23-Oct-2014
08:17:12 AM
Class
CUSIP
Record
Date
A1
A2
A3
A4
A5
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
B
X
P
R
LTR
86361EAA9
86361EAB7
86361EAC5
86361EAD3
86361EAE1
86361EAF8
86361EAG6
86361EAH4
86361EAJ0
86361EAK7
86361EAL5
86361EAM3
86361EAN1
86361EAP6
86361EAQ4
86361EAR2
SAS06WF3X
SAS06WF3P
SAS06WF3R
SA6WF3LTR
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
09/30/2014
09/30/2014
09/30/2014
09/30/2014
09/30/2014
Totals
Certificate
Pass-Through
Rate
0.29450
0.20450
0.30450
0.46450
0.29450
0.40450
0.44450
0.48450
0.52450
0.53450
0.60450
0.90450
1.15450
2.05450
2.65450
2.65450
0.00000
0.00000
0.00000
0.00000
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
Beginning
Certificate
Balance
Interest
Distribution
Principal
Distribution
Current
Realized
Loss
Ending
Certificate
Balance
Total
Distribution
Cumulative
Realized
Losses
44,810,996.34
0.00
40,189,650.78
37,282,000.00
44,810,996.34
60,563,000.00
62,675,000.00
20,422,000.00
7,469,877.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,730.52
0.00
10,878.00
15,393.32
11,730.52
21,775.76
24,763.59
8,795.07
3,482.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
697,143.72
0.00
889,002.26
0.00
697,143.72
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
(5,809.32)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
44,113,852.62
0.00
39,300,648.52
37,282,000.00
44,113,852.62
60,563,000.00
62,675,000.00
20,422,000.00
7,475,686.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
281,653.19
0.00
0.00
0.00
708,874.24
0.00
899,880.26
15,393.32
708,874.24
21,775.76
24,763.59
8,795.07
3,482.62
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
20,693,313.20
21,126,000.02
16,197,000.02
15,493,000.01
12,676,000.00
16,901,000.00
22,535,000.00
14,084,000.00
0.00
0.00
0.00
0.00
318,223,520.94
108,549.40
2,283,289.70
(5,809.32)
316,227,693.75
2,391,839.10
139,705,313.25
This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.
All Record Dates are based upon the governing documents and logic set forth as of closing.
Page 1
23-Oct-2014
08:17:12 AM
Class
A1
A2
A3
A4
A5
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
B
X
P
R
LTR
Totals
Original
Face
Amount
Beginning
Certificate
Balance
Scheduled
Principal
Distribution
Unscheduled
Principal
Distribution
Accretion
Realized
Loss
Total
Principal
Reduction
Ending
Certificate
Balance
Ending
Certificate
Percentage
Total
Principal
Distribution
293,543,000.00
359,815,000.00
103,126,000.00
37,282,000.00
293,543,000.00
60,563,000.00
62,675,000.00
20,422,000.00
28,169,000.00
21,126,000.00
16,197,000.00
15,493,000.00
12,676,000.00
16,901,000.00
22,535,000.00
14,084,000.00
30,281,546.45
100.00
0.00
0.00
44,810,996.34
0.00
40,189,650.78
37,282,000.00
44,810,996.34
60,563,000.00
62,675,000.00
20,422,000.00
7,469,877.48
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
0.00
0.00
0.00
697,143.72
0.00
889,002.26
0.00
697,143.72
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
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
(5,809.32)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
697,143.72
0.00
889,002.26
0.00
697,143.72
0.00
0.00
0.00
(5,809.32)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
44,113,852.62
0.00
39,300,648.52
37,282,000.00
44,113,852.62
60,563,000.00
62,675,000.00
20,422,000.00
7,475,686.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
281,653.19
0.00
0.00
0.00
0.15028072
0.00000000
0.38109350
1.00000000
0.15028072
1.00000000
1.00000000
1.00000000
0.26538701
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00930115
0.00000000
0.00000000
0.00000000
697,143.72
0.00
889,002.26
0.00
697,143.72
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
1,408,431,646.45
318,223,520.94
0.00
2,283,289.70
0.00
(5,809.32)
2,277,480.38
316,227,693.75
0.22452470
2,283,289.70
Page 2
23-Oct-2014
08:17:12 AM
Class
A1
A2
A3
A4
A5
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
B
X
P
R
LTR
Original
Face
Amount
293,543,000.00
359,815,000.00
103,126,000.00
37,282,000.00
293,543,000.00
60,563,000.00
62,675,000.00
20,422,000.00
28,169,000.00
21,126,000.00
16,197,000.00
15,493,000.00
12,676,000.00
16,901,000.00
22,535,000.00
14,084,000.00
30,281,546.45
100.00
0.00
0.00
Beginning
Certificate
Balance
Scheduled
Principal
Distribution
Unscheduled
Principal
Distribution
Accretion
Realized
Loss
152.65564616
0.00000000
389.71404670
1000.00000000
152.65564616
1000.00000000
1000.00000000
1000.00000000
265.18078313
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
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
2.37492878
0.00000000
8.62054438
0.00000000
2.37492878
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
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
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
(0.20623096)
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Page 3
Total
Principal
Reduction
2.37492878
0.00000000
8.62054438
0.00000000
2.37492878
0.00000000
0.00000000
0.00000000
(0.20623096)
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Ending
Certificate
Balance
150.28071737
0.00000000
381.09350232
1000.00000000
150.28071737
1000.00000000
1000.00000000
1000.00000000
265.38701409
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
9.30114948
0.00000000
0.00000000
0.00000000
Ending
Certificate
Percentage
0.15028072
0.00000000
0.38109350
1.00000000
0.15028072
1.00000000
1.00000000
1.00000000
0.26538701
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00930115
0.00000000
0.00000000
0.00000000
Total
Principal
Distribution
2.37492878
0.00000000
8.62054438
0.00000000
2.37492878
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
23-Oct-2014
08:17:12 AM
Class
Accrual Dates
Accrual
Days
Current
Certificate
Rate
A1
A2
A3
A4
A5
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
B
X
P
R
LTR
Totals
09/25/14 - 10/26/14
N/A
09/25/14 - 10/26/14
09/25/14 - 10/26/14
09/25/14 - 10/26/14
09/25/14 - 10/26/14
09/25/14 - 10/26/14
09/25/14 - 10/26/14
09/25/14 - 10/26/14
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
32
N/A
32
32
32
32
32
32
32
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
0.29450
0.20450
0.30450
0.46450
0.29450
0.40450
0.44450
0.48450
0.52450
0.53450
0.60450
0.90450
1.15450
2.05450
2.65450
2.65450
0.00000
0.00000
0.00000
0.00000
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
Beginning
Certificate/
Notional
Balance
44,810,996.34
0.00
40,189,650.78
37,282,000.00
44,810,996.34
60,563,000.00
62,675,000.00
20,422,000.00
7,469,877.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current
Accrued
Interest
11,730.52
0.00
10,878.00
15,393.32
11,730.52
21,775.76
24,763.59
8,795.07
3,482.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
108,549.40
Payment of
Unpaid
Interest
Shortfall(1)
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
(1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.
Page 4
Current
Interest
Shortfall(1)
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
NonSupported
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
Interest
Distribution
11,730.52
0.00
10,878.00
15,393.32
11,730.52
21,775.76
24,763.59
8,795.07
3,482.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
108,549.40
Remaining
Unpaid
Interest
Shortfall(1)
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
Ending
Certificate/
Notional
Balance
44,113,852.62
0.00
39,300,648.52
37,282,000.00
44,113,852.62
60,563,000.00
62,675,000.00
20,422,000.00
7,475,686.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
281,653.19
0.00
0.00
0.00
23-Oct-2014
08:17:12 AM
Class
A1
A2
A3
A4
A5
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
B
X
P
R
LTR
Original
Face
Amount
293,543,000.00
359,815,000.00
103,126,000.00
37,282,000.00
293,543,000.00
60,563,000.00
62,675,000.00
20,422,000.00
28,169,000.00
21,126,000.00
16,197,000.00
15,493,000.00
12,676,000.00
16,901,000.00
22,535,000.00
14,084,000.00
30,281,546.45
100.00
0.00
0.00
Current
Certificate
Rate
0.29450
0.20450
0.30450
0.46450
0.29450
0.40450
0.44450
0.48450
0.52450
0.53450
0.60450
0.90450
1.15450
2.05450
2.65450
2.65450
0.00000
0.00000
0.00000
0.00000
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
Beginning
Certificate/
Notional
Balance
Current
Accrued
Interest
152.65564616
0.00000000
389.71404670
1000.00000000
152.65564616
1000.00000000
1000.00000000
1000.00000000
265.18078313
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.03996185
0.00000000
0.10548261
0.41288879
0.03996185
0.35955550
0.39511113
0.43066644
0.12363307
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Payment of
Unpaid
Interest
Shortfall(1)
Current
Interest
Shortfall(1)
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
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
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
(1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.
NOTE: All classes per $1,000 denomination.
Page 5
NonSupported
Interest
Shortfall
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
0.00000000
0.00000000
0.00000000
Total
Interest
Distribution
0.03996185
0.00000000
0.10548261
0.41288879
0.03996185
0.35955550
0.39511113
0.43066644
0.12363307
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Remaining
Unpaid
Interest
Shortfall(1)
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
0.00000000
0.00000000
0.00000000
Ending
Certificate/
Notional
Balance
150.28071737
0.00000000
381.09350232
1000.00000000
150.28071737
1000.00000000
1000.00000000
1000.00000000
265.38701409
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
9.30114948
0.00000000
0.00000000
0.00000000
23-Oct-2014
08:17:12 AM
Beginning Balance
Deposits
Payments of Interest and Principal
Reserve Funds and Credit Enhancements
Proceeds from Repurchased Loans
Servicer Advances
Gains & Subsequent Recoveries (Realized Losses)
0.00
3,432,151.93
0.00
0.00
Total Deposits
0.00
0.00
2,527,083.97
Withdrawals
Swap Payments
Total Administration Fees
Payment of Interest and Principal
Total Withdrawals (Pool Distribution Amount)
0.00
132,593.01
2,651.86
0.00
135,244.87
0.00
0.00
0.00
0.00
ADMINISTRATION FEES
0.00
(905,067.96)
Prepayment Penalties
Swap/Cap Payments
135,244.87
2,391,839.10
2,527,083.97
Ending Balance
0.00
Beginning
Balance
Current
Withdrawals
Current
Deposits
Ending
Balance
1,000.00
1,000.00
1,000.00
0.00
0.00
0.00
0.00
0.00
0.00
1,000.00
1,000.00
1,000.00
Funds Out
(B)
Net Amount
(A - B)
0.00
0.00
0.00
0.00
Hedge Funds
Funds In
(A)
Account Name
0.00
0.00
Page 6
23-Oct-2014
08:17:12 AM
Collateral Statement
Group
Collateral Description
Weighted Average Coupon Rate
Weighted Average Net Rate
Weighted Average Pass-Through Rate
Weighted Average Remaining Term
Principal and Interest Constant
Beginning Loan Count
Loans Paid in Full
Ending Loan Count
Beginning Scheduled Balance
Ending Scheduled Balance
Actual Ending Collateral Balance
Scheduled Principal
Unscheduled Principal
Negative Amortized Principal
Scheduled Interest
Servicing Fees
Master Servicing Fees
Trustee Fee
FRY Amount
Special Hazard Fee
Other Fee
Pool Insurance Fee
Spread 1
Spread 2
Spread 3
Net Interest
Realized Loss Amount
Cumulative Realized Loss
Percentage of Cumulative Losses
Prepayment Penalty Waived Amount
Prepayment Penalty Waived Count
Prepayment Penalty Paid Amount
Prepayment Penalty Paid Count
Special Servicing Fee
Group 1
Group 2
Total
Page 7
23-Oct-2014
08:17:12 AM
1 (A)
1 (B)
2 (A)
2 (B)
Page 8
23-Oct-2014
08:17:12 AM
1,100,223.17
0.00
0.00
Informational Reporting
LIBOR
Pool 1 Net Funds Cap
Pool 2 Net Funds Cap
Subordinate Net Funds Cap
Senior Enhancement %
0.154500%
5.480063%
5.138249%
5.343478%
47.791474%
Structural Reporting
Overcollaterlization Amount
Overcollaterization Surplus
Overcollaterlization Deficiency
Target Overcollaterization Amount
Overcollateralization Floor
281,653.19
0.00
29,999,993.26
30,281,646.45
7,042,158.23
YES
YES
Delinquency Event
Trigger Result
Threshold Value
Calculated Value
Cumulative Loss Trigger Event
Trigger Result
Calculated Result
Threshold Value
Intial Optional Termination Date
Fail
16.529699%
29.698356%
Fail
22.769569%
8.600000%
NO
Page 9
23-Oct-2014
08:17:12 AM
BANKRUPTCY
FORECLOSURE
REO
No. of
Loans
No. of
Loans
No. of
Loans
No. of
Loans
Actual
Balance
0-29 Days
Actual
Balance
Actual
Balance
TOTAL
Actual
Balance
No. of
Loans
Actual
Balance
40
40
4,885,499.69
30 Days
91
12,302,890.79 30 Days
10
1,525,282.02 30 Days
0.00 30 Days
0.00 30 Days
101
13,828,172.81
60 Days
42
6,204,034.15 60 Days
1,050,105.15 60 Days
0.00 60 Days
0.00 60 Days
51
7,254,139.30
90 Days
26
3,566,139.92 90 Days
1,112,312.51 90 Days
0.00 90 Days
0.00 90 Days
33
4,678,452.43
120 Days
18
26
2,993,339.46
150 Days
180+ Days
60
240
40,468,584.79
No. of
Loans
Actual
Balance
71
151
No. of
Loans
0-29 Days
17
1,977,256.26
134
101
366
74,288,344.05
22,595,316.96
142
30,893,690.62
101
15,947,611.63
634 109,905,204.00
Actual
Balance
No. of
Loans
Actual
Balance
No. of
Loans
Actual
Balance
No. of
Loans
Actual
Balance
1.526961 %
4.321989 %
30 Days
3.970332 %
3.845263 % 30 Days
4.406632 %
60 Days
1.832461 %
1.939068 % 60 Days
2.225131 %
2.267278 %
90 Days
1.134380 %
1.114595 % 90 Days
1.439791 %
1.462248 %
120 Days
0.785340 %
1.134380 %
0.935567 %
150 Days
0.130890 %
0.741710 %
0.617990 %
4.912411 % 180+ Days 3.097731 % 3.977776 % 180+ Days 5.846422 % 9.344181 % 180+ Days 4.406632 % 4.984418 % 180+ Days15.968586 % 23.218786 %
10.471204 % 12.648436 %
6.588133 % 7.062155 %
6.195462 % 9.655808 %
4.406632 % 4.984418 %
27.661431 % 34.350818 %
0.00
Page 10
0.00
Periodic Advance
594,361.59
23-Oct-2014
08:17:12 AM
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
No of
Loans
Actual Bal
62
26
16
14
2
34
6,708,699.39
4,186,713.51
2,170,714.47
1,405,957.20
277,420.28
6,569,232.58
154
21,318,737.43
4.087014 %
1.713909 %
1.054713 %
0.922874 %
0.131839 %
2.241266 %
BANKRUPTCY
3.712450 %
2.316837 %
1.201227 %
0.778026 %
0.153518 %
3.635272 %
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
No of Loans
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
5,594,191.40
2,017,320.64
1,395,425.45
970,978.33
23,940.22
9,147,991.32
86
19,149,847.36
3.741935 %
2.064516 %
1.290323 %
0.516129 %
0.129032 %
3.354839 %
4.017628 %
1.448796 %
1.002165 %
0.697336 %
0.017193 %
6.569890 %
11.096774 % 13.753008 %
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
1.713909 %
0.461437 %
0.329598 %
0.263678 %
0.197759 %
0.329598 %
3.295979 %
1.345888 %
0.579562 %
0.211788 %
0.225330 %
0.094482 %
0.180953 %
4.036064 %
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
6.591958 % 6.674067 %
BANKRUPTCY
No of
Loans
Actual Bal
29
16
10
4
1
26
2,432,129.98
1,047,316.52
382,718.98
407,188.93
170,735.92
326,996.26
7,293,496.07
No of
Loans
100 12,060,582.66
10.151615 % 11.797330 %
DELINQUENT
Group 2 - OTS
26
7
5
4
3
5
50
FORECLOSURE
Actual
Balance
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
14
3
4
3
2
4
21
1.806452 %
0.387097 %
0.516129 %
0.387097 %
0.258065 %
0.516129 %
2.709677 %
1.761957 %
0.343265 %
0.479302 %
0.506405 %
0.124765 %
0.447996 %
3.902130 %
6.580645 % 7.565819 %
0.00
0.00
0.00
0.00
271,943.93
369,713.77
13,543,252.60
87
14,184,910.30
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.197759 %
0.197759 %
5.339486 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.150488 %
0.204592 %
7.494544 %
5.735003 %
7.849624 %
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
51 10,534,734.30
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0
0
0
0
3
3
81
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0.00
0.00
0.00
0.00
0.00
355,391.14
16,353,389.18
55
16,708,780.32
0.000000 % 0.000000 %
0.000000 % 0.000000 %
0.000000 % 0.000000 %
0.000000 % 0.000000 %
0.000000 % 0.000000 %
0.258065 % 0.255234 %
6.838710 % 11.744652 %
7.096774 % 11.999886 %
0
0
0
0
0
0
69
0.00
0.00
0.00
0.00
0.00
0.00
9,284,099.70
69
9,284,099.70
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
4.548451 %
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
Actual
Balance
26
69
31
20
20
10
234
2,432,129.98
7,756,015.91
4,569,432.49
2,577,903.40
1,848,637.05
974,130.31
36,690,080.95
410
56,848,330.09
REO
Actual
Balance
0
0
0
0
0
2
53
TOTAL
Actual
Balance
4.548451 % 5.137621 %
FORECLOSURE
Actual
Balance
2,453,369.71
477,965.50
667,386.17
705,123.58
173,724.08
623,794.59
5,433,370.67
REO
Actual
Balance
TOTAL
Actual
Balance
0
0
0
0
0
0
32
0.00
0.00
0.00
0.00
0.00
0.00
6,663,511.93
32
6,663,511.93
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
Actual
Balance
14
32
20
13
6
7
132
2,453,369.71
6,072,156.90
2,684,706.81
2,100,549.03
1,144,702.41
1,003,125.95
37,598,263.10
224
53,056,873.91
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
4.785591 %
4.129032 % 4.785591 %
28.903226 % 38.104304 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
4.129032 %
23-Oct-2014
08:17:12 AM
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
No of
Loans
Actual Bal
16
8
4
3
1
9
1,727,599.98
702,696.48
774,366.74
410,687.64
92,193.20
1,538,195.55
41
5,245,739.59
3.245436 %
1.622718 %
0.811359 %
0.608519 %
0.202840 %
1.825558 %
BANKRUPTCY
3.325897 %
1.352799 %
1.490775 %
0.790637 %
0.177486 %
2.961264 %
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
8.316430 % 10.098858 %
DELINQUENT
1 (B) - OTS
No of Loans
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
4,981,099.41
3,484,017.03
1,396,347.73
995,269.56
185,227.08
5,031,037.03
113
16,072,997.84
4.492188 %
1.757813 %
1.171875 %
1.074219 %
0.097656 %
2.441406 %
3.868387 %
2.705733 %
1.084422 %
0.772939 %
0.143850 %
3.907169 %
11.035156 % 12.482499 %
847,192.94
424,056.33
122,135.52
0.00
126,819.44
161,693.63
2,208,281.90
31
3,890,179.76
1.630977 %
0.816374 %
0.235130 %
0.000000 %
0.244147 %
0.311285 %
4.251283 %
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
6.288032 % 7.489196 %
BANKRUPTCY
No of
Loans
Actual Bal
46
18
12
11
1
25
9
4
2
0
2
2
12
1.825558 %
0.811359 %
0.405680 %
0.000000 %
0.405680 %
0.405680 %
2.434077 %
FORECLOSURE
Actual
Balance
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
1,584,937.04
623,260.19
260,583.46
407,188.93
43,916.48
165,302.63
5,085,214.17
69
8,170,402.90
1.660156 %
0.292969 %
0.292969 %
0.390625 %
0.097656 %
0.292969 %
3.710938 %
1.230883 %
0.484032 %
0.202373 %
0.316228 %
0.034106 %
0.128376 %
3.949243 %
6.738281 % 6.345241 %
0
0
0
0
0
2
19
0.00
0.00
0.00
0.00
0.00
289,130.25
3,606,106.37
21
3,895,236.62
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.405680 %
3.853955 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.556620 %
6.942311 %
4.259635 %
7.498932 %
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0.00
0.00
0.00
0.00
271,943.93
80,583.52
9,937,146.23
66
10,289,673.68
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.292969 %
0.097656 %
6.054688 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.211195 %
0.062582 %
7.717317 %
6.445313 %
7.991094 %
0
0
0
0
0
0
17
0.00
0.00
0.00
0.00
0.00
0.00
2,170,286.28
17
2,170,286.28
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
3.448276 %
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
Actual
Balance
9
20
10
4
5
5
57
847,192.94
2,151,656.31
824,832.00
774,366.74
537,507.08
543,017.08
9,522,870.10
110
15,201,442.25
REO
Actual
Balance
0
0
0
0
3
1
62
TOTAL
Actual
Balance
3.448276 % 4.178136 %
FORECLOSURE
Actual
Balance
17
3
3
4
1
3
38
REO
Actual
Balance
TOTAL
Actual
Balance
0
0
0
0
0
0
52
0.00
0.00
0.00
0.00
0.00
0.00
7,113,813.42
52
7,113,813.42
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
Actual
Balance
17
49
21
16
15
5
177
1,584,937.04
5,604,359.60
3,744,600.49
1,803,536.66
1,311,129.97
431,113.23
27,167,210.85
300
41,646,887.84
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
5.524680 %
5.078125 % 5.524680 %
29.296875 % 32.343514 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
5.078125 %
23-Oct-2014
08:17:12 AM
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
768,358.57
810,417.45
231,887.40
33,111.02
23,940.22
1,079,999.12
33
2,947,713.78
3.107345 %
2.824859 %
1.412429 %
0.282486 %
0.282486 %
1.412429 %
2.142085 %
2.259340 %
0.646472 %
0.092309 %
0.066742 %
3.010899 %
9.322034 %
8.217848 %
DELINQUENT
2 (B) - OTS
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
4,825,832.83
1,206,903.19
1,163,538.05
937,867.31
0.00
8,067,992.20
53
16,202,133.58
4.668436 %
1.167540 %
1.125589 %
0.907278 %
0.000000 %
7.804852 %
12.589074 % 15.673695 %
5
0
1
0
1
2
9
475,974.68
0.00
29,931.74
0.00
29,249.19
181,452.14
1,582,830.53
18
2,299,438.28
1.412429 %
0.000000 %
0.282486 %
0.000000 %
0.282486 %
0.564972 %
2.542373 %
FORECLOSURE
Actual
Balance
1.326956 %
0.000000 %
0.083446 %
0.000000 %
0.081543 %
0.505865 %
4.412728 %
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
5.084746 % 6.410539 %
BANKRUPTCY
No of
Loans
Actual Bal
18
6
5
3
0
21
4.275534 %
1.425178 %
1.187648 %
0.712589 %
0.000000 %
4.988124 %
No of
Loans
Actual Bal
11
10
5
1
1
5
No of Loans
BANKRUPTCY
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
1,977,395.03
477,965.50
637,454.43
705,123.58
144,474.89
442,342.45
3,850,540.14
33
8,235,296.02
0
0
0
0
0
1
10
0.00
0.00
0.00
0.00
0.00
152,981.06
2,041,810.35
11
2,194,791.41
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.282486 %
2.824859 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.426492 %
5.692305 %
3.107345 %
6.118797 %
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0
0
0
0
0
1
43
0.00
0.00
0.00
0.00
0.00
202,410.08
14,311,578.83
44
14,513,988.91
1.912902 %
0.462376 %
0.616664 %
0.682126 %
0.139763 %
0.427915 %
3.724953 %
7.838480 % 7.966699 %
10.451306 % 14.040610 %
TOTAL
Actual
Balance
0
0
0
0
0
0
11
0.00
0.00
0.00
0.00
0.00
0.00
1,155,901.91
11
1,155,901.91
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
3.107345 %
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
5
11
11
5
2
4
35
475,974.68
768,358.57
840,349.19
231,887.40
62,360.21
358,373.42
5,860,541.91
73
8,597,845.38
20.621469 % 23.969690 %
REO
No of
Loans
Actual
Balance
3.107345 % 3.222506 %
Actual
Balance
2.137767 %
0.712589 %
0.712589 %
0.712589 %
0.237530 %
0.475059 %
2.850356 %
No of
Loans
FORECLOSURE
Actual
Balance
9
3
3
3
1
2
12
REO
Actual
Balance
TOTAL
Actual
Balance
0
0
0
0
0
0
21
0.00
0.00
0.00
0.00
0.00
0.00
5,507,610.02
21
5,507,610.02
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
Actual
Balance
9
21
9
8
4
3
97
1,977,395.03
5,303,798.33
1,844,357.62
1,868,661.63
1,082,342.20
644,752.53
31,737,721.19
151
44,459,028.53
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
5.327977 %
4.988124 % 5.327977 %
35.866983 % 43.008981 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
4.988124 %
23-Oct-2014
08:17:12 AM
Days
Delinquent
180 210 240 270 300 330 360 390 420 450 480 510 540 570 600 630 660 690 720 750 780 810 840 870 900 930 960 990 1020 1050 1080 1110 1140 1170 1200 1230 1260 1290 1320 -
209
239
269
299
329
359
389
419
449
479
509
539
569
599
629
659
689
719
749
779
809
839
869
899
929
959
989
1019
1049
1079
1109
1139
1169
1199
1229
1259
1289
1319
1349
Number
Of
Loans
11
13
12
14
10
11
9
5
11
9
3
7
1
7
7
5
6
7
8
11
4
9
3
10
3
5
5
7
7
2
5
5
4
5
13
4
7
5
3
Summary
Outstanding
Actual
Balance($)
1,211,015.76
1,609,017.94
2,945,358.16
2,494,355.02
1,422,865.97
2,181,688.12
1,026,040.88
1,097,866.23
1,800,253.00
1,671,659.84
705,974.89
929,651.18
51,645.16
1,330,172.26
1,410,699.64
811,700.54
1,054,388.23
641,112.10
1,696,637.58
1,825,044.71
968,695.31
1,831,381.47
470,385.02
1,728,353.14
436,083.11
822,000.50
875,756.29
1,630,547.39
1,215,802.56
487,035.11
442,654.11
877,184.73
564,246.99
887,431.61
2,390,135.07
1,306,748.93
797,548.93
1,321,715.28
1,088,559.07
Percentage
Of
Balance(%)
0.379
0.503
0.921
0.780
0.445
0.682
0.321
0.343
0.563
0.522
0.221
0.291
0.016
0.416
0.441
0.254
0.330
0.200
0.530
0.570
0.303
0.572
0.147
0.540
0.136
0.257
0.274
0.510
0.380
0.152
0.138
0.274
0.176
0.277
0.747
0.408
0.249
0.413
0.340
Number
Of
Loans
7
9
7
11
8
6
7
3
10
5
0
4
1
6
4
4
4
7
5
7
4
5
1
6
3
3
2
3
6
2
2
3
3
4
8
3
4
4
1
Group 1
Outstanding
Actual
Balance($)
721,729.00
1,265,677.86
1,216,132.42
1,542,876.73
1,190,623.41
610,685.34
858,559.23
230,835.20
1,438,834.22
822,231.51
0.00
452,653.74
51,645.16
691,931.54
530,209.76
418,388.54
522,897.78
641,112.10
1,173,141.86
1,223,089.43
968,695.31
538,592.87
57,938.46
917,003.14
436,083.11
598,028.00
212,498.50
472,723.71
943,004.88
487,035.11
199,272.25
649,013.32
280,483.10
645,331.61
1,171,883.24
767,770.52
265,550.58
869,673.64
300,970.20
Page 14
Percentage
Of
Balance(%)
0.399
0.700
0.673
0.854
0.659
0.338
0.475
0.128
0.796
0.455
0.000
0.250
0.029
0.383
0.293
0.232
0.289
0.355
0.649
0.677
0.536
0.298
0.032
0.507
0.241
0.331
0.118
0.262
0.522
0.270
0.110
0.359
0.155
0.357
0.648
0.425
0.147
0.481
0.167
Number
Of
Loans
4
4
5
3
2
5
2
2
1
4
3
3
0
1
3
1
2
0
3
4
0
4
2
4
0
2
3
4
1
0
3
2
1
1
5
1
3
1
2
Group 2
Outstanding
Actual
Balance($)
489,286.76
343,340.08
1,729,225.74
951,478.29
232,242.56
1,571,002.78
167,481.65
867,031.03
361,418.78
849,428.33
705,974.89
476,997.44
0.00
638,240.72
880,489.88
393,312.00
531,490.45
0.00
523,495.72
601,955.28
0.00
1,292,788.60
412,446.56
811,350.00
0.00
223,972.50
663,257.79
1,157,823.68
272,797.68
0.00
243,381.86
228,171.41
283,763.89
242,100.00
1,218,251.83
538,978.41
531,998.35
452,041.64
787,588.87
Percentage
Of
Balance(%)
0.351
0.247
1.242
0.683
0.167
1.128
0.120
0.623
0.260
0.610
0.507
0.343
0.000
0.458
0.632
0.282
0.382
0.000
0.376
0.432
0.000
0.928
0.296
0.583
0.000
0.161
0.476
0.832
0.196
0.000
0.175
0.164
0.204
0.174
0.875
0.387
0.382
0.325
0.566
23-Oct-2014
08:17:12 AM
1379
1409
1439
1469
1499
1529
1559
1589
1619
1649
1679
1709
1739
1769
1799
1829
1859
1889
1919
1949
1979
2039
2069
2099
2129
2159
2189
2219
2249
2279
2309
2339
2369
2399
2429
2459
2489
2549
2639
2699
2729
4
5
2
2
2
3
1
3
3
2
2
2
3
2
2
4
2
1
4
4
3
1
3
1
3
1
2
1
3
1
3
3
2
1
1
3
2
1
1
1
1
Summary
Outstanding
Actual
Balance($)
639,225.85
1,393,649.99
498,837.19
399,470.84
713,565.48
474,706.74
145,445.82
746,816.33
613,807.45
311,124.29
475,986.93
369,122.93
749,652.66
461,032.64
228,676.13
1,165,506.96
993,470.51
291,431.38
1,761,289.04
1,333,800.86
806,584.88
612,000.00
935,775.68
229,970.91
820,301.19
344,107.83
600,949.43
189,295.04
1,101,267.81
155,422.01
1,405,535.75
673,405.71
368,595.06
355,076.53
255,547.10
580,705.85
332,225.93
620,602.29
655,804.60
368,024.28
349,645.01
Percentage
Of
Balance(%)
0.200
0.436
0.156
0.125
0.223
0.148
0.045
0.233
0.192
0.097
0.149
0.115
0.234
0.144
0.071
0.364
0.311
0.091
0.550
0.417
0.252
0.191
0.292
0.072
0.256
0.108
0.188
0.059
0.344
0.049
0.439
0.210
0.115
0.111
0.080
0.181
0.104
0.194
0.205
0.115
0.109
Number
Of
Loans
3
1
1
0
1
3
1
3
2
1
1
1
3
1
2
2
1
1
1
3
1
0
2
0
1
1
1
1
1
1
1
2
2
1
0
2
1
0
0
0
1
Group 1
Outstanding
Actual
Balance($)
445,351.43
53,736.40
82,680.15
0.00
185,960.42
474,706.74
145,445.82
746,816.33
231,263.85
159,026.04
202,024.00
191,945.55
749,652.66
199,978.81
228,676.13
559,064.53
248,395.57
291,431.38
243,634.41
799,869.55
110,809.13
0.00
472,275.68
0.00
253,773.08
344,107.83
131,269.43
189,295.04
146,768.66
155,422.01
229,563.75
259,616.17
368,595.06
355,076.53
0.00
398,705.85
83,729.30
0.00
0.00
0.00
349,645.01
Page 15
Percentage
Of
Balance(%)
0.246
0.030
0.046
0.000
0.103
0.263
0.080
0.413
0.128
0.088
0.112
0.106
0.415
0.111
0.127
0.309
0.137
0.161
0.135
0.443
0.061
0.000
0.261
0.000
0.140
0.190
0.073
0.105
0.081
0.086
0.127
0.144
0.204
0.196
0.000
0.221
0.046
0.000
0.000
0.000
0.193
Number
Of
Loans
1
4
1
2
1
0
0
0
1
1
1
1
0
1
0
2
1
0
3
1
2
1
1
1
2
0
1
0
2
0
2
1
0
0
1
1
1
1
1
1
0
Group 2
Outstanding
Actual
Balance($)
193,874.42
1,339,913.59
416,157.04
399,470.84
527,605.06
0.00
0.00
0.00
382,543.60
152,098.25
273,962.93
177,177.38
0.00
261,053.83
0.00
606,442.43
745,074.94
0.00
1,517,654.63
533,931.31
695,775.75
612,000.00
463,500.00
229,970.91
566,528.11
0.00
469,680.00
0.00
954,499.15
0.00
1,175,972.00
413,789.54
0.00
0.00
255,547.10
182,000.00
248,496.63
620,602.29
655,804.60
368,024.28
0.00
Percentage
Of
Balance(%)
0.139
0.962
0.299
0.287
0.379
0.000
0.000
0.000
0.275
0.109
0.197
0.127
0.000
0.187
0.000
0.436
0.535
0.000
1.090
0.383
0.500
0.440
0.333
0.165
0.407
0.000
0.337
0.000
0.686
0.000
0.845
0.297
0.000
0.000
0.184
0.131
0.178
0.446
0.471
0.264
0.000
23-Oct-2014
08:17:12 AM
2
366
Summary
Outstanding
Actual
Balance($)
701,469.31
74,288,344.05
Percentage
Of
Balance(%)
0.219
23.215
Number
Of
Loans
1
234
Group 1
Outstanding
Actual
Balance($)
216,962.27
36,690,080.95
This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy)
Page 16
Percentage
Of
Balance(%)
0.120
20.301
Number
Of
Loans
1
132
Group 2
Outstanding
Actual
Balance($)
484,507.04
37,598,263.10
Percentage
Of
Balance(%)
0.348
27.004
23-Oct-2014
08:17:12 AM
Summary
New REO Loans
Loans in REO
Original Principal Balance
9
1,539,040.00
1,500,054.56
6.00%
5.00%
4.00%
3.00%
2.00%
1.00%
ct
-1
4
4
p1
Se
4
g1
Au
Ju
l-1
4
Ju
n1
ay
-1
4
M
Ap
r-1
4
ar
-1
4
M
14
Fe
b-
4
Ja
n1
ec
-1
3
0.00%
ov
-1
3
101
16,169,384.00
15,947,611.63
Loans in REO
Original Principal Balance
Current Actual Balance
Group 1
New REO Loans
Loans in REO
Original Principal Balance
7
694,040.00
660,731.70
6.00%
5.00%
4.00%
3.00%
2.00%
1.00%
-1
4
ct
O
Se
p14
Au
g14
l-1
4
Ju
Ju
n14
ay
-
14
4
r-1
Ap
ar
-1
4
b1
Fe
Ja
n14
ec
-1
3
-1
3
0.00%
ov
69
9,304,163.00
9,284,099.70
Loans in REO
Original Principal Balance
Current Actual Balance
Group 2
New REO Loans
4.00%
3.00%
2.00%
1.00%
4
ct
-1
O
4
-1
Se
p
4
-1
Au
g
Ju
l-1
4
-1
Ju
n
ay
-1
4
-1
4
Ap
r
-1
4
ar
M
b14
Fe
-1
Ja
n
13
ec
-
Page 17
0.00%
D
32
6,865,221.00
6,663,511.93
13
5.00%
ov
-
2
845,000.00
839,322.86
Loans in REO
Original Principal Balance
23-Oct-2014
08:17:12 AM
REO Loan Detail - All Mortgage Loans in REO during Current Period
Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Loan
Number
0121684088
0121684880
0121686299
0121688048
0121690614
0121691802
0121694509
0121694954
0121696454
0121700066
0121700082
0121700249
0121702815
0121702971
0121703193
0121704670
0121704787
0121705420
0121706212
0121706675
0121707491
0121708861
0121709190
0121712665
0121712939
0121713796
0121714893
0121717946
0121718472
0121719264
0121719819
0121720221
0121720577
0121721310
0121723282
0121724215
0121724488
0121726756
0121727424
0121728042
Month Loan
Entered REO
Dec-2013
Oct-2014
Jun-2014
Jul-2014
Aug-2014
Sep-2014
Apr-2014
Oct-2014
Apr-2014
Dec-2013
Mar-2014
May-2013
Aug-2014
Jun-2013
Feb-2014
Mar-2014
Aug-2014
Jul-2014
Apr-2014
Oct-2014
Jun-2014
Sep-2013
Apr-2014
Feb-2014
Oct-2014
Dec-2013
Sep-2014
Mar-2014
Sep-2014
May-2014
Oct-2014
Jun-2014
Jul-2013
Feb-2014
May-2014
Aug-2014
May-2013
Sep-2014
Apr-2014
May-2014
First
Payment
Date
State
LTV at
Origination
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
FL
NJ
PA
MO
NY
CT
WI
NY
OK
FL
CT
TX
WA
FL
TN
IN
OH
DE
IN
IL
PA
FL
NY
OH
GA
MD
FL
FL
MS
WI
PA
FL
FL
CT
MD
MI
GA
TX
NJ
AL
80.00
73.91
80.00
80.00
90.00
75.00
95.00
100.00
90.00
89.44
80.00
74.03
56.33
66.67
95.00
80.36
100.00
80.00
100.00
80.00
100.00
90.00
84.96
79.23
90.00
99.48
69.33
80.00
95.00
95.00
95.00
72.33
78.13
61.82
63.22
80.00
76.15
69.92
87.21
100.00
Original
Principal
Balance
147,600.00
170,000.00
150,400.00
101,600.00
71,910.00
182,250.00
82,317.00
37,235.00
51,300.00
199,000.00
133,920.00
191,000.00
138,000.00
200,000.00
110,200.00
135,000.00
84,000.00
85,600.00
129,900.00
90,800.00
37,500.00
160,200.00
114,700.00
103,000.00
144,000.00
191,000.00
156,000.00
368,000.00
91,675.00
85,975.00
45,505.00
132,000.00
250,000.00
170,000.00
55,000.00
300,000.00
99,000.00
86,000.00
191,000.00
89,900.00
Page 18
Current
Actual
Balance
141,875.11
166,698.41
145,445.82
92,841.09
70,009.13
191,945.55
96,838.72
40,418.11
48,635.12
202,024.00
131,269.43
189,295.04
132,626.87
195,035.23
123,108.15
125,678.71
77,988.23
92,326.09
131,296.24
81,333.67
35,232.03
158,452.12
110,809.13
113,051.50
138,153.39
189,493.60
140,297.43
357,409.38
88,862.07
99,627.05
42,463.09
124,952.35
243,634.41
159,539.73
51,645.16
274,850.93
92,822.64
79,183.42
199,978.81
89,669.88
Paid To Date
01-Jan-2011
01-Jun-2012
01-May-2010
01-Oct-2013
01-Sep-2009
01-Dec-2009
01-Mar-2013
01-Feb-2011
01-Apr-2011
01-Jan-2010
01-Sep-2008
01-Aug-2008
01-Mar-2011
01-May-2011
01-May-2013
01-Mar-2012
01-Nov-2012
01-Feb-2011
01-Dec-2012
01-Jun-2013
01-May-2012
01-Apr-2008
01-Mar-2009
01-Jun-2011
01-Jan-2013
01-Jul-2011
01-May-2013
01-Apr-2009
01-Oct-2013
01-Apr-2011
01-Jan-2013
01-Dec-2012
01-May-2009
01-Mar-2012
01-Feb-2013
01-Jun-2013
01-Oct-2012
01-Jun-2010
01-Oct-2009
01-Dec-2012
Months
Delinquent
Current
Loan Rate
43
26
51
10
59
56
17
42
40
55
72
73
41
39
15
29
21
42
20
14
27
77
65
38
19
37
15
64
10
40
19
20
63
29
18
14
22
50
58
20
8.625 %
8.950 %
6.500 %
8.500 %
5.375 %
8.950 %
7.000 %
9.750 %
5.875 %
5.250 %
4.875 %
6.875 %
8.950 %
5.000 %
4.500 %
7.875 %
6.375 %
4.875 %
8.950 %
5.000 %
6.750 %
6.625 %
7.750 %
7.000 %
6.125 %
6.000 %
5.000 %
5.375 %
8.375 %
5.250 %
6.875 %
5.875 %
5.750 %
7.625 %
8.950 %
4.500 %
8.250 %
8.950 %
7.000 %
4.875 %
Approximate
Delinquent
Interest
42,271.93
32,399.16
38,282.48
7,371.60
17,038.65
74,635.43
9,833.30
12,896.45
9,069.55
42,663.92
37,740.91
78,270.60
39,337.15
28,923.18
6,858.94
23,474.78
8,729.24
13,695.16
20,106.65
4,816.76
5,331.29
68,308.69
42,427.04
23,088.54
13,373.79
32,868.94
8,833.86
96,317.82
6,927.26
15,983.53
4,694.09
12,213.19
69,432.80
28,808.46
7,195.82
14,481.14
14,197.22
26,993.43
61,383.53
7,115.61
23-Oct-2014
08:17:12 AM
REO Loan Detail - All Mortgage Loans in REO during Current Period
Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Loan
Number
0121728059
0121729867
0121736748
0121737894
0121739189
0121739700
0121740914
0121741441
0121743009
0121743082
0121744247
0121744957
0121745798
0121746564
0121747265
0121748883
0121750517
0121753511
0121757090
0121762900
0121764849
0121765168
0121765978
0121767883
0121767958
0121770853
0121773808
0121775654
0121775860
0120042247
0120385091
0121682553
0121686877
0121688253
0121689723
0121692859
0121702468
0121703482
0121706642
0121708432
Month Loan
Entered REO
Dec-2013
Nov-2013
Aug-2013
Oct-2014
Apr-2013
Apr-2014
Sep-2014
Apr-2014
Jun-2014
Feb-2014
Oct-2014
Sep-2013
Dec-2012
Aug-2012
Mar-2014
Jan-2014
Dec-2013
Apr-2014
Sep-2014
Aug-2012
Apr-2014
Feb-2014
Oct-2013
Jul-2014
May-2014
May-2014
May-2014
Jul-2014
Sep-2014
Feb-2014
Mar-2014
Jun-2014
Apr-2014
May-2014
Sep-2013
Oct-2014
Jan-2014
Oct-2013
Sep-2014
Jul-2014
First
Payment
Date
State
LTV at
Origination
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Sep-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Sep-2006
01-Sep-2006
24-Feb-2006
01-Jan-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
MI
WI
SC
FL
IL
OH
OH
PA
FL
IN
WI
MN
IL
PA
WI
WI
AK
ME
WA
WV
FL
MO
KS
ID
OH
IL
VA
MD
NJ
NC
AR
TX
OH
NY
MT
CA
PA
OH
NJ
FL
95.00
95.00
85.00
84.69
95.00
80.00
80.00
95.00
75.00
80.00
90.00
80.00
64.66
95.00
73.77
80.00
80.00
80.00
67.35
100.00
83.69
95.00
80.00
80.00
95.00
95.00
90.00
89.94
95.00
58.14
76.92
90.00
100.00
95.00
80.00
88.10
80.00
80.00
95.00
77.58
Original
Principal
Balance
112,100.00
171,000.00
246,500.00
166,000.00
57,000.00
71,920.00
200,000.00
217,550.00
90,000.00
54,400.00
40,500.00
160,000.00
150,001.00
170,050.00
45,000.00
124,800.00
108,800.00
102,400.00
165,000.00
79,500.00
175,750.00
218,500.00
58,000.00
83,920.00
43,035.00
171,000.00
169,200.00
143,000.00
346,750.00
50,000.00
950,000.00
72,000.00
210,900.00
370,500.00
24,640.00
740,000.00
84,000.00
128,800.00
83,600.00
128,000.00
Page 19
Current
Actual
Balance
103,857.99
213,218.14
253,773.08
154,444.32
55,564.66
89,653.15
216,789.54
216,962.27
45,343.18
50,701.54
37,220.71
184,212.43
146,768.66
162,614.71
53,736.40
157,730.63
98,880.79
101,164.05
175,188.99
79,152.44
185,960.42
217,492.03
53,089.83
78,066.78
26,998.63
179,082.37
169,706.13
138,959.34
370,949.65
47,588.91
638,240.72
68,363.19
237,272.21
368,024.28
23,152.12
739,999.96
84,868.52
120,589.01
97,956.07
130,215.34
Paid To Date
01-Mar-2013
01-Aug-2012
01-Nov-2008
01-Feb-2012
01-Mar-2010
01-May-2011
01-Jun-2013
01-Nov-2006
01-Mar-2012
01-Jan-2012
01-Jul-2013
01-Nov-2011
01-Jul-2008
01-Apr-2011
01-Oct-2010
01-Jul-2012
01-Nov-2012
01-Apr-2008
01-Jul-2012
01-Jun-2011
01-Jul-2010
01-Jun-2013
01-May-2012
01-May-2011
01-Sep-2012
01-Jul-2011
01-Oct-2011
01-Aug-2011
01-Apr-2009
24-Dec-2010
01-Jan-2013
01-Mar-2012
01-Nov-2011
01-Apr-2007
01-Jul-2012
01-Dec-2010
01-Oct-2012
01-Apr-2011
01-Jul-2011
01-Jul-2011
Months
Delinquent
Current
Loan Rate
17
24
70
30
53
39
14
94
29
31
13
33
74
40
46
25
21
77
25
38
49
14
27
39
23
37
34
36
64
44
19
29
33
89
25
44
22
40
37
37
6.500 %
4.625 %
8.000 %
6.875 %
7.750 %
4.875 %
4.750 %
6.125 %
2.000 %
5.125 %
6.875 %
4.000 %
5.125 %
6.875 %
6.500 %
4.000 %
4.625 %
6.625 %
4.875 %
5.250 %
5.250 %
2.000 %
4.875 %
4.375 %
9.125 %
5.000 %
6.250 %
5.125 %
8.750 %
8.750 %
5.125 %
9.125 %
5.000 %
5.875 %
6.875 %
5.625 %
5.875 %
4.375 %
4.000 %
9.500 %
Approximate
Delinquent
Interest
10,254.05
18,634.48
107,533.21
25,716.71
18,209.69
12,464.13
12,097.81
113,689.81
1,622.57
6,493.70
2,934.25
18,415.15
44,814.27
36,064.83
12,486.25
12,266.14
7,778.57
43,436.06
17,022.07
12,321.43
35,181.65
4,256.30
5,651.48
10,298.39
4,426.28
24,170.14
28,546.67
19,242.35
159,329.86
14,701.79
50,640.27
14,994.57
30,184.35
163,784.35
3,208.15
145,546.09
8,943.46
16,281.49
10,219.86
35,697.03
23-Oct-2014
08:17:12 AM
REO Loan Detail - All Mortgage Loans in REO during Current Period
Group
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Loan
Number
0121714331
0121720015
0121720775
0121724413
0121725360
0121726293
0121727630
0121738157
0121738744
0121744668
0121747711
0121749774
0121751804
0121759948
0121760334
0121770465
0121772719
0121773790
0121774210
0121775217
0121777163
Month Loan
Entered REO
May-2012
Sep-2014
Oct-2014
Jul-2014
Apr-2014
Feb-2014
Aug-2014
Jun-2014
Jul-2014
May-2014
Dec-2013
Aug-2014
Jan-2014
Aug-2014
May-2014
Apr-2014
Jan-2014
May-2014
Feb-2014
Jun-2014
Apr-2014
First
Payment
Date
State
LTV at
Origination
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
05-Jul-2006
01-Sep-2006
01-Sep-2006
FL
NY
TX
IL
PA
MD
AZ
NY
SC
MI
AL
HI
WI
OK
WA
OH
MD
WA
NC
MD
MT
56.10
80.00
100.00
90.00
90.00
80.00
80.00
95.00
75.00
80.00
84.42
80.00
90.00
85.00
80.00
90.00
80.00
85.00
73.47
95.00
87.46
Original
Principal
Balance
230,000.00
28,000.00
105,000.00
432,211.00
159,300.00
196,000.00
174,720.00
76,000.00
35,250.00
184,000.00
116,500.00
256,000.00
153,900.00
242,250.00
282,400.00
81,000.00
252,400.00
233,750.00
72,000.00
112,100.00
600,000.00
Page 20
Current
Actual
Balance
273,962.93
26,933.51
99,322.90
446,621.93
152,274.04
178,920.50
162,098.59
73,755.67
33,454.44
193,874.42
114,978.21
261,053.83
145,932.47
221,141.56
301,225.39
100,587.50
249,621.14
262,124.29
71,619.80
109,501.19
628,237.29
Paid To Date
01-Jan-2010
01-Apr-2011
01-Jan-2014
01-Oct-2012
01-Aug-2010
01-Aug-2012
01-May-2013
01-Feb-2011
01-Jul-2013
01-Nov-2010
01-Apr-2013
01-Oct-2009
01-Jul-2012
01-Dec-2011
01-Apr-2011
01-Mar-2013
01-May-2012
01-Oct-2010
01-May-2013
01-Aug-2011
01-May-2012
Months
Delinquent
Current
Loan Rate
55
40
7
22
48
24
15
42
13
45
16
58
25
32
40
17
27
46
15
36
27
6.000 %
9.125 %
10.500 %
2.000 %
5.625 %
4.500 %
4.750 %
10.325 %
10.500 %
6.000 %
7.000 %
6.000 %
8.500 %
5.125 %
5.500 %
4.000 %
2.000 %
7.990 %
6.000 %
4.875 %
4.500 %
Approximate
Delinquent
Interest
68,739.87
7,689.79
7,421.25
13,019.31
32,299.00
15,515.33
9,635.31
25,033.75
4,154.78
40,342.31
11,069.35
66,849.15
26,625.68
29,110.79
51,335.46
5,485.47
8,862.56
76,533.34
5,499.66
14,666.87
59,452.84
23-Oct-2014
08:17:12 AM
Summary
New Foreclosure Loans
Loans in Foreclosure
Original Principal Balance
Current Actual Balance
20
4,794,401.00
4,728,184.40
16.00%
14.00%
12.00%
10.00%
8.00%
4.00%
2.00%
ct
-1
4
4
p1
Se
4
g1
Au
Ju
l-1
4
Ju
n1
ay
-1
4
M
Ap
r-1
4
ar
-1
4
M
Fe
b-
14
4
Ja
n1
ec
-1
3
0.00%
ov
-1
3
142
31,042,249.00
30,893,690.62
Loans in Foreclosure
Original Principal Balance
Current Actual Balance
6.00%
Group 1
New Foreclosure Loans
10
1,289,001.00
1,278,255.68
12.00%
10.00%
8.00%
6.00%
4.00%
2.00%
-1
4
ct
O
Se
p14
Au
g14
l-1
4
Ju
Ju
n14
ay
-
14
4
r-1
Ap
ar
-1
4
b1
Fe
-1
3
ec
D
Ja
n14
0.00%
-1
3
87
14,333,698.00
14,184,910.30
ov
Loans in Foreclosure
Original Principal Balance
Current Actual Balance
14.00%
Loans in Foreclosure
Original Principal Balance
Current Actual Balance
Group 2
New Foreclosure Loans
Loans in Foreclosure
Original Principal Balance
Current Actual Balance
10
3,505,400.00
3,449,928.72
18.00%
16.00%
14.00%
12.00%
10.00%
8.00%
6.00%
4.00%
2.00%
Page 21
4
ct
-1
O
4
-1
Se
p
4
-1
Au
g
Ju
l-1
4
-1
Ju
n
ay
-1
4
-1
4
Ap
r
-1
4
ar
M
b14
Fe
4
-1
Ja
n
ec
-
13
13
0.00%
ov
-
55
16,708,551.00
16,708,780.32
Loans in Foreclosure
Original Principal Balance
Current Actual Balance
23-Oct-2014
08:17:12 AM
Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period
Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Loan
Number
0121681456
0121681530
0121681688
0121682710
0121683007
0121685978
0121686042
0121689814
0121690051
0121691000
0121691190
0121692800
0121694020
0121694111
0121694913
0121695241
0121695381
0121696603
0121699201
0121701700
0121702047
0121702112
0121702534
0121702625
0121702823
0121705727
0121706238
0121708390
0121711386
0121711691
0121712194
0121712269
0121712343
0121712772
0121713697
0121714240
0121716492
0121717631
0121718043
0121719835
Month Loan
Entered FC
Apr-2013
Nov-2012
Dec-2010
Oct-2014
Dec-2012
May-2011
Jul-2011
Apr-2014
Oct-2014
Mar-2014
Oct-2014
Mar-2014
Mar-2012
Sep-2012
Aug-2014
Sep-2014
Oct-2014
May-2013
May-2013
Oct-2014
Sep-2014
Aug-2014
Sep-2014
Mar-2014
Jun-2012
Feb-2013
Sep-2014
Sep-2014
Jan-2014
Mar-2014
Jan-2013
Sep-2014
Dec-2013
Aug-2014
May-2014
Nov-2012
Dec-2013
Nov-2010
Sep-2014
Jun-2012
First
Payment
Date
State
01-Jun-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Jun-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
NY
NJ
IL
MD
HI
NY
PA
IL
NY
NJ
ID
NJ
FL
HI
NC
PA
IL
ME
NY
CO
NY
NY
CT
NJ
OR
PA
IL
AR
PA
NJ
RI
SC
PA
OH
IA
NJ
NM
NJ
TN
NY
LTV at
Origination
78.35
72.00
85.00
39.88
75.00
90.00
90.00
79.87
95.00
60.00
85.00
80.00
75.00
56.22
80.00
95.00
95.00
79.50
49.40
80.00
85.00
74.24
80.00
84.55
80.00
85.00
95.00
85.00
85.00
90.00
80.00
95.00
75.00
79.41
95.00
93.77
70.00
90.00
80.00
95.00
Original
Principal
Balance
380,000.00
270,000.00
176,800.00
163,500.00
244,500.00
220,500.00
70,200.00
59,500.00
49,875.00
210,000.00
140,165.00
352,000.00
142,500.00
244,000.00
244,000.00
128,250.00
44,811.00
128,000.00
205,000.00
156,000.00
187,000.00
245,000.00
222,400.00
465,000.00
236,000.00
42,500.00
182,400.00
49,300.00
44,200.00
211,500.00
248,000.00
99,275.00
26,250.00
270,000.00
83,600.00
271,000.00
189,000.00
351,000.00
73,840.00
57,000.00
Page 22
Current
Actual
Balance
362,444.93
280,437.35
170,858.25
156,273.80
228,744.87
216,436.19
67,240.51
53,858.15
46,302.12
207,685.08
160,628.15
344,107.83
132,815.11
236,505.76
241,627.06
132,409.00
40,748.15
118,967.44
192,924.42
135,541.38
188,552.54
248,395.57
221,672.35
450,591.82
236,263.20
62,181.05
168,171.69
53,977.62
40,531.15
255,839.49
246,665.46
114,717.81
24,262.78
309,444.30
79,050.88
282,576.45
169,351.71
349,645.01
66,779.95
55,168.71
Paid To Date
01-Apr-2010
01-Jul-2011
01-Apr-2010
01-Jan-2014
01-Jul-2012
01-Jan-2009
01-Feb-2011
01-Oct-2013
01-Jan-2013
01-Dec-2007
01-Nov-2013
01-Oct-2008
01-Oct-2011
01-Mar-2012
01-May-2013
01-Feb-2014
01-Apr-2014
01-Jan-2011
01-Mar-2012
01-Apr-2014
01-Oct-2011
01-Jul-2009
01-Oct-2013
01-Nov-2009
01-Mar-2011
01-Sep-2012
01-Oct-2013
01-Aug-2013
01-Jan-2013
01-Jan-2009
01-Aug-2012
01-Dec-2011
01-Jul-2013
01-Jun-2012
01-Nov-2013
01-May-2011
01-Jul-2013
01-Mar-2007
01-Jun-2013
01-Jun-2010
Months
Delinquent
Current
Loan Rate
52
37
52
7
25
68
42
10
19
81
9
71
34
29
15
6
4
43
29
4
34
61
10
57
41
23
10
12
19
68
24
32
13
26
9
39
13
90
14
50
6.875 %
4.625 %
5.875 %
7.000 %
7.750 %
5.500 %
6.875 %
5.875 %
6.500 %
6.500 %
4.875 %
5.625 %
7.125 %
5.125 %
7.950 %
4.625 %
6.875 %
7.875 %
7.875 %
4.375 %
3.875 %
6.500 %
5.125 %
7.950 %
4.500 %
7.500 %
5.000 %
6.000 %
5.875 %
7.950 %
5.000 %
5.250 %
6.875 %
3.850 %
4.875 %
4.750 %
7.375 %
6.875 %
5.250 %
6.875 %
Approximate
Delinquent
Interest
100,473.02
34,580.52
39,729.56
7,570.27
36,699.73
65,304.91
15,009.59
2,870.94
4,828.75
93,694.22
6,376.04
112,772.85
26,466.25
27,529.70
25,236.52
3,621.16
1,294.39
31,914.77
36,084.65
2,611.47
18,439.61
74,076.03
10,139.80
156,437.63
32,788.36
8,286.00
7,484.38
3,423.72
3,773.27
105,427.43
23,635.74
15,118.95
1,914.00
23,465.31
3,144.86
39,542.53
14,390.19
191,043.94
4,176.23
14,661.31
23-Oct-2014
08:17:12 AM
Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period
Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Loan
Number
0121720817
0121724371
0121724504
0121725840
0121729248
0121729529
0121731889
0121732887
0121737852
0121738470
0121739361
0121739494
0121739650
0121741391
0121743959
0121744106
0121747182
0121748164
0121748859
0121750707
0121751382
0121751606
0121752349
0121753743
0121755649
0121756258
0121756308
0121756712
0121757256
0121757801
0121759310
0121761274
0121761589
0121762694
0121762702
0121763312
0121763718
0121765481
0121767446
0121767495
Month Loan
Entered FC
Mar-2014
Feb-2013
Sep-2014
Jan-2014
Jul-2008
Dec-2013
Oct-2014
Mar-2014
Sep-2014
Dec-2012
Oct-2012
Jun-2012
Sep-2014
Oct-2014
Sep-2014
Mar-2014
Aug-2014
Aug-2013
Jun-2014
Aug-2012
Jan-2014
Aug-2014
Mar-2013
Sep-2013
Sep-2014
Feb-2014
Aug-2012
Mar-2014
Oct-2014
Oct-2014
Jul-2014
Aug-2014
Apr-2013
Jun-2014
Jun-2012
Sep-2014
Aug-2012
Sep-2014
Sep-2014
May-2014
First
Payment
Date
State
LTV at
Origination
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
NJ
MS
IL
OH
NY
LA
WI
NJ
DC
NY
PA
PA
NY
PA
TN
NJ
MD
VT
IN
DE
FL
GA
NY
NJ
FL
OK
NY
NJ
MO
FL
PA
MO
NJ
WI
NY
PA
PA
IA
FL
NJ
95.00
72.46
90.00
95.00
93.75
64.40
100.00
94.23
66.88
75.00
95.00
100.00
80.00
90.00
80.00
95.00
80.00
70.00
90.00
84.45
39.16
95.00
95.00
83.13
75.00
80.00
90.00
100.00
100.00
80.00
90.00
80.00
66.46
77.16
94.95
70.00
85.00
95.00
82.38
76.29
Original
Principal
Balance
389,500.00
50,000.00
103,500.00
46,075.00
360,000.00
80,500.00
83,000.00
232,750.00
210,000.00
108,750.00
66,500.00
160,000.00
72,080.00
214,650.00
131,120.00
163,400.00
208,000.00
136,500.00
139,500.00
201,000.00
186,000.00
105,450.00
68,400.00
345,000.00
225,000.00
81,600.00
323,100.00
73,000.00
137,000.00
150,400.00
66,600.00
65,920.00
216,000.00
89,500.00
88,300.00
112,000.00
63,750.00
72,200.00
173,000.00
267,000.00
Page 23
Current
Actual
Balance
398,839.50
46,787.02
97,780.69
43,755.56
355,076.53
89,540.22
95,654.40
229,563.75
207,174.40
99,014.77
57,938.46
157,018.25
64,482.22
202,703.25
127,966.28
158,667.00
222,671.19
150,036.03
135,355.00
185,598.28
167,982.67
99,340.81
65,565.87
274,329.30
220,497.25
74,279.43
340,354.61
71,510.52
157,011.34
146,186.84
62,106.07
58,197.97
296,091.48
77,876.98
95,261.28
68,633.00
60,312.91
80,583.52
174,276.41
264,107.14
Paid To Date
01-Aug-2009
01-Sep-2012
01-Dec-2011
01-Jun-2013
01-Feb-2008
01-Apr-2011
01-Apr-2014
01-May-2008
01-Jul-2012
01-Jul-2012
01-Apr-2012
01-Oct-2011
01-Nov-2013
01-Oct-2011
01-May-2012
01-Sep-2009
01-Feb-2014
01-Nov-2012
01-Nov-2013
01-Nov-2011
01-Jun-2013
01-Jan-2012
01-Feb-2011
01-Jan-2013
01-Mar-2014
01-Aug-2013
01-Jun-2010
01-Apr-2009
01-Mar-2012
01-Mar-2013
01-Dec-2013
01-Jan-2014
01-Oct-2012
01-Jun-2013
01-Nov-2009
01-Mar-2014
01-Aug-2011
01-Mar-2014
01-Jan-2014
01-Mar-2008
Months
Delinquent
Current
Loan Rate
60
23
32
14
79
40
4
76
25
25
28
34
9
34
27
59
6
21
9
33
14
31
42
19
5
12
50
64
29
17
8
7
22
14
57
5
36
5
7
78
6.500 %
8.250 %
8.125 %
6.750 %
5.250 %
8.750 %
4.750 %
8.875 %
4.750 %
4.125 %
6.625 %
6.500 %
5.000 %
5.000 %
4.875 %
7.990 %
4.000 %
2.000 %
2.000 %
5.750 %
5.125 %
6.375 %
6.875 %
3.625 %
5.500 %
7.250 %
7.125 %
6.875 %
4.750 %
5.000 %
9.300 %
5.125 %
4.250 %
6.000 %
9.250 %
7.250 %
8.875 %
5.000 %
5.000 %
6.875 %
Approximate
Delinquent
Interest
115,456.55
7,443.87
19,623.44
3,603.02
126,055.72
25,310.26
2,025.02
120,700.68
19,305.34
8,106.61
8,350.35
27,495.52
2,633.31
26,506.53
13,256.78
57,205.96
5,180.12
4,236.29
1,836.98
28,460.07
10,245.37
16,108.93
15,216.34
14,690.03
6,390.76
5,792.92
93,089.51
25,424.49
17,037.54
10,224.84
4,531.61
2,002.61
21,988.40
5,606.65
38,957.95
2,630.49
14,996.74
2,102.31
5,846.04
118,040.92
23-Oct-2014
08:17:12 AM
Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period
Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Loan
Number
0121767727
0121769434
0121769558
0121769798
0121770523
0121771265
0121775530
0121680110
0121681019
0121681605
0121686695
0121687230
0121688139
0121689863
0121691125
0121692636
0121697221
0121701338
0121704233
0121705750
0121708986
0121709307
0121709349
0121709752
0121714760
0121718696
0121726020
0121726558
0121727291
0121731335
0121731681
0121732283
0121732929
0121737498
0121738488
0121748974
0121749014
0121750772
0121752638
0121752760
Month Loan
Entered FC
Sep-2011
Aug-2014
Oct-2014
Jul-2008
Jul-2014
Jun-2012
Aug-2014
Jun-2014
Oct-2014
Jun-2011
Sep-2011
Mar-2012
Apr-2014
Sep-2014
Jan-2012
Oct-2014
Mar-2014
Mar-2014
Feb-2014
Aug-2014
Feb-2011
Jul-2014
Jul-2014
Aug-2012
Apr-2014
Aug-2011
Aug-2014
Mar-2014
Dec-2012
Jun-2014
Nov-2009
Oct-2014
Oct-2012
Oct-2014
Aug-2014
Jul-2014
Jan-2013
Oct-2014
Sep-2010
Oct-2014
First
Payment
Date
State
LTV at
Origination
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
05-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
NJ
AZ
TX
NY
PA
FL
KS
FL
NC
NJ
NJ
PA
NJ
DE
MA
TX
NJ
NJ
DC
NY
DC
FL
PA
FL
CA
FL
IN
IL
FL
FL
NY
VA
FL
WA
FL
NJ
IL
CA
NY
CA
85.00
90.00
83.11
95.00
83.83
95.00
80.00
100.00
83.84
90.00
80.00
90.00
80.00
80.00
80.00
80.00
80.00
90.00
80.00
90.00
83.78
80.00
80.00
79.75
80.00
80.00
80.00
74.11
65.00
79.51
94.59
67.97
100.00
80.00
68.10
100.00
95.00
83.72
84.63
80.00
Original
Principal
Balance
178,500.00
194,400.00
149,600.00
84,487.00
127,000.00
285,000.00
64,800.00
324,450.00
123,250.00
369,000.00
310,400.00
499,500.00
259,200.00
164,000.00
208,000.00
230,000.00
203,920.00
427,500.00
160,000.00
463,500.00
217,000.00
162,400.00
200,000.00
130,000.00
399,920.00
144,000.00
112,000.00
626,250.00
182,000.00
163,000.00
700,000.00
435,000.00
160,000.00
232,792.00
190,000.00
235,000.00
286,900.00
360,000.00
512,000.00
293,608.00
Page 24
Current
Actual
Balance
169,501.17
186,257.02
137,206.25
83,729.30
128,127.63
291,431.38
58,134.26
353,393.74
144,039.11
363,170.78
290,966.52
486,312.55
255,547.10
191,382.00
219,408.05
263,408.05
206,341.29
442,499.15
149,444.29
463,500.00
247,196.80
156,416.37
244,740.09
121,678.57
441,552.39
139,637.84
103,896.57
663,937.10
182,000.00
177,078.79
668,322.89
422,084.51
149,038.51
202,410.08
203,357.33
229,970.91
221,337.16
152,981.06
512,000.00
326,382.55
Paid To Date
01-Apr-2011
01-Aug-2013
01-Sep-2012
01-Nov-2007
01-Dec-2013
01-Jun-2009
01-Feb-2014
01-Dec-2013
01-May-2013
01-Nov-2008
01-Apr-2011
01-May-2009
01-Jan-2008
01-Jan-2012
01-May-2012
01-Apr-2012
01-Aug-2009
01-Jul-2008
01-Apr-2013
01-Jan-2009
01-Aug-2010
01-Nov-2011
01-Oct-2010
01-Aug-2011
01-Apr-2013
01-Feb-2011
05-Jan-2014
01-Sep-2013
01-Dec-2007
01-Dec-2013
01-May-2009
01-Mar-2009
01-Apr-2012
01-Mar-2014
01-Nov-2008
01-Dec-2008
01-Aug-2012
01-Mar-2014
01-Jul-2008
01-Sep-2013
Months
Delinquent
Current
Loan Rate
40
12
23
82
8
62
6
8
15
70
40
63
80
31
27
28
60
74
16
68
48
33
46
36
16
42
7
11
81
8
63
65
28
5
70
69
24
5
74
11
6.000 %
4.125 %
7.300 %
5.625 %
3.500 %
6.950 %
5.875 %
6.625 %
6.000 %
6.750 %
4.750 %
7.990 %
5.250 %
5.250 %
2.000 %
4.375 %
5.000 %
8.750 %
8.500 %
7.900 %
4.750 %
4.750 %
5.200 %
5.375 %
4.000 %
5.000 %
8.990 %
2.000 %
6.625 %
5.000 %
6.750 %
5.375 %
6.875 %
4.125 %
9.125 %
6.500 %
2.000 %
2.000 %
5.875 %
4.000 %
Approximate
Delinquent
Interest
32,417.98
7,761.96
19,097.31
34,358.98
3,165.38
93,890.55
2,070.00
17,903.63
11,069.66
139,675.13
43,043.75
185,541.59
90,997.97
24,297.21
7,760.49
24,768.87
45,629.35
224,033.16
17,751.39
200,655.99
41,881.66
18,781.64
44,639.77
18,744.87
23,068.39
22,182.98
6,591.93
10,509.79
84,611.42
6,578.35
225,898.45
118,801.17
23,789.46
4,250.87
100,251.93
84,621.26
7,055.60
1,301.68
188,020.03
12,298.79
23-Oct-2014
08:17:12 AM
Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period
Group
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Loan
Number
0121753289
0121753834
0121754337
0121757819
0121758072
0121759542
0121760508
0121760938
0121761720
0121765580
0121765853
0121765887
0121766257
0121767743
0121767875
0121768352
0121769772
0121769863
0121770622
0121772503
0121772867
0121774558
Month Loan
Entered FC
Jun-2012
Apr-2014
Mar-2011
Apr-2014
Mar-2014
Oct-2014
Oct-2014
May-2014
Mar-2012
Dec-2013
Jul-2014
Jan-2012
Jan-2013
Mar-2014
Aug-2014
Sep-2014
Oct-2014
Apr-2007
Oct-2014
Apr-2014
Sep-2014
Mar-2014
First
Payment
Date
State
LTV at
Origination
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
NY
VA
MA
IL
NJ
CA
FL
SC
NY
NY
NY
PA
FL
NJ
GA
FL
NY
NY
NY
KS
FL
NJ
80.00
88.29
80.00
85.00
80.00
80.00
67.57
80.00
90.00
95.00
64.94
34.78
100.00
68.67
75.00
99.72
95.00
90.00
90.00
90.00
100.00
72.94
Original
Principal
Balance
368,800.00
309,000.00
255,440.00
442,000.00
469,680.00
420,000.00
125,000.00
217,200.00
286,200.00
161,500.00
400,000.00
16,000.00
251,000.00
400,001.00
390,000.00
175,990.00
660,250.00
486,000.00
625,500.00
32,400.00
182,000.00
550,000.00
Page 25
Current
Actual
Balance
452,041.64
217,476.80
273,691.24
471,670.83
469,680.00
538,978.41
123,238.06
228,014.06
272,797.68
197,300.37
382,543.60
12,202.10
248,496.63
363,019.19
416,157.04
159,252.14
655,804.60
484,507.04
620,602.29
14,765.76
177,177.38
533,931.31
Paid To Date
01-Jan-2011
01-Oct-2013
01-Mar-2009
01-May-2013
01-Sep-2008
01-Mar-2011
01-Aug-2012
01-Mar-2012
01-Oct-2011
01-Mar-2013
01-Mar-2010
01-Aug-2011
01-Nov-2007
01-May-2009
01-Sep-2010
01-Feb-2014
01-Jun-2007
01-Nov-2006
01-Sep-2007
01-Oct-2013
01-Dec-2009
01-Apr-2009
Months
Delinquent
Current
Loan Rate
43
10
65
15
72
41
24
29
34
17
53
36
82
63
47
6
87
94
84
10
56
64
4.000 %
3.625 %
7.250 %
2.000 %
4.875 %
2.000 %
8.060 %
7.125 %
2.000 %
4.000 %
6.500 %
9.750 %
6.500 %
4.500 %
4.000 %
5.000 %
6.375 %
5.250 %
6.625 %
9.875 %
6.875 %
7.375 %
Approximate
Delinquent
Interest
58,000.58
6,706.93
99,417.84
9,870.91
139,997.66
28,117.25
19,879.48
38,228.55
11,954.10
10,776.12
101,464.14
3,110.98
113,781.08
81,105.94
57,222.68
4,743.46
315,216.04
207,758.09
300,238.96
1,265.85
53,628.37
194,641.42
23-Oct-2014
08:17:12 AM
Summary
New Bankruptcy Loans
Loans in Bankruptcy
Original Principal Balance
Current Actual Balance
4
427,000.00
397,628.36
10.00%
8.00%
6.00%
4.00%
2.00%
ct
-1
4
4
p1
Se
Au
g1
4
Ju
l-1
Ju
n14
ay
-1
4
M
Ap
r-1
4
4
M
ar
-1
-1
4
Fe
b
Ja
n14
ec
-1
3
0.00%
ov
-1
3
151
23,602,689.00
22,595,316.96
Loans in Bankruptcy
Original Principal Balance
Current Actual Balance
Group 1
New Bankruptcy Loans
3
395,600.00
367,696.62
7.00%
6.00%
5.00%
4.00%
3.00%
2.00%
1.00%
-1
4
ct
O
Se
p14
Au
g14
Au
l-1
4
Ju
Ju
l-1
4
n14
Ju
ay
-1
4
r-1
Ap
r-1
Ap
4
M
ar
-1
4
14
Fe
b-
Ja
-1
3
ec
D
n14
0.00%
-1
3
100
12,603,985.00
12,060,582.66
Loans in Bankruptcy
Original Principal Balance
Current Actual Balance
8.00%
ov
Loans in Bankruptcy
Original Principal Balance
Current Actual Balance
Group 2
New Bankruptcy Loans
Loans in Bankruptcy
Original Principal Balance
Current Actual Balance
1
31,400.00
29,931.74
10.00%
8.00%
6.00%
4.00%
2.00%
Page 26
4
-1
ct
O
4
p1
Se
4
g1
14
Ju
n-
ay
-
14
ar
-1
M
14
bFe
14
Ja
n-
ec
-1
3
-1
3
0.00%
ov
51
10,998,704.00
10,534,734.30
Loans in Bankruptcy
Original Principal Balance
Current Actual Balance
23-Oct-2014
08:17:12 AM
Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Loan
Number
0120765995
0121681464
0121683833
0121683866
0121684328
0121684666
0121685028
0121687156
0121687727
0121689186
0121693113
0121693741
0121695811
0121701403
0121702013
0121702385
0121704506
0121705073
0121705446
0121706105
0121708184
0121708648
0121708697
0121709653
0121709679
0121709794
0121711543
0121712004
0121712459
0121713713
0121715288
0121715478
0121715536
0121716021
0121718613
0121718803
0121718928
0121719116
0121720908
0121721369
Month Loan
Entered
Bankruptcy
Nov-2010
Apr-2011
Dec-2012
Feb-2013
Jul-2014
Sep-2012
Nov-2013
Jul-2013
Jun-2011
Aug-2012
Jul-2014
May-2011
May-2011
Apr-2014
Jul-2014
May-2013
Jul-2012
Sep-2012
Oct-2014
Sep-2013
Jul-2012
Jul-2011
Jul-2014
Jul-2012
Sep-2013
May-2014
Oct-2014
Mar-2009
Jul-2012
Mar-2012
Jul-2012
Nov-2013
Aug-2012
Sep-2014
Mar-2014
May-2011
Feb-2014
Oct-2014
May-2012
Oct-2013
First
Payment
Date
State
LTV at
Origination
01-Jun-2006
01-May-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
MS
NC
IA
GA
PA
MI
MD
ME
NC
IL
TX
WA
MO
VA
SC
TN
IN
IN
NV
NC
PA
TN
MD
IL
PA
WI
CT
NJ
KY
NC
CA
FL
AL
FL
TN
NE
DC
TN
GA
VA
85.00
100.00
80.00
80.00
70.00
80.00
80.00
80.00
100.00
95.00
95.00
80.00
85.00
80.00
90.00
100.00
80.00
85.00
56.57
100.00
85.00
85.00
100.00
90.00
95.00
86.09
80.00
95.00
80.00
80.00
75.00
90.00
20.00
89.29
85.00
78.51
75.00
64.52
80.00
94.74
Original
Principal
Balance
49,113.00
128,000.00
41,600.00
160,000.00
31,500.00
56,000.00
84,000.00
88,000.00
130,000.00
313,500.00
76,000.00
106,400.00
52,700.00
266,000.00
99,000.00
96,000.00
59,200.00
83,300.00
198,000.00
123,608.00
53,125.00
82,790.00
138,302.00
191,700.00
99,655.00
130,000.00
97,600.00
58,140.00
135,200.00
114,400.00
375,000.00
222,750.00
23,900.00
225,000.00
119,000.00
47,500.00
345,000.00
100,000.00
117,920.00
126,000.00
Page 27
Current
Actual
Balance
48,395.69
116,047.39
43,916.48
146,817.18
22,708.03
62,455.51
95,846.59
84,457.92
134,122.72
125,767.85
70,638.14
111,825.33
49,457.59
270,144.10
91,483.49
116,328.51
65,964.39
85,828.78
187,689.91
159,026.04
50,954.97
90,381.82
158,544.47
206,980.00
131,984.50
123,094.32
91,727.55
64,566.09
126,152.74
114,859.55
367,341.48
213,513.15
27,001.13
208,418.59
131,303.52
42,987.43
326,966.47
88,279.16
109,582.11
137,139.63
Paid To Date
01-Mar-2014
01-Jul-2014
01-Apr-2014
01-Jul-2012
01-Mar-2014
01-Aug-2014
01-Nov-2013
01-Sep-2012
01-Aug-2014
01-Oct-2012
01-Sep-2014
01-Sep-2014
01-Nov-2013
01-Nov-2013
01-Nov-2012
01-Feb-2014
01-Aug-2014
01-Sep-2013
01-Jul-2014
01-Feb-2010
01-Apr-2011
01-Mar-2014
01-Feb-2012
01-Aug-2012
01-Sep-2012
01-Feb-2012
01-Nov-2010
01-Sep-2014
01-May-2014
01-Sep-2014
01-Jun-2012
01-Apr-2010
01-Oct-2014
01-Jul-2012
01-Jun-2014
01-Sep-2014
01-Dec-2013
01-Jun-2011
01-Aug-2014
01-Dec-2013
Months
Delinquent
5
1
4
25
5
0
9
23
0
22
0
0
9
9
21
6
0
11
1
54
40
5
30
24
23
30
45
0
3
0
26
52
(1)
25
2
0
8
38
0
8
Current
Loan Rate
7.500 %
4.750 %
4.875 %
5.000 %
5.875 %
5.125 %
5.375 %
7.375 %
7.490 %
2.000 %
9.750 %
4.500 %
5.000 %
6.000 %
8.875 %
4.250 %
5.125 %
4.875 %
4.000 %
5.500 %
6.875 %
7.000 %
4.500 %
4.000 %
4.000 %
6.500 %
4.750 %
7.375 %
5.125 %
4.000 %
7.250 %
7.375 %
7.000 %
5.750 %
4.500 %
6.875 %
4.750 %
6.875 %
4.000 %
4.000 %
Approximate
Delinquent
Interest
1,967.33
1,230.29
955.61
14,878.04
708.08
480.93
4,246.74
11,899.76
1,561.32
3,705.65
1,089.60
746.34
2,019.59
13,531.31
14,478.29
2,891.88
507.98
4,018.20
1,640.60
34,777.77
11,300.83
3,410.85
16,399.49
15,499.20
9,443.01
19,229.91
15,186.93
740.47
2,421.05
670.60
56,765.03
62,042.42
146.51
26,620.81
1,744.73
457.12
11,471.34
16,494.45
638.89
3,982.60
23-Oct-2014
08:17:12 AM
Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Loan
Number
0121722250
0121722367
0121722862
0121723530
0121723712
0121724918
0121725121
0121726202
0121728547
0121728554
0121728984
0121731194
0121731442
0121731483
0121732465
0121732515
0121732861
0121738686
0121738694
0121738801
0121739643
0121739759
0121740757
0121740971
0121741201
0121741565
0121742126
0121743694
0121744221
0121745475
0121746556
0121747117
0121750020
0121750376
0121750756
0121751663
0121753230
0121754865
0121754931
0121755235
Month Loan
Entered
Bankruptcy
Oct-2011
May-2014
May-2012
Oct-2011
Jan-2011
May-2013
Jan-2010
Feb-2012
Sep-2011
May-2012
Sep-2012
Apr-2012
Mar-2014
Mar-2014
Sep-2010
Jan-2011
Nov-2009
Feb-2013
Jun-2010
Jul-2012
May-2013
Sep-2013
Mar-2013
Jul-2014
Jan-2011
Mar-2013
Dec-2013
Feb-2012
Nov-2009
Aug-2014
Jun-2012
Sep-2010
Aug-2012
Aug-2012
Sep-2014
Nov-2013
Jan-2011
Aug-2014
Sep-2010
Jun-2014
First
Payment
Date
State
LTV at
Origination
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
02-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
09-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Jun-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
AL
FL
WI
GA
FL
KS
LA
OH
TX
AR
KS
TX
AL
AZ
GA
NC
TN
VA
FL
TX
WI
TN
MD
NV
GA
IN
MI
OH
TN
AZ
VA
GA
MO
FL
PA
GA
OH
IN
AL
KS
90.00
90.00
92.98
85.00
78.86
100.00
20.00
79.65
95.00
90.00
90.00
80.00
90.00
65.36
44.44
80.00
94.73
90.00
90.04
83.59
80.00
90.00
95.00
40.32
99.24
80.00
80.00
90.00
20.00
68.53
77.50
89.29
90.00
83.69
85.00
80.00
80.00
100.00
80.00
80.00
Original
Principal
Balance
76,500.00
193,500.00
140,125.00
93,500.00
173,500.00
85,000.00
13,900.00
90,000.00
137,750.00
85,500.00
55,800.00
86,400.00
57,600.00
183,000.00
40,000.00
131,920.00
105,000.00
94,500.00
105,885.00
163,000.00
112,000.00
66,600.00
223,250.00
100,000.00
130,000.00
136,000.00
200,000.00
63,000.00
23,320.00
153,500.00
186,000.00
150,000.00
146,700.00
272,000.00
42,500.00
81,600.00
95,200.00
86,900.00
66,000.00
76,800.00
Page 28
Current
Actual
Balance
79,727.22
191,020.77
135,177.86
83,721.64
177,303.21
82,680.15
13,325.16
61,423.67
127,302.39
82,113.23
48,399.90
79,389.38
49,552.72
162,823.33
26,820.67
144,091.58
96,536.24
94,198.91
104,487.92
150,152.49
136,300.20
70,012.16
205,045.79
90,775.89
119,006.14
151,496.73
195,436.65
87,775.75
21,296.23
138,038.13
168,325.25
143,651.88
136,003.26
297,279.67
45,526.46
73,330.86
95,314.85
95,474.94
62,629.93
103,987.22
Paid To Date
01-Jun-2014
01-Dec-2007
01-Jan-2014
01-May-2014
01-Oct-2014
01-Sep-2010
01-Jul-2014
01-Apr-2014
01-May-2014
01-Dec-2013
01-Sep-2014
01-Jul-2014
01-Jun-2014
09-Sep-2014
01-Jun-2014
01-Sep-2014
01-Jun-2013
01-Mar-2014
01-Mar-2008
01-Jan-2013
01-May-2013
01-May-2014
01-Jan-2014
01-Nov-2013
01-Sep-2014
01-Sep-2012
01-Jun-2013
01-Sep-2014
01-Feb-2015
01-Sep-2014
01-Jul-2014
01-Jul-2014
01-Sep-2013
01-Dec-2013
01-Apr-2011
01-Oct-2013
01-Jun-2014
01-Aug-2014
01-Aug-2013
01-Aug-2014
Months
Delinquent
2
81
7
3
(1)
47
1
4
3
8
0
1
2
0
2
0
14
5
78
19
15
3
7
9
0
23
14
0
(5)
0
1
1
11
8
40
10
2
0
12
0
Current
Loan Rate
2.000 %
7.990 %
5.125 %
5.750 %
2.000 %
5.000 %
12.750 %
4.500 %
5.250 %
5.625 %
5.875 %
8.750 %
6.250 %
6.950 %
5.250 %
5.125 %
6.375 %
5.250 %
6.125 %
7.950 %
8.125 %
5.000 %
4.000 %
5.000 %
5.000 %
7.250 %
6.000 %
4.000 %
9.010 %
5.000 %
3.500 %
7.500 %
8.375 %
3.000 %
7.000 %
7.125 %
6.744 %
5.750 %
5.875 %
4.000 %
Approximate
Delinquent
Interest
397.41
99,250.66
4,670.03
1,824.55
222.07
14,038.25
407.80
1,197.84
2,509.39
3,477.09
433.99
1,635.33
947.25
1,754.65
418.43
1,111.86
7,479.74
2,594.57
43,376.00
19,310.09
14,573.99
1,308.60
5,173.81
3,706.20
893.19
20,952.33
14,144.98
512.51
0.00
1,036.37
1,259.25
2,510.11
11,515.66
6,158.11
10,076.23
4,815.66
1,980.12
834.60
3,882.40
605.87
23-Oct-2014
08:17:12 AM
Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Loan
Number
0121755425
0121756852
0121759252
0121760417
0121762165
0121763510
0121764070
0121766604
0121768055
0121769822
0121771117
0121771885
0121772537
0121773592
0121774541
0121774616
0121774764
0121774871
0121776363
0121776421
0120038054
0120397120
0121682280
0121685200
0121685341
0121686828
0121688188
0121692628
0121692693
0121692834
0121694186
0121697247
0121698294
0121699763
0121700546
0121701130
0121704597
0121704746
0121708531
0121709331
Month Loan
Entered
Bankruptcy
Jan-2012
Aug-2014
Jan-2012
Oct-2011
Jul-2012
Jun-2008
Sep-2014
Sep-2013
Jul-2014
Feb-2012
Dec-2009
May-2012
Sep-2014
Oct-2010
Sep-2012
Feb-2014
Feb-2014
Dec-2011
Nov-2008
Dec-2009
Feb-2012
Nov-2012
May-2014
Mar-2014
May-2012
Jun-2013
Oct-2014
Oct-2012
Sep-2013
Apr-2011
Sep-2013
Feb-2014
Feb-2012
May-2012
Nov-2013
Oct-2013
Sep-2012
Nov-2012
Feb-2014
Jun-2011
First
Payment
Date
State
LTV at
Origination
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
05-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jun-2006
01-Sep-2006
01-Sep-2005
15-Apr-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Jul-2006
AR
GA
NV
GA
MN
MD
NJ
PA
OH
OK
GA
TN
MI
CA
MN
MO
AR
IL
IN
AL
TX
TN
MD
MS
MI
MS
IL
MD
VA
OR
NV
WI
OH
TN
TN
FL
AZ
CO
CA
TX
100.00
90.00
87.28
80.00
90.00
58.39
95.00
89.84
80.00
80.00
80.75
20.00
87.30
80.00
85.00
95.00
85.00
80.00
80.00
80.00
72.77
100.00
20.00
90.00
80.00
80.00
20.00
70.00
100.00
80.00
80.00
83.22
100.00
80.00
80.00
95.00
80.00
20.00
80.00
80.00
Original
Principal
Balance
68,500.00
144,000.00
78,550.00
113,282.00
189,000.00
188,000.00
164,350.00
168,000.00
93,600.00
113,600.00
177,650.00
76,800.00
275,000.00
356,800.00
318,750.00
82,175.00
55,675.00
152,000.00
171,600.00
48,000.00
946,000.00
49,000.00
56,000.00
108,000.00
46,144.00
72,000.00
31,400.00
119,000.00
50,000.00
432,000.00
208,000.00
181,000.00
120,500.00
307,200.00
93,280.00
343,900.00
174,400.00
45,200.00
270,420.00
99,420.00
Page 29
Current
Actual
Balance
67,673.95
99,122.39
16,349.05
102,913.00
194,639.26
184,291.29
160,225.03
175,699.19
92,209.60
88,531.25
175,725.46
71,311.81
300,970.20
338,887.55
316,161.74
77,270.88
8,215.81
65,395.77
154,654.82
42,677.86
833,576.59
47,399.13
55,183.01
126,269.13
41,639.02
71,250.15
29,931.74
142,273.67
47,236.68
368,718.89
206,370.79
195,522.12
115,530.04
267,748.03
84,639.02
389,321.48
165,894.40
47,219.99
261,320.44
98,819.73
Paid To Date
01-Mar-2015
01-Sep-2014
01-Jan-2014
01-Nov-2011
01-May-2012
01-Dec-2012
01-Aug-2009
01-Mar-2010
01-Oct-2011
05-Sep-2014
01-Oct-2013
01-Mar-2014
01-Dec-2010
01-Jul-2014
01-Oct-2013
01-Aug-2014
01-Oct-2012
01-Apr-2014
01-Sep-2014
01-Sep-2014
01-Jul-2013
01-Dec-2012
01-Mar-2014
01-Mar-2014
01-Sep-2014
01-Feb-2014
01-Jun-2014
01-Dec-2011
01-Jan-2014
01-Sep-2014
01-Mar-2012
01-May-2012
01-Sep-2014
01-Mar-2014
01-Aug-2014
01-Jul-2012
01-Dec-2013
01-Sep-2014
01-Sep-2014
01-Jun-2014
Months
Delinquent
(6)
0
7
33
27
20
60
53
34
0
10
5
44
1
10
0
22
4
0
0
13
20
5
5
0
6
2
32
7
0
29
27
0
5
0
25
8
0
0
2
Current
Loan Rate
4.250 %
2.525 %
5.000 %
4.750 %
4.000 %
3.000 %
6.250 %
6.625 %
7.125 %
8.890 %
5.000 %
9.300 %
4.000 %
6.500 %
2.000 %
4.000 %
6.500 %
4.000 %
7.750 %
6.875 %
6.125 %
5.500 %
4.875 %
5.500 %
5.125 %
9.000 %
12.125 %
5.750 %
10.375 %
2.000 %
4.000 %
5.000 %
5.000 %
4.375 %
7.950 %
2.075 %
7.250 %
5.125 %
4.000 %
4.000 %
Approximate
Delinquent
Interest
0.00
334.96
542.23
15,136.13
16,246.49
8,375.14
46,656.64
47,605.51
17,935.57
1,245.40
7,820.62
3,671.89
38,963.15
5,074.66
4,702.95
450.21
981.58
1,141.87
1,870.12
453.83
57,859.36
4,261.40
1,402.48
3,661.49
321.29
4,020.15
1,158.49
20,651.68
3,485.07
922.49
18,209.39
20,709.15
867.39
6,011.90
1,050.18
13,492.25
9,268.46
364.26
1,525.16
1,149.96
23-Oct-2014
08:17:12 AM
Group
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Loan
Number
0121711188
0121717383
0121722037
0121728331
0121728653
0121739775
0121739809
0121741805
0121743934
0121744189
0121744817
0121749196
0121750657
0121751069
0121751127
0121751846
0121755094
0121758239
0121758973
0121760201
0121761209
0121763171
0121765309
0121765333
0121765945
0121768618
0121770739
0121771281
0121775407
0121775514
0121776967
Month Loan
Entered
Bankruptcy
Apr-2010
Sep-2014
Dec-2013
Jul-2011
Feb-2013
Jun-2014
Feb-2011
Jul-2012
Jul-2012
Apr-2013
Jul-2011
May-2013
Sep-2010
Apr-2013
May-2012
Feb-2013
Jun-2013
Apr-2011
Jan-2013
Dec-2011
Feb-2014
May-2012
Sep-2013
Oct-2013
Jun-2010
May-2009
Apr-2013
Sep-2011
Jun-2011
Jul-2012
Oct-2010
First
Payment
Date
State
LTV at
Origination
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
TX
KS
WA
WI
CA
MI
FL
AL
WA
CA
GA
TX
CA
CA
GA
CA
WI
WI
DE
AZ
NY
FL
OH
FL
AR
NV
AZ
CA
VA
MI
IN
95.00
76.81
85.00
80.00
80.00
94.27
80.00
100.00
80.00
80.00
80.00
95.00
80.00
90.00
80.00
80.00
88.45
90.00
95.00
80.00
80.00
80.00
80.00
90.00
100.00
75.00
80.00
80.00
90.00
85.00
95.00
Original
Principal
Balance
155,800.00
51,000.00
195,500.00
162,400.00
612,000.00
83,900.00
311,600.00
135,640.00
200,000.00
387,920.00
476,000.00
31,350.00
282,108.00
441,000.00
151,920.00
533,036.00
97,300.00
146,700.00
459,323.00
263,885.00
48,000.00
150,008.00
192,800.00
419,400.00
185,000.00
161,250.00
236,000.00
232,000.00
242,100.00
101,150.00
99,750.00
Page 30
Current
Actual
Balance
155,787.77
44,107.15
172,229.31
151,827.72
612,000.00
77,301.77
308,601.96
122,727.02
174,594.42
393,312.00
497,925.70
29,249.19
250,960.80
407,436.13
144,474.89
542,928.57
108,795.91
160,185.72
357,650.00
247,230.18
33,043.68
131,198.57
220,926.42
413,789.54
186,359.33
151,283.86
168,879.15
238,836.16
242,100.00
100,243.40
92,883.93
Paid To Date
01-Sep-2014
01-Sep-2014
01-Aug-2014
01-Aug-2014
01-Feb-2009
01-Sep-2014
01-Mar-2012
01-Jul-2014
01-Mar-2014
01-Nov-2012
01-Dec-2013
01-Apr-2014
01-Sep-2013
01-Jun-2014
01-Apr-2014
01-Aug-2014
01-Sep-2013
01-Dec-2012
01-May-2014
01-May-2014
01-Aug-2013
01-Jun-2014
01-Sep-2013
01-Apr-2008
01-Jul-2014
01-Sep-2014
01-Jul-2014
01-Aug-2014
01-May-2011
01-May-2014
01-Jan-2014
Months
Delinquent
0
0
0
0
67
0
29
1
5
21
8
4
11
2
4
0
11
20
3
3
12
2
11
77
1
0
1
0
39
3
7
Current
Loan Rate
5.250 %
5.500 %
5.375 %
3.875 %
5.625 %
9.000 %
5.700 %
6.750 %
4.125 %
2.000 %
2.600 %
9.875 %
4.750 %
4.875 %
2.000 %
4.500 %
4.000 %
2.000 %
5.000 %
4.500 %
6.625 %
4.625 %
5.250 %
6.375 %
5.000 %
7.860 %
4.625 %
4.000 %
5.875 %
4.500 %
9.290 %
Approximate
Delinquent
Interest
1,234.58
367.93
1,397.96
852.95
192,918.11
1,095.77
40,420.72
1,914.40
3,666.70
11,083.06
8,606.57
1,367.34
11,412.01
5,935.51
1,077.02
3,617.85
4,073.76
4,272.16
5,447.89
4,112.99
2,230.13
1,798.07
9,636.00
171,839.11
2,092.16
1,858.52
1,737.62
1,392.49
44,324.98
1,664.29
6,095.32
23-Oct-2014
08:17:12 AM
Realized Loss Detail Report - Loans with Losses during Current Period
Inactive
Group
Group 1
Group 2
Total
# Loans
with
Losses
Liquidated
Actual
Balance
Active
Realized
Loss/(Gain)
Amount
Current
# Loans
Loss
with
Percentage Losses
Ending
Actual
Balance
Totals
Realized
Loss/(Gain)
Amount
Current
# Loans
Loss
with
Percentage Losses
Liquidated or
Ending Actual
Balance
Realized
Loss/(Gain)
Amount
Current
Loss
Percentage
22
13
1,852,048.00
1,978,180.78
631,352.45
128,198.38
0.353 %
0.093 %
4
1
341,505.75
218,193.87
96,019.68
49,497.45
0.054 %
0.036 %
26
14
2,193,553.75
2,196,374.65
727,372.13
177,695.83
0.407 %
0.129 %
35
3,830,228.78
759,550.83
0.240 %
559,699.62
145,517.13
0.046 %
40
4,389,928.40
905,067.96
0.286 %
Realized Loss Loan Detail Report - Loans with Losses during Current Period
Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 2
Group 2
Loan
Number
0121684823
0121688733
0121692990
0121700116
0121701353
0121701999
0121704662
0121707285
0121713226
0121713325
0121718746
0121719538
0121723704
0121728075
0121730733
0121730865
0121744684
0121749360
0121753669
0121759484
0121762736
0121764302
0121767669
0121768535
0121769293
0121772206
0121688022
0121696223
Original
Principal
Balance
34,780.00
79,000.00
115,000.00
275,500.00
102,000.00
354,400.00
72,000.00
56,525.00
70,560.00
22,180.00
128,000.00
78,755.00
45,400.00
50,000.00
83,600.00
144,500.00
36,700.00
225,150.00
14,000.00
75,200.00
34,147.00
56,000.00
139,500.00
56,050.00
134,400.00
75,600.00
51,000.00
850,000.00
Current
Note Rate
11.250 %
7.250 %
5.750 %
2.625 %
5.250 %
7.950 %
6.875 %
6.625 %
9.250 %
11.250 %
4.750 %
5.625 %
10.750 %
8.000 %
5.125 %
4.750 %
12.250 %
6.500 %
5.125 %
5.125 %
6.875 %
5.125 %
2.000 %
7.400 %
7.650 %
8.550 %
12.750 %
4.625 %
State
LTV at
Origination
Original
Term
ID
TX
IL
FL
GA
MD
PA
OH
IA
FL
TX
IL
TX
MI
IN
IL
FL
VA
MI
WI
MN
OH
MI
IL
TX
TN
AZ
VA
20.00
100.00
69.70
95.00
66.67
80.00
90.00
95.00
80.00
20.00
80.00
95.00
20.00
83.33
95.00
85.00
20.00
95.00
20.00
80.00
85.00
80.00
90.00
95.00
79.06
80.00
20.00
68.00
360
362
360
422
416
360
360
360
360
360
422
360
360
180
422
422
360
360
360
360
360
360
534
360
360
360
360
360
Page 31
Liquidated or
Ending Actual
Balance
33,048.62
86,594.27
110,398.64
133,766.01
91,842.72
342,884.16
64,968.81
53,699.80
72,716.33
12,976.15
95,869.04
72,548.67
46,030.57
45,570.99
71,965.49
108,502.63
35,391.22
216,483.34
14,326.82
69,967.75
30,819.63
50,346.51
90,379.74
56,186.77
121,100.48
65,168.59
49,368.15
789,637.63
Liquidation
Effective
Date
09/30/2014
09/30/2014
09/30/2014
09/30/2014
07/31/2014
08/31/2014
08/31/2014
08/31/2014
08/31/2014
09/30/2014
Active**
09/30/2014
09/30/2013
09/30/2014
Active**
Active**
09/30/2013
08/31/2014
02/28/2013
09/30/2014
07/31/2014
08/31/2014
08/31/2014
07/31/2014
09/30/2014
Active
09/30/2013
11/30/2011
Realized
Loss/(Gain)
34,657.11
91,034.65
148,169.72
43,593.78
700.00
(285.17)
15.00
150.28
(170.00)
15,724.59
18,493.66
117,412.30
(216.67)
44,949.82
30,842.36
46,533.66
(615.21)
(72.00)
(20.71)
65,019.43
(9.00)
(1,075.64)
(915.84)
25.00
73,281.01
150.00
(600.00)
(326.00)
Cumulative
Realized
Loss/(Gain)
34,657.11
91,034.65
148,169.72
183,584.25
102,791.69
266,951.73
48,310.17
97,019.17
94,349.01
15,724.59
18,493.66
117,412.30
48,942.35
44,949.82
30,842.36
46,533.66
37,204.99
203,984.68
14,928.89
65,019.43
58,348.24
72,244.89
159,702.87
79,563.42
73,281.01
150.00
46,300.95
451,145.78
23-Oct-2014
08:17:12 AM
Realized Loss Loan Detail Report - Loans with Losses during Current Period
Group
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Loan
Number
0121705263
0121711881
0121720486
0121723068
0121724421
0121731251
0121738017
0121747158
0121748149
0121749329
0121751697
0121758650
Original
Principal
Balance
44,000.00
95,750.00
255,200.00
16,000.00
91,000.00
208,000.00
52,000.00
178,200.00
27,900.00
244,000.00
176,000.00
25,500.00
Current
Note Rate
State
11.625 %
10.750 %
4.875 %
12.125 %
10.125 %
4.875 %
9.525 %
5.625 %
5.000 %
8.370 %
4.625 %
5.250 %
IL
NV
FL
IL
AZ
WA
OK
FL
MN
FL
FL
IL
LTV at
Origination
20.00
20.00
80.00
20.00
70.00
80.00
78.79
90.00
20.00
78.21
80.00
85.00
Original
Term
360
360
360
360
360
422
360
360
360
360
360
360
Realized Loss/(Gain) value may include Interest Loss, Principal Loss, and Expense amounts.
* This data is currently not provided for reporting.
** The current loss for this loan is associated with a modification; for further detail please see the Modification section.
Page 32
Liquidated or
Ending Actual
Balance
42,198.87
90,542.07
239,205.21
15,344.29
85,047.11
218,193.87
47,770.93
178,095.57
29,112.15
235,374.45
151,505.79
24,978.56
Liquidation
Effective
Date
09/30/2013
05/31/2009
07/31/2014
12/31/2013
08/31/2014
Active**
08/31/2014
03/31/2011
07/31/2012
02/28/2014
09/30/2014
04/30/2014
Realized
Loss/(Gain)
(846.00)
(12.50)
345.00
(448.05)
182.50
49,497.45
19.74
(67.50)
(88.20)
(10.00)
130,080.22
(30.83)
Cumulative
Realized
Loss/(Gain)
44,054.56
94,448.25
202,918.68
16,478.83
49,115.68
49,497.45
46,514.90
194,082.78
29,916.69
144,628.22
130,080.22
30,903.35
23-Oct-2014
08:17:12 AM
SDA
Current Month
3 Month Average
12 Month Average
Current Month
3 Month Average
12 Month Average
0.264 %
0.397 %
0.623 %
MDR: Current vs. 12mo Average
13.135 %
18.809 %
25.197 %
SDA: Current vs. 12mo Average
1.00%
45.00%
40.00%
0.80%
35.00%
Current MDR
0.60%
30.00%
Current SDA
25.00%
20.00%
0.40%
15.00%
10.00%
0.20%
5.00%
0.00%
CDR
-1
4
ct
O
Se
p14
Au
g14
Ju
l-1
4
4
Ju
n1
14
ay
M
r-1
4
Ap
14
ar
-1
4
M
Fe
b-
4
n1
Ja
-1
3
ec
ov
-1
3
4
-1
O
ct
4
p1
Se
4
g1
Au
l-1
4
Ju
14
Ju
n-
-1
4
ay
M
Ap
r-1
ar
-1
4
M
4
b1
Fe
14
Ja
n-
13
ec
D
ov
-
13
0.00%
Loss Severity
Current Month
3 Month Average
12 Month Average
3.119 %
4.645 %
7.202 %
CDR: Current vs. 12mo Average
65.355 %
65.327 %
65.249 %
Loss Severity: Current Month (Cumulative) Severity vs. 12mo Average (Cumulative) Severity
70.00%
12.00%
60.00%
10.00%
50.00%
8.00%
Current CDR
12 Month Avg CDR
6.00%
40.00%
Current Severity
12 Month Avg Severity
30.00%
4.00%
-1
4
ct
O
4
p1
Se
4
g1
Au
Ju
l-1
4
4
n1
Ju
14
ay
M
r-1
4
Ap
-1
4
ar
M
Fe
n1
Ja
-1
3
ec
D
ov
-1
N
b14
10.00%
4
0.00%
3
2.00%
20.00%
0.00%
Page 33
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
23-Oct-2014
08:17:12 AM
SDA
Current Month
3 Month Average
12 Month Average
Current Month
3 Month Average
12 Month Average
0.381 %
0.543 %
0.634 %
MDR: Current vs. 12mo Average
18.834 %
25.420 %
25.658 %
SDA: Current vs. 12mo Average
1.00%
50.00%
45.00%
0.80%
40.00%
35.00%
Current MDR
0.60%
0.40%
Current SDA
30.00%
25.00%
20.00%
15.00%
0.20%
10.00%
5.00%
0.00%
CDR
-1
4
ct
O
Se
p14
Au
g14
Ju
l-1
4
4
Ju
n1
14
ay
M
r-1
4
Ap
14
ar
-1
4
M
Fe
b-
4
n1
Ja
-1
3
ec
ov
-1
3
4
-1
O
ct
4
p1
Se
4
g1
Au
l-1
4
Ju
14
Ju
n-
-1
4
ay
M
Ap
r-1
ar
-1
4
M
4
b1
Fe
14
Ja
n-
13
ec
D
ov
-
13
0.00%
Loss Severity
Current Month
3 Month Average
12 Month Average
4.478 %
6.256 %
7.321 %
CDR: Current vs. 12mo Average
69.260 %
69.205 %
68.967 %
Loss Severity: Current Month (Cumulative) Severity vs. 12mo Average (Cumulative) Severity
70.00%
12.00%
60.00%
10.00%
50.00%
8.00%
Current CDR
12 Month Avg CDR
6.00%
40.00%
Current Severity
12 Month Avg Severity
30.00%
4.00%
-1
4
ct
O
4
p1
Se
4
g1
Au
Ju
l-1
4
4
n1
Ju
14
ay
M
r-1
4
Ap
-1
4
ar
M
Fe
n1
Ja
-1
3
ec
D
ov
-1
N
b14
10.00%
4
20.00%
0.00%
3
2.00%
0.00%
Page 34
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
23-Oct-2014
08:17:12 AM
SDA
Current Month
3 Month Average
12 Month Average
Current Month
3 Month Average
12 Month Average
0.110 %
0.204 %
0.609 %
MDR: Current vs. 12mo Average
5.543 %
9.624 %
24.152 %
SDA: Current vs. 12mo Average
1.60%
70.00%
1.40%
60.00%
1.20%
50.00%
Current MDR
1.00%
0.80%
Current SDA
40.00%
30.00%
0.60%
CDR
-1
4
ct
O
Se
p14
Au
g14
Ju
l-1
4
4
Ju
n1
14
ay
M
r-1
4
Ap
14
ar
-1
4
M
Fe
b-
4
n1
Ja
ec
ov
-1
3
4
-1
O
ct
4
p1
Se
4
g1
Au
l-1
4
Ju
14
Ju
n-
-1
4
ay
M
Ap
r-1
ar
-1
4
M
b1
Fe
Ja
n-
13
ec
D
ov
N
0.00%
14
10.00%
0.00%
13
0.20%
-1
3
20.00%
0.40%
Loss Severity
Current Month
3 Month Average
12 Month Average
1.314 %
2.413 %
6.926 %
CDR: Current vs. 12mo Average
61.679 %
61.692 %
61.774 %
Loss Severity: Current Month (Cumulative) Severity vs. 12mo Average (Cumulative) Severity
70.00%
18.00%
60.00%
16.00%
14.00%
50.00%
12.00%
Current CDR
10.00%
40.00%
Current Severity
8.00%
6.00%
4.00%
20.00%
2.00%
0.00%
-1
4
ct
O
4
p1
Se
4
g1
Au
Ju
l-1
4
4
n1
Ju
14
ay
M
r-1
4
Ap
-1
4
ar
M
b14
Fe
4
n1
Ja
-1
3
ec
D
ov
-1
10.00%
0.00%
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Calculation Methodology:
Monthly Default Rate (MDR): Sum(Beg Scheduled Balance of Liquidated Loans) / Sum(Beg Scheduled Balance).
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: If WAS 30 then CDR / (WAS * 0.02) else if 30 < WAS 60 then CDR / 0.6 else if 60 < WAS 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS > 120 then CDR / 0.03
Cumulative Loss Severity: Sum(All Active & Inactive Realized Losses) / Sum(Active Loans or loans without a loss passed on or after liquidation: the Actual Ending Principal Balance as of the most recent cycle in
which a Realized Loss was passed; loans with a loss passed on or after the month of liquidation: the Actual Beginning Principal Balance from the cycle in which the loan was liquidated).
3 Month Average and 12 Month Average will not have values until the 3rd and 12th month respectively.
Page 35
23-Oct-2014
08:17:12 AM
Count
Original
Principal
Balance
Current
Scheduled
Balance
Count
Repurchased Loans
Substitution Loans
Original
Principal
Balance
Original
Principal
Balance
Current
Scheduled
Balance
Count
Liquidated Loans
Current
Scheduled
Balance
Count
Original
Principal
Balance
Curtailments
Current
Scheduled
Balance
Curtailment
Amount
Group 1
Group 2
4
2
427,320.00
165,800.00
374,628.62
149,400.73
0
0
0.00
0.00
0.00
0.00
0
0
0.00
0.00
0.00
0.00
9
1
864,815.00
176,000.00
687,211.77
151,842.18
58,889.25
11,717.74
Total
593,120.00
524,029.35
0.00
0.00
0.00
0.00
10
1,040,815.00
839,053.95
70,606.99
Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 2
Group 2
Group 2
Loan
Number
State
LTV at
Origination
0121684823
0121688733
0121692990
0121700116
0121700439
0121713325
0121719538
0121720338
0121728075
0121732440
0121749816
0121759484
0121769293
0121682777
0121751697
0121769764
ID
TX
IL
FL
CO
FL
IL
MO
MI
TX
AZ
WI
TX
TX
FL
WV
20.00
100.00
69.70
95.00
20.00
20.00
95.00
95.00
83.33
80.00
61.40
80.00
79.06
20.00
80.00
100.00
First
Payment
Date
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
Original
Principal
Balance
34,780.00
79,000.00
115,000.00
275,500.00
38,900.00
22,180.00
78,755.00
85,500.00
50,000.00
127,920.00
175,000.00
75,200.00
134,400.00
13,400.00
176,000.00
152,400.00
Prepayment
Amount
PIF Type
33,048.62
86,594.27
110,398.64
133,766.01
36,916.46
12,976.15
72,548.67
74,483.55
45,570.99
110,098.13
152,364.64
69,967.75
121,100.48
12,763.42
151,505.79
136,382.09
Liquidation
Liquidation
Liquidation
Liquidation
Loan Paid in Full
Liquidation
Liquidation
Loan Paid in Full
Liquidation
Loan Paid in Full
Loan Paid in Full
Liquidation
Liquidation
Loan Paid in Full
Liquidation
Loan Paid in Full
Page 36
Months
Delinquent
5
21
26
3
0
5
37
0
8
0
0
30
40
0
42
0
Current
Loan
Rate
11.250 %
7.250 %
5.750 %
2.625 %
11.750 %
11.250 %
5.625 %
4.750 %
8.000 %
4.625 %
4.875 %
5.125 %
7.650 %
13.000 %
4.625 %
6.250 %
Original
Term
Seasoning
360
362
360
422
360
360
360
360
180
360
360
360
360
360
360
360
99
98
98
98
99
99
98
98
98
98
98
98
98
99
98
98
23-Oct-2014
08:17:12 AM
Loan Count
Prior Balance
Prepayment Penalty
Amount
Prepayment Penalty
Waived
Group 1
Group 2
0
0
0.00
0.00
0.00
0.00
0.00
0.00
Total
0.00
0.00
0.00
Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period
Group
Loan
Number
Paid In Full
Date
Prior
Balance
Page 37
Prepayment Penalty
Amount
Prepayment Penalty
Waived
23-Oct-2014
08:17:12 AM
Prepayment Rates
Summary
SMM
CPR
Current Month
3 Month Average
12 Month Average
PSA
Current Month
3 Month Average
12 Month Average
0.451 %
0.675 %
0.790 %
Current Month
3 Month Average
12 Month Average
5.275 %
7.790 %
9.021 %
87.911 %
129.826 %
150.342 %
16.00%
280.00%
14.00%
240.00%
12.00%
200.00%
10.00%
Current CPR
12mo Average CPR
8.00%
Current PSA
160.00%
120.00%
6.00%
-1
4
ct
O
-1
4
-1
4
Se
p
Au
g
4
l-1
Ju
4
n1
Ju
14
ay
M
r-1
4
Ap
4
-1
M
ar
14
Fe
b-
n1
Ja
N
ov
D
ec
-1
3
-1
4
ct
O
-1
4
-1
4
Se
p
Au
g
l-1
Ju
14
n1
Ju
ay
M
r-1
4
Ap
14
-1
M
ar
Fe
b-
n1
Ja
D
ec
N
ov
0.00%
-1
3
40.00%
0.00%
-1
3
2.00%
-1
3
80.00%
4.00%
Group 1
SMM
CPR
Current Month
3 Month Average
12 Month Average
PSA
Current Month
3 Month Average
12 Month Average
0.621 %
0.811 %
0.802 %
Current Month
3 Month Average
12 Month Average
7.207 %
9.233 %
9.165 %
120.118 %
153.883 %
152.753 %
16.00%
280.00%
14.00%
240.00%
12.00%
200.00%
10.00%
Current CPR
12mo Average CPR
8.00%
Current PSA
160.00%
120.00%
6.00%
-1
4
ct
O
-1
4
Se
p
-1
4
Au
g
4
l-1
Ju
4
n1
Ju
14
ay
M
r-1
4
Ap
4
-1
M
ar
14
Fe
b-
4
n1
Ja
N
ov
Page 38
D
ec
-1
3
-1
4
ct
O
-1
4
Se
p
-1
4
Au
g
4
l-1
Ju
4
n1
Ju
14
ay
M
r-1
4
Ap
14
-1
M
ar
Fe
b-
n1
Ja
D
ec
N
ov
0.00%
-1
3
40.00%
0.00%
-1
3
2.00%
-1
3
80.00%
4.00%
23-Oct-2014
08:17:12 AM
Prepayment Rates
Group 2
SMM
CPR
Current Month
3 Month Average
12 Month Average
PSA
Current Month
3 Month Average
12 Month Average
0.227 %
0.497 %
0.774 %
Current Month
3 Month Average
12 Month Average
2.691 %
5.734 %
8.683 %
44.846 %
95.570 %
144.712 %
24.00%
400.00%
350.00%
20.00%
300.00%
16.00%
Current CPR
12mo Average CPR
12.00%
250.00%
Current PSA
12mo Average PSA
200.00%
150.00%
8.00%
100.00%
4.00%
50.00%
Calculation Methodology:
Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal)
Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12)
PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS))
Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))
Page 39
4
-1
ct
O
14
14
Se
p-
Au
g-
l-1
4
Ju
14
Ju
n-
ay
-1
4
Ap
r-1
ar
-1
4
b1
Fe
14
13
ec
D
ov
N
Ja
n-
13
14
-1
ct
O
14
Se
p-
Au
g-
l-1
4
Ju
14
Ju
n-
ay
-1
4
4
ar
-1
Ap
r-1
b1
Fe
Ja
n-
13
ec
D
ov
N
14
0.00%
13
0.00%
23-Oct-2014
08:17:12 AM
Modifications
Loan
Number
0121680482
0121714489
0121715874
0121718746
0121730733
0121730865
0121731251
0121739403
Beginning
Scheduled
Balance
Current
Scheduled
Balance
258,626.51
132,638.00
107,445.85
113,599.57
77,686.32
150,302.62
221,647.85
199,963.19
268,779.31
138,627.32
114,316.13
95,869.04
71,919.85
108,502.63
218,193.87
211,496.43
Prior
Rate
Modified
Rate
6.500 %
4.875 %
6.875 %
6.750 %
5.875 %
4.000 %
4.251 %
6.000 %
2.125%
2.500%
5.125%
4.750%
5.125%
4.750%
4.875%
2.000%
Page 40
Prior
Payment
1,886.37
823.53
793.12
830.21
503.35
662.70
1,171.69
1,387.34
Modified
Payment
1,306.73
689.10
727.39
446.83
352.99
505.71
1,035.57
927.77
23-Oct-2014
08:17:12 AM
Substitutions
Loans Repurchased
Loan
Number
Current
Scheduled
Balance
Current
Rate
Loans Substituted
Current
Payment
Current
Scheduled
Balance
Loan
Number
Current
Rate
Beginning
Scheduled
Balance
Current
Rate
Payoff
Balance
Current
Payment
Beginning
Scheduled
Balance
Current
Rate
Payoff
Balance
Page 41
Current
Payment
Current
Payment
23-Oct-2014
08:17:12 AM
Current Interest
Rate Range (%)
4.500
5.000
5.500
6.000
6.500
7.000
7.500
8.000
8.500
9.000
9.500
10.000
10.500
11.000
11.500
12.000
12.500
13.000
13.500
>= 14.000
< 4.500
4.999
5.499
5.999
6.499
6.999
7.499
7.999
8.499
8.999
9.499
9.999
10.499
10.999
11.499
11.999
12.499
12.999
13.499
13.999
Total
Number
Of
Loans
410
304
324
159
144
271
87
134
56
107
48
61
22
44
26
24
29
38
4
0
0
2,292
Summary
Outstanding
Scheduled
Balance($)
81,156,683.06
48,738,789.66
47,129,672.72
25,640,022.69
22,377,996.65
31,471,844.49
12,170,825.44
17,630,046.00
5,494,097.46
11,052,922.87
3,171,026.72
3,890,509.28
1,124,046.52
1,683,860.47
734,919.18
713,159.66
841,943.78
1,115,102.25
90,224.86
0.00
0.00
316,227,693.76
Percentage
Of
Balance(%)
Number
Of
Loans
25.664
15.413
14.904
8.108
7.077
9.952
3.849
5.575
1.737
3.495
1.003
1.230
0.355
0.532
0.232
0.226
0.266
0.353
0.029
0.000
0.000
100.000
252
206
231
110
106
204
67
112
48
81
17
13
2
13
17
9
12
17
0
0
0
1,517
Group 1
Outstanding
Scheduled
Balance($)
39,700,078.68
26,660,985.44
28,484,588.88
13,382,894.74
13,141,671.14
19,632,207.28
7,792,363.39
14,371,991.54
4,372,908.86
7,083,209.93
1,517,284.86
703,439.75
184,072.95
350,656.93
487,396.39
264,807.51
360,505.45
430,525.70
0.00
0.00
0.00
178,921,589.42
Page 42
Percentage
Of
Balance(%)
22.189
14.901
15.920
7.480
7.345
10.973
4.355
8.033
2.444
3.959
0.848
0.393
0.103
0.196
0.272
0.148
0.201
0.241
0.000
0.000
0.000
100.000
Number
Of
Loans
Group 2
Outstanding
Scheduled
Balance($)
158
98
93
49
38
67
20
22
8
26
31
48
20
31
9
15
17
21
4
0
0
775
41,456,604.38
22,077,804.22
18,645,083.84
12,257,127.95
9,236,325.51
11,839,637.21
4,378,462.05
3,258,054.46
1,121,188.60
3,969,712.94
1,653,741.86
3,187,069.53
939,973.57
1,333,203.54
247,522.79
448,352.15
481,438.33
684,576.55
90,224.86
0.00
0.00
137,306,104.34
Percentage
Of
Balance(%)
30.193
16.079
13.579
8.927
6.727
8.623
3.189
2.373
0.817
2.891
1.204
2.321
0.685
0.971
0.180
0.327
0.351
0.499
0.066
0.000
0.000
100.000
23-Oct-2014
08:17:12 AM
Supplemental Reporting
Closing Date
With respect to each Distribution Date, the 18th day of the month in which such Distribution Date occurs, or, if such 18th day is not a Business Day, the next succeeding Business Day.
Distribution Date
The 25th day of each month or, if such 25th day is not a Business Day, the next succeeding Business Day, commencing in October 2006.
LIBOR Determination Date
The second LIBOR Business Day immediately preceding the commencement of each Accrual Period for any LIBOR Certificate.
Record Date
With respect to any Class of Book-Entry Certificates and any Distribution Date, the close of business on the Business Day immediately receding such Distribution Date. With respect to
any Class of Definitive Certificates and any Distribution Date, the last Business Day of the month immediately preceding the month in which the Distribution Date occurs (or, in the case
of the first Distribution Date, the Closing Date).
Master Servicer Remittance Date
The Business Day that occurs three Business Days immediately before each Distribution Date.
LIBOR Business Day
Any day on which banks in London, England and The City of New York are open and conducting transactions in foreign currency and exchange.
Business Day
Any day other than (i) a Saturday or a Sunday, (ii) a day on which banking institutions in New York, New York or, if other than New York, the city in which the Corporate Trust Office of
the Trustee is located, or the States of Maryland, Massachusetts, Minnesota or Colorado are closed, or (iii) with respect to any Servicer Remittance Date or any Servicer reporting date, the
States specified in the definition of Business Day in the Servicing Agreement, are authorized or obligated by law or executive order to be closed.
Miscellaneous Modification Reporting Footnote
In the absence of specific guidance in the governing agreements, Wells Fargo Bank, N.A. has determined that a reduction in principal agreed to by a servicer in connection with a loan
modification should be treated in a manner similar to a realized principal loss on the related loan.
Page 43
23-Oct-2014
08:17:12 AM
Supplemental Reporting
Extraordinary Costs and Expenses
Wells Fargo Bank, N.A.is processing an expense charge to recover extraordinary costs and expenses incurredas a result of the enhanced administration ofresidential mortgage backed
securities transaction(s) necessitated by significantand/orunanticipatedchanges in industry and market conditions. Theseextraordinarycosts andexpenses may be adjusted periodically.
Information Relating to Forbearance Modification Reporting
Wells Fargos practice, as master servicer, securities administrator or trustee, is to report and allocate principal forborne in connection with mortgage loan modifications (Forborne
Principal) as losses or non-losses, including mortgage loan modifications made pursuant to the Home Affordability Modification Program, as explicitly and clearly reported to Wells
Fargo by the servicer of the modified loan. From time to time, Wells Fargo may receive information from a servicer that revises or clarifies the servicers intent about its treatment of
Forborne Principal (Supplemental Servicer Reporting). If this occurs, Wells Fargos practice is to revise its reporting of Forborne Principal to conform to the Supplemental Servicer
Reporting. This may result in the recognition and allocation of Forborne Principal as a loss after the modification date of a mortgage loan by the servicer or the reversal of a prior
recognition and allocation of Forborne Principal as a loss.
Reclassification of Forborne Principal
Wells Fargos practice is to classify, or reclassify, Forborne Principal on the first distribution date on which it is reasonably practicable to do so after Wells Fargo determines that it has
received the Supplemental Servicer Reporting, which, due to the time and effort necessary to review, verify, and process such Supplemental Servicer Reporting, may be several reporting
periods after Wells Fargo determines that it has received such reporting (such distribution date, the Target Reporting Date).
Information Relating to Forbearance Modification Reporting, continued
Page 44