EX-99.5 10 cwalt0716cb_april08.txt EXHIBIT 99.5 CWALT, INC. Alternative Loan Trust 2007-16CB 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: Steven Chrysanthis 212-815-8318 Certificateholder Monthly Distribution Summary Class Certificate Beginning Pass Through Principal Class Cusip Description Rate Type Balance Rate (%) Distribution 1A1 02152AAA7 Senior Fix-30/360 171,033,417.42 6.000000 1,624,000.00 1A2 02152AAB5 Senior Fix-30/360 37,417,721.98 3.006250 1,392,000.00 1A3 02152AAC3 Strip IO Fix-30/360 37,417,721.98 2.993750 0.00 1A4 02152AAD1 Senior Fix-30/360 24,115,000.00 6.000000 0.00 1A5 02152AAE9 Senior Fix-30/360 48,785,222.60 3.006250 3,360,970.36 1A6 02152AAF6 Strip IO Fix-30/360 48,785,222.60 2.993750 0.00 1A7 02152AAG4 Senior Fix-30/360 124,293,000.00 6.000000 0.00 1A8 02152AAH2 Senior Fix-30/360 485,302.51 6.000000 0.00 1A9 02152AAJ8 Senior Fix-30/360 24,186,000.00 6.000000 0.00 2A1 02152AAL3 Senior Fix-30/360 228,086,063.85 3.056250 2,964,638.03 2A2 02152AAM1 Senior Fix-30/360 28,355,687.05 32.864583 368,564.16 2A3 02152ABQ1 Senior Fix-30/360 8,211,328.24 3.056250 106,729.96 3A1 02152AAP4 Senior Fix-30/360 107,387,484.08 6.750000 3,598,226.12 3A2 02152AAQ2 Senior Fix-30/360 3,866,821.92 6.750000 129,565.38 4A1 02152AAS8 Senior Fix-30/360 213,160,907.02 3.006250 773,937.56 4A2 02152AAT6 Senior Fix-30/360 35,526,817.84 23.962500 128,989.59 4A3 02152AAU3 Senior Fix-30/360 99,556,734.91 3.106250 3,558,509.90 4A4 02152AAV1 Strip IO Fix-30/360 99,556,734.91 2.893750 0.00 4A5 02152AAW9 Senior Fix-30/360 44,575,290.85 3.106250 571,063.94 4A6 02152ABR9 Senior Fix-30/360 7,429,215.13 23.362500 95,177.32 4A7 02152ABS7 Senior Fix-30/360 78,504,680.86 6.000000 1,061,738.74 4A8 02152ABT5 Senior Fix-30/360 4,371,000.00 6.000000 0.00 4A9 02152ABU2 Senior Fix-30/360 17,150,000.00 6.000000 0.00 5A1 02152AAY5 Senior Fix-30/360 67,462,062.05 6.250000 854,754.88 5A2 02152AAZ2 Senior Fix-30/360 3,350,572.00 6.250000 1,286,669.78 5A3 02152ABA6 Senior Fix-30/360 52,555,000.00 6.250000 651,000.00 5A4 02152ABB4 Senior Fix-30/360 13,177,000.00 6.250000 0.00 5A5 02152ABC2 Senior Fix-30/360 365,704.37 6.250000 0.00 5A6 02152ABD0 Senior Fix-30/360 2,438,000.00 6.250000 0.00 X1 878,450,965.87 0.303270 0.00 X1-1 Strip IO Fix-30/360 419,670,852.94 0.306384 0.00 X1-2 02152AAK5 Strip IO Fix-30/360 458,780,112.93 0.300420 0.00 X2 308,240,384.46 0.279202 0.00 X2-1 Strip IO Fix-30/360 199,722,911.54 0.276372 0.00 X2-2 02152AAN9 Strip IO Fix-30/360 108,517,472.92 0.284410 0.00 X3 02152AAR0 Strip IO Fix-30/360 111,299,497.35 0.554676 0.00 PO 1,148,080.12 0.000000 10,541.29 PO-1 02152ABF5 Strip PO Fix-30/360 513,530.29 0.000000 403.63 PO-2 02152ABF5 Strip PO Fix-30/360 114,866.91 0.000000 424.97 PO-3 02152ABF5 Strip PO Fix-30/360 17,006.67 0.000000 914.91 PO-4 02152ABF5 Strip PO Fix-30/360 450,170.80 0.000000 7,433.89 PO-5 02152ABF5 Strip PO Fix-30/360 52,505.45 0.000000 1,363.89 AR 02152ABG3 Senior Fix-30/360 0.00 6.000000 0.00 M1 02152ABH1 Mezzanine Fix-30/360 22,678,509.11 6.130777 11,238.50 M2 02152ABJ7 Mezzanine Fix-30/360 9,718,721.05 6.130777 4,816.18 B1 02152ABK4 Junior Fix-30/360 9,718,721.05 6.130777 4,816.18 B2 02152ABL2 Junior Fix-30/360 4,859,360.53 6.130777 2,408.09 B3 02152ABM0 Junior Fix-30/360 4,859,360.53 6.130777 2,408.09 B4 02152ABN8 Junior Fix-30/360 4,048,969.32 6.130777 2,006.50 B5 02152ABP3 Junior Fix-30/360 2,327,602.78 6.130777 1,153.46 Totals 1,505,205,359.17 22,565,924.01 Interest Total Current Cumulative Class Distribution Distribution Realized Losses Ending Balance Realized Losses 1A1 855,167.09 2,479,167.09 0.00 169,409,417.42 0.00 1A2 93,739.19 1,485,739.19 0.00 36,025,721.98 0.00 1A3 93,349.42 93,349.42 0.00 36,025,721.98 0.00 1A4 120,575.00 120,575.00 0.00 24,115,000.00 0.00 1A5 122,217.15 3,483,187.50 0.00 45,424,252.24 0.00 1A6 121,708.97 121,708.97 0.00 45,424,252.24 0.00 1A7 621,465.00 621,465.00 0.00 124,293,000.00 0.00 1A8 0.00 0.00 0.00 487,729.02 0.00 1A9 120,930.00 120,930.00 0.00 24,186,000.00 0.00 2A1 580,906.69 3,545,544.72 0.00 225,121,425.82 0.00 2A2 776,581.53 1,145,145.69 0.00 27,987,122.89 0.00 2A3 20,913.23 127,643.18 0.00 8,104,598.28 0.00 3A1 604,054.60 4,202,280.72 0.00 103,789,257.96 0.00 3A2 21,750.87 151,316.25 0.00 3,737,256.55 0.00 4A1 533,990.92 1,307,928.47 0.00 212,386,969.47 0.00 4A2 709,397.50 838,387.09 0.00 35,397,828.24 0.00 4A3 257,696.35 3,816,206.25 0.00 95,998,225.01 0.00 4A4 240,067.22 240,067.22 0.00 95,998,225.01 0.00 4A5 115,380.34 686,444.28 0.00 44,004,226.91 0.00 4A6 144,631.69 239,809.02 0.00 7,334,037.81 0.00 4A7 392,507.55 1,454,246.29 0.00 77,442,942.12 0.00 4A8 21,854.12 21,854.12 0.00 4,371,000.00 0.00 4A9 85,746.54 85,746.54 0.00 17,150,000.00 0.00 5A1 351,364.91 1,206,119.79 0.00 66,607,307.17 0.00 5A2 0.00 1,286,669.78 0.00 2,081,353.11 0.00 5A3 273,723.96 924,723.96 0.00 51,904,000.00 0.00 5A4 68,630.21 68,630.21 0.00 13,177,000.00 0.00 5A5 0.00 0.00 0.00 367,609.08 0.00 5A6 12,697.92 12,697.92 0.00 2,438,000.00 0.00 X1 221,997.44 221,997.44 0.00 866,563,184.11 0.00 X1-1 107,150.48 107,150.48 0.00 413,310,783.75 0.00 X1-2 114,846.96 114,846.96 0.00 453,252,400.36 0.00 X2 71,717.76 71,717.76 0.00 303,259,661.62 0.00 X2-1 45,998.21 45,998.21 0.00 196,572,991.40 0.00 X2-2 25,719.55 25,719.55 0.00 106,686,670.22 0.00 X3 51,445.97 51,445.97 0.00 108,247,815.16 0.00 PO 0.00 10,541.29 0.00 1,137,538.82 0.00 PO-1 0.00 403.63 0.00 513,126.66 0.00 PO-2 0.00 424.97 0.00 114,441.94 0.00 PO-3 0.00 914.91 0.00 16,091.76 0.00 PO-4 0.00 7,433.89 0.00 442,736.91 0.00 PO-5 0.00 1,363.89 0.00 51,141.55 0.00 AR 0.88 0.88 0.00 0.00 0.00 M1 115,862.53 127,101.03 0.00 22,667,270.61 0.00 M2 49,652.10 54,468.28 0.00 9,713,904.86 0.00 B1 49,652.10 54,468.28 0.00 9,713,904.86 0.00 B2 24,826.05 27,234.14 0.00 4,856,952.44 0.00 B3 24,826.05 27,234.14 0.00 4,856,952.44 0.00 B4 20,685.83 22,692.33 0.00 4,046,962.82 0.00 B5 11,891.52 13,044.98 10.01 2,326,439.31 102,568.03 Totals 8,003,606.20 30,569,530.19 10.01 1,482,661,207.24 102,568.03 Principal Distribution Detail Original Beginning Certificate Certificate Accretion Net Principal Deferred Class Cusip Balance Balance Principal Distribution Interest 1A1 02152AAA7 185,600,000.00 171,033,417.42 0.00 1,624,000.00 0.00 1A2 02152AAB5 46,400,000.00 37,417,721.98 0.00 1,392,000.00 0.00 1A3 02152AAC3 46,400,000.00 37,417,721.98 0.00 0.00 0.00 1A4 02152AAD1 24,115,000.00 24,115,000.00 0.00 0.00 0.00 1A5 02152AAE9 60,000,000.00 48,785,222.60 0.00 3,360,970.36 0.00 1A6 02152AAF6 60,000,000.00 48,785,222.60 0.00 0.00 0.00 1A7 02152AAG4 124,293,000.00 124,293,000.00 0.00 0.00 0.00 1A8 02152AAH2 464,000.00 485,302.51 2,426.51 0.00 2,426.51 1A9 02152AAJ8 24,186,000.00 24,186,000.00 0.00 0.00 0.00 2A1 02152AAL3 244,014,000.00 228,086,063.85 0.00 2,964,638.03 0.00 2A2 02152AAM1 30,335,850.00 28,355,687.05 0.00 368,564.16 0.00 2A3 02152ABQ1 8,784,750.00 8,211,328.24 0.00 106,729.96 0.00 3A1 02152AAP4 126,527,000.00 107,387,484.08 0.00 3,598,226.12 0.00 3A2 02152AAQ2 4,556,000.00 3,866,821.92 0.00 129,565.38 0.00 4A1 02152AAS8 217,530,000.00 213,160,907.02 0.00 773,937.56 0.00 4A2 02152AAT6 36,255,000.00 35,526,817.84 0.00 128,989.59 0.00 4A3 02152AAU3 121,215,000.00 99,556,734.91 0.00 3,558,509.90 0.00 4A4 02152AAV1 121,215,000.00 99,556,734.91 0.00 0.00 0.00 4A5 02152AAW9 48,000,000.00 44,575,290.85 0.00 571,063.94 0.00 4A6 02152ABR9 8,000,000.00 7,429,215.13 0.00 95,177.32 0.00 4A7 02152ABS7 84,872,000.00 78,504,680.86 0.00 1,061,738.74 0.00 4A8 02152ABT5 4,371,000.00 4,371,000.00 0.00 0.00 0.00 4A9 02152ABU2 17,150,000.00 17,150,000.00 0.00 0.00 0.00 5A1 02152AAY5 75,000,000.00 67,462,062.05 0.00 854,754.88 0.00 5A2 02152AAZ2 5,000,000.00 3,350,572.00 0.00 1,286,669.78 17,450.90 5A3 02152ABA6 54,508,000.00 52,555,000.00 0.00 651,000.00 0.00 5A4 02152ABB4 13,177,000.00 13,177,000.00 0.00 0.00 0.00 5A5 02152ABC2 349,000.00 365,704.37 1,904.71 0.00 1,904.71 5A6 02152ABD0 2,438,000.00 2,438,000.00 0.00 0.00 0.00 X1 942,163,467.00 878,450,965.87 0.00 0.00 0.00 X1-1 451,487,340.00 419,670,852.94 0.00 0.00 0.00 X1-2 02152AAK5 490,676,127.00 458,780,112.93 0.00 0.00 0.00 X2 329,289,415.00 308,240,384.46 0.00 0.00 0.00 X2-1 211,159,189.00 199,722,911.54 0.00 0.00 0.00 X2-2 02152AAN9 118,130,226.00 108,517,472.92 0.00 0.00 0.00 X3 02152AAR0 131,104,879.00 111,299,497.35 0.00 0.00 0.00 PO 1,271,199.78 1,148,080.12 0.00 10,541.29 0.00 PO-1 02152ABF5 562,421.20 513,530.29 0.00 403.63 0.00 PO-2 02152ABF5 127,608.50 114,866.91 0.00 424.97 0.00 PO-3 02152ABF5 17,277.99 17,006.67 0.00 914.91 0.00 PO-4 02152ABF5 509,145.40 450,170.80 0.00 7,433.89 0.00 PO-5 02152ABF5 54,746.69 52,505.45 0.00 1,363.89 0.00 AR 02152ABG3 100.00 0.00 0.00 0.00 0.00 M1 02152ABH1 22,779,500.00 22,678,509.11 0.00 11,238.50 0.00 M2 02152ABJ7 9,762,000.00 9,718,721.05 0.00 4,816.18 0.00 B1 02152ABK4 9,762,000.00 9,718,721.05 0.00 4,816.18 0.00 B2 02152ABL2 4,881,000.00 4,859,360.53 0.00 2,408.09 0.00 B3 02152ABM0 4,881,000.00 4,859,360.53 0.00 2,408.09 0.00 B4 02152ABN8 4,067,000.00 4,048,969.32 0.00 2,006.50 0.00 B5 02152ABP3 2,440,943.50 2,327,602.78 0.00 1,153.46 0.00 Totals 1,626,985,343.28 1,505,205,359.17 4,331.22 22,565,924.01 21,782.12 Ending Ending Current Certificate Certificate Class Realized Losses Balance Factor 1A1 0.00 169,409,417.42 0.912766258 1A2 0.00 36,025,721.98 0.776416422 1A3 0.00 36,025,721.98 0.776416422 1A4 0.00 24,115,000.00 1.000000000 1A5 0.00 45,424,252.24 0.757070871 1A6 0.00 45,424,252.24 0.757070871 1A7 0.00 124,293,000.00 1.000000000 1A8 0.00 487,729.02 1.051140132 1A9 0.00 24,186,000.00 1.000000000 2A1 0.00 225,121,425.82 0.922575860 2A2 0.00 27,987,122.89 0.922575860 2A3 0.00 8,104,598.28 0.922575860 3A1 0.00 103,789,257.96 0.820293360 3A2 0.00 3,737,256.55 0.820293360 4A1 0.00 212,386,969.47 0.976357144 4A2 0.00 35,397,828.24 0.976357144 4A3 0.00 95,998,225.01 0.791966547 4A4 0.00 95,998,225.01 0.791966547 4A5 0.00 44,004,226.91 0.916754727 4A6 0.00 7,334,037.81 0.916754726 4A7 0.00 77,442,942.12 0.912467505 4A8 0.00 4,371,000.00 1.000000000 4A9 0.00 17,150,000.00 1.000000000 5A1 0.00 66,607,307.17 0.888097429 5A2 0.00 2,081,353.11 0.416270623 5A3 0.00 51,904,000.00 0.952227196 5A4 0.00 13,177,000.00 1.000000000 5A5 0.00 367,609.08 1.053321146 5A6 0.00 2,438,000.00 1.000000000 X1 0.00 866,563,184.11 0.919758847 X1-1 0.00 413,310,783.75 0.915442687 X1-2 0.00 453,252,400.36 0.923730289 X2 0.00 303,259,661.62 0.920951746 X2-1 0.00 196,572,991.40 0.930923216 X2-2 0.00 106,686,670.22 0.903127623 X3 0.00 108,247,815.16 0.825658175 PO 0.00 1,137,538.82 0.894854481 PO-1 0.00 513,126.66 0.912352976 PO-2 0.00 114,441.94 0.896820635 PO-3 0.00 16,091.76 0.931344536 PO-4 0.00 442,736.91 0.869568711 PO-5 0.00 51,141.55 0.934148797 AR 0.00 0.00 0.000000000 M1 0.00 22,667,270.61 0.995073228 M2 0.00 9,713,904.86 0.995073229 B1 0.00 9,713,904.86 0.995073229 B2 0.00 4,856,952.44 0.995073230 B3 0.00 4,856,952.44 0.995073230 B4 0.00 4,046,962.82 0.995073229 B5 10.01 2,326,439.31 0.953090193 Totals 10.01 1,482,661,207.24 Interest Distribution Detail Beginning Certificate Pass Through Effective Current Deferred Total Class Balance Rate (%) Coupon (%) Interest Interest Interest Due 1A1 171,033,417.42 6.000000 6.000000 855,167.09 0.00 855,167.09 1A2 37,417,721.98 3.006250 3.006250 93,739.19 0.00 93,739.19 1A3 37,417,721.98 2.993750 2.993750 93,349.42 0.00 93,349.42 1A4 24,115,000.00 6.000000 6.000000 120,575.00 0.00 120,575.00 1A5 48,785,222.60 3.006250 3.006250 122,217.15 0.00 122,217.15 1A6 48,785,222.60 2.993750 2.993750 121,708.97 0.00 121,708.97 1A7 124,293,000.00 6.000000 6.000000 621,465.00 0.00 621,465.00 1A8 485,302.51 6.000000 0.000000 0.00 2,426.51 2,426.51 1A9 24,186,000.00 6.000000 6.000000 120,930.00 0.00 120,930.00 2A1 228,086,063.85 3.056250 3.056250 580,906.69 0.00 580,906.69 2A2 28,355,687.05 32.864583 32.864583 776,581.53 0.00 776,581.53 2A3 8,211,328.24 3.056250 3.056250 20,913.23 0.00 20,913.23 3A1 107,387,484.08 6.750000 6.750000 604,054.60 0.00 604,054.60 3A2 3,866,821.92 6.750000 6.750000 21,750.87 0.00 21,750.87 4A1 213,160,907.02 3.006250 3.006129 534,012.48 0.00 534,012.48 4A2 35,526,817.84 23.962500 23.961532 709,426.14 0.00 709,426.14 4A3 99,556,734.91 3.106250 3.106125 257,706.76 0.00 257,706.76 4A4 99,556,734.91 2.893750 2.893633 240,076.92 0.00 240,076.92 4A5 44,575,290.85 3.106250 3.106125 115,385.00 0.00 115,385.00 4A6 7,429,215.13 23.362500 23.361557 144,637.53 0.00 144,637.53 4A7 78,504,680.86 6.000000 5.999758 392,523.40 0.00 392,523.40 4A8 4,371,000.00 6.000000 5.999758 21,855.00 0.00 21,855.00 4A9 17,150,000.00 6.000000 5.999758 85,750.00 0.00 85,750.00 5A1 67,462,062.05 6.250000 6.250000 351,364.91 0.00 351,364.91 5A2 3,350,572.00 6.250000 0.000000 0.00 17,450.90 17,450.90 5A3 52,555,000.00 6.250000 6.250000 273,723.96 0.00 273,723.96 5A4 13,177,000.00 6.250000 6.250000 68,630.21 0.00 68,630.21 5A5 365,704.37 6.250000 0.000000 0.00 1,904.71 1,904.71 5A6 2,438,000.00 6.250000 6.250000 12,697.92 0.00 12,697.92 X1 878,450,965.87 0.303270 0.303258 222,006.19 0.00 222,006.19 X1-1 419,670,852.94 0.306384 0.306384 107,150.48 0.00 107,150.48 X1-2 458,780,112.93 0.300420 0.300397 114,855.71 0.00 114,855.71 X2 308,240,384.46 0.279202 0.279202 71,717.76 0.00 71,717.76 X2-1 199,722,911.54 0.276372 0.276372 45,998.21 0.00 45,998.21 X2-2 108,517,472.92 0.284410 0.284410 25,719.55 0.00 25,719.55 X3 111,299,497.35 0.554676 0.554676 51,445.97 0.00 51,445.97 PO 1,148,080.12 0.000000 0.000000 0.00 0.00 0.00 PO-1 513,530.29 0.000000 0.000000 0.00 0.00 0.00 PO-2 114,866.91 0.000000 0.000000 0.00 0.00 0.00 PO-3 17,006.67 0.000000 0.000000 0.00 0.00 0.00 PO-4 450,170.80 0.000000 0.000000 0.00 0.00 0.00 PO-5 52,505.45 0.000000 0.000000 0.00 0.00 0.00 AR 0.00 6.000000 0.000000 0.00 0.00 0.00 M1 22,678,509.11 6.130777 6.130696 115,864.07 0.00 115,864.07 M2 9,718,721.05 6.130777 6.130696 49,652.76 0.00 49,652.76 B1 9,718,721.05 6.130777 6.130696 49,652.76 0.00 49,652.76 B2 4,859,360.53 6.130777 6.130696 24,826.38 0.00 24,826.38 B3 4,859,360.53 6.130777 6.130696 24,826.38 0.00 24,826.38 B4 4,048,969.32 6.130777 6.130696 20,686.11 0.00 20,686.11 B5 2,327,602.78 6.130777 6.130696 11,891.68 0.00 11,891.68 Totals 1,505,205,359.17 8,003,719.03 21,782.12 8,025,501.15 Yield Yield Net Interest Supplemental Supplemental Class Shortfall Interest Paid Paid After Distr 1A1 0.00 855,167.09 0.00 0.00 1A2 0.00 93,739.19 0.00 0.00 1A3 0.00 93,349.42 0.00 0.00 1A4 0.00 120,575.00 0.00 0.00 1A5 0.00 122,217.15 0.00 0.00 1A6 0.00 121,708.97 0.00 0.00 1A7 0.00 621,465.00 0.00 0.00 1A8 0.00 0.00 0.00 0.00 1A9 0.00 120,930.00 0.00 0.00 2A1 0.00 580,906.69 0.00 0.00 2A2 0.00 776,581.53 0.00 0.00 2A3 0.00 20,913.23 0.00 0.00 3A1 0.00 604,054.60 0.00 0.00 3A2 0.00 21,750.87 0.00 0.00 4A1 21.56 533,990.92 0.00 0.00 4A2 28.65 709,397.50 0.00 0.00 4A3 10.41 257,696.35 0.00 0.00 4A4 9.69 240,067.22 0.00 0.00 4A5 4.66 115,380.34 0.00 0.00 4A6 5.84 144,631.69 0.00 0.00 4A7 15.85 392,507.55 0.00 0.00 4A8 0.88 21,854.12 0.00 0.00 4A9 3.46 85,746.54 0.00 0.00 5A1 0.00 351,364.91 0.00 0.00 5A2 0.00 0.00 0.00 0.00 5A3 0.00 273,723.96 0.00 0.00 5A4 0.00 68,630.21 0.00 0.00 5A5 0.00 0.00 0.00 0.00 5A6 0.00 12,697.92 0.00 0.00 X1 8.75 221,997.44 0.00 0.00 X1-1 0.00 107,150.48 0.00 0.00 X1-2 8.75 114,846.96 0.00 0.00 X2 0.00 71,717.76 0.00 0.00 X2-1 0.00 45,998.21 0.00 0.00 X2-2 0.00 25,719.55 0.00 0.00 X3 0.00 51,445.97 0.00 0.00 PO 0.00 0.00 0.00 0.00 PO-1 0.00 0.00 0.00 0.00 PO-2 0.00 0.00 0.00 0.00 PO-3 0.00 0.00 0.00 0.00 PO-4 0.00 0.00 0.00 0.00 PO-5 0.00 0.00 0.00 0.00 AR 0.00 0.88 0.00 0.00 M1 1.54 115,862.53 0.00 0.00 M2 0.66 49,652.10 0.00 0.00 B1 0.66 49,652.10 0.00 0.00 B2 0.33 24,826.05 0.00 0.00 B3 0.33 24,826.05 0.00 0.00 B4 0.27 20,685.83 0.00 0.00 B5 0.16 11,891.52 0.00 0.00 Totals 113.70 8,003,606.20 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 02152AAA7 185,600,000.00 921.516257631 8.750000000 4.607581288 912.766257631 1A2 02152AAB5 46,400,000.00 806.416421950 30.000000000 2.020241140 776.416421950 1A3 02152AAC3 46,400,000.00 806.416421950 0.000000000 2.011840969 776.416421950 1A4 02152AAD1 24,115,000.00 1000.000000000 0.000000000 5.000000000 1000.000000000 1A5 02152AAE9 60,000,000.00 813.087043279 56.016172604 2.036952437 757.070870675 1A6 02152AAF6 60,000,000.00 813.087043279 0.000000000 2.028482780 757.070870675 1A7 02152AAG4 124,293,000.00 1000.000000000 0.000000000 5.000000000 1000.000000000 1A8 02152AAH2 464,000.00 1045.910579145 0.000000000 0.000000000 1051.140132041 1A9 02152AAJ8 24,186,000.00 1000.000000000 0.000000000 5.000000000 1000.000000000 2A1 02152AAL3 244,014,000.00 934.725318414 12.149458752 2.380628545 922.575859661 2A2 02152AAM1 30,335,850.00 934.725318414 12.149458752 25.599465105 922.575859661 2A3 02152ABQ1 8,784,750.00 934.725318414 12.149458752 2.380628545 922.575859661 3A1 02152AAP4 126,527,000.00 848.731765380 28.438405404 4.774116180 820.293359976 3A2 02152AAQ2 4,556,000.00 848.731765380 28.438405404 4.774116180 820.293359976 4A1 02152AAS8 217,530,000.00 979.914986544 3.557842859 2.454792064 976.357143685 4A2 02152AAT6 36,255,000.00 979.914986544 3.557842859 19.566887261 976.357143685 4A3 02152AAU3 121,215,000.00 821.323556535 29.357009440 2.125944401 791.966547095 4A4 02152AAV1 121,215,000.00 821.323556535 0.000000000 1.980507560 791.966547095 4A5 02152AAW9 48,000,000.00 928.651892699 11.897165466 2.403757052 916.754727232 4A6 02152ABR9 8,000,000.00 928.651891709 11.897165454 18.078961474 916.754726255 4A7 02152ABS7 84,872,000.00 924.977387816 12.509882382 4.624700190 912.467505433 4A8 02152ABT5 4,371,000.00 1000.000000000 0.000000000 4.999798104 1000.000000000 4A9 02152ABU2 17,150,000.00 1000.000000000 0.000000000 4.999798104 1000.000000000 5A1 02152AAY5 75,000,000.00 899.494160667 11.396731733 4.684865420 888.097428933 5A2 02152AAZ2 5,000,000.00 670.114399574 257.333956048 0.000000000 416.270622691 5A3 02152ABA6 54,508,000.00 964.170397006 11.943200998 5.021720818 952.227196008 5A4 02152ABB4 13,177,000.00 1000.000000000 0.000000000 5.208333333 1000.000000000 5A5 02152ABC2 349,000.00 1047.863523650 0.000000000 0.000000000 1053.321146169 5A6 02152ABD0 2,438,000.00 1000.000000000 0.000000000 5.208333333 1000.000000000 X1 942,163,467.00 932.376383333 0.000000000 0.235625184 919.758847018 X1-1 451,487,340.00 929.529614142 0.000000000 0.237327765 915.442687164 X1-2 02152AAK5 490,676,127.00 934.995789860 0.000000000 0.234058589 923.730288513 X2 329,289,415.00 936.077415243 0.000000000 0.217795522 920.951745807 X2-1 211,159,189.00 945.840493543 0.000000000 0.217836626 930.923216418 X2-2 02152AAN9 118,130,226.00 918.625796246 0.000000000 0.217721987 903.127623069 X3 02152AAR0 131,104,879.00 848.934823776 0.000000000 0.392403141 825.658175238 PO 1,271,199.78 903.146883805 8.292394450 0.000000000 894.854481488 PO-1 02152ABF5 562,421.20 913.070649124 0.717673388 0.000000000 912.352975735 PO-2 02152ABF5 127,608.50 900.150925432 3.330290230 0.000000000 896.820635202 PO-3 02152ABF5 17,277.99 984.297034894 52.952499254 0.000000000 931.344535639 PO-4 02152ABF5 509,145.40 884.169428946 14.600717667 0.000000000 869.568711279 PO-5 02152ABF5 54,746.69 959.061556912 24.912759708 0.000000000 934.148797204 AR 02152ABG3 100.00 0.000000000 0.000000000 8.753480262 0.000000000 M1 02152ABH1 22,779,500.00 995.566588695 0.493360333 5.086263099 995.073228362 M2 02152ABJ7 9,762,000.00 995.566589567 0.493360334 5.086263103 995.073229233 B1 02152ABK4 9,762,000.00 995.566589567 0.493360334 5.086263103 995.073229233 B2 02152ABL2 4,881,000.00 995.566590589 0.493360334 5.086263108 995.073230254 B3 02152ABM0 4,881,000.00 995.566590589 0.493360334 5.086263108 995.073230254 B4 02152ABN8 4,067,000.00 995.566588944 0.493360333 5.086263100 995.073228611 B5 02152ABP3 2,440,943.50 953.566840433 0.472547050 4.871690038 953.090192510 Totals 1,626,985,343.28 925.149919381 13.869777072 4.919285987 911.293524164 Pass Through Class Rate (%) 1A1 6.000000 1A2 3.006250 1A3 2.993750 1A4 6.000000 1A5 3.006250 1A6 2.993750 1A7 6.000000 1A8 6.000000 1A9 6.000000 2A1 3.056250 2A2 32.864583 2A3 3.056250 3A1 6.750000 3A2 6.750000 4A1 3.006250 4A2 23.962500 4A3 3.106250 4A4 2.893750 4A5 3.106250 4A6 23.362500 4A7 6.000000 4A8 6.000000 4A9 6.000000 5A1 6.250000 5A2 6.250000 5A3 6.250000 5A4 6.250000 5A5 6.250000 5A6 6.250000 X1 0.303270 X1-1 0.306384 X1-2 0.300420 X2 0.279202 X2-1 0.276372 X2-2 0.284410 X3 0.554676 PO 0.000000 PO-1 0.000000 PO-2 0.000000 PO-3 0.000000 PO-4 0.000000 PO-5 0.000000 AR 6.000000 M1 6.130777 M2 6.130777 B1 6.130777 B2 6.130777 B3 6.130777 B4 6.130777 B5 6.130777 Totals Pool Level Data Distribution Date 4/25/2008 Cut-off Date 6/1/2007 Record Date 3/31/2008 Determination Date 4/22/2008 Accrual Period 30/360 begin 3/1/2008 end 4/1/2008 Number of Days in 30/360 Accrual Period 30 Collateral Detail Original Mortgage Loan Details Group I Group II Group III Group IV Group V Total Original Aggregate Loan Count 2,204 1,249 685 2,479 713 7,330 Original Stated Principal Balance 83,009,565.57 293,840,078.74 135,996,702.68 557,990,236.96 156,148,759.08 1,626,985,343.03 Original Weighted Average Mortgage Rate 6.54628% 6.71117% 7.58238% 6.51964% 6.73047% Original Weighted Average Net Mortgage Rate 6.27986% 6.44702% 7.29989% 6.25976% 6.46343% Original Weighted Average Remaining Term 359 359 358 359 358 Current Mortgage Loan Details Group I Group II Group III Group IV Group V Total Beginning Aggregate Loan Count 2,069 1,181 601 2,340 672 6,863 Loans Paid Off or otherwise removed pursuant to the PSA 27 13 15 27 10 92 Ending Aggregate Loan Count 2,042 1,168 586 2,313 662 6,771 Beginning Pool Stated Principal Balance 48,142,676.24 275,309,814.49 116,048,035.44 520,725,246.49 144,979,586.48 1,505,205,359.14 Scheduled Principal 230,790.40 107,802.94 49,285.88 267,083.79 91,384.40 746,347.41 Unscheduled Principal 6,153,072.97 3,336,682.02 3,681,458.93 5,940,025.66 2,686,564.92 21,797,804.50 Realized Principal Losses 0.00 0.00 0.00 0.00 0.00 0.00 Ending Pool Stated Principal Balance 41,758,812.87 271,865,329.53 112,317,290.63 514,518,137.04 142,201,637.16 1,482,661,207.23 Weighted Averages Group I Group II Group III Group IV Group V Beginning Weighted Average Mortgage Rate 6.54646% 6.71180% 7.56290% 6.51937% 6.72821% Beginning Weighted Average Net Mortgage Rate 6.28004% 6.44789% 7.28099% 6.25950% 6.46062% Ending Weighted Average Mortgage Rate 6.54647% 6.71141% 7.56751% 6.51901% 6.72941% Ending Weighted Average Net Mortgage Rate 6.27996% 6.44744% 7.28676% 6.25913% 6.46165% Beginning Weighted Average Remaining Term to Maturity 350 350 349 350 349 Ending Weighted Average Remaining Term to Maturity 349 349 348 349 348 Loan Substitution Group I Group II Group III Group IV Group V Total Aggregate Stated of Principal Balances Removed 0.00 0.00 0.00 0.00 0.00 0.00 Aggregate Stated of Principal Balance Added 0.00 0.00 0.00 0.00 0.00 0.00 Aggregate Principal Substitution Shortfall Amount 0.00 0.00 0.00 0.00 0.00 0.00 Fees of the Trust Group I Group II Group III Group IV Group V Total Gross Master Servicing Fee 93,363.06 57,356.21 24,176.67 108,484.43 30,204.08 313,584.45 Net Master Servicing Fee 87,053.33 54,491.83 21,930.76 104,794.97 27,737.34 296,008.22 Trustee Fee 3,361.07 2,064.82 870.36 3,905.44 1,087.35 11,289.04 Lpmi 2,768.90 1,126.98 2,215.18 378.70 1,038.28 7,528.04 Total Net Loan Fees 93,183.30 57,683.63 25,016.30 109,079.11 29,862.96 314,825.31 Servicer Advances Group I Group II Group III Group IV Group V Total Principal Advances 7,904.51 2,861.80 5,690.76 7,308.45 4,403.31 28,168.83 Interest Advances 85,618.72 94,818.27 112,720.26 85,908.65 46,910.41 425,976.31 Reimbursement for Principal & Interest Advances 0.00 0.00 0.00 0.00 0.00 0.00 Reimbursement for Nonrecoverable Advances 0.00 0.00 0.00 0.00 0.00 0.00 Total Advances 93,523.23 97,680.07 118,411.02 93,217.10 51,313.72 454,145.14 Mortgage Prepayment Details Group I Group II Group III Group IV Group V Total Principal Balance of Loans Paid in Full 6,006,282.38 3,315,159.38 3,608,724.76 5,766,894.10 2,668,034.07 21,365,094.69 Prepayment Interest Excess 0.00 0.00 0.00 0.00 0.00 0.00 Prepayment Interest Shortfall 6,309.73 2,864.38 2,245.91 3,689.46 2,466.75 17,576.23 Compensating Interest 6,309.73 2,864.38 2,245.91 3,689.46 2,466.74 17,576.23 Non-Supported Prepayment Interest Shortfall 0.00 0.00 0.00 0.00 0.00 0.00 CPR % 15.29450% 13.61732% 32.09219% 12.86786% 20.11617% SMM % 1.37372% 1.21245% 3.17371% 1.14131% 1.85423% Net Interest Shortfalls Group I Group II Group III Group IV Group V Total Net Prepayment Interest Shortfalls 0.00 0.00 0.00 0.00 0.00 0.00 Relief Act Reduction Shortfalls 0.00 0.00 0.00 113.70 0.00 113.70 Total Net Interest Shortfalls 0.00 0.00 0.00 113.70 0.00 113.70 NAS Principal Distribution Amount Shift Percentage 0.00000% Class 1A4 & 1A9 Priority Percentage 53.95203% Class 1A4 & 1A9 Priority Amount 0.00 Class 4A9 Priority Percentage 16.48167% Class 4A9 Priority Amount 0.00 Class 5A4 & 5A6 Priority Percentage 53.87192% Class 5A4 & 5A6 Priority Amount 0.00 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 - 59 147 34,261,841.66 1 286,567.96 0 0.00 2.17% 2.31% 0.01% 0.02% 0.00% 0.00% 60 - 89 59 14,544,611.82 3 1,003,671.43 0 0.00 0.87% 0.98% 0.04% 0.07% 0.00% 0.00% 90 - 119 33 8,757,716.93 1 413,532.83 1 58,500.00 0.49% 0.59% 0.01% 0.03% 0.01% 0.00% 120 - 149 19 4,278,946.75 0 0.00 5 1,284,836.86 0.28% 0.29% 0.00% 0.00% 0.07% 0.09% 150 - 179 7 1,517,227.79 1 53,588.85 4 969,021.92 0.10% 0.10% 0.01% 0.00% 0.06% 0.07% 180 - 269 6 1,323,215.90 2 654,784.97 18 4,242,511.41 0.09% 0.09% 0.03% 0.04% 0.27% 0.29% 270 - 359 2 527,000.00 1 235,708.53 5 1,168,034.72 0.03% 0.04% 0.01% 0.02% 0.07% 0.08% 360+ 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total 273 65,210,560.85 9 2,647,854.57 33 7,722,904.91 4.03% 4.40% 0.13% 0.18% 0.49% 0.52% Loan Status REO Total # Balance # Balance Current 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 30 - 59 0 0.00 148 34,548,409.62 0.00% 0.00% 2.19% 2.33% 60 - 89 0 0.00 62 15,548,283.25 0.00% 0.00% 0.92% 1.05% 90 - 119 0 0.00 35 9,229,749.76 0.00% 0.00% 0.52% 0.62% 120 - 149 0 0.00 24 5,563,783.61 0.00% 0.00% 0.35% 0.38% 150 - 179 0 0.00 12 2,539,838.56 0.00% 0.00% 0.18% 0.17% 180 - 269 3 855,806.99 29 7,076,319.27 0.04% 0.06% 0.43% 0.48% 270 - 359 0 0.00 8 1,930,743.25 0.00% 0.00% 0.12% 0.13% 360+ 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% Total 3 855,806.99 318 76,437,127.32 0.04% 0.06% 4.70% 5.16% All Groups - Current Delinquency Information (Continued) Loan Status Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance 30+ 273 65,210,560.85 9 2,647,854.57 33 7,722,904.91 4.03% 4.40% 0.13% 0.18% 0.49% 0.52% 60+ 126 30,948,719.19 8 2,361,286.61 33 7,722,904.91 1.86% 2.09% 0.12% 0.16% 0.49% 0.52% 90+ 67 16,404,107.37 5 1,357,615.18 33 7,722,904.91 0.99% 1.11% 0.07% 0.09% 0.49% 0.52% 120+ 34 7,646,390.44 4 944,082.35 32 7,664,404.91 0.50% 0.52% 0.06% 0.06% 0.47% 0.52% 150+ 15 3,367,443.69 4 944,082.35 27 6,379,568.05 0.22% 0.23% 0.06% 0.06% 0.40% 0.43% 180+ 8 1,850,215.90 3 890,493.50 23 5,410,546.13 0.12% 0.12% 0.04% 0.06% 0.34% 0.36% 270+ 2 527,000.00 1 235,708.53 5 1,168,034.72 0.03% 0.04% 0.01% 0.02% 0.07% 0.08% 360+ 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Loan Status REO Total # Balance # Balance 30+ 3 855,806.99 318 76,437,127.32 0.04% 0.06% 4.70% 5.16% 60+ 3 855,806.99 170 41,888,717.70 0.04% 0.06% 2.51% 2.83% 90+ 3 855,806.99 108 26,340,434.45 0.04% 0.06% 1.60% 1.78% 120+ 3 855,806.99 73 17,110,684.69 0.04% 0.06% 1.08% 1.15% 150+ 3 855,806.99 49 11,546,901.08 0.04% 0.06% 0.72% 0.78% 180+ 3 855,806.99 37 9,007,062.52 0.04% 0.06% 0.55% 0.61% 270+ 0 0.00 8 1,930,743.25 0.00% 0.00% 0.12% 0.13% 360+ 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 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 36 8,769,943.44 1 286,567.96 0 0.00 1.76% 1.99% 0.05% 0.06% 0.00% 0.00% 60 - 89 13 3,072,967.52 1 413,671.43 0 0.00 0.64% 0.70% 0.05% 0.09% 0.00% 0.00% 90 - 119 4 1,119,410.92 0 0.00 0 0.00 0.20% 0.25% 0.00% 0.00% 0.00% 0.00% 120 - 149 3 715,870.96 0 0.00 0 0.00 0.15% 0.16% 0.00% 0.00% 0.00% 0.00% 150 - 179 3 590,237.09 0 0.00 0 0.00 0.15% 0.13% 0.00% 0.00% 0.00% 0.00% 180 - 269 1 349,920.00 1 365,034.97 2 454,700.00 0.05% 0.08% 0.05% 0.08% 0.10% 0.10% 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 60 14,618,349.93 3 1,065,274.36 2 454,700.00 2.94% 3.31% 0.15% 0.24% 0.10% 0.10% 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 37 9,056,511.40 0.00% 0.00% 1.81% 2.05% 60 - 89 0 0.00 14 3,486,638.95 0.00% 0.00% 0.69% 0.79% 90 - 119 0 0.00 4 1,119,410.92 0.00% 0.00% 0.20% 0.25% 120 - 149 0 0.00 3 715,870.96 0.00% 0.00% 0.15% 0.16% 150 - 179 0 0.00 3 590,237.09 0.00% 0.00% 0.15% 0.13% 180 - 269 0 0.00 4 1,169,654.97 0.00% 0.00% 0.20% 0.26% 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 65 16,138,324.29 0.00% 0.00% 3.18% 3.65% Group 1 - Current Delinquency Information (continued) Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance 30+ 60 14,618,349.93 3 1,065,274.36 2 454,700.00 2.94% 3.31% 0.15% 0.24% 0.10% 0.10% 60+ 24 5,848,406.49 2 778,706.40 2 454,700.00 1.18% 1.32% 0.10% 0.18% 0.10% 0.10% 90+ 11 2,775,438.97 1 365,034.97 2 454,700.00 0.54% 0.63% 0.05% 0.08% 0.10% 0.10% 120+ 7 1,656,028.05 1 365,034.97 2 454,700.00 0.34% 0.37% 0.05% 0.08% 0.10% 0.10% 150+ 4 940,157.09 1 365,034.97 2 454,700.00 0.20% 0.21% 0.05% 0.08% 0.10% 0.10% 180+ 1 349,920.00 1 365,034.97 2 454,700.00 0.05% 0.08% 0.05% 0.08% 0.10% 0.10% 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 65 16,138,324.29 0.00% 0.00% 3.18% 3.65% 60+ 0 0.00 28 7,081,812.89 0.00% 0.00% 1.37% 1.60% 90+ 0 0.00 14 3,595,173.94 0.00% 0.00% 0.69% 0.81% 120+ 0 0.00 10 2,475,763.02 0.00% 0.00% 0.49% 0.56% 150+ 0 0.00 7 1,759,892.06 0.00% 0.00% 0.34% 0.40% 180+ 0 0.00 4 1,169,654.97 0.00% 0.00% 0.20% 0.26% 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% 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 28 6,788,181.14 0 0.00 0 0.00 2.40% 2.50% 0.00% 0.00% 0.00% 0.00% 60 - 89 11 3,478,468.16 1 400,000.00 0 0.00 0.94% 1.28% 0.09% 0.15% 0.00% 0.00% 90 - 119 8 2,405,356.69 0 0.00 0 0.00 0.68% 0.88% 0.00% 0.00% 0.00% 0.00% 120 - 149 6 1,426,300.00 0 0.00 1 188,800.00 0.51% 0.52% 0.00% 0.00% 0.09% 0.07% 150 - 179 0 0.00 0 0.00 1 357,500.00 0.00% 0.00% 0.00% 0.00% 0.09% 0.13% 180 - 269 0 0.00 1 289,750.00 6 1,677,214.51 0.00% 0.00% 0.09% 0.11% 0.51% 0.62% 270 - 359 0 0.00 0 0.00 2 554,500.01 0.00% 0.00% 0.00% 0.00% 0.17% 0.20% 360+ 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total 53 14,098,305.99 2 689,750.00 10 2,778,014.52 4.54% 5.19% 0.17% 0.25% 0.86% 1.02% 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 28 6,788,181.14 0.00% 0.00% 2.40% 2.50% 60 - 89 0 0.00 12 3,878,468.16 0.00% 0.00% 1.03% 1.43% 90 - 119 0 0.00 8 2,405,356.69 0.00% 0.00% 0.68% 0.88% 120 - 149 0 0.00 7 1,615,100.00 0.00% 0.00% 0.60% 0.59% 150 - 179 0 0.00 1 357,500.00 0.00% 0.00% 0.09% 0.13% 180 - 269 0 0.00 7 1,966,964.51 0.00% 0.00% 0.60% 0.72% 270 - 359 0 0.00 2 554,500.01 0.00% 0.00% 0.17% 0.20% 360+ 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% Total 0 0.00 65 17,566,070.51 0.00% 0.00% 5.57% 6.46% Group 2 - Current Delinquency Information (continued) Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance 30+ 53 14,098,305.99 2 689,750.00 10 2,778,014.52 4.54% 5.19% 0.17% 0.25% 0.86% 1.02% 60+ 25 7,310,124.85 2 689,750.00 10 2,778,014.52 2.14% 2.69% 0.17% 0.25% 0.86% 1.02% 90+ 14 3,831,656.69 1 289,750.00 10 2,778,014.52 1.20% 1.41% 0.09% 0.11% 0.86% 1.02% 120+ 6 1,426,300.00 1 289,750.00 10 2,778,014.52 0.51% 0.52% 0.09% 0.11% 0.86% 1.02% 150+ 0 0.00 1 289,750.00 9 2,589,214.52 0.00% 0.00% 0.09% 0.11% 0.77% 0.95% 180+ 0 0.00 1 289,750.00 8 2,231,714.52 0.00% 0.00% 0.09% 0.11% 0.68% 0.82% 270+ 0 0.00 0 0.00 2 554,500.01 0.00% 0.00% 0.00% 0.00% 0.17% 0.20% 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 65 17,566,070.51 0.00% 0.00% 5.57% 6.46% 60+ 0 0.00 37 10,777,889.37 0.00% 0.00% 3.17% 3.96% 90+ 0 0.00 25 6,899,421.21 0.00% 0.00% 2.14% 2.54% 120+ 0 0.00 17 4,494,064.52 0.00% 0.00% 1.46% 1.65% 150+ 0 0.00 10 2,878,964.52 0.00% 0.00% 0.86% 1.06% 180+ 0 0.00 9 2,521,464.52 0.00% 0.00% 0.77% 0.93% 270+ 0 0.00 2 554,500.01 0.00% 0.00% 0.17% 0.20% 360+ 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 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 29 5,730,793.61 0 0.00 0 0.00 4.95% 5.10% 0.00% 0.00% 0.00% 0.00% 60 - 89 16 3,824,300.18 1 190,000.00 0 0.00 2.73% 3.40% 0.17% 0.17% 0.00% 0.00% 90 - 119 10 2,439,111.67 0 0.00 1 58,500.00 1.71% 2.17% 0.00% 0.00% 0.17% 0.05% 120 - 149 4 805,688.94 0 0.00 2 653,700.00 0.68% 0.72% 0.00% 0.00% 0.34% 0.58% 150 - 179 1 374,346.90 0 0.00 0 0.00 0.17% 0.33% 0.00% 0.00% 0.00% 0.00% 180 - 269 3 607,973.20 0 0.00 7 1,472,280.39 0.51% 0.54% 0.00% 0.00% 1.19% 1.31% 270 - 359 1 368,000.00 1 235,708.53 3 613,534.71 0.17% 0.33% 0.17% 0.21% 0.51% 0.55% 360+ 0 0.00 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total 64 14,150,214.50 2 425,708.53 13 2,798,015.10 10.92% 12.60% 0.34% 0.38% 2.22% 2.49% 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 29 5,730,793.61 0.00% 0.00% 4.95% 5.10% 60 - 89 0 0.00 17 4,014,300.18 0.00% 0.00% 2.90% 3.57% 90 - 119 0 0.00 11 2,497,611.67 0.00% 0.00% 1.88% 2.22% 120 - 149 0 0.00 6 1,459,388.94 0.00% 0.00% 1.02% 1.30% 150 - 179 0 0.00 1 374,346.90 0.00% 0.00% 0.17% 0.33% 180 - 269 2 547,806.99 12 2,628,060.58 0.34% 0.49% 2.05% 2.34% 270 - 359 0 0.00 5 1,217,243.24 0.00% 0.00% 0.85% 1.08% 360+ 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% Total 2 547,806.99 81 17,921,745.12 0.34% 0.49% 13.82% 15.96% Group 3 - Current Delinquency Information (continued) Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance 30+ 64 14,150,214.50 2 425,708.53 13 2,798,015.10 10.92% 12.60% 0.34% 0.38% 2.22% 2.49% 60+ 35 8,419,420.89 2 425,708.53 13 2,798,015.10 5.97% 7.50% 0.34% 0.38% 2.22% 2.49% 90+ 19 4,595,120.71 1 235,708.53 13 2,798,015.10 3.24% 4.09% 0.17% 0.21% 2.22% 2.49% 120+ 9 2,156,009.04 1 235,708.53 12 2,739,515.10 1.54% 1.92% 0.17% 0.21% 2.05% 2.44% 150+ 5 1,350,320.10 1 235,708.53 10 2,085,815.10 0.85% 1.20% 0.17% 0.21% 1.71% 1.86% 180+ 4 975,973.20 1 235,708.53 10 2,085,815.10 0.68% 0.87% 0.17% 0.21% 1.71% 1.86% 270+ 1 368,000.00 1 235,708.53 3 613,534.71 0.17% 0.33% 0.17% 0.21% 0.51% 0.55% 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+ 2 547,806.99 81 17,921,745.12 0.34% 0.49% 13.82% 15.96% 60+ 2 547,806.99 52 12,190,951.51 0.34% 0.49% 8.87% 10.85% 90+ 2 547,806.99 35 8,176,651.33 0.34% 0.49% 5.97% 7.28% 120+ 2 547,806.99 24 5,679,039.66 0.34% 0.49% 4.10% 5.06% 150+ 2 547,806.99 18 4,219,650.72 0.34% 0.49% 3.07% 3.76% 180+ 2 547,806.99 17 3,845,303.82 0.34% 0.49% 2.90% 3.42% 270+ 0 0.00 5 1,217,243.24 0.00% 0.00% 0.85% 1.08% 360+ 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% Group 4 - 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 39 9,157,036.26 0 0.00 0 0.00 1.69% 1.78% 0.00% 0.00% 0.00% 0.00% 60 - 89 10 1,898,719.45 0 0.00 0 0.00 0.43% 0.37% 0.00% 0.00% 0.00% 0.00% 90 - 119 7 1,899,850.39 1 413,532.83 0 0.00 0.30% 0.37% 0.04% 0.08% 0.00% 0.00% 120 - 149 3 637,383.64 0 0.00 1 233,750.78 0.13% 0.12% 0.00% 0.00% 0.04% 0.05% 150 - 179 3 552,643.80 0 0.00 1 266,250.00 0.13% 0.11% 0.00% 0.00% 0.04% 0.05% 180 - 269 1 197,184.84 0 0.00 3 638,316.51 0.04% 0.04% 0.00% 0.00% 0.13% 0.12% 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 63 14,342,818.38 1 413,532.83 5 1,138,317.29 2.72% 2.79% 0.04% 0.08% 0.22% 0.22% 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 39 9,157,036.26 0.00% 0.00% 1.69% 1.78% 60 - 89 0 0.00 10 1,898,719.45 0.00% 0.00% 0.43% 0.37% 90 - 119 0 0.00 8 2,313,383.22 0.00% 0.00% 0.35% 0.45% 120 - 149 0 0.00 4 871,134.42 0.00% 0.00% 0.17% 0.17% 150 - 179 0 0.00 4 818,893.80 0.00% 0.00% 0.17% 0.16% 180 - 269 1 308,000.00 5 1,143,501.35 0.04% 0.06% 0.22% 0.22% 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 1 308,000.00 70 16,202,668.50 0.04% 0.06% 3.03% 3.15% Group 4 - Current Delinquency Information (continued) Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance 30+ 63 14,342,818.38 1 413,532.83 5 1,138,317.29 2.72% 2.79% 0.04% 0.08% 0.22% 0.22% 60+ 24 5,185,782.12 1 413,532.83 5 1,138,317.29 1.04% 1.01% 0.04% 0.08% 0.22% 0.22% 90+ 14 3,287,062.67 1 413,532.83 5 1,138,317.29 0.61% 0.64% 0.04% 0.08% 0.22% 0.22% 120+ 7 1,387,212.28 0 0.00 5 1,138,317.29 0.30% 0.27% 0.00% 0.00% 0.22% 0.22% 150+ 4 749,828.64 0 0.00 4 904,566.51 0.17% 0.15% 0.00% 0.00% 0.17% 0.18% 180+ 1 197,184.84 0 0.00 3 638,316.51 0.04% 0.04% 0.00% 0.00% 0.13% 0.12% 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+ 1 308,000.00 70 16,202,668.50 0.04% 0.06% 3.03% 3.15% 60+ 1 308,000.00 31 7,045,632.24 0.04% 0.06% 1.34% 1.37% 90+ 1 308,000.00 21 5,146,912.79 0.04% 0.06% 0.91% 1.00% 120+ 1 308,000.00 13 2,833,529.57 0.04% 0.06% 0.56% 0.55% 150+ 1 308,000.00 9 1,962,395.15 0.04% 0.06% 0.39% 0.38% 180+ 1 308,000.00 5 1,143,501.35 0.04% 0.06% 0.22% 0.22% 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% Group 5 - 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 15 3,815,887.21 0 0.00 0 0.00 2.27% 2.68% 0.00% 0.00% 0.00% 0.00% 60 - 89 9 2,270,156.51 0 0.00 0 0.00 1.36% 1.60% 0.00% 0.00% 0.00% 0.00% 90 - 119 4 893,987.26 0 0.00 0 0.00 0.60% 0.63% 0.00% 0.00% 0.00% 0.00% 120 - 149 3 693,703.21 0 0.00 1 208,586.08 0.45% 0.49% 0.00% 0.00% 0.15% 0.15% 150 - 179 0 0.00 1 53,588.85 2 345,271.92 0.00% 0.00% 0.15% 0.04% 0.30% 0.24% 180 - 269 1 168,137.86 0 0.00 0 0.00 0.15% 0.12% 0.00% 0.00% 0.00% 0.00% 270 - 359 1 159,000.00 0 0.00 0 0.00 0.15% 0.11% 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 33 8,000,872.05 1 53,588.85 3 553,858.00 4.98% 5.63% 0.15% 0.04% 0.45% 0.39% Days REO Total # Balance # Balance 0 0.00 0 0.00 Current 0.00% 0.00% 0.00% 0.00% 30 - 59 0 0.00 15 3,815,887.21 0.00% 0.00% 2.27% 2.68% 60 - 89 0 0.00 9 2,270,156.51 0.00% 0.00% 1.36% 1.60% 90 - 119 0 0.00 4 893,987.26 0.00% 0.00% 0.60% 0.63% 120 - 149 0 0.00 4 902,289.29 0.00% 0.00% 0.60% 0.63% 150 - 179 0 0.00 3 398,860.77 0.00% 0.00% 0.45% 0.28% 180 - 269 0 0.00 1 168,137.86 0.00% 0.00% 0.15% 0.12% 270 - 359 0 0.00 1 159,000.00 0.00% 0.00% 0.15% 0.11% 360+ 0 0.00 0 0.00 0.00% 0.00% 0.00% 0.00% Total 0 0.00 37 8,608,318.90 0.00% 0.00% 5.59% 6.05% Group 5 - Current Delinquency Information (continued) Days Delinquency Bankruptcy Foreclosure # Balance # Balance # Balance 30+ 33 8,000,872.05 1 53,588.85 3 553,858.00 4.98% 5.63% 0.15% 0.04% 0.45% 0.39% 60+ 18 4,184,984.84 1 53,588.85 3 553,858.00 2.72% 2.94% 0.15% 0.04% 0.45% 0.39% 90+ 9 1,914,828.33 1 53,588.85 3 553,858.00 1.36% 1.35% 0.15% 0.04% 0.45% 0.39% 120+ 5 1,020,841.07 1 53,588.85 3 553,858.00 0.76% 0.72% 0.15% 0.04% 0.45% 0.39% 150+ 2 327,137.86 1 53,588.85 2 345,271.92 0.30% 0.23% 0.15% 0.04% 0.30% 0.24% 180+ 2 327,137.86 0 0.00 0 0.00 0.30% 0.23% 0.00% 0.00% 0.00% 0.00% 270+ 1 159,000.00 0 0.00 0 0.00 0.15% 0.11% 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 37 8,608,318.90 0.00% 0.00% 5.59% 6.05% 60+ 0 0.00 22 4,792,431.69 0.00% 0.00% 3.32% 3.37% 90+ 0 0.00 13 2,522,275.18 0.00% 0.00% 1.96% 1.77% 120+ 0 0.00 9 1,628,287.92 0.00% 0.00% 1.36% 1.15% 150+ 0 0.00 5 725,998.63 0.00% 0.00% 0.76% 0.51% 180+ 0 0.00 2 327,137.86 0.00% 0.00% 0.30% 0.23% 270+ 0 0.00 1 159,000.00 0.00% 0.00% 0.15% 0.11% 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 30-59 147 34,261,841.66 173 39,815,178.12 150 35,722,429.07 152 32,996,968.72 2.17% 2.31% 2.52% 2.65% 2.15% 2.33% 2.15% 2.12% 60 - 89 59 14,544,611.82 51 12,786,968.22 46 10,927,300.34 45 10,276,809.03 0.87% 0.98% 0.74% 0.85% 0.66% 0.71% 0.64% 0.66% 90 - 119 33 8,757,716.93 28 6,578,834.90 22 4,444,552.77 21 4,627,092.18 0.49% 0.59% 0.41% 0.44% 0.32% 0.29% 0.30% 0.30% 120 - 149 19 4,278,946.75 10 2,226,183.96 13 2,874,503.11 3 974,105.55 0.28% 0.29% 0.15% 0.15% 0.19% 0.19% 0.04% 0.06% 150 - 179 7 1,517,227.79 6 1,224,711.48 2 730,828.13 1 221,000.00 0.10% 0.10% 0.09% 0.08% 0.03% 0.05% 0.01% 0.01% 180 - 269 6 1,323,215.90 3 808,604.49 2 400,825.22 2 401,044.72 0.09% 0.09% 0.04% 0.05% 0.03% 0.03% 0.03% 0.03% 270 - 359 2 527,000.00 1 368,000.00 0 0.00 0 0.00 0.03% 0.04% 0.01% 0.02% 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 273 65,210,560.85 272 63,808,481.17 235 55,100,438.64 224 49,497,020.20 Loans 4.03% 4.40% 3.96% 4.24% 3.37% 3.59% 3.16% 3.17% 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 9 2,647,854.57 8 1,993,773.10 7 1,756,942.53 3 809,849.08 Bankruptcies 0.13% 0.18% 0.12% 0.13% 0.10% 0.11% 0.04% 0.05% Total Foreclosures 33 7,722,904.91 28 6,562,837.11 19 4,695,384.94 16 3,866,138.97 0.49% 0.52% 0.41% 0.44% 0.27% 0.31% 0.23% 0.25% Total REOs 3 855,806.99 0 0.00 1 264,000.00 0 0.00 0.04% 0.06% 0.00% 0.00% 0.01% 0.02% 0.00% 0.00% Total BK, FC & REO 45 11,226,566.47 36 8,556,610.21 27 6,716,327.47 19 4,675,988.05 0.66% 0.76% 0.52% 0.57% 0.39% 0.44% 0.27% 0.30% Total Delinquent, Bankruptcy, Foreclosure and REO 30+ 318 76,437,127.32 308 72,365,091.38 262 61,816,766.11 243 54,173,008.25 4.70% 5.16% 4.49% 4.81% 3.75% 4.03% 3.43% 3.47% 60+ 170 41,888,717.70 134 32,263,095.68 110 25,393,213.52 90 20,888,727.05 2.51% 2.83% 1.95% 2.14% 1.58% 1.65% 1.27% 1.34% 90+ 108 26,340,434.45 81 18,872,262.33 63 14,275,913.18 45 10,611,918.02 1.60% 1.78% 1.18% 1.25% 0.90% 0.93% 0.64% 0.68% 120+ 73 17,110,684.69 53 12,293,427.43 40 9,777,657.40 23 5,698,218.06 1.08% 1.15% 0.77% 0.82% 0.57% 0.64% 0.32% 0.37% 150+ 49 11,546,901.08 38 9,343,269.87 21 5,270,084.05 18 4,278,162.17 0.72% 0.78% 0.55% 0.62% 0.30% 0.34% 0.25% 0.27% 180+ 37 9,007,062.52 20 5,005,072.14 16 3,850,285.79 11 2,616,368.37 0.55% 0.61% 0.29% 0.33% 0.23% 0.25% 0.16% 0.17% 270+ 8 1,930,743.25 1 368,000.00 0 0.00 0 0.00 0.12% 0.13% 0.01% 0.02% 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% 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 36 8,769,943.44 55 12,981,491.23 35 8,504,208.92 38 8,038,186.12 1.76% 1.99% 2.66% 2.90% 1.66% 1.86% 1.78% 1.73% 60 - 89 13 3,072,967.52 7 1,860,006.10 8 1,629,633.83 9 1,992,608.90 0.64% 0.70% 0.34% 0.42% 0.38% 0.36% 0.42% 0.43% 90 - 119 4 1,119,410.92 3 716,164.52 3 547,845.53 4 886,784.42 0.20% 0.25% 0.14% 0.16% 0.14% 0.12% 0.19% 0.19% 120 - 149 3 715,870.96 2 329,542.15 3 822,420.00 1 243,200.00 0.15% 0.16% 0.10% 0.07% 0.14% 0.18% 0.05% 0.05% 150 - 179 3 590,237.09 2 610,920.00 0 0.00 0 0.00 0.15% 0.13% 0.10% 0.14% 0.00% 0.00% 0.00% 0.00% 180 - 269 1 349,920.00 0 0.00 0 0.00 0 0.00 0.05% 0.08% 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 60 14,618,349.93 69 16,498,124.00 49 11,504,108.28 52 11,160,779.44 Loans 2.94% 3.31% 3.33% 3.68% 2.33% 2.51% 2.43% 2.40% 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 3 1,065,274.36 2 700,682.71 2 701,123.52 1 287,312.48 Bankruptcies 0.15% 0.24% 0.10% 0.16% 0.09% 0.15% 0.05% 0.06% Total Foreclosures 2 454,700.00 3 819,891.56 2 608,547.24 1 365,502.01 0.10% 0.10% 0.14% 0.18% 0.09% 0.13% 0.05% 0.08% 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 5 1,519,974.36 5 1,520,574.27 4 1,309,670.76 2 652,814.49 0.24% 0.34% 0.24% 0.34% 0.19% 0.29% 0.09% 0.14% Total Delinquent, Bankruptcy, Foreclosure and REO 30+ 65 16,138,324.29 74 18,018,698.27 53 12,813,779.04 54 11,813,593.93 3.18% 3.65% 3.58% 4.02% 2.52% 2.80% 2.53% 2.54% 60+ 28 7,081,812.89 18 4,750,389.46 16 3,608,446.60 15 3,488,095.33 1.37% 1.60% 0.87% 1.06% 0.76% 0.79% 0.70% 0.75% 90+ 14 3,595,173.94 10 2,476,518.23 8 1,978,812.77 6 1,495,486.43 0.69% 0.81% 0.48% 0.55% 0.38% 0.43% 0.28% 0.32% 120+ 10 2,475,763.02 7 1,760,353.71 5 1,430,967.24 2 608,702.01 0.49% 0.56% 0.34% 0.39% 0.24% 0.31% 0.09% 0.13% 150+ 7 1,759,892.06 5 1,430,811.56 2 608,547.24 1 365,502.01 0.34% 0.40% 0.24% 0.32% 0.09% 0.13% 0.05% 0.08% 180+ 4 1,169,654.97 2 608,391.56 1 365,347.24 0 0.00 0.20% 0.26% 0.10% 0.14% 0.05% 0.08% 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% 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 28 6,788,181.14 41 10,120,908.96 32 8,093,085.30 29 6,398,852.31 2.40% 2.50% 3.47% 3.68% 2.67% 2.89% 2.39% 2.25% 60 - 89 11 3,478,468.16 11 3,085,348.98 10 2,757,822.73 10 2,434,876.98 0.94% 1.28% 0.93% 1.12% 0.83% 0.98% 0.82% 0.86% 90 - 119 8 2,405,356.69 5 1,194,300.00 5 1,076,180.91 6 1,617,976.67 0.68% 0.88% 0.42% 0.43% 0.42% 0.38% 0.49% 0.57% 120 - 149 6 1,426,300.00 2 589,500.00 2 462,161.71 1 408,000.00 0.51% 0.52% 0.17% 0.21% 0.17% 0.16% 0.08% 0.14% 150 - 179 0 0.00 0 0.00 1 408,000.00 0 0.00 0.00% 0.00% 0.00% 0.00% 0.08% 0.15% 0.00% 0.00% 180 - 269 0 0.00 2 649,604.49 1 241,825.22 1 242,044.72 0.00% 0.00% 0.17% 0.24% 0.08% 0.09% 0.08% 0.09% 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 53 14,098,305.99 61 15,639,662.43 51 13,039,075.87 47 11,101,750.68 Loans 4.54% 5.19% 5.17% 5.68% 4.26% 4.65% 3.87% 3.91% 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 2 689,750.00 1 289,750.00 1 289,750.00 0 0.00 Bankruptcies 0.17% 0.25% 0.08% 0.11% 0.08% 0.10% 0.00% 0.00% Total Foreclosures 10 2,778,014.52 7 1,823,896.84 5 1,361,916.39 3 762,950.47 0.86% 1.02% 0.59% 0.66% 0.42% 0.49% 0.25% 0.27% 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 12 3,467,764.52 8 2,113,646.84 6 1,651,666.39 3 762,950.47 1.03% 1.28% 0.68% 0.77% 0.50% 0.59% 0.25% 0.27% Total Delinquent, Bankruptcy, Foreclosure and REO 30+ 65 17,566,070.51 69 17,753,309.27 57 14,690,742.26 50 11,864,701.15 5.57% 6.46% 5.84% 6.45% 4.76% 5.24% 4.12% 4.17% 60+ 37 10,777,889.37 28 7,632,400.31 25 6,597,656.96 21 5,465,848.84 3.17% 3.96% 2.37% 2.77% 2.09% 2.35% 1.73% 1.92% 90+ 25 6,899,421.21 17 4,547,051.33 15 3,839,834.23 11 3,030,971.86 2.14% 2.54% 1.44% 1.65% 1.25% 1.37% 0.91% 1.07% 120+ 17 4,494,064.52 12 3,352,751.33 10 2,763,653.32 5 1,412,995.19 1.46% 1.65% 1.02% 1.22% 0.83% 0.99% 0.41% 0.50% 150+ 10 2,878,964.52 10 2,763,251.33 5 1,412,595.48 3 796,544.73 0.86% 1.06% 0.85% 1.00% 0.42% 0.50% 0.25% 0.28% 180+ 9 2,521,464.52 5 1,412,193.49 3 796,325.23 3 796,544.73 0.77% 0.93% 0.42% 0.51% 0.25% 0.28% 0.25% 0.28% 270+ 2 554,500.01 0 0.00 0 0.00 0 0.00 0.17% 0.20% 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% 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 29 5,730,793.61 31 6,249,376.36 30 6,732,110.85 29 5,728,813.57 4.95% 5.10% 5.16% 5.39% 4.91% 5.71% 4.63% 4.70% 60 - 89 16 3,824,300.18 15 3,561,493.31 11 2,439,151.75 12 2,674,963.91 2.73% 3.40% 2.50% 3.07% 1.80% 2.07% 1.92% 2.20% 90 - 119 10 2,439,111.67 10 2,290,601.06 6 1,028,951.69 8 1,547,728.69 1.71% 2.17% 1.66% 1.97% 0.98% 0.87% 1.28% 1.27% 120 - 149 4 805,688.94 3 754,293.67 5 1,015,638.18 1 322,905.55 0.68% 0.72% 0.50% 0.65% 0.82% 0.86% 0.16% 0.27% 150 - 179 1 374,346.90 3 416,606.64 1 322,828.13 0 0.00 0.17% 0.33% 0.50% 0.36% 0.16% 0.27% 0.00% 0.00% 180 - 269 3 607,973.20 0 0.00 0 0.00 0 0.00 0.51% 0.54% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 270 - 359 1 368,000.00 1 368,000.00 0 0.00 0 0.00 0.17% 0.33% 0.17% 0.32% 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 64 14,150,214.50 63 13,640,371.04 53 11,538,680.60 50 10,274,411.72 Loans 10.92% 12.60% 10.48% 11.75% 8.67% 9.78% 7.99% 8.44% 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 2 425,708.53 4 949,694.28 3 712,366.00 2 522,536.60 Bankruptcies 0.34% 0.38% 0.67% 0.82% 0.49% 0.60% 0.32% 0.43% Total Foreclosues 13 2,798,015.10 11 2,360,731.76 9 1,986,921.31 8 1,793,558.18 2.22% 2.49% 1.83% 2.03% 1.47% 1.68% 1.28% 1.47% Total REOs 2 547,806.99 0 0.00 1 264,000.00 0 0.00 0.34% 0.49% 0.00% 0.00% 0.16% 0.22% 0.00% 0.00% Total BK, FC & REO 17 3,771,530.62 15 3,310,426.04 13 2,963,287.31 10 2,316,094.78 2.90% 3.36% 2.50% 2.85% 2.13% 2.51% 1.60% 1.90% Total Delinquent, Bankruptcy, Foreclosure and REO 30+ 81 17,921,745.12 78 16,950,797.08 66 14,501,967.91 60 12,590,506.50 13.82% 15.96% 12.98% 14.61% 10.80% 12.29% 9.58% 10.34% 60+ 52 12,190,951.51 47 10,701,420.72 36 7,769,857.06 31 6,861,692.93 8.87% 10.85% 7.82% 9.22% 5.89% 6.59% 4.95% 5.63% 90+ 35 8,176,651.33 31 6,949,927.41 24 5,140,705.31 19 4,186,729.02 5.97% 7.28% 5.16% 5.99% 3.93% 4.36% 3.04% 3.44% 120+ 24 5,679,039.66 21 4,659,326.35 18 4,111,753.62 10 2,352,392.55 4.10% 5.06% 3.49% 4.01% 2.95% 3.48% 1.60% 1.93% 150+ 18 4,219,650.72 17 3,846,532.68 10 2,351,941.33 8 1,791,987.12 3.07% 3.76% 2.83% 3.31% 1.64% 1.99% 1.28% 1.47% 180+ 17 3,845,303.82 9 2,087,487.09 8 1,791,613.32 6 1,482,153.17 2.90% 3.42% 1.50% 1.80% 1.31% 1.52% 0.96% 1.22% 270+ 5 1,217,243.24 1 368,000.00 0 0.00 0 0.00 0.85% 1.08% 0.17% 0.32% 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% Group 4 - Historical Delinquency Information Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance 30 - 59 39 9,157,036.26 30 6,583,323.82 33 7,947,463.45 38 8,758,429.18 1.69% 1.78% 1.28% 1.26% 1.38% 1.49% 1.57% 1.62% 60 - 89 10 1,898,719.45 11 2,687,827.67 10 2,411,827.09 10 2,484,416.30 0.43% 0.37% 0.47% 0.52% 0.42% 0.45% 0.41% 0.46% 90 - 119 7 1,899,850.39 5 1,184,971.93 5 1,155,693.33 2 406,017.09 0.30% 0.37% 0.21% 0.23% 0.21% 0.22% 0.08% 0.08% 120 - 149 3 637,383.64 3 552,848.14 2 405,846.21 0 0.00 0.13% 0.12% 0.13% 0.11% 0.08% 0.08% 0.00% 0.00% 150 - 179 3 552,643.80 1 197,184.84 0 0.00 1 221,000.00 0.13% 0.11% 0.04% 0.04% 0.00% 0.00% 0.04% 0.04% 180 - 269 1 197,184.84 0 0.00 0 0.00 0 0.00 0.04% 0.04% 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 63 14,342,818.38 50 11,206,156.40 50 11,920,830.08 51 11,869,862.57 Loans 2.72% 2.79% 2.14% 2.15% 2.10% 2.24% 2.11% 2.20% Group 4 - Historical Delinquency Information (continued) Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance Total 1 413,532.83 0 0.00 0 0.00 0 0.00 Bankruptcies 0.04% 0.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total Foreclosures 5 1,138,317.29 5 1,212,739.46 3 738,000.00 4 944,128.31 0.22% 0.22% 0.21% 0.23% 0.13% 0.14% 0.17% 0.17% Total REOs 1 308,000.00 0 0.00 0 0.00 0 0.00 0.04% 0.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Total BK, FC & REO 7 1,859,850.12 5 1,212,739.46 3 738,000.00 4 944,128.31 0.30% 0.36% 0.21% 0.23% 0.13% 0.14% 0.17% 0.17% Total Delinquent, Bankruptcy, Foreclosure and REO 30+ 70 16,202,668.50 55 12,418,895.86 53 12,658,830.08 55 12,813,990.88 3.03% 3.15% 2.35% 2.38% 2.22% 2.38% 2.28% 2.37% 60+ 31 7,045,632.24 25 5,835,572.04 20 4,711,366.63 17 4,055,561.70 1.34% 1.37% 1.07% 1.12% 0.84% 0.89% 0.70% 0.75% 90+ 21 5,146,912.79 14 3,147,744.37 10 2,299,539.54 7 1,571,145.40 0.91% 1.00% 0.60% 0.60% 0.42% 0.43% 0.29% 0.29% 120+ 13 2,833,529.57 9 1,962,772.44 5 1,143,846.21 5 1,165,128.31 0.56% 0.55% 0.38% 0.38% 0.21% 0.22% 0.21% 0.22% 150+ 9 1,962,395.15 5 1,143,674.30 3 738,000.00 5 1,165,128.31 0.39% 0.38% 0.21% 0.22% 0.13% 0.14% 0.21% 0.22% 180+ 5 1,143,501.35 3 738,000.00 3 738,000.00 1 178,670.47 0.22% 0.22% 0.13% 0.14% 0.13% 0.14% 0.04% 0.03% 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% Group 5 - Historical Delinquency Information Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance 30 - 59 15 3,815,887.21 16 3,880,077.75 20 4,445,560.55 18 4,072,687.54 2.27% 2.68% 2.38% 2.68% 2.94% 3.03% 2.62% 2.74% 60 - 89 9 2,270,156.51 7 1,592,292.16 7 1,688,864.94 4 689,942.94 1.36% 1.60% 1.04% 1.10% 1.03% 1.15% 0.58% 0.46% 90 - 119 4 893,987.26 5 1,192,797.39 3 635,881.31 1 168,585.31 0.60% 0.63% 0.74% 0.82% 0.44% 0.43% 0.15% 0.11% 120 - 149 3 693,703.21 0 0.00 1 168,437.01 0 0.00 0.45% 0.49% 0.00% 0.00% 0.15% 0.11% 0.00% 0.00% 150 - 179 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% 180 - 269 1 168,137.86 1 159,000.00 1 159,000.00 1 159,000.00 0.15% 0.12% 0.15% 0.11% 0.15% 0.11% 0.15% 0.11% 270 - 359 1 159,000.00 0 0.00 0 0.00 0 0.00 0.15% 0.11% 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 33 8,000,872.05 29 6,824,167.30 32 7,097,743.81 24 5,090,215.79 Loans 4.98% 5.63% 4.32% 4.71% 4.70% 4.83% 3.49% 3.42% Group 5 - Historical Delinquency Information (continued) Loan Status 4/25/2008 3/25/2008 2/25/2008 1/25/2008 # Balance # Balance # Balance # Balance Total 1 53,588.85 1 53,646.11 1 53,703.01 0 0.00 Bankruptcies 0.15% 0.04% 0.15% 0.04% 0.15% 0.04% 0.00% 0.00% Total Foreclosures 3 553,858.00 2 345,577.49 0 0.00 0 0.00 0.45% 0.39% 0.30% 0.24% 0.00% 0.00% 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 4 607,446.85 3 399,223.60 1 53,703.01 0 0.00 0.60% 0.43% 0.45% 0.28% 0.15% 0.04% 0.00% 0.00% Total Delinquent, Bankruptcy, Foreclosure and REO 30+ 37 8,608,318.90 32 7,223,390.90 33 7,151,446.82 24 5,090,215.79 5.59% 6.05% 4.76% 4.98% 4.85% 4.87% 3.49% 3.42% 60+ 22 4,792,431.69 16 3,343,313.15 13 2,705,886.27 6 1,017,528.25 3.32% 3.37% 2.38% 2.31% 1.91% 1.84% 0.87% 0.68% 90+ 13 2,522,275.18 9 1,751,020.99 6 1,017,021.33 2 327,585.31 1.96% 1.77% 1.34% 1.21% 0.88% 0.69% 0.29% 0.22% 120+ 9 1,628,287.92 4 558,223.60 2 327,437.01 1 159,000.00 1.36% 1.15% 0.60% 0.39% 0.29% 0.22% 0.15% 0.11% 150+ 5 725,998.63 1 159,000.00 1 159,000.00 1 159,000.00 0.76% 0.51% 0.15% 0.11% 0.15% 0.11% 0.15% 0.11% 180+ 2 327,137.86 1 159,000.00 1 159,000.00 1 159,000.00 0.30% 0.23% 0.15% 0.11% 0.15% 0.11% 0.15% 0.11% 270+ 1 159,000.00 0 0.00 0 0.00 0 0.00 0.15% 0.11% 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, Foreclosure, Bankruptcy & REO Totals Group I Group II Group III Group IV Group V Total Current 7,368,380.85 10,777,889.37 12,190,951.51 7,045,632.24 4,792,431.69 42,175,285.66 One-Month Prior 5,037,207.04 7,632,400.31 10,701,420.72 5,835,572.04 3,343,313.15 32,549,913.26 Two-Month Prior 4,309,570.12 6,597,656.96 7,769,857.06 4,711,366.63 2,705,886.27 26,094,337.04 Three-Month Prior 3,775,407.81 5,465,848.84 6,861,692.93 4,055,561.70 1,017,528.25 21,176,039.53 Four-Month Prior 2,340,586.02 4,368,405.85 5,129,402.71 3,301,109.64 1,095,557.76 16,235,061.98 Five-Month Prior 1,813,773.40 2,577,090.88 4,020,545.78 1,338,793.72 751,099.11 10,501,302.89 60+ Delinquency Average 3,847,183.95 6,191,578.67 7,778,978.45 4,381,339.33 2,284,302.70 24,483,383.11 Passing Delinquency Trigger Test NO Realized Loss Detail Group I Group II Group III Group IV Group V Total Current Period Realized Losses 0.00 0.00 0.00 0.00 0.00 0.00 Cumulative Realized Losses 22.50 0.00 102,315.55 190.90 0.00 102,528.95 Total Liquidated Loan Balance 0.00 0.00 0.00 0.00 0.00 0.00 Total Liquidated Proceeds 0.00 0.00 0.00 0.00 0.00 0.00 Subsequent Recoveries 0.00 0.00 -10.01 0.00 0.00 -10.01 Loss Test Pass ? YES Liquidation Liquidation Loan ID Balance Proceeds Realized Loss Group I N/A Group II N/A Group III N/A Group IV N/A Group V N/A Servicer Remittance Summary Interest Group I Group II Group III Group IV Group V Total Scheduled Interest Collected 2,438,479.95 1,536,989.01 729,136.80 2,825,083.07 810,411.06 8,340,099.90 Plus: Compensating Interest 6,309.73 2,864.38 2,245.91 3,689.46 2,466.74 17,576.23 Less: Master Servicer Fee 93,363.06 57,356.21 24,176.67 108,484.43 30,204.08 313,584.45 Less: Mortgage Loan Premiums 2,768.90 1,126.98 2,215.18 378.70 1,038.28 7,528.04 Less: Excess Master Servicing Fee 0.00 0.00 0.00 0.00 0.00 0.00 Total Interest Available 2,348,657.72 1,481,370.20 704,990.86 2,719,909.40 781,635.44 8,036,563.63 Principal Group I Group II Group III Group IV Group V Total Scheduled Principal 230,790.40 107,802.94 49,285.88 267,083.79 91,384.40 746,347.41 Paid in Full Principal 6,006,282.38 3,315,159.38 3,608,724.76 5,766,894.10 2,668,034.07 21,365,094.69 Curtailment Principal 146,790.59 21,522.64 72,734.17 173,131.56 18,530.85 432,709.81 Liquidation Principal 0.00 0.00 0.00 0.00 0.00 0.00 Repurchased Principal 0.00 0.00 0.00 0.00 0.00 0.00 Substitution Adjustment Principal 0.00 0.00 0.00 0.00 0.00 0.00 Unanticipated Principal Recoveries 0.00 0.00 -10.01 0.00 0.00 -10.01 Total Principal Available 6,383,863.37 3,444,484.96 3,730,734.80 6,207,109.45 2,777,949.32 22,544,141.90 Other Amounts Group I Group II Group III Group IV Group V Total Prepayment Penalties 0.00 0.00 0.00 0.00 0.00 0.00 Other Required Amounts 0.00 0.00 0.00 0.00 0.00 0.00 Total Other Remittance Amounts 0.00 0.00 0.00 0.00 0.00 0.00 Total Servicer Remittance 8,732,521.09 4,925,855.16 4,435,725.66 8,927,018.85 3,559,584.76 30,580,705.53 Distribution Summary Amounts Available for Distribution Total Servicer Remittance 30,580,819.23 Corridor Contract Proceeds Needed 0.00 Capitalized Interest 0.00 Supplemental Loan Deposit 0.00 Corridor Reserve Fund withdrawal 0.00 Principal Reserve Fund withdrawal 0.00 Other Amounts 0.00 Total Amounts Available 30,580,819.23 Distribution Payments Trustee Fee 11,289.04 Class Payments 30,569,530.19 Total Payments 30,580,819.23 Trust Accounts Distribution Account Beginning Balance 0.00 Deposits 30,580,819.23 Withdrawals 30,580,819.23 Ending Balance 0.00 Corridor Contract Reserve Fund Beginnning Balance 993.60 Deposit 0.00 Withdrawal 0.00 Ending Balance 993.60 Yield Supplemental Amount Details One-Month Libor Rate 2.60625% Yield Supplemental Amounts Beginning Current Class Balance Period Amount Amount Paid Ending Amount 1A1 0.00 0.00 0.00 0.00 1A2 0.00 0.00 0.00 0.00 1A5 0.00 0.00 0.00 0.00 2A1 0.00 0.00 0.00 0.00 4A3 0.00 0.00 0.00 0.00 Total -- -- -- -- Corridor Contract Amounts Available Beginning Current Contract Amount Period Amount Ending Amount 1A2 0.00 0.00 0.00 1A5 0.00 0.00 0.00 4A3 0.00 0.00 0.00 Total -- -- -- Senior Principal Distribution Amounts PO Principal Amounts Group I Group II Group III Group IV Group V Total Beginning PO Balance 513,530.27 114,866.89 17,006.67 450,170.80 52,505.44 1,148,080.07 PO Scheduled Principal 275.65 45.81 14.36 227.19 34.44 597.45 PO Prepayments & Recoveries 127.99 379.16 900.55 7,206.70 1,329.45 9,943.85 PO Liquidation Principal 0.00 0.00 0.00 0.00 0.00 0.00 PO Principal Loss 0.00 0.00 0.00 0.00 0.00 0.00 Ending PO Balance 513,126.64 114,441.92 16,091.76 442,736.91 51,141.55 1,137,538.77 NON-PO Principal Amounts Group I Group II Group III Group IV Group V Total Beginning Non-PO Balance 447,629,145.97 275,194,947.60 116,031,028.77 520,275,075.69 144,927,081.04 1,504,057,279.0 Non-PO Scheduled Principal 230,514.75 107,757.13 49,271.52 266,856.60 91,349.96 745,749.96 Non-PO Prepayments & Recoveries 6,152,944.98 3,336,302.86 3,680,558.38 5,932,818.96 2,685,235.47 21,787,860.65 Non-PO Liquidation Principal 0.00 0.00 0.00 0.00 0.00 0.00 Non-PO Principal Loss 0.00 0.00 0.00 0.00 0.00 0.00 Ending Non-PO Balance 441,245,686.23 271,750,887.61 112,301,198.87 514,075,400.13 142,150,495.61 1,481,523,668.4 Principal Distribution Amounts Senior and Subordinate Percentages Group I Group II Group III Group IV Group V Senior Percentage Original 96.39566% 96.39856% 96.39914% 96.39663% 96.39832% Senior Prepayment Percentage Original 0.00000% 0.00000% 0.00000% 0.00000% 0.00000% Senior Percentage 96.13218% 96.16931% 95.88324% 96.15580% 96.15066% Senior Prepayment Percentage 100.00000% 100.00000% 100.00000% 100.00000% 100.00000% Subordinate Percentages 3.86782% 3.83069% 4.11676% 3.84420% 3.84934% Subordinate Prepayment Percentage 0.00000% 0.00000% 0.00000% 0.00000% 0.00000% Principal Distribution Amounts Group I Group II Group III Group IV Group V Total Senior Principal Distribution Amount 6,374,543.84 3,439,932.14 3,727,791.50 6,189,417.05 2,773,069.05 22,504,753.59 Subordinate Principal Distribution Amount 28,847.01 PO Principal Distribution Amount 403.63 424.97 914.91 7,433.89 1,363.89 10,541.30 Total Principal Distribution Amount 6,383,863.37 3,444,484.96 3,730,734.80 6,207,109.45 2,777,949.32 22,544,141.90 Credit Enhancements Subordination Credit Support Original Current Class A 1,568,411,899.78 1,424,478,819.89 Class A Percentage 96.399879% 96.075814% Class M1 22,779,500.00 22,667,270.61 Class M1 Percentage 1.400105% 1.528823% Class M2 9,762,000.00 9,713,904.86 Class M2 Percentage 0.600005% 0.655167% Class B1 9,762,000.00 9,713,904.86 Class B1 Percentage 0.600005% 0.655167% Class B2 4,881,000.00 4,856,952.44 Class B2 Percentage 0.300003% 0.327583% Class B3 4,881,000.00 4,856,952.44 Class B3 Percentage 0.300003% 0.327583% Class B4 4,067,000.00 4,046,962.82 Class B4 Percentage 0.249972% 0.272953% Class B5 2,440,943.50 2,326,439.31 Class B5 Percentage 0.150029% 0.156910% Prepayment Penalties Group I Group II Group III Group IV Group V Total Prepayment Charges 0.00 0.00 0.00 0.00 0.00 0.00 Paid Loan ID Balance Off Date Penalty State Rate Seasoning Type Group I 149735269 98,689.34 3/21/2008 0.00 IN 6.625 11 Paid in Full 153886496 149,149.49 4/15/2008 0.00 MA 6.500 10 Paid in Full 155914357 140,297.32 3/19/2008 0.00 DE 6.625 10 Paid in Full 156612630 495,940.97 3/18/2008 0.00 MA 6.625 10 Paid in Full 161572491 121,000.00 3/24/2008 0.00 WA 6.750 11 Paid in Full 161643134 249,200.00 4/14/2008 0.00 NV 6.625 10 Paid in Full 161685603 43,659.56 4/4/2008 0.00 AR 6.875 10 Paid in Full 161698077 350,000.00 3/19/2008 0.00 CA 6.375 11 Paid in Full 161806018 251,779.38 4/3/2008 0.00 CO 7.000 10 Paid in Full 161842759 216,616.93 3/31/2008 0.00 TX 6.625 12 Paid in Full 161945252 124,078.62 3/20/2008 0.00 IL 6.500 10 Paid in Full 161949172 179,867.80 4/15/2008 0.00 CA 6.375 10 Paid in Full 162014028 281,000.00 3/19/2008 0.00 OR 6.375 10 Paid in Full 162070867 156,339.13 4/10/2008 0.00 MA 7.125 10 Paid in Full 162077916 214,750.00 3/31/2008 0.00 CO 6.750 10 Paid in Full 162123130 69,868.20 4/11/2008 0.00 AZ 6.500 10 Paid in Full 162162639 416,260.66 3/31/2008 0.00 CA 6.500 10 Paid in Full 167031987 207,815.00 3/21/2008 0.00 WA 6.750 10 Paid in Full 167371108 476,008.94 3/27/2008 0.00 HI 6.500 10 Paid in Full 167543164 396,826.99 3/21/2008 0.00 CA 6.375 10 Paid in Full 167881277 124,960.70 4/3/2008 0.00 SC 6.375 10 Paid in Full 169089898 64,982.73 4/15/2008 0.00 UT 6.375 10 Paid in Full 169513717 133,577.55 3/31/2008 0.00 CA 6.500 10 Paid in Full 169555217 158,635.55 3/26/2008 0.00 CT 6.375 10 Paid in Full 169813931 360,000.00 3/27/2008 0.00 CA 6.375 10 Paid in Full 169906992 111,065.28 4/14/2008 0.00 NV 6.500 10 Paid in Full 170288381 417,000.00 3/17/2008 0.00 CO 6.500 10 Paid in Full Group II 158170406 150,744.61 4/15/2008 0.00 TN 6.875 10 Paid in Full 159086701 161,843.28 3/31/2008 0.00 NY 6.625 10 Paid in Full 160213895 197,804.86 4/3/2008 0.00 NJ 6.875 11 Paid in Full 160751778 420,000.00 3/24/2008 0.00 HI 6.875 11 Paid in Full 160866361 250,000.00 4/2/2008 0.00 CA 6.625 11 Paid in Full 160937370 297,678.95 4/14/2008 0.00 CA 6.875 10 Paid in Full 161139619 209,800.00 3/31/2008 0.00 OR 6.875 10 Paid in Full 161343076 225,873.13 3/18/2008 0.00 CA 6.625 11 Paid in Full 161789160 297,841.19 3/26/2008 0.00 CA 6.625 10 Paid in Full 166771417 280,246.87 3/17/2008 0.00 MO 6.875 10 Paid in Full 168502255 274,827.73 3/20/2008 0.00 CO 6.625 10 Paid in Full 169835514 296,282.61 3/31/2008 0.00 WA 6.750 10 Paid in Full 170213323 253,235.42 3/27/2008 0.00 CA 6.500 10 Paid in Full Group III 118335019 292,497.35 4/7/2008 0.00 WA 7.375 12 Paid in Full 138559720 219,555.12 4/2/2008 0.00 CT 7.125 10 Paid in Full 160929969 155,000.00 4/8/2008 0.00 CA 7.375 11 Paid in Full 161159701 142,800.00 4/7/2008 0.00 KS 7.125 11 Paid in Full 161181880 138,850.01 3/24/2008 0.00 IL 7.125 11 Paid in Full 161582166 245,134.69 4/4/2008 0.00 AK 7.000 10 Paid in Full 161965462 209,902.76 3/27/2008 0.00 LA 7.000 10 Paid in Full 167210541 250,000.00 4/4/2008 0.00 CA 7.375 10 Paid in Full 168129976 296,850.00 3/18/2008 0.00 IL 9.750 10 Paid in Full 168353884 158,408.52 4/11/2008 0.00 CA 7.375 10 Paid in Full 168939068 320,450.76 3/31/2008 0.00 TN 7.375 10 Paid in Full 170301853 220,427.18 4/1/2008 0.00 TX 7.000 10 Paid in Full 170606798 394,611.58 3/27/2008 0.00 CA 7.250 10 Paid in Full 170618941 181,336.68 3/25/2008 0.00 CA 7.250 10 Paid in Full 170823464 389,218.99 3/27/2008 0.00 NM 7.125 10 Paid in Full Group IV 126914082 396,367.01 4/7/2008 0.00 NH 6.625 11 Paid in Full 159893367 78,000.00 4/7/2008 0.00 KS 6.500 11 Paid in Full 160070949 125,000.00 3/31/2008 0.00 CA 6.250 11 Paid in Full 160507508 210,228.49 3/25/2008 0.00 CT 6.625 10 Paid in Full 160540256 292,507.08 4/8/2008 0.00 UT 6.375 12 Paid in Full 160665256 198,337.02 4/1/2008 0.00 FL 6.500 10 Paid in Full 160669184 272,709.23 4/10/2008 0.00 CO 6.500 10 Paid in Full 160777654 156,000.00 3/20/2008 0.00 NH 6.750 10 Paid in Full 160808721 230,000.00 4/15/2008 0.00 CA 6.750 11 Paid in Full 160867169 205,000.00 3/18/2008 0.00 MA 6.250 11 Paid in Full 160910662 62,463.53 3/18/2008 0.00 OR 6.375 10 Paid in Full 160980687 372,341.45 4/2/2008 0.00 UT 6.750 10 Paid in Full 161065650 360,251.50 4/1/2008 0.00 FL 6.625 10 Paid in Full 161078051 247,871.28 4/9/2008 0.00 WA 6.375 10 Paid in Full 161090853 218,297.95 3/27/2008 0.00 UT 6.875 10 Paid in Full 161351309 201,000.00 3/17/2008 0.00 CA 6.500 11 Paid in Full 161388746 209,000.00 4/11/2008 0.00 CA 6.500 11 Paid in Full 161439376 417,000.00 3/26/2008 0.00 MI 6.875 10 Paid in Full 161741538 123,001.36 3/18/2008 0.00 UT 6.750 10 Paid in Full 162263740 98,648.13 3/24/2008 0.00 NC 6.500 10 Paid in Full 162737762 295,000.00 4/3/2008 0.00 CA 6.125 10 Paid in Full 167549493 10,099.92 3/25/2008 0.00 CA 6.375 174 Paid in Full 167845343 191,778.84 3/18/2008 0.00 OR 6.500 10 Paid in Full 167989498 146,909.13 4/7/2008 0.00 FL 6.500 10 Paid in Full 169419664 175,200.00 3/20/2008 0.00 ID 6.625 10 Paid in Full 169438671 307,263.58 4/2/2008 0.00 CA 6.375 10 Paid in Full 170292125 170,950.00 3/24/2008 0.00 CO 6.500 10 Paid in Full Group V 160007469 311,500.00 3/17/2008 0.00 NM 6.750 10 Paid in Full 161222109 297,220.83 3/27/2008 0.00 CA 6.500 11 Paid in Full 165898212 371,688.40 4/1/2008 0.00 CA 6.750 11 Paid in Full 166671784 322,198.56 3/18/2008 0.00 FL 6.500 10 Paid in Full 167605460 134,451.65 3/28/2008 0.00 NC 6.875 10 Paid in Full 167737529 180,750.13 3/28/2008 0.00 IL 6.625 11 Paid in Full 167962283 190,550.08 4/11/2008 0.00 FL 7.000 10 Paid in Full 168688841 243,058.23 3/20/2008 0.00 FL 6.750 10 Paid in Full 168715327 301,389.62 4/2/2008 0.00 CA 6.500 10 Paid in Full 169181635 317,794.83 4/1/2008 0.00 NC 6.625 10 Paid in Full Stratification Tables 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 2 0.098 21,666.62 0.005 25,000.00 - 50,000.00 16 0.784 656,636.61 0.149 50,000.00 - 75,000.00 65 3.183 4,149,780.45 0.939 75,000.00 - 100,000.00 115 5.632 10,348,054.80 2.342 100,000.00 - 125,000.00 175 8.570 20,009,270.46 4.529 125,000.00 - 150,000.00 200 9.794 27,665,983.39 6.263 150,000.00 - 175,000.00 254 12.439 41,332,612.87 9.356 175,000.00 - 200,000.00 224 10.970 42,366,627.00 9.590 200,000.00 - 225,000.00 178 8.717 37,894,361.09 8.578 225,000.00 - 250,000.00 137 6.709 32,672,004.72 7.396 250,000.00 - 275,000.00 145 7.101 38,133,407.67 8.632 275,000.00 - 300,000.00 134 6.562 38,699,796.18 8.760 300,000.00 - 325,000.00 82 4.016 25,667,428.99 5.810 325,000.00 - 350,000.00 68 3.330 22,982,989.20 5.203 350,000.00 - 375,000.00 72 3.526 26,213,254.77 5.934 375,000.00 - 400,000.00 79 3.869 30,793,363.85 6.971 400,000.00 - 425,000.00 68 3.330 28,061,722.67 6.352 425,000.00 - 450,000.00 4 0.196 1,764,808.43 0.399 450,000.00 - 475,000.00 7 0.343 3,242,232.21 0.734 475,000.00 - 500,000.00 7 0.343 3,417,142.71 0.774 500,000.00 - 525,000.00 3 0.147 1,541,954.22 0.349 525,000.00 - 550,000.00 3 0.147 1,606,696.71 0.364 550,000.00 - 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 2 0.098 1,224,978.79 0.277 625,000.00 - 650,000.00 2 0.098 1,292,038.46 0.292 650,000.00 - 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 2042 100.000 441,758,812.87 100.000 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 1 0.086 9,288.81 0.003 25,000.00 - 50,000.00 3 0.257 131,456.06 0.048 50,000.00 - 75,000.00 14 1.199 931,538.87 0.343 75,000.00 - 100,000.00 53 4.538 4,899,026.18 1.802 100,000.00 - 125,000.00 82 7.021 9,414,917.11 3.463 125,000.00 - 150,000.00 97 8.305 13,416,709.08 4.935 150,000.00 - 175,000.00 144 12.329 23,353,153.95 8.590 175,000.00 - 200,000.00 126 10.788 23,755,198.07 8.738 200,000.00 - 225,000.00 88 7.534 18,611,085.00 6.846 225,000.00 - 250,000.00 107 9.161 25,418,822.65 9.350 250,000.00 - 275,000.00 81 6.935 21,233,348.77 7.810 275,000.00 - 300,000.00 78 6.678 22,605,470.04 8.315 300,000.00 - 325,000.00 65 5.565 20,314,039.05 7.472 325,000.00 - 350,000.00 62 5.308 20,920,216.77 7.695 350,000.00 - 375,000.00 53 4.538 19,296,821.11 7.098 375,000.00 - 400,000.00 52 4.452 20,252,300.77 7.449 400,000.00 - 425,000.00 49 4.195 20,254,870.70 7.450 425,000.00 - 450,000.00 3 0.257 1,328,099.26 0.489 450,000.00 - 475,000.00 1 0.086 473,044.96 0.174 475,000.00 - 500,000.00 1 0.086 496,000.00 0.182 500,000.00 - 525,000.00 1 0.086 520,000.00 0.191 525,000.00 - 550,000.00 1 0.086 533,800.00 0.196 550,000.00 - 575,000.00 0 0.000 0.00 0.000 575,000.00 - 600,000.00 3 0.257 1,791,976.96 0.659 600,000.00 - 625,000.00 1 0.086 615,515.96 0.226 625,000.00 - 650,000.00 2 0.171 1,288,629.40 0.474 650,000.00 - 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 1168 100.000 271,865,329.53 100.000 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 0 0.000 0.00 0.000 25,000.00 - 50,000.00 12 2.048 435,861.35 0.388 50,000.00 - 75,000.00 46 7.850 2,835,223.57 2.524 75,000.00 - 100,000.00 44 7.509 3,960,915.05 3.527 100,000.00 - 125,000.00 59 10.068 6,567,549.78 5.847 125,000.00 - 150,000.00 68 11.604 9,392,822.14 8.363 150,000.00 - 175,000.00 46 7.850 7,514,665.37 6.691 175,000.00 - 200,000.00 72 12.287 13,572,533.60 12.084 200,000.00 - 225,000.00 46 7.850 9,741,678.92 8.673 225,000.00 - 250,000.00 41 6.997 9,690,875.51 8.628 250,000.00 - 275,000.00 40 6.826 10,468,678.30 9.321 275,000.00 - 300,000.00 31 5.290 8,913,616.37 7.936 300,000.00 - 325,000.00 24 4.096 7,488,430.56 6.667 325,000.00 - 350,000.00 21 3.584 7,143,485.76 6.360 350,000.00 - 375,000.00 14 2.389 5,145,776.95 4.581 375,000.00 - 400,000.00 9 1.536 3,547,743.80 3.159 400,000.00 - 425,000.00 4 0.683 1,646,568.22 1.466 425,000.00 - 450,000.00 3 0.512 1,320,080.84 1.175 450,000.00 - 475,000.00 2 0.341 923,538.07 0.822 475,000.00 - 500,000.00 2 0.341 973,155.23 0.866 500,000.00 - 525,000.00 2 0.341 1,034,091.24 0.921 525,000.00 - 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 586 100.000 112,317,290.63 100.000 Group IV 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 0.086 41,192.78 0.008 25,000.00 - 50,000.00 7 0.303 333,470.57 0.065 50,000.00 - 75,000.00 55 2.378 3,605,662.01 0.701 75,000.00 - 100,000.00 123 5.318 11,063,017.83 2.150 100,000.00 - 125,000.00 183 7.912 20,867,887.73 4.056 125,000.00 - 150,000.00 233 10.073 32,120,090.05 6.243 150,000.00 - 175,000.00 222 9.598 36,181,209.09 7.032 175,000.00 - 200,000.00 278 12.019 52,334,877.04 10.172 200,000.00 - 225,000.00 197 8.517 42,074,160.06 8.177 225,000.00 - 250,000.00 203 8.776 48,234,248.20 9.375 250,000.00 - 275,000.00 151 6.528 39,637,613.85 7.704 275,000.00 - 300,000.00 159 6.874 45,906,188.28 8.922 300,000.00 - 325,000.00 127 5.491 39,697,905.68 7.716 325,000.00 - 350,000.00 103 4.453 34,838,371.74 6.771 350,000.00 - 375,000.00 73 3.156 26,484,679.01 5.147 375,000.00 - 400,000.00 81 3.502 31,587,773.00 6.139 400,000.00 - 425,000.00 97 4.194 40,032,094.10 7.781 425,000.00 - 450,000.00 3 0.130 1,306,137.52 0.254 450,000.00 - 475,000.00 4 0.173 1,851,472.63 0.360 475,000.00 - 500,000.00 5 0.216 2,446,492.29 0.475 500,000.00 - 525,000.00 4 0.173 2,059,641.94 0.400 525,000.00 - 550,000.00 0 0.000 0.00 0.000 550,000.00 - 575,000.00 1 0.043 570,442.83 0.111 575,000.00 - 600,000.00 1 0.043 579,508.81 0.113 600,000.00 - 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 1 0.043 664,000.00 0.129 675,000.00 - 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 2313 100.000 514,518,137.04 100.000 Group V 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 5 0.755 208,287.32 0.146 50,000.00 - 75,000.00 5 0.755 312,054.26 0.219 75,000.00 - 100,000.00 34 5.136 3,043,949.89 2.141 100,000.00 - 125,000.00 65 9.819 7,525,941.17 5.292 125,000.00 - 150,000.00 80 12.085 10,951,495.07 7.701 150,000.00 - 175,000.00 77 11.631 12,479,448.32 8.776 175,000.00 - 200,000.00 77 11.631 14,573,217.14 10.248 200,000.00 - 225,000.00 61 9.215 12,844,327.93 9.032 225,000.00 - 250,000.00 59 8.912 14,108,059.08 9.921 250,000.00 - 275,000.00 26 3.927 6,879,831.35 4.838 275,000.00 - 300,000.00 34 5.136 9,870,173.07 6.941 300,000.00 - 325,000.00 41 6.193 12,806,095.83 9.006 325,000.00 - 350,000.00 37 5.589 12,491,274.03 8.784 350,000.00 - 375,000.00 24 3.625 8,654,726.27 6.086 375,000.00 - 400,000.00 16 2.417 6,295,316.13 4.427 400,000.00 - 425,000.00 16 2.417 6,575,268.11 4.624 425,000.00 - 450,000.00 2 0.302 877,144.06 0.617 450,000.00 - 475,000.00 2 0.302 936,872.24 0.659 475,000.00 - 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 1 0.151 768,155.89 0.540 775,000.00 - 800,000.00 0 0.000 0.00 0.000 > 800,000.00 0 0.000 0.00 0.000 Wgt Ave / Total 662 100.000 142,201,637.16 100.000 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 - 5.3 0 0.000 0.00 0.000 5.3 - 5.5 0 0.000 0.00 0.000 5.5 - 5.8 1 0.049 108,084.48 0.024 5.8 - 6.0 16 0.784 3,656,840.22 0.828 6.0 - 6.3 109 5.338 24,153,628.75 5.468 6.3 - 6.5 1099 53.820 241,798,678.50 54.735 6.5 - 6.8 576 28.208 124,886,070.59 28.270 6.8 - 7.0 190 9.305 37,775,920.78 8.551 7.0 - 7.3 48 2.351 8,724,024.81 1.975 7.3 - 7.5 1 0.049 292,922.44 0.066 7.5 - 7.8 1 0.049 242,500.00 0.055 7.8 - 8.0 1 0.049 120,142.30 0.027 > 8.0 0 0.000 0.00 0.000 Wgt Ave / Total 2042 100.000 441,758,812.87 100.000 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 - 5.3 0 0.000 0.00 0.000 5.3 - 5.5 0 0.000 0.00 0.000 5.5 - 5.8 0 0.000 0.00 0.000 5.8 - 6.0 0 0.000 0.00 0.000 6.0 - 6.3 0 0.000 0.00 0.000 6.3 - 6.5 311 26.627 75,292,338.13 27.695 6.5 - 6.8 447 38.271 107,432,898.94 39.517 6.8 - 7.0 398 34.075 86,755,388.78 31.911 7.0 - 7.3 3 0.257 796,931.60 0.293 7.3 - 7.5 7 0.599 1,240,979.29 0.456 7.5 - 7.8 2 0.171 346,792.79 0.128 7.8 - 8.0 0 0.000 0.00 0.000 > 8.0 0 0.000 0.00 0.000 Wgt Ave / Total 1168 100.000 271,865,329.53 100.000 Group III Number Percent Principal Percent Issuance Coupon of Items of Items Balance of Balance < = 5.0 0 0.000 0.00 0.000 5.0 - 5.3 0 0.000 0.00 0.000 5.3 - 5.5 0 0.000 0.00 0.000 5.5 - 5.8 0 0.000 0.00 0.000 5.8 - 6.0 0 0.000 0.00 0.000 6.0 - 6.3 0 0.000 0.00 0.000 6.3 - 6.5 0 0.000 0.00 0.000 6.5 - 6.8 0 0.000 0.00 0.000 6.8 - 7.0 24 4.096 4,069,475.47 3.623 7.0 - 7.3 205 34.983 42,678,923.81 37.999 7.3 - 7.5 158 26.962 28,433,858.76 25.316 7.5 - 7.8 63 10.751 12,297,116.65 10.949 7.8 - 8.0 60 10.239 10,702,272.44 9.529 > 8.0 76 12.969 14,135,643.50 12.585 Wgt Ave / Total 586 100.000 112,317,290.63 100.000 Group IV Number Percent Principal Percent Issuance Coupon of Items of Items Balance of Balance < = 5.0 0 0.000 0.00 0.000 5.0 - 5.3 0 0.000 0.00 0.000 5.3 - 5.5 0 0.000 0.00 0.000 5.5 - 5.8 0 0.000 0.00 0.000 5.8 - 6.0 13 0.562 3,149,310.56 0.612 6.0 - 6.3 252 10.895 58,116,426.12 11.295 6.3 - 6.5 1241 53.653 274,288,294.50 53.310 6.5 - 6.8 587 25.378 131,880,403.65 25.632 6.8 - 7.0 171 7.393 36,817,254.07 7.156 7.0 - 7.3 49 2.118 10,266,448.14 1.995 7.3 - 7.5 0 0.000 0.00 0.000 7.5 - 7.8 0 0.000 0.00 0.000 7.8 - 8.0 0 0.000 0.00 0.000 > 8.0 0 0.000 0.00 0.000 Wgt Ave / Total 2313 100.000 514,518,137.04 100.000 Group V Number Percent Principal Percent Issuance Coupon of Items of Items Balance of Balance < = 5.0 0 0.000 0.00 0.000 5.0 - 5.3 0 0.000 0.00 0.000 5.3 - 5.5 0 0.000 0.00 0.000 5.5 - 5.8 0 0.000 0.00 0.000 5.8 - 6.0 0 0.000 0.00 0.000 6.0 - 6.3 0 0.000 0.00 0.000 6.3 - 6.5 151 22.810 31,773,710.60 22.344 6.5 - 6.8 223 33.686 47,882,193.81 33.672 6.8 - 7.0 276 41.692 59,354,738.58 41.740 7.0 - 7.3 7 1.057 1,452,878.34 1.022 7.3 - 7.5 3 0.453 925,217.94 0.651 7.5 - 7.8 2 0.302 812,897.89 0.572 7.8 - 8.0 0 0.000 0.00 0.000 > 8.0 0 0.000 0.00 0.000 Wgt Ave / Total 662 100.000 142,201,637.16 100.000 Group I Number Percent Principal Percent Location of Items of Items Balance of Balance CA 447 21.890 116,217,415.40 26.308 FL 250 12.243 49,672,205.40 11.244 AZ 113 5.534 22,600,002.45 5.116 VA 56 2.742 13,304,333.31 3.012 WA 79 3.869 17,972,047.24 4.068 CO 69 3.379 13,564,490.93 3.071 Others 1028 50.343 208,428,318.14 47.181 Wgt Ave / Total 2042 100.000 441,758,812.87 100.000 Group II Number Percent Principal Percent Location of Items of Items Balance of Balance CA 335 28.682 93,004,871.02 34.210 FL 119 10.188 25,802,046.01 9.491 AZ 46 3.938 9,220,115.68 3.391 VA 29 2.483 7,365,663.14 2.709 WA 47 4.024 12,010,781.82 4.418 CO 40 3.425 7,532,126.06 2.771 Others 552 47.260 116,929,725.80 43.010 Wgt Ave / Total 1168 100.000 271,865,329.53 100.000 Group III Number Percent Principal Percent Location of Items of Items Balance of Balance CA 56 9.556 15,668,787.97 13.950 FL 122 20.819 24,143,672.23 21.496 AZ 38 6.485 7,153,853.00 6.369 VA 9 1.536 1,875,011.86 1.669 WA 19 3.242 4,563,129.22 4.063 CO 15 2.560 2,755,895.10 2.454 Others 327 55.802 56,156,941.25 49.998 Wgt Ave / Total 586 100.000 112,317,290.63 100.000 Group IV Number Percent Principal Percent Location of Items of Items Balance of Balance CA 485 20.968 133,752,902.52 25.996 FL 194 8.387 41,338,214.44 8.034 AZ 129 5.577 27,879,838.12 5.419 VA 76 3.286 17,527,005.87 3.406 WA 101 4.367 23,987,403.37 4.662 CO 87 3.761 18,039,016.87 3.506 Others 1241 53.653 251,993,755.85 48.977 Wgt Ave / Total 2313 100.000 514,518,137.04 100.000 Group V Number Percent Principal Percent Location of Items of Items Balance of Balance CA 144 21.752 35,291,739.22 24.818 FL 92 13.897 18,271,385.91 12.849 AZ 26 3.927 5,407,357.85 3.803 VA 21 3.172 5,026,890.38 3.535 WA 10 1.511 2,206,901.22 1.552 CO 30 4.532 6,142,707.14 4.320 Others 339 51.208 69,854,655.44 49.124 Wgt Ave / Total 662 100.000 142,201,637.16 100.000 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 18 0.881 2,728,489.79 0.618 300 - 360 2024 99.119 439,030,323.08 99.382 > 360 0 0.000 0.00 0.000 Wgt Ave / Total 2042 100.000 441,758,812.87 100.000 Group II Number Percent Principal Percent Update Term of Items of Items Balance of Balance < = 120 1 0.086 9,288.81 0.003 120 - 180 0 0.000 0.00 0.000 180 - 300 3 0.257 482,357.72 0.177 300 - 360 1164 99.658 271,373,683.00 99.819 > 360 0 0.000 0.00 0.000 Wgt Ave / Total 1168 100.000 271,865,329.53 100.000 Group III 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 3 0.512 212,262.88 0.189 300 - 360 583 99.488 112,105,027.75 99.811 > 360 0 0.000 0.00 0.000 Wgt Ave / Total 586 100.000 112,317,290.63 100.000 Group IV 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 16 0.692 2,204,350.79 0.428 300 - 360 2297 99.308 512,313,786.25 99.572 > 360 0 0.000 0.00 0.000 Wgt Ave / Total 2313 100.000 514,518,137.04 100.000 Group V 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 14 2.115 2,021,798.37 1.422 300 - 360 648 97.885 140,179,838.79 98.578 > 360 0 0.000 0.00 0.000 Wgt Ave / Total 662 100.000 142,201,637.16 100.000