Lxs 2005 5n Investor Report 07 25 2009

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N
Distribution Date: Jul 27, 2009
Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com
DISTRIBUTION PACKAGE
Distribution Package Includes: *
Issuance Dates
Payment Date Statement
Page 1
Mortgage Loan Characteristics
Page 5
Delinquency Report
Page 13
Delinquency History Report - Six Months
Page 16
CPR/CDR History Report - Six Months
Page 20
Bankruptcy Loan Detail Report
Page 21
Foreclosure Loan Detail Report
Page 24
REO Loan Detail Report
Page 35
Prepayment & Liquidation Loan Detail Report
Page 40
Material Modifications Loan Detail Report
Page 44
Extended Material Modifications Loan Detail Report
Page 52
Material Breaches Loan Detail Report
Page 60
First Distribtion Date:
November 25, 2005
Settlement Date:
October 31, 2005
Cutoff Date:
October 01, 2005
Issuance Parties
Servicer(s):
Aurora Loan Services Inc
Certificate Insurer(s):
Underwriter(s):
Lehman Brothers Inc.
Contact
Name:
Paul Gobin
Title:
Phone:
617-603-6630
Mobile:
Fax:
Email:
Address:
One Federal Street, 3rd FL; Boston, MA 02110
Website:
www.usbank.com/abs
* The Trustee, at the direction of the Depositor, and based upon information provided in the Mortgage Loan Schedule or by the Servicer, is furnishing this information to each Certificateholder. The Depositor
and/or the Servicer may discontinue the furnishing of this Supplemental Report (other than the Payment Date Statement), or may change its format, at any time and without notice to any Certificateholder.
While the above parties have undertaken efforts to ensure the reasonable accuracy of this information, this information has not been audited and the parties make no representation as to the accuracy or
completeness of the information.
Lehman XS Trust
Contact:
Paul Gobin
617-603-6630
Mortgage Pass-Through Certificates, Series 2005-5N
REPORTS TO CERTIFICATEHOLDERS
Section 4.03 of the Trust Agreement, dated Ocotober 1, 2005
Distribution Date:
Class
1-A1
1-A2
1-A3
2-A1
2-A2
3-A1A
3-A1B
3-A2
3-A3A
3-A3B
3-A3C
M1
M2
M3
M4
X
R
Total
27-Jul-09
Original
Certificate
Face Value
$501,079,000.00
$183,729,000.00
$70,986,000.00
$350,000,000.00
$31,038,000.00
$800,575,000.00
$100,000,000.00
$330,211,000.00
$48,560,000.00
$43,068,000.00
$35,954,000.00
$99,256,000.00
$60,656,000.00
$48,249,000.00
$37,225,000.00
$16,542,955.71
$0.00
$2,740,586,000.00
Beginning
Certificate
Balance
Principal
Distribution
$154,378,023.85
$56,605,285.68
$21,870,161.02
$120,460,241.76
$10,682,414.26
$328,464,922.24
$41,028,625.93
$135,481,036.06
$0.00
$16,391,141.59
$35,953,999.99
$99,255,999.88
$60,656,000.00
$48,249,000.00
$27,050,719.01
$0.00
$0.00
$1,156,527,571.27
$3,095,549.17
$1,135,034.90
$438,534.95
$1,664,312.27
$147,591.21
$4,818,917.83
$601,932.09
$1,987,645.97
$0.00
$767,957.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$14,657,475.39
Principal
Distribution
Interest
Distribution
Interest
Distribution
$84,221.79
$33,900.28
$14,458.61
$224,859.12
$7,062.26
$179,195.86
$75,561.05
$81,138.09
$0.00
$10,253.57
$26,006.73
$62,972.42
$51,961.97
$56,344.11
$49,623.04
$0.00
$0.00
$957,558.90
Realized Loss
of Principal
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
$0.00
$0.00
$0.00
$8,226,130.78
N/A
N/A
$8,226,130.78
Interest
Shortfall
Amount
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total
Distribution
$3,179,770.96
$1,168,935.18
$452,993.56
$1,889,171.39
$154,653.47
$4,998,113.69
$677,493.14
$2,068,784.06
$0.00
$778,210.57
$26,006.73
$62,972.42
$51,961.97
$56,344.11
$49,623.04
$0.00
$0.00
$15,615,034.29
Ending
Certificate
Balance
$151,282,474.68
$55,470,250.78
$21,431,626.07
$118,795,929.49
$10,534,823.05
$323,646,004.41
$40,426,693.84
$133,493,390.09
$0.00
$15,623,184.59
$35,953,999.99
$99,255,999.88
$60,656,000.00
$48,249,000.00
$18,824,588.23
$0.00
$0.00
$1,133,643,965.10
AMOUNTS PER $1,000 UNIT
Class
Cusip
1-A1
1-A2
1-A3
2-A1
2-A2
3-A1A
3-A1B
3-A2
3-A3A
3-A3B
3-A3C
M1
M2
M3
M4
X
R
86359DUL9
86359DUM7
86359DUN5
86359DUP0
86359DUQ8
86359DUR6
86359DUS4
86359DUT2
86359DUU9
86359DUY1
86359DUZ8
86359DUV7
86359DUW5
86359DUX3
86359DVA2
LXS055NX
LXS055NR
$6.17776672
$6.17776671
$6.17776674
$4.75517791
$4.75517785
$6.01932090
$6.01932090
$6.01932089
$0.00000000
$17.83126683
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.16808086
$0.18451241
$0.20368256
$0.64245463
$0.22753592
$0.22383394
$0.75561050
$0.24571589
$0.00000000
$0.23807862
$0.72333343
$0.63444447
$0.85666661
$1.16777778
$1.33305682
$0.00000000
$0.00000000
Realized Loss
of Principal
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
$0.00000000
$0.00000000
$0.00000000
$220.98403707
N/A
N/A
Interest
Shortfall
Amount
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
Total
Distribution
$6.34584758
$6.36227912
$6.38144930
$5.39763254
$4.98271377
$6.24315484
$6.77493140
$6.26503678
$0.00000000
$18.06934545
$0.72333343
$0.63444447
$0.85666661
$1.16777778
$1.33305682
$0.00000000
$0.00000000
Ending
Certificate
Balance
Certificate
Interest
Rate
$301.91342020
$301.91342020
$301.91342053
$339.41694140
$339.41694214
$404.26693865
$404.26693840
$404.26693868
$0.00000000
$362.75621320
$999.99999972
$999.99999879
$1,000.00000000
$1,000.00000000
$505.69746756
$0.00000000
$0.00
0.61375%
0.67375%
0.74375%
2.24000%
0.74375%
0.61375%
2.21000%
0.67375%
0.50375%
0.70375%
0.81375%
0.71375%
0.96375%
1.31375%
2.06375%
0.00000%
0.00000%
LIBOR
One-Year MTA
0.31375%
1.21000%
Page 1
Page 1 of 60
Lehman XS Trust
Contact:
Paul Gobin
617-603-6630
Distribution Date:
27-Jul-09
GROUP 1
GROUP 2
GROUP 3
TOTAL
(i), (v), (xiv)

Principal Distributions & Pool Balance:
Beginning Balance
Scheduled Principal
Prepayments (Includes Curtailments)
Net Liquidation Proceeds
Repurchases
LPMI Insurance Proceeds
Total Principal Remittance
Net Realized Losses
Negative Amortization
Ending Balance
Ending Count
303,383,516.53
187,738.76
1,191,456.20
2,690,746.99
0.00
0.00
4,069,941.95
3,690,745.73
16,060.94
295,638,889.79
656
164,861,078.22
161,911.37
205,162.84
1,106,461.89
0.00
0.00
1,473,536.10
1,629,384.14
8,133.56
161,766,291.54
684
688,282,976.52
576,002.53
1,746,943.59
4,415,725.51
0.00
0.00
6,738,671.63
5,340,272.26
34,751.14
676,238,783.77
1,636
1,156,527,571.27
925,652.66
3,143,562.63
8,212,934.39
0.00
0.00
12,282,149.68
10,660,402.13
58,945.64
1,133,643,965.10
2,976
(v)
Aggregate Pool Balance
295,638,889.79
161,766,291.54
676,238,783.77
1,133,643,965.10
(xi)
Balance of Deleted Mortgage Loans

Balance of Substituted Mortgage Loans
0.00
0.00
(iv),(xiv) Ending Overcollateralization Amount

(xvi), (xvii)Target Overcollateralization Amount
Overcollateralization Deficiency Amount
0.00
19,299,902.69
19,299,902.69
Overcollateralization Release Amount

Principal Distribution Amount
0.00
12,223,204.04
(viii), (xiv) Interest Distributions & Fees:

Scheduled Interest
Less: Servicing Fee
Less: Negative Amortization
Net Interest Available
(vii)
Realized Losses incurred during the related Due Period

Cumulative Realized Losses since Cut-Off Date
(iv)
Amount of Advances required to be made by servicer

Amount of Advances actually made by servicer
Amount of Advance shortfall
(v), (ix)
Delinquency Information & Mortgage Pool characteristics
1,059,321.12
97,681.99
16,060.94
945,578.19
483,534.92
50,798.17
8,133.56
424,603.19
2,278,471.11
217,129.28
34,751.14
2,026,590.69
3,821,327.15
365,609.44
58,945.64
3,396,772.07
3,690,745.73
23,243,794.15
1,629,384.14
13,998,838.70
5,340,272.26
42,134,909.21
10,660,402.13
79,377,542.06
22,983,130.60
22,983,130.60
0.00
30-59 days delinquent

60-89 days delinquent
90 or more days delinquent
Count
Balance
Count
Balance
Count
Balance
Group 1
19
8,189,052.37
13
6,436,514.13
47
23,554,391.49
Group 2
17
4,595,762.92
18
4,862,769.21
14
3,648,231.27
Group 3
46
19,484,913.19
31
12,450,435.67
68
30,897,616.48
Total
82
32,269,728.48
62
23,749,719.01
129
58,100,239.24
*Note: The above statistics do not include loans in foreclosure or bankruptcy proceedings or REO properties.
Group 1
Group 2
Group 3
Total
Outstanding Loans
Count
Balance
656
295,638,889.79
684
161,766,291.54
1,636
676,238,783.77
2,976
1,133,643,965.10
Foreclosure
Count
Balance
102
47,258,277.82
121
31,021,949.63
331 146,666,910.94
554 224,947,138.39
Current Delinquency Rate (60+days)

Rolling Three Month Delinquency Rate (60+days)
Bankruptcy
Count
21
20
51
92
Balance
8,934,191.74
5,155,606.16
22,957,895.54
37,047,693.44
Count
52
49
90
191
REO
Balance
26,424,512.62
12,623,430.87
35,437,538.91
74,485,482.40
Market Value
0.00
Book Value
0.00
0.00
0.00
0.00
36.90138%
36.23001%
Page 2
Page 2 of 60
Lehman XS Trust
Contact:
Paul Gobin
617-603-6630
Distribution Date:
27-Jul-09
Weighted Average Term to Maturity of Mortgage Loans

Weighted Average Gross Coupon of Mortgage Loans
Weighted Average Net Coupon of Mortgage Loans *
* Net of Servicing Fee
(x)
(xii)
314
4.31277%
3.93195%
Balance of Loans which became REO in the prior calendar month
0.00
Prepayment Premiums paid to Class X
0.00
Interest Shortfall
Carryforward
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Prepayment
Interest
Shortfall
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M2
M3
M4
0.00
0.00
0.00
TOTAL
0.00
1-A1
1-A2
1-A3
2-A1
2-A2
3-A1A
3-A1B
3-A2
3-A3A
3-A3B
3-A3C
M1
(xv)
Certificate Account Shortfalls
(xix)
Supplemental Interest Trust and Swap information:
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Basis Risk
Shortfall
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unpaid
Basis Risk
Shortfall
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Deferred
Amounts
0.00
Net Swap Payment to the Supplemental Interest Trust

Net Swap Payment to the Swap Counterparty
0.00
0.00
Swap Termination Payment to the Supplemental Interest Trust

Swap Termination Payment to the Swap Counterparty
0.00
0.00
(iii)
Cumulative X Distributions
Cumulative R Distributions
(xx)
Remic 2 Regular Interests
88,513,294.19
0.00
Remic 2 Regular Interests
Non-Remic 2 Regular Interests
Totals
Principal
Interest
Principal
Interest
Principal
Interest
Distribution
Distribution
Distribution
Distribution
Distribution
Distribution
1-A1
3,095,549.17
84,221.79
0.00
0.00
3,095,549.17
84,221.79
1-A2
1,135,034.90
33,900.28
0.00
0.00
1,135,034.90
33,900.28
1-A3
438,534.95
14,458.61
0.00
0.00
438,534.95
14,458.61
2-A1
2-A2
1,664,312.27
147,591.21
224,859.12
7,062.26
0.00
0.00
0.00
0.00
1,664,312.27
147,591.21
224,859.12
7,062.26
3-A1A
4,818,917.83
179,195.86
0.00
0.00
4,818,917.83
179,195.86
3-A1B
601,932.09
75,561.05
0.00
0.00
601,932.09
75,561.05
1,987,645.97
81,138.09
0.00
0.00
1,987,645.97
81,138.09
3-A3A
0.00
0.00
0.00
0.00
0.00
0.00
3-A3B
767,957.00
10,253.57
0.00
0.00
767,957.00
10,253.57
3-A3C
0.00
26,006.73
0.00
0.00
0.00
26,006.73
M1
0.00
62,972.42
0.00
0.00
0.00
62,972.42
M2
0.00
51,961.97
0.00
0.00
0.00
51,961.97
M3
M4
0.00
0.00
56,344.11
49,623.04
0.00
0.00
0.00
0.00
0.00
0.00
56,344.11
49,623.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14,657,475.39
0.00
957,558.90
0.00
0.00
0.00
0.00
0.00
14,657,475.39
0.00
957,558.90
3-A2
R
TOTAL
Page 3
Page 3 of 60
RECONCILIATION REPORT
DEAL NAME:
Lehman XS Trust
Distribution Date
25-Jul-09
I. CASH RECONCILIATION
A. Computed Information
Group 1
Group 2
Group 3
Total Collections - per Servicer Report

Adjusted Amounts from Swap Provider
4,999,459.20
1,890,005.73
8,730,511.18
15,619,976.11
0.00
B. Cash Receipts from Servicer, net of servicer fees
4,999,459.20
1,890,005.73
8,730,511.18
15,619,976.11
0.00
0.00
0.00
0.00
Difference between A and B
Total
II. DISTRIBUTION SUMMARY AND RECONCILIATION

A. Amounts Distributed (PSA Section 4.02):
Payments made to the Swap Counterparty
Credit Risk Manager Fee
Class 1-A1
0.00
0.00
3,179,770.96
Class 1-A2
Class 1-A3
Class 2-A1
Class 2-A2
Class 3-A1A
Class 3-A1B
1,168,935.18
452,993.56
1,889,171.39
154,653.47
4,998,113.69
677,493.14
Class 3-A2
Class 3-A3A
Class 3-A3B
Class 3-A3C
Class M-1
Class M-2
Class M-3
Class M-4
Class X
2,068,784.06
0.00
778,210.57
26,006.73
62,972.42
51,961.97
56,344.11
49,623.04
0.00
Class R
Extraordinary Trust Fund Expenses
Total Amount Distributed:
0.00
4,941.81
15,619,976.10
B. Amounts Available:
Cash Receipts from Servicer, net of service & lpmi fees
15,619,976.11
0.00
0.00
15,619,976.11
Net Withdrawals from the Supplemental Interest Trust

Net Withdrawals from the Basis Risk Reserve Account
Difference A to B:
Supplemental Interest Trust Account:
Begininning Balance
Deposits: Investment Income
Deposits: Net Swap Payments to Trust
Deposits: remaining amounts from Waterfall
Deposits: Excess funds from Basis Risk Reserve Account
Withdrawals
Ending Balance
Basis Risk Account:
Beginning Balance
Deposits: Investment Income
Deposits: from waterfall
Withdrawal: Basis Risk Shortfalls
Withdrawal: to the Supplemental Interest Account
Ending Balance
(0.01)
1,000.00
0.00
0.00
0.00
0.00
0.00
1,000.00
0.00
0.00
0.00
0.00
0.00
0.00
Page 4 of 60
Contact:
Paul Gobin
617-603-6630
MORTGAGE LOAN CHARACTERISTICS
Remaining Principal Balance

Balance
TOTAL
Count
1800K to 1899.99K
65
418
667
643
527
325
165
77
29
16
13
7
6
3
5
4
4
2
Total
2,976
0K to 99.99K
100K to 199.99K
200K to 299.99K
300K to 399.99K
400K to 499.99K
500K to 599.99K
600K to 699.99K
700K to 799.99K
800K to 899.99K
900K to 999.99K
1000K to 1099.99K
1100K to 1199.99K
1200K to 1299.99K
1300K to 1399.99K
1400K to 1499.99K
1500K to 1599.99K
1600K to 1699.99K
Balance
5,023,594.89
66,935,133.57
166,496,300.88
224,606,533.53
235,047,892.87
176,484,846.21
106,238,562.64
56,386,028.04
24,280,582.08
15,303,402.59
13,668,490.72
7,886,210.66
7,441,114.20
4,097,291.52
7,218,700.78
6,205,553.69
6,566,988.78
3,756,737.45
Group 1
%
Count
0.44%
5.90%
14.69%
19.81%
20.73%
15.57%
9.37%
4.97%
2.14%
1.35%
1.21%
0.70%
0.66%
0.36%
0.64%
0.55%
0.58%
0.33%
10
60
94
124
150
90
58
33
10
9
6
3
1
2
2
3
0
1
1,133,643,965.10 100.00%
656
Balance
790,004.22
9,260,521.53
23,466,440.81
43,549,687.69
67,568,331.20
49,034,270.89
37,455,450.37
24,026,662.93
8,655,844.87
8,687,729.18
6,326,055.40
3,396,540.70
1,268,302.62
2,702,344.38
2,903,434.18
4,653,688.99
0.00
1,893,579.83
Group 2
%
Count
0.27%
3.13%
7.94%
14.73%
22.86%
16.59%
12.67%
8.13%
2.93%
2.94%
2.14%
1.15%
0.43%
0.91%
0.98%
1.57%
0.00%
0.64%
36
210
261
177
0
0
0
0
0
0
0
0
0
0
0
0
0
0
295,638,889.79 100.00%
684
Balance
2,812,198.27
33,895,834.26
64,796,378.16
60,261,880.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Group 3
%
1.74%
20.95%
40.06%
37.25%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Count
19
148
312
342
377
235
107
44
19
7
7
4
5
1
3
1
4
1
161,766,291.54 100.00% 1,636
Balance
1,421,392.40
23,778,777.78
78,233,481.91
120,794,964.99
167,479,561.67
127,450,575.32
68,783,112.27
32,359,365.11
15,624,737.21
6,615,673.41
7,342,435.32
4,489,669.96
6,172,811.58
1,394,947.14
4,315,266.60
1,551,864.70
6,566,988.78
1,863,157.62
0.21%
3.52%
11.57%
17.86%
24.77%
18.85%
10.17%
4.79%
2.31%
0.98%
1.09%
0.66%
0.91%
0.21%
0.64%
0.23%
0.97%
0.28%
676,238,783.77 100.00%
180.00M
160.00M
140.00M
Balance
120.00M
100.00M
80.00M
60.00M
40.00M
20.00M
0.00M
Group 1
0K to 99.99K
800K to 899.99K
1600K to 1699.99K
100K to 199.99K
900K to 999.99K
1800K to 1899.99K
Group 2
200K to 299.99K
1000K to 1099.99K
300K to 399.99K
1100K to 1199.99K
400K to 499.99K
1200K to 1299.99K
Group 3
500K to 599.99K
1300K to 1399.99K
600K to 699.99K
1400K to 1499.99K
700K to 799.99K
1500K to 1599.99K
Note: Prior to December 2008, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms.
Page 5 of 60
Contact:
Paul Gobin
617-603-6630
Gross Rate
Gross Rate
1.00% - 1.49%
TOTAL
Count
2
Balance ($)
953,006.21
Group 1
%
Count
0.08%
1
Balance ($)
478,001.85
Group 2
%
Count
0.16%
0
Balance ($)
0.00
Group 3
%
Count
0.00%
1
Balance ($)
475,004.36
%
0.07%
1.50% - 1.99%
359,337.20
0.03%
0.00
0.00%
0.00
0.00%
359,337.20
0.05%
2.00% - 2.49%
4,126,574.93
0.36%
927,666.83
0.31%
320,604.69
0.20%
2,878,303.41
0.43%
2.50% - 2.99%
2,279,225.54
0.20%
574,190.04
0.19%
405,489.31
0.25%
1,299,546.19
0.19%
3.00% - 3.49%
87
33,286,009.03
2.94%
16
7,117,080.85
2.41%
23
5,895,224.81
3.64%
48
20,273,703.37
3.00%
3.50% - 3.99%
323
147,232,885.34
12.99%
125
64,503,969.01
21.82%
46
10,881,586.34
6.73%
152
71,847,329.99
10.62%
4.00% - 4.49%
1,552
593,490,201.71
52.35%
356
154,302,448.97
52.19%
324
77,247,783.79
47.75%
872
361,939,968.95
53.52%
28.55%
4.50% - 4.99%
872
306,118,935.10
27.00%
113
50,625,988.34
17.12%
265
62,438,452.58
38.60%
494
193,054,494.18
5.00% - 5.49%
110
40,838,564.83
3.60%
33
13,992,020.92
4.73%
21
4,205,862.78
2.60%
56
22,640,681.13
3.35%
5.50% - 5.99%
2,217,060.89
0.20%
1,917,502.69
0.65%
0.00
0.00%
299,558.20
0.04%
6.00% - 6.49%
1,383,654.78
0.12%
473,175.52
0.16%
152,881.08
0.09%
757,598.18
0.11%
6.50% - 6.99%
631,664.77
0.06%
0.00
0.00%
218,406.16
0.14%
413,258.61
0.06%
726,844.77
0.25%
0.00
0.00%
0.00
0.00%
7.50% - 7.99%
Total
2,976
726,844.77
0.06%
1,133,643,965.10
100.00%
1
656
295,638,889.79 100.00%
0
684
161,766,291.54 100.00% 1,636
676,238,783.77 100.00%
Group 1 Weighted Average Rate: 4.22%

Gross Margins
Margin
1.00% - 1.99%
TOTAL
Count
14
Balance ($)
6,282,135.43
Group 1
%
0.57%
Count
Balance ($)
2,300,017.28
Group 2
%
0.79%
Count
Group 3
Balance ($)
573,637.61
0.37%
Count
Balance ($)
3,408,480.54
0.52%
2.00% - 2.99%
1,217
511,945,475.55
46.43%
386
185,331,113.52
63.81%
203
49,432,180.58
31.72%
628
277,182,181.45
42.23%
3.00% - 3.99%
1,648
580,362,443.65
52.63%
245
100,363,863.42
34.56%
456
105,837,342.23
67.91%
947
374,161,238.00
57.00%
4.00% - 4.99%
12
3,370,719.31
0.31%
1,718,041.42
0.59%
0.00
0.00%
1,652,677.89
0.25%
6.00% - 6.99%
726,844.77
0.07%
726,844.77
0.25%
0.00
0.00%
0.00
0.00%
Total
2,892
1,102,687,618.71 100.00%
643
290,439,880.41 100.00%
661
155,843,160.42 100.00% 1,588
656,404,577.88 100.00%
Group 1 Weighted Average Margin: 2.91%

Lifetime Rate Floors

Floor
1.00% - 1.99%
TOTAL
Count
14
Balance ($)
6,282,135.43
Group 1
%
0.57%
Count
Balance ($)
2,300,017.28
Group 2
%
0.79%
Count
Balance ($)
573,637.61
Group 3
%
0.37%
Count
Balance ($)
3,408,480.54
0.52%
2.00% - 2.99%
1,217
511,945,475.55
46.43%
386
185,331,113.52
63.81%
203
49,432,180.58
31.72%
628
277,182,181.45
42.23%
3.00% - 3.99%
1,648
580,362,443.65
52.63%
245
100,363,863.42
34.56%
456
105,837,342.23
67.91%
947
374,161,238.00
57.00%
4.00% - 4.99%
12
3,370,719.31
0.31%
1,718,041.42
0.59%
0.00
0.00%
1,652,677.89
0.25%
6.00% - 6.99%
726,844.77
0.07%
726,844.77
0.25%
0.00
0.00%
0.00
0.00%
Total
2,892
1,102,687,618.71
100.00%
643
290,439,880.41 100.00%
661
155,843,160.42 100.00% 1,588
656,404,577.88 100.00%
Group 1 Weighted Average Lifetime Rate Floor: 2.91%

Page 6 of 60
Contact:
Paul Gobin
617-603-6630
Lifetime Rate Ceiling

TOTAL
Ceiling
Count
8.00% - 8.99%
11
Balance ($)
Group 1
%
Count
6,014,979.50
0.55%
Balance ($)
Group 2
%
Count
899,751.43
0.31%
Balance ($)
257,248.24
Count
0.17%
96.80% 1,547
Balance ($)
4,857,979.83
0.74%
9.00% - 9.99%
2,817
1,072,296,858.03
97.24%
630
284,043,330.39
97.80%
640
637,403,005.84
97.11%
10.00% - 10.99%
11
4,006,704.45
0.36%
1,042,903.07
0.36%
496,696.06
0.32%
2,467,105.32
0.38%
11.00% - 11.99%
52
20,143,540.32
1.83%
4,453,895.52
1.53%
16
4,013,157.91
2.58%
28
11,676,486.89
1.78%
12.00% - 12.99%
225,536.41
0.02%
0.00
0.00%
225,536.41
0.14%
0.00
0.00%
Total
2,892
1,102,687,618.71
100.00%
643
290,439,880.41 100.00%
661
150,850,521.80
Group 3
%
155,843,160.42 100.00% 1,588
656,404,577.88 100.00%
Group 1 Weighted Average Lifetime Rate Ceiling: 9.98%

Frequency of Interest Rate Adjustments

TOTAL
Group 1
Group 2
Group 3
Months
Count
2,892
1,102,687,618.71 100.00%
643
290,439,880.41 100.00%
661
155,843,160.42 100.00% 1,588
656,404,577.88 100.00%
Total
2,892
1,102,687,618.71
643
290,439,880.41 100.00%
661
155,843,160.42 100.00% 1,588
656,404,577.88 100.00%
Balance ($)
%
100.00%
Count
Balance ($)
Count
Balance ($)
Count
Balance ($)
Frequency of Payment Adjustments

TOTAL
Group 1
Group 2
Group 3
Months
Count
12
2,892
1,102,687,618.71 100.00%
643
290,439,880.41 100.00%
661
155,843,160.42 100.00% 1,588
656,404,577.88 100.00%
Total
2,892
1,102,687,618.71
643
290,439,880.41 100.00%
661
155,843,160.42 100.00% 1,588
656,404,577.88 100.00%
Balance ($)
%
100.00%
Count
Balance ($)
Count
Balance ($)
Count
Balance ($)
Indices
Index
TOTAL
Count
Balance ($)
Group 1
%
Count
Balance ($)
Group 2
%
Count
Balance ($)
Group 3
%
Count
Balance ($)
1 Year MTA
2,892
1,102,687,618.71 100.00%
643
290,439,880.41 100.00%
661
155,843,160.42 100.00% 1,588
656,404,577.88 100.00%
Total
2,892
1,102,687,618.71
100.00%
643
290,439,880.41 100.00%
661
155,843,160.42 100.00% 1,588
656,404,577.88 100.00%
Count
Property Type
Type
TOTAL
Count
Balance ($)
Condominium
Multifamily
411
136
54,367,005.88
Planned Unit Developmen
618
241,586,627.68
1,793
697,941,696.66
5,214,770.58
1,133,643,965.10
100.00%
Single Family
Townhouse
Total
18
2,976
134,533,864.30
Group 1
11.87%
Balance ($)
Group 2
%
182
Balance ($)
63,247,023.60
9.35%
4.80%
32
15,131,067.30
5.12%
39
9,974,176.92
6.17%
65
29,261,761.66
4.33%
161
73,818,752.04
24.97%
104
24,404,488.46
15.09%
353
143,363,387.18
21.20%
61.57%
344
159,352,259.51
53.90%
420
100,642,317.93
437,947,119.22
64.76%
0.46%
1,081,815.71
0.37%
2,419,492.11
0.36%
1,713,462.76
15.47%
Count
21.31%
684
25,031,845.47
Group 3
%
46,254,995.23
295,638,889.79 100.00%
113
Balance ($)
116
656
15.65%
Count
62.21% 1,029
1.06%
161,766,291.54 100.00% 1,636
676,238,783.77 100.00%
Page 7 of 60
Contact:
Paul Gobin
617-603-6630
Year of First Payment Date

TOTAL
Group 1
Group 2
Group 3
Year
Count
2005
2,976
1,133,643,965.10 100.00%
656
295,638,889.79 100.00%
684
161,766,291.54 100.00%
1,636
676,238,783.77 100.00%
Total
2,976
1,133,643,965.10
656
295,638,889.79 100.00%
684
161,766,291.54 100.00%
1,636
676,238,783.77 100.00%
Balance ($)
%
100.00%
Count
Balance ($)
Count
Balance ($)
Count
Balance ($)
Original LTV
LTV
TOTAL
Count
10.00%-14.99%
20.00%-24.99%
25.00%-29.99%
Balance ($)
Group 1
%
Count
Balance ($)
Group 2
%
Count
81,145.46
0.01%
0.00
0.00%
432,430.81
0.04%
0.00
0.00%
1,069,352.71
0.09%
0.00
0.00%
30.00%-34.99%
1,476,945.10
0.13%
0.00
0.00%
35.00%-39.99%
12
4,905,255.30
0.43%
298,475.27
0.10%
40.00%-44.99%
28
6,890,657.89
0.61%
2,677,218.32
45.00%-49.99%
31
8,283,561.79
0.73%
50.00%-54.99%
70
25,244,551.67
2.23%
55.00%-59.99%
88
31,772,270.36
60.00%-64.99%
126
65.00%-69.99%
70.00%-74.99%
Balance ($)
Count
Balance ($)
0.00%
81,145.46
0.01%
0.00
0.00%
432,430.81
0.06%
98,810.02
0.06%
970,542.69
0.14%
657,104.51
0.41%
819,840.59
0.12%
600,747.58
0.37%
4,006,032.45
0.59%
0.91%
1,159,361.61
0.72%
12
3,054,077.96
0.45%
1,664,940.10
0.56%
1,527,194.38
0.94%
17
5,091,427.31
0.75%
12
5,847,758.67
1.98%
19
3,868,849.53
2.39%
39
15,527,943.47
2.30%
2.80%
10
4,416,585.86
1.49%
27
5,864,318.96
3.63%
51
21,491,365.54
3.18%
49,383,851.27
4.36%
25
15,255,430.28
5.16%
41
9,891,760.00
6.11%
60
24,236,660.99
3.58%
226
94,129,483.09
8.30%
46
24,704,973.23
8.36%
66
17,737,978.95
10.97%
114
51,686,530.91
7.64%
361
152,518,426.24
13.45%
68
38,285,641.42
12.95%
84
20,094,519.57
12.42%
209
94,138,265.25
13.92%
75.00%-79.99%
661
265,524,720.08
23.42%
152
69,553,300.34
23.53%
153
39,119,716.13
24.18%
356
156,851,703.61
23.19%
80.00%-84.99%
1,219
453,938,469.04
40.04%
277
119,289,778.25
40.35%
251
57,210,974.77
35.37%
691
277,437,716.02
41.03%
85.00%-89.99%
27
7,550,016.15
0.67%
2,434,810.95
0.82%
1,467,174.75
0.91%
12
3,648,030.45
0.54%
90.00%-94.99%
79
21,167,591.25
1.87%
23
6,179,058.11
2.09%
13
2,253,714.78
1.39%
43
12,734,818.36
1.88%
95.00%-99.99%
35
9,275,236.89
0.82%
18
5,030,918.99
1.70%
214,066.00
0.13%
15
4,030,251.90
0.60%
Total
2,976
1,133,643,965.10
100.00%
656
295,638,889.79 100.00%
684
0.00
Group 3
%
161,766,291.54 100.00% 1,636
676,238,783.77 100.00%
Group 1 Weighted Average LTV: 76

Remaining Term to Maturity

Month
TOTAL
Count
289 - 312
384
313 - 336
2,592
Total
2,976
Balance ($)
156,588,409.69
Group 1
%
Count
Balance ($)
Group 2
%
Count
Balance ($)
Group 3
%
13.39%
Count
13.81%
73
30,824,703.43
10.43%
93
21,654,378.99
218
977,055,555.41
86.19%
583
264,814,186.36
89.57%
591
140,111,912.55
1,133,643,965.10
100.00%
656
295,638,889.79 100.00%
684
161,766,291.54 100.00% 1,636
86.61% 1,418
Balance ($)
104,109,327.27
15.40%
572,129,456.50
84.60%
676,238,783.77 100.00%
Group 1 Weighted Average Remaining Months: 314

Page 8 of 60
Contact:
Paul Gobin
617-603-6630
Original Remaining Term to Maturity

Month
TOTAL
Count
Balance ($)
Group 1
%
Count
Balance ($)
Group 2
%
Count
Balance ($)
Group 3
%
Count
Balance ($)
337 - 360
2,976
1,133,643,965.10 100.00%
656
295,638,889.79 100.00%
684
161,766,291.54 100.00% 1,636
676,238,783.77 100.00%
Total
2,976
1,133,643,965.10
656
295,638,889.79 100.00%
684
161,766,291.54 100.00% 1,636
676,238,783.77 100.00%
100.00%
Group 1 Weighted Average Original Remaining Months: 360

Page 9 of 60
Contact:
Paul Gobin
617-603-6630
Geographic Distribution by State

State
ALABAMA
TOTAL
Count
ALASKA
ARIZONA
111
Balance ($)
1,406,336.24
Group 1
%
0.12%
Count
Balance ($)
309,695.56
Group 2
%
0.10%
Count
Balance ($)
0.00
Group 3
%
0.00%
Count
Balance ($)
1,096,640.68
0.16%
299,558.20
0.03%
0.00
0.00%
0.00
0.00%
299,558.20
0.04%
31,604,126.99
2.79%
24
8,548,812.20
2.89%
30
6,095,126.69
3.77%
57
16,960,188.10
2.51%
ARKANSAS
261,866.40
0.02%
CALIFORNIA
1,313
593,134,387.26
52.32%
326
128,867.37
0.04%
168,526,466.48
57.00%
249
0.00
0.00%
69,278,915.76
42.83%
738
132,999.03
0.02%
355,329,005.02
52.54%
COLORADO
47
14,613,022.99
1.29%
3,543,482.93
1.20%
15
3,006,901.77
1.86%
23
8,062,638.29
1.19%
CONNECTICUT
19
5,904,094.48
0.52%
477,783.58
0.16%
1,569,926.54
0.97%
10
3,856,384.36
0.57%
DELAWARE
12
2,811,038.78
0.25%
568,465.36
0.19%
690,050.02
0.43%
1,552,523.40
0.23%
DISTRICT OF COLUMBIA
2,711,412.76
0.24%
719,028.96
0.24%
806,510.25
0.50%
1,185,873.55
0.18%
10.32%
FLORIDA
375
112,454,699.76
9.92%
61
24,768,017.14
8.38%
88
17,866,469.21
11.04%
226
69,820,213.41
GEORGIA
29
9,366,698.75
0.83%
1,859,689.99
0.63%
10
1,728,918.88
1.07%
13
5,778,089.88
0.85%
HAWAII
15
8,059,950.53
0.71%
1,800,462.69
0.61%
927,047.04
0.57%
5,332,440.80
0.79%
IDAHO
2,019,476.34
0.18%
670,496.76
0.23%
127,225.60
0.08%
1,221,753.98
0.18%
ILLINOIS
53
14,974,641.90
1.32%
1,907,584.09
0.65%
22
4,344,738.53
2.69%
25
8,722,319.28
1.29%
INDIANA
13
3,435,361.61
0.30%
535,037.82
0.18%
387,344.74
0.24%
2,512,979.05
0.37%
IOWA
171,718.52
0.02%
0.00
0.00%
0.00
0.00%
171,718.52
0.03%
KANSAS
616,007.10
0.05%
0.00
0.00%
130,275.94
0.08%
485,731.16
0.07%
KENTUCKY
452,438.56
0.04%
312,622.55
0.11%
139,816.01
0.09%
0.00
0.00%
MAINE
1,136,202.62
0.10%
0.00
0.00%
318,061.21
0.20%
818,141.41
0.12%
MARYLAND
71
29,674,184.02
2.62%
11
5,137,551.36
1.74%
22
5,913,242.29
3.66%
38
18,623,390.37
2.75%
MASSACHUSETTS
38
13,169,018.79
1.16%
12
4,860,304.34
1.64%
2,197,386.73
1.36%
17
6,111,327.72
0.90%
MICHIGAN
36
6,848,220.64
0.60%
1,135,401.02
0.38%
17
2,563,798.47
1.58%
14
3,149,021.15
0.47%
MINNESOTA
28
7,547,561.07
0.67%
1,402,494.73
0.47%
14
2,637,993.44
1.63%
10
3,507,072.90
0.52%
MISSISSIPPI
77,057.39
0.01%
0.00
0.00%
0.00
0.00%
77,057.39
0.01%
MISSOURI
10
1,289,107.07
0.11%
138,811.61
0.05%
918,440.87
0.57%
231,854.59
0.03%
NEVADA
131
42,301,692.36
3.73%
37
13,329,548.05
4.51%
27
6,227,200.67
3.85%
67
22,744,943.64
3.36%
NEW HAMPSHIRE
NEW JERSEY
NEW MEXICO
NEW YORK
3
155
751,219.87
0.07%
0.00
0.00%
183,827.41
0.11%
567,392.46
0.08%
56,899,125.14
5.02%
35
13,018,835.63
4.40%
30
7,781,202.32
4.81%
90
36,099,087.19
5.34%
1,433,167.44
0.13%
209,118.51
0.07%
413,617.87
0.26%
810,431.06
0.12%
109
46,499,972.68
4.10%
20
9,074,936.95
3.07%
16
4,647,951.36
2.87%
73
32,777,084.37
4.85%
NORTH CAROLINA
976,917.15
0.09%
654,781.83
0.22%
0.00
0.00%
322,135.32
0.05%
NORTH DAKOTA
83,399.68
0.01%
0.00
0.00%
0.00
0.00%
83,399.68
0.01%
OHIO
23
3,418,194.45
0.30%
225,513.52
0.08%
1,045,761.36
0.65%
12
2,146,919.57
0.32%
OKLAHOMA
218,944.44
0.02%
150,997.87
0.05%
0.00
0.00%
67,946.57
0.01%
OREGON
14
4,947,940.24
0.44%
2,833,660.08
0.96%
563,792.72
0.35%
1,550,487.44
0.23%
PENNSYLVANIA
35
9,048,733.32
0.80%
2,928,517.69
0.99%
11
1,385,111.53
0.86%
17
4,735,104.10
0.70%
RHODE ISLAND
15
4,254,647.38
0.38%
1,190,962.38
0.40%
427,892.02
0.26%
10
2,635,792.98
0.39%
SOUTH CAROLINA
12
3,033,353.64
0.27%
559,273.00
0.19%
468,512.50
0.29%
2,005,568.14
0.30%
TENNESSEE
1,428,763.22
0.13%
886,622.73
0.30%
0.00
0.00%
542,140.49
0.08%
TEXAS
20
5,376,565.78
0.47%
1,493,927.12
0.51%
330,585.65
0.20%
12
3,552,053.01
0.53%
UTAH
1,648,556.89
0.15%
167,049.54
0.06%
453,575.50
0.28%
1,027,931.85
0.15%
VERMONT
239,211.29
0.02%
0.00
0.00%
0.00
0.00%
239,211.29
0.04%
VIRGINIA
183
73,789,599.71
6.51%
35
17,212,324.70
5.82%
52
13,874,944.20
8.58%
96
42,702,330.81
6.31%
WASHINGTON
36
11,735,566.53
1.04%
10
4,027,498.90
1.36%
1,530,887.01
0.95%
18
6,177,180.62
0.91%
WEST VIRGINIA
364,783.98
0.03%
0.00
0.00%
364,783.98
0.23%
0.00
0.00%
WISCONSIN
1,155,421.14
0.10%
324,244.75
0.11%
418,455.45
0.26%
412,720.94
0.06%
1,133,643,965.10
100.00%
Total
2,976
656
295,638,889.79 100.00%
684
161,766,291.54 100.00% 1,636
676,238,783.77 100.00%
Page 10 of 60
35
30
25
20
15
10
0
ARKANSAS
40
IDAHO
Collateral Balance Distribution by State
MISSOURI
45
KANSAS
OKLAHOMA
UTAH
NEW MEXICO
OHIO
ALABAMA
KENTUCKY
WISCONSIN
CONNECTICUT
INDIANA
SOUTH CAROLINA
DELAWARE
NORTH CAROLINA
IDAHO
DISTRICT OF
COLUMBIA
TENNESSEE
MICHIGAN
RHODE ISLAND
MINNESOTA
TEXAS
HAWAII
GEORGIA
KENTUCKY
NEW HAMPSHIRE
MAINE
TEXAS
WEST VIRGINIA
INDIANA
NEW MEXICO
WISCONSIN
RHODE ISLAND
UTAH
SOUTH CAROLINA
OREGON
DELAWARE
DISTRICT OF
COLUMBIA
MISSOURI
HAWAII
OHIO
PENNSYLVANIA
WASHINGTON
CONNECTICUT
GROUP 2
ILLINOIS
GROUP 1
GEORGIA
OREGON
PENNSYLVANIA
COLORADO
WASHINGTON
MASSACHUSETTS
MARYLAND
ARIZONA
NEW YORK
NEW JERSEY
NEVADA
VIRGINIA
FLORIDA
CALIFORNIA
MASSACHUSETTS
MICHIGAN
MINNESOTA
COLORADO
ILLINOIS
NEW YORK
MARYLAND
ARIZONA
NEVADA
NEW JERSEY
VIRGINIA
FLORIDA
CALIFORNIA

Contact:
Paul Gobin
617-603-6630
60
50
40
30
20
10
Page 11 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3

60
50
40
30
20
10
OKLAHOMA
MISSISSIPPI
NORTH DAKOTA
ARKANSAS
IOWA
MISSOURI
ALASKA
VERMONT
NORTH CAROLINA
WISCONSIN
KANSAS
TENNESSEE
NEW HAMPSHIRE
NEW MEXICO
MAINE
UTAH
ALABAMA
IDAHO
DISTRICT OF
COLUMBIA
OREGON
DELAWARE
SOUTH CAROLINA
OHIO
INDIANA
RHODE ISLAND
MICHIGAN
MINNESOTA
TEXAS
CONNECTICUT
PENNSYLVANIA
HAWAII
GEORGIA
WASHINGTON
MASSACHUSETTS
COLORADO
ILLINOIS
ARIZONA
MARYLAND
NEVADA
NEW YORK
NEW JERSEY
VIRGINIA
FLORIDA
CALIFORNIA
Page 12 of 60
All Groups
Delinquent
Sched Bal
Percentage*
Actual Bal
Bankruptcy
Loan Count
Sched Bal
Percentage*
Actual Bal
Foreclosure
Loan Count
Sched Bal
Percentage*
Actual Bal
REO
Loan Count
Sched Bal
Percentage*
Actual Bal
TOTAL
Percentage*
Actual Bal
Group 1
Percentage*
Actual Bal
Loan Count
Sched Bal
Percentage*
Actual Bal
Foreclosure
Loan Count
Sched Bal
Percentage*
Actual Bal
REO
Loan Count
Sched Bal
Percentage*
Actual Bal
TOTAL
Loan Count
Sched Bal
Percentage*
Actual Bal
60 - 89 days
82
32,269,728.48
2.85%
32,338,162.84
3
1,405,057.21
0.12%
1,407,600.22
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
90 - 120 days
62
23,749,719.01
2.09%
23,808,834.26
3
1,114,787.30
0.10%
1,115,717.33
11
4,631,040.68
0.41%
4,647,148.99
0
0.00
0.00%
0.00
120 + days
16
6,061,794.62
0.53%
6,086,994.46
0
0.00
0.00%
0.00
36
15,020,644.77
1.32%
15,070,810.94
0
0.00
0.00%
0.00
TOTAL
113
52,038,444.62
4.59%
51,904,008.64
59
25,689,767.43
2.27%
25,823,174.19
507
205,295,452.94
18.11%
205,275,562.79
191
74,485,482.40
6.57%
74,273,377.28
2,139
70.32%
92
37,047,693.44
3.27%
37,190,332.38
554
19.84%
191
74,485,482.40
6.57%
74,273,377.28
76
52
870
2,976
29,495,546.99
21,082,439.39
357,509,147.39
1,133,643,965.10
61.03%
2.97%
2.60%
1.86%
31.54%
100.00%
692,242,078.00
33,745,763.06
29,571,700.58
21,157,805.40
357,276,122.90
1,133,993,469.94
60 - 89 days
90 - 120 days
13
6,436,514.13
2.18%
6,438,626.50
1
582,784.29
0.20%
583,417.48
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
120 + days
4
1,655,881.40
0.56%
1,657,117.81
0
0.00
0.00%
0.00
6
2,861,949.17
0.97%
2,869,430.59
0
0.00
0.00%
0.00
TOTAL
43
21,898,510.09
7.41%
21,783,883.18
15
6,415,401.20
2.17%
6,387,185.79
96
44,396,328.65
15.02%
44,074,849.95
52
26,424,512.62
8.94%
26,126,166.09
30 - 59
60
days
- 89
90
days
- 120
days
224,993,522.72
85
19
8,189,052.37
2.77%
8,197,495.88
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
120 + days
224,947,138.39
33,674,785.69
30 - 59 days
Current
61.0%
30 - 59 days
3.0%
60 - 89 days
2.6%
90 - 120 days
1.9%
120 + days
31.5%
Total:
100.0%
797,536,237.56
1,893
402
174,841,949.62
59.14%
174,917,276.48
5
1,936,006.25
0.65%
1,936,351.52
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
Current
797,163,650.87
691,882,045.64
Current
Loan Count
Sched Bal
Bankruptcy
30 - 59 days
1,866
683,043,964.14
60.25%
683,398,237.36
27
8,838,081.50
0.78%
8,843,840.64
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
Loan Count
Sched Bal
Delinquent
DELINQUENCY SUMMARY REPORT
Current
Loan Count
Contact:
Paul Gobin
617-603-6630
Current
481
213,021,907.61
72.05%
Current
59.8%
30 - 59 days
2.8%
60 - 89 days
2.4%
90 - 120 days
1.5%
120 + days
33.5%
Total:
100.0%
212,994,399.85
21
8,934,191.74
3.02%
8,906,954.79
102
120 + days
30 - 59 days
60 - 89 days
90 - 120 days
47,258,277.82
15.99%
46,944,280.54
52
26,424,512.62
8.94%
26,126,166.09
407
19
14
10
206
656
176,777,955.87
8,189,052.37
7,019,298.42
4,517,830.57
99,134,752.56
295,638,889.79
59.80%
2.77%
2.37%
1.53%
33.53%
100.00%
176,853,628.00
8,197,495.88
7,022,043.98
4,526,548.40
98,372,085.01
294,971,801.27
Page 13 of 60
Group 2
Delinquent
Sched Bal
Percentage*
Actual Bal
Bankruptcy
Loan Count
Sched Bal
Percentage*
Actual Bal
Foreclosure
Loan Count
Sched Bal
Percentage*
Actual Bal
REO
Loan Count
Sched Bal
Percentage*
Actual Bal
TOTAL
Percentage*
Actual Bal
Group 3
Percentage*
Actual Bal
Loan Count
Sched Bal
Percentage*
Actual Bal
Foreclosure
Loan Count
Sched Bal
Percentage*
Actual Bal
REO
Loan Count
Sched Bal
Percentage*
Actual Bal
TOTAL
Loan Count
Sched Bal
Percentage*
Actual Bal
60 - 89 days
17
4,595,762.92
2.84%
4,609,469.33
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
90 - 120 days
18
4,862,769.21
3.01%
4,883,358.54
0
0.00
0.00%
0.00
4
1,244,844.72
0.77%
1,251,879.00
0
0.00
0.00%
0.00
120 + days
2
347,945.66
0.22%
350,312.04
0
0.00
0.00%
0.00
7
1,758,678.92
1.09%
1,761,726.31
0
0.00
0.00%
0.00
TOTAL
12
3,300,285.61
2.04%
3,324,251.14
13
3,530,376.08
2.18%
3,550,159.64
110
28,018,425.99
17.32%
28,221,311.35
49
12,623,430.87
7.80%
12,696,416.09
Current
494
112,965,304.88
69.83%
20
5,155,606.16
3.19%
5,178,392.26
121
19.18%
49
12,623,430.87
7.80%
12,696,416.09
17
22
184
684
6,107,613.93
2,106,624.58
47,472,518.55
161,766,291.54
62.73%
2.84%
3.78%
1.30%
29.35%
100.00%
101,550,147.06
4,609,469.33
6,135,237.54
2,112,038.35
47,792,138.22
162,199,030.50
60 - 89 days
46
19,484,913.19
2.88%
19,531,197.63
3
1,405,057.21
0.21%
1,407,600.22
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
90 - 120 days
31
12,450,435.67
1.84%
12,486,849.22
2
532,003.01
0.08%
532,299.85
7
3,386,195.96
0.50%
3,395,269.99
0
0.00
0.00%
0.00
120 + days
10
4,057,967.56
0.60%
4,079,564.61
0
0.00
0.00%
0.00
23
10,400,016.68
1.54%
10,439,654.04
0
0.00
0.00%
0.00
TOTAL
58
26,839,648.92
3.97%
26,795,874.32
31
15,743,990.15
2.33%
15,885,828.76
301
132,880,698.30
19.65%
132,979,401.49
90
35,437,538.91
5.24%
35,450,795.10
30 - 59 days
60 - 89 days
31,234,916.66
4,595,762.92
30 - 59 days
120 + days
90 - 120 days
31,021,949.63
452
1,019
408,343,473.04
60.38%
408,559,046.44
15
5,276,845.17
0.78%
5,279,256.50
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
Current
62.7%
30 - 59 days
2.8%
60 - 89 days
3.8%
90 - 120 days
1.3%
120 + days
29.3%
Total:
100.0%
113,089,305.49
101,483,771.56
Current
Loan Count
Sched Bal
Bankruptcy
30 - 59 days
445
99,858,541.48
61.73%
99,921,914.44
7
1,625,230.08
1.00%
1,628,232.62
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
Loan Count
Sched Bal
Delinquent

Current
Loan Count
Contact:
Paul Gobin
617-603-6630
Current
1,164
471,176,438.38
69.68%
Current
61.2%
30 - 59 days
3.1%
60 - 89 days
2.4%
90 - 120 days
2.1%
120 + days
31.2%
Total:
100.0%
471,452,532.22
51
22,957,895.54
3.39%
23,104,985.33
331
120 + days
30 - 59 days
60 - 89 days
90 - 120 days
146,666,910.94
21.69%
146,814,325.52
90
35,437,538.91
5.24%
35,450,795.10
1,034
49
40
33
480
1,636
413,620,318.21
20,889,970.40
16,368,634.64
14,457,984.24
210,901,876.28
676,238,783.77
61.16%
3.09%
2.42%
2.14%
31.19%
100.00%
413,838,302.94
20,938,797.85
16,414,419.06
14,519,218.65
211,111,899.67
676,822,638.17
* Percentages are based on scheduled balance as a percent of total pool scheduled balance.
Page 14 of 60
All Groups
Delinquent
Bankruptcy
Foreclosure
REO
TOTAL

30 - 59 days
Count
60 - 89 days
Balance ($)
% of Bal*
Count
Balance ($)
TOTAL
Balance ($)
% of Bal*
Count
Balance ($)
% of Bal*
5.38%
0.25%
1.05%
0.00%
16
0
36
0
6,061,794.62
0.00
15,020,644.77
0.00
1.37%
0.00%
3.40%
0.00%
113
59
507
191
52,038,444.62
25,689,767.43
205,295,452.94
74,485,482.40
11.78%
5.82%
46.47%
16.86%
273
114,119,686.73
65
28,209,611.94
6.39%
554
224,947,138.39
50.92%
191
74,485,482.40
16.86%
85
33,674,785.69
7.62%
76
29,495,546.99
6.68%
52
21,082,439.39
4.77%
870
357,509,147.39
80.93%
1,083
441,761,919.46
100.00%
% of Bal*
Count
19
0
0
0
19
60 - 89 days
Balance ($)
% of Bal*
8,189,052.37
0.00
0.00
0.00
8,189,052.37
17
0
0
0
17
Count
6.89%
0.00%
0.00%
0.00%
6.89%
Balance ($)
13
1
0
0
14
46
3
0
0
49
90 - 120 days
% of Bal*
6,436,514.13
582,784.29
0.00
0.00
7,019,298.42
Count
5.42%
0.49%
0.00%
0.00%
5.91%
4
0
6
0
10
60 - 89 days
Balance ($)
% of Bal*
4,595,762.92
0.00
0.00
0.00
4,595,762.92
Count
Delinquent
Bankruptcy
Foreclosure
REO
TOTAL
Count
23,749,719.01
1,114,787.30
4,631,040.68
0.00
Count
7.62%
0.00%
0.00%
0.00%
7.62%
Balance ($)
18
0
4
0
22
Count
8.07%
0.00%
2.07%
0.00%
10.13%
2
0
7
0
9
60 - 89 days
Balance ($)
% of Bal*
19,484,913.19
1,405,057.21
0.00
0.00
20,889,970.40
Count
7.42%
0.54%
0.00%
0.00%
7.95%
Balance ($)
31
2
7
0
40
Balance ($)
120 + days
% of Bal*
1,655,881.40
0.00
2,861,949.17
0.00
4,517,830.57
1.39%
0.00%
2.41%
0.00%
3.80%
Balance ($)
347,945.66
0.00
1,758,678.92
0.00
2,106,624.58
12,450,435.67
532,003.01
3,386,195.96
0.00
16,368,634.64
Count
4.74%
0.20%
1.29%
0.00%
6.23%
10
0
23
0
33
Balance ($)
4,057,967.56
0.00
10,400,016.68
0.00
14,457,984.24
50
35
30
25
20
15
10
5
0
1.85
47.74
1.02
20
10
10.75
40
30
1.04
20
4.73
1.38
10
3.71
0.48
3.27
30 - 59 days
Group 1
60 - 89 days
Group 2
90 - 120 days
Group 3
120 + days
Distribution of Delinquencies By Group and Days. (total 100%)
21,898,510.09
6,415,401.20
44,396,328.65
26,424,512.62
99,134,752.56
18.42%
5.40%
37.35%
22.23%
83.40%
79
16
102
52
249
Balance ($)
Count
1.55%
0.00%
3.96%
0.00%
5.51%
58
31
301
90
480
% of Bal*
32.12%
p
38,179,957.99
6,998,185.49
47,258,277.82
26,424,512.62
118,860,933.92
5.89%
39.76%
22.23%
100.00%
TOTAL
Balance ($)
% of Bal*
3,300,285.61
3,530,376.08
28,018,425.99
12,623,430.87
47,472,518.55
5.47%
5.86%
46.48%
20.94%
78.75%
Count
Balance ($)
49
13
121
49
232
% of Bal*
21.74%
p
13,106,763.40
3,530,376.08
31,021,949.63
12,623,430.87
60,282,519.98
120 + days
% of Bal*
1.59
12
13
110
49
184
90 - 120 days
% of Bal*
50
22.44
Count
0.58%
0.00%
2.92%
0.00%
3.49%
30
43
15
96
52
206
25.83%
TOTAL
Balance ($)
120 + days
% of Bal*
%
40
Count
90 - 120 days
% of Bal*
4,862,769.21
0.00
1,244,844.72
0.00
6,107,613.93
30 - 59 days
Group 3
120 + days
% of Bal*
62
3
11
0
Count
Delinquent
Bankruptcy
Foreclosure
REO
TOTAL
Balance ($)
7.30%
0.32%
0.00%
0.00%
30 - 59 days
Group 2
Count
32,269,728.48
1,405,057.21
0.00
0.00
Count
Delinquent
Bankruptcy
Foreclosure
REO
TOTAL
90 - 120 days
% of Bal*
82
3
0
0
30 - 59 days
Group 1
Contact:
Paul Gobin
617-603-6630
5.86%
51.46%
20.94%
100.00%
TOTAL
Balance ($)
% of Bal*
26,839,648.92
15,743,990.15
132,880,698.30
35,437,538.91
210,901,876.28
10.22%
6.00%
50.60%
13.49%
80.31%
Count
145
36
331
90
602
Balance ($)
% of Bal*
23.93%
p
62,832,965.34
17,681,050.37
146,666,910.94
35,437,538.91
262,618,465.56
6.73%
55.85%
13.49%
100.00%
%
8.64
10.70
1.58
5.98
35
30
25
20
15
10
5
0
14.22
0.80
7.02
2.86
33.20
2.97
4.00
8.02
Delinquent
Group 1
Bankruptcy
Group 2
Foreclosure
Group 3
REO
Distribution of Delinquencies By Group and Status Type. (total 100%)
* Percentages are based on scheduled balance as a percent of total pool scheduled balance.
Page 15 of 60
Contact:
Paul Gobin
617-603-6630
DELINQUENCY HISTORY REPORT - SIX MONTHS
* Delinquency counts and amounts include loans in Bankruptcy, Forclosure and REO's
June 2009
60 - 89 days
July 2009
Balance ($)
Count
42,467,205.89
85
24,381,320.29
76
35,685,301.92
52
349,863,128.29
870
37,915,443.14
92
221,981,960.30
554
71,061,975.00
191
Balance ($)
33,674,785.69
29,495,546.99
21,082,439.39
357,509,147.39
37,047,693.44
224,947,138.39
74,485,482.40
90 - 120 days
120 + days
90M
90M
90M
90M
80M
80M
80M
80M
70M
70M
70M
70M
60M
60M
60M
60M
50M
40M
50M
40M
Balance ($)
100M
Balance ($)
100M
Balance ($)
100M
50M
40M
50M
40M
60M
40M
40M
0M
0M
2/
1/
20
09
10M
0M
7/
1/
20
09
20M
10M
6/
1/
20
09
20M
10M
5/
1/
20
09
20M
4/
1/
20
09
30M
3/
1/
20
09
30M
2/
1/
20
09
2/
1/
20
09
50M
4/
1/
20
09
50M
30M
7/
1/
20
09
7/
1/
20
09
60M
6/
1/
20
09
7/
1/
20
09
70M
60M
5/
1/
20
09
6/
1/
20
09
70M
4/
1/
20
09
6/
1/
20
09
80M
70M
3/
1/
20
09
5/
1/
20
09
90M
80M
40M
5/
1/
20
09
90M
80M
Balance ($)
90M
Balance ($)
100M
50M
4/
1/
20
09
REO
100M
2/
1/
20
09
3/
1/
20
09
Foreclosure
100M
3/
1/
20
09
Bankruptcy
2/
1/
20
09
0M
7/
1/
20
09
0M
6/
1/
20
09
0M
5/
1/
20
09
10M
0M
4/
1/
20
09
20M
10M
3/
1/
20
09
20M
10M
2/
1/
20
09
20M
10M
7/
1/
20
09
20M
6/
1/
20
09
30M
5/
1/
20
09
30M
4/
1/
20
09
30M
3/
1/
20
09
30M
7/
1/
20
09
Balance ($)
Count
39,543,085.01
107
40,720,338.64
64
31,536,166.43
89
335,533,392.39
847
35,038,380.91
92
217,472,720.17
549
62,966,375.14
180
6/
1/
20
09
May 2009
Balance ($)
Count
55,286,216.43
105
36,650,423.11
103
39,196,312.52
75
320,683,974.17
820
27,010,223.05
83
224,019,358.47
549
56,474,896.71
159
100M
2/
1/
20
09
Balance ($)
30 - 59 days
Balance ($)
April 2009
Balance ($)
Count
52,327,076.44
139
45,617,299.41
91
41,675,927.31
95
296,087,665.55
780
25,116,612.31
65
218,546,313.52
564
52,577,573.96
139
5/
1/
20
09
March 2009
Balance ($)
Count
60,054,997.92
131
50,867,854.02
112
33,335,046.50
102
273,736,308.77
722
19,848,612.99
59
198,066,089.50
552
46,696,773.14
127
4/
1/
20
09
30 - 59 days
60 - 89 days
90 - 120 days
120 + days
Bankruptcy
Foreclosure
REO
Count
146
124
87
664
49
502
114
3/
1/
20
09
February 2009
All Groups
Page 16 of 60
Contact:
Paul Gobin
617-603-6630
June 2009
July 2009
Balance ($)
Count
12,729,404.55
19
4,355,074.79
14
9,714,826.62
10
97,885,895.49
206
9,704,640.50
21
49,420,166.66
102
25,951,017.92
52
Balance ($)
8,189,052.37
7,019,298.42
4,517,830.57
99,134,752.56
8,934,191.74
47,258,277.82
26,424,512.62
90 - 120 days
120 + days
90M
90M
90M
90M
80M
80M
80M
80M
70M
70M
70M
70M
60M
60M
60M
60M
40M
50M
40M
50M
40M
50M
40M
70M
70M
60M
60M
60M
2/
1/
20
09
7/
1/
20
09
0M
6/
1/
20
09
10M
0M
5/
1/
20
09
10M
0M
4/
1/
20
09
10M
3/
1/
20
09
20M
2/
1/
20
09
20M
7/
1/
20
09
30M
20M
5/
1/
20
09
2/
1/
20
09
40M
30M
6/
1/
20
09
5/
1/
20
09
50M
4/
1/
20
09
40M
3/
1/
20
09
50M
30M
5/
1/
20
09
7/
1/
20
09
80M
70M
4/
1/
20
09
7/
1/
20
09
90M
80M
3/
1/
20
09
6/
1/
20
09
90M
80M
Balance ($)
90M
Balance ($)
100M
40M
4/
1/
20
09
REO
100M
50M
6/
1/
20
09
Foreclosure
Bankruptcy
100M
2/
1/
20
09
3/
1/
20
09
7/
1/
20
09
2/
1/
20
09
0M
7/
1/
20
09
10M
0M
6/
1/
20
09
10M
0M
5/
1/
20
09
10M
0M
4/
1/
20
09
10M
3/
1/
20
09
20M
2/
1/
20
09
20M
20M
6/
1/
20
09
30M
20M
5/
1/
20
09
30M
4/
1/
20
09
30M
3/
1/
20
09
30M
7/
1/
20
09
50M
Balance ($)
100M
Balance ($)
100M
Balance ($)
100M
6/
1/
20
09
Balance ($)
Count
10,118,925.80
27
10,257,360.44
10
7,536,816.86
20
94,807,700.07
201
9,814,136.72
22
50,180,691.99
108
22,199,704.53
46
100M
2/
1/
20
09
Balance ($)
May 2009
Balance ($)
Count
14,841,042.88
23
9,008,847.53
22
8,101,292.11
14
93,313,534.27
198
6,383,795.79
23
54,198,447.32
111
22,373,540.90
40
60 - 89 days
30 - 59 days
Balance ($)
April 2009
Balance ($)
Count
15,961,103.29
32
9,054,383.06
18
11,044,065.79
18
85,568,231.79
194
5,189,922.09
15
54,461,870.33
119
21,824,157.87
41
5/
1/
20
09
30 - 59 days
60 - 89 days
90 - 120 days
120 + days
Bankruptcy
Foreclosure
REO
March 2009
Balance ($)
Count
11,972,782.33
33
13,014,354.91
20
7,645,333.49
26
80,577,631.32
175
4,670,947.51
12
47,853,836.21
116
17,652,514.19
41
4/
1/
20
09
Count
26
31
18
163
12
100
33
3/
1/
20
09
February 2009
Group 1
Page 17 of 60
Contact:
Paul Gobin
617-603-6630
June 2009
July 2009
Balance ($)
Count
7,607,084.65
17
3,345,659.72
22
5,853,171.77
9
45,261,191.20
184
2,803,823.69
20
31,806,876.57
121
11,027,804.12
49
Balance ($)
4,595,762.92
6,107,613.93
2,106,624.58
47,472,518.55
5,155,606.16
31,021,949.63
12,623,430.87
90 - 120 days
120 + days
90M
90M
90M
90M
80M
80M
80M
80M
70M
70M
70M
70M
60M
60M
60M
60M
40M
50M
40M
50M
40M
50M
40M
70M
70M
60M
60M
60M
2/
1/
20
09
7/
1/
20
09
0M
6/
1/
20
09
10M
0M
5/
1/
20
09
10M
0M
4/
1/
20
09
10M
3/
1/
20
09
20M
2/
1/
20
09
20M
7/
1/
20
09
30M
20M
5/
1/
20
09
2/
1/
20
09
40M
30M
6/
1/
20
09
5/
1/
20
09
50M
4/
1/
20
09
40M
3/
1/
20
09
50M
30M
5/
1/
20
09
7/
1/
20
09
80M
70M
4/
1/
20
09
7/
1/
20
09
90M
80M
3/
1/
20
09
6/
1/
20
09
90M
80M
Balance ($)
90M
Balance ($)
100M
40M
4/
1/
20
09
REO
100M
50M
6/
1/
20
09
Foreclosure
Bankruptcy
100M
2/
1/
20
09
3/
1/
20
09
7/
1/
20
09
2/
1/
20
09
0M
7/
1/
20
09
10M
0M
6/
1/
20
09
10M
0M
5/
1/
20
09
10M
0M
4/
1/
20
09
10M
3/
1/
20
09
20M
2/
1/
20
09
20M
20M
6/
1/
20
09
30M
20M
5/
1/
20
09
30M
4/
1/
20
09
30M
3/
1/
20
09
30M
7/
1/
20
09
50M
Balance ($)
100M
Balance ($)
100M
Balance ($)
100M
6/
1/
20
09
Balance ($)
Count
6,843,567.08
28
7,274,349.00
14
4,370,944.71
22
45,493,043.49
174
2,040,211.62
13
33,996,462.78
124
9,549,831.79
43
100M
2/
1/
20
09
Balance ($)
May 2009
Balance ($)
Count
9,215,236.14
27
6,372,804.00
28
6,015,999.54
17
41,994,812.09
174
2,028,184.11
9
35,922,651.22
132
7,057,803.01
38
60 - 89 days
30 - 59 days
Balance ($)
April 2009
Balance ($)
Count
8,446,177.61
35
7,022,508.34
25
6,075,697.36
22
40,164,887.64
161
1,813,736.66
9
34,543,636.46
137
6,189,275.33
29
5/
1/
20
09
30 - 59 days
60 - 89 days
90 - 120 days
120 + days
Bankruptcy
Foreclosure
REO
March 2009
Balance ($)
Count
11,551,517.63
33
7,070,067.71
26
7,533,748.51
21
34,682,891.14
155
1,053,938.85
9
31,854,153.08
131
6,152,748.37
26
4/
1/
20
09
Count
41
25
28
134
6
123
25
3/
1/
20
09
February 2009
Group 2
Page 18 of 60
Contact:
Paul Gobin
617-603-6630
June 2009
July 2009
Balance ($)
Count
22,130,716.69
49
16,680,585.78
40
20,117,303.53
33
206,716,041.60
480
25,406,978.95
51
140,754,917.07
331
34,083,152.96
90
Balance ($)
20,889,970.40
16,368,634.64
14,457,984.24
210,901,876.28
22,957,895.54
146,666,910.94
35,437,538.91
90 - 120 days
120 + days
90M
90M
90M
90M
80M
80M
80M
80M
70M
70M
70M
70M
60M
60M
60M
60M
40M
50M
40M
50M
40M
50M
40M
70M
70M
60M
60M
60M
2/
1/
20
09
7/
1/
20
09
0M
6/
1/
20
09
10M
0M
5/
1/
20
09
10M
0M
4/
1/
20
09
10M
3/
1/
20
09
20M
2/
1/
20
09
20M
7/
1/
20
09
30M
20M
5/
1/
20
09
2/
1/
20
09
40M
30M
6/
1/
20
09
5/
1/
20
09
50M
4/
1/
20
09
40M
3/
1/
20
09
50M
30M
5/
1/
20
09
7/
1/
20
09
80M
70M
4/
1/
20
09
7/
1/
20
09
90M
80M
3/
1/
20
09
6/
1/
20
09
90M
80M
Balance ($)
90M
Balance ($)
100M
40M
4/
1/
20
09
REO
100M
50M
6/
1/
20
09
Foreclosure
Bankruptcy
100M
2/
1/
20
09
3/
1/
20
09
7/
1/
20
09
2/
1/
20
09
0M
7/
1/
20
09
10M
0M
6/
1/
20
09
10M
0M
5/
1/
20
09
10M
0M
4/
1/
20
09
10M
3/
1/
20
09
20M
2/
1/
20
09
20M
20M
6/
1/
20
09
30M
20M
5/
1/
20
09
30M
4/
1/
20
09
30M
3/
1/
20
09
30M
7/
1/
20
09
50M
Balance ($)
100M
Balance ($)
100M
Balance ($)
100M
6/
1/
20
09
Balance ($)
Count
22,580,592.13
52
23,188,629.20
40
19,628,404.86
47
195,232,648.83
472
23,184,032.57
57
133,295,565.40
317
31,216,838.82
91
100M
2/
1/
20
09
Balance ($)
May 2009
Balance ($)
Count
31,229,937.41
55
21,268,771.58
53
25,079,020.87
44
185,375,627.81
448
18,598,243.15
51
133,898,259.93
306
27,043,552.80
81
60 - 89 days
30 - 59 days
Balance ($)
April 2009
Balance ($)
Count
27,919,795.54
72
29,540,408.01
48
24,556,164.16
55
170,354,546.12
425
18,112,953.56
41
129,540,806.73
308
24,564,140.76
69
5/
1/
20
09
30 - 59 days
60 - 89 days
90 - 120 days
120 + days
Bankruptcy
Foreclosure
REO
March 2009
Balance ($)
Count
36,530,697.96
65
30,783,431.40
66
18,155,964.50
55
158,475,786.31
392
14,123,726.63
38
118,358,100.21
305
22,891,510.58
60
4/
1/
20
09
Count
79
68
41
367
31
279
56
3/
1/
20
09
February 2009
Group 3
Page 19 of 60
Contact:
Paul Gobin
617-603-6630
CPR/CDR HISTORY REPORT
Voluntary Constant Prepayment Rates (CPR)

Group 1
Group 2
Group 3
Total
3 Month
4.61%
1,191,456.20
2.54%
1.48%
205,162.84
2.43%
3.01%
1,746,943.59
2.57%
3.22%
3,143,562.63
2.54%
6 Month
1.82%
2.79%
2.25%
2.22%
12 Month
3.45%
6.63%
4.34%
4.45%
Life CPR
22.83%
21.71%
18.34%
20.14%
Current
Constant Default Rates (CDR)

Group 1
Group 2
Group 3
3 Month
22.52%
6,381,492.72
16.42%
18.19%
2,735,846.03
15.73%
15.74%
9,755,997.77
12.68%
17.92%
18,873,336.52
14.11%
6 Month
13.28%
12.37%
10.42%
11.46%
12 Month
12.35%
9.99%
9.93%
10.58%
Life CDR
4.08%
3.34%
3.34%
3.53%
Current
Current CPR
Total
Amount ($)
Percentage
100.00%
100M
90.00%
90M
80.00%
80M
70.00%
70M
60.00%
Group 1
Group 2
Group 3
Total
50.00%
40.00%
30.00%
Group 1
Group 2
Group 3
Total
60M
50M
40M
30M
20.00%
20M
10.00%
10M
0.00%
9
7/
1/
2
00
9
1/
2
00
9
6/
1/
2
00
9
5/
4/
1/
2
00
9
3/
1/
2
00
9
2/
1/
2
00
1/
2
1/
00
8
12
/1
/2
00
8
00
/1
/2
11
10
/1
/2
00
8
1/
2
9/
Amount ($)
Percentage
100.00%
00
8
1/
2
00
1/
2
7/
8/
Current CDR
9
00
9
6/
1/
2
00
9
1/
2
00
9
5/
4/
1/
2
00
9
3/
1/
2
00
9
2/
1/
2
00
1/
2
00
8
1/
12
/1
/2
00
8
11
/1
/2
00
8
10
/1
/2
00
8
00
1/
2
9/
8/
1/
2
00
0M
100M
90.00%
90M
80.00%
80M
70.00%
70M
60.00%
Group 1
Group 2
Group 3
Total
50.00%
40.00%
30.00%
Group 1
Group 2
Group 3
Total
60M
50M
40M
30M
20.00%
20M
10.00%
10M
0.00%
00
9
1/
2
7/
00
9
1/
2
6/
00
9
1/
2
5/
00
9
1/
2
4/
00
9
1/
2
3/
00
9
1/
2
2/
1/
1/
2
00
9
00
8
/1
/2
12
00
8
/1
/2
11
00
8
/1
/2
10
00
8
1/
2
9/
8/
1/
2
00
8
00
9
1/
2
7/
00
9
1/
2
6/
00
9
1/
2
5/
00
9
1/
2
4/
00
9
1/
2
3/
00
9
1/
2
2/
1/
1/
2
00
9
00
8
/1
/2
12
00
8
/1
/2
11
00
8
/1
/2
10
00
8
1/
2
9/
8/
1/
2
00
8
0M
Page 20 of 60
Contact:
Paul Gobin
617-603-6630
BANKRUPTCY LOAN DETAIL REPORT
GROUP 1
Bankruptcy
Count
GROUP 1
GROUP 2
GROUP 3
TOTAL:
21
20
51
Balance ($)
8,934,191.74
5,155,606.16
22,957,895.54
%
24.12%
13.92%
61.97%
92
37,047,693.44
100.00%
GROUP 1 24.1%
GROUP 2 13.9%
GROUP 3 62.0%
Total:
100.0%
GROUP 3
GROUP 2
GROUP 1
Loan Number
117472670
117472696
117479089
117601088
117602409
117674432
117676809
117740506
117742411
117744904
117758193
117758235
117760942
117762500
117764068
117765735
117766030
117770081
117777177
117777391
117784991
Total:
21
Original Balance
Ending Balance
600,000.00
555,000.00
627,003.00
234,000.00
122,550.00
328,000.00
292,500.00
244,000.00
140,000.00
189,120.00
400,000.00
400,831.00
471,000.00
536,000.00
650,000.00
295,000.00
431,250.00
300,952.00
524,720.00
492,000.00
344,000.00
673,709.01
604,016.99
696,529.79
260,071.41
128,867.37
358,343.61
317,267.36
271,419.84
147,531.39
201,334.16
444,126.55
433,051.97
509,943.23
582,784.29
711,703.87
316,127.66
471,216.86
323,386.24
568,211.74
539,757.34
374,791.06
8,177,926.00
8,934,191.74
Rate %
4.75%
4.75%
4.50%
5.75%
4.50%
4.63%
4.13%
4.50%
4.39%
4.19%
4.50%
4.29%
4.39%
3.94%
4.14%
3.99%
4.09%
4.49%
4.24%
4.19%
4.39%
Next Due Date
Orig Term
State
08/01/2008
06/01/2009
04/01/2008
10/01/2008
10/01/2007
08/01/2007
07/01/2008
06/01/2009
06/01/2009
07/01/2009
12/01/2008
09/01/2008
11/01/2008
04/01/2009
06/01/2009
01/01/2008
10/01/2008
11/01/2008
08/01/2008
10/01/2008
11/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
CA
MA
AZ
CA
AR
NY
ID
CO
MA
TX
NV
WA
CA
CA
RI
FL
CA
NV
CA
CA
CA
Next Due Date
Orig Term
State
07/01/2009
10/01/2008
11/01/2008
11/01/2008
01/01/2009
09/01/2008
06/01/2008
07/01/2009
02/01/2009
09/01/2008
07/01/2009
07/01/2009
09/01/2009
01/01/2009
360
360
360
360
360
360
360
360
360
360
360
360
360
360
CA
FL
CA
CA
VA
CA
CA
MD
CA
NV
CA
MD
OH
CA
Lien
GROUP 2
Loan Number
117742122
117742908
117749051
117749275
117750679
117754416
117754846
117755306
117769174
117769281
117773077
117775734
117779140
117780395
Original Balance
133,000.00
153,915.00
254,000.00
258,750.00
280,000.00
337,600.00
344,250.00
351,000.00
320,000.00
284,000.00
296,250.00
255,000.00
144,000.00
344,000.00
Ending Balance
134,643.23
166,579.17
262,785.92
279,952.60
288,770.89
365,482.38
369,077.66
384,979.86
344,468.77
292,075.49
320,604.69
274,009.22
141,511.63
375,892.53
Rate %
4.39%
4.59%
4.19%
4.84%
4.59%
4.29%
4.29%
4.54%
4.39%
4.39%
2.26%
4.69%
4.49%
4.29%
Lien
Page 21 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 2
Loan Number
117781310
117782334
117789040
117789099
117789487
117790535
Total:
20
Original Balance
Ending Balance
76,800.00
79,000.00
236,000.00
276,000.00
292,500.00
106,400.00
82,092.26
84,363.90
253,859.00
302,275.72
316,558.79
115,622.45
4,822,465.00
5,155,606.16
Rate %
4.74%
4.74%
4.09%
4.59%
4.59%
4.38%
Next Due Date
Orig Term
State
06/01/2008
08/01/2007
06/01/2009
10/01/2008
10/01/2008
08/01/2009
360
360
360
360
360
360
OH
OH
CO
CO
CA
OH
Next Due Date
Orig Term
State
04/01/2008
02/01/2009
05/01/2008
06/01/2009
05/01/2009
06/01/2008
05/01/2009
06/01/2009
05/01/2008
07/01/2009
06/01/2009
07/01/2009
07/01/2009
01/01/2009
10/01/2008
11/01/2008
07/01/2009
06/01/2009
07/01/2009
06/01/2008
09/01/2008
08/01/2008
06/01/2008
06/01/2009
08/01/2008
08/01/2009
07/01/2008
09/01/2008
08/01/2009
09/01/2008
11/01/2008
08/01/2009
06/01/2009
10/01/2008
03/01/2008
05/01/2009
11/01/2008
10/01/2008
11/01/2008
03/01/2008
04/01/2009
04/01/2009
10/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
VA
CA
VA
CA
IL
VA
CA
CA
IN
TX
CO
CA
CA
CA
CA
CA
CA
VA
CA
CA
NV
CA
CA
FL
CA
CA
CA
CA
CA
CA
NV
FL
MA
CA
CA
CA
NV
CA
CA
FL
AZ
NJ
CA
Lien
GROUP 3
Loan Number
117473306
117473843
117474080
117476267
117477315
117477455
117480038
117674531
117676817
117741710
117741819
117753558
117754317
117754788
117756320
117756676
117756841
117758227
117760256
117760421
117762856
117763730
117764530
117766121
117768473
117768580
117770792
117771063
117772046
117772905
117772921
117774315
117775114
117775924
117777532
117777607
117778241
117778472
117779611
117787648
117789362
117791871
117792572
Original Balance
486,000.00
488,000.00
653,250.00
360,000.00
375,000.00
483,000.00
508,000.00
196,000.00
520,000.00
121,500.00
124,750.00
325,000.00
336,000.00
344,000.00
368,000.00
375,000.00
378,750.00
400,800.00
455,000.00
457,500.00
555,000.00
630,000.00
802,500.00
187,920.00
500,000.00
496,000.00
465,000.00
323,204.00
303,000.00
450,000.00
272,800.00
216,000.00
385,000.00
491,250.00
840,000.00
400,000.00
344,000.00
432,000.00
434,000.00
235,000.00
189,250.00
324,000.00
404,480.00
Ending Balance
525,821.96
576,024.89
680,515.64
393,415.38
408,769.78
538,806.01
560,842.48
221,652.95
564,510.11
130,470.71
139,322.72
316,104.81
331,043.49
371,231.71
395,178.98
411,555.32
412,214.72
434,472.78
488,557.32
491,591.92
595,808.42
675,819.22
861,414.21
204,944.58
538,254.21
553,625.66
499,059.68
344,849.75
323,413.82
488,013.40
294,061.58
235,333.51
416,053.55
527,818.90
903,013.11
435,444.95
371,796.55
464,554.57
469,300.01
251,226.75
203,877.37
328,125.64
435,224.13
Rate %
4.50%
3.25%
4.75%
4.13%
4.13%
4.75%
4.25%
5.13%
4.00%
4.39%
4.75%
4.09%
3.94%
4.39%
4.49%
4.49%
4.29%
4.09%
4.49%
4.74%
4.14%
4.44%
4.24%
4.09%
4.39%
3.00%
4.59%
4.59%
4.64%
4.79%
4.79%
4.29%
4.49%
4.74%
4.29%
4.49%
4.29%
4.49%
4.29%
4.69%
4.25%
4.74%
4.49%
Lien
Page 22 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Number
117792796
117793513
117793588
117794057
117795310
117796235
117796573
117797993
Total:
51
Original Balance
708,000.00
295,950.00
448,000.00
470,000.00
462,000.00
625,000.00
564,500.00
312,000.00
21,321,404.00
Ending Balance
748,593.24
316,365.59
483,375.97
505,762.97
494,469.72
676,219.17
603,271.72
316,699.91
Rate %
4.04%
4.25%
4.49%
4.49%
4.59%
3.94%
4.29%
4.25%
Next Due Date
Orig Term
State
08/01/2008
03/01/2008
07/01/2008
10/01/2008
06/01/2008
06/01/2009
03/01/2008
08/01/2008
360
360
360
360
360
360
360
360
VA
AZ
VA
CA
CA
CA
CA
CA
Lien
22,957,895.54
Page 23 of 60
Contact:
Paul Gobin
617-603-6630
FORECLOSURE LOAN DETAIL REPORT
GROUP 1
Foreclosure
Count
GROUP 1
GROUP 2
GROUP 3
TOTAL:
102
121
331
Balance ($)
47,258,277.82
31,021,949.63
146,666,910.94
%
21.01%
13.79%
65.20%
554
224,947,138.39
100.00%
GROUP 1 21.0%
GROUP 2 13.8%
GROUP 3 65.2%
Total:
100.0%
GROUP 3
GROUP 2
GROUP 1
Loan Number
117471995
117472837
117472910
117473157
117473496
117473603
117473728
117473983
117474221
117475111
117475889
117476051
117476663
117478123
117478768
117478990
117479394
117479626
117481044
117598987
117599530
117599951
117600171
117600593
117601120
117601583
117601625
117602367
117602516
117674465
117675116
117675835
117675850
117677005
117677286
117739870
117742569
117743401
117745125
117745257
117747816
117754101
117754499
Original Balance
560,000.00
598,650.00
862,500.00
360,000.00
500,000.00
376,000.00
640,000.00
472,500.00
576,000.00
399,000.00
465,000.00
400,000.00
370,500.00
975,000.00
479,200.00
378,200.00
376,000.00
585,520.00
496,000.00
650,000.00
287,850.00
148,800.00
1,377,000.00
258,300.00
178,200.00
218,500.00
71,150.00
345,600.00
650,000.00
560,000.00
168,000.00
900,000.00
292,000.00
281,250.00
260,000.00
228,000.00
144,000.00
162,750.00
193,500.00
196,700.00
234,000.00
333,885.00
340,000.00
Ending Balance
612,942.22
629,913.14
961,610.10
389,273.50
534,345.79
422,239.93
709,916.75
518,050.77
613,409.81
441,673.67
506,194.39
438,915.33
403,585.77
1,061,469.71
538,836.70
417,777.48
420,805.86
633,476.43
557,747.18
697,600.45
329,023.60
156,545.51
1,543,810.29
282,608.02
196,965.79
243,458.66
73,155.71
379,034.61
702,983.28
621,698.48
189,665.57
984,317.80
320,152.92
315,998.74
282,610.55
244,312.00
155,308.67
174,483.48
209,389.18
209,900.26
261,764.08
345,140.14
373,456.73
Rate %
4.13%
3.75%
4.75%
4.00%
3.75%
4.75%
4.50%
4.38%
3.63%
4.63%
4.00%
4.75%
4.75%
4.00%
5.00%
4.50%
5.00%
4.00%
4.75%
4.38%
3.25%
4.13%
4.75%
4.75%
5.50%
5.88%
3.88%
5.38%
3.88%
5.50%
5.13%
4.13%
4.38%
5.13%
4.75%
4.50%
4.34%
4.39%
4.39%
4.29%
4.88%
4.09%
4.19%
Next Due Date
Orig Term
State
07/01/2008
01/01/2008
03/01/2008
07/01/2007
03/01/2008
10/01/2007
09/01/2007
12/01/2007
07/01/2007
05/01/2008
03/01/2008
11/01/2008
10/01/2007
10/01/2007
11/01/2008
02/01/2009
07/01/2008
10/01/2008
01/01/2008
10/01/2008
10/01/2008
06/01/2008
07/01/2007
10/01/2007
07/01/2007
06/01/2008
10/01/2008
02/01/2008
02/01/2008
01/01/2008
04/01/2008
11/01/2007
07/01/2008
02/01/2009
02/01/2008
10/01/2008
02/01/2009
09/01/2008
08/01/2008
10/01/2007
05/01/2008
02/01/2009
03/01/2009
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
NV
NV
CA
FL
CA
NV
FL
CA
FL
AZ
CA
CA
NJ
CA
FL
AZ
CA
VA
CA
CA
NV
OR
FL
IL
FL
NV
GA
FL
CA
AZ
FL
CA
CA
CA
CA
IL
AZ
FL
NJ
FL
NV
CA
CA
Lien
Page 24 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 1
Loan Number
117754820
117755041
117755520
117758037
117758094
117758938
117759043
117760215
117760231
117760496
117760728
117761114
117762393
117763045
117763193
117763623
117763805
117763946
117764035
117764191
117764753
117765586
117765594
117766329
117766741
117766949
117767285
117767319
117767467
117767491
117767889
117768689
117768929
117768945
117769489
117770230
117770578
117774349
117774927
117774950
117777128
117777185
117777664
117778456
117779355
117779926
117780809
117780825
117780858
117783209
117783324
117783837
117784066
117788547
117788653
117794396
117795872
117796714
Original Balance
344,000.00
348,800.00
356,250.00
400,000.00
400,000.00
423,750.00
425,000.00
452,000.00
453,750.00
460,000.00
465,000.00
479,920.00
528,000.00
568,000.00
577,000.00
612,000.00
636,000.00
650,000.00
650,000.00
680,000.00
975,000.00
172,000.00
472,000.00
229,500.00
356,792.00
439,200.00
382,400.00
604,000.00
340,800.00
368,000.00
243,000.00
255,000.00
364,000.00
304,814.00
150,000.00
272,000.00
630,000.00
420,000.00
308,000.00
220,000.00
500,000.00
400,000.00
500,000.00
264,000.00
284,720.00
200,000.00
460,000.00
464,000.00
481,112.00
423,200.00
135,000.00
308,000.00
416,000.00
224,000.00
265,000.00
487,500.00
536,000.00
576,600.00
Ending Balance
377,850.38
376,106.70
384,357.26
433,223.73
433,710.66
493,732.20
453,509.23
490,321.73
495,658.14
497,503.69
500,644.59
510,780.98
572,983.60
613,713.42
602,144.70
662,225.80
680,747.90
702,444.94
703,364.34
736,167.19
1,034,393.19
183,799.81
513,733.94
222,706.15
381,813.57
481,855.32
420,371.70
657,753.11
368,487.14
396,511.83
262,339.34
270,354.11
392,296.40
330,194.24
127,705.07
291,032.73
671,205.02
460,449.47
330,077.85
236,550.32
542,089.00
429,636.96
540,572.56
285,296.85
309,249.35
216,665.52
500,378.84
497,967.70
515,524.74
467,041.78
147,284.25
336,748.71
451,183.64
237,263.55
289,100.18
523,533.88
582,128.97
634,668.11
Rate %
4.19%
4.54%
4.39%
4.19%
3.99%
2.38%
4.54%
4.14%
4.59%
3.99%
4.09%
4.64%
4.09%
4.24%
4.04%
4.19%
4.24%
4.24%
4.19%
4.29%
3.64%
3.99%
3.99%
4.14%
4.19%
4.19%
4.24%
4.24%
4.29%
4.29%
4.29%
4.39%
4.39%
4.39%
4.39%
4.49%
4.54%
4.29%
4.44%
4.49%
4.19%
4.29%
4.19%
4.39%
4.39%
4.34%
4.29%
3.89%
4.49%
4.88%
4.75%
4.38%
4.54%
4.99%
4.19%
4.29%
4.13%
4.25%
Next Due Date
Orig Term
State
03/01/2009
01/01/2009
10/01/2008
11/01/2008
12/01/2008
11/01/2008
02/01/2009
03/01/2009
01/01/2008
03/01/2009
07/01/2008
04/01/2008
02/01/2009
12/01/2008
01/01/2009
01/01/2009
03/01/2008
03/01/2009
12/01/2008
08/01/2007
08/01/2008
01/01/2009
09/01/2008
12/01/2008
02/01/2009
01/01/2009
03/01/2009
02/01/2009
11/01/2008
02/01/2009
11/01/2008
12/01/2008
11/01/2008
11/01/2008
01/01/2009
09/01/2007
06/01/2008
02/01/2009
04/01/2008
11/01/2008
11/01/2008
05/01/2008
06/01/2008
11/01/2008
11/01/2007
06/01/2008
09/01/2008
04/01/2008
01/01/2009
07/01/2008
03/01/2008
08/01/2008
11/01/2008
06/01/2008
08/01/2008
04/01/2008
01/01/2009
05/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
CA
CA
CA
CA
CA
CA
CA
VA
NJ
CA
CA
HI
CA
CA
FL
CA
FL
CA
CA
CA
CA
CA
CA
FL
CA
FL
VA
CA
FL
CA
MA
CA
CA
CA
CA
FL
FL
CA
NY
CT
CA
CA
CA
CA
FL
NJ
CA
CA
CA
VA
FL
NV
CA
NJ
CA
NY
CA
MD
Lien
Page 25 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 1
Loan Number
Total:
Original Balance
117798587
872,000.00
102
43,562,663.00
Ending Balance
891,552.69
Rate %
4.34%
Next Due Date
Orig Term
State
02/01/2009
360
CA
Next Due Date
Orig Term
State
01/01/2009
04/01/2009
12/01/2007
08/01/2008
06/01/2008
03/01/2009
01/01/2009
02/01/2008
11/01/2008
11/01/2008
09/01/2008
04/01/2008
06/01/2008
02/01/2009
01/01/2009
08/01/2008
03/01/2009
03/01/2009
02/01/2009
07/01/2008
11/01/2008
02/01/2009
12/01/2008
08/01/2008
02/01/2008
08/01/2008
01/01/2009
02/01/2009
07/01/2008
01/01/2009
09/01/2008
12/01/2008
12/01/2008
11/01/2008
04/01/2009
02/01/2008
12/01/2008
10/01/2008
11/01/2008
08/01/2008
12/01/2008
12/01/2008
07/01/2008
01/01/2009
09/01/2008
06/01/2008
01/01/2009
12/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
AZ
CA
FL
IL
FL
FL
ME
FL
FL
FL
FL
VA
FL
NV
FL
VA
CA
CA
FL
AZ
FL
CA
MI
FL
FL
CA
CA
CA
CA
MD
CA
NJ
MD
MD
CA
MA
CA
CA
CA
NJ
FL
VA
CA
CA
MD
CA
FL
CA
Lien
47,258,277.82
GROUP 2
Loan Number
117739847
117740803
117742189
117742478
117742486
117742494
117742817
117743187
117743484
117743567
117743823
117744151
117744177
117744243
117744847
117745273
117745356
117745620
117745760
117745869
117746065
117746289
117746339
117746701
117748129
117748186
117748293
117749382
117749416
117750091
117751024
117751156
117751313
117751537
117751743
117751834
117751933
117751958
117752303
117752360
117753244
117753699
117753772
117753871
117754069
117754408
117754432
117754838
Original Balance
196,000.00
243,375.00
135,000.00
142,400.00
142,400.00
142,500.00
151,200.00
158,400.00
164,250.00
165,700.00
172,000.00
178,000.00
178,400.00
180,000.00
188,000.00
197,000.00
199,750.00
201,500.00
205,000.00
206,250.00
210,000.00
212,000.00
212,500.00
218,400.00
240,000.00
240,000.00
243,000.00
260,000.00
260,000.00
272,000.00
285,000.00
288,000.00
290,000.00
294,000.00
296,000.00
298,000.00
300,000.00
300,000.00
303,750.00
304,000.00
320,000.00
327,750.00
328,000.00
330,000.00
333,600.00
337,500.00
338,400.00
344,000.00
Ending Balance
210,752.86
245,378.31
147,281.51
152,907.12
153,650.79
154,833.36
162,420.20
170,280.45
175,544.72
178,725.61
184,496.15
196,149.76
191,345.87
184,582.14
199,736.75
199,001.30
218,317.45
208,714.83
220,379.07
219,563.45
225,793.66
227,544.93
227,496.03
235,449.85
257,734.69
256,935.84
262,105.59
280,897.17
277,904.26
293,453.82
307,885.08
312,202.68
316,645.54
315,404.00
324,658.91
317,657.70
328,274.93
324,254.57
327,308.50
328,059.55
346,030.01
351,808.00
352,790.71
332,642.42
366,706.55
363,640.92
365,862.06
344,862.67
Rate %
4.13%
4.29%
4.39%
4.74%
4.59%
4.39%
4.39%
4.59%
4.59%
4.49%
4.59%
4.88%
4.59%
4.19%
4.84%
4.19%
4.59%
4.64%
4.64%
4.69%
4.39%
4.34%
4.44%
4.59%
4.09%
4.74%
4.14%
4.34%
4.59%
4.19%
4.19%
4.39%
4.69%
4.49%
4.25%
4.69%
4.19%
4.34%
4.49%
4.39%
4.49%
4.49%
4.39%
4.69%
4.88%
4.29%
4.59%
4.39%
Lien
Page 26 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 2
Loan Number
117755348
117765701
117766451
117767400
117767533
117768341
117768424
117768705
117769075
117769471
117769596
117770131
117770305
117770750
117771014
117771295
117771428
117771444
117771626
117771873
117772079
117772343
117772368
117772707
117772889
117773176
117774182
117775890
117776732
117776864
117777250
117777276
117777680
117777714
117778159
117778464
117778498
117778571
117778845
117779959
117780379
117781872
117782128
117782151
117782409
117783571
117784223
117784306
117784363
117785048
117785527
117785576
117785600
117785931
117786509
117786707
117786715
117787127
Original Balance
352,000.00
320,000.00
271,800.00
143,600.00
165,000.00
340,000.00
343,000.00
181,000.00
201,500.00
300,000.00
250,000.00
188,000.00
192,000.00
350,000.00
168,000.00
292,000.00
205,600.00
197,250.00
300,000.00
292,000.00
133,000.00
346,000.00
270,000.00
108,000.00
352,600.00
262,500.00
240,000.00
284,800.00
315,000.00
163,000.00
236,000.00
249,000.00
232,000.00
247,000.00
220,000.00
144,000.00
328,000.00
88,000.00
152,000.00
180,000.00
284,800.00
168,000.00
273,750.00
112,000.00
200,500.00
120,800.00
140,000.00
315,000.00
144,800.00
279,200.00
160,500.00
348,500.00
177,600.00
187,200.00
200,000.00
205,600.00
187,500.00
187,200.00
Ending Balance
354,068.93
348,135.63
291,089.14
151,612.57
178,395.49
365,437.08
368,598.10
195,646.68
204,246.82
325,603.02
268,582.25
200,984.33
207,052.34
382,133.74
180,348.40
313,440.27
220,504.18
212,218.28
322,048.11
312,569.99
137,256.74
377,911.89
289,850.77
114,669.20
373,679.05
278,597.38
262,521.41
305,423.11
340,168.40
174,837.44
254,198.86
267,290.82
250,562.72
267,177.99
239,568.71
156,170.96
355,711.40
95,687.69
161,086.84
193,630.66
309,370.42
179,762.84
291,533.03
111,333.45
217,825.22
131,009.79
149,252.48
348,046.52
154,943.07
301,797.69
167,314.18
381,454.42
191,880.96
201,481.26
216,903.91
226,804.38
209,754.86
196,667.61
Rate %
4.14%
3.99%
4.14%
4.29%
4.29%
4.39%
4.39%
4.39%
4.39%
4.39%
4.39%
4.49%
4.49%
4.59%
4.59%
4.59%
4.59%
4.59%
4.59%
4.59%
4.64%
4.69%
4.69%
4.74%
4.79%
4.89%
4.24%
4.74%
4.79%
5.09%
4.49%
4.59%
4.49%
4.39%
4.24%
4.44%
4.49%
4.49%
4.79%
4.49%
4.59%
4.39%
4.84%
4.34%
4.49%
4.39%
4.69%
4.25%
4.79%
4.04%
2.65%
4.09%
4.39%
4.29%
4.39%
4.88%
4.88%
4.99%
Next Due Date
Orig Term
State
12/01/2008
10/01/2008
05/01/2008
01/01/2009
02/01/2009
04/01/2009
06/01/2008
05/01/2008
01/01/2008
02/01/2009
10/01/2008
10/01/2008
09/01/2008
02/01/2009
08/01/2008
06/01/2008
12/01/2008
09/01/2008
03/01/2009
08/01/2008
10/01/2008
10/01/2008
10/01/2008
02/01/2009
05/01/2008
07/01/2008
11/01/2008
03/01/2009
05/01/2008
05/01/2008
06/01/2008
11/01/2008
01/01/2009
10/01/2008
11/01/2008
12/01/2008
03/01/2009
02/01/2008
12/01/2007
03/01/2009
04/01/2009
08/01/2008
07/01/2008
08/01/2008
07/01/2007
01/01/2009
01/01/2009
12/01/2008
06/01/2008
02/01/2009
12/01/2008
11/01/2008
02/01/2009
05/01/2008
01/01/2009
04/01/2008
02/01/2009
05/01/2007
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
CA
CA
FL
CA
FL
CA
CA
FL
FL
HI
FL
FL
FL
VA
NJ
NY
FL
CA
VA
FL
FL
CA
FL
IL
CA
NY
NV
FL
CA
FL
FL
CT
CA
FL
CA
IL
NV
FL
FL
CA
CA
FL
NY
FL
WA
WI
AZ
NJ
FL
MD
CO
CA
CA
FL
CA
VA
CA
FL
Lien
Page 27 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 2
Loan Number
Total:
Original Balance
117787697
117787721
117787945
117789107
117789420
117789651
117790618
117790840
117791251
117791947
117792499
117794065
117794461
117799247
117799395
240,000.00
240,000.00
246,000.00
276,000.00
288,000.00
256,000.00
204,000.00
345,000.00
316,000.00
279,000.00
344,000.00
280,000.00
300,000.00
304,000.00
173,000.00
121
28,920,625.00
Ending Balance
253,372.18
259,309.50
265,077.79
305,266.17
317,624.35
274,298.97
228,546.82
368,822.60
338,884.34
302,037.05
368,819.17
309,521.76
309,765.81
328,147.87
160,529.43
Rate %
4.44%
4.39%
4.19%
5.00%
4.88%
4.39%
4.63%
4.69%
4.59%
4.49%
4.39%
4.25%
4.75%
4.59%
4.39%
Next Due Date
Orig Term
State
12/01/2008
11/01/2008
08/01/2008
11/01/2008
02/01/2009
02/01/2009
01/01/2009
06/01/2008
09/01/2008
12/01/2008
02/01/2009
12/01/2008
12/01/2008
12/01/2007
09/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
CA
VA
CA
CA
VA
NV
NV
CA
CA
CA
VA
AZ
CA
NJ
NV
Next Due Date
Orig Term
State
11/01/2007
11/01/2008
04/01/2008
12/01/2007
01/01/2008
09/01/2008
12/01/2007
12/01/2007
08/01/2007
03/01/2008
12/01/2008
01/01/2009
09/01/2007
08/01/2008
10/01/2007
08/01/2008
01/01/2008
02/01/2008
11/01/2007
06/01/2008
05/01/2007
07/01/2007
01/01/2008
02/01/2009
02/01/2008
02/01/2009
12/01/2008
03/01/2008
03/01/2008
08/01/2008
02/01/2009
06/01/2008
05/01/2008
01/01/2009
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
CA
NJ
AZ
CA
CA
CA
CA
CA
AL
CA
CA
FL
NJ
CA
CA
CA
IL
FL
FL
FL
FL
NJ
FL
FL
IN
MI
FL
NJ
CA
FL
AZ
CA
CO
IL
Lien
31,021,949.63
GROUP 3
Loan Number
117471441
117473165
117474148
117474262
117474726
117475632
117476309
117476671
117477174
117477265
117477919
117478511
117480582
117480632
117598482
117600031
117600163
117600502
117600627
117601146
117601294
117601914
117602151
117602383
117602524
117674622
117674671
117674879
117676734
117676791
117677187
117739755
117739789
117739912
Original Balance
468,000.00
607,500.00
576,000.00
715,000.00
400,000.00
475,000.00
600,000.00
428,000.00
1,000,000.00
417,000.00
368,000.00
553,000.00
408,000.00
471,200.00
356,400.00
580,000.00
528,000.00
520,000.00
263,868.00
237,639.00
270,000.00
207,000.00
496,000.00
400,000.00
27,998.00
128,000.00
128,720.00
262,400.00
462,750.00
334,550.00
148,800.00
543,920.00
220,000.00
200,000.00
Ending Balance
509,997.58
644,747.84
637,116.78
801,631.87
413,968.35
527,262.10
654,863.66
468,247.57
1,096,640.68
452,682.46
384,438.61
607,807.48
458,872.67
533,469.33
382,536.39
597,304.88
586,846.76
564,493.98
282,045.69
252,254.32
298,562.52
225,732.47
540,444.60
431,111.73
30,075.25
138,270.52
125,625.10
286,951.82
524,317.28
369,950.76
162,031.10
605,186.96
234,931.15
213,607.75
Rate %
4.75%
4.50%
5.13%
4.75%
3.75%
4.63%
4.13%
4.13%
4.13%
4.75%
4.88%
5.13%
4.75%
5.13%
4.75%
3.75%
4.75%
3.88%
4.13%
4.13%
6.00%
4.88%
4.88%
3.75%
4.50%
4.25%
3.75%
4.13%
5.13%
4.88%
4.25%
4.38%
4.38%
4.25%
Lien
Page 28 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Number
117740449
117740522
117741728
117742148
117742346
117742619
117743088
117743203
117743757
117744029
117744052
117744763
117745109
117745463
117745729
117745794
117746073
117746255
117746909
117746925
117746958
117747022
117747386
117747683
117747709
117748095
117749192
117749556
117749705
117749770
117750596
117750828
117750869
117751008
117751198
117751222
117752444
117752725
117753236
117753442
117753491
117753715
117754036
117754531
117755322
117755629
117755652
117756031
117756130
117756247
117756544
117756924
117756999
117757013
117757047
117757146
117757294
117757443
Original Balance
492,000.00
254,000.00
121,500.00
133,000.00
140,000.00
145,000.00
156,800.00
158,500.00
171,192.00
175,000.00
175,500.00
187,200.00
192,800.00
200,000.00
204,400.00
205,000.00
210,000.00
211,920.00
220,500.00
221,000.00
221,000.00
222,300.00
227,500.00
232,000.00
232,000.00
240,000.00
256,000.00
262,500.00
264,000.00
266,000.00
280,000.00
280,000.00
281,282.00
285,000.00
288,000.00
288,000.00
305,000.00
310,000.00
320,000.00
322,500.00
323,500.00
328,000.00
332,819.00
340,000.00
351,848.00
359,000.00
359,200.00
364,000.00
365,000.00
366,716.00
372,000.00
380,000.00
382,500.00
383,200.00
383,800.00
384,000.00
388,000.00
390,000.00
Ending Balance
534,926.77
282,436.94
119,930.26
144,452.92
147,826.31
154,703.09
167,451.16
161,526.20
185,233.73
187,524.46
190,004.39
209,564.87
206,218.29
225,063.90
207,358.16
221,921.86
225,790.61
231,978.98
235,824.15
236,875.49
239,292.61
244,193.33
243,922.91
247,430.64
250,119.29
256,787.38
268,912.84
282,896.75
283,500.13
288,087.93
302,726.13
299,510.81
306,160.81
307,498.83
311,364.29
305,283.20
329,003.50
337,087.35
344,186.00
347,988.53
346,040.54
369,808.49
336,114.35
368,787.93
378,413.87
387,924.62
388,619.42
394,752.62
392,373.56
395,965.79
413,258.61
407,284.54
409,979.69
411,387.16
418,296.94
415,569.30
418,257.77
418,125.41
Rate %
4.38%
4.38%
4.69%
4.39%
4.39%
4.49%
4.59%
4.49%
3.99%
4.59%
4.39%
4.75%
4.59%
4.00%
4.49%
4.49%
4.39%
4.13%
4.59%
4.59%
3.84%
4.89%
4.59%
4.74%
4.39%
4.69%
4.19%
4.29%
4.74%
4.39%
5.00%
4.59%
4.04%
3.84%
4.34%
4.59%
2.80%
4.19%
4.39%
4.29%
4.59%
4.75%
4.54%
4.59%
4.39%
3.79%
4.19%
4.39%
4.29%
4.39%
6.50%
4.29%
4.59%
4.29%
5.38%
4.19%
4.19%
4.79%
Next Due Date
Orig Term
State
11/01/2008
03/01/2009
11/01/2008
09/01/2008
02/01/2009
11/01/2008
12/01/2008
05/01/2008
12/01/2008
11/01/2008
10/01/2008
10/01/2007
06/01/2008
03/01/2009
11/01/2008
09/01/2008
03/01/2009
09/01/2008
03/01/2008
04/01/2008
02/01/2009
12/01/2008
07/01/2008
01/01/2009
08/01/2008
11/01/2008
09/01/2008
11/01/2008
04/01/2008
12/01/2008
12/01/2007
05/01/2008
12/01/2008
08/01/2008
10/01/2008
03/01/2008
02/01/2009
12/01/2008
09/01/2008
01/01/2009
03/01/2008
09/01/2008
01/01/2009
07/01/2008
07/01/2008
04/01/2009
03/01/2009
11/01/2007
07/01/2008
09/01/2008
03/01/2009
12/01/2008
01/01/2009
02/01/2009
12/01/2007
11/01/2008
11/01/2008
06/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
CA
CA
FL
FL
MD
FL
IL
FL
FL
CA
FL
FL
FL
CA
CA
NJ
CA
NV
FL
FL
NV
CA
NV
FL
FL
FL
FL
PA
FL
KS
FL
FL
CA
CA
NV
FL
FL
CA
NV
CO
VA
CA
NV
IL
NY
CA
CA
CA
FL
CA
FL
CA
CA
AZ
CA
NV
CA
NJ
Lien
Page 29 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Number
117757559
117757658
117757724
117757765
117757799
117757955
117758045
117758136
117758367
117758391
117758433
117758508
117758680
117758706
117758789
117758979
117759084
117759118
117759266
117759316
117759332
117759365
117759639
117759688
117759910
117759985
117760348
117760447
117760561
117760801
117760843
117760884
117760959
117760975
117761023
117761056
117761155
117761197
117761213
117761452
117761551
117761692
117761775
117761817
117761882
117761908
117761916
117762120
117762294
117762583
117762690
117762823
117763052
117763243
117763292
117763441
117763458
117763680
Original Balance
392,000.00
395,000.00
396,000.00
396,000.00
397,000.00
400,000.00
400,000.00
400,000.00
407,592.00
408,000.00
408,750.00
410,000.00
417,736.00
419,414.00
420,000.00
424,000.00
426,482.00
427,500.00
431,250.00
432,000.00
432,000.00
432,000.00
440,000.00
440,000.00
448,000.00
450,000.00
456,000.00
458,000.00
460,000.00
465,750.00
468,000.00
469,520.00
471,200.00
472,000.00
474,500.00
476,000.00
480,000.00
480,000.00
480,000.00
492,500.00
498,750.00
500,000.00
500,000.00
500,000.00
500,000.00
500,000.00
500,000.00
508,000.00
520,000.00
540,000.00
548,000.00
552,000.00
568,000.00
584,500.00
590,000.00
600,000.00
600,000.00
620,000.00
Ending Balance
423,429.72
432,117.79
422,750.73
423,127.92
417,518.14
434,122.05
433,670.11
435,924.42
439,574.57
441,768.96
438,002.35
447,224.19
451,679.51
460,414.76
453,706.03
455,972.97
466,282.49
458,723.14
483,426.11
466,530.01
466,363.28
464,492.26
471,155.61
472,684.00
482,404.05
497,840.62
496,143.41
496,369.00
492,973.07
530,392.79
485,696.03
503,190.47
510,097.83
507,369.09
514,918.96
512,750.07
514,309.95
522,369.40
474,598.38
527,687.86
585,250.58
535,040.37
541,407.67
515,348.53
548,121.95
535,757.39
534,774.43
548,247.45
569,669.70
544,412.88
590,963.52
588,835.34
613,307.66
625,455.63
631,331.24
641,844.24
644,096.29
683,946.76
Rate %
4.49%
4.09%
2.05%
4.59%
4.49%
4.29%
4.09%
4.19%
4.09%
3.84%
4.59%
4.14%
4.39%
4.19%
4.59%
4.34%
4.19%
4.24%
5.00%
4.14%
4.24%
4.39%
4.49%
4.49%
4.24%
4.63%
4.34%
4.84%
4.14%
5.00%
4.39%
4.49%
4.24%
4.39%
4.14%
4.39%
4.49%
4.39%
4.09%
4.49%
2.38%
4.49%
3.84%
3.39%
4.39%
4.39%
4.39%
4.34%
4.24%
4.13%
4.34%
4.14%
4.44%
4.44%
4.24%
4.44%
4.44%
4.25%
Next Due Date
Orig Term
State
10/01/2008
11/01/2008
10/01/2008
01/01/2009
09/01/2007
02/01/2009
01/01/2009
02/01/2009
07/01/2008
06/01/2008
02/01/2009
12/01/2008
07/01/2008
03/01/2009
09/01/2008
03/01/2009
01/01/2009
09/01/2008
01/01/2009
03/01/2008
12/01/2008
09/01/2008
10/01/2008
03/01/2008
06/01/2008
02/01/2008
09/01/2007
01/01/2009
10/01/2008
11/01/2008
03/01/2009
04/01/2008
02/01/2008
07/01/2008
12/01/2008
02/01/2009
02/01/2008
04/01/2009
12/01/2008
08/01/2008
12/01/2008
03/01/2008
03/01/2009
04/01/2009
02/01/2009
02/01/2008
12/01/2007
08/01/2008
02/01/2009
03/01/2009
03/01/2009
01/01/2008
11/01/2007
07/01/2008
02/01/2008
08/01/2008
04/01/2009
09/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
MD
CA
NJ
NJ
NJ
CA
VA
CA
CA
CA
FL
CA
FL
NV
FL
CA
CA
HI
CA
FL
CA
CT
CA
CA
CA
CA
CA
CA
CA
CA
CO
VA
CA
CA
CA
AZ
CA
CA
MA
CA
CA
CA
FL
CO
AZ
CA
CA
FL
CA
CA
CA
CA
FL
CA
NY
NY
MD
CA
Lien
Page 30 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Number
117763748
117763771
117763797
117764175
117764415
117764449
117764506
117764597
117764662
117764985
117765255
117766048
117766279
117767210
117767269
117767517
117767699
117767921
117767947
117768325
117768382
117768663
117768895
117769398
117769562
117769588
117769638
117769679
117769778
117769893
117770032
117770156
117770248
117770263
117770727
117770842
117770941
117771279
117771287
117771774
117771782
117772111
117772152
117772392
117772442
117772475
117773010
117773168
117773192
117773432
117773440
117773499
117773887
117774133
117774380
117774497
117775189
117775551
Original Balance
630,392.00
633,750.00
636,000.00
675,000.00
737,000.00
752,000.00
792,500.00
845,000.00
900,000.00
285,000.00
484,800.00
215,000.00
588,000.00
632,000.00
505,000.00
163,200.00
363,750.00
400,000.00
663,750.00
490,000.00
469,000.00
460,000.00
308,000.00
352,000.00
319,600.00
300,000.00
75,000.00
364,000.00
556,000.00
408,000.00
450,000.00
476,250.00
364,000.00
277,500.00
236,000.00
256,000.00
900,000.00
452,000.00
393,750.00
520,000.00
189,000.00
576,000.00
530,400.00
251,925.00
363,200.00
425,600.00
310,000.00
210,750.00
202,500.00
244,000.00
459,200.00
247,500.00
289,500.00
275,000.00
172,000.00
583,415.00
375,000.00
440,000.00
Ending Balance
655,422.28
698,948.32
696,733.74
722,420.71
806,255.96
767,123.75
849,672.82
854,005.98
996,879.30
305,354.51
529,942.88
234,424.26
605,332.66
684,098.05
546,597.96
176,924.12
393,245.98
432,254.81
717,031.64
533,521.95
510,783.02
495,617.06
333,058.64
378,954.36
343,587.68
324,407.72
81,145.46
383,724.06
598,400.44
434,220.40
489,742.33
516,576.85
391,093.56
302,990.37
243,624.10
274,816.20
974,295.96
485,101.78
411,719.78
554,223.15
202,521.77
617,671.91
569,534.34
269,256.47
388,733.58
455,597.48
332,815.61
223,615.97
220,624.69
235,644.15
487,243.02
262,390.57
304,526.77
298,245.51
183,254.70
631,834.24
404,597.96
468,554.54
Rate %
4.25%
4.25%
4.14%
4.69%
4.09%
4.19%
4.79%
3.99%
5.00%
3.59%
3.89%
4.09%
4.14%
4.24%
4.24%
4.29%
4.29%
4.29%
4.29%
4.39%
4.39%
4.39%
4.39%
4.39%
4.39%
4.39%
4.41%
4.44%
4.44%
4.49%
4.49%
4.49%
4.49%
4.49%
4.59%
4.59%
4.59%
4.59%
4.59%
4.59%
4.59%
4.64%
4.64%
4.69%
4.69%
4.69%
4.79%
4.84%
4.89%
4.94%
4.94%
5.04%
4.09%
4.19%
4.29%
4.34%
4.54%
4.59%
Next Due Date
Orig Term
State
12/01/2008
07/01/2008
11/01/2008
10/01/2008
03/01/2009
10/01/2008
05/01/2008
02/01/2009
10/01/2008
05/01/2007
03/01/2009
04/01/2009
11/01/2007
11/01/2008
11/01/2008
03/01/2008
01/01/2009
01/01/2009
11/01/2008
03/01/2009
11/01/2008
10/01/2008
12/01/2008
09/01/2008
10/01/2008
12/01/2008
11/01/2008
02/01/2009
08/01/2008
10/01/2007
08/01/2008
02/01/2009
02/01/2009
08/01/2007
10/01/2008
07/01/2008
03/01/2009
02/01/2008
01/01/2009
10/01/2007
03/01/2008
09/01/2008
01/01/2009
07/01/2008
06/01/2008
03/01/2008
09/01/2008
10/01/2008
10/01/2008
02/01/2009
09/01/2008
04/01/2008
09/01/2008
09/01/2008
03/01/2009
09/01/2008
12/01/2008
03/01/2009
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
CA
CA
CA
NJ
CA
CA
CA
FL
CA
FL
CA
CA
IN
CA
HI
FL
CA
VA
FL
VA
CA
CA
FL
FL
FL
FL
FL
NJ
CA
NJ
CA
CA
CA
FL
FL
FL
CA
FL
CA
FL
FL
NJ
CA
FL
NV
FL
FL
UT
FL
NJ
NY
FL
CT
CA
FL
FL
CA
CA
Lien
Page 31 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Number
117775650
117775932
117776146
117776203
117776229
117776559
117777235
117777383
117777474
117777540
117777557
117777573
117777599
117777615
117777862
117777953
117778076
117778225
117778233
117778290
117778324
117778712
117778779
117778860
117779066
117779215
117779264
117779330
117779520
117779595
117780072
117780742
117781419
117782078
117782649
117782680
117782714
117783928
117784058
117784256
117784330
117784835
117785063
117785212
117785253
117785667
117786061
117786202
117786525
117787192
117787218
117787606
117788604
117788745
117789750
117789875
117790162
117790170
Original Balance
381,500.00
470,250.00
319,500.00
379,050.00
194,048.00
640,000.00
519,200.00
368,000.00
380,000.00
380,000.00
368,760.00
576,000.00
650,000.00
484,000.00
480,332.00
168,000.00
654,500.00
188,800.00
216,000.00
248,000.00
480,800.00
500,000.00
262,889.00
126,400.00
312,000.00
377,604.00
146,500.00
500,000.00
272,000.00
285,000.00
221,000.00
513,000.00
500,000.00
192,000.00
360,000.00
368,000.00
224,200.00
412,500.00
416,000.00
458,000.00
170,000.00
602,400.00
548,799.00
476,000.00
455,000.00
178,320.00
404,000.00
165,600.00
416,000.00
608,000.00
220,000.00
188,000.00
265,000.00
229,500.00
300,000.00
309,000.00
320,000.00
320,000.00
Ending Balance
415,786.90
504,507.84
333,524.65
405,669.75
208,736.77
634,044.03
558,523.52
394,678.60
408,416.72
410,751.44
397,314.24
632,290.02
697,970.44
520,787.86
515,342.16
167,789.78
716,652.69
202,692.21
233,469.72
266,799.09
516,886.52
533,647.62
281,701.08
134,826.10
337,397.96
406,445.48
155,024.27
535,708.52
290,171.26
307,994.03
237,489.60
558,723.08
540,417.68
212,487.65
406,380.50
415,324.43
244,164.36
458,938.53
443,185.21
503,961.69
181,491.77
622,759.66
615,194.22
529,114.05
502,034.21
195,061.41
437,728.78
178,774.54
416,060.15
655,878.21
238,171.18
200,411.21
282,368.33
251,129.54
325,785.11
323,880.11
346,468.35
349,181.70
Rate %
4.64%
4.79%
3.54%
4.29%
4.29%
4.54%
4.34%
4.19%
4.49%
3.99%
4.09%
4.34%
3.69%
4.59%
3.84%
4.04%
4.19%
4.29%
4.29%
4.29%
4.39%
4.59%
4.69%
4.79%
4.39%
4.34%
4.29%
4.39%
4.59%
4.19%
4.49%
4.09%
4.09%
4.59%
4.75%
4.75%
4.50%
4.63%
4.54%
4.75%
4.39%
4.69%
4.63%
4.50%
4.50%
4.69%
4.19%
4.19%
4.29%
4.59%
4.49%
4.64%
4.04%
4.19%
4.24%
3.24%
3.94%
4.19%
Next Due Date
Orig Term
State
02/01/2009
01/01/2008
10/01/2008
07/01/2008
08/01/2007
04/01/2009
08/01/2008
05/01/2008
09/01/2008
04/01/2008
03/01/2008
11/01/2008
02/01/2009
01/01/2009
03/01/2009
11/01/2008
01/01/2009
05/01/2008
03/01/2009
04/01/2008
08/01/2008
09/01/2007
03/01/2008
09/01/2008
12/01/2007
12/01/2008
03/01/2009
03/01/2008
01/01/2008
11/01/2008
05/01/2008
01/01/2009
09/01/2008
01/01/2007
05/01/2008
12/01/2008
01/01/2009
09/01/2008
01/01/2009
12/01/2008
05/01/2008
03/01/2008
02/01/2009
06/01/2008
12/01/2008
01/01/2009
11/01/2008
12/01/2007
02/01/2009
02/01/2009
01/01/2009
04/01/2008
02/01/2009
05/01/2007
02/01/2009
05/01/2008
12/01/2007
09/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
CA
FL
NJ
FL
FL
CA
VA
CA
VA
CA
CA
CA
CA
CA
CA
AZ
CA
FL
CA
FL
CA
NY
NJ
FL
FL
FL
NJ
FL
FL
MA
FL
CA
CA
FL
CA
CA
NV
CA
CA
CA
FL
CA
CA
CA
CA
IL
CA
FL
CA
CA
FL
CO
IL
FL
CA
CA
CA
CA
Lien
Page 32 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Number
117790808
117790949
117791178
117791228
117791400
117791566
117791913
117791970
117792184
117792317
117792457
117792481
117792655
117792911
117792929
117792978
117793034
117793067
117793075
117793356
117793539
117793612
117793760
117793844
117793877
117793885
117793976
117793984
117794180
117794263
117794412
117794628
117794743
117794768
117794784
117794826
117794842
117795047
117795575
117795609
117795781
117795955
117796029
117796037
117796292
117796334
117796466
117796540
117796813
117797142
117797407
117797514
117797779
117797886
117798041
117798306
117798421
117798470
Original Balance
344,000.00
348,000.00
302,250.00
240,000.00
719,000.00
367,500.00
552,000.00
380,000.00
387,600.00
340,000.00
400,000.00
318,750.00
348,750.00
360,000.00
360,000.00
420,000.00
362,300.00
363,900.00
375,000.00
375,000.00
223,200.00
412,500.00
392,000.00
395,500.00
463,300.00
464,000.00
400,000.00
400,000.00
864,000.00
480,000.00
377,403.00
500,000.00
508,000.00
437,000.00
412,000.00
440,000.00
440,000.00
600,000.00
515,200.00
508,000.00
584,000.00
600,000.00
367,500.00
520,000.00
632,000.00
545,000.00
388,000.00
400,000.00
1,500,000.00
440,000.00
448,800.00
468,000.00
500,000.00
529,300.00
552,800.00
636,000.00
650,000.00
656,000.00
Ending Balance
369,621.54
368,364.36
325,723.15
262,777.51
787,505.95
401,990.73
600,313.64
399,946.70
413,280.97
363,172.26
427,881.54
332,032.90
370,617.33
382,159.71
385,342.79
461,411.98
385,903.77
376,210.63
398,821.61
389,344.46
240,971.02
445,512.27
438,844.24
422,701.41
500,653.96
499,073.47
425,154.33
440,149.09
902,878.35
512,073.90
409,027.68
547,889.26
542,407.74
473,243.91
447,988.83
483,190.83
471,633.00
676,262.28
559,539.55
564,393.75
632,211.78
647,103.04
412,744.29
568,130.03
706,358.58
586,275.87
427,513.04
450,495.18
1,647,665.00
496,318.81
485,771.72
517,343.33
542,792.64
588,066.65
623,608.05
718,099.61
718,336.60
696,515.49
Rate %
4.59%
5.06%
4.49%
4.63%
4.13%
4.19%
4.00%
4.49%
4.49%
4.64%
4.59%
4.69%
4.74%
4.69%
4.74%
4.29%
4.59%
4.25%
3.54%
4.25%
4.39%
4.59%
4.63%
4.94%
4.39%
4.39%
4.74%
4.25%
4.00%
4.74%
4.49%
4.49%
4.39%
4.29%
4.50%
2.30%
4.49%
4.75%
4.13%
4.63%
4.34%
4.44%
4.63%
4.29%
5.25%
4.09%
4.38%
4.75%
4.25%
4.75%
3.88%
4.25%
3.99%
4.38%
4.50%
4.75%
4.25%
4.13%
Next Due Date
Orig Term
State
08/01/2008
01/01/2008
11/01/2008
11/01/2008
12/01/2008
01/01/2009
11/01/2008
02/01/2009
02/01/2008
06/01/2008
09/01/2008
10/01/2008
01/01/2009
01/01/2009
05/01/2008
01/01/2009
09/01/2007
03/01/2008
01/01/2008
03/01/2009
02/01/2009
11/01/2008
09/01/2007
02/01/2008
03/01/2009
07/01/2008
08/01/2007
12/01/2008
07/01/2008
10/01/2008
11/01/2008
11/01/2008
01/01/2008
12/01/2008
04/01/2009
11/01/2008
02/01/2008
12/01/2008
01/01/2009
12/01/2008
01/01/2009
11/01/2008
12/01/2008
08/01/2007
05/01/2008
07/01/2008
11/01/2008
03/01/2008
11/01/2008
03/01/2009
12/01/2008
02/01/2009
10/01/2007
12/01/2008
08/01/2008
02/01/2009
02/01/2009
10/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
CA
FL
NJ
NV
CA
CA
CA
CA
FL
CA
CA
NJ
WA
CA
NY
CA
FL
CA
FL
CA
FL
CA
VA
NY
CO
CA
NY
CA
CA
NJ
MD
CA
IN
CA
CA
CA
CA
CA
CA
VA
CA
CA
CA
NY
MD
CA
CA
MA
CA
CA
CA
CA
FL
CA
NV
CA
CA
CA
Lien
Page 33 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Number
Total:
Original Balance
Ending Balance
117798488
117798496
117798660
117798843
117798918
117798983
117799213
460,000.00
452,000.00
453,500.00
412,000.00
860,800.00
647,000.00
1,750,000.00
509,612.46
488,264.59
496,769.57
450,671.35
928,622.19
674,258.49
1,863,157.62
331
135,890,703.00
146,666,910.94
Rate %
4.38%
4.69%
4.39%
4.14%
4.44%
3.88%
4.54%
Next Due Date
Orig Term
State
08/01/2007
12/01/2008
01/01/2009
01/01/2009
12/01/2008
01/01/2009
09/01/2008
360
360
360
360
360
360
360
CA
VA
CA
CA
CA
CA
GA
Lien
Page 34 of 60
Contact:
Paul Gobin
617-603-6630
REO LOAN DETAIL REPORT
GROUP 3
GROUP 1
REO
Count
GROUP 1
52
All ($)
26,424,512.62
35.48%
Count
17
New ($)
7,433,055.24
GROUP 1 35.5%
GROUP 2 16.9%
GROUP 3 47.6%
Total:
100.0%
42.36%
GROUP 2
49
12,623,430.87
16.95%
10
2,673,330.42
15.24%
GROUP 3
90
35,437,538.91
47.58%
17
7,439,292.99
42.40%
TOTAL:
191
74,485,482.40
100.00%
44
17,545,678.65
100.00%
GROUP 2
GROUP 1
Loan Number
117472688
117473389
117474106
117475061
117477828
117598300
117601005
117675256
117742650
117747667
117747733
117748210
117748988
117751214
117751669
117754507
117755017
117755728
117755819
117756957
117759746
117760116
117761809
117762443
117763094
117763425
117764407
117764571
117764993
117765560
117765750
117765776
117767095
117767897
117768093
117768150
117770172
117774513
117776641
117780106
Original Balance
1,000,000.00
862,500.00
1,425,000.00
595,000.00
423,200.00
569,905.00
280,000.00
155,000.00
147,250.00
232,000.00
232,000.00
240,000.00
252,000.00
288,000.00
296,000.00
340,000.00
348,000.00
360,000.00
360,000.00
380,000.00
440,800.00
450,000.00
500,000.00
532,000.00
568,800.00
600,000.00
735,000.00
812,500.00
596,000.00
599,000.00
376,000.00
600,000.00
469,000.00
448,000.00
600,000.00
500,000.00
259,000.00
624,000.00
361,250.00
225,000.00
Ending Balance
1,122,977.43
936,651.23
1,590,409.16
668,140.29
454,732.20
599,421.35
273,452.79
171,053.59
158,483.13
250,283.81
248,350.87
262,541.37
272,736.58
311,066.85
322,441.86
364,241.59
375,162.29
388,248.42
385,945.66
410,159.17
482,506.66
493,006.40
535,717.25
573,266.26
610,184.69
647,210.40
809,971.01
862,798.88
636,982.74
650,727.11
400,702.09
645,348.66
506,289.22
479,741.92
647,752.31
538,308.88
282,513.40
674,766.99
390,733.27
241,681.19
Rate %
4.75%
3.88%
4.63%
4.75%
3.63%
3.75%
3.88%
4.50%
4.29%
4.49%
4.34%
4.09%
4.19%
4.34%
3.99%
4.39%
4.29%
4.09%
4.54%
4.24%
4.13%
4.24%
3.99%
4.19%
3.94%
4.19%
4.88%
3.69%
3.69%
3.94%
3.99%
4.04%
4.24%
4.29%
4.34%
4.34%
4.49%
4.39%
4.69%
4.46%
Next Due Date
Orig Term
10/01/2007
11/01/2006
10/01/2007
10/01/2007
05/01/2008
02/01/2008
12/01/2007
01/01/2008
01/01/2008
09/01/2008
03/01/2008
05/01/2007
10/01/2008
11/01/2007
10/01/2008
02/01/2008
11/01/2008
06/01/2008
03/01/2008
11/01/2007
09/01/2008
10/01/2007
04/01/2008
11/01/2008
12/01/2007
07/01/2008
01/01/2008
09/01/2008
10/01/2008
06/01/2008
09/01/2007
06/01/2008
11/01/2008
03/01/2008
08/01/2007
10/01/2008
12/01/2008
02/01/2008
09/01/2008
10/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
New REO?
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Book Value
State
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
FL
CA
CA
WA
CA
CA
MI
FL
FL
CA
CA
IL
WA
NY
CA
CA
VA
CA
FL
CA
CA
NY
CA
CA
CA
CA
CA
CA
CA
MN
CA
CA
CA
CA
NV
CA
RI
NV
NV
CA
Lien
Scheduled Principal
0.00
420.35
0.00
0.00
316.37
741.37
581.63
0.00
109.29
593.02
658.20
64.13
626.50
785.12
110.51
961.44
951.06
901.21
1,006.46
937.26
102.34
0.00
1,331.20
1,397.50
1,438.83
1,577.76
61.41
329.48
421.96
256.58
169.81
1,500.16
1,223.99
1,212.09
1,629.39
1,354.09
0.00
1,512.19
131.47
634.08
Page 35 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 1
Loan Number
117780361
117780668
117781401
117783308
117785444
117787044
117787598
117795963
117796722
117797480
117797522
117799122
Total:
52
Original Balance
330,000.00
416,000.00
435,000.00
547,200.00
422,000.00
357,630.00
175,000.00
600,000.00
420,000.00
460,000.00
388,000.00
724,800.00
24,357,835.00
Ending Balance
352,169.65
448,878.28
464,587.90
607,412.73
458,263.18
385,854.64
182,628.37
660,625.07
459,511.11
503,264.91
432,912.76
791,695.05
Rate %
4.09%
4.29%
4.99%
5.00%
4.50%
3.99%
4.04%
4.88%
4.13%
4.13%
4.50%
4.13%
Next Due Date
Orig Term
07/01/2008
11/01/2008
01/01/2008
02/01/2008
03/01/2008
09/01/2008
09/01/2008
07/01/2008
05/01/2008
02/01/2008
02/01/2008
09/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
Next Due Date
Orig Term
10/01/2008
01/01/2008
07/01/2008
09/01/2008
08/01/2008
09/01/2008
10/01/2008
06/01/2008
08/01/2007
06/01/2008
07/01/2007
08/01/2008
07/01/2008
05/01/2007
04/01/2008
08/01/2008
05/01/2008
09/01/2008
03/01/2008
04/01/2008
11/01/2008
10/01/2008
09/01/2008
12/01/2008
04/01/2008
11/01/2008
08/01/2008
11/01/2008
06/01/2008
10/01/2008
09/01/2007
12/01/2007
08/01/2008
11/01/2007
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
New REO?
Yes
Yes
Book Value
State
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
CA
CA
CA
VA
CA
CA
CA
VA
NV
CA
AZ
AZ
Book Value
State
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
AZ
MI
CA
CA
FL
CA
CA
CA
NJ
CA
MD
CA
CA
NJ
CA
CA
CA
CA
CA
CA
CA
CA
CA
AZ
MI
CA
TX
CA
VA
GA
CA
OH
CA
NV
Lien
Scheduled Principal
314.19
1,137.94
1,151.42
0.00
218.41
30.20
27.68
52.47
223.74
107.70
0.00
174.06
26,424,512.62
GROUP 2
Loan Number
117740233
117740548
117742213
117744227
117746396
117746875
117747162
117747691
117748046
117749176
117749499
117749531
117750752
117750802
117751610
117752006
117752808
117752949
117754689
117755033
117767913
117769505
117770354
117772756
117773234
117774729
117777979
117778340
117778738
117778837
117779116
117779629
117779983
117781757
Original Balance
211,500.00
162,400.00
136,000.00
180,000.00
213,750.00
220,000.00
225,000.00
232,000.00
240,000.00
256,000.00
261,600.00
262,000.00
280,000.00
280,000.00
295,000.00
300,000.00
311,250.00
313,500.00
343,200.00
348,400.00
280,000.00
296,000.00
345,000.00
244,000.00
159,750.00
272,500.00
84,800.00
324,000.00
307,920.00
147,200.00
178,500.00
105,600.00
198,750.00
225,000.00
Ending Balance
225,536.41
176,961.84
148,406.60
193,526.36
229,253.51
232,592.71
243,646.43
249,282.99
255,073.11
273,433.02
282,471.47
284,827.16
303,717.55
302,613.84
313,365.23
322,785.17
333,487.64
334,226.42
366,784.32
371,990.10
302,564.19
318,731.17
370,801.36
261,939.77
169,912.12
295,634.50
86,934.93
348,307.09
329,566.71
158,758.79
196,194.43
113,801.94
213,239.78
236,229.19
Rate %
4.63%
4.63%
4.88%
4.19%
4.74%
3.74%
4.09%
4.74%
4.04%
4.59%
4.34%
4.84%
4.49%
4.59%
4.44%
4.49%
4.84%
4.69%
4.89%
4.59%
4.29%
4.39%
4.49%
4.79%
4.89%
4.39%
4.09%
4.39%
4.69%
4.69%
4.49%
4.29%
4.69%
4.84%
New REO?
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Lien
Scheduled Principal
151.32
15.47
0.00
494.95
0.00
153.86
68.58
663.50
100.09
737.23
712.94
0.00
148.98
747.28
971.58
845.15
849.12
958.28
1,100.34
1,002.97
727.99
798.24
920.55
693.34
0.00
625.02
42.46
872.31
879.83
387.34
0.00
257.71
570.01
976.72
Page 36 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 2
Loan Number
117785493
117785980
117786343
117787143
117787614
117787796
117788778
117788794
117789156
117789917
117790964
117791475
117792192
117792564
117795146
Total:
49
Original Balance
175,700.00
187,200.00
224,000.00
187,500.00
234,500.00
216,000.00
188,000.00
230,320.00
273,700.00
204,000.00
348,800.00
235,000.00
225,000.00
283,500.00
315,000.00
11,768,840.00
Ending Balance
181,474.61
200,883.88
244,074.45
200,572.84
252,001.08
229,242.07
202,529.26
230,654.45
291,075.97
218,359.71
373,076.36
253,704.06
248,387.83
304,936.60
345,859.85
Rate %
4.84%
4.59%
4.24%
4.69%
4.59%
3.64%
4.94%
4.94%
4.59%
4.13%
4.59%
4.59%
4.25%
4.50%
4.13%
Next Due Date
Orig Term
New REO?
Book Value
State
12/01/2008
01/01/2008
08/01/2007
01/01/2008
08/01/2008
04/01/2008
05/01/2008
08/01/2008
07/01/2008
05/01/2008
08/01/2008
01/01/2008
08/01/2008
06/01/2008
10/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
Yes
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
AZ
VA
CA
MI
CA
CA
CA
CA
GA
NV
CA
FL
CA
CO
CA
Next Due Date
Orig Term
New REO?
Book Value
State
04/01/2008
05/01/2008
03/01/2008
05/01/2008
10/01/2007
10/01/2007
06/01/2008
10/01/2007
07/01/2008
04/01/2008
08/01/2008
07/01/2008
09/01/2008
10/01/2008
06/01/2008
10/01/2008
04/01/2008
05/01/2008
12/01/2008
06/01/2008
05/01/2008
10/01/2007
08/01/2008
02/01/2008
08/01/2008
09/01/2008
03/01/2008
06/01/2008
08/01/2008
08/01/2008
02/01/2008
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
CA
CA
FL
NV
NV
CA
NV
FL
VA
CA
CA
CA
AZ
CA
NV
NV
CA
CA
MI
CA
CA
DE
CA
CA
CA
CA
CA
FL
NV
CA
CA
Lien
Scheduled Principal
74.68
473.22
0.00
549.17
695.02
0.00
0.00
0.00
143.09
185.46
1,084.12
563.44
19.26
224.47
69.53
12,623,430.87
GROUP 3
Loan Number
116087503
117472993
117478172
117600072
117600882
117674556
117675470
117675793
117676601
117740324
117742429
117743351
117747808
117748368
117748384
117748855
117749697
117750067
117751586
117751826
117752212
117753194
117754556
117754994
117755264
117756098
117756189
117756346
117756478
117756528
117756577
Original Balance
240,000.00
506,420.00
468,000.00
356,200.00
234,000.00
300,000.00
113,120.00
161,600.00
160,000.00
396,000.00
141,000.00
161,600.00
234,000.00
244,000.00
244,500.00
251,000.00
264,000.00
271,000.00
295,000.00
297,750.00
300,000.00
319,920.00
340,000.00
348,000.00
350,000.00
364,000.00
365,500.00
368,000.00
370,500.00
372,000.00
373,000.00
Ending Balance
261,114.92
547,152.07
491,759.14
380,748.65
248,985.46
335,057.83
127,031.23
180,173.96
180,843.97
439,359.10
151,562.33
173,205.20
250,633.29
261,892.57
261,808.43
268,904.33
267,692.63
290,434.19
319,336.67
319,060.94
322,686.77
341,638.24
366,150.56
372,067.82
375,305.90
394,323.68
392,103.60
395,283.07
397,701.30
404,442.78
399,427.80
Rate %
5.25%
3.88%
3.75%
4.88%
4.25%
4.88%
4.75%
5.13%
5.13%
4.63%
4.39%
4.59%
4.69%
4.44%
4.69%
4.49%
4.49%
4.49%
4.44%
4.69%
4.25%
4.59%
4.69%
4.39%
4.59%
4.39%
4.44%
4.49%
4.49%
4.59%
4.59%
Yes
Yes
Yes
Yes
Yes
Lien
Scheduled Principal
208.01
255.85
538.57
347.38
191.97
0.00
0.00
0.00
0.00
99.84
400.06
449.87
613.57
688.51
699.85
704.68
53.28
760.45
760.22
853.17
55.67
989.99
943.44
982.10
1,032.01
0.00
1,030.80
1,034.97
1,041.30
0.00
1,037.45
Page 37 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Number
117756775
117757369
117757377
117757880
117759282
117759662
117761205
117761254
117762096
117762187
117762195
117762773
117763151
117763276
117764092
117764167
117768119
117768374
117768572
117770420
117770479
117770768
117770982
117772236
117773473
117775197
117776302
117776435
117777052
117777516
117777912
117778522
117778753
117778878
117778902
117779157
117779173
117779322
117780254
117780726
117784587
117786103
117788158
117789636
117790444
117791426
117792119
117793224
117793604
117794818
117794925
117795468
117795591
117796144
Original Balance
376,000.00
388,160.00
389,000.00
399,950.00
431,910.00
440,000.00
480,000.00
483,750.00
508,000.00
514,000.00
515,000.00
550,400.00
576,000.00
588,000.00
650,000.00
668,250.00
382,500.00
356,250.00
588,000.00
480,000.00
420,800.00
328,800.00
275,250.00
157,500.00
240,000.00
540,000.00
337,250.00
220,875.00
460,000.00
388,800.00
442,400.00
261,600.00
188,000.00
252,000.00
168,000.00
409,600.00
261,600.00
115,316.00
303,920.00
436,000.00
377,000.00
401,600.00
252,000.00
255,920.00
200,000.00
500,000.00
383,000.00
384,000.00
300,000.00
440,000.00
445,600.00
362,250.00
488,000.00
336,000.00
Ending Balance
405,626.23
419,814.12
416,896.26
425,830.86
469,652.57
447,853.69
505,098.65
520,987.36
543,397.85
551,959.64
550,757.22
591,048.06
620,792.80
628,435.58
703,078.39
730,525.32
394,126.13
385,818.78
635,366.68
515,543.92
447,843.19
352,421.93
297,413.65
168,476.89
253,925.54
584,814.36
363,931.32
236,536.00
491,818.50
418,225.41
473,384.89
280,735.21
201,250.87
270,443.39
179,206.41
444,467.41
282,656.94
126,387.96
333,004.59
473,680.57
412,700.53
448,046.64
271,578.98
274,597.05
223,821.09
533,418.45
408,605.14
411,559.20
321,669.11
470,140.41
478,517.31
388,005.69
521,386.84
357,642.96
Rate %
4.59%
4.19%
4.49%
5.24%
4.54%
4.29%
3.14%
4.74%
4.59%
4.44%
4.59%
4.44%
4.19%
4.44%
4.06%
4.39%
4.34%
4.39%
4.39%
4.49%
4.49%
4.59%
4.59%
4.69%
4.96%
4.54%
4.39%
4.49%
4.69%
4.49%
3.89%
4.49%
4.69%
4.79%
4.79%
4.49%
4.59%
4.39%
4.49%
4.49%
4.49%
4.50%
4.59%
4.59%
4.63%
4.49%
4.59%
3.88%
4.49%
4.39%
4.04%
4.39%
4.59%
4.49%
Next Due Date
Orig Term
09/01/2008
01/01/2008
08/01/2008
08/01/2008
05/01/2007
07/01/2008
04/01/2008
11/01/2007
11/01/2006
11/01/2008
10/01/2008
07/01/2008
03/01/2008
09/01/2008
06/01/2008
10/01/2007
05/01/2008
11/01/2008
10/01/2008
09/01/2008
11/01/2007
01/01/2008
05/01/2008
10/01/2007
04/01/2008
06/01/2007
09/01/2008
11/01/2008
01/01/2008
06/01/2008
01/01/2008
08/01/2008
04/01/2008
06/01/2008
03/01/2007
09/01/2007
10/01/2008
12/01/2008
09/01/2008
06/01/2008
10/01/2008
02/01/2008
10/01/2008
08/01/2008
03/01/2008
04/01/2008
08/01/2008
06/01/2008
06/01/2008
06/01/2008
04/01/2008
04/01/2008
03/01/2008
09/01/2007
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
New REO?
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Yes
Book Value
State
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
CA
CA
VA
CA
CA
CA
CA
FL
FL
CA
CA
CA
VA
VA
CA
IL
CA
CA
CA
CA
CA
MA
AZ
FL
FL
NJ
MI
MI
CA
CA
CA
CA
IL
IL
IL
MA
MN
GA
CA
CA
CA
NV
AZ
CA
MD
OH
CA
CA
CA
CA
CA
VA
CA
MA
Lien
Scheduled Principal
952.08
964.34
1,091.56
1,244.57
205.98
14.59
595.13
1,186.55
1,465.11
1,451.04
1,484.96
1,553.81
133.98
1,656.92
215.38
1,550.83
102.89
864.65
1,514.30
1,279.89
1,216.28
886.18
652.82
0.00
793.81
1,374.19
216.70
128.89
1,411.78
1,038.28
1,117.92
696.95
537.27
715.85
509.33
985.77
695.63
0.00
0.00
0.00
0.00
0.00
672.92
757.34
0.00
1,564.90
0.00
259.93
896.37
1,315.85
1,187.58
1,027.44
1,437.98
0.00
Page 38 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Number
117797100
117797688
117797928
117798157
117798801
Total:
90
Original Balance
607,500.00
506,250.00
420,000.00
588,000.00
508,000.00
32,938,111.00
Ending Balance
650,365.27
560,923.72
446,400.54
651,939.32
545,097.09
Rate %
4.64%
4.63%
3.99%
4.38%
4.50%
Next Due Date
Orig Term
06/01/2008
12/01/2008
07/01/2008
09/01/2008
06/01/2008
360
360
360
360
360
New REO?
Yes
Book Value
State
Not Available
Not Available
Not Available
Not Available
Not Available
CA
AZ
CA
CA
MN
Lien
Scheduled Principal
1,787.18
0.00
57.82
0.00
296.13
35,437,538.91
Page 39 of 60
Contact:
Paul Gobin
617-603-6630
PREPAYMENT & LIQUIDATION LOAN DETAIL REPORT
0.38%
0.89%
Count
Original
Balance
Prepayment
Liquidation
0.05%
0.67%
Group
Begin Balance
GROUP 1
26
11,826,726.00
1,146,622.48
2,690,746.99
303,383,516.53
GROUP 2
25
5,898,005.00
82,017.97
1,106,461.89
164,861,078.22
GROUP 3
53
18,130,165.00
1,456,042.69
4,415,725.51
688,282,976.52
TOTAL:
104
35,854,896.00
2,684,683.14
8,212,934.39
98.74%
99.28%
0.21%
0.64%
99.15%
Prepayment
Liquidation
Beginning Balance
GROUP 1
Loan Num
Original
Balance
Beginning
Balance
Scheduled
Principal
Prepayments
Incl Curtail
Liquidation
Proceeds
Loss
Add'l Loss
Payoff Description
Paid Off
Date
Add'l Loss
Date
Loan
Rate
Loss
Severit
Prepay State Lien

Penalty
117758359
406,400.00
424,983.96
193.43
424,790.53
0.00
0.00
0.00 Voluntary PIF
06/03/2009
4.039%
0.00
FL
117759175
430,000.00
455,500.67
166.04
455,334.63
0.00
0.00
0.00 Voluntary PIF
06/24/2009
4.089%
0.00
CA
117778944
260,000.00
266,632.17
134.85
266,497.32
0.00
0.00
0.00 Voluntary PIF
06/19/2009
3.689%
0.00
KS
117472290
548,650.00
0.00
0.00
0.00
9,182.69
-9,182.69
0.00 Liquidation
03/10/2009
0.000%
0.00
CA
117477901
1,390,000.00
1,497,489.84
0.00
0.00
369,976.28
1,127,513.56
0.00 Liquidation
07/17/2009
4.000%
75.294%
0.00
CA
117601849
499,000.00
545,652.07
0.00
0.00
192,215.99
353,436.08
0.00 Liquidation
07/17/2009
5.375%
64.773%
0.00
CA
117602482
420,000.00
467,916.70
0.00
0.00
260,387.54
207,529.16
0.00 Liquidation
07/17/2009
4.625%
44.352%
0.00
CA
117739938
384,000.00
425,605.82
0.00
0.00
260,490.27
165,115.55
0.00 Liquidation
07/17/2009
4.375%
38.795%
0.00
CA
117740472
399,920.00
0.00
0.00
0.00
-204.66
204.66
0.00 Liquidation
05/12/2009
0.000%
0.00
VA
117749523
261,900.00
0.00
0.00
0.00
-585.00
585.00
0.00 Liquidation
06/12/2009
0.000%
0.00
FL
117753350
320,800.00
356,445.76
0.00
0.00
103,400.25
253,045.51
0.00 Liquidation
07/17/2009
4.500%
0.00
CA
117754721
344,000.00
0.00
0.00
0.00
250.00
-250.00
0.00 Liquidation
02/12/2009
0.000%
0.00
NV
117755090
349,520.00
0.00
0.00
0.00
-6,575.13
6,575.13
0.00 Liquidation
06/12/2009
0.000%
0.00
VA
117759555
438,750.00
473,157.34
0.00
0.00
239,359.85
233,797.49
0.00 Liquidation
07/17/2009
4.389%
49.412%
0.00
CA
117760173
451,920.00
484,999.79
0.00
0.00
132,624.09
352,375.70
0.00 Liquidation
07/17/2009
3.889%
72.655%
0.00
CA
117760645
464,000.00
499,781.93
0.00
0.00
304,322.61
195,459.32
0.00 Liquidation
07/17/2009
4.389%
39.109%
0.00
CA
117761585
499,992.00
0.00
0.00
0.00
607.90
-607.90
0.00 Liquidation
01/13/2009
0.000%
0.00
CA
117761874
500,000.00
0.00
0.00
0.00
-262.17
262.17
0.00 Liquidation
06/12/2009
0.000%
0.00
OR
117763326
592,000.00
633,671.12
0.00
0.00
250,867.67
382,803.45
0.00 Liquidation
07/17/2009
4.125%
0.00
CA
117764134
662,000.00
0.00
0.00
0.00
80.00
-80.00
0.00 Liquidation
04/14/2009
0.000%
0.00
CA
117769794
460,000.00
496,435.39
0.00
0.00
236,463.73
259,971.66
0.00 Liquidation
07/17/2009
4.439%
52.368%
0.00
CA
117777193
480,000.00
500,336.96
0.00
0.00
338,248.40
162,088.56
0.00 Liquidation
07/17/2009
4.289%
32.396%
0.00
VA
117777920
232,000.00
0.00
0.00
0.00
-63.19
63.19
0.00 Liquidation
06/12/2009
0.000%
0.00
CA
117784702
306,424.00
0.00
0.00
0.00
-40.51
40.51
0.00 Liquidation
06/12/2009
0.000%
0.00
NV
70.991%
60.410%
Page 40 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 1
Loan Num
Original
Balance
Beginning
Balance
Scheduled
Principal
Prepayments
Incl Curtail
Liquidation
Proceeds
Loss
Add'l Loss
Payoff Description
Paid Off
Date
Add'l Loss
Date
Loan
Rate
Loss
Severit
Prepay State Lien

Penalty
117785469
345,000.00
0.00
0.00
0.00
9.96
-9.96
0.00 Liquidation
05/12/2009
0.000%
0.00
CA
117793463
380,450.00
0.00
0.00
0.00
-9.58
9.58
0.00 Liquidation
06/12/2009
0.000%
0.00
CA
11,826,726.00
7,528,609.52
494.32
1,146,622.48
2,690,746.99
3,690,745.73
Total:
26
0.00
0.00
GROUP 2
Loan Num
Original
Balance
Beginning
Balance
Scheduled
Principal
Prepayments
Incl Curtail
Liquidation
Proceeds
Loss
Add'l Loss
Payoff Description
Paid Off
Date
Add'l Loss
Date
Loan
Rate
Loss
Severit
Prepay State Lien

Penalty
117772285
76,000.00
82,218.07
200.10
82,017.97
0.00
0.00
0.00 Voluntary PIF
06/15/2009
4.689%
0.00
117743682
170,000.00
0.00
0.00
0.00
-1,723.00
1,723.00
0.00 Liquidation
06/12/2009
0.000%
0.00
IL
117744771
187,200.00
0.00
0.00
0.00
1,600.00
-1,600.00
0.00 Liquidation
04/14/2009
0.000%
0.00
MN
117747493
228,800.00
246,662.57
0.00
0.00
221,931.23
24,731.34
0.00 Liquidation
07/17/2009
4.339%
10.026%
0.00
VA
117747873
235,000.00
252,115.06
0.00
0.00
190,338.99
61,776.07
0.00 Liquidation
07/17/2009
2.989%
24.503%
0.00
VA
117748111
240,000.00
258,536.55
0.00
0.00
21,917.14
236,619.41
0.00 Liquidation
07/17/2009
4.739%
91.523%
0.00
CA
117748657
250,000.00
0.00
0.00
0.00
-13.76
13.76
0.00 Liquidation
06/12/2009
0.000%
0.00
CA
117748731
250,000.00
268,110.79
0.00
0.00
97,415.84
170,694.95
0.00 Liquidation
07/17/2009
4.589%
63.666%
0.00
CA
117749606
262,500.00
282,575.10
0.00
0.00
39,138.39
243,436.71
0.00 Liquidation
07/17/2009
4.689%
86.149%
0.00
CA
117750448
277,500.00
302,635.80
0.00
0.00
111,334.87
191,300.93
0.00 Liquidation
07/17/2009
4.625%
63.212%
0.00
CA
117751701
296,000.00
0.00
0.00
0.00
2,417.77
-2,417.77
0.00 Liquidation
05/12/2009
0.000%
0.00
CA
117752022
300,000.00
321,976.73
0.00
0.00
128,680.99
193,295.74
0.00 Liquidation
07/17/2009
4.589%
0.00
CA
117752071
300,000.00
0.00
0.00
0.00
-1,838.97
1,838.97
0.00 Liquidation
06/12/2009
0.000%
0.00
CA
117752139
300,000.00
0.00
0.00
0.00
-136.04
136.04
0.00 Liquidation
06/12/2009
0.000%
0.00
VA
117752204
300,000.00
0.00
0.00
0.00
-1.45
1.45
0.00 Liquidation
06/12/2009
0.000%
0.00
CA
117752329
304,000.00
0.00
0.00
0.00
362.77
-362.77
0.00 Liquidation
06/12/2009
0.000%
0.00
VA
117767459
255,000.00
276,414.24
0.00
0.00
136,305.46
140,108.78
0.00 Liquidation
07/17/2009
4.289%
117768234
264,000.00
0.00
0.00
0.00
140.93
-140.93
0.00 Liquidation
06/12/2009
0.000%
117776633
130,055.00
0.00
0.00
0.00
1,000.00
-1,000.00
0.00 Liquidation
06/12/2009
0.000%
117779090
270,400.00
291,842.13
0.00
0.00
96,453.56
195,388.57
0.00 Liquidation
07/17/2009
4.389%
117781542
210,000.00
0.00
0.00
0.00
32.10
-32.10
0.00 Liquidation
04/14/2009
0.000%
117781880
75,150.00
0.00
0.00
0.00
-73.51
73.51
0.00 Liquidation
06/12/2009
0.000%
117782326
220,000.00
234,977.06
0.00
0.00
60,781.87
174,195.19
0.00 Liquidation
07/17/2009
4.589%
117788232
234,000.00
0.00
0.00
0.00
655.24
-655.24
0.00 Liquidation
04/14/2009
117788596
262,400.00
0.00
0.00
0.00
-258.53
258.53
0.00 Liquidation
06/12/2009
5,898,005.00
2,818,064.10
200.10
82,017.97
1,106,461.89
1,629,384.14
Total:
25
60.034%
50.688%
66.950%
PA
0.00
VA
0.00
CA
0.00
GA
0.00
VA
0.00
CA
0.00
MI
0.00
CA
0.000%
0.00
CA
0.000%
0.00
AZ
74.133%
0.00
0.00
GROUP 3
Loan Num
117473850
Original
Balance
580,000.00
Beginning
Balance
81,566.74
Scheduled
Principal
227.82
Prepayments
Incl Curtail
81,338.92
Liquidation
Proceeds
0.00
Loss
Add'l Loss
0.00
Payoff Description
0.00 Voluntary PIF
Paid Off
Date
06/05/2009
Add'l Loss
Date
Loan
Rate
3.625%
Loss
Severit
Prepay State Lien

Penalty
0.00
CA
Page 41 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Num
Original
Balance
Beginning
Balance
Scheduled
Principal
Prepayments
Incl Curtail
Liquidation
Proceeds
Loss
Add'l Loss
Payoff Description
Paid Off
Date
Add'l Loss
Date
Loan
Rate
Loss
Severit
Prepay State Lien

Penalty
117741900
127,100.00
138,751.61
15.99
138,735.62
0.00
0.00
0.00 Voluntary PIF
06/04/2009
4.875%
0.00
VA
117742643
147,075.00
158,736.91
0.00
158,743.05
0.00
0.00
0.00 Voluntary PIF
06/25/2009
4.489%
0.00
TX
117761510
496,000.00
468,023.88
226.15
467,797.73
0.00
0.00
0.00 Voluntary PIF
06/25/2009
4.089%
0.00
MI
117774760
77,000.00
84,029.64
0.00
84,054.29
0.00
0.00
0.00 Voluntary PIF
06/01/2009
4.389%
0.00
CO
117790519
334,000.00
340,486.50
51.80
340,434.70
0.00
0.00
0.00 Voluntary PIF
06/30/2009
4.139%
0.00
CA
117792994
187,500.00
185,013.04
74.66
184,938.38
0.00
0.00
0.00 Voluntary PIF
06/29/2009
4.375%
0.00
AZ
117471532
509,768.00
565,805.34
0.00
0.00
255,443.49
310,361.85
0.00 Liquidation
07/17/2009
4.500%
0.00
CA
117471599
424,000.00
0.00
0.00
0.00
-253.41
253.41
0.00 Liquidation
04/08/2009
0.000%
0.00
VA
117481176
480,000.00
495,958.21
0.00
0.00
215,868.30
280,089.91
0.00 Liquidation
07/17/2009
5.125%
117600734
228,122.00
0.00
0.00
0.00
-491.07
491.07
0.00 Liquidation
04/08/2009
0.000%
117601955
499,900.00
0.00
0.00
0.00
4,681.00
-4,681.00
0.00 Liquidation
03/10/2009
0.000%
117674572
363,600.00
395,147.14
0.00
0.00
162,385.63
232,761.51
0.00 Liquidation
07/17/2009
5.000%
117675454
300,000.00
0.00
0.00
0.00
-911.71
911.71
0.00 Liquidation
04/08/2009
117676999
316,500.00
0.00
0.00
0.00
2,321.96
-2,321.96
0.00 Liquidation
117739797
284,000.00
0.00
0.00
0.00
-15.00
15.00
117740183
195,000.00
208,950.87
0.00
0.00
24,632.53
117741595
118,750.00
127,831.67
0.00
0.00
117744441
182,000.00
195,206.03
0.00
117744458
182,044.00
197,538.32
0.00
117750513
277,500.00
298,555.32
117753053
316,000.00
117755553
117756981
54.853%
0.00
FL
0.00
NV
0.00
CA
0.00
CA
0.000%
0.00
CA
04/08/2009
0.000%
0.00
CA
0.00 Liquidation
06/12/2009
0.000%
0.00
CA
184,318.34
0.00 Liquidation
07/17/2009
4.439%
88.211%
0.00
RI
29,974.56
97,857.11
0.00 Liquidation
07/17/2009
4.389%
76.552%
0.00
KY
0.00
89,872.55
105,333.48
0.00 Liquidation
07/17/2009
4.589%
53.960%
0.00
CA
0.00
68,548.59
128,989.73
0.00 Liquidation
07/17/2009
4.389%
65.299%
0.00
CA
0.00
0.00
140,528.66
158,026.66
0.00 Liquidation
07/17/2009
4.689%
52.930%
0.00
VA
340,376.66
0.00
0.00
160,333.27
180,043.39
0.00 Liquidation
07/17/2009
4.389%
52.895%
0.00
CA
357,417.00
0.00
0.00
0.00
-6,111.38
6,111.38
0.00 Liquidation
06/12/2009
0.000%
382,500.00
411,475.84
0.00
0.00
215,106.27
196,369.57
0.00 Liquidation
07/17/2009
4.589%
117757682
395,992.00
0.00
0.00
0.00
-32.75
32.75
0.00 Liquidation
06/12/2009
117758110
400,000.00
0.00
0.00
0.00
-39.86
39.86
0.00 Liquidation
06/12/2009
117758219
400,075.00
0.00
0.00
0.00
-4.20
4.20
0.00 Liquidation
117759290
432,000.00
0.00
0.00
0.00
-13,916.75
13,916.75
117760538
460,000.00
493,520.47
0.00
0.00
183,220.40
117760611
462,000.00
0.00
0.00
0.00
117761098
477,000.00
487,092.23
0.00
117766501
150,000.00
0.00
117770040
263,900.00
117770198
56.474%
58.905%
0.00
FL
0.00
CA
0.000%
0.00
CA
0.000%
0.00
CA
06/12/2009
0.000%
0.00
CA
0.00 Liquidation
06/12/2009
0.000%
0.00
CA
310,300.07
0.00 Liquidation
07/17/2009
4.439%
0.00
CA
-12.68
12.68
0.00 Liquidation
05/12/2009
0.000%
0.00
CA
0.00
294,568.20
192,524.03
0.00 Liquidation
07/17/2009
3.489%
0.00
FL
0.00
0.00
-50.64
50.64
0.00 Liquidation
05/12/2009
0.000%
0.00
FL
0.00
0.00
0.00
222.81
-222.81
0.00 Liquidation
04/14/2009
0.000%
0.00
FL
352,500.00
0.00
0.00
0.00
-15,937.81
15,937.81
0.00 Liquidation
06/12/2009
0.000%
0.00
FL
117770917
233,000.00
250,754.83
0.00
0.00
94,338.27
156,416.56
0.00 Liquidation
07/17/2009
4.589%
62.378%
0.00
CA
117775841
263,000.00
283,434.32
0.00
0.00
125,921.23
157,513.09
0.00 Liquidation
07/17/2009
4.689%
55.573%
0.00
CA
117777797
289,450.00
308,572.20
0.00
0.00
211,476.89
97,095.31
0.00 Liquidation
07/17/2009
4.289%
31.466%
0.00
IL
117778431
419,192.00
454,331.91
0.00
0.00
172,981.67
281,350.24
0.00 Liquidation
07/17/2009
4.389%
61.926%
0.00
FL
117778530
406,560.00
435,991.12
0.00
0.00
176,408.29
259,582.83
0.00 Liquidation
07/17/2009
4.489%
59.539%
0.00
CA
117780932
500,000.00
538,828.64
0.00
0.00
355,865.40
182,963.24
0.00 Liquidation
07/17/2009
4.289%
33.956%
0.00
CA
47.723%
62.875%
39.525%
Page 42 of 60
Contact:
Paul Gobin
617-603-6630
GROUP 3
Loan Num
Original
Balance
Beginning
Balance
Scheduled
Principal
Prepayments
Incl Curtail
Liquidation
Proceeds
Loss
Add'l Loss
Payoff Description
Paid Off
Date
Add'l Loss
Date
Loan
Rate
Loss
Severit
Prepay State Lien

Penalty
117783464
480,000.00
509,810.62
0.00
0.00
240,567.86
269,242.76
0.00 Liquidation
07/17/2009
4.739%
52.812%
0.00
CA
117784025
332,800.00
358,399.03
0.00
0.00
74,667.10
283,731.93
0.00 Liquidation
07/17/2009
4.489%
79.166%
0.00
CA
117787259
164,000.00
164,545.37
0.00
0.00
80,591.54
83,953.83
0.00 Liquidation
07/17/2009
4.375%
51.022%
0.00
AZ
117789867
308,800.00
0.00
0.00
0.00
-65.00
65.00
0.00 Liquidation
05/12/2009
0.000%
0.00
VA
117790139
319,120.00
340,162.75
0.00
0.00
258,837.30
81,325.45
0.00 Liquidation
07/17/2009
4.875%
117792465
400,000.00
0.00
0.00
0.00
170.69
-170.69
0.00 Liquidation
03/16/2009
0.000%
117793109
424,000.00
467,436.36
0.00
0.00
273,996.79
193,439.57
0.00 Liquidation
07/17/2009
4.875%
117794164
307,500.00
0.00
0.00
0.00
25.00
-25.00
0.00 Liquidation
05/12/2009
0.000%
117794537
425,000.00
466,518.25
0.00
0.00
221,795.85
244,722.40
0.00 Liquidation
07/17/2009
4.125%
117796185
425,700.00
482,276.77
0.00
0.00
203,013.55
279,263.22
0.00 Liquidation
07/17/2009
4.750%
117796409
368,800.00
0.00
0.00
0.00
-68.61
68.61
0.00 Liquidation
05/12/2009
0.000%
117797068
472,000.00
0.00
0.00
0.00
-1.00
1.00
0.00 Liquidation
06/12/2009
0.000%
117797167
432,000.00
477,477.50
0.00
0.00
115,271.73
362,205.77
0.00 Liquidation
07/17/2009
4.250%
18,130,165.00
11,212,606.09
596.42
1,456,042.69
4,415,725.51
5,340,272.26
Total:
53
0.00
23.908%
0.00
VA
0.00
CA
0.00
VA
0.00
CA
52.457%
0.00
CA
57.905%
0.00
VA
0.00
CA
41.383%
75.858%
0.00
AZ
0.00
CA
0.00
Page 43 of 60
Contact:
Paul Gobin
617-603-6630
MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT
Current Month Modifications

Effective
Distrib Date
Loan
Number
Servicer
07/27/2009
117761833
Aurora
07/27/2009
07/27/2009
07/27/2009
07/27/2009
07/27/2009
07/27/2009
07/27/2009
07/27/2009
117741496
117768531
117770883
117777367
117751438
117758086
117761163
117768580
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Interest
Rate
Group
1
2
2
2
2
3
3
3
3
P&I
Balance*
Current
Scheduled Bal
Current
Actual Bal
Maturity Date
Delinquency
Loan Status
Original Amounts:
Modified Amounts:
6.125%
3.000%
1,608.20
2,009.72
538,612.81
532,562.16
531,883.85
531,883.85
09/01/2035
09/01/2035
90 - 120 days
Current
Foreclosure
Current
Original Amounts:
Modified Amounts:
6.125%
3.000%
373.10
470.24
125,400.83
124,610.62
124,451.91
124,451.91
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
1.000%
3.000%
931.15
1,084.45
317,675.82
288,101.41
317,094.57
317,218.48
10/01/2035
10/01/2035
90 - 120 days
120 + days
Delinquent
Delinquent
Original Amounts:
Modified Amounts:
1.000%
3.000%
1,029.25
1,251.65
344,491.14
332,520.62
330,876.37
331,299.77
10/01/2035
10/01/2035
90 - 120 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
1.950%
3.000%
1,292.28
1,194.98
381,611.20
317,064.46
315,661.67
316,066.48
10/01/2035
10/01/2035
120 + days
Current
Foreclosure
Current
Original Amounts:
Modified Amounts:
6.125%
4.750%
939.19
1,837.40
314,344.52
330,449.89
329,919.52
330,448.89
09/01/2035
09/01/2035
120 + days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.125%
4.750%
1,468.50
2,491.62
436,415.48
448,107.16
447,389.30
447,389.30
09/01/2035
09/01/2035
60 - 89 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.125%
3.000%
1,543.87
1,586.97
517,068.24
420,536.34
419,651.97
420,188.47
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
1.000%
3.000%
1,595.33
2,089.20
535,640.84
554,329.04
553,625.66
553,625.66
10/01/2035
10/01/2035
120 + days
Current
Bankruptcy
Bankruptcy
Delinquency
Loan Status
Previously Modified Loans

Effective
Distrib Date
Loan
Number
Servicer
06/25/2009
117476747
Aurora
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
117477372
117748277
117760512
117762419
117780486
117780890
117791137
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Interest
Rate
Group
1
1
1
1
1
1
1
1
P&I
Balance*
Current
Scheduled Bal
Current
Actual Bal
Maturity Date
Original Amounts:
Modified Amounts:
5.375%
3.875%
1,286.56
1,404.92
427,253.22
435,071.05
433,708.49
433,708.49
08/01/2035
08/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
5.875%
4.250%
1,175.59
1,445.71
399,226.64
408,199.74
408,199.74
408,199.74
07/01/2035
07/01/2035
120 + days
30 - 59 days
Delinquent
Delinquent
Original Amounts:
Modified Amounts:
5.875%
3.000%
778.37
801.95
263,416.77
212,781.67
212,210.92
212,481.67
09/01/2035
09/01/2035
120 + days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.000%
3.000%
1,479.54
1,554.71
500,730.32
412,510.59
408,586.57
408,053.33
09/01/2035
09/01/2035
60 - 89 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.125%
3.000%
1,698.26
2,222.19
586,389.33
590,360.25
583,601.88
583,601.88
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.125%
3.000%
1,054.98
1,276.88
357,607.55
338,795.01
336,978.78
336,978.78
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
5.875%
3.000%
1,595.33
1,831.70
543,070.98
486,005.59
483,923.53
484,543.87
09/01/2035
09/01/2035
120 + days
Current
Foreclosure
Current
Original Amounts:
Modified Amounts:
6.125%
3.000%
1,789.90
971.53
329,110.60
257,449.30
256,743.96
257,072.81
08/01/2035
08/01/2035
120 + days
Current
Foreclosure
Current
Page 44 of 60
Contact:
Paul Gobin
617-603-6630

Effective
Distrib Date
Loan
Number
Servicer
06/25/2009
117742445
Aurora
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
05/26/2009
117749010
117750620
117750844
117751800
117754044
117796425
117747329
117756296
117760595
117760678
117760892
117770396
117777094
117778258
117787457
117789453
117480509
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Interest
Rate
Group
2
2
2
2
2
2
2
3
3
3
3
3
3
3
3
3
3
1
P&I
Balance*
Current
Scheduled Bal
Current
Actual Bal
Maturity Date
Delinquency
Loan Status
Original Amounts:
Modified Amounts:
5.875%
3.000%
522.65
588.09
152,176.11
156,037.50
155,641.01
155,641.01
09/01/2035
09/01/2035
30 - 59 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.000%
4.125%
813.75
1,466.67
275,524.92
282,407.66
280,266.42
280,767.95
09/01/2035
09/01/2035
60 - 89 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
5.750%
3.000%
900.59
891.27
302,553.26
236,480.98
235,880.09
236,180.91
09/01/2035
09/01/2035
120 + days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.375%
3.000%
1,031.62
889.37
303,483.16
235,977.85
234,842.05
235,143.56
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.000%
3.000%
955.27
1,101.98
325,978.87
292,388.73
289,022.42
289,022.42
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.375%
3.000%
1,222.52
1,200.22
362,426.49
318,455.61
317,646.44
317,646.44
09/01/2035
09/01/2035
90 - 120 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.125%
4.875%
2,047.33
1,921.15
392,879.05
392,487.18
390,840.50
391,172.51
07/01/2035
07/01/2045
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.250%
4.875%
828.23
1,429.91
245,643.87
254,226.52
252,513.63
252,916.07
09/01/2035
09/01/2035
90 - 120 days
Current
Foreclosure
Current
Original Amounts:
Modified Amounts:
3.855%
3.000%
2,058.11
1,599.90
424,016.28
424,500.73
422,935.21
423,476.42
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.500%
4.000%
1,688.77
1,532.49
506,930.78
357,519.25
356,140.32
356,596.28
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.125%
3.000%
1,492.41
1,636.16
468,704.62
434,122.40
432,826.72
433,379.43
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.000%
3.000%
1,511.71
1,221.09
487,223.43
323,992.37
322,715.42
323,128.69
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
1.000%
3.000%
1,591.79
1,951.17
535,737.78
518,359.69
515,919.52
516,579.24
10/01/2035
10/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
1.000%
3.000%
1,595.33
1,715.49
538,114.37
455,747.88
454,594.20
455,171.76
10/01/2035
10/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
1.000%
3.000%
771.93
1,021.85
271,118.17
271,814.01
270,083.43
270,429.21
10/01/2035
10/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.125%
3.000%
1,366.37
845.52
248,118.89
224,057.45
222,945.69
223,233.13
08/01/2035
08/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.250%
3.000%
2,058.79
1,197.95
381,234.03
316,638.88
315,208.43
315,617.34
06/01/2035
06/01/2035
60 - 89 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.625%
4.250%
2,077.32
2,474.41
687,599.08
698,656.94
698,656.94
698,656.94
08/01/2035
08/01/2035
Current
Current
Current
Current
Page 45 of 60
Contact:
Paul Gobin
617-603-6630

Effective
Distrib Date
Loan
Number
Servicer
05/26/2009
117599472
Aurora
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
04/27/2009
04/27/2009
04/27/2009
04/27/2009
04/27/2009
04/27/2009
117675330
117791350
117741538
117741678
117744292
117790006
116572926
117756916
117760058
117777730
117795336
117479188
117793992
117750919
117754903
117475467
117745463
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Interest
Rate
Group
1
1
1
2
2
2
2
3
3
3
3
3
1
1
2
2
3
3
P&I
Balance*
Current
Scheduled Bal
Current
Actual Bal
Maturity Date
Delinquency
Loan Status
Original Amounts:
Modified Amounts:
5.625%
4.250%
2,045.63
2,518.63
693,526.38
711,142.65
711,068.57
711,068.57
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
5.875%
4.250%
1,865.51
2,146.33
596,810.96
606,021.71
606,021.71
606,021.71
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.125%
3.000%
2,134.37
1,519.64
392,196.33
403,206.67
401,590.78
402,105.16
08/01/2035
08/01/2035
90 - 120 days
Current
Foreclosure
Current
Original Amounts:
Modified Amounts:
6.375%
5.125%
376.32
749.20
126,516.15
129,989.97
129,103.14
129,103.14
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.250%
5.125%
385.97
786.57
129,202.42
136,474.72
135,860.98
136,066.43
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.250%
3.375%
578.95
971.05
195,144.45
203,522.59
201,501.35
201,904.54
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.500%
3.000%
1,948.85
1,315.15
340,649.94
348,949.47
346,735.59
346,735.59
08/01/2035
08/01/2035
30 - 59 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.125%
4.250%
1,042.11
1,313.64
357,200.84
370,911.15
370,911.15
370,911.15
06/01/2035
06/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.125%
3.000%
1,395.07
1,614.65
414,486.30
428,958.47
425,308.88
425,858.88
09/01/2035
09/01/2035
30 - 59 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.000%
3.000%
1,447.38
1,892.41
488,727.65
502,748.23
500,130.92
500,771.40
09/01/2035
09/01/2035
90 - 120 days
Current
Foreclosure
Current
Original Amounts:
Modified Amounts:
1.000%
3.000%
1,231.88
1,600.21
414,142.39
426,193.03
424,046.09
424,584.84
10/01/2035
10/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.125%
3.125%
2,803.69
2,092.12
506,882.01
572,828.71
571,022.88
572,828.71
08/01/2035
08/01/2035
Current
30 - 59 days
Current
Delinquent
Original Amounts:
Modified Amounts:
6.000%
4.250%
1,500.76
1,762.15
484,319.68
497,548.37
497,548.37
497,548.37
08/01/2035
08/01/2035
120 + days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.000%
3.000%
2,345.23
1,690.58
446,261.84
450,261.73
443,489.45
444,069.86
08/01/2035
08/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.375%
3.000%
910.88
1,208.99
306,210.02
322,399.98
319,147.70
320,374.92
09/01/2035
09/01/2035
60 - 89 days
30 - 59 days
Foreclosure
Delinquent
Original Amounts:
Modified Amounts:
6.250%
3.000%
1,278.88
1,429.82
370,133.62
380,333.22
377,137.49
377,623.25
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
5.375%
5.000%
1,447.06
1,777.31
412,823.05
426,553.72
426,553.72
426,553.72
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.125%
4.000%
643.28
1,157.23
217,950.38
227,078.79
225,063.90
227,078.79
09/01/2035
09/01/2035
Current
90 - 120 days
Current
Foreclosure
Page 46 of 60
Contact:
Paul Gobin
617-603-6630

Effective
Distrib Date
Loan
Number
Servicer
04/27/2009
117762658
Aurora
04/27/2009
04/27/2009
04/27/2009
04/27/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
02/25/2009
02/25/2009
02/25/2009
117789966
117793562
117793927
117795112
117478248
117675447
117676239
117790881
117752410
117601047
117758375
117770446
117775874
117784264
117472092
117478297
117479097
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Interest
Rate
Group
3
3
3
3
3
1
1
1
1
2
3
3
3
3
3
1
1
1
P&I
Balance*
Current
Scheduled Bal
Current
Actual Bal
Maturity Date
Delinquency
Loan Status
Original Amounts:
Modified Amounts:
6.375%
5.125%
1,752.94
3,520.69
593,562.19
612,669.11
606,163.49
607,091.39
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.250%
5.100%
1,622.79
1,768.96
290,290.72
308,176.67
305,454.54
305,923.33
08/01/2035
08/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
5.875%
3.000%
2,379.51
1,132.82
436,294.32
453,126.57
453,126.57
453,126.57
07/01/2035
07/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.375%
4.000%
2,067.60
1,919.73
368,903.83
376,035.74
372,682.06
373,357.27
08/01/2035
08/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.375%
5.250%
2,788.05
3,011.55
496,803.28
515,845.29
512,806.50
513,571.18
08/01/2035
08/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
5.625%
4.250%
1,228.92
1,410.25
390,589.18
398,187.35
398,187.35
398,187.35
09/01/2035
09/01/2035
90 - 120 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.375%
4.250%
641.18
795.45
223,007.78
224,598.14
224,517.16
224,517.44
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
4.250%
4.000%
1,541.77
1,461.66
438,508.82
438,497.58
437,726.96
437,726.96
09/01/2035
09/01/2035
Current
60 - 89 days
Current
Delinquent
Original Amounts:
Modified Amounts:
5.625%
3.250%
1,672.43
856.24
312,599.07
316,149.96
316,149.96
316,149.96
08/01/2035
08/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.250%
3.000%
981.00
1,312.80
330,916.84
350,081.36
347,439.31
349,205.07
09/01/2035
09/01/2035
Current
60 - 89 days
Current
Delinquent
Original Amounts:
Modified Amounts:
6.375%
4.250%
1,063.80
1,111.62
307,511.41
313,870.38
313,870.38
313,870.38
08/01/2035
08/01/2035
60 - 89 days
60 - 89 days
Delinquent
Delinquent
Original Amounts:
Modified Amounts:
6.125%
6.000%
1,312.29
2,910.68
443,271.47
464,135.35
459,035.66
460,257.49
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
1.000%
4.500%
1,608.20
3,009.34
542,419.12
561,147.40
555,654.88
557,495.79
10/01/2035
10/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
1.950%
3.000%
1,762.20
1,740.91
519,242.15
464,825.05
460,153.55
460,742.60
10/01/2035
10/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.250%
3.625%
2,443.38
1,399.46
451,065.20
463,282.13
463,282.13
463,282.13
07/01/2035
09/01/2045
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.250%
4.250%
1,261.65
1,494.01
410,396.65
421,838.43
421,838.43
421,838.43
07/01/2035
07/01/2035
30 - 59 days
120 + days
Delinquent
Delinquent
Original Amounts:
Modified Amounts:
1.750%
4.250%
1,500.42
1,540.94
431,363.18
435,087.59
432,848.90
432,848.90
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
1.000%
4.250%
1,968.43
2,473.60
669,796.48
698,427.32
698,427.32
698,427.32
08/01/2035
08/01/2035
30 - 59 days
120 + days
Delinquent
Delinquent
Page 47 of 60
Contact:
Paul Gobin
617-603-6630

Effective
Distrib Date
Loan
Number
Servicer
02/25/2009
117676577
Aurora
02/25/2009
02/25/2009
02/25/2009
02/25/2009
02/25/2009
02/25/2009
02/25/2009
01/26/2009
01/26/2009
01/26/2009
01/26/2009
01/26/2009
01/26/2009
01/26/2009
12/26/2008
12/26/2008
12/26/2008
117744599
117744797
117780023
117471607
117598631
117598755
117789164
117780320
117747576
117748178
117762708
117776096
117791863
117796805
117772277
117773507
117471607
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Interest
Rate
Group
1
2
2
2
3
3
3
3
1
3
3
3
3
3
3
2
2
3
P&I
Balance*
Current
Scheduled Bal
Current
Actual Bal
Maturity Date
Delinquency
Loan Status
Original Amounts:
Modified Amounts:
6.375%
4.250%
884.03
1,095.95
307,133.93
309,445.47
309,325.73
309,325.73
09/01/2035
09/01/2035
Current
60 - 89 days
Current
Delinquent
Original Amounts:
Modified Amounts:
6.375%
6.500%
591.82
1,383.59
210,331.45
210,331.45
218,406.16
218,406.16
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.375%
3.000%
603.07
782.70
203,821.13
208,720.87
207,144.05
207,408.23
09/01/2035
09/01/2035
60 - 89 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.000%
3.000%
664.83
604.97
225,177.03
241,987.19
241,987.19
241,987.19
09/01/2035
09/01/2035
120 + days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
4.250%
4.250%
1,868.72
1,881.48
528,034.96
531,241.78
525,611.89
525,631.76
08/01/2035
08/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.375%
4.250%
844.95
874.73
247,593.80
246,983.20
246,536.23
246,537.81
08/01/2035
08/01/2035
30 - 59 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.375%
4.250%
2,228.81
2,369.92
671,032.97
669,152.48
669,152.48
669,152.48
08/01/2035
08/01/2035
60 - 89 days
60 - 89 days
Delinquent
Delinquent
Original Amounts:
Modified Amounts:
5.875%
4.625%
3,229.10
2,473.97
600,963.37
641,894.35
641,627.35
641,627.35
07/01/2035
09/01/2045
120 + days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
5.875%
4.000%
1,184.78
1,177.58
350,072.69
353,273.85
353,273.84
353,273.84
09/01/2035
09/01/2045
30 - 59 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.250%
3.250%
739.77
1,211.57
250,966.95
259,593.03
254,704.48
256,777.41
09/01/2035
09/01/2035
60 - 89 days
60 - 89 days
Delinquent
Delinquent
Original Amounts:
Modified Amounts:
6.375%
4.000%
881.10
889.91
261,829.13
266,973.26
266,973.26
266,973.26
09/01/2035
09/01/2035
60 - 89 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
5.750%
3.000%
1,769.02
1,920.79
599,954.60
512,214.35
507,047.28
507,698.82
09/01/2035
09/01/2035
120 + days
Current
Foreclosure
Current
Original Amounts:
Modified Amounts:
1.950%
3.000%
697.54
718.83
207,036.33
191,927.95
189,587.30
189,831.55
10/01/2035
10/01/2035
90 - 120 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.250%
4.500%
1,961.39
1,951.77
353,427.54
362,768.24
355,413.75
356,030.41
08/01/2035
08/01/2035
90 - 120 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.500%
3.000%
3,755.60
1,856.98
673,264.39
494,578.50
489,570.58
493,335.88
08/01/2035
08/01/2035
90 - 120 days
120 + days
Delinquent
Delinquent
Original Amounts:
Modified Amounts:
1.000%
5.375%
735.75
1,508.13
249,074.92
256,494.30
253,563.63
253,563.63
10/01/2035
10/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
1.000%
6.000%
430.59
967.49
145,177.76
154,469.80
152,881.08
153,284.22
10/01/2035
10/01/2035
120 + days
Current
Foreclosure
Current
Original Amounts:
Modified Amounts:
5.875%
4.250%
1,672.53
1,868.72
526,055.98
527,638.04
525,611.89
525,631.76
08/01/2035
08/01/2035
Current
Current
Current
Current
Page 48 of 60
Contact:
Paul Gobin
617-603-6630

Effective
Distrib Date
Loan
Number
Servicer
12/26/2008
117741819
Aurora
12/26/2008
12/26/2008
12/26/2008
12/26/2008
12/26/2008
12/26/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
117753004
117769877
117772129
117779421
117787762
117791681
117677260
117758128
117758938
117743534
117747873
117752378
117743773
117752444
117756296
117756544
117761551
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Interest
Rate
Group
3
3
3
3
3
3
3
1
1
1
2
2
2
3
3
3
3
3
P&I
Balance*
Current
Scheduled Bal
Current
Actual Bal
Maturity Date
Delinquency
Loan Status
Original Amounts:
Modified Amounts:
6.250%
4.750%
401.25
778.43
136,011.18
141,106.36
139,322.72
139,773.93
09/01/2035
09/01/2035
90 - 120 days
Current
Delinquent
Bankruptcy
Original Amounts:
Modified Amounts:
6.375%
3.000%
1,156.44
1,065.13
347,539.89
360,995.00
280,748.80
281,111.15
09/01/2035
09/01/2035
120 + days
Current
Foreclosure
Current
Original Amounts:
Modified Amounts:
1.000%
3.000%
1,437.73
1,599.43
489,016.59
502,660.46
421,511.33
423,140.13
10/01/2035
10/01/2035
90 - 120 days
30 - 59 days
Delinquent
Delinquent
Original Amounts:
Modified Amounts:
1.000%
3.000%
1,849.43
2,006.34
627,675.62
535,702.33
530,318.50
531,674.56
10/01/2035
10/01/2035
Current
Current
Foreclosure
Current
Original Amounts:
Modified Amounts:
1.000%
4.125%
1,286.56
2,275.96
437,421.62
444,296.89
437,147.84
437,918.45
10/01/2035
10/01/2035
60 - 89 days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
5.500%
3.750%
2,240.86
1,486.77
441,123.51
441,285.24
436,951.91
438,855.77
07/01/2035
09/01/2045
Current
30 - 59 days
Current
Delinquent
Original Amounts:
Modified Amounts:
6.375%
3.164%
1,958.34
1,400.88
349,208.26
365,392.29
359,337.20
360,186.09
08/01/2035
08/01/2045
120 + days
Current
Delinquent
Current
Original Amounts:
Modified Amounts:
6.250%
3.500%
1,201.45
1,178.33
388,329.52
403,998.79
403,998.79
403,998.79
09/01/2035
09/01/2035
Current
120 + days
Current
Delinquent
Original Amounts:
Modified Amounts:
5.625%
3.855%
1,286.56
1,486.77
434,893.87
437,864.29
433,934.63
434,574.34
09/01/2035
09/01/2045
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.500%
3.625%
2,627.04
2,056.64
470,832.18
501,332.30
493,732.20
501,332.30
08/01/2035
08/01/2045
Current
120 + days
Current
Foreclosure
Original Amounts:
Modified Amounts:
6.125%
5.000%
605.75
605.75
180,930.76
180,614.17
179,872.00
179,988.63
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.625%
4.728%
862.74
1,409.32
257,777.29
258,041.43
0.00
0.00
09/01/2035
09/01/2035
Current
N/A
Current
Liquidation
Original Amounts:
Modified Amounts:
5.625%
4.000%
1,116.06
1,708.11
340,297.24
339,256.33
0.00
0.00
09/01/2035
09/01/2035
30 - 59 days
N/A
Delinquent
Liquidation
Original Amounts:
Modified Amounts:
6.125%
4.128%
629.99
629.99
187,534.38
187,208.36
187,050.84
187,037.42
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.250%
4.750%
1,119.73
1,119.73
335,615.96
334,763.91
329,003.50
333,994.30
09/01/2035
09/01/2035
Current
120 + days
Current
Foreclosure
Original Amounts:
Modified Amounts:
6.375%
3.855%
1,182.03
2,058.11
402,714.00
414,027.41
422,935.21
423,476.42
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.375%
6.500%
1,196.50
2,240.45
404,937.17
413,621.62
413,258.61
413,258.61
09/01/2035
09/01/2040
60 - 89 days
90 - 120 days
Delinquent
Foreclosure
Original Amounts:
Modified Amounts:
6.500%
3.625%
3,092.01
2,437.86
554,040.94
594,259.43
585,250.58
593,616.73
08/01/2035
08/01/2045
Current
120 + days
Current
Foreclosure
Page 49 of 60
Contact:
Paul Gobin
617-603-6630

Effective
Distrib Date
Loan
Number
Servicer
11/25/2008
117762146
Aurora
11/25/2008
11/25/2008
10/27/2008
10/27/2008
10/27/2008
10/27/2008
10/27/2008
10/27/2008
10/27/2008
10/27/2008
09/25/2008
09/25/2008
09/25/2008
09/25/2008
09/25/2008
07/25/2008
07/25/2008
117768648
117793299
117599530
117773077
117785527
117598425
117598615
117761684
117794826
117798041
117676239
117473843
117677252
117757724
117797464
117472241
117598425
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Interest
Rate
Group
3
3
3
1
2
2
3
3
3
3
3
1
3
3
3
3
1
3
P&I
Balance*
Current
Scheduled Bal
Current
Actual Bal
Maturity Date
Delinquency
Loan Status
Original Amounts:
Modified Amounts:
6.125%
3.855%
1,640.36
2,830.31
556,348.96
569,371.61
555,200.90
561,895.34
09/01/2035
09/01/2035
Current
60 - 89 days
Current
Delinquent
Original Amounts:
Modified Amounts:
1.000%
3.000%
1,415.21
2,173.58
481,751.18
484,196.35
471,699.49
474,667.63
10/01/2035
10/01/2035
Current
30 - 59 days
Current
Delinquent
Original Amounts:
Modified Amounts:
6.125%
4.000%
2,276.64
1,390.40
413,658.40
419,119.74
417,028.50
417,028.50
08/01/2035
08/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.125%
3.250%
1,063.95
1,557.14
311,204.99
335,585.80
329,023.60
335,585.80
09/01/2035
09/01/2035
Current
120 + days
Current
Foreclosure
Original Amounts:
Modified Amounts:
1.000%
4.000%
952.86
1,661.05
322,710.63
329,910.07
320,604.69
321,659.68
10/01/2035
10/01/2035
Current
Current
Current
Bankruptcy
Original Amounts:
Modified Amounts:
5.625%
4.290%
910.77
589.23
169,261.27
169,013.88
167,314.18
168,797.51
07/01/2035
07/01/2035
Current
120 + days
Current
Foreclosure
Original Amounts:
Modified Amounts:
5.375%
1.000%
2,158.68
1,719.92
488,184.70
488,184.70
475,004.36
476,327.34
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
7.125%
5.250%
863.43
1,385.84
230,379.55
239,431.61
235,980.95
237,379.31
08/01/2035
08/01/2035
Current
60 - 89 days
Current
Delinquent
Original Amounts:
Modified Amounts:
6.125%
3.875%
1,608.20
1,776.62
546,659.68
550,180.55
550,180.55
550,180.55
09/01/2035
09/01/2045
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.750%
4.250%
2,793.26
2,585.38
498,937.26
498,618.19
483,190.83
495,882.77
08/01/2035
08/01/2035
Current
120 + days
Current
Foreclosure
Original Amounts:
Modified Amounts:
6.125%
4.500%
3,281.78
3,394.32
635,958.33
635,974.04
623,608.05
635,974.04
07/01/2035
07/01/2035
Current
120 + days
Current
Foreclosure
Original Amounts:
Modified Amounts:
6.750%
4.250%
1,593.15
1,541.77
426,299.05
435,324.00
437,726.96
437,726.96
09/01/2035
09/01/2035
Current
60 - 89 days
Current
Delinquent
Original Amounts:
Modified Amounts:
6.375%
3.250%
1,569.60
1,560.07
538,053.24
576,024.89
576,024.89
576,024.89
09/01/2035
09/01/2035
Current
120 + days
Current
Bankruptcy
Original Amounts:
Modified Amounts:
6.250%
4.000%
1,253.51
2,103.87
402,788.78
417,150.35
417,345.69
417,341.18
09/01/2035
09/01/2035
120 + days
120 + days
Delinquent
Delinquent
Original Amounts:
Modified Amounts:
6.125%
4.000%
1,273.69
2,200.06
434,076.44
436,965.24
422,750.73
435,007.28
09/01/2035
09/01/2035
Current
120 + days
Current
Foreclosure
Original Amounts:
Modified Amounts:
6.500%
4.740%
4,151.50
3,556.85
734,244.35
745,272.57
737,754.35
739,032.21
08/01/2035
09/01/2045
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
5.625%
3.700%
2,050.45
3,395.79
688,210.63
698,883.54
704,213.77
704,214.02
09/01/2035
09/01/2035
Current
Current
Current
Current
Original Amounts:
Modified Amounts:
6.375%
5.375%
1,613.39
2,158.68
473,398.83
481,937.76
475,004.36
476,327.34
09/01/2035
09/01/2035
Current
Current
Current
Current
Page 50 of 60
Contact:
Paul Gobin
617-603-6630

Effective
Distrib Date
Loan
Number
Servicer
06/25/2008
117759241
Aurora
06/25/2008
117763169
Aurora
Interest
Rate
Group
1
3
P&I
Balance*
Current
Scheduled Bal
Current
Actual Bal
Maturity Date
Delinquency
Loan Status
Original Amounts:
Modified Amounts:
6.750%
6.297%
1,591.21
1,838.84
465,805.50
463,145.10
473,175.52
471,263.18
09/01/2035
09/01/2035
Current
30 - 59 days
Current
Delinquent
Original Amounts:
Modified Amounts:
6.625%
3.000%
1,852.64
1,522.68
615,107.12
609,073.66
609,073.66
609,073.66
09/01/2035
09/01/2035
Current
Current
Current
Current
* Original Amounts represent Beginning Scheduled Balance as of the effective Due Period. Current Balance and Modified Amounts for Delinquency and Loan Status are reported for the current Due Period.
Page 51 of 60
Contact:
Paul Gobin
617-603-6630
MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT - PART 2
Current Month Modifications

First Mod
Payment Dt
Loan
Number
7/01/2009
117761833
Margin
Original Amounts:
Modified Amounts:
7/01/2009
117741496
Original Amounts:
Modified Amounts:
6/01/2009
117768531
Original Amounts:
Modified Amounts:
6/01/2009
117770883
Original Amounts:
Modified Amounts:
7/01/2009
117777367
Original Amounts:
Modified Amounts:
7/01/2009
117751438
Original Amounts:
Modified Amounts:
7/01/2009
117758086
Original Amounts:
Modified Amounts:
7/01/2009
117761163
Original Amounts:
Modified Amounts:
7/01/2009
117768580
Original Amounts:
Modified Amounts:
Period
Cap
Life
Cap
3.150%
0.000%
0.000%
0.000%
3.150%
0.000%
0.000%
0.000%
0.000%
3.050%
0.000%
0.000%
0.000%
0.000%
3.250%
0.000%
0.000%
0.000%
0.000%
3.300%
0.000%
0.000%
0.000%
0.000%
3.150%
0.000%
0.000%
0.000%
0.000%
3.050%
0.000%
0.000%
0.000%
0.000%
3.150%
0.000%
0.000%
0.000%
0.000%
3.050%
0.000%
0.000%
0.000%
0.000%
Initial
Reset Date
Next
Reset Date
Int Reset
Period
Loan
Type
11/01/2005
ARM
FIX
21,828.35
10,984.32
0.00
0.00
11/01/2005
ARM
FIX
12,649.86
10,320.70
0.00
0.00
ARM
FIX
34,383.09
5,957.02
0.00
0.00
0.000%
11/01/2005
IO
Period
Balloon
Payment
Balloon
Date
Capitalized
Amount
Forgiven
Principal
Forgiven
Interest
11/01/2005
ARM
FIX
21,701.53
6,805.69
0.00
0.00
11/01/2005
ARM
FIX
85,224.93
16,915.27
0.00
0.00
ARM
FIX
0.00
12,702.74
0.00
0.00
11/01/2005
11/01/2005
ARM
FIX
0.00
9,298.59
0.00
0.00
11/01/2005
ARM
FIX
114,985.00
12,929.27
0.00
0.00
ARM
FIX
0.00
13,260.68
0.00
0.00
11/01/2005

First Mod
Payment Dt
Loan
Number
6/01/2009
117476747
Margin
Original Amounts:
Period
Cap
Life
Cap
Initial
Reset Date
Next
Reset Date
Int Reset
Period
Loan
Type
2.300%
0.000%
11/01/2005
ARM
2.800%
0.000%
11/01/2005
ARM
117477372
Original Amounts:
117748277
Original Amounts:
Modified Amounts:
6/01/2009
117760512
Original Amounts:
Modified Amounts:
5/01/2009
117762419
Original Amounts:
Modified Amounts:
6/01/2009
117780486
Original Amounts:
Modified Amounts:
6/01/2009
117780890
Original Amounts:
Modified Amounts:
6/01/2009
117791137
Original Amounts:
Modified Amounts:
2.800%
0.000%
0.000%
0.000%
0.000%
11/01/2005
2.950%
0.000%
0.000%
0.000%
0.000%
3.125%
0.000%
0.000%
0.000%
0.000%
3.050%
0.000%
0.000%
0.000%
0.000%
2.850%
0.000%
0.000%
0.000%
0.000%
3.050%
0.000%
0.000%
0.000%
0.000%
Balloon
Date
Capitalized
Amount
Forgiven
Principal
Forgiven
Interest
7,437.65
0.00
0.00
0.00
10,055.30
0.00
0.00
ARM
FIX
56,431.44
6,278.31
0.00
0.00
Modified Amounts:
6/01/2009
Balloon
Payment
0.00
Modified Amounts:
5/01/2009
IO
Period
11/01/2005
ARM
FIX
108,917.27
16,274.50
0.00
0.00
11/01/2005
ARM
FIX
0.00
12,480.72
0.00
0.00
11/01/2005
ARM
FIX
27,278.25
6,544.73
0.00
0.00
11/01/2005
ARM
FIX
74,155.92
18,759.36
0.00
0.00
ARM
FIX
84,430.43
12,047.13
0.00
0.00
11/01/2005
Page 52 of 60
Contact:
Paul Gobin
617-603-6630

First Mod
Payment Dt
Loan
Number
6/01/2009
117742445
Margin
117749010
0.000%
0.000%
2.950%
0.000%
0.000%
0.000%
0.000%
2.750%
0.000%
0.000%
0.000%
0.000%
3.350%
0.000%
0.000%
0.000%
0.000%
2.950%
0.000%
0.000%
0.000%
0.000%
3.350%
0.000%
0.000%
0.000%
0.000%
3.075%
0.000%
0.000%
0.000%
0.000%
3.250%
0.000%
0.000%
0.000%
0.000%
3.400%
0.000%
0.000%
0.000%
0.000%
0.000%
3.500%
0.000%
0.000%
0.000%
0.000%
3.150%
0.000%
0.000%
0.000%
0.000%
2.950%
0.000%
0.000%
0.000%
0.000%
3.150%
0.000%
0.000%
0.000%
0.000%
2.550%
0.000%
0.000%
0.000%
0.000%
2.950%
0.000%
0.000%
0.000%
0.000%
3.150%
0.000%
0.000%
0.000%
0.000%
Modified Amounts:
3.200%
0.000%
0.000%
0.000%
0.000%
Original Amounts:
3.625%
0.000%
Original Amounts:
Modified Amounts:
6/01/2009
117750620
Original Amounts:
Modified Amounts:
6/01/2009
117750844
Original Amounts:
Modified Amounts:
6/01/2009
117751800
Original Amounts:
Modified Amounts:
6/01/2009
117754044
Original Amounts:
Modified Amounts:
3/01/2009
117796425
Original Amounts:
Modified Amounts:
6/01/2009
117747329
Original Amounts:
Modified Amounts:
6/01/2009
117756296
Original Amounts:
Modified Amounts:
6/01/2009
117760595
Original Amounts:
Modified Amounts:
6/01/2009
117760678
Original Amounts:
Modified Amounts:
6/01/2009
117760892
Original Amounts:
Modified Amounts:
6/01/2009
117770396
Original Amounts:
Modified Amounts:
6/01/2009
117777094
Original Amounts:
Modified Amounts:
5/01/2009
117778258
Original Amounts:
Modified Amounts:
6/01/2009
117787457
Original Amounts:
Modified Amounts:
6/01/2009
5/01/2009
117789453
117480509
Life
Cap
2.900%
0.000%
Original Amounts:
Modified Amounts:
6/01/2009
Period
Cap
Original Amounts:
Modified Amounts:
Initial
Reset Date
Next
Reset Date
Int Reset
Period
Loan
Type
11/01/2005
ARM
FIX
0.00
3,716.53
0.00
0.00
11/01/2005
ARM
FIX
0.00
5,301.11
0.00
0.00
ARM
FIX
74,155.08
8,533.85
0.00
0.00
0.000%
11/01/2005
IO
Period
Balloon
Payment
Balloon
Date
Capitalized
Amount
Forgiven
Principal
Forgiven
Interest
11/01/2005
ARM
FIX
80,303.21
9,444.06
0.00
0.00
11/01/2005
ARM
FIX
39,481.22
6,228.64
0.00
0.00
ARM
FIX
51,456.61
7,358.21
0.00
0.00
11/01/2005
11/01/2005
ARM
FIX
0.00
11,690.44
0.00
0.00
11/01/2005
ARM
FIX
0.00
6,495.93
0.00
0.00
11/01/2005
11/01/2005
1
1
ARM
FIX
0.00
11,201.37
0.00
0.00
11/01/2005
ARM
FIX
164,437.60
16,245.70
0.00
0.00
ARM
FIX
41,973.73
7,669.78
0.00
0.00
11/01/2005
11/01/2005
ARM
FIX
174,490.96
12,014.04
0.00
0.00
11/01/2005
ARM
FIX
36,124.76
13,843.24
0.00
0.00
ARM
FIX
94,112.68
12,145.04
0.00
0.00
11/01/2005
11/01/2005
ARM
FIX
0.00
9,984.35
0.00
0.00
11/01/2005
ARM
FIX
31,117.32
5,543.06
0.00
0.00
73,236.19
9,345.88
0.00
0.00
0.00
13,038.94
0.00
0.00
11/01/2005
ARM
FIX
11/01/2005
ARM
Page 53 of 60
Contact:
Paul Gobin
617-603-6630

First Mod
Payment Dt
Loan
Number
5/01/2009
117599472
Margin
Original Amounts:
Period
Cap
Life
Cap
Initial
Reset Date
Next
Reset Date
Int Reset
Period
Loan
Type
2.650%
0.000%
11/01/2005
ARM
2.850%
0.000%
11/01/2005
ARM
117675330
Original Amounts:
117791350
3.050%
0.000%
0.000%
0.000%
0.000%
3.350%
0.000%
0.000%
0.000%
0.000%
3.250%
0.000%
0.000%
0.000%
0.000%
3.250%
0.000%
0.000%
0.000%
0.000%
Modified Amounts:
3.450%
0.000%
0.000%
0.000%
0.000%
Original Amounts:
3.075%
0.000%
Original Amounts:
Modified Amounts:
5/01/2009
117741538
Original Amounts:
Modified Amounts:
5/01/2009
117741678
Original Amounts:
Modified Amounts:
5/01/2009
117744292
Original Amounts:
Modified Amounts:
5/01/2009
5/01/2009
117790006
116572926
Original Amounts:
11/01/2005
117756916
0.000%
0.000%
2.950%
0.000%
0.000%
0.000%
0.000%
3.350%
0.000%
0.000%
0.000%
0.000%
Modified Amounts:
3.150%
0.000%
0.000%
0.000%
0.000%
Original Amounts:
3.025%
0.000%
Modified Amounts:
5/01/2009
117760058
Original Amounts:
Modified Amounts:
4/01/2009
117777730
Original Amounts:
Modified Amounts:
5/01/2009
4/01/2009
117795336
117479188
Original Amounts:
117793992
Original Amounts:
Modified Amounts:
0.00
9,530.17
0.00
0.00
ARM
FIX
0.00
8,408.16
0.00
0.00
ARM
FIX
0.00
2,709.35
0.00
0.00
11/01/2005
ARM
FIX
0.00
5,892.12
0.00
0.00
ARM
FIX
0.00
6,665.36
0.00
0.00
0.00
6,189.25
0.00
0.00
0.00
14,735.62
0.00
0.00
11/01/2005
ARM
FIX
11/01/2005
ARM
11/01/2005
ARM
FIX
0.00
12,317.42
0.00
0.00
11/01/2005
ARM
FIX
0.00
10,288.48
0.00
0.00
ARM
FIX
0.00
8,881.24
0.00
0.00
0.00
62,519.54
0.00
0.00
0.00
15,580.20
0.00
0.00
ARM
FIX
0.00
16,089.32
0.00
0.00
0.000%
11/01/2005
12/01/2008
117750919
Original Amounts:
Modified Amounts:
4/01/2009
117754903
Original Amounts:
Modified Amounts:
4/01/2009
117475467
Original Amounts:
Modified Amounts:
3/01/2009
117745463
Original Amounts:
Modified Amounts:
2.950%
0.000%
0.000%
0.000%
0.000%
3.350%
0.000%
0.000%
0.000%
0.000%
3.250%
0.000%
0.000%
0.000%
0.000%
2.400%
0.000%
0.000%
0.000%
0.000%
3.050%
0.000%
0.000%
0.000%
11/01/2005
ARM
FIX
11/01/2005
ARM
11/01/2005
0.000%
Forgiven
Interest
0.00
Modified Amounts:
2/01/2009
Forgiven
Principal
11/01/2005
11/01/2005
3.100%
0.000%
Original Amounts:
Capitalized
Amount
0.00
Modified Amounts:
5/01/2009
Balloon
Date
19,754.91
Modified Amounts:
5/01/2009
Balloon
Payment
0.00
Modified Amounts:
5/01/2009
IO
Period
11/01/2005
ARM
FIX
0.00
12,034.93
0.00
0.00
11/01/2005
ARM
FIX
0.00
10,530.99
0.00
0.00
11/01/2005
ARM
FIX
0.00
13,730.67
0.00
0.00
11/01/2005
ARM
FIX
0.00
5,044.89
0.00
0.00
Page 54 of 60
Contact:
Paul Gobin
617-603-6630

First Mod
Payment Dt
Loan
Number
3/01/2009
117762658
Margin
117789966
0.000%
0.000%
3.250%
0.000%
0.000%
0.000%
0.000%
2.900%
0.000%
0.000%
0.000%
0.000%
3.350%
0.000%
0.000%
0.000%
0.000%
Modified Amounts:
3.300%
0.000%
0.000%
0.000%
Original Amounts:
2.550%
0.000%
Original Amounts:
Modified Amounts:
2/01/2009
117793562
Original Amounts:
Modified Amounts:
3/01/2009
117793927
Original Amounts:
Modified Amounts:
4/01/2009
2/01/2009
117795112
117478248
Life
Cap
3.350%
0.000%
Original Amounts:
Modified Amounts:
3/01/2009
Period
Cap
Original Amounts:
Initial
Reset Date
Next
Reset Date
Int Reset
Period
Loan
Type
11/01/2005
ARM
FIX
0.00
14,504.57
0.00
0.00
11/01/2005
ARM
FIX
0.00
17,302.57
0.00
0.00
ARM
FIX
0.00
17,629.46
0.00
0.00
0.000%
11/01/2005
117675447
3.400%
0.000%
0.000%
0.000%
0.000%
0.000%
2.600%
0.000%
0.000%
0.000%
Modified Amounts:
3.250%
0.000%
0.000%
0.000%
Original Amounts:
3.400%
0.000%
Original Amounts:
117676239
Original Amounts:
Modified Amounts:
2/01/2009
117790881
Original Amounts:
Modified Amounts:
2/01/2009
11/01/2008
117752410
117601047
Original Amounts:
117758375
0.00
5,350.01
0.00
0.00
ARM
FIX
0.00
15,465.47
0.00
0.00
0.00
8,119.11
0.00
0.00
ARM
11/01/2005
ARM
0.00
2,130.63
0.00
0.00
11/01/2005
11/01/2005
0
0
FIX
FIX
0.00
3,173.55
0.00
0.00
11/01/2005
ARM
FIX
0.00
3,953.70
0.00
0.00
11/01/2005
ARM
FIX
0.00
15,642.89
0.00
0.00
0.00
9,142.44
0.00
0.00
0.000%
0.000%
11/01/2005
0.000%
0.000%
3.150%
0.000%
0.000%
0.000%
0.000%
3.350%
0.000%
0.000%
0.000%
0.000%
Modified Amounts:
3.200%
0.000%
0.000%
0.000%
0.000%
Original Amounts:
3.175%
0.000%
Modified Amounts:
2/01/2009
117770446
Original Amounts:
Modified Amounts:
12/01/2008
117775874
Original Amounts:
Modified Amounts:
2/01/2009
11/01/2008
117784264
117472092
Original Amounts:
ARM
11/01/2005
ARM
FIX
0.00
16,969.26
0.00
0.00
11/01/2005
ARM
FIX
0.00
15,364.31
0.00
0.00
15,271.03
0.00
0.00
0.00
16,891.45
0.00
0.00
0.00
20,040.12
0.00
0.00
0.00
3,724.41
0.00
0.00
0.00
47,254.10
0.00
0.00
0.000%
11/01/2005
ARM
FIX
11/01/2005
ARM
FIX
11/01/2005
ARM
Modified Amounts:
1/01/2009
11/01/2008
117478297
117479097
Modified Amounts:
3.050%
0.000%
0.000%
0.000%
Original Amounts:
3.050%
0.000%
Original Amounts:
Modified Amounts:
Forgiven
Interest
11/01/2005
3.150%
0.000%
Original Amounts:
Forgiven
Principal
11/01/2005
Modified Amounts:
2/01/2009
Capitalized
Amount
ARM
FIX
0.000%
0.000%
Balloon
Date
Modified Amounts:
2/01/2009
Balloon
Payment
11/01/2005
Modified Amounts:
2/01/2009
IO
Period
12/01/2005
ARM
FIX
11/01/2005
ARM
0.000%
63,283.89 10/01/2035
Page 55 of 60
Contact:
Paul Gobin
617-603-6630

First Mod
Payment Dt
Loan
Number
1/01/2009
117676577
Margin
Period
Cap
Life
Cap
Initial
Reset Date
Next
Reset Date
Int Reset
Period
Loan
Type
117744599
117744797
117780023
10/01/2008
117471607
117598631
117598755
0.00
3,180.03
0.00
0.00
3.400%
0.000%
0.000%
0.000%
11/01/2005
0.000%
ARM
FIX
0.00
7,799.92
0.00
0.00
3.350%
0.000%
0.000%
0.000%
0.000%
ARM
FIX
0.00
4,063.79
0.00
0.00
2.950%
0.000%
0.000%
0.000%
0.000%
Modified Amounts:
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
Original Amounts:
3.400%
0.000%
Original Amounts:
Original Amounts:
Original Amounts:
Original Amounts:
11/01/2005
11/01/2005
ARM
FIX
0.00
16,905.24
0.00
0.00
11/01/2005
11/01/2005
0
0
FIX
FIX
0.00
3,206.82
0.00
0.00
11/01/2005
ARM
0.00
5,975.38
0.00
0.00
Original Amounts:
3.400%
0.000%
11/01/2005
ARM
0.00
15,575.40
0.00
0.00
2.900%
0.000%
0.000%
0.000%
11/01/2005
0.000%
ARM
FIX
0.00
50,569.19
0.00
0.00
2.800%
0.000%
0.000%
0.000%
0.000%
3.200%
0.000%
0.000%
0.000%
0.000%
3.350%
0.000%
0.000%
0.000%
0.000%
2.700%
0.000%
0.000%
0.000%
0.000%
3.550%
0.000%
0.000%
0.000%
0.000%
3.250%
0.000%
0.000%
0.000%
0.000%
3.500%
0.000%
0.000%
0.000%
0.000%
3.350%
0.000%
0.000%
0.000%
0.000%
3.700%
0.000%
0.000%
0.000%
0.000%
2.800%
0.000%
0.000%
0.000%
Modified Amounts:
2/01/2009
117789164
Original Amounts:
Modified Amounts:
12/01/2008
117780320
Original Amounts:
Modified Amounts:
1/01/2009
117747576
Original Amounts:
Modified Amounts:
12/01/2008
117748178
Original Amounts:
Modified Amounts:
12/01/2008
117762708
Original Amounts:
Modified Amounts:
12/01/2008
117776096
Original Amounts:
Modified Amounts:
12/01/2008
117791863
Original Amounts:
Modified Amounts:
12/01/2008
117796805
Original Amounts:
Modified Amounts:
12/01/2008
117772277
Original Amounts:
Modified Amounts:
12/01/2008
117773507
Original Amounts:
Modified Amounts:
11/01/2008
117471607
Forgiven
Interest
ARM
Modified Amounts:
10/01/2008
Forgiven
Principal
Modified Amounts:
2/01/2009
Capitalized
Amount
11/01/2005
Modified Amounts:
2/01/2009
Balloon
Date
0.000%
Modified Amounts:
2/01/2009
Balloon
Payment
3.400%
Original Amounts:
Modified Amounts:
1/01/2009
IO
Period
Original Amounts:
Modified Amounts:
11/01/2005
1
0
ARM
FIX
0.00
3,298.52
0.00
0.00
11/01/2005
1
0
ARM
FIX
0.00
7,274.66
0.00
0.00
1
0
ARM
FIX
0.00
4,085.06
0.00
0.00
11/01/2005
1
0
ARM
FIX
99,533.18
9/01/2035
15,670.66
0.00
0.00
11/01/2005
1
0
ARM
FIX
22,108.27 10/01/2035
5,872.30
0.00
0.00
1
0
ARM
FIX
0.00
7,381.42
0.00
0.00
11/01/2005
1
0
ARM
FIX
191,767.46
17,712.05
0.00
0.00
11/01/2005
1
0
ARM
FIX
0.00
6,212.78
0.00
0.00
11/01/2005
1
0
ARM
FIX
0.00
7,941.15
0.00
0.00
11/01/2005
1
0
ARM
FIX
0.00
1,968.36
0.00
0.00
11/01/2005
11/01/2005
0.000%
8/01/2035
Page 56 of 60
Contact:
Paul Gobin
617-603-6630

First Mod
Payment Dt
Loan
Number
12/01/2008
117741819
Margin
3.250%
0.000%
0.000%
0.000%
Modified Amounts:
3.300%
0.000%
0.000%
0.000%
Original Amounts:
3.150%
0.000%
Original Amounts:
Modified Amounts:
12/01/2008
12/01/2008
117753004
117769877
Period
Cap
Original Amounts:
Life
Cap
Initial
Reset Date
Next
Reset Date
Int Reset
Period
Loan
Type
11/01/2005
1
0
ARM
FIX
0.00
4,327.88
0.00
0.00
11/01/2005
1
0
ARM
FIX
76,957.26
18,134.64
0.00
0.00
ARM
75,611.06
12,641.06
0.00
0.00
0.000%
0.000%
11/01/2005
Modified Amounts:
12/01/2008
117772129
3.300%
0.000%
0.000%
0.000%
Modified Amounts:
3.150%
0.000%
0.000%
0.000%
Original Amounts:
2.525%
0.000%
Original Amounts:
Modified Amounts:
11/01/2008
10/01/2008
117779421
117787762
Original Amounts:
117791681
Original Amounts:
117677260
Original Amounts:
117758128
Original Amounts:
117758938
Original Amounts:
117743534
Original Amounts:
113,281.34
17,923.97
0.00
0.00
ARM
FIX
0.00
5,143.60
0.00
0.00
ARM
0.00
10,938.00
0.00
0.00
0.00
17,400.41
0.00
0.00
27,401.08
0.00
0.00
4,216.51
0.00
0.00
38,479.63
0.00
0.00
949.23
0.00
0.00
0.00
0.00
0.00
16,759.30
0.00
0.00
0.00
0.00
0.00
1,880.24
0.00
0.00
9,206.31
0.00
0.00
6,712.64
0.00
0.00
49,605.26
0.00
0.00
0.000%
11/01/2005
3.350%
0.000%
11/01/2005
ARM
3.175%
0.000%
11/01/2005
ARM
2.650%
0.000%
11/01/2005
ARM
3.450%
0.000%
11/01/2005
ARM
3.050%
0.000%
11/01/2005
ARM
Modified Amounts:
9/01/2008
117747873
Original Amounts:
3.650%
0.000%
11/01/2005
ARM
2.600%
0.000%
11/01/2005
ARM
Modified Amounts:
8/01/2008
117752378
Original Amounts:
Modified Amounts:
9/01/2008
117743773
Original Amounts:
3.050%
0.000%
11/01/2005
ARM
Modified Amounts:
8/01/2008
117752444
Original Amounts:
3.250%
0.000%
11/01/2005
ARM
3.400%
0.000%
11/01/2005
ARM
Modified Amounts:
10/01/2008
117756296
Original Amounts:
Modified Amounts:
10/01/2008
11/01/2008
117756544
117761551
3.300%
0.000%
0.000%
11/01/2005
Modified Amounts:
1
0
ARM
FIX
Original Amounts:
3.450%
0.000%
11/01/2005
ARM
Original Amounts:
Modified Amounts:
Forgiven
Interest
1
0
Modified Amounts:
9/01/2008
Forgiven
Principal
11/01/2005
Modified Amounts:
11/01/2008
Capitalized
Amount
ARM
FIX
Modified Amounts:
10/01/2008
Balloon
Date
1
0
Modified Amounts:
10/01/2008
Balloon
Payment
11/01/2005
0.000%
Modified Amounts:
11/01/2008
IO
Period
Page 57 of 60
Contact:
Paul Gobin
617-603-6630

First Mod
Payment Dt
Loan
Number
10/01/2008
117762146
Margin
Period
Cap
Life
Cap
Initial
Reset Date
Next
Reset Date
Int Reset
Period
Loan
Type
117768648
10/01/2008
117793299
117599530
117773077
117785527
117598425
12,206.56
0.00
0.00
3.050%
0.000%
0.000%
11/01/2005
1
0
ARM
FIX
5,156.86
0.00
0.00
3.150%
0.000%
0.000%
Modified Amounts:
1
0
ARM
FIX
4,209.28
0.00
0.00
Original Amounts:
3.100%
0.000%
11/01/2005
ARM
20,278.51
0.00
0.00
3.500%
0.000%
11/01/2005
ARM
5,703.87
0.00
0.00
865.72
0.00
0.00
Original Amounts:
Original Amounts:
Original Amounts:
Original Amounts:
2.650%
11/01/2005
0.000%
0.000%
0.000%
0.000%
0.000%
4.150%
0.000%
0.000%
3.150%
0.000%
0.000%
Modified Amounts:
Original Amounts:
3.700%
0.000%
Original Amounts:
Modified Amounts:
10/01/2008
117598615
Original Amounts:
Modified Amounts:
10/01/2008
8/01/2008
117761684
117794826
11/01/2005
ARM
Original Amounts:
0.000%
0.000%
11/01/2005
11/01/2005
0
0
FIX
FIX
4,317.36
0.00
0.00
11/01/2005
1
0
ARM
FIX
8,609.99
0.00
0.00
11/01/2005
1
0
ARM
FIX
2,840.69
0.00
0.00
11/01/2005
ARM
15,595.97
0.00
0.00
52,400.06
0.00
0.00
Modified Amounts:
8/01/2008
117798041
Original Amounts:
3.075%
0.000%
11/01/2005
ARM
Modified Amounts:
8/01/2008
117676239
3.725%
0.000%
0.000%
11/01/2005
1
0
ARM
FIX
9,024.98
0.00
0.00
0.000%
11/01/2005
Modified Amounts:
3.400%
0.000%
1
0
ARM
FIX
56,390.83
0.00
0.00
Original Amounts:
3.175%
0.000%
ARM
21,898.76
0.00
0.00
2,418.25
0.00
0.00
9,200.59
0.00
0.00
12,166.15
0.00
0.00
10,804.67
0.00
0.00
Original Amounts:
Modified Amounts:
8/01/2008
9/01/2008
117473843
117677252
Original Amounts:
11/01/2005
Modified Amounts:
8/01/2008
117757724
Original Amounts:
3.150%
0.000%
11/01/2005
ARM
3.450%
0.000%
11/01/2005
ARM
Modified Amounts:
8/01/2008
117797464
Original Amounts:
Modified Amounts:
7/01/2008
117472241
Original Amounts:
2.650%
0.000%
11/01/2005
ARM
3.400%
0.000%
0.000%
0.000%
11/01/2005
1
0
ARM
FIX
Modified Amounts:
6/01/2008
117598425
Forgiven
Interest
ARM
Modified Amounts:
10/01/2008
Forgiven
Principal
Modified Amounts:
8/01/2008
Capitalized
Amount
11/01/2005
Modified Amounts:
9/01/2008
Balloon
Date
0.000%
Modified Amounts:
11/01/2008
Balloon
Payment
3.150%
Original Amounts:
Modified Amounts:
9/01/2008
IO
Period
Original Amounts:
Modified Amounts:
0.000%
Page 58 of 60
Contact:
Paul Gobin
617-603-6630

First Mod
Payment Dt
Loan
Number
3/01/2008
117759241
Margin
Original Amounts:
Period
Cap
Life
Cap
Initial
Reset Date
Next
Reset Date
Int Reset
Period
Loan
Type
3.775%
0.000%
11/01/2005
ARM
3.650%
0.000%
11/01/2005
ARM
Modified Amounts:
2/01/2008
117763169
Original Amounts:
Modified Amounts:
IO
Period
Balloon
Payment
Balloon
Date
Capitalized
Amount
Forgiven
Principal
Forgiven
Interest
0.00
0.00
0.00
0.00
0.00
0.00
* Information only reported to the extent provided by the underlying Servicer(s) and or Sub-Servicer(s).
Page 59 of 60
MATERIAL BREACHES REPORT
Contact:
Paul Gobin
617-603-6630
# U.S. Bank National Association in its respective capacity under the transaction documents is not aware of any
material breaches. #
Page 60 of 60

Lxs 2005 5n Investor Report 07 25 2009

Hochgeladen von

Dokumentinformationen

Originalbeschreibung:

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Lxs 2005 5n Investor Report 07 25 2009

Hochgeladen von

Copyright:

Verfügbare Formate

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Distribution Package Includes: *

Payment Date Statement

Mortgage Loan Characteristics

Delinquency History Report - Six Months

CPR/CDR History Report - Six Months

Bankruptcy Loan Detail Report

Foreclosure Loan Detail Report

REO Loan Detail Report

Prepayment & Liquidation Loan Detail Report

Material Modifications Loan Detail Report

Extended Material Modifications Loan Detail Report

Material Breaches Loan Detail Report

First Distribtion Date:

November 25, 2005

October 31, 2005

October 01, 2005

Aurora Loan Services Inc

Lehman Brothers Inc.

One Federal Street, 3rd FL; Boston, MA 02110

Mortgage Pass-Through Certificates, Series 2005-5N

AMOUNTS PER $1,000 UNIT

Mortgage Pass-Through Certificates, Series 2005-5N

(i), (v), (xiv)

Aggregate Pool Balance

Balance of Deleted Mortgage Loans

(iv),(xiv) Ending Overcollateralization Amount

Overcollateralization Release Amount

(viii), (xiv) Interest Distributions & Fees:

Realized Losses incurred during the related Due Period

Amount of Advances required to be made by servicer

Delinquency Information & Mortgage Pool characteristics

30-59 days delinquent

Current Delinquency Rate (60+days)

Mortgage Pass-Through Certificates, Series 2005-5N

Weighted Average Term to Maturity of Mortgage Loans

Balance of Loans which became REO in the prior calendar month

Prepayment Premiums paid to Class X

Certificate Account Shortfalls

Supplemental Interest Trust and Swap information:

Net Swap Payment to the Supplemental Interest Trust

Swap Termination Payment to the Supplemental Interest Trust

Remic 2 Regular Interests

Remic 2 Regular Interests

Non-Remic 2 Regular Interests

Total Collections - per Servicer Report

B. Cash Receipts from Servicer, net of servicer fees

Difference between A and B

II. DISTRIBUTION SUMMARY AND RECONCILIATION

Cash Receipts from Servicer, net of service & lpmi fees

Net Withdrawals from the Supplemental Interest Trust

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

MORTGAGE LOAN CHARACTERISTICS

Remaining Principal Balance

161,766,291.54 100.00% 1,636

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

MORTGAGE LOAN CHARACTERISTICS

161,766,291.54 100.00% 1,636

Group 1 Weighted Average Rate: 4.22%