 14,969,246.15 56 13,801,229.50 48 11,741,832.68 5.25% 6.13% 4.30% 4.95% 3.81% 4.47% 3.23% 3.77% 180+ 61 14,816,370.64 51 12,326,297.04 47 11,550,010.91 44 11,087,530.91 4.27% 4.95% 3.54% 4.08% 3.20% 3.74% 2.96% 3.56% 270+ 38 9,447,265.17 29 7,451,732.20 29 7,657,895.39 25 6,393,134.11 2.66% 3.15% 2.01% 2.46% 1.97% 2.48% 1.68% 2.05% 360+ 20 5,119,674.11 16 4,020,240.25 9 2,581,826.30 8 2,232,281.95 1.40% 1.71% 1.11% 1.33% 0.61% 0.84% 0.54% 0.72% Group 2 - Historical Delinquency Information Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance 30 - 59 5 1,051,744.89 7 1,669,788.50 9 2,065,781.05 15 3,772,426.54 2.25% 2.41% 3.08% 3.72% 3.93% 4.56% 6.47% 8.20% 60 - 89 2 517,814.70 4 1,122,682.22 8 2,112,026.70 2 467,656.72 0.90% 1.19% 1.76% 2.50% 3.49% 4.66% 0.86% 1.02% 90 - 119 3 836,919.19 6 1,561,464.12 3 818,926.62 3 762,621.00 1.35% 1.92% 2.64% 3.48% 1.31% 1.81% 1.29% 1.66% 120 - 149 3 715,405.50 2 467,274.89 2 502,535.59 2 252,550.00 1.35% 1.64% 0.88% 1.04% 0.87% 1.11% 0.86% 0.55% 150 - 179 0 0.00 1 384,000.00 1 77,400.00 0 0.00 0.00% 0.00% 0.44% 0.86% 0.44% 0.17% 0.00% 0.00% 180 - 269 2 461,400.00 1 77,400.00 0 0.00 1 141,830.56 0.90% 1.06% 0.44% 0.17% 0.00% 0.00% 0.43% 0.31% 270 - 359 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 360+ 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Delin 15 3,583,284.28 21 5,282,609.73 23 5,576,669.96 23 5,397,084.82 Loans 6.76% 8.21% 9.25% 11.76% 10.04% 12.30% 9.91% 11.73% Group 2 - Historical Delinquency Information (continued) Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance Total Bankruptcies 5 1,203,716.63 6 1,335,297.27 5 935,575.01 3 625,301.90 2.25% 2.76% 2.64% 2.97% 2.18% 2.06% 1.29% 1.36% Total Foreclosures 13 3,083,758.58 8 1,768,918.45 7 1,699,769.89 11 2,598,635.20 5.86% 7.07% 3.52% 3.94% 3.06% 3.75% 4.74% 5.65% Total REOs 5 1,195,140.29 7 1,347,527.18 7 1,347,587.47 5 734,729.04 2.25% 2.74% 3.08% 3.00% 3.06% 2.97% 2.16% 1.60% Total BK, FC &REO 23 5,482,615.50 21 4,451,742.90 19 3,982,932.37 19 3,958,666.14 10.36% 12.56% 9.25% 9.91% 8.30% 8.78% 8.19% 8.61% Total Delinquent, Bankruptcy, Foreclosure and REO 30+ 38 9,065,899.78 42 9,734,352.63 42 9,559,602.33 42 9,355,750.96 17.12% 20.78% 18.50% 21.68% 18.34% 21.08% 18.10% 20.34% 60+ 33 8,014,154.89 35 8,064,564.13 32 7,376,522.38 26 5,466,025.52 14.86% 18.37% 15.42% 17.96% 13.97% 16.27% 11.21% 11.88% 90+ 30 7,379,041.29 30 6,824,583.01 24 5,264,495.68 24 4,998,368.80 13.51% 16.91% 13.22% 15.20% 10.48% 11.61% 10.34% 10.87% 120+ 27 6,542,122.10 24 5,263,118.89 21 4,445,569.06 21 4,235,747.80 12.16% 14.99% 10.57% 11.72% 9.17% 9.80% 9.05% 9.21% 150+ 22 5,109,407.51 21 4,444,716.19 19 3,943,033.47 16 3,312,628.97 9.91% 11.71% 9.25% 9.90% 8.30% 8.69% 6.90% 7.20% 180+ 19 4,291,531.89 19 3,942,291.99 14 3,020,225.99 13 2,748,614.70 8.56% 9.84% 8.37% 8.78% 6.11% 6.66% 5.60% 5.97% 270+ 9 2,303,477.86 10 2,324,662.33 7 1,694,115.23 6 1,398,739.04 4.05% 5.28% 4.41% 5.18% 3.06% 3.74% 2.59% 3.04% 360+ 5 1,248,592.23 3 845,356.23 2 570,870.01 3 721,016.82 2.25% 2.86% 1.32% 1.88% 0.87% 1.26% 1.29% 1.57% Group 3 - Historical Delinquency Information Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance 30 - 59 13 1,598,165.62 7 882,222.53 6 1,323,358.29 5 651,969.74 4.14% 3.53% 2.19% 1.92% 1.85% 2.80% 1.51% 1.34% 60 - 89 0 0.00 1 63,939.91 0 0.00 0 0.00 0.00% 0.00% 0.31% 0.14% 0.00% 0.00% 0.00% 0.00% 90 - 119 0 0.00 0 0.00 0 0.00 1 64,494.05 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.30% 0.13% 120 - 149 0 0.00 0 0.00 0 0.00 1 23,804.75 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.30% 0.05% 150 - 179 0 0.00 0 0.00 1 64,217.64 0 0.00 0.00% 0.00% 0.00% 0.00% 0.31% 0.14% 0.00% 0.00% 180 - 269 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 270 - 359 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 360+ 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Delin 13 1,598,165.62 8 946,162.44 7 1,387,575.93 7 740,268.54 Loans 4.14% 3.53% 2.51% 2.06% 2.15% 2.93% 2.11% 1.53% Group 3 - Historical Delinquency Information (continued) Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance Total Bankruptcies 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Foreclosures 1 23,499.94 1 23,602.04 1 23,703.64 0 0.00 0.32% 0.05% 0.31% 0.05% 0.31% 0.05% 0.00% 0.00% Total REOs 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total BK, FC & REO 1 23,499.94 1 23,602.04 1 23,703.64 0 0.00 0.32% 0.05% 0.31% 0.05% 0.31% 0.05% 0.00% 0.00% Total Delinquent, Bankruptcy, Foreclosure and REO 30+ 14 1,621,665.56 9 969,764.48 8 1,411,279.57 7 740,268.54 4.46% 3.58% 2.82% 2.11% 2.46% 2.98% 2.11% 1.53% 60+ 1 23,499.94 2 87,541.95 2 87,921.28 2 88,298.80 0.32% 0.05% 0.63% 0.19% 0.62% 0.19% 0.60% 0.18% 90+ 1 23,499.94 1 23,602.04 2 87,921.28 2 88,298.80 0.32% 0.05% 0.31% 0.05% 0.62% 0.19% 0.60% 0.18% 120+ 1 23,499.94 1 23,602.04 2 87,921.28 1 23,804.75 0.32% 0.05% 0.31% 0.05% 0.62% 0.19% 0.30% 0.05% 150+ 1 23,499.94 1 23,602.04 2 87,921.28 0 0.00 0.32% 0.05% 0.31% 0.05% 0.62% 0.19% 0.00% 0.00% 180+ 1 23,499.94 1 23,602.04 0 0.00 0 0.00 0.32% 0.05% 0.31% 0.05% 0.00% 0.00% 0.00% 0.00% 270+ 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 360+ 0 0.00 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 60+ Delinquency Average Available Funds Interest Group I Group II Group III Total Scheduled Interest 1,706,151.88 275,612.13 223,547.03 2,205,311.04 Plus: Capitalized Interest 0.00 0.00 0.00 0.00 Less: Master Servicer Fee 60,378.27 9,164.46 9,413.23 78,955.96 Less: Trustee Fee 2,268.45 336.81 344.17 2,949.43 Less: Mortgage Loan Premiums 2,132.29 2,561.04 170.48 4,863.80 Total Interest Available 1,641,372.88 263,549.82 213,619.16 2,118,541.86 Principal Group I Group II Group III Total Scheduled Principal 141,062.24 12,861.91 211,192.08 365,116.23 Paid in Full Principal 2,706,770.79 1,107,751.96 432,867.01 4,247,389.76 Curtailment Principal 19,013.26 1,181.78 -11,422.62 8,772.42 Liquidation Principal 0.00 83,126.66 0.00 83,126.66 Repurchased Principal 0.00 0.00 0.00 0.00 Substitution Adjustment Principal 0.00 0.00 0.00 0.00 Unanticipated Principal Recoveries 5,588.41 0.00 0.00 5,588.41 Remaining Amounts in Supplemental Account 0.00 0.00 0.00 0.00 Total Principal Available 2,872,434.70 1,204,922.31 632,636.47 4,709,993.48 Total Available Funds 4,513,807.58 1,468,472.13 846,255.63 6,828,535.34 Certificate Account Group I Group II Group III Total Beginning Balance 0.00 0.00 0.00 0.00 Deposits Available Funds 4,513,807.58 1,468,472.13 846,255.63 6,828,535.34 Trustee Fee 2,268.45 336.81 344.17 2,949.43 Other Deposits required by the PSA 0.00 0.00 0.00 0.00 Total Deposits 4,516,076.03 1,468,808.94 846,599.79 6,831,484.76 WithdrawalsAvailable Funds, to the Distribution Account 4,513,807.58 1,468,472.13 846,255.63 6,828,535.34 Trustee Fee 2,268.45 336.81 344.17 2,949.43 Total Withdrawals 4,516,076.03 1,468,808.94 846,599.79 6,831,484.76 Ending Balance 0.00 Distribution Account Beginning Balance 0.00 Deposits Available Funds 6,828,535.34 Trustee Fee 2,949.43 YSA 0.00 Other Deposits Required by the PSA 0.00 Total Deposits 6,831,484.76 WithdrawalsPayments of Prinicipal & Interest to the Clas 6,828,535.34 Payment of Trustee Fee 2,949.43 Total Withdrawals 6,831,484.76 Ending Balance 0.00 Supplemental Loan Account Beginning Balance 0.00 Supplemental Transfer 0.00 Ending Balance 0.00 Capitalized Interest Account Beginning Balance 0.00 Capitalized Interest Requirement 0.00 Ending Balance 0.00 Corridor Contract Reserve Fund Beginnning Balance 1,675.24 Deposits Class 1A1 Corridor Contract Received 0.00 Class 1A7 Corridor Contract Received 0.00 Class 1A11 Corridor Contract Received 0.00 Total Deposits 0.00 Class 1A1 Yield Supplemental Amounts Paid 0.00 Class 1A7 Yield Supplemental Amounts Paid 0.00 Class 1A11 Yield Supplemental Amounts Paid 0.00 To Terminate the Account 0.00 Total Withdrawals 0.00 Ending Balance 1,675.24 Remaining Contract Funds Class 1A1 Contract Funds Unused 0.00 Class 1A7 Contract Funds Unused 0.00 Class 1A11 Contract Funds Unused 0.00 Fees of the Trust Group I Group II Group III Total Gross Master Servicing Fee 63,012.45 9,355.92 9,560.21 81,928.57 Net Master Servicing Fee 60,378.27 9,164.46 9,413.23 78,955.96 Trustee Fee 2,268.45 336.81 344.17 2,949.43 Lpmi 2,132.29 2,561.04 170.48 4,863.80 Total Net Loan Fees 64,779.00 12,062.31 9,927.87 86,769.19 Servicer Advances Group I Group II Group III Total Principal Advances 17,375.81 1,962.57 7,074.43 26,412.81 Interest Advances 260,130.10 54,169.29 7,597.75 321,897.14 Reimbursement for Principal & Interest Advances 0.00 0.00 0.00 0.00 Reimbursement for Nonrecoverable Advances 0.00 0.00 0.00 0.00 Total Advances 277,505.91 56,131.86 14,672.18 348,309.95 Mortgage Prepayment Details Group I Group II Group III Total Principal Balance of Loans Paid in Full 2,706,770.79 1,107,751.96 432,867.01 4,247,389.76 Prepayment Interest Excess 0.00 0.00 0.00 0.00 Prepayment Interest Shortfall 2,634.18 191.46 146.98 2,972.61 Compensating Interest 2,634.18 191.46 146.98 2,972.61 Non-Supported Prepayment Interest Shortfall 0.00 0.00 0.00 0.00 CPR % 10.29878% 28.96124% 10.52684% SMM % 0.90163% 2.80932% 0.92265% Loan Substitution Group I Group II Group III Total Aggregate Stated of Principal Balances Removed 0.00 0.00 0.00 0.00 Aggregate Stated of Principal Balance Added 0.00 0.00 0.00 0.00 Aggregate Principal Substitution Shortfall Amount 0.00 0.00 0.00 0.00 Net Interest Shortfalls Group I Group II Group III Total Net Prepayment Interest Shortfalls 0.00 0.00 0.00 0.00 Relief Act Reduction Shortfalls 145.09 0.00 0.00 145.09 Total Net Interest Shortfalls 145.09 0.00 0.00 145.09 Senior Principal Distribution Amounts PO Principal Amounts Group I Group II Group III Total Beginning PO Balance 16,566.28 1,648.85 234,813.04 253,028.17 PO Scheduled Principal 14.57 0.23 1,144.41 1,159.21 PO Prepayments & Recoveries 2.28 0.72 44.43 47.44 PO Liquidation Principal 0.00 0.00 0.00 0.00 PO Principal Loss 0.00 0.00 0.00 0.00 Ending PO Balance 16,549.43 1,647.91 233,624.19 251,821.52 NON-PO Principal Amounts Group I Group II Group III Total Beginning Non-PO Balance 302,443,191.60 44,906,746.56 45,654,181.07 393,004,119.23 Non-PO Scheduled Principal 141,047.67 12,861.68 210,047.67 363,957.02 Non-PO Prepayments & Recoveries 2,725,781.77 1,108,933.02 421,399.96 4,256,114.74 Non-PO Liquidation Principal 0.00 83,126.66 0.00 83,126.66 Non-PO Principal Loss 0.00 69,199.57 0.00 69,199.57 Ending Non-PO Balance 299,576,362.16 43,632,625.62 45,022,733.45 388,231,721.24 Principal Distribution Amounts Senior and Subordinate Percentages Group I Group II Group III Senior Percentage Original 94.74971% 94.74930% 94.72508% Senior Prepayment Percentage Original 100.00000% 100.00000% 100.00000% Senior Percentage 93.08611% 92.11914% 93.20387% Senior Prepayment Percentage 100.00000% 100.00000% 100.00000% Subordinate Percentages 6.91389% 7.88086% 6.79613% Subordinate Prepayment Percentage 0.00000% 0.00000% 0.00000% Principal Distribution Amounts Group I Group II Group III Total Senior Principal Distribution Amount 2,862,665.97 1,203,907.75 617,172.50 4,683,746.22 Subordinate Principal Distribution Amount 25,040.61 PO Principal Distribution Amount 16.85 0.95 1,188.85 1,206.65 Total Principal Distribution Amount 4,709,993.48 Cross-Collateralization due to Rapid Prepayments Group I Group II Group III Group 1 amount available to senior bonds of other groups 0.00 0.00 0.00 Group 2 amount available to senior bonds of other groups 0.00 0.00 0.00 Realized Loss Detail Group I Group II Group III Total Current Period Realized Losses 0.00 69,199.57 0.00 69,199.57 Cumulative Realized Losses 884,681.06 109,784.84 47,039.45 1,041,505.35 Total Liquidated Loan Balance 0.00 152,326.23 0.00 152,326.23 Total Liquidated Proceeds 0.00 83,126.66 0.00 83,126.66 Subsequent Recoveries 5,588.41 0.00 0.00 5,588.41 Passing Cumulative Loss Test YES YES YES Liquidation Liquidation Loan ID Balance Proceeds Realized Loss Date Group I N/A Group II 97893394 71,600.00 42,480.22 29,119.78 97892266 80,726.23 40,646.44 40,079.79 Group III N/A Credit Enhancements Subordination Credit Support Original Current Class A 526,131,958.19 361,019,851.60 Class A Percentage 94.749797% 92.930539% Class M 13,050,000.00 12,758,378.19 Class M Percentage 2.350142% 3.284149% Class B1 5,552,000.00 5,427,932.24 Class B1 Percentage 0.999846% 1.397210% Class B2 3,331,000.00 3,256,563.81 Class B2 Percentage 0.599872% 0.838276% Class B3 3,054,000.00 2,985,753.79 Class B3 Percentage 0.549987% 0.768566% Class B4 2,498,000.00 2,442,178.45 Class B4 Percentage 0.449859% 0.628644% Class B5 1,668,620.34 592,884.67 Class B5 Percentage 0.300498% 0.152615% Group I Number Percent Principal Percent Update Face of Items of Items Balance of Balance < = 0.00 0 0.000 0.00 0.000 0.00 - 25,000.00 0 0.000 0.00 0.000 25,000.00 - 50,000.00 4 0.280 184,138.96 0.061 50,000.00 - 75,000.00 38 2.659 2,414,209.09 0.806 75,000.00 - 100,000.00 92 6.438 8,222,347.00 2.745 100,000.00 - 125,000.00 133 9.307 15,153,587.83 5.058 125,000.00 - 150,000.00 162 11.337 22,367,119.56 7.466 150,000.00 - 175,000.00 157 10.987 25,393,798.21 8.476 175,000.00 - 200,000.00 166 11.617 31,247,426.71 10.430 200,000.00 - 225,000.00 137 9.587 28,971,004.15 9.670 225,000.00 - 250,000.00 102 7.138 24,287,673.52 8.107 250,000.00 - 275,000.00 101 7.068 26,556,053.37 8.864 275,000.00 - 300,000.00 76 5.318 21,948,113.19 7.326 300,000.00 - 325,000.00 81 5.668 25,313,859.91 8.449 325,000.00 - 350,000.00 59 4.129 19,950,468.30 6.659 350,000.00 - 375,000.00 45 3.149 16,285,542.65 5.436 375,000.00 - 400,000.00 41 2.869 16,007,117.33 5.343 400,000.00 - 425,000.00 23 1.610 9,398,830.05 3.137 425,000.00 - 450,000.00 6 0.420 2,629,418.96 0.878 450,000.00 - 475,000.00 1 0.070 464,000.00 0.155 475,000.00 - 500,000.00 2 0.140 970,566.32 0.324 500,000.00 - 525,000.00 0 0.000 0.00 0.000 525,000.00 - 550,000.00 0 0.000 0.00 0.000 550,000.00 - 575,000.00 0 0.000 0.00 0.000 575,000.00 - 600,000.00 1 0.070 594,056.57 0.198 600,000.00 - 625,000.00 1 0.070 608,472.80 0.203 625,000.00 - 650,000.00 1 0.070 625,107.11 0.209 650,000.00 - 675,000.00 0 0.000 0.00 0.000 675,000.00 - 700,000.00 0 0.000 0.00 0.000 700,000.00 - 725,000.00 0 0.000 0.00 0.000 725,000.00 - 750,000.00 0 0.000 0.00 0.000 750,000.00 - 775,000.00 0 0.000 0.00 0.000 775,000.00 - 800,000.00 0 0.000 0.00 0.000 > 800,000.00 0 0.000 0.00 0.000 Wgt Ave / Total 1429 100.000 299,592,911.59 100.000 Group II Number Percent Principal Percent Update Face of Items of Items Balance of Balance < = 0.00 0 0.000 0.00 0.000 0.00 - 25,000.00 0 0.000 0.00 0.000 25,000.00 - 50,000.00 4 1.802 152,650.87 0.350 50,000.00 - 75,000.00 12 5.405 737,965.30 1.691 75,000.00 - 100,000.00 20 9.009 1,767,827.79 4.051 100,000.00 - 125,000.00 22 9.910 2,484,689.22 5.694 125,000.00 - 150,000.00 27 12.162 3,716,392.33 8.517 150,000.00 - 175,000.00 18 8.108 2,890,773.76 6.625 175,000.00 - 200,000.00 27 12.162 5,022,143.85 11.510 200,000.00 - 225,000.00 20 9.009 4,285,249.15 9.821 225,000.00 - 250,000.00 12 5.405 2,788,369.94 6.390 250,000.00 - 275,000.00 15 6.757 3,959,006.61 9.073 275,000.00 - 300,000.00 9 4.054 2,575,498.62 5.902 300,000.00 - 325,000.00 9 4.054 2,876,870.16 6.593 325,000.00 - 350,000.00 6 2.703 2,037,131.44 4.669 350,000.00 - 375,000.00 11 4.955 4,003,897.07 9.176 375,000.00 - 400,000.00 6 2.703 2,341,485.35 5.366 400,000.00 - 425,000.00 2 0.901 816,870.01 1.872 425,000.00 - 450,000.00 0 0.000 0.00 0.000 450,000.00 - 475,000.00 0 0.000 0.00 0.000 475,000.00 - 500,000.00 1 0.450 476,000.00 1.091 500,000.00 - 525,000.00 0 0.000 0.00 0.000 525,000.00 - 550,000.00 0 0.000 0.00 0.000 550,000.00 - 575,000.00 0 0.000 0.00 0.000 575,000.00 - 600,000.00 0 0.000 0.00 0.000 600,000.00 - 625,000.00 0 0.000 0.00 0.000 625,000.00 - 650,000.00 0 0.000 0.00 0.000 650,000.00 - 675,000.00 0 0.000 0.00 0.000 675,000.00 - 700,000.00 0 0.000 0.00 0.000 700,000.00 - 725,000.00 1 0.450 701,452.06 1.608 725,000.00 - 750,000.00 0 0.000 0.00 0.000 750,000.00 - 775,000.00 0 0.000 0.00 0.000 775,000.00 - 800,000.00 0 0.000 0.00 0.000 > 800,000.00 0 0.000 0.00 0.000 Wgt Ave / Total 222 100.000 43,634,273.53 100.000 Group III Number Percent Principal Percent Update Face of Items of Items Balance of Balance < = 0.00 0 0.000 0.00 0.000 0.00 - 25,000.00 2 0.637 37,617.55 0.083 25,000.00 - 50,000.00 27 8.599 1,095,490.57 2.421 50,000.00 - 75,000.00 58 18.471 3,634,792.33 8.032 75,000.00 - 100,000.00 42 13.376 3,634,297.10 8.030 100,000.00 - 125,000.00 34 10.828 3,850,524.92 8.508 125,000.00 - 150,000.00 28 8.917 3,908,749.19 8.637 150,000.00 - 175,000.00 19 6.051 3,047,239.01 6.733 175,000.00 - 200,000.00 31 9.873 5,737,555.13 12.678 200,000.00 - 225,000.00 12 3.822 2,520,652.37 5.570 225,000.00 - 250,000.00 12 3.822 2,798,265.10 6.183 250,000.00 - 275,000.00 14 4.459 3,692,305.85 8.159 275,000.00 - 300,000.00 11 3.503 3,159,598.84 6.982 300,000.00 - 325,000.00 9 2.866 2,809,435.84 6.208 325,000.00 - 350,000.00 5 1.592 1,699,560.29 3.755 350,000.00 - 375,000.00 9 2.866 3,217,844.53 7.110 375,000.00 - 400,000.00 0 0.000 0.00 0.000 400,000.00 - 425,000.00 1 0.318 412,429.02 0.911 425,000.00 - 450,000.00 0 0.000 0.00 0.000 450,000.00 - 475,000.00 0 0.000 0.00 0.000 475,000.00 - 500,000.00 0 0.000 0.00 0.000 500,000.00 - 525,000.00 0 0.000 0.00 0.000 525,000.00 - 550,000.00 0 0.000 0.00 0.000 550,000.00 - 575,000.00 0 0.000 0.00 0.000 575,000.00 - 600,000.00 0 0.000 0.00 0.000 600,000.00 - 625,000.00 0 0.000 0.00 0.000 625,000.00 - 650,000.00 0 0.000 0.00 0.000 650,000.00 - 675,000.00 0 0.000 0.00 0.000 675,000.00 - 700,000.00 0 0.000 0.00 0.000 700,000.00 - 725,000.00 0 0.000 0.00 0.000 725,000.00 - 750,000.00 0 0.000 0.00 0.000 750,000.00 - 775,000.00 0 0.000 0.00 0.000 775,000.00 - 800,000.00 0 0.000 0.00 0.000 > 800,000.00 0 0.000 0.00 0.000 Wgt Ave / Total 314 100.000 45,256,357.64 100.000 Group I Number Percent Principal Percent Issuance Coupon of Items of Items Balance of Balance < = 5.0 0 0.000 0.00 0.000 5.0 - 5.5 0 0.000 0.00 0.000 5.5 - 6.0 0 0.000 0.00 0.000 6.0 - 6.5 105 7.348 23,030,041.11 7.687 6.5 - 7.0 1232 86.214 258,738,965.46 86.364 7.0 - 7.5 91 6.368 17,722,655.02 5.916 7.5 - 8.0 1 0.070 101,250.00 0.034 8.0 - 8.5 0 0.000 0.00 0.000 8.5 - 9.0 0 0.000 0.00 0.000 9.0 - 9.5 0 0.000 0.00 0.000 9.5 - 10.0 0 0.000 0.00 0.000 10.0 - 10.5 0 0.000 0.00 0.000 10.5 - 11.0 0 0.000 0.00 0.000 11.0 - 11.5 0 0.000 0.00 0.000 11.5 - 12.0 0 0.000 0.00 0.000 12.0 - 12.5 0 0.000 0.00 0.000 > 12.5 0 0.000 0.00 0.000 Wgt Ave / Total 1429 100.000 299,592,911.59 100.000 Group II Number Percent Principal Percent Issuance Coupon of Items of Items Balance of Balance < = 5.0 0 0.000 0.00 0.000 5.0 - 5.5 0 0.000 0.00 0.000 5.5 - 6.0 0 0.000 0.00 0.000 6.0 - 6.5 0 0.000 0.00 0.000 6.5 - 7.0 13 5.856 3,419,847.35 7.838 7.0 - 7.5 179 80.631 34,359,184.91 78.744 7.5 - 8.0 16 7.207 3,026,200.65 6.935 8.0 - 8.5 10 4.505 1,644,839.22 3.770 8.5 - 9.0 4 1.802 1,184,201.40 2.714 9.0 - 9.5 0 0.000 0.00 0.000 9.5 - 10.0 0 0.000 0.00 0.000 10.0 - 10.5 0 0.000 0.00 0.000 10.5 - 11.0 0 0.000 0.00 0.000 11.0 - 11.5 0 0.000 0.00 0.000 11.5 - 12.0 0 0.000 0.00 0.000 12.0 - 12.5 0 0.000 0.00 0.000 > 12.5 0 0.000 0.00 0.000 Wgt Ave / Total 222 100.000 43,634,273.53 100.000 Group III Number Percent Principal Percent Issuance Coupon of Items of Items Balance of Balance < = 5.0 3 0.955 630,781.00 1.394 5.0 - 5.5 37 11.783 6,672,226.84 14.743 5.5 - 6.0 205 65.287 30,116,169.70 66.546 6.0 - 6.5 59 18.790 6,616,021.34 14.619 6.5 - 7.0 10 3.185 1,221,158.76 2.698 7.0 - 7.5 0 0.000 0.00 0.000 7.5 - 8.0 0 0.000 0.00 0.000 8.0 - 8.5 0 0.000 0.00 0.000 8.5 - 9.0 0 0.000 0.00 0.000 9.0 - 9.5 0 0.000 0.00 0.000 9.5 - 10.0 0 0.000 0.00 0.000 10.0 - 10.5 0 0.000 0.00 0.000 10.5 - 11.0 0 0.000 0.00 0.000 11.0 - 11.5 0 0.000 0.00 0.000 11.5 - 12.0 0 0.000 0.00 0.000 12.0 - 12.5 0 0.000 0.00 0.000 > 12.5 0 0.000 0.00 0.000 Wgt Ave / Total 314 100.000 45,256,357.64 100.000 Group I Number Percent Principal Percent Location of Items of Items Balance of Balance CA 219 15.325 58,601,674.76 19.560 FL 198 13.856 39,991,196.76 13.349 AZ 94 6.578 18,225,560.83 6.083 VA 41 2.869 9,199,088.69 3.071 WA 38 2.659 7,558,084.48 2.523 CO 45 3.149 8,526,643.38 2.846 Others 794 55.563 157,490,662.69 52.568 Wgt Ave / T 1429 100.000 299,592,911.59 100.000 Group II Number Percent Principal Percent Location of Items of Items Balance of Balance CA 25 11.261 7,719,532.08 17.691 FL 40 18.018 7,907,530.81 18.122 AZ 18 8.108 3,875,389.97 8.882 VA 3 1.351 716,500.41 1.642 WA 3 1.351 352,253.53 0.807 CO 4 1.802 920,233.04 2.109 Others 129 58.108 22,142,833.69 50.746 Wgt Ave / T 222 100.000 43,634,273.53 100.000 Group III Number Percent Principal Percent Location of Items of Items Balance of Balance CA 57 18.153 10,757,979.33 23.771 FL 25 7.962 2,650,766.59 5.857 AZ 14 4.459 1,963,133.45 4.338 VA 8 2.548 934,113.07 2.064 WA 5 1.592 1,050,424.58 2.321 CO 3 0.955 420,814.86 0.930 Others 202 64.331 27,479,125.76 60.719 Wgt Ave / T 314 100.000 45,256,357.64 100.000 Group I Number Percent Principal Percent Update Term of Items of Items Balance of Balance < = 120 0 0.000 0.00 0.000 120 - 180 0 0.000 0.00 0.000 180 - 300 15 1.050 1,832,068.46 0.612 300 - 360 1414 98.950 297,760,843.13 99.388 > 360 0 0.000 0.00 0.000 Wgt Ave / Total 1429 100.000 299,592,911.59 100.000 Group II Number Percent Principal Percent Update Term of Items of Items Balance of Balance < = 120 0 0.000 0.00 0.000 120 - 180 0 0.000 0.00 0.000 180 - 300 7 3.153 1,006,356.74 2.306 300 - 360 215 96.847 42,627,916.79 97.694 > 360 0 0.000 0.00 0.000 Wgt Ave / Total 222 100.000 43,634,273.53 100.000 Group III Number Percent Principal Percent Update Term of Items of Items Balance of Balance < = 120 3 0.955 504,532.78 1.115 120 - 180 311 99.045 44,751,824.86 98.885 180 - 300 0 0.000 0.00 0.000 300 - 360 0 0.000 0.00 0.000 > 360 0 0.000 0.00 0.000 Wgt Ave / Total 314 100.000 45,256,357.64 100.000
s