Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Average Coupon | 100 | 3,929,111,000 | 2,063,012.5 | 15,105,405.36 | 11,059,861.21 | 1.28 |
| | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 595,009,000 | 427,177.73 | 0 | 0 | 0.9 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2005-HE7-M5 | 004421UG6 | 30,559,000 | 19,681.46 | 0 | 0 | 0.94 | 6,743,566.15 | AMQ 2005-R11-M5 | 03072SV51 | 28,370,000 | 21,796.78 | 0 | 0 | 0.92 | - | ARSI 2005-W2-M5 | 040104NH0 | 41,250,000 | 31,066.41 | 0 | 0 | 0.9 | - | BSAB 2005-HE11-M4 | 0738793R7 | 23,719,000 | 17,665.71 | 0 | - | 0.89 | - | CWABS 2005-BC5-M5 | 126670NJ3 | 15,675,000 | 13,111.48 | 0 | N/A | 1 | 0 | FFMLT 2005-FF12-M5 | 32027NYA3 | 32,425,000 | 24,690.29 | 0 | - | 0.91 | - | GSAMP 2005-HE4-M5 | 362341KG3 | 26,376,000 | 19,121.61 | 0 | 0 | 0.87 | - | HEAT 2005-8-M5 | 437084QD1 | 24,750,000 | 17,608.59 | 0 | N/A | 0.85 | N/A | JPMA 2005-OPT1-M5 | 46626laj9 | 24,917,000 | 13,514.29 | 0 | N/A | 0.88 | N/A | LBMLT 2005-WL2-M5 | 542514NF7 | 41,336,000 | 30,442.24 | 0 | 0 | 0.88 | - | MABS 2005-NC2-M5 | 57643LMU7 | 13,090,000 | 0 | 0 | N/A | 0.9 | N/A | MLMI 2005-AR1-M2 | 59020UG33 | 58,184,000 | 44,304.69 | 0 | 0 | 0.91 | - | MSAC 2005-HE5-M5 | 61744CUW4 | 24,539,000 | 17,653.4 | 0 | 0 | 0.86 | 0 | NCC 2005-4-M5 | 64352VMY4 | 34,300,000 | 26,403.85 | 0 | 0 | 0.92 | - | RAMP 2005-EFC4-M5 | 76112BC81 | 12,829,000 | 9,276.98 | 0 | N/A | 0.87 | N/A | RASC 2005-KS11-M5 | 76110W7H3 | 22,770,000 | 16,554.95 | 0 | N/A | 0.87 | N/A | SABR 2005-HE1-M2 | 81375WGG5 | 75,248,000 | 56,044.08 | 0 | 0 | 0.89 | 3,834,278.37 | SAIL 2005-HE3-M5 | 86358EXB7 | 24,888,000 | 18,743.78 | 0 | N/A | N/A | N/A | SAIL 2005-WF4-M5 | 863576DK7 | 22,565,000 | 16,242.1 | 0 | 0 | 0.86 | 0 | SVH 2005-4-M5 | 83611MKJ6 | 17,219,000 | 13,255.04 | 0 | 0 | 0.92 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 1,084,080,000 | 644,241.77 | 0 | 0 | 0.71 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2005-HE7-M2 | 004421UD3 | 62,916,000 | 36,897.61 | 0 | 0 | 0.7 | 0 | AMQ 2005-R11-M2 | 03072SV28 | 53,990,000 | 32,050.74 | 0 | 0 | 0.71 | - | ARSI 2005-W2-M2 | 040104NE7 | 79,750,000 | 50,092.97 | 0 | 0 | 0.75 | - | BSAB 2005-HE11-M2 | 0738793P1 | 23,719,000 | 13,712.55 | 0 | - | 0.69 | - | CWABS 2005-BC5-M2 | 126670NF1 | 30,400,000 | 18,335 | 0 | N/A | 0.72 | 0 | FFMLT 2005-FF12-M2 | 32027NXX4 | 64,850,000 | 38,572.24 | 0 | - | 0.71 | - | GSAMP 2005-HE4-M2 | 362341KD0 | 54,951,000 | 33,454.31 | 0 | 0 | 0.73 | - | HEAT 2005-8-M2 | 437084QA7 | 51,000,000 | 29,484.38 | 0 | N/A | 0.69 | N/A | JPMA 2005-OPT1-M2 | 46626laf7 | 46,813,000 | 27,843.98 | 0 | N/A | 0.71 | N/A | LBMLT 2005-WL2-M2 | 542514NC4 | 84,049,000 | 51,392.46 | 0 | 0 | 0.73 | - | MABS 2005-NC2-M2 | 57643LMR4 | 27,986,000 | 16,645.84 | 0 | N/A | 0.71 | N/A | MLMI 2005-AR1-M1 | 59020UG90 | 78,133,000 | 48,426.18 | 0 | 0 | 0.74 | - | MSAC 2005-HE5-M2 | 61744CUT1 | 49,822,000 | 27,957.83 | 0 | 0 | 0.67 | 0 | NCC 2005-4-M2 | 64352VMV0 | 66,600,000 | 41,833.13 | 0 | 0 | 0.75 | - | RAMP 2005-EFC4-M2 | 76112BC57 | 26,392,000 | 14,934.69 | 0 | N/A | 0.68 | N/A | RASC 2005-KS11-M2 | 76110W7E0 | 44,850,000 | 24,771.06 | 0 | N/A | 0.66 | N/A | SABR 2005-HE1-M1 | 81375WGF7 | 90,174,000 | 50,628.94 | 0 | 0 | 0.67 | 0 | SAIL 2005-HE3-M2 | 86358EWY8 | 63,997,000 | 39,131.5 | 0 | N/A | N/A | N/A | SAIL 2005-WF4-M2 | 863576DG6 | 51,017,000 | 28,643.92 | 0 | 0 | 0.67 | 0 | SVH 2005-4-M2 | 83611MKF4 | 32,671,000 | 19,432.44 | 0 | 0 | 0.71 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 1,608,722,000 | 572,062.24 | 15,105,405.36 | 11,059,861.21 | 0.56 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2005-HE7-A2D | 004421UB7 | 79,376,000 | 37,951.65 | 0 | 0 | 0.57 | 0 | AMQ 2005-R11-A2D | 03072SU86 | 56,285,000 | 26,859.26 | 0 | 0 | 0.57 | - | ARSI 2005-W2-A2C | 040104NC1 | 75,782,000 | 38,127.82 | 0 | 0 | 0.6 | - | BSAB 2005-HE11-A3 | 0738793M8 | 26,953,000 | 13,111.51 | 0 | - | 0.58 | - | CWABS 2005-BC5-3A3 | 126670ND6 | 21,145,000 | 10,814.79 | 0 | N/A | 0.61 | 0 | FFMLT 2005-FF12-A2C | 32027NXV8 | 21,136,000 | 10,105.65 | 0 | - | 0.57 | - | GSAMP 2005-HE4-A2C | 362341KB4 | 93,538,000 | 26,349.08 | 2,740,559.02 | 3,200,640.82 | 0.61 | - | HEAT 2005-8-2A4 | 437084PW0 | 62,000,000 | 31,193.75 | 0 | N/A | 0.6 | N/A | JPMA 2005-OPT1-A4 | 46626lad2 | 40,111,000 | 10,083.72 | 2,569,566.69 | N/A | 0.59 | N/A | LBMLT 2005-WL2-IIIA3 | 542514MZ4 | 303,698,000 | 0 | 0 | 7,783,418.57 | 0 | - | MABS 2005-NC2-A4 | 57643LMP8 | 44,275,000 | 21,906.9 | 0 | N/A | 0.59 | N/A | MLMI 2005-AR1-A3A4 | 59020UH24 | 20,119,000 | 9,562.06 | 383,513.05 | 75,801.82 | 0.65 | - | MSAC 2005-HE5-A2C | 61744CUR5 | 115,000,000 | 26,314.2 | 2,682,169.49 | 0 | 0.58 | 0 | NCC 2005-4-A2C | 64352VMT5 | 37,800,000 | 19,333.13 | 0 | 0 | 0.61 | - | RAMP 2005-EFC4-A3 | 76112BD64 | 15,000,000 | 7,619.2 | 0 | N/A | 0.61 | N/A | RASC 2005-KS11-AI4 | 76110W7B6 | 56,277,000 | 25,969.49 | 0 | N/A | 0.55 | N/A | SABR 2005-HE1-A3C | 81375WGE0 | 88,518,000 | 30,046.51 | 2,157,260.84 | 0 | 0.57 | 0 | SAIL 2005-HE3-A5 | 86358EWW2 | 221,021,000 | 110,953.39 | 4,572,336.27 | N/A | N/A | N/A | SAIL 2005-WF4-A4 | 863576DE1 | 194,116,000 | 97,664.61 | 0 | 0 | 0.6 | 0 | SVH 2005-4-IIA4 | 83611MKC1 | 36,572,000 | 18,095.52 | 0 | 0 | 0.59 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 335,512,000 | 228,683.47 | 0 | 0 | 1.91 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2005-HE7-M8 | 004421UK7 | 21,571,000 | 0 | 0 | 0 | 1.94 | 0 | AMQ 2005-R11-M8 | 03072SV85 | 15,560,000 | 35,508.54 | 0 | 0 | 2.74 | - | ARSI 2005-W2-M8 | 040104NL1 | 27,500,000 | 0 | 0 | 0 | 1.69 | - | BSAB 2005-HE11-M7 | 0738793U0 | 8,334,000 | 12,110.34 | 0 | - | 1.74 | - | CWABS 2005-BC5-M8 | 126670NM6 | 11,400,000 | 21,315.63 | 0 | N/A | 2.24 | 0 | FFMLT 2005-FF12-B2 | 32027NYD7 | 21,616,000 | 0 | 0 | - | 1.99 | - | GSAMP 2005-HE4-B2 | 362341KK4 | 18,316,000 | 23,460.43 | 0 | 0 | 1.54 | - | HEAT 2005-8-M8 | 437084QG4 | 15,000,000 | 0 | 0 | N/A | 1.51 | N/A | JPMA 2005-OPT1-M8 | 46626lam2 | 18,876,000 | 11,906.78 | 0 | N/A | 1.64 | N/A | LBMLT 2005-WL2-M8 | 542514NJ9 | 28,935,000 | 10,296.04 | 0 | 0 | 1.64 | - | MABS 2005-NC2-M8 | 57643LMX1 | 8,576,000 | 0 | 0 | N/A | 2.19 | N/A | MLMI 2005-AR1-B2 | 59020UG58 | 10,528,000 | 14,859.83 | 0 | 0 | 1.69 | - | MSAC 2005-HE5-B2 | 61744CUZ7 | 19,333,000 | 7,878.65 | 0 | 0 | 1.54 | 1,079,866.51 | NCC 2005-4-M8 | 64352VNB3 | 22,900,000 | 29,459.9 | 0 | 0 | 1.54 | - | RAMP 2005-EFC4-M8 | 76112BD31 | 8,797,000 | 11,166.47 | 0 | N/A | 1.53 | N/A | RASC 2005-KS11-M8 | 76110W7L4 | 16,560,000 | 0 | 0 | N/A | 2.04 | N/A | SABR 2005-HE1-B2 | 81375WGK6 | 14,925,000 | 0 | 0 | 0 | 2.24 | 0 | SAIL 2005-HE3-M8 | 86358EXE1 | 20,147,000 | 0 | 0 | N/A | N/A | N/A | SAIL 2005-WF4-M8 | 863576DN1 | 14,717,000 | 24,451.68 | 0 | 0 | 1.99 | 0 | SVH 2005-4-M8 | 83611MKM9 | 11,921,000 | 26,269.18 | 0 | 0 | 2.74 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 305,788,000 | 190,847.29 | 0 | 0 | 2.3 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2005-HE7-M9 | 004421UL5 | 19,774,000 | 0 | 0 | 0 | 2.74 | 0 | AMQ 2005-R11-M9 | 03072SV93 | 14,640,000 | 33,409.06 | 0 | 0 | 2.74 | - | ARSI 2005-W2-M9 | 040104NM9 | 16,500,000 | 0 | 0 | 0 | 1.99 | - | BSAB 2005-HE11-M8 | 0738793V8 | 7,052,000 | 14,067.27 | 0 | - | 2.39 | - | CWABS 2005-BC5-B | 126670NN4 | 11,875,000 | 22,203.78 | 0 | N/A | 2.24 | 0 | FFMLT 2005-FF12-B3 | 32027NYE5 | 19,651,000 | 0 | 0 | - | 1.99 | - | GSAMP 2005-HE4-B3 | 362341KL2 | 19,782,000 | 13,040.32 | 0 | 0 | 1.99 | - | HEAT 2005-8-B1 | 437084QH2 | 12,750,000 | 0 | 0 | N/A | 1.94 | N/A | JPMA 2005-OPT1-M9 | 46626lan0 | 15,101,000 | 14,742.69 | 0 | N/A | 2.09 | N/A | LBMLT 2005-WL2-M9 | 542514NK6 | 27,557,000 | 0 | 0 | 0 | 2.04 | - | MABS 2005-NC2-M9 | 57643LMY9 | 9,027,000 | 0 | 0 | N/A | 2.74 | N/A | MLMI 2005-AR1-B3 | 59020UG66 | 11,082,000 | 16,057.32 | 0 | 0 | 2.04 | - | MSAC 2005-HE5-B3 | 61744CVA1 | 15,616,000 | 0 | 0 | 0 | 1.99 | 0 | NCC 2005-4-M9 | 64352VNC1 | 22,900,000 | 39,001.56 | 0 | 0 | 2.04 | - | RAMP 2005-EFC4-M9 | 76112BD49 | 9,164,000 | 4,675.48 | 0 | N/A | 1.99 | N/A | RASC 2005-KS11-M9 | 76110W7M | 15,180,000 | 0 | 0 | N/A | 2.74 | N/A | SABR 2005-HE1-B3 | 81375WGL4 | 14,303,000 | 0 | 0 | 0 | 2.49 | 0 | SAIL 2005-HE3-M9 | 86358EXF8 | 18,962,000 | 0 | 0 | N/A | N/A | N/A | SAIL 2005-WF4-M9 | 863576DP6 | 14,717,000 | 33,649.81 | 0 | 0 | 2.74 | 0 | SVH 2005-4-M9 | 83611MKN7 | 10,155,000 | 0 | 0 | 0 | 2.74 | - | | | |
| | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Average Coupon | 100 | 4,086,629,000 | 1,575,977.54 | 1,351,658.71 | 0 | 1.15 |
| | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 538,030,000 | 179,123.19 | 0 | 0 | 0.76 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2006-NC1-M5 | 004421UY7 | 21,189,000 | 13,078.17 | 0 | 0 | 0.86 | 3,804,949.12 | ARSI 2006-W1-M5 | 040104RM5 | 39,813,000 | 0 | 0 | 0 | 0.86 | - | BSAB 2006-HE3-M5 | 07387UHW4 | 15,075,000 | 9,971.48 | 0 | N/A | 0.79 | N/A | CMLT 2006-NC1-M5 | 144531FC9 | 24,498,000 | 17,225.16 | 0 | 0 | 0.84 | 0 | CWABS 2006-8-M5 | 045427AJ0 | 33,000,000 | 19,078.13 | 0 | N/A | 0.69 | 0 | FFMLT 2006-FF4-M5 | 362334FZ2 | 24,397,000 | 3,755.13 | 0 | 0 | 0.75 | - | GSAMP 2006-HE3-M5 | 36244KAK1 | 29,531,000 | 9,538.63 | 0 | 0 | 0.62 | 4,238,210.6 | HEAT 2006-4-M5 | 437084VV5 | 25,600,000 | 4,106.37 | 0 | N/A | 0.73 | N/A | JPMA 2006-FRE1-M5 | 46626LFS4 | 17,717,000 | 11,866.7 | 0 | N/A | 0.8 | N/A | LBMLT 2006-1-M5 | 542514RS5 | 40,000,000 | 0 | 0 | 0 | 0.83 | - | MABS 2006-NC1-M5 | 57643LNL6 | 14,185,000 | 9,855.62 | 0 | 0 | 0.83 | 0 | MLMI 2006-HE1-M5 | 59020U3J2 | 15,235,000 | 10,585.15 | 0 | 0 | 0.83 | 0 | MSAC 2006-WMC2-M5 | 61749KAL7 | 40,346,000 | 0 | 0 | 0 | 0.62 | 0 | MSCI 2006-HE2-M5 | 617451FA2 | 36,270,000 | 0 | 0 | 0 | 0.73 | 0 | RAMP 2006-NC2-M5 | 75156TAH3 | 12,920,000 | 7,228.93 | 0 | N/A | 0.76 | N/A | RASC 2006-KS3-M5 | 76113ABQ3 | 20,125,000 | 12,194.77 | 0 | N/A | 0.73 | N/A | SABR 2006-OP1-M5 | 81375WJK3 | 15,746,000 | 10,940.19 | 0 | 0 | 0.83 | 0 | SAIL 2006-4-M4 | 86360WAJ1 | 36,696,000 | 0 | 0 | 0 | 0.68 | 0 | SASC 2006-WF2-M5 | 86360LAJ5 | 21,437,000 | 11,500.06 | 0 | 0 | 0.64 | 0 | SVH 2006-OPT5-M5 | 83612CAK5 | 54,250,000 | 28,198.7 | 0 | 0 | 0.62 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 1,150,568,000 | 526,160.57 | 0 | 0 | 0.6 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2006-NC1-M2 | 004421UV3 | 43,039,000 | 24,164.61 | 0 | 0 | 0.67 | 0 | ARSI 2006-W1-M2 | 040104RJ2 | 80,762,000 | 45,344.5 | 0 | 0 | 0.67 | - | BSAB 2006-HE3-M2 | 07387UHT1 | 30,150,000 | 15,671.72 | 0 | N/A | 0.62 | N/A | CMLT 2006-NC1-M2 | 144531EZ9 | 48,996,000 | 27,100.91 | 0 | 0 | 0.66 | 0 | CWABS 2006-8-M2 | 045427AF8 | 63,000,000 | 29,596.88 | 0 | N/A | 0.56 | 0 | FFMLT 2006-FF4-M2 | 362334FW9 | 49,556,000 | 25,758.8 | 0 | 0 | 0.62 | - | GSAMP 2006-HE3-M2 | 36244KAG0 | 59,063,000 | 26,577.27 | 0 | 0 | 0.54 | 0 | HEAT 2006-4-M2 | 437084VS2 | 52,000,000 | 24,862.5 | 0 | N/A | 0.57 | N/A | JPMA 2006-FRE1-M2 | 46626LFP0 | 36,953,000 | 20,439.63 | 0 | N/A | 0.66 | N/A | LBMLT 2006-1-M2 | 542514RP1 | 77,500,000 | 42,221.35 | 0 | 0 | 0.65 | - | MABS 2006-NC1-M2 | 57643LNH5 | 29,285,000 | 15,954.22 | 0 | 0 | 0.65 | 0 | MLMI 2006-HE1-M2 | 59020U3F0 | 28,909,000 | 15,508.47 | 0 | 0 | 0.64 | 0 | MSAC 2006-WMC2-M2 | 61749KAH6 | 72,884,000 | 0 | 0 | 0 | 0.54 | 0 | MSCI 2006-HE2-M2 | 617451EX3 | 71,406,000 | 35,109.13 | 0 | 0 | 0.59 | 0 | RAMP 2006-NC2-M2 | 75156TAE0 | 23,180,000 | 12,009.72 | 0 | N/A | 0.62 | N/A | RASC 2006-KS3-M2 | 76113ABM2 | 40,825,000 | 19,680.8 | 0 | N/A | 0.58 | N/A | SABR 2006-OP1-M2 | 81375WJG2 | 35,901,000 | 18,960.22 | 0 | 0 | 0.63 | 0 | SAIL 2006-4-M1 | 86360WAF9 | 157,794,000 | 61,542.7 | 0 | 0 | 0.51 | 10,660,971.84 | SASC 2006-WF2-M2 | 86360LAF3 | 55,865,000 | 24,848.29 | 0 | 0 | 0.53 | 0 | SVH 2006-OPT5-M2 | 83612CAG4 | 93,500,000 | 40,808.85 | 0 | 0 | 0.52 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 1,711,250,000 | 740,832.97 | 1,351,658.71 | 0 | 0.53 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2006-NC1-A2D | 004421UT8 | 67,164,000 | 32,112.79 | 0 | 0 | 0.57 | 0 | ARSI 2006-W1-A2D | 040104RG8 | 103,596,000 | 46,941.94 | 0 | 0 | 0.54 | - | BSAB 2006-HE3-A3 | 07387UHR5 | 24,954,000 | 10,891.38 | 0 | N/A | 0.52 | N/A | CMLT 2006-NC1-A4 | 144531EX4 | 81,745,000 | 37,721.91 | 0 | 0 | 0.55 | 0 | CWABS 2006-8-2A4 | 045427AD3 | 140,064,000 | 57,630.5 | 0 | N/A | 0.49 | 0 | FFMLT 2006-FF4-A3 | 362334FT6 | 67,566,000 | 29,489.74 | 0 | 0 | 0.52 | - | GSAMP 2006-HE3-A2D | 36244KAE5 | 49,697,000 | 20,306.4 | 0 | 0 | 0.49 | 0 | HEAT 2006-4-2A4 | 437084VN3 | 82,600,000 | 36,051.46 | 0 | N/A | 0.52 | N/A | JPMA 2006-FRE1-A4 | 46626LFM7 | 25,395,000 | 11,295.48 | 0 | N/A | 0.53 | N/A | LBMLT 2006-1-IIA4 | 542514RM8 | 78,716,000 | 35,668.19 | 0 | 0 | 0.54 | - | MABS 2006-NC1-A4 | 57643LNF9 | 55,733,000 | 25,254.02 | 0 | 0 | 0.54 | 0 | MLMI 2006-HE1-A2D | 59020U3D5 | 19,554,000 | 9,023.36 | 0 | 0 | 0.55 | 0 | MSAC 2006-WMC2-A2d | 61749KAF0 | 242,825,000 | 99,912.37 | 0 | 0 | 0.49 | 0 | MSCI 2006-HE2-A2d | 617451EV7 | 183,755,000 | 78,175.88 | 0 | 0 | 0.51 | 0 | RAMP 2006-NC2-A3 | 75156TAC4 | 43,831,000 | 19,432.48 | 0 | N/A | 0.53 | N/A | RASC 2006-KS3-AI4 | 76113ABJ9 | 79,903,000 | 33,681 | 0 | N/A | 0.51 | N/A | SABR 2006-OP1-A2C | 81375WJE7 | 55,476,000 | 22,144.67 | 1,351,658.71 | 0 | 0.54 | 0 | SAIL 2006-4-A5 | 86360WAE2 | 90,492,000 | 41,758.29 | 0 | 0 | 0.55 | 0 | SASC 2006-WF2-A4 | 86360LAD8 | 92,326,000 | 42,604.6 | 0 | 0 | 0.55 | 0 | SVH 2006-OPT5-IIA4 | 83612CAE9 | 125,858,000 | 50,736.51 | 0 | 0 | 0.48 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 370,778,000 | 72,607.68 | 0 | 0 | 1.48 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2006-NC1-M8 | 004421VB6 | 16,553,000 | 0 | 0 | 0 | 2.09 | 0 | ARSI 2006-W1-M8 | 040104RQ6 | 31,850,000 | 0 | 0 | 0 | 1.74 | - | BSAB 2006-HE3-M8 | 07387UHZ7 | 11,505,000 | 0 | 0 | N/A | 1.64 | N/A | CMLT 2006-NC1-M8 | 144531FF2 | 15,852,000 | 23,695.44 | 0 | 0 | 1.79 | 0 | CWABS 2006-8-M8 | 045427AM3 | 22,000,000 | 21,771.67 | 0 | N/A | 1.39 | 2,700,126.64 | FFMLT 2006-FF4-M8 | 362334GC2 | 18,298,000 | 0 | 0 | 0 | 1.59 | - | GSAMP 2006-HE3-M8 | 36244KAN5 | 22,348,000 | 0 | 0 | 0 | 1.34 | 0 | HEAT 2006-4-M8 | 437084VY9 | 16,000,000 | 0 | 0 | N/A | 1.44 | N/A | JPMA 2006-FRE1-M8 | 46626LFV7 | 14,174,000 | 0 | 0 | N/A | 0 | N/A | LBMLT 2006-1-M8 | 542514RV8 | 25,000,000 | 0 | 0 | 0 | 1.69 | - | MABS 2006-NC1-M8 | 57643LNP7 | 11,897,000 | 0 | 0 | 0 | 1.64 | 0 | MLMI 2006-HE1-B2A | 59020U3N3 | 6,251,000 | 0 | 0 | 0 | 1.69 | 0 | MSAC 2006-WMC2-B2 | 61749KAP8 | 27,331,000 | 0 | 0 | 0 | 1.29 | 0 | MSCI 2006-HE2-B2 | 617451FD6 | 29,469,000 | 0 | 0 | 0 | 1.44 | 0 | RAMP 2006-NC2-M8 | 75156TAL4 | 7,600,000 | 0 | 0 | N/A | 1.64 | N/A | RASC 2006-KS3-M8 | 76113ABT7 | 12,650,000 | 0 | 0 | N/A | 1.44 | N/A | SABR 2006-OP1-B2 | 81375WJN7 | 11,337,000 | 15,529.33 | 0 | 0 | 1.64 | 0 | SAIL 2006-4-M7 | 86360WAM4 | 19,571,000 | 0 | 0 | 0 | 1.44 | 0 | SASC 2006-WF2-M8 | 86360LAM8 | 12,342,000 | 11,611.24 | 0 | 0 | 1.29 | 2,497,497.46 | SVH 2006-OPT5-M8 | 83612CAN9 | 38,750,000 | 0 | 0 | 0 | 1.34 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 316,003,000 | 57,253.13 | 0 | 0 | 2.37 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2006-NC1-M9 | 004421VC4 | 13,243,000 | 0 | 0 | 0 | 2.74 | 0 | ARSI 2006-W1-M9 | 040104RR4 | 22,750,000 | 0 | 0 | 0 | 2.74 | - | BSAB 2006-HE3-M9 | 07387UJA0 | 9,124,000 | 0 | 0 | N/A | 2.49 | N/A | CMLT 2006-NC1-M9 | 144531FG0 | 14,410,000 | 34,749.11 | 0 | 0 | 2.89 | 0 | CWABS 2006-8-M9 | 045427AN1 | 17,000,000 | 0 | 0 | N/A | 2.39 | 0 | FFMLT 2006-FF4-B1 | 362334GJ7 | 12,961,000 | 0 | 0 | 0 | 3.04 | - | GSAMP 2006-HE3-M9 | 36244KAP0 | 19,156,000 | 0 | 0 | 0 | 2.11 | 0 | HEAT 2006-4-B1 | 437084VZ6 | 11,200,000 | 0 | 0 | N/A | 2.49 | N/A | JPMA 2006-FRE1-M9 | 46626LFW5 | 11,136,000 | 0 | 0 | N/A | 0 | N/A | LBMLT 2006-1-M9 | 542514RW6 | 20,000,000 | 0 | 0 | 0 | 2.74 | - | MABS 2006-NC1-M9 | 57643LNQ5 | 7,778,000 | 0 | 0 | 0 | 2.74 | 0 | MLMI 2006-HE1-B3A | 59020U3Q6 | 5,079,000 | 0 | 0 | 0 | 2.49 | 0 | MSAC 2006-WMC2-B3 | 61749KAQ6 | 26,030,000 | 0 | 0 | 0 | 2.24 | 0 | MSCI 2006-HE2-B3 | 617451FE4 | 23,802,000 | 0 | 0 | 0 | 2.39 | 0 | RAMP 2006-NC2-M9 | 75156TAM2 | 7,600,000 | 0 | 0 | N/A | 2.69 | N/A | RASC 2006-KS3-M9 | 76113ABU4 | 11,500,000 | 0 | 0 | N/A | 2.39 | N/A | SABR 2006-OP1-B3 | 81375WJP2 | 12,597,000 | 22,504.02 | 0 | 0 | 2.14 | 0 | SAIL 2006-4-M8 | 86360WAN2 | 18,348,000 | 0 | 0 | 0 | 2.24 | 0 | SASC 2006-WF2-M9 | 86360LAN6 | 18,189,000 | 0 | 0 | 0 | 2.14 | 0 | SVH 2006-OPT5-M9 | 83612CAP4 | 34,100,000 | 0 | 0 | 0 | 2.24 | - | | | |
| | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Average Coupon | 100 | 3,649,642,000 | 1,388,719.27 | 0 | 0 | 1.08 |
| | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 460,316,000 | 123,130.03 | 0 | 0 | 0.65 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ABFC 2006-OPT2-M5 | 00075XAL1 | 19,237,000 | 10,319.85 | 0 | 0 | 0.64 | 0 | ACE 2006-NC3-M5 | 00442EAN5 | 24,022,000 | 12,886.8 | 0 | 0 | 0.64 | 0 | BSAB 2006-HE10-IM5 | 07389RAH9 | 5,799,000 | 3,642.5 | 0 | N/A | 0.75 | N/A | CBASS 2006-CB6-M5 | 14986PAK9 | 12,101,000 | 6,257.07 | 0 | N/A | 0.62 | - | CMLT 2006-NC4-M5 | 14453MAK0 | 29,920,000 | 16,050.83 | 0 | 0 | 0.64 | 0 | CTM 2006-WFHE3-M5 | 17309QAJ3 | 25,220,000 | 13,529.48 | 0 | 0 | 0.64 | 0 | CWABS 2006-18-M5 | 23243WAJ7 | 28,900,000 | 15,985.31 | 0 | 0 | 0.66 | 0 | FFMLT 2006-FF13-M5 | 30247DAK7 | 32,885,000 | 1,201.05 | 0 | 0 | 0.63 | - | FRHE 2006-3-M5 | 35729MAK3 | 26,076,000 | 0 | 0 | 0 | 0.65 | - | GSAMP 2006-HE5-M5 | 362437AK1 | 19,190,000 | 5,572.38 | 0 | 0 | 0.64 | 4,189,716.26 | HEAT 2006-7-M5 | 43709NAL7 | 18,700,000 | 0 | 0 | N/A | 0.64 | 0 | JPMA 2006-CH2-MV5 | 46629QBB1 | 23,617,000 | 12,227.65 | 0 | N/A | 0.62 | N/A | LBMLT 2006-6-M5 | 54251RAK9 | 27,854,000 | 0 | 0 | 0 | 0.63 | - | MABS 2006-NC3-M5 | 55275RAK8 | 18,054,000 | 0 | 0 | 0 | 0.61 | 0 | MLMI 2006-HE5-M5 | 59022QAK8 | 23,397,000 | 0 | 0 | - | 0.65 | N/A | MSAC 2006-HE6-M5 | 61750FAL4 | 23,548,000 | 10,403.43 | 0 | 0 | 0.63 | - | RASC 2006-KS9-M5 | 75406YAK3 | 22,215,000 | 0 | 0 | N/A | 0.66 | N/A | SABR 2006-HE2-M4 | 81377AAJ1 | 33,818,000 | 0 | 0 | 0 | 0.68 | 0 | SASC 2006-BC4-M5 | 86359RAK2 | 18,131,000 | 0 | 0 | 0 | 0.64 | 0 | SVH 2006-EQ1-M5 | 83612JAJ3 | 27,632,000 | 15,053.68 | 0 | 0 | 0.65 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 992,990,000 | 424,229.64 | 0 | 0 | 0.55 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ABFC 2006-OPT2-M2 | 00075XAH0 | 30,622,000 | 13,620.41 | 0 | 0 | 0.53 | 0 | ACE 2006-NC3-M2 | 00442EAK1 | 45,042,000 | 19,658.96 | 0 | 0 | 0.52 | 0 | BSAB 2006-HE10-IM2 | 07389RAE6 | 19,813,000 | 9,803.31 | 0 | N/A | 0.59 | N/A | CBASS 2006-CB6-M2 | 14986PAG8 | 30,838,000 | 13,389.04 | 0 | N/A | 0.52 | - | CMLT 2006-NC4-M2 | 14453MAG9 | 76,012,000 | 35,709.8 | 0 | 0 | 0.56 | 0 | CTM 2006-WFHE3-M2 | 17309QAF1 | 74,032,000 | 33,545.75 | 0 | 0 | 0.54 | 0 | CWABS 2006-18-M2 | 23243WAF5 | 56,950,000 | 26,754.64 | 0 | 0 | 0.56 | 0 | FFMLT 2006-FF13-M2 | 30247DAG6 | 65,769,000 | 30,318.72 | 0 | 0 | 0.55 | - | FRHE 2006-3-M2 | 35729MAG2 | 64,375,000 | 29,706.38 | 0 | 0 | 0.55 | - | GSAMP 2006-HE5-M2 | 362437AG0 | 38,379,000 | 17,710.31 | 0 | 0 | 0.55 | 0 | HEAT 2006-7-M2 | 43709NAH6 | 35,750,000 | 10,293.75 | 0 | N/A | 0.54 | 105.73 | JPMA 2006-CH2-MV2 | 46629QAY2 | 44,791,000 | 19,100.74 | 0 | N/A | 0.51 | N/A | LBMLT 2006-6-M2 | 54251RAG8 | 54,864,000 | 9,024.21 | 0 | 0 | 0.54 | - | MABS 2006-NC3-M2 | 55275RAG7 | 52,100,000 | 22,305.31 | 0 | 0 | 0.51 | 2,898,466.46 | MLMI 2006-HE5-M2 | 59022QAG7 | 41,918,000 | 18,994.09 | 0 | - | 0.54 | N/A | MSAC 2006-HE6-M2 | 61750FAH3 | 62,549,000 | 28,342.52 | 0 | 0 | 0.54 | - | RASC 2006-KS9-M2S | 75406YAG2 | 41,960,000 | 19,666.34 | 0 | N/A | 0.56 | N/A | SABR 2006-HE2-M2 | 81377AAG7 | 46,629,000 | 15,667.93 | 0 | 0 | 0.56 | 7,538,910.33 | SASC 2006-BC4-M2 | 86359RAG1 | 53,605,000 | 23,843.06 | 0 | 0 | 0.53 | 0 | SVH 2006-EQ1-M2 | 83612JAF1 | 56,992,000 | 26,774.37 | 0 | 0 | 0.56 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 1,657,672,000 | 654,097.85 | 0 | 0 | 0.48 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ABFC 2006-OPT2-A3D | 00075XAF4 | 45,929,000 | 17,749.64 | 0 | 0 | 0.46 | 0 | ACE 2006-NC3-A2D | 00442EAH8 | 89,489,000 | 33,092.29 | 0 | 0 | 0.44 | 0 | BSAB 2006-HE10-IA3 | 07389RAC0 | 11,213,000 | 4,520.24 | 0 | N/A | 0.48 | N/A | CBASS 2006-CB6-AII4 | 14986PAE3 | 42,131,000 | 17,244.4 | 0 | N/A | 0.49 | - | CMLT 2006-NC4-A4 | 14453MAD6 | 97,553,000 | 39,326.05 | 0 | 0 | 0.48 | 0 | CTM 2006-WFHE3-A3 | 17309QAC8 | 188,628,000 | 61,893.56 | 0 | 0 | 0.39 | 0 | CWABS 2006-18-2A3 | 23243WAD0 | 96,560,000 | 38,925.75 | 0 | 0 | 0.48 | 0 | FFMLT 2006-FF13-A2D | 30247DAE1 | 188,322,000 | 75,839.93 | 0 | 0 | 0.48 | - | FRHE 2006-3-IIA4 | 35729MAE7 | 52,106,000 | 21,005.23 | 0 | 0 | 0.48 | - | GSAMP 2006-HE5-A2D | 362437AE5 | 48,975,000 | 19,743.05 | 0 | 0 | 0.48 | 0 | HEAT 2006-7-2A4 | 43709NAE3 | 64,800,000 | 26,122.5 | 0 | N/A | 0.48 | 0 | JPMA 2006-CH2-AV5 | 46629QAW6 | 66,197,000 | 24,932.31 | 0 | N/A | 0.45 | N/A | LBMLT 2006-6-IIA4 | 54251RAE3 | 77,624,000 | 31,939.04 | 0 | 0 | 0.49 | - | MABS 2006-NC3-A5 | 55275RAE2 | 52,105,000 | 19,702.2 | 0 | 0 | 0.45 | 0 | MLMI 2006-HE5-A2D | 59022QAE2 | 78,075,000 | 31,473.98 | 0 | - | 0.48 | N/A | MSAC 2006-HE6-A2d | 61750FAF7 | 111,086,000 | 44,781.54 | 0 | 0 | 0.48 | - | RASC 2006-KS9-AI4 | 75406YAD9 | 119,666,000 | 49,123.68 | 0 | N/A | 0.49 | N/A | SABR 2006-HE2-A2D | 81377AAE2 | 47,036,000 | 18,961.39 | 0 | 0 | 0.48 | 0 | SASC 2006-BC4-A5 | 86359RAE6 | 71,715,000 | 33,093.48 | 0 | 0 | 0.55 | 0 | SVH 2006-EQ1-A4 | 83612JAD6 | 108,462,000 | 44,627.59 | 0 | 0 | 0.49 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 257,787,000 | 68,421.24 | 0 | 0 | 1.4 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ABFC 2006-OPT2-M8 | 00075XAP2 | 10,443,000 | 0 | 0 | 0 | 1.24 | 0 | ACE 2006-NC3-M8 | 00442EAR6 | 12,011,000 | 0 | 0 | 0 | 1.54 | 0 | BSAB 2006-HE10-IM8 | 07389RAL0 | 3,865,000 | 8,837.16 | 0 | N/A | 2.74 | N/A | CBASS 2006-CB6-M8 | 14986PAN3 | 6,636,000 | 0 | 0 | N/A | 1.23 | - | CMLT 2006-NC4-M8 | 14453MAN4 | 16,981,000 | 14,769.93 | 0 | 0 | 1.04 | 0 | CTM 2006-WFHE3-M8 | 17309QAM6 | 15,458,000 | 16,021.57 | 0 | 0 | 1.24 | 0 | CWABS 2006-18-M8 | 23243WAM0 | 14,450,000 | 16,180.99 | 0 | 0 | 1.34 | 0 | FFMLT 2006-FF13-M8 | 30247DAN1 | 18,034,000 | 0 | 0 | 0 | 1.19 | - | FRHE 2006-3-M8 | 35729MAN7 | 14,668,000 | 0 | 0 | 0 | 1.29 | - | GSAMP 2006-HE5-M8 | 362437AN5 | 14,003,000 | 0 | 0 | 0 | 1.34 | 0 | HEAT 2006-7-M8 | 43709NAP8 | 11,000,000 | 0 | 0 | N/A | 1.34 | 0 | JPMA 2006-CH2-MV8 | 46629QBE5 | 12,216,000 | 12,611.59 | 0 | N/A | 1.24 | N/A | LBMLT 2006-6-M8 | 54251RAN3 | 19,413,000 | 0 | 0 | 0 | 1.29 | - | MABS 2006-NC3-M8 | 55275RAN2 | 8,769,000 | 0 | 0 | 0 | 1.64 | 0 | MLMI 2006-HE5-B2 | 59022QAN2 | 19,268,000 | 0 | 0 | - | 1.24 | N/A | MSAC 2006-HE6-B2 | 61750FAP5 | 12,510,000 | 0 | 0 | 0 | 1.19 | - | RASC 2006-KS9-M8 | 75406YAN7 | 14,810,000 | 0 | 0 | N/A | 1.69 | N/A | SABR 2006-HE2-B2 | 81377AAM4 | 7,686,000 | 0 | 0 | 0 | 1.44 | 0 | SASC 2006-BC4-M8 | 86359RAN6 | 12,613,000 | 0 | 0 | 0 | 1.64 | 0 | SVH 2006-EQ1-M8 | 83612JAM6 | 12,953,000 | 0 | 0 | 0 | 1.14 | - | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 280,877,000 | 118,840.51 | 0 | 0 | 2.31 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ABFC 2006-OPT2-M9 | 00075XAQ0 | 8,794,000 | 0 | 0 | 0 | 2.14 | 0 | ACE 2006-NC3-M9 | 00442EAS4 | 13,513,000 | 0 | 0 | 0 | 2.64 | 0 | BSAB 2006-HE10-IM9 | 07389RAM8 | 5,315,000 | 5,618.04 | 0 | N/A | 2.74 | N/A | CBASS 2006-CB6-B1 | 14986PAP8 | 10,540,000 | 0 | 0 | N/A | 1.74 | - | CMLT 2006-NC4-M9 | 14453MAP9 | 22,642,000 | 42,335.82 | 0 | 0 | 2.24 | 0 | CTM 2006-WFHE3-M9 | 17309QAN4 | 16,271,000 | 29,067.46 | 0 | 0 | 2.14 | 0 | CWABS 2006-18-M9 | 23243WAN8 | 16,150,000 | 32,215.89 | 0 | 0 | 2.39 | 0 | FFMLT 2006-FF13-M9 | 30247DAP6 | 15,912,000 | 0 | 0 | 0 | 2.14 | - | FRHE 2006-3-M9 | 35729MAP2 | 17,927,000 | 0 | 0 | 0 | 2.44 | - | GSAMP 2006-HE5-M9 | 362437AP0 | 11,410,000 | 0 | 0 | 0 | 2.19 | 0 | HEAT 2006-7-B1 | 43709NAQ6 | 8,250,000 | 0 | 0 | N/A | 2.14 | 0 | JPMA 2006-CH2-MV9 | 46629QBF2 | 11,401,000 | 9,603.3 | 0 | N/A | 2.09 | N/A | LBMLT 2006-6-M9 | 54251RAP8 | 14,349,000 | 0 | 0 | 0 | 2.14 | - | MABS 2006-NC3-M9 | 55275RAP7 | 11,864,000 | 0 | 0 | 0 | 2.49 | 0 | MLMI 2006-HE5-B3 | 59022QAP7 | 15,139,000 | 0 | 0 | - | 2.24 | N/A | MSAC 2006-HE6-B3 | 61750FAQ3 | 17,661,000 | 0 | 0 | 0 | 2.09 | - | RASC 2006-KS9-M9 | 75406YAP2 | 13,575,000 | 0 | 0 | N/A | 2.74 | N/A | SABR 2006-HE2-B3 | 81377AAN2 | 12,810,000 | 0 | 0 | 0 | 2.49 | 0 | SASC 2006-BC4-M9 | 86359RAP1 | 15,766,000 | 0 | 0 | 0 | 2.74 | 0 | SVH 2006-EQ1-M9 | 83612JAN4 | 21,588,000 | 0 | 0 | 0 | 2.14 | - | | | |
| | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Average Coupon | 100 | 3,388,826,000 | 1,531,809.49 | 0 | 0 | 1.29 |
| | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 470,077,000 | 253,463.61 | 0 | 0 | 1.09 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2007-HE4-M5 | 00442LAK5 | 23,940,000 | 0 | 0 | 0 | 1.84 | 0 | BSAB 2007-HE3-M5 | 073852AL9 | 17,955,000 | 24,594.61 | 0 | N/A | 1.64 | N/A | CTM 2007-AMC2-M5 | 17311XAH8 | 33,066,000 | 21,596.23 | 0 | 0 | 0.78 | 0 | CWABS 2007-1-M5 | 23245CAK6 | 35,000,000 | 18,192.71 | 0 | 0 | 0.62 | 0 | FFMLT , 2007-2-M5 | 59024QAK6 | 26,028,000 | 0 | 0 | - | 1.49 | N/A | FFMLT 2007-FF1-M5 | 32028TAK3 | - | 0 | 0 | - | 0.61 | N/A | GSAMP 2007-NC1-M5 | 3622MGAK4 | 34,805,000 | 0 | 0 | 0 | 0.63 | 0 | HEAT 2007-2-M5 | 43710KAK2 | 21,600,000 | 0 | 0 | - | 1.37 | 0 | HSA 2007-NC1-M5 | 40430TAJ1 | 21,142,000 | 16,627.3 | 0 | 0 | 0.94 | 0 | JPMA 2007-CH3-M5 | 46630XAL2 | 17,105,000 | 13,452.37 | 0 | 0 | 0.94 | - | MLMI 2007-MLN1-M5 | 59024UAK7 | 27,228,000 | 34,573.89 | 0 | 0 | 1.52 | - | MSAC 2007-NC3-M5 | 61755AAK2 | 24,129,000 | 15,896.07 | 0 | 0 | 0.79 | 0 | NFHE 2007-1-M5 | 669971AK9 | 32,110,000 | 22,577.34 | 0 | 0 | 0.84 | - | NMHE 2007-2-M5 | 65537MAK2 | 17,681,000 | 0 | 0 | 0 | 0.69 | 0 | OOML 2007-5-M5 | 68403HAK8 | 23,250,000 | 23,710.16 | 0 | 0 | 1.22 | 0 | RASC 2007-KS2-M5 | 74924WAK | 17,500,000 | 8,935.81 | 0 | N/A | 0.89 | N/A | SABR 2007-BR4-M5 | 81378EAH6 | 21,587,000 | 10,835.41 | 0 | 0 | 1.19 | - | SASC 2007-BC1-M5 | 86362PAL9 | 14,534,000 | 7,554.65 | 0 | 0 | 0.62 | 0 | SVH 2007-OPT1-M5 | 83612TAK8 | 38,309,000 | 34,917.06 | 0 | 0 | 1.09 | 0 | WAMU 2007-HE2-M5 | 92926SAK2 | 23,108,000 | 0 | 0 | 0 | 1.94 | 0 | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 1,082,274,000 | 559,795.5 | 0 | 0 | 0.61 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2007-HE4-M2 | 00442LAG4 | 47,347,000 | 9,239.75 | 0 | 0 | 0.79 | 13,968,753.59 | BSAB 2007-HE3-M2 | 073852AH8 | 47,072,000 | 29,174.83 | 0 | N/A | 0.74 | N/A | CTM 2007-AMC2-M2 | 17311XAE5 | 67,234,000 | 29,905.12 | 0 | 0 | 0.53 | 0 | CWABS 2007-1-M2 | 23245CAG5 | 69,000,000 | 29,540.63 | 0 | 0 | 0.51 | 0 | FFMLT , 2007-2-M2 | 59024QAG5 | 78,083,000 | 46,443.12 | 0 | - | 0.71 | N/A | FFMLT 2007-FF1-M2 | 32028TAG2 | - | 24,333.64 | 0 | - | 0.5 | N/A | GSAMP 2007-NC1-M2 | 3622MGAG3 | 75,106,000 | 32,154.76 | 0 | 0 | 0.51 | 0 | HEAT 2007-2-M2 | 43710KAG1 | 45,000,000 | 27,890.63 | 0 | - | 0.74 | 0 | HSA 2007-NC1-M2 | 40430TAF9 | 41,253,000 | 19,036.54 | 0 | 0 | 0.55 | 0 | JPMA 2007-CH3-M2 | 46630XAH1 | 34,210,000 | 16,071.57 | 0 | 0 | 0.56 | - | MLMI 2007-MLN1-M2 | 59024UAG6 | 54,457,000 | 31,936.76 | 0 | 0 | 0.7 | - | MSAC 2007-NC3-M2 | 61755AAG1 | 48,259,000 | 22,179.86 | 0 | 0 | 0.55 | 0 | NFHE 2007-1-M2 | 669971AG8 | 84,053,000 | 44,390.49 | 0 | 0 | 0.63 | - | NMHE 2007-2-M2 | 65537MAG1 | 35,829,000 | 16,637.82 | 0 | 0 | 0.56 | 0 | OOML 2007-5-M2 | 68403HAG7 | 73,500,000 | 39,429.69 | 0 | 0 | 0.64 | 0 | RASC 2007-KS2-M2 | 74924WAG2 | 43,000,000 | 18,696.8 | 0 | N/A | 0.52 | N/A | SABR 2007-BR4-M2 | 81378EAE3 | 40,161,000 | 20,206 | 0 | 0 | 0.6 | - | SASC 2007-BC1-M2 | 86362PAH8 | 48,446,000 | 20,740.94 | 0 | 0 | 0.51 | 0 | SVH 2007-OPT1-M2 | 83612TAG7 | 105,641,000 | 52,270.29 | 0 | 0 | 0.59 | 0 | WAMU 2007-HE2-M2 | 92926SAG1 | 44,623,000 | 29,516.26 | 0 | 0 | 0.79 | 0 | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 1,204,991,000 | 566,087.65 | 0 | 0 | 0.52 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2007-HE4-A2D | 00442LAE9 | 29,975,000 | 15,081.17 | 0 | 0 | 0.6 | 0 | BSAB 2007-HE3-IA4 | 073852AD7 | 56,400,000 | 27,906.25 | 0 | N/A | 0.59 | N/A | CTM 2007-AMC2-A3C | 17311XAC9 | 77,013,000 | 31,687.64 | 0 | 0 | 0.49 | 0 | CWABS 2007-1-2A4 | 23245CAE0 | 128,386,000 | 50,685.72 | 0 | 0 | 0.47 | 0 | FFMLT , 2007-2-A2D | 59024QAE0 | 108,238,000 | 50,849.31 | 0 | - | 0.56 | N/A | FFMLT 2007-FF1-A2D | 32028TAE7 | - | 46,721.65 | 0 | - | 0.46 | N/A | GSAMP 2007-NC1-A2D | 3622MGAE8 | 79,824,000 | 31,513.85 | 0 | 0 | 0.47 | 0 | HEAT 2007-2-2A4 | 43710KAE6 | 40,000,000 | 20,458.33 | 0 | - | 0.61 | N/A | HSA 2007-NC1-A4 | 40430TAD4 | 27,032,000 | 11,798.34 | 0 | 0 | 0.52 | 0 | JPMA 2007-CH3-A5 | 46630XAF5 | 69,670,000 | 29,246.89 | 0 | 0 | 0.5 | - | MLMI 2007-MLN1-A2D | 59024UAE1 | 51,108,000 | 24,010.11 | 0 | 0 | 0.56 | - | MSAC 2007-NC3-A2c | 61755AAD8 | 149,110,000 | 53,680.06 | 0 | 0 | 0.43 | 0 | NFHE 2007-1-A2D | 669971AE3 | 34,920,000 | 14,077.13 | 0 | 0 | 0.48 | - | NMHE 2007-2-IIA4 | 65537MAE6 | 21,643,000 | 9,337.2 | 0 | 0 | 0.52 | 0 | OOML 2007-5-IIA4 | 68403HAE2 | 43,380,000 | 19,656.56 | 0 | 0 | 0.54 | 0 | RASC 2007-KS2-AI4 | 74924WAD | 65,200,000 | 25,008.08 | 0 | N/A | 0.46 | N/A | SABR 2007-BR4-A2C | 81378EAC7 | 18,449,000 | 8,205.96 | 0 | 0 | 0.53 | - | SASC 2007-BC1-A5 | 86362PAE5 | 24,442,000 | 9,649.5 | 0 | 0 | 0.47 | 0 | SVH 2007-OPT1-2A4 | 83612TAE2 | 62,246,000 | 27,167.79 | 0 | 0 | 0.52 | 0 | WAMU 2007-HE2-IIA4 | 92926SAE6 | 117,955,000 | 59,346.11 | 0 | 0 | 0.6 | 0 | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 294,510,000 | 73,810.8 | 0 | 0 | 2.07 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2007-HE4-M8 | 00442LAN9 | 19,152,000 | 0 | 0 | 0 | 2.74 | 0 | BSAB 2007-HE3-M8 | 073852AP0 | 11,161,000 | 0 | 0 | N/A | 2.49 | N/A | CTM 2007-AMC2-M8 | 17311XAL9 | 25,350,000 | 0 | 0 | 0 | 2.24 | 0 | CWABS 2007-1-M8 | 23245CAN0 | 15,000,000 | 24,296.88 | 0 | 0 | 1.94 | 0 | FFMLT , 2007-2-B2 | 59024QAN0 | 16,017,000 | 0 | 0 | - | 2.44 | N/A | FFMLT 2007-FF1-B2 | 32028TAN7 | - | 0 | 0 | - | 1.44 | N/A | GSAMP 2007-NC1-M8 | 3622MGAN8 | 15,571,000 | 0 | 0 | 0 | 1.69 | 0 | HEAT 2007-2-M8 | 43710KAN6 | 14,400,000 | 0 | 0 | - | 2.74 | 0 | HSA 2007-NC1-M8 | 40430TAM4 | 14,439,000 | 9,117.99 | 0 | 0 | 2.24 | 4,876,475.53 | JPMA 2007-CH3-M8 | 46630XAP3 | 14,746,000 | 24,499.86 | 0 | 0 | 1.99 | - | MLMI 2007-MLN1-B2 | 59024UAP6 | 17,454,000 | 0 | 0 | 0 | 1.77 | - | MSAC 2007-NC3-M5 | 61755AAK2 | 24,129,000 | 15,896.07 | 0 | 0 | 0.79 | 0 | NFHE 2007-1-M8 | 669971AN3 | 14,166,000 | 0 | 0 | 0 | 2.49 | - | NMHE 2007-2-M8 | 65537MAN6 | 13,494,000 | 0 | 0 | 0 | 2.49 | 0 | OOML 2007-5-M8 | 68403HAN2 | 15,000,000 | 0 | 0 | 0 | 2.74 | 0 | RASC 2007-KS2-M8 | 74924WAN | 13,000,000 | 0 | 0 | N/A | 2.24 | N/A | SABR 2007-BR4-B2 | 81378EAL7 | 15,061,000 | 0 | 0 | 0 | 2.49 | - | SASC 2007-BC1-M8 | 86362PAP0 | 9,690,000 | 0 | 0 | 0 | 1.69 | 0 | SVH 2007-OPT1-M8 | 83612TAN2 | 13,931,000 | 0 | 0 | 0 | 2.74 | 0 | WAMU 2007-HE2-M8 | 92926SAN6 | 12,749,000 | 0 | 0 | 0 | 0 | 0 | | | | Total Tranches | Total Original Balance | Total Interest | Total Principal | Total Scheduled Principal | Avg Coupon | 20 | 336,974,000 | 78,651.93 | 0 | 0 | 2.17 |
Deal-Tranche | Cusip | Original Balance | Interest | Principal | Scheduled Principal | Coupon | Writedown | ACE 2007-HE4-M9 | 00442LAP4 | 16,492,000 | 0 | 0 | 0 | 2.74 | 0 | BSAB 2007-HE3-M9 | 073852AQ8 | 13,103,000 | 0 | 0 | N/A | 2.49 | N/A | CTM 2007-AMC2-M9 | 17311XAM7 | 20,942,000 | 0 | 0 | 0 | 2.74 | 0 | CWABS 2007-1-M9 | 23245CAP5 | 21,000,000 | 34,890.63 | 0 | 0 | 1.99 | 0 | FFMLT , 2007-2-B3 | 59024QAP5 | 24,025,000 | 0 | 0 | - | 2.44 | N/A | FFMLT 2007-FF1-B3 | 32028TAS6 | - | 0 | 0 | - | 1.89 | N/A | GSAMP 2007-NC1-M9 | 3622MGAP3 | 21,982,000 | 0 | 0 | 0 | 2.74 | 0 | HEAT 2007-2-M9 | 43710KAP1 | 14,400,000 | 0 | 0 | - | 2.74 | 0 | HSA 2007-NC1-M9 | 40430TAN2 | 14,438,000 | 0 | 0 | 0 | 2.24 | 0 | JPMA 2007-CH3-M9 | 46630XAQ1 | 11,797,000 | 23,041.02 | 0 | 0 | 2.34 | - | MLMI 2007-MLN1-B3 | 59024UAQ4 | 22,341,000 | 0 | 0 | 0 | 1.77 | - | MSAC 2007-NC3-M6 | 61755AAL0 | 22,825,000 | 20,720.28 | 0 | 0 | 1.09 | 0 | NFHE 2007-1-M9 | 669971AP8 | 0 | 0 | 0 | 0 | 0 | - | NMHE 2007-2-M9 | 65537MAP1 | 11,167,000 | 0 | 0 | 0 | 2.49 | 0 | OOML 2007-5-M9 | 68403HAP7 | 23,250,000 | 0 | 0 | 0 | 2.74 | 0 | RASC 2007-KS2-M9 | 74924WAP2 | 10,500,000 | 0 | 0 | N/A | 2.74 | N/A | SABR 2007-BR4-B3 | 81378EAM5 | 15,561,000 | 0 | 0 | 0 | 2.74 | - | SASC 2007-BC1-M9 | 86362PAQ8 | 11,506,000 | 0 | 0 | 0 | 2.74 | 0 | SVH 2007-OPT1-M9 | 83612TAP7 | 44,114,000 | 0 | 0 | 0 | 2.74 | 0 | WAMU 2007-HE2-M9 | 92926SAP1 | 17,531,000 | 0 | 0 | 0 | 0 | 0 | | | |
| |
|