CM 000000002061021840

Bear Stearns Asset Backed Securities I Trust 2005-CL1
Asset Backed Certificates Series 2005-CL1
Distribution Date: 25-Sep-12
Payment Date:
25-Sep-12
Prior Payment:
27-Aug-12
Next Payment:
25-Oct-12
Record Date:
24-Sep-12
Distribution Count:
83
Closing Date:
24-Oct-05
First Pay. Date:
25-Nov-05
Rated Final Payment Date:
25-Sep-34
Determination Date:
14-Sep-12
Delinq Method:
OTS
Outside Parties To The Transaction
Contact Information:
Depositor: Bear Stearns Asset Backed Securities I LLC
Administrator:
Underwriter: Bear Stearns & Co. Inc./Bear Stearns & Co. Inc.
U.S. Bank Web Site:
Elizabeth Heisler
elizabeth.heisler@usbank.com
312.332.7540
www.usbank.com/abs
Master Servicer: Bank of America, N.A.

Rating Agency: Moody's Investors Service, Inc./Fitch Ratings
For the monthly statement to certificateholders (all deals):

EMC intends, but is not obligated, to make an electronic file containing
updated loan level data with respect to the mortgage loans that are
primary serviced by EMC ("Loan Level Data") available via its website at
www.emcmortgagecorp.com. All persons wishing to access this
information will be required to register and obtain a password through
the website. All investors are eligible to obtain a password upon request.
Assistance in using EMC's website can be obtained by emailing EMC at
emcinvestorinfo@bear.com .
The Loan Level Data will include fields as determined by EMC.
The Loan Level Data will not include any personally identifiable
information, including but not limited to: borrower name, borrower
address, property address, borrower social security number, and
originator's loan account number. As determined by EMC in its sole
discretion, the content and format of the Loan Level Data may be modified
at any time, and the posting of the Loan Level Data may be discontinued
at any time. EMC will not be required to provide the Loan Level Data in
paper form.
20-Sep-2012 12:51
2012 US Bank

Table of Contents
Contents:
Statement to Certificate Holders

Statement to Certificate Holders (Factors)
Pool/Non-Pool Funds Cash Reconciliation
Cash Reconciliation Summary
Pool Detail and Performance Indicators
Bond Interest Reconciliation Part I
Bond Interest Reconciliation Part II
Bond Principal Reconciliation
End of Month Balance Reporting
15 Month Loan Status Summary Part I
15 Month Loan Status Summary Part II
15 Month Historical Payoff Summary
Mortgage Loan Characteristics Part I
Mortgage Loan Characteristics Part II
Geographic Concentration
Historical Realized Loss Summary
Current Period Realized Loss Detail
Historical Collateral Level REO Report
Modified Loan Detail (Current Period) Part I
Modified Loan Detail (Current Period) Part II
End of Month Balances-Mod
Modified Loan Detail (Current Period) Part I
Modified Loan Detail (Current Period) Part II
Historical Modification Loan Summary
Cumulative Summary For Prior Modifications
Substitution Detail History
Substitution Detail History Summary
20-Sep-2012 12:51
Pages
3
4
5
6
7
8
9
10
11
12-13
14-15
16
17
18-19
20
21-23
24-26
27-28
29-36
37-43
44
45
46
47-49
50
51
52
2012 US Bank


Bond Payments
Original Face
Class
Value (1)
CUSIP
Beginning
Certificate Balance
Principal Payment
Principal
Adjustment or Loss
Deferred
Interest
Ending Certificate
Balance
Interest Payment(2)
Interest
Adjustment
Pass-Through
Rate
A-1
073879U97
221,512,000.00
58,712,467.98
1,177,683.57
0.00
0.00
57,534,784.41
35,985.85
0.00
0.7355000000%
A-2
073879V21
24,613,000.00
6,523,754.80
130,856.69
0.00
0.00
6,392,898.11
3,998.52
0.00
0.7355000000%
A-3
073879V39
246,125,000.00 N
65,236,222.78
0.00
0.00
0.00
63,927,682.52
394,923.78
0.00
7.2645000000%
M-1
073879V47
9,348,000.00
9,348,000.00
0.00
0.00
0.00
9,348,000.00
6,517.50
0.00
0.8655000000%
M-2
073879V54
4,883,000.00
4,883,000.00
0.00
0.00
0.00
4,883,000.00
3,483.14
0.00
0.8855000000%
M-3
073879V62
3,209,000.00
3,209,000.00
0.00
0.00
0.00
3,209,000.00
2,547.54
0.00
0.9855000000%
M-4
073879V70
3,349,000.00
3,349,000.00
0.00
71,364.46
0.00
3,277,635.54
4,277.37
0.00
1.5855000000%
M-5
073879V88
1,675,000.00
10,124.60
0.00
10,124.60
0.00
0.00
16.19
0.00
1.9855000000%
M-6
073879V96
1,395,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.7355000000%
M-7
073879W20
1,395,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.7355000000%
M-8
073879W38
1,395,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.7355000000%
M-9
073879W46
1,395,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.7355000000%
M-10
073879W53
2,791,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.7355000000%
B-IO
073879W61
279,053,015.00 N
86,035,347.38
0.00
0.00
0.00
84,645,318.06
0.00
R-I
073879W79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0000000000%
R-III
073879Y93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0000000000%
276,960,000.00
86,035,347.38
1,308,540.26
81,489.06
0.00
84,645,318.06
451,749.89
Total
Total P&I Payment
(1)
N denotes notional balance not included in total
20-Sep-2012 12:50
(2)
(138,779.34)
N/A
(138,779.34)
1,760,290.15
Accrued Interest plus/minus Interest Adjustment minus Deferred Interest equals Interest Payment
Page 3 of 52
2012 US Bank


Statement to Certificate Holders (FACTORS)
Bond Payments
Class
CUSIP
Initial Class
Certificate
Balance
Beginning Class
Principal Payment
Certificate Balance (1) *
*
Principal
Adjustment or
Loss
Deferred Interest *
Ending Class Certificate

Balance (1) *
Interest Payment *
Interest Adjustment*
A-1
073879U97
221,512,000.00
265.053215988
5.316567816
0.000000000
0.000000000
259.736648173
0.162455533
0.000000000
A-2
073879V21
24,613,000.00
265.053215780
5.316568074
0.000000000
0.000000000
259.736647706
0.162455613
0.000000000
A-3
073879V39
246,125,000.00 N
265.053215967
0.000000000
0.000000000
0.000000000
259.736648126
1.604565891
0.000000000
M-1
073879V47
9,348,000.00
1000.000000000
0.000000000
0.000000000
0.000000000
1000.000000000
0.697207959
0.000000000
M-2
073879V54
4,883,000.00
1000.000000000
0.000000000
0.000000000
0.000000000
1000.000000000
0.713319681
0.000000000
M-3
073879V62
3,209,000.00
1000.000000000
0.000000000
0.000000000
0.000000000
1000.000000000
0.793873481
0.000000000
M-4
073879V70
3,349,000.00
1000.000000000
0.000000000
21.309184831
0.000000000
978.690815169
1.277208122
0.000000000
M-5
073879V88
1,675,000.00
6.044537313
0.000000000
6.044537313
0.000000000
0.000000000
0.009665672
0.000000000
M-6
073879V96
1,395,000.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
M-7
073879W20
1,395,000.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
M-8
073879W38
1,395,000.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
M-9
073879W46
1,395,000.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
M-10
073879W53
2,791,000.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
B-IO
073879W61
279,053,015.00 N
308.311835943
0.000000000
0.000000000
0.000000000
303.330598524
0.000000000
(0.497322489)
R-I
073879W79
0.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
R-III
073879Y93
0.00
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
0.000000000
* Per $1,000 of Original Face Value

(1)
For the Exchangeable REMIC Certificates this represents the Class Certificate Balance. For the Exchangeable Class Certificates represent the Maximum Class Certificate Balance. For the IO Bonds this represents the Notional Amount.
20-Sep-2012 12:50
Page 4 of 52
2012 US Bank


Cash Reconciliation Summary
Pool Source of Funds
Interest Summary
Principal Summary
Interest Summary
Scheduled Interest
Fees
Remittance Interest
Other Interest Loss
Reserve Fund
Principal Summary
637,157.92
57,551.26
579,606.66
Other Interest Proceeds/Shortfalls

Prepayment Penalties
Non-Pool Source of Funds
0.00
(6,061.04)
Other Interest Proceeds
117,681.22
Non-advancing Interest
(140,935.72)
Net PPIS/Relief Act Shortfall
0.00
Modification Shortfall
0.00
(29,315.54)
Interest Adjusted
550,291.12
Scheduled Prin Distribution
369,338.87
Curtailments
20,052.33
Prepayments in Full
780,829.90
Liquidation Proceeds
29,649.59
Repurchase Proceeds
Beginning Balance
0.00
Withdrawal from Trust
0.00
Reimbursement from Waterfall
0.00
Ending Balance
0.00
0.00
Other Principal Proceeds
10,128.34
Remittance Principal
1,209,999.03
Fee Summary
Total Servicing Fees
Total Trustee Fees
LPMI Fees
Credit Manager's Fees
Misc. Fees / Trust Expense
Insurance Premium
Total Fees
47,488.23
0.00
716.96
0.00
9,346.07
0.00
57,551.26
P&I Due Certificate Holders
1,760,290.15
- P&I Advances as of the end of the Due Period do not reflect the amount of advances remitted by the Servicer on the Servicer Remittance Date due to additional proceeds received between the end of the Due Period and the Servicer Remittance Date and netted from the P&I Advances stated as of the end of the Due Period.
- Total Servicing Advances = Total Deferred Balance + Total Advances (Principal & Interest)
20-Sep-2012 12:50
Page 5 of 52
2012 US Bank

Trust Mortgage Loans
Total
Interest Summary
Scheduled Interest
Fees
Remittance Interest
637,157.92
637,157.92
57,551.26
57,551.26
579,606.66
579,606.66

Prepayment Penalties
Other Interest Loss
0.00
0.00
(6,061.04)
(6,061.04)
Other Interest Proceeds
117,681.22
117,681.22
Non-advancing Interest
(140,935.72)
(140,935.72)
Net PPIS/Relief Act Shortfall
0.00
Modification Shortfall
0.00

Interest Adjusted
0.00
0.00
(29,315.54)
(29,315.54)
550,291.12
550,291.12
369,338.87
369,338.87
Principal Summary
Scheduled Principal Distribution
Curtailments
20,052.33
20,052.33
Prepayments in Full
780,829.90
780,829.90
Liquidation Proceeds
29,649.59
29,649.59
Repurchase Proceeds
Other Principal Proceeds
Less Mod Losses
Remittance Principal
0.00
0.00
10,128.34
10,128.34
0.00
0.00
1,209,999.03
1,209,999.03
47,488.23
47,488.23
Fee Summary
Total Servicing Fees
Total Trustee Fees
LPMI Fees
Misc. Fees / Trust Expense
0.00
0.00
716.96
716.96
9,346.07
9,346.07
57,551.26
57,551.26
Beginning Principal Balance
86,035,347.38
86,035,347.38
Ending Principal Balance
84,645,318.06
84,645,318.06
842,013.72
842,013.72
Total Fees
Advances (Principal & Interest)

Prior Month's Outstanding Advances
Current Advances
N/A
Reimbursement of Prior Advances
N/A
Outstanding Advances
20-Sep-2012 12:50
N/A
N/A
841,467.72
841,467.72
Page 6 of 52
2012 US Bank


Pool Detail and Performance Indicators Total (All Loans)
Pool Detail
Performance Indicators
Misc/Additional Information
Pool Level Information
Factors Impacting Principal Payment Rules
WA Rates/Remaining Term
Historical
Cut-off Pool Balance
Cum Scheduled Principal
Cum Unscheduled Principal
Cum Liquidations
Amount
Count
279,053,015.06
5,382
Den
Fixed
Adj
Overall
3 mo. Rolling Average
18,031,169
85,931,779
20.98%
WAC - Remit Current
8.33%
7.53%
8.24%
21,444,740.17
18,291,977
87,439,875
20.92%
WAC - Remit Original
9.28%
9.58%
9.28%
147,438,661.16
18,878,389
90,237,556
20.92%
WAC - Current
9.00%
8.20%
8.90%
25,524,295.70
Cum Repurchases
Current
Beginning Pool
Delinquency Levels
0.00
Amount
86,035,347.38
Loss Levels
0
Count
2,047
30.83%
369,338.87
Unscheduled Principal
800,882.23
21
0.29%
Liquidations
219,808.22
0.08%
0.00
0.00%
2,021
30.33%
Ending Pool
84,645,318.06
Amount
3 mo. Cum Loss
Scheduled Principal
Repurchases
Num
0.13%
Count
667,289.01
WAC - Original
9.94%
10.24%
9.94%
37
WAMM - Current
125.64
188.59
132.93
WAMM - Original
185.95
266.54
193.21
6 mo. Cum loss
1,055,829.80
63
12 mo. Cum Loss
2,792,038.16
123
Current Index Rate
> Delinquency Trigger Event (2)
YES
Delinquency Event Calc (1)
17,444,708.43
84,645,318
20.61%
23,883,943
8.56%
> Loss Trigger Event? (3)

Average Loan Balance
Current Loss Detail
41,882.89
> Overall Trigger Event?
219,808.22
Realized Loss
190,158.63
Realized Loss Adjustment
(10,128.34)
Net Liquidation
Credit Enhancement
Amount
Pool Composition
Distribution Count
Original OC
2,093,015.06
0.75%
Target OC
2,092,897.61
0.75%
0.00
OC Amount per PSA
0.00
Ending OC
0.00
Mezz Certificates
20,799,124.60
Legend: (1) 60 Days+, REO, BK, F/C %

(2) (1) > (6) * (4), then TRUE
20-Sep-2012 12:50
YES
Step Down Date
39,777.93
Beginning OC
YES
Cumulative Loss
Amount
Liquidation
0.235500%
Triggers
83
Balance
%/Score
24.57%
Step Down % (5)
23.60%
Cash Out/Refinance
115,126,931.19
41.26%
% of Current Specified Enhancement % (6)
50.00%
SFR
Owner Occupied
239,264,345.60
52,493,145.01
85.74%
18.81%
> Step Down Date? (7)
YES
Extra Principal
0.00%
Properties
Current Specified Enhancement %(4)
98,541.23
Cumulative Extra Principal
FICO
Min
Max
WA
385
844
597.29
11,714,303.91
OC Release
0.00
7.45%
(3) Condn: Cum Loss > specified thresholds

(4) Mezzanine Certs + OC Amount / Ending Pool Bal
(5) Defined Benchmark

(6) Defined Benchmark (Used in Delinq Event Calc)
Page 7 of 52
(7) Condn: Distn Cnt > 36, (4) > (5)
2012 US Bank


Bond Interest Reconciliation - Part I
Accrual
Class
Method
Days
Outstanding
Opening Balance
Pass-Thru Rate
Accrual Certificate
Interest
Total Interest
Additions
Total Interest
Deductions
Distributable
Certificate
Interest
Current Period
Interest Payment
(Shortfall) /
Amount
Recovery
Remaining Int
Carry-Forward
Shortfall
Remaining
Basis Risk
Carry-Fwd
Shortfall *
Outstanding Relief Net Cap

Act / Prepayment
Rate in
Interest Shortfalls Effect Y/N
A-1
30/360
30
58,712,467.98
0.735500000%
35,985.85
0.00
0.00
35,985.85
35,985.85
0.00
0.00
0.00
0.00
No
A-2
30/360
30
6,523,754.80
0.735500000%
3,998.52
0.00
0.00
3,998.52
3,998.52
0.00
0.00
0.00
0.00
No
A-3
30/360
30
65,236,222.78
7.264500000%
394,923.78
0.00
0.00
394,923.78
394,923.78
0.00
0.00
0.00
0.00
N/A
M-1
Act/360
29
9,348,000.00
0.865500000%
6,517.50
0.00
0.00
6,517.50
6,517.50
0.00
0.00
0.00
0.00
No
M-2
Act/360
29
4,883,000.00
0.885500000%
3,483.14
0.00
0.00
3,483.14
3,483.14
0.00
0.00
0.00
0.00
No
M-3
Act/360
29
3,209,000.00
0.985500000%
2,547.54
0.00
0.00
2,547.54
2,547.54
0.00
0.00
0.00
0.00
No
M-4
Act/360
29
3,349,000.00
1.585500000%
4,277.37
0.00
0.00
4,277.37
4,277.37
0.00
0.00
0.00
0.00
No
M-5
Act/360
29
10,124.60
1.985500000%
16.19
0.00
0.00
16.19
16.19
0.00
0.00
0.00
0.00
No
M-6
0.00
2.735500000%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N/A
M-7
0.00
3.735500000%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N/A
M-8
0.00
3.735500000%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N/A
M-9
0.00
3.735500000%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N/A
M-10
0.00
3.735500000%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N/A
B-IO
86,035,347.38
N/A
138,779.34
0.00
0.00
15,039,932.60
0.00
23,997.60
0.00
0.00
0.00
N/A
R-I
0.00
N/A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N/A
R-III
0.00
N/A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N/A
R-II
0.00
N/A
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
N/A
590,529.23
0.00
0.00
15,491,682.49
451,749.89
23,997.60
0.00
0.00
0.00
Total
86,035,347.38
* Basis Risk Carry-Forward Shortfall - difference between LIBOR plus margin and the Net Rate Cap.
20-Sep-2012 12:50
Page 8 of 52
2012 US Bank


Bond Interest Reconciliation - Part II
Additions
Other Interest
Current Basis Risk

Current Int Carry- Carry-Fwd Shortfall
(2)
*
Fwd Shortfall
Record Date
Accrual Period
Begin Date
Accrual Period
End Date
A-1
24-Sep-12
25-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-2
24-Sep-12
25-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
A-3
24-Sep-12
25-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M-1
24-Sep-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M-2
24-Sep-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M-3
24-Sep-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M-4
24-Sep-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M-5
24-Sep-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M-6
24-Sep-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M-7
24-Sep-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M-8
24-Sep-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M-9
24-Sep-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M-10
24-Sep-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
B-IO
31-Aug-12
25-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R-I
31-Aug-12
25-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R-III
31-Aug-12
27-Aug-12
24-Sep-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R-II
31-Aug-12
25-Aug-12
24-Sep-12
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
Class
Prior Int Carry-Fwd

Interest Rate
Deposits from YM
Shortfall
SWAP Agreement
Agreement
Deductions
Total
(1)
Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.
(2)
Interest Carry-Forward Shortfall is unpaid interest with interest thereon.
Prepayment
Premiums
Prior Shortfall
Reimbursement
Proceeds
(1)
Other Interest
Losses
Basis Risk Carry-Forward Shortfall - difference between LIBOR plus margin and the Net Rate Cap.
20-Sep-2012 12:50
Page 9 of 52
2012 US Bank


Bond Principal Reconciliation
Losses
Class
Original Class
Balance
Beginning Class
Balance
Scheduled Principal
Payment
Unscheduled
Principal
Payment
Extra
Principal
Payment
Prior
Loss
Reimburs.
Current
Losses
Cumulative
Losses
Credit Support
Interest on
Losses
Ending
Class Balance
Rated
Final
Maturity
Original
Current
A-1
221,512,000.00
58,712,467.98
332,404.23
756,592.43
88,686.91
0.00
0.00
0.00
0.00
57,534,784.41
25-Sep-34
N/A
N/A
A-2
24,613,000.00
6,523,754.80
36,934.64
84,067.73
9,854.32
0.00
0.00
0.00
0.00
6,392,898.11
25-Sep-34
N/A
N/A
A-3
246,125,000.00
65,236,222.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
63,927,682.52
25-Sep-34
N/A
N/A
M-1
9,348,000.00
9,348,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9,348,000.00
25-Sep-34
N/A
N/A
M-2
4,883,000.00
4,883,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,883,000.00
25-Sep-34
N/A
N/A
M-3
3,209,000.00
3,209,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,209,000.00
25-Sep-34
N/A
N/A
M-4
3,349,000.00
3,349,000.00
0.00
0.00
0.00
0.00
71,364.46
71,364.46
0.00
3,277,635.54
25-Sep-34
N/A
N/A
M-5
1,675,000.00
10,124.60
0.00
0.00
0.00
0.00
10,124.60
1,675,000.00
0.00
0.00
25-Sep-34
N/A
N/A
M-6
1,395,000.00
0.00
0.00
0.00
0.00
0.00
0.00
1,395,000.00
0.00
0.00
25-Sep-34
N/A
N/A
M-7
1,395,000.00
0.00
0.00
0.00
0.00
0.00
0.00
1,395,000.00
0.00
0.00
25-Sep-34
N/A
N/A
M-8
1,395,000.00
0.00
0.00
0.00
0.00
0.00
0.00
1,395,000.01
0.00
0.00
25-Sep-34
N/A
N/A
M-9
1,395,000.00
0.00
0.00
0.00
0.00
0.00
0.00
1,395,000.00
0.00
0.00
25-Sep-34
N/A
N/A
M-10
2,791,000.00
0.00
0.00
0.00
0.00
0.00
0.00
2,791,000.00
0.00
0.00
25-Sep-34
N/A
N/A
B-IO
279,053,015.00
86,035,347.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
84,645,318.06
25-Sep-34
N/A
N/A
R-I
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25-Sep-34
N/A
N/A
R-III
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25-Sep-34
N/A
N/A
R-II
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25-Sep-34
N/A
N/A
276,960,000.00
86,035,347.38
369,338.87
840,660.16
98,541.23
0.00
81,489.06
10,117,364.47
0.00
84,645,318.06
Total
20-Sep-2012 12:50
Page 10 of 52
2012 US Bank


End of Month Balance Reporting
Type
Count
Count (%)
Balance
Balance (%)
Arrears
Arrears (%) F/C Quick Sale Value
REO Book Value
Total
0
1564
76.4045%
61,464,580.93
72.3730%
0.00
0.0000%
0.00
0.00
30
130
6.3508%
6,018,187.74
7.0863%
0.00
0.0000%
0.00
0.00
60
35
1.7098%
1,455,218.26
1.7135%
0.00
0.0000%
0.00
0.00
90+
71
3.4685%
3,795,244.33
4.4688%
0.00
0.0000%
0.00
0.00
BKY0
21
1.0259%
697,781.35
0.8216%
0.00
0.0000%
0.00
0.00
BKY30
0.1466%
294,131.68
0.3463%
0.00
0.0000%
0.00
0.00
BKY60
0.1466%
35,460.67
0.0418%
0.00
0.0000%
0.00
0.00
BKY90+
51
2.4915%
2,351,783.75
2.7692%
0.00
0.0000%
0.00
0.00
F/C60
0.1954%
126,509.87
0.1490%
0.00
0.0000%
0.00
0.00
F/C90+
127
6.2042%
7,877,403.06
9.2754%
0.00
0.0000%
0.00
0.00
PIF
20
0.9770%
0.00
0.0000%
0.00
0.0000%
0.00
0.00
REO90+
18
0.8793%
811,175.46
0.9551%
0.00
0.0000%
0.00
0.00
2047
100.0000%
84,927,477.10
100.0000%
0.00
0.0000%
0.00
0.00
442
21.5926%
22,765,114.82
26.8054%
0.00
0.0000%
0.00
0.00
Total (Prior Month End):

Delinq Total (Prior Month End):
20-Sep-2012 12:50
Page 11 of 52
2012 US Bank


Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)
Distribution
Date
Current
Delinq 1 Month
Delinq 2 Months
Delinq 3+ Months
Count
Balance
Count
Balance
Count
Balance
25-Sep-12
1,559
61,182,587
129
6,018,022
35
1,455,218
27-Aug-12
1,580
61,906,905
130
5,992,317
40
1,900,896
25-Jul-12
1,617
63,233,701
114
5,368,300
45
Count
Bankruptcy
Foreclosure
REO
Balance
Count
Balance
Count
Balance
Count
Balance
71
3,795,244
78
3,379,157
131
8,003,913
18
811,175
73
4,050,579
78
3,593,659
129
7,723,145
17
867,847
2,398,790
72
3,804,528
77
3,632,157
126
7,655,489
19
1,021,708
967,309
Total (All Loans)
25-Jun-12
1,632
63,887,726
116
5,547,141
51
1,994,073
70
4,114,735
77
3,873,179
121
7,467,264
18
25-May-12
1,640
64,405,527
140
6,126,985
31
1,361,729
72
4,127,669
81
4,054,092
126
7,847,634
18
961,674
25-Apr-12
1,666
65,478,090
125
5,740,089
38
1,779,402
71
4,130,670
79
3,949,220
132
7,959,819
20
1,069,885
26-Mar-12
1,668
65,478,868
135
6,055,972
35
1,881,298
82
4,631,882
82
4,160,092
126
7,562,859
20
1,113,866
27-Feb-12
1,663
66,003,861
156
7,185,085
38
1,540,178
82
4,864,798
79
3,750,275
127
7,443,263
23
1,184,797
25-Jan-12
1,687
66,990,170
144
6,518,928
47
2,343,457
73
3,792,158
78
3,655,472
133
8,238,913
22
1,148,437
27-Dec-11
1,689
66,703,481
152
7,011,546
56
2,387,259
72
3,878,319
83
3,913,113
122
8,177,440
29
1,527,564
1,418,163
25-Nov-11
1,707
67,733,877
153
6,553,248
44
2,007,550
74
4,011,574
87
4,159,184
120
8,128,293
27
25-Oct-11
1,721
68,407,462
150
6,780,112
47
2,349,200
67
3,698,020
91
4,307,764
125
8,202,707
25
1,310,913
26-Sep-11
1,743
69,711,671
155
7,234,123
43
1,893,978
65
3,535,678
89
4,305,163
132
8,433,440
28
1,500,139
25-Aug-11
1,767
71,114,912
156
7,127,160
41
1,663,878
71
3,701,201
85
4,230,880
133
8,501,739
31
1,609,392
25-Jul-11
1,784
71,366,732
152
7,275,860
50
2,275,247
45
2,496,386
91
4,448,871
143
9,197,722
31
1,665,958
25-Sep-12
77.14%
72.28%
6.38%
7.11%
1.73%
1.72%
3.51%
4.48%
3.86%
3.99%
6.48%
9.46%
0.89%
0.96%
27-Aug-12
77.19%
71.96%
6.35%
6.96%
1.95%
2.21%
3.57%
4.71%
3.81%
4.18%
6.30%
8.98%
0.83%
1.01%
25-Jul-12
78.12%
72.59%
5.51%
6.16%
2.17%
2.75%
3.48%
4.37%
3.72%
4.17%
6.09%
8.79%
0.92%
1.17%
25-Jun-12
78.27%
72.72%
5.56%
6.31%
2.45%
2.27%
3.36%
4.68%
3.69%
4.41%
5.80%
8.50%
0.86%
1.10%
25-May-12
77.80%
72.46%
6.64%
6.89%
1.47%
1.53%
3.42%
4.64%
3.84%
4.56%
5.98%
8.83%
0.85%
1.08%
25-Apr-12
78.18%
72.67%
5.87%
6.37%
1.78%
1.97%
3.33%
4.58%
3.71%
4.38%
6.19%
8.83%
0.94%
1.19%
26-Mar-12
77.65%
72.05%
6.28%
6.66%
1.63%
2.07%
3.82%
5.10%
3.82%
4.58%
5.87%
8.32%
0.93%
1.23%
27-Feb-12
76.71%
71.76%
7.20%
7.81%
1.75%
1.67%
3.78%
5.29%
3.64%
4.08%
5.86%
8.09%
1.06%
1.29%
25-Jan-12
77.24%
72.28%
6.59%
7.03%
2.15%
2.53%
3.34%
4.09%
3.57%
3.94%
6.09%
8.89%
1.01%
1.24%
27-Dec-11
76.67%
71.27%
6.90%
7.49%
2.54%
2.55%
3.27%
4.14%
3.77%
4.18%
5.54%
8.74%
1.32%
1.63%
25-Nov-11
77.17%
72.05%
6.92%
6.97%
1.99%
2.14%
3.35%
4.27%
3.93%
4.42%
5.42%
8.65%
1.22%
1.51%
25-Oct-11
77.31%
71.97%
6.74%
7.13%
2.11%
2.47%
3.01%
3.89%
4.09%
4.53%
5.62%
8.63%
1.12%
1.38%
26-Sep-11
77.29%
72.15%
6.87%
7.49%
1.91%
1.96%
2.88%
3.66%
3.95%
4.46%
5.85%
8.73%
1.24%
1.55%
25-Aug-11
77.36%
72.60%
6.83%
7.28%
1.80%
1.70%
3.11%
3.78%
3.72%
4.32%
5.82%
8.68%
1.36%
1.64%
25-Jul-11
77.70%
72.29%
6.62%
7.37%
2.18%
2.30%
1.96%
2.53%
3.96%
4.51%
6.23%
9.32%
1.35%
1.69%
Total (All Loans)
Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.
20-Sep-2012 12:50
Page 12 of 52
2012 US Bank


Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I (as of Cut-Off)
Distribution
Date
Current
Delinq 1 Month
Delinq 2 Months
Delinq 3+ Months
Count
Balance
Count
Balance
Count
Balance
Count
25-Sep-12
1,559
61,182,587
129
6,018,022
35
1,455,218
71
27-Aug-12
1,580
61,906,905
130
5,992,317
40
1,900,896
73
25-Jul-12
1,617
63,233,701
114
5,368,300
45
2,398,790
Balance
Bankruptcy
Foreclosure
REO
Count
Balance
Count
Balance
Count
Balance
3,795,244
78
3,379,157
131
8,003,913
18
811,175
4,050,579
78
3,593,659
129
7,723,145
17
867,847
72
3,804,528
77
3,632,157
126
7,655,489
19
1,021,708
967,309
25-Jun-12
1,632
63,887,726
116
5,547,141
51
1,994,073
70
4,114,735
77
3,873,179
121
7,467,264
18
25-May-12
1,640
64,405,527
140
6,126,985
31
1,361,729
72
4,127,669
81
4,054,092
126
7,847,634
18
961,674
25-Apr-12
1,666
65,478,090
125
5,740,089
38
1,779,402
71
4,130,670
79
3,949,220
132
7,959,819
20
1,069,885
26-Mar-12
1,668
65,478,868
135
6,055,972
35
1,881,298
82
4,631,882
82
4,160,092
126
7,562,859
20
1,113,866
27-Feb-12
1,663
66,003,861
156
7,185,085
38
1,540,178
82
4,864,798
79
3,750,275
127
7,443,263
23
1,184,797
25-Jan-12
1,687
66,990,170
144
6,518,928
47
2,343,457
73
3,792,158
78
3,655,472
133
8,238,913
22
1,148,437
27-Dec-11
1,689
66,703,481
152
7,011,546
56
2,387,259
72
3,878,319
83
3,913,113
122
8,177,440
29
1,527,564
1,418,163
25-Nov-11
1,707
67,733,877
153
6,553,248
44
2,007,550
74
4,011,574
87
4,159,184
120
8,128,293
27
25-Oct-11
1,721
68,407,462
150
6,780,112
47
2,349,200
67
3,698,020
91
4,307,764
125
8,202,707
25
1,310,913
26-Sep-11
1,743
69,711,671
155
7,234,123
43
1,893,978
65
3,535,678
89
4,305,163
132
8,433,440
28
1,500,139
25-Aug-11
1,767
71,114,912
156
7,127,160
41
1,663,878
71
3,701,201
85
4,230,880
133
8,501,739
31
1,609,392
25-Jul-11
1,784
71,366,732
152
7,275,860
50
2,275,247
45
2,496,386
91
4,448,871
143
9,197,722
31
1,665,958
25-Sep-12
77.14%
72.28%
6.38%
7.11%
1.73%
1.72%
3.51%
4.48%
3.86%
3.99%
6.48%
9.46%
0.89%
0.96%
27-Aug-12
77.19%
71.96%
6.35%
6.96%
1.95%
2.21%
3.57%
4.71%
3.81%
4.18%
6.30%
8.98%
0.83%
1.01%
25-Jul-12
78.12%
72.59%
5.51%
6.16%
2.17%
2.75%
3.48%
4.37%
3.72%
4.17%
6.09%
8.79%
0.92%
1.17%
25-Jun-12
78.27%
72.72%
5.56%
6.31%
2.45%
2.27%
3.36%
4.68%
3.69%
4.41%
5.80%
8.50%
0.86%
1.10%
25-May-12
77.80%
72.46%
6.64%
6.89%
1.47%
1.53%
3.42%
4.64%
3.84%
4.56%
5.98%
8.83%
0.85%
1.08%
25-Apr-12
78.18%
72.67%
5.87%
6.37%
1.78%
1.97%
3.33%
4.58%
3.71%
4.38%
6.19%
8.83%
0.94%
1.19%
26-Mar-12
77.65%
72.05%
6.28%
6.66%
1.63%
2.07%
3.82%
5.10%
3.82%
4.58%
5.87%
8.32%
0.93%
1.23%
27-Feb-12
76.71%
71.76%
7.20%
7.81%
1.75%
1.67%
3.78%
5.29%
3.64%
4.08%
5.86%
8.09%
1.06%
1.29%
25-Jan-12
77.24%
72.28%
6.59%
7.03%
2.15%
2.53%
3.34%
4.09%
3.57%
3.94%
6.09%
8.89%
1.01%
1.24%
27-Dec-11
76.67%
71.27%
6.90%
7.49%
2.54%
2.55%
3.27%
4.14%
3.77%
4.18%
5.54%
8.74%
1.32%
1.63%
25-Nov-11
77.17%
72.05%
6.92%
6.97%
1.99%
2.14%
3.35%
4.27%
3.93%
4.42%
5.42%
8.65%
1.22%
1.51%
25-Oct-11
77.31%
71.97%
6.74%
7.13%
2.11%
2.47%
3.01%
3.89%
4.09%
4.53%
5.62%
8.63%
1.12%
1.38%
26-Sep-11
77.29%
72.15%
6.87%
7.49%
1.91%
1.96%
2.88%
3.66%
3.95%
4.46%
5.85%
8.73%
1.24%
1.55%
25-Aug-11
77.36%
72.60%
6.83%
7.28%
1.80%
1.70%
3.11%
3.78%
3.72%
4.32%
5.82%
8.68%
1.36%
1.64%
25-Jul-11
77.70%
72.29%
6.62%
7.37%
2.18%
2.30%
1.96%
2.53%
3.96%
4.51%
6.23%
9.32%
1.35%
1.69%
Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.
20-Sep-2012 12:50
Page 13 of 52
2012 US Bank


Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)
In Foreclosure and Delinquent
Distribution
Date
Current
#
Balance
31-60 Days
#
Balance
Balance
In REO and Delinquent
90 + Days
61-90 Days
#
Balance
Current
#
Balance
31-60 Days
#
61-90 Days
Balance
Balance
In Bankruptcy and Delinquent
90 + Days
#
Balance
Current
#
Balance
61-90 Days
31-60 Days
#
Balance
Balance
90 + Days
#
Balance
Total (All Loans)

25-Sep-12
126,510
127
7,877,403
18
811,175
21
697,781
294,132
35,461
51
2,351,784
27-Aug-12
129
7,723,145
17
867,847
22
923,051
214,692
158,217
51
2,297,699
25-Jul-12
42,203
125
7,613,287
19
1,021,708
20
889,207
300,176
137,803
49
2,304,971
25-Jun-12
270,739
119
7,196,525
18
967,309
22
1,126,064
280,048
92,521
50
2,374,545
25-May-12
338,762
121
7,508,871
18
961,674
25
1,258,916
282,385
152,690
50
2,360,101
25-Apr-12
195,331
128
7,764,488
20
1,069,885
26
1,416,372
97,478
309,055
46
2,126,316
2,235,432
26-Mar-12
34,577
125
7,528,282
20
1,113,866
25
1,267,621
406,388
250,651
48
27-Feb-12
127
7,443,263
23
1,184,797
27
1,271,839
126,404
132,456
46
2,219,576
25-Jan-12
137,470
129
8,101,443
22
1,148,437
28
1,362,866
93,937
145,948
42
2,052,721
1,772,796
27-Dec-11
170,249
119
8,007,190
29
1,527,564
28
1,433,142
363,890
343,285
41
25-Nov-11
450,732
113
7,677,561
27
1,418,163
29
1,489,622
464,685
27,924
47
2,176,953
25-Oct-11
24,503
124
8,178,203
25
1,310,913
31
1,518,667
335,909
235,875
49
2,217,313
26-Sep-11
136,084
129
8,297,356
28
1,500,139
29
1,471,296
447,824
212,263
46
2,173,780
25-Aug-11
261,253
128
8,240,486
31
1,609,392
28
1,444,556
301,656
144,165
45
2,340,503
25-Jul-11
250,947
138
8,946,774
31
1,665,958
29
1,422,217
10
445,459
179,388
47
2,401,807
25-Sep-12
0.00%
0.00%
0.00%
0.00%
0.20%
0.15%
6.28%
9.31%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.89%
0.96%
1.04%
0.82%
0.15%
0.35%
0.15%
0.04%
2.52%
2.78%
27-Aug-12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
6.30%
8.98%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.83%
1.01%
1.07%
1.07%
0.10%
0.25%
0.15%
0.18%
2.49%
2.67%
25-Jul-12
0.00%
0.00%
0.00%
0.00%
0.05%
0.05%
6.04%
8.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.92%
1.17%
0.97%
1.02%
0.19%
0.34%
0.19%
0.16%
2.37%
2.65%
25-Jun-12
0.00%
0.00%
0.00%
0.00%
0.10%
0.31%
5.71%
8.19%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.86%
1.10%
1.06%
1.28%
0.14%
0.32%
0.10%
0.11%
2.40%
2.70%
25-May-12
0.00%
0.38%
0.00%
0.00%
0.00%
0.00%
5.74%
8.45%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.85%
1.08%
1.19%
1.42%
0.14%
0.32%
0.14%
0.17%
2.37%
2.66%
25-Apr-12
0.00%
0.22%
0.00%
0.00%
0.00%
0.00%
6.01%
8.62%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.94%
1.19%
1.22%
1.57%
0.09%
0.11%
0.23%
0.34%
2.16%
2.36%
26-Mar-12
0.00%
0.00%
0.00%
0.00%
0.05%
0.04%
5.82%
8.28%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.93%
1.23%
1.16%
1.39%
0.28%
0.45%
0.14%
0.28%
2.23%
2.46%
27-Feb-12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.86%
8.09%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.06%
1.29%
1.25%
1.38%
0.14%
0.14%
0.14%
0.14%
2.12%
2.41%
Total (All Loans)
25-Jan-12
0.00%
0.00%
0.00%
0.00%
0.18%
0.15%
5.91%
8.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.01%
1.24%
1.28%
1.47%
0.14%
0.10%
0.23%
0.16%
1.92%
2.21%
27-Dec-11
0.00%
0.00%
0.00%
0.00%
0.14%
0.18%
5.40%
8.55%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.32%
1.63%
1.27%
1.53%
0.41%
0.39%
0.23%
0.37%
1.86%
1.89%
25-Nov-11
0.00%
0.00%
0.00%
0.00%
0.32%
0.48%
5.11%
8.17%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.22%
1.51%
1.31%
1.58%
0.41%
0.49%
0.09%
0.03%
2.12%
2.32%
25-Oct-11
0.00%
0.00%
0.00%
0.00%
0.04%
0.03%
5.57%
8.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.12%
1.38%
1.39%
1.60%
0.36%
0.35%
0.13%
0.25%
2.20%
2.33%
26-Sep-11
0.00%
0.00%
0.00%
0.00%
0.13%
0.14%
5.72%
8.59%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.24%
1.55%
1.29%
1.52%
0.40%
0.46%
0.22%
0.22%
2.04%
2.25%
25-Aug-11
0.00%
0.00%
0.00%
0.00%
0.22%
0.27%
5.60%
8.41%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.36%
1.64%
1.23%
1.47%
0.31%
0.31%
0.22%
0.15%
1.97%
2.39%
25-Jul-11
0.00%
0.00%
0.00%
0.00%
0.22%
0.25%
6.01%
9.06%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.35%
1.69%
1.26%
1.44%
0.44%
0.45%
0.22%
0.18%
2.05%
2.43%
20-Sep-2012 12:50
Page 14 of 52
2012 US Bank


Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II (as of Cut-Off)
In Foreclosure and Delinquent
Distribution
Date
31-60 Days
Current
#
Balance
Balance
61-90 Days
#
Balance
In REO and Delinquent
90 + Days
#
Balance
Current
#
Balance
31-60 Days
#
61-90 Days
Balance
Balance
In Bankruptcy and Delinquent
90 + Days
#
Balance
Current
#
Balance
31-60 Days
#
Balance
61-90 Days
#
Balance
90 + Days
#
Balance

25-Sep-12
126,510
127
7,877,403
18
811,175
21
697,781
294,132
35,461
51
2,351,784
27-Aug-12
129
7,723,145
17
867,847
22
923,051
214,692
158,217
51
2,297,699
25-Jul-12
42,203
125
7,613,287
19
1,021,708
20
889,207
300,176
137,803
49
2,304,971
25-Jun-12
270,739
119
7,196,525
18
967,309
22
1,126,064
280,048
92,521
50
2,374,545
25-May-12
338,762
121
7,508,871
18
961,674
25
1,258,916
282,385
152,690
50
2,360,101
25-Apr-12
195,331
128
7,764,488
20
1,069,885
26
1,416,372
97,478
309,055
46
2,126,316
2,235,432
26-Mar-12
34,577
125
7,528,282
20
1,113,866
25
1,267,621
406,388
250,651
48
27-Feb-12
127
7,443,263
23
1,184,797
27
1,271,839
126,404
132,456
46
2,219,576
25-Jan-12
137,470
129
8,101,443
22
1,148,437
28
1,362,866
93,937
145,948
42
2,052,721
1,772,796
27-Dec-11
170,249
119
8,007,190
29
1,527,564
28
1,433,142
363,890
343,285
41
25-Nov-11
450,732
113
7,677,561
27
1,418,163
29
1,489,622
464,685
27,924
47
2,176,953
25-Oct-11
24,503
124
8,178,203
25
1,310,913
31
1,518,667
335,909
235,875
49
2,217,313
26-Sep-11
136,084
129
8,297,356
28
1,500,139
29
1,471,296
447,824
212,263
46
2,173,780
25-Aug-11
261,253
128
8,240,486
31
1,609,392
28
1,444,556
301,656
144,165
45
2,340,503
25-Jul-11
250,947
138
8,946,774
31
1,665,958
29
1,422,217
10
445,459
179,388
47
2,401,807
25-Sep-12
0.00%
0.00%
0.00%
0.00%
0.20%
0.15%
6.28%
9.31%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.89%
0.96%
1.04%
0.82%
0.15%
0.35%
0.15%
0.04%
2.52%
2.78%
27-Aug-12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
6.30%
8.98%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.83%
1.01%
1.07%
1.07%
0.10%
0.25%
0.15%
0.18%
2.49%
2.67%
25-Jul-12
0.00%
0.00%
0.00%
0.00%
0.05%
0.05%
6.04%
8.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.92%
1.17%
0.97%
1.02%
0.19%
0.34%
0.19%
0.16%
2.37%
2.65%
25-Jun-12
0.00%
0.00%
0.00%
0.00%
0.10%
0.31%
5.71%
8.19%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.86%
1.10%
1.06%
1.28%
0.14%
0.32%
0.10%
0.11%
2.40%
2.70%
25-May-12
0.00%
0.38%
0.00%
0.00%
0.00%
0.00%
5.74%
8.45%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.85%
1.08%
1.19%
1.42%
0.14%
0.32%
0.14%
0.17%
2.37%
2.66%
25-Apr-12
0.00%
0.22%
0.00%
0.00%
0.00%
0.00%
6.01%
8.62%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.94%
1.19%
1.22%
1.57%
0.09%
0.11%
0.23%
0.34%
2.16%
2.36%
26-Mar-12
0.00%
0.00%
0.00%
0.00%
0.05%
0.04%
5.82%
8.28%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.93%
1.23%
1.16%
1.39%
0.28%
0.45%
0.14%
0.28%
2.23%
2.46%
27-Feb-12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.86%
8.09%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.06%
1.29%
1.25%
1.38%
0.14%
0.14%
0.14%
0.14%
2.12%
2.41%
25-Jan-12
0.00%
0.00%
0.00%
0.00%
0.18%
0.15%
5.91%
8.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.01%
1.24%
1.28%
1.47%
0.14%
0.10%
0.23%
0.16%
1.92%
2.21%
27-Dec-11
0.00%
0.00%
0.00%
0.00%
0.14%
0.18%
5.40%
8.55%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.32%
1.63%
1.27%
1.53%
0.41%
0.39%
0.23%
0.37%
1.86%
1.89%
25-Nov-11
0.00%
0.00%
0.00%
0.00%
0.32%
0.48%
5.11%
8.17%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.22%
1.51%
1.31%
1.58%
0.41%
0.49%
0.09%
0.03%
2.12%
2.32%
25-Oct-11
0.00%
0.00%
0.00%
0.00%
0.04%
0.03%
5.57%
8.60%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.12%
1.38%
1.39%
1.60%
0.36%
0.35%
0.13%
0.25%
2.20%
2.33%
26-Sep-11
0.00%
0.00%
0.00%
0.00%
0.13%
0.14%
5.72%
8.59%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.24%
1.55%
1.29%
1.52%
0.40%
0.46%
0.22%
0.22%
2.04%
2.25%
25-Aug-11
0.00%
0.00%
0.00%
0.00%
0.22%
0.27%
5.60%
8.41%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.36%
1.64%
1.23%
1.47%
0.31%
0.31%
0.22%
0.15%
1.97%
2.39%
25-Jul-11
0.00%
0.00%
0.00%
0.00%
0.22%
0.25%
6.01%
9.06%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
1.35%
1.69%
1.26%
1.44%
0.44%
0.45%
0.22%
0.18%
2.05%
2.43%
20-Sep-2012 12:50
Page 15 of 52
2012 US Bank


Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary
Ending Pool
Payoffs
Realized Losses
Remaining Term
Curr Weighted Avg.
Insurance
Substitution
Liquidation
Balance
Balance
Proceeds
Proceeds
Proceeds
Amount
Life
Coupon
Remit
25-Sep-12
2,021
84,645,318
21
780,830
0.00
0.00
29,649.59
13
190,159
133
8.90%
8.24%
27-Aug-12
2,047
86,035,347
17
380,101
0.00
0.00
(7,316.35)
14
281,654
134
8.92%
8.25%
25-Jul-12
2,070
87,114,672
12
113,127
0.00
0.00
(13,777.54)
10
221,075
135
8.93%
8.26%
25-Jun-12
2,085
87,851,428
20
453,915
0.00
0.00
32,487.22
10
134,992
136
8.94%
8.28%
25-May-12
2,108
88,885,310
19
536,128
0.00
0.00
18,373.15
207,134
136
8.96%
8.29%
25-Apr-12
2,131
90,107,175
15
308,419
0.00
0.00
(15,684.12)
89,319
137
8.98%
8.32%
26-Mar-12
2,148
90,884,839
14
260,355
0.00
0.00
96,360.77
10
269,397
137
9.00%
8.33%
8.35%
Distribution
Date
Total (All Loans)
27-Feb-12
2,168
91,972,257
14
252,827
0.00
0.00
12,912.99
46,325
138
9.01%
25-Jan-12
2,184
92,687,536
12
213,999
0.00
0.00
(10,716.13)
11
389,843
139
9.05%
8.39%
27-Dec-11
2,203
93,598,722
141,852
0.00
0.00
0.00
24,633
139
9.14%
8.47%
8.50%
25-Nov-11
2,212
94,011,890
287,803
0.00
0.00
57,889.76
281,125
140
9.17%
25-Oct-11
2,226
95,056,176
12
487,645
0.00
0.00
(141,099.98)
20
795,997
140
9.18%
8.51%
26-Sep-11
2,255
96,614,193
18
507,580
0.00
0.00
(62,159.37)
14
506,992
141
9.20%
8.53%
25-Aug-11
2,284
97,949,162
119,292
0.00
0.00
(32,170.81)
285,771
142
9.22%
8.55%
25-Jul-11
2,296
98,726,776
14
680,262
0.00
0.00
(33,831.74)
10
429,184
142
9.24%
8.58%

25-Sep-12
2,021
84,645,318
21
780,830
0.00
0.00
29,649.59
13
190,159
132
8.90%
8.24%
27-Aug-12
2,047
86,035,347
17
380,101
0.00
0.00
-7,316.35
14
281,654
133
8.92%
8.25%
25-Jul-12
2,070
87,114,672
12
113,127
0.00
0.00
-13,777.54
10
221,075
134
8.93%
8.26%
25-Jun-12
2,085
87,851,428
20
453,915
0.00
0.00
32,487.22
10
134,992
135
8.94%
8.28%
25-May-12
2,108
88,885,310
19
536,128
0.00
0.00
18,373.15
207,134
135
8.96%
8.29%
25-Apr-12
2,131
90,107,175
15
308,419
0.00
0.00
-15,684.12
89,319
136
8.98%
8.32%
26-Mar-12
2,148
90,884,839
14
260,355
0.00
0.00
96,360.77
10
269,397
137
9.00%
8.33%
8.35%
27-Feb-12
2,168
91,972,257
14
252,827
0.00
0.00
12,912.99
46,325
137
9.01%
25-Jan-12
2,184
92,687,536
12
213,999
0.00
0.00
-10,716.13
11
389,843
138
9.05%
8.39%
27-Dec-11
2,203
93,598,722
141,852
0.00
0.00
0.00
24,633
139
9.14%
8.47%
8.50%
25-Nov-11
2,212
94,011,890
287,803
0.00
0.00
57,889.76
281,125
139
9.17%
25-Oct-11
2,226
95,056,176
12
487,645
0.00
0.00
-141,099.98
20
795,997
140
9.18%
8.51%
26-Sep-11
2,255
96,614,193
18
507,580
0.00
0.00
-62,159.37
14
506,992
141
9.20%
8.53%
25-Aug-11
2,284
97,949,162
119,292
0.00
0.00
-32,170.81
285,771
141
9.22%
8.55%
25-Jul-11
2,296
98,726,776
14
680,262
0.00
0.00
-33,831.74
10
429,184
141
9.24%
8.58%
20-Sep-2012 12:50
Page 16 of 52
2012 US Bank


Mortgage Loan Characteristics Part I
Total (All Loans)
Distribution by Current Ending Principal Balance
Min
Distribution by Cut-off Principal Balance
Max
Count
% of Total
Balance
% of Total
Min
Max
Count
% of Total
Balance
0.00
to
4,000.00
195
9.65%
446,970
0.53%
0.00
to
18,000.00
545
10.13%
6,706,534
2.41%
4,000.01
to
10,000.00
158
7.82%
947,135
1.12%
18,000.01
to
23,000.00
411
7.64%
8,468,931
3.04%
10,000.01
to
16,000.00
112
5.54%
1,474,009
1.74%
23,000.01
to
28,000.00
417
7.75%
10,618,673
3.82%
16,000.01
to
22,000.00
139
6.88%
2,658,028
3.14%
28,000.01
to
33,000.00
414
7.69%
12,610,310
4.53%
22,000.01
to
28,000.00
180
8.91%
4,531,169
5.35%
33,000.01
to
38,000.00
426
7.92%
15,136,421
5.44%
28,000.01
to
35,000.00
224
11.08%
7,095,132
8.38%
38,000.01
to
44,000.00
464
8.62%
19,010,944
6.83%
35,000.01
to
45,000.00
271
13.41%
10,889,255
12.86%
44,000.01
to
54,000.00
726
13.49%
35,526,151
12.77%
45,000.01
to
55,000.00
217
10.74%
10,777,004
12.73%
54,000.01
to
64,000.00
545
10.13%
31,994,117
11.50%
55,000.01
to
65,000.00
158
7.82%
9,444,409
11.16%
64,000.01
to
74,000.00
422
7.84%
29,094,585
10.45%
65,000.01
to
75,000.00
94
4.65%
6,548,052
7.74%
74,000.01
to
84,000.00
255
4.74%
20,081,207
7.22%
75,000.01
to
85,000.00
71
3.51%
5,646,122
6.67%
84,000.01
to
94,000.00
217
4.03%
19,258,593
6.92%
85,000.01
to
312,000.00
202
10.00%
24,188,033
28.58%
94,000.01
to
335,000.00
539
10.02%
69,788,356
25.08%
2,021
100.00%
84,645,318
100.00%
5,381
100.00%
278,294,821
100.00%
Distribution by Current Mortgage Rate

Min
% of Total
Distribution by Original Mortgage Rate
Max
Count
% of Total
Balance
% of Total
Min
Max
Count
% of Total
Balance
% of Total
1.88%
to
6.88%
204
10.09%
14,147,087
16.71%
6.00%
to
8.59%
522
9.70%
31,628,554
11.37%
6.88%
to
7.47%
14
0.69%
730,415
0.86%
8.59%
to
8.89%
322
5.98%
19,206,846
6.90%
7.47%
to
8.06%
69
3.41%
3,691,510
4.36%
8.89%
to
9.19%
383
7.12%
21,197,230
7.62%
8.06%
to
8.66%
176
8.71%
8,107,664
9.58%
9.19%
to
9.48%
310
5.76%
17,115,225
6.15%
8.66%
to
9.25%
281
13.90%
11,893,420
14.05%
9.48%
to
9.78%
529
9.83%
29,984,183
10.77%
9.25%
to
9.85%
276
13.66%
10,686,158
12.62%
9.78%
to
10.08%
626
11.63%
37,302,849
13.40%
9.85%
to
10.27%
218
10.79%
8,776,675
10.37%
10.08%
to
10.50%
621
11.54%
32,132,583
11.55%
10.27%
to
10.69%
198
9.80%
7,872,223
9.30%
10.50%
to
10.92%
492
9.14%
24,583,209
8.83%
10.69%
to
11.11%
156
7.72%
5,626,831
6.65%
10.92%
to
11.34%
440
8.18%
20,976,348
7.54%
11.11%
to
11.53%
127
6.28%
4,975,165
5.88%
11.34%
to
11.77%
335
6.23%
15,554,236
5.59%
11.53%
to
11.98%
89
4.40%
2,654,777
3.14%
11.77%
to
12.25%
284
5.28%
12,126,682
4.36%
11.98%
to
16.70%
213
10.54%
5,483,392
6.48%
12.25%
to
17.00%
517
9.61%
16,486,875
5.92%
2,021
100.00%
84,645,318
100.00%
5,381
100.00%
278,294,821
100.00%
Stratifications only include loans with a balance > .01
20-Sep-2012 12:50
Page 17 of 52
2012 US Bank


Total (All Loans)
Distribution by Product Characteristics (Cut-off)
Distribution by Product Characteristics (Current)
Product Type
# of
Loans
Ending Balance
% of
Balance
WAMM
WAC
Product Type
# of
Loans
Original Principal
Balance
% of
Balance
WAMM
WAC
Fixed 1st Lien
1,798
74,043,985
87.48%
126.28
8.98%
Fixed 1st Lien
4,643
244,078,398
87.70%
191.62
10.02%
Adjustable
152
9,809,950
11.59%
188.59
8.15%
Adjustable
400
26,996,386
9.70%
270.92
10.35%
Fixed 2nd Lien
71
791,383
0.93%
65.70
10.92%
Fixed 2nd Lien
338
7,220,036
2.59%
122.40
11.12%
Total
2,021
84,645,318
100.00%
Total
5,381
278,294,821
100.00%
Distribution by Property Types (Current)
Distribution by Property Types (Cut-off)
Property Type
# of
Loans
Ending Balance
% of
Balance
WAMM
WAC
Property Type
# of
Loans
Ending Balance
% of
Balance
WAMM
WAC
SF Unattached Dwelling
1,772
73,789,492
87.17%
131.45
8.89%
4,688
238,506,151
85.70%
195.99
10.07%
Multifamily
129
6,409,068
7.57%
144.93
8.79%
Multifamily
411
26,045,935
9.36%
212.33
10.02%
Unknown
54
1,637,193
1.93%
102.03
9.66%
Unknown
140
5,752,597
2.07%
176.99
10.40%
Mobile Home Park
37
1,153,014
1.36%
141.45
8.40%
Mobile Home Park
76
3,342,427
1.20%
198.58
10.12%
Mixed Use
11
847,281
1.00%
176.30
10.26%
Mixed Use
28
2,700,481
0.97%
211.87
11.47%
Condo - Low Facility
18
809,270
0.96%
177.76
8.44%
Condo - Low Facility
37
1,929,659
0.69%
226.59
10.15%
Other
17,572
6.31E-05
92.00
12.50%
Total
5,381
278,294,821
100.00%
Total
2,021
84,645,318
100.00%
20-Sep-2012 12:50
Page 18 of 52
2012 US Bank


Total (All Loans)
Distribution by Occupancy Type (Cut-off)
Distribution by Occupancy Type (Current)
Occupancy Type
# of
Loans
Ending Balance
% of
Balance
WAMM
WAC
Occupancy Type
# of
Loans
Ending Balance
% of
Balance
WAMM
WAC
Non-Owner Occupied
1,681
69,189,626
81.74%
127.83
8.90%
Non-Owner Occupied
4,421
225,801,676
81.14%
192.98
10.10%
Owner Occupied - Primary Residence
340
15,455,692
18.26%
155.75
8.90%
Owner Occupied - Primary Residence
960
52,493,145
18.86%
217.02
10.04%
Total
2,021
84,645,318
100.00%
Total
5,381
278,294,821
100.00%
Distribution by Loan Purpose (Current)
Distribution by Loan Purpose (Cut-off)
Loan Purpose
# of
Loans
Ending Balance
% of
Balance
WAMM
WAC
Loan Purpose
# of
Loans
Ending Balance
% of
Balance
WAMM
WAC
10.11%
Unknown
1,035
43,353,570
51.22%
131.27
8.90%
Unknown
2,872
150,983,729
54.25%
195.93
Refinance/Equity Takeout
882
35,526,526
41.97%
129.94
8.87%
Refinance/Equity Takeout
2,247
112,248,503
40.33%
195.60
10.01%
Purchase
84
4,973,902
5.88%
163.51
9.03%
Purchase
199
12,184,161
4.38%
232.38
10.30%
Refinance/No Cash Out
20
791,319
0.93%
166.09
9.58%
Refinance/No Cash Out
63
2,878,428
1.03%
208.04
10.82%
Total
2,021
84,645,318
100.00%
Total
5,381
278,294,821
100.00%
20-Sep-2012 12:50
Page 19 of 52
2012 US Bank


Geographic Concentration
Total (All Loans)
Top 10 Current State Concentration
Top 10 Current State Concentration
Geographic Distribution
# of
Loans
Balance
(1)
% of
Balance
WAMM
WAC
New York
195
10,726,681
12.67%
152
8.58%
North Carolina
209
9,080,313
10.73%
140
8.72%
Ohio
207
9,058,235
10.70%
128
8.29%
Pennsylvania
168
5,957,895
7.04%
137
8.96%
Michigan
133
5,401,203
6.38%
113
8.61%
Georgia
108
4,714,928
5.57%
139
8.90%
Indiana
105
4,079,315
4.82%
124
8.79%
Florida
101
3,567,347
4.21%
124
8.59%
9.72%
Texas
84
3,525,061
4.16%
156
Illinois
82
3,509,374
4.15%
101
9.78%
Remaining
629
25,024,967
29.56%
130
9.19%
New York
Remaining
North Carolina
Ohio
Top 10 Original State Concentration
WAMM
WAC
Geographic Distribution
New York
584
39,904,317
14.34%
216
9.91%
9.64%
Balance
(1)
Ohio
492
25,483,820
9.16%
195
North Carolina
434
23,413,397
8.41%
201
9.91%
Pennsylvania
464
21,327,217
7.66%
194
10.00%
Michigan
397
17,176,375
6.17%
178
10.59%
Florida
309
14,401,496
5.17%
189
10.12%
Georgia
258
13,364,386
4.80%
204
10.42%
Illinois
262
12,953,744
4.65%
173
10.24%
Indiana
277
12,341,884
4.43%
188
9.92%
Texas
207
1,697
10,259,085
87,669,098
3.69%
31.50%
221
196
10.61%
10.14%
Remaining
Texas
Michigan
Florida
Indiana
20-Sep-2012 12:50
Pennsylvania
Illinois
% of
Balance
# of
Loans
(1)
Georgia
Based on Current Period Ending Principal Balance
Page 20 of 52
2012 US Bank


Total (All Loans)
Current Realized Loss
Distribution Date
Beginning Scheduled
Balance
Net Liquidation
Proceeds
Realized Loss
Loan Count
Previous Liquidations/Payoffs
Claims on Prior Liquidations

Amount
Count
Recovery on Prior
Liquidations
Amount
Count
(Claims)/Recoveries on
Prior Payoffs
Amount
Realized Loss
Adjusted
Cumulative
Realized Loss
Count
25-Sep-12
219,808.22
29,649.59
190,158.63
(7,361.18)
17,489.52
41
0.00
180,030.29
23,922,948.37
27-Aug-12
273,302.53
(7,316.35)
281,653.87
(1,133.81)
23
12,628.11
34
0.00
270,159.57
23,742,918.08
25-Jul-12
207,297.76
(13,777.54)
221,075.30
(3,576.49)
7,552.64
29
0.00
217,099.15
23,472,758.51
25-Jun-12
152,893.44
32,487.22
134,991.51
(5,336.56)
11
26,043.91
34
0.00
114,284.16
23,255,659.36
25-May-12
225,506.95
18,373.15
207,133.80
(1,700.74)
9,440.98
40
0.00
199,393.56
23,141,375.20
25-Apr-12
69,988.76
(15,684.12)
89,319.11
(4,667.43)
15
19,123.47
35
0.00
74,863.07
22,941,981.64
26-Mar-12
365,757.29
96,360.77
269,396.52
(4,259.80)
8,164.40
35
0.00
265,491.92
22,867,118.57
27-Feb-12
59,237.84
12,912.99
46,324.85
(1,660.98)
10
19,155.96
33
0.00
28,829.87
22,601,626.65
25-Jan-12
379,126.55
(10,716.13)
389,842.68
(2,390.20)
11,250.16
41
0.00
380,982.72
22,572,796.78
27-Dec-11
0.00
0.00
24,632.90
(4,472.06)
15
12,165.32
31
0.00
16,939.64
22,191,814.06
25-Nov-11
339,014.26
57,889.76
281,124.50
(12,479.91)
20
32,086.79
36
0.00
261,517.62
22,174,874.42
25-Oct-11
654,896.71
(141,099.98)
795,996.69
17
(3,371.85)
11
16,921.95
31
0.00
782,446.59
21,913,356.80
26-Sep-11
444,832.29
(62,159.37)
506,991.66
11
(7,011.58)
12
12,989.70
31
0.00
501,013.54
21,130,910.21
25-Aug-11
253,599.84
(32,170.81)
285,770.65
(5,670.02)
14
6,725.80
34
0.00
284,714.87
20,629,896.67
25-Jul-11
395,352.39
(33,831.74)
429,184.13
(231.35)
42,909.63
43
0.00
386,505.85
20,345,181.80
27-Jun-11
226,515.63
(41,471.07)
267,986.70
(7,096.87)
19
8,877.54
33
0.00
266,206.03
19,958,675.95
25-May-11
714,216.30
(146,850.10)
861,066.40
19
(5,066.98)
29,311.03
31
0.00
836,822.35
19,692,469.92
25-Apr-11
371,258.17
(26,103.07)
397,361.24
13
(5,004.09)
21
11,139.44
34
0.00
391,225.89
18,855,647.57
25-Mar-11
571,270.23
(9,030.38)
580,300.61
(2,046.67)
12
9,407.82
25
0.00
572,939.46
18,464,421.68
25-Feb-11
240,127.92
7,339.65
232,788.27
(2,172.63)
6,342.71
24
0.00
228,618.19
17,891,482.22
25-Jan-11
374,123.87
59,674.01
314,449.86
(3,410.18)
11
8,715.68
29
0.00
309,144.36
17,662,864.03
27-Dec-10
291,687.25
(13,194.28)
304,881.53
(10,778.92)
9,536.27
21
0.00
306,124.18
17,353,719.67
26-Nov-10
188,062.21
14,580.60
173,481.61
(7,914.70)
14
37,179.91
25
0.00
144,216.40
17,047,595.49
25-Oct-10
322,935.22
116,312.56
206,622.66
(12,548.13)
16
25,041.66
30
0.00
194,129.13
16,903,379.09
27-Sep-10
420,511.73
8,380.16
412,131.57
(2,621.80)
10,507.09
33
0.00
404,246.28
16,709,249.96
25-Aug-10
565,571.60
(33,347.79)
598,919.39
12
(5,224.61)
17
24,093.80
39
0.00
580,050.20
16,305,003.68
26-Jul-10
426,914.55
(21,940.92)
448,855.47
(2,550.93)
10,711.90
37
0.00
440,694.50
15,724,953.48
25-Jun-10
564,707.51
(74,566.23)
639,273.74
16
(523.33)
12,889.24
32
0.00
626,907.83
15,284,258.98
25-May-10
268,902.64
4,613.14
264,289.50
(745.00)
10,483.05
32
0.00
254,551.45
14,657,351.15
20-Sep-2012 12:50
Page 21 of 52
2012 US Bank


Total (All Loans)
Distribution Date
Beginning Scheduled
Balance
Net Liquidation
Proceeds
Realized Loss
Loan Count

Amount
Count
Recovery on Prior
Liquidations
Amount
Prior Payoffs
Count
Amount
Realized Loss
Adjusted
Cumulative
Realized Loss
Count
26-Apr-10
435,909.56
38,809.78
397,099.78
(1,692.23)
14,702.55
32
0.00
384,089.46
14,402,799.70
25-Mar-10
177,748.52
36,412.39
141,336.13
(689.53)
11,060.03
30
0.00
130,965.63
14,018,710.24
25-Feb-10
293,276.59
46,118.53
247,158.06
(2,505.81)
9,622.49
31
0.00
240,041.38
13,887,744.61
25-Jan-10
431,647.84
54,353.98
377,293.86
11
(8,845.23)
11,259.86
31
0.00
374,879.23
13,647,703.23
28-Dec-09
303,021.29
22,577.31
280,443.98
(2,916.65)
6,626.44
23
0.00
276,734.19
13,272,824.00
25-Nov-09
249,305.76
35,357.84
213,947.92
(60.00)
21,181.02
35
0.00
192,826.90
12,996,089.81
26-Oct-09
260,060.81
48,830.71
211,230.10
(347.00)
23,826.33
33
0.00
187,750.77
12,803,262.91
25-Sep-09
195,157.44
45,977.71
150,315.85
(1,764.50)
24,408.11
0.00
127,672.24
12,615,512.14
25-Aug-09
304,585.56
39,515.91
265,742.37
(14,666.27)
12
6,139.41
21
0.00
274,269.23
12,487,839.90
27-Jul-09
674,534.02
55,485.53
619,048.49
12
(862.63)
8,923.10
28
0.00
610,988.02
12,213,570.67
25-Jun-09
259,676.21
(13,291.47)
272,967.68
(2,113.19)
9,064.19
26
0.00
266,016.68
11,602,582.65
26-May-09
724,236.05
55,276.80
668,959.25
21
(3,597.58)
11
15,273.88
21
0.00
657,282.95
11,336,565.97
27-Apr-09
544,730.13
20,716.51
524,013.62
13
(1,013.53)
14,925.91
23
0.00
510,101.24
10,679,283.02
25-Mar-09
364,771.61
(14,961.22)
379,732.83
(4,611.33)
43
12,999.47
28
0.00
371,344.69
10,169,181.78
25-Feb-09
287,286.55
77,716.30
209,570.25
0.00
0.00
(7,935.08)
42
217,505.33
9,797,837.09
26-Jan-09
517,656.01
(39,662.82)
557,318.83
13
0.00
0.00
(4,940.25)
40
562,259.08
9,580,331.76
26-Dec-08
733,187.39
(2,654.38)
746,566.99
20
0.00
0.00
(4,966.49)
37
751,533.48
9,018,072.68
25-Nov-08
945,549.97
(120,355.02)
1,065,904.99
26
0.00
0.00
24,945.83
24
1,040,959.16
8,266,539.20
27-Oct-08
330,403.77
32,754.58
297,649.19
0.00
0.00
28,979.05
49
268,670.14
7,225,580.04
25-Sep-08
695,273.04
(159,952.56)
855,225.60
15
0.00
0.00
(3,346.94)
19
858,572.54
6,956,909.90
25-Aug-08
679,427.96
(85,426.63)
764,854.59
15
0.00
0.00
(14,220.45)
26
779,075.04
6,098,337.36
25-Jul-08
351,717.30
69,807.18
281,910.12
11
0.00
0.00
(32,562.64)
54
314,472.76
5,319,262.32
25-Jun-08
826,309.51
48,230.84
778,078.67
19
0.00
0.00
(4,197.85)
58
782,276.52
5,004,789.56
27-May-08
470,370.02
30,331.32
440,038.70
12
0.00
0.00
(20,914.39)
19
460,953.09
4,222,513.04
25-Apr-08
780,753.22
156,838.08
623,915.14
14
0.00
0.00
2,151.52
621,763.62
3,761,559.95
25-Mar-08
428,190.40
(79,555.42)
507,745.82
11
0.00
0.00
526.16
507,219.66
3,139,796.33
25-Feb-08
183,278.47
(17,320.15)
200,598.62
(4,401.83)
10
6,165.03
0.00
198,835.42
2,632,576.67
25-Jan-08
310,610.30
29,882.69
280,727.61
11
(648.21)
1,697.26
0.00
279,678.56
2,433,741.25
26-Dec-07
236,211.14
17,141.33
219,069.81
(3,500.50)
2,420.31
0.00
220,150.00
2,154,062.69
20-Sep-2012 12:50
Page 22 of 52
2012 US Bank


Total (All Loans)
Distribution Date
Beginning Scheduled
Balance
Net Liquidation
Proceeds
Realized Loss
Loan Count

Amount
Count
Recovery on Prior
Liquidations
Amount
Prior Payoffs
Count
Amount
Realized Loss
Adjusted
Cumulative
Realized Loss
Count
26-Nov-07
317,404.00
88,926.93
228,477.07
(2,888.18)
1,410.63
0.00
229,954.62
1,933,912.69
25-Oct-07
115,222.82
(24,724.62)
139,947.44
(13,632.21)
79
62,113.43
0.00
91,466.22
1,703,958.07
25-Sep-07
396,371.69
120,644.62
275,727.07
(3,103.53)
4,569.61
0.00
274,260.99
1,612,491.85
27-Aug-07
221,921.27
(23,844.09)
245,765.36
(929.43)
0.00
0.00
246,694.79
1,338,230.86
25-Jul-07
17,687.86
(1,398.82)
19,086.68
(169.19)
3,696.71
0.00
15,559.16
1,091,536.07
25-Jun-07
161,855.11
58,355.55
103,499.56
(896.50)
1,688.02
0.00
102,708.04
1,075,976.91
25-May-07
54,468.20
11,169.18
43,299.02
(2,022.40)
926.11
0.00
44,395.31
973,268.87
25-Apr-07
249,455.63
195,775.09
53,680.54
(126.00)
3,015.57
0.00
50,790.97
928,873.56
26-Mar-07
0.00
0.00
0.00
(1,627.28)
945.00
0.00
682.28
878,082.59
26-Feb-07
216,588.64
88,736.67
127,851.97
(928.00)
166.99
0.00
128,612.98
877,400.31
25-Jan-07
74,624.57
(15,336.90)
89,961.47
(18,263.28)
10
506.00
0.00
107,718.75
748,787.33
26-Dec-06
275,881.53
14,491.81
261,389.72
(17,893.46)
1,125.46
(1,933.74)
280,091.46
641,068.58
27-Nov-06
86,830.94
48,820.15
38,010.79
(2,008.31)
0.00
0.00
40,019.10
360,977.12
25-Oct-06
135,705.83
89,856.51
45,849.32
0.00
0.00
0.00
45,849.32
320,958.02
25-Sep-06
168,608.43
104,689.47
63,918.96
0.00
0.00
0.00
63,918.96
275,108.70
25-Aug-06
87,762.39
60,798.49
26,963.90
0.00
0.00
0.00
26,963.90
211,189.74
25-Jul-06
25,612.37
(3,817.37)
29,429.74
0.00
0.00
(255.12)
29,684.86
184,225.84
26-Jun-06
205,743.21
134,020.95
71,722.26
0.00
0.00
(335.00)
72,057.26
154,540.98
25-May-06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
82,483.72
25-Apr-06
52,965.31
(7,334.43)
60,299.74
0.00
0.00
0.00
60,299.74
82,483.72
27-Mar-06
20,846.33
(1,337.65)
22,183.98
0.00
0.00
0.00
22,183.98
22,183.98
27-Feb-06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25-Jan-06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27-Dec-05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25-Nov-05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25,467,862.23
1,142,760.91
24,381,534.79
608
(251,752.59)
576
749,344.40
1,375
(39,005.39)
384
23,922,948.37
Total
20-Sep-2012 12:50
Page 23 of 52
2012 US Bank


Total (All Loans)
Disclosure Control #
Period
Original Liquidation
Balance
Net Liquidation
Proceeds
Loss-Loan Nonadjusted
Subsequent
Recov/(Exp)
Loss-Loan
Adjusted
Loss-Certs
Adjusted
Liq Type
15691669
201209
65,768.11
34,246.92
31,521.19
0.00
15689360
201209
57,007.42
(164.69)
57,007.42
164.69
31,521.19
0.00
31,521.19
31,521.19
57,172.11
0.00
57,007.42
57,172.11
15688531
201209
55,144.88
13,806.86
41,338.02
0.00
41,338.02
0.00
41,338.02
41,338.02
15689280
201209
37,765.83
(17,061.63)
37,765.83
17,061.63
54,827.46
0.00
37,765.83
54,827.46
15689755
201209
4,121.98
(1,177.87)
4,121.98
1,177.87
5,299.85
0.00
4,121.98
5,299.85
15685983
201209
0.00
0.00
0.00
0.00
0.00
948.19
18,694.60
18,694.60
15686078
201209
15686087
201209
0.00
0.00
0.00
0.00
0.00
(235.39)
12,956.06
12,956.06
0.00
0.00
0.00
0.00
0.00
480.00
115,831.95
115,831.95
15686209
15686225
201209
0.00
0.00
0.00
0.00
0.00
600.00
36,681.77
36,681.77
201209
0.00
0.00
0.00
0.00
0.00
450.00
56,285.82
56,285.82
15686289
201209
0.00
0.00
0.00
0.00
0.00
1,020.00
19,963.89
19,963.89
15686305
201209
0.00
0.00
0.00
0.00
0.00
554.61
124,775.69
124,775.69
15686419
201209
0.00
0.00
0.00
0.00
0.00
281.56
7,650.66
7,650.66
15686653
201209
0.00
0.00
0.00
0.00
0.00
1,634.45
50,271.53
50,271.53
15686912
201209
0.00
0.00
0.00
0.00
0.00
120.00
24,824.71
24,824.71
15687084
201209
0.00
0.00
0.00
0.00
0.00
165.00
44,653.28
44,653.28
15687208
201209
0.00
0.00
0.00
0.00
0.00
213.44
14,209.61
14,209.61
15687250
201209
0.00
0.00
0.00
0.00
0.00
169.87
67,046.40
67,046.40
15687356
201209
0.00
0.00
0.00
0.00
0.00
(15.00)
41,338.09
41,338.09
15687501
201209
0.00
0.00
0.00
0.00
0.00
95.02
38,913.16
38,913.16
15688447
201209
0.00
0.00
0.00
0.00
0.00
10.00
74,746.11
74,746.11
15688739
201209
0.00
0.00
0.00
0.00
0.00
293.10
16,979.26
16,979.26
15688999
201209
0.00
0.00
0.00
0.00
0.00
1,225.00
40,883.81
40,883.81
15689052
201209
0.00
0.00
0.00
0.00
0.00
(906.15)
31,160.06
31,160.06
Liq. Type Code - Legend

Charge-off
Hold for Sale
Matured
Repurchase
Note Sale
Paid in Full
20-Sep-2012 12:50
C
H
M
N
O
P
REO
Short Pay
Third Party
Write-off
Assigned
Deferment/Write-down
Loss to Trust
R
S
T
W
A
D
Page 24 of 52
Loss-Certs Nonadjusted
Adjustment Legend
Escrow Bal/Adv
MREC
Rest'd Escrow
Replacement Res.
Suspense
1
2
3
4
5
Third Party
Charged Off/Matured
Side Note
Manual
Adj Type
6
7
8
9
2012 US Bank


Total (All Loans)
Period
Balance
Net Liquidation
Proceeds
Loss to Trust
Subsequent
Recov/(Exp)
Loss-Loan
Adjusted
Loss-Certs
Adjusted
Liq Type
15689076
201209
0.00
0.00
0.00
0.00
0.00
180.00
49,951.90
49,951.90
15689080
201209
0.00
0.00
0.00
0.00
0.00
300.00
78,805.06
78,805.06
15689181
201209
0.00
0.00
0.00
0.00
0.00
180.00
48,544.04
48,544.04
15689203
201209
0.00
0.00
0.00
0.00
0.00
(156.64)
44,462.63
44,462.63
15689236
201209
0.00
0.00
0.00
0.00
0.00
502.29
29,533.65
29,533.65
15689351
201209
0.00
0.00
0.00
0.00
0.00
630.69
5,031.86
5,031.86
15689543
201209
0.00
0.00
0.00
0.00
0.00
180.00
7,101.98
7,101.98
15689559
201209
0.00
0.00
0.00
0.00
0.00
180.00
31,434.30
31,434.30
15689586
201209
0.00
0.00
0.00
0.00
0.00
165.85
21,035.43
21,035.43
15689671
201209
0.00
0.00
0.00
0.00
0.00
180.00
30,504.04
30,504.04
15689709
201209
0.00
0.00
0.00
0.00
0.00
300.00
17,927.83
17,927.83
15689995
201209
0.00
0.00
0.00
0.00
0.00
265.63
46,089.52
46,089.52
15690162
201209
0.00
0.00
0.00
0.00
0.00
498.30
26,420.59
26,420.59
15690163
201209
0.00
0.00
0.00
0.00
0.00
(129.03)
65,103.30
65,103.30
15690244
201209
0.00
0.00
0.00
0.00
0.00
300.00
51,933.11
51,933.11
15690377
201209
0.00
0.00
0.00
0.00
0.00
300.00
38,069.64
38,069.64
15690393
201209
0.00
0.00
0.00
0.00
0.00
147.00
33,250.56
33,250.56
15690434
201209
0.00
0.00
0.00
0.00
0.00
(4,816.91)
43,401.65
43,401.65
15690479
201209
0.00
0.00
0.00
0.00
0.00
210.00
35,531.16
35,531.16
15690584
201209
0.00
0.00
0.00
0.00
0.00
(427.00)
27,509.41
27,509.41
15690607
201209
0.00
0.00
0.00
0.00
0.00
(75.06)
73,676.24
73,676.24
15690786
201209
0.00
0.00
0.00
0.00
0.00
312.50
100,420.00
100,420.00
15691286
201209
0.00
0.00
0.00
0.00
0.00
243.00
57,751.93
57,751.93
15691300
201209
0.00
0.00
0.00
0.00
0.00
299.12
1,347.10
1,347.10

Charge-off
Hold for Sale
Matured
Repurchase
Note Sale
Paid in Full
20-Sep-2012 12:50
C
H
M
N
O
P
REO
Short Pay
Third Party
Write-off
Assigned
R
S
T
W
A
D
Page 25 of 52
Adjustment Legend
Escrow Bal/Adv
MREC
Rest'd Escrow
Replacement Res.
Suspense
1
2
3
4
5
Third Party
Charged Off/Matured
Side Note
Manual
Adj Type
6
7
8
9
2012 US Bank


Total (All Loans)
Period
Balance
Net Liquidation
Proceeds
Loss to Trust
Subsequent
Recov/(Exp)
Loss-Loan
Adjusted
Loss-Certs
Adjusted
Liq Type
15691648
201209
0.00
0.00
0.00
0.00
0.00
2,040.80
5,218.10
5,218.10
15691781
201209
0.00
0.00
0.00
0.00
0.00
(600.00)
2,724.45
2,724.45
15692118
201209
0.00
0.00
0.00
0.00
0.00
491.50
16,361.96
16,361.96
15692274
201209
0.00
0.00
0.00
0.00
0.00
7.16
69,743.58
69,743.58
15692340
201209
0.00
0.00
0.00
0.00
0.00
135.00
16,115.64
16,115.64
15692411
201209
0.00
0.00
0.00
0.00
0.00
90.00
25,145.71
25,145.71
15713447
201209
0.00
0.00
0.00
0.00
0.00
1,090.44
34,361.62
34,361.62
Current Total
219,808.22
29,649.59
171,754.44
18,404.19
190,158.63
10,128.34
161,626.10
180,030.29
Cumulative
25,467,862.23
1,142,760.91
21,298,991.40
3,082,543.39
24,381,534.79
458,586.42
20,840,404.98
23,922,948.37

Charge-off
Hold for Sale
Matured
Repurchase
Note Sale
Paid in Full
20-Sep-2012 12:50
C
H
M
N
O
P
REO
Short Pay
Third Party
Write-off
Assigned
R
S
T
W
A
D
Page 26 of 52
Adjustment Legend
Escrow Bal/Adv
MREC
Rest'd Escrow
Replacement Res.
Suspense
1
2
3
4
5
Third Party
Charged Off/Matured
Side Note
Manual
Adj Type
6
7
8
9
2012 US Bank


REO Date
City
State
Property Type
Actual Balance
Scheduled Balance
Date Liquidated
Realized Loss
15691653
28-Sep-07
Mebane
NC
0.00
0.00
31-Dec-08
36,515.63
15690116
28-Sep-07
Akron
OH
0.00
0.00
29-Feb-08
46,582.62
15688498
28-Sep-07
Detroit
MI
0.00
0.00
28-Nov-08
38,600.40
15687721
28-Sep-07
Lorain
OH
Multifamily
0.00
0.00
31-Aug-08
101,560.24
31-Mar-08
59,215.27
30-Apr-08
59,425.61
15688718
28-Sep-07
Trenton
OH
0.00
0.00
15689110
28-Sep-07
Lake City
MI
0.00
0.00
15691384
28-Sep-07
Wayland
NY
0.00
0.00
0.00
15691939
28-Sep-07
Ecorse
MI
0.00
0.00
29-Feb-08
25,939.55
15685990
28-Sep-07
Turtle Creek
PA
Multifamily
0.00
0.00
29-Feb-08
38,279.77
15687504
31-Aug-07
Flint
MI
0.00
0.00
30-Apr-08
22,807.54
15687495
31-Aug-07
Willow Springs
NC
Mobile Home Park
0.00
0.00
31-Mar-08
12,744.96
41,574.83
15690611
31-Aug-07
Kokomo
IN
0.00
0.00
30-Apr-08
15690100
31-Aug-07
Westminster
CO
0.00
0.00
30-Jun-08
8,484.43
15692229
31-Jul-07
Gary
IN
0.00
0.00
31-Oct-08
27,460.51
33,469.19
15688105
31-Jul-07
Detroit
MI
Multifamily
0.00
0.00
31-Mar-08
15690564
31-Jul-07
Detroit
MI
0.00
0.00
29-Feb-08
18,003.61
15687977
31-Jul-07
Detroit
MI
0.00
0.00
31-Dec-08
59,187.69
14,493.58
15687171
31-Jul-07
Woodville
TX
0.00
0.00
30-May-08
15713541
29-Jun-07
Little Rock
AR
0.00
0.00
31-Mar-08
24,148.69
15686321
29-Jun-07
Toledo
OH
0.00
0.00
1-Apr-09
60,139.98
84,485.67
15690015
29-Jun-07
Detroit
MI
0.00
0.00
30-May-08
15688560
29-Jun-07
Austell
GA
0.00
0.00
31-Mar-08
15,516.51
15688567
29-Jun-07
Detroit
MI
Multifamily
0.00
0.00
31-Oct-08
38,004.13
53,733.86
15688008
29-Jun-07
Cleveland
OH
0.00
0.00
30-Jun-08
15687738
29-Jun-07
Shelbyville
IN
0.00
0.00
30-Apr-08
25,275.31
15690128
31-May-07
Saint Louis
MO
Multifamily
0.00
0.00
28-Nov-08
42,124.48
34,387.07
15689552
31-May-07
Pittsburgh
PA
0.00
0.00
30-May-08
15687145
31-May-07
Ovid
MI
0.00
0.00
31-Mar-08
92,385.40
15686813
31-May-07
York
PA
Multifamily
0.00
0.00
30-May-08
50,089.09
20-Sep-2012 12:50
Page 27 of 52
2012 US Bank


REO Date
City
State
Property Type
Actual Balance
Scheduled Balance
Date Liquidated
Realized Loss
30-May-08
25,338.75
15689614
31-May-07
Detroit
MI
0.00
0.00
15690963
30-Apr-07
Tarboro
NC
0.00
0.00
15687445
30-Apr-07
Detroit
MI
0.00
0.00
31-Oct-08
36,208.53
44,261.29
0.00
15687927
30-Apr-07
Detroit
MI
0.00
0.00
31-Dec-08
15687767
30-Apr-07
Moore
NC
0.00
0.00
1-Apr-09
32,103.00
15691198
30-Apr-07
Detroit
MI
0.00
0.00
31-Mar-08
38,222.10
15688049
30-Apr-07
Jackson
MI
0.00
0.00
1-May-09
56,316.94
15687064
30-Mar-07
Lima
OH
0.00
0.00
29-Feb-08
48,308.77
46,009.23
15691102
30-Mar-07
Flint
MI
0.00
0.00
31-Aug-08
15691111
30-Mar-07
Xenia
OH
0.00
0.00
31-Mar-08
73,796.12
15688172
30-Mar-07
Atwood
IN
0.00
0.00
29-Feb-08
84,618.54
27,923.52
15690945
30-Mar-07
Detroit
MI
0.00
0.00
29-Feb-08
15690985
31-Jan-07
Detroit
MI
0.00
0.00
31-Oct-08
43,028.25
15691841
31-Dec-06
Mio
MI
0.00
0.00
30-Apr-08
55,603.36
102,842.40
15689127
31-Dec-06
Detroit
MI
0.00
0.00
30-May-08
15691083
31-Dec-06
Cincinnati
OH
0.00
0.00
30-May-08
66,512.73
15689272
31-Oct-06
Joplin
MO
0.00
0.00
31-Jul-08
32,926.59
15687336
31-Oct-06
Pedro
OH
0.00
0.00
31-Oct-08
64,817.05
15690610
30-Sep-06
Saint Louis
MO
0.00
0.00
30-Apr-07
24,757.29
15687594
30-Sep-06
Redford Township
MI
0.00
0.00
15689690
12-Sep-06
Gasport
NY
0.00
0.00
29-Feb-08
55,811.65
15690226
12-Sep-06
Jersey Shore
PA
0.00
0.00
31-Mar-08
46,268.58
0.00
0.00
Total
20-Sep-2012 12:50
Page 28 of 52
0.00
2,170,310.31
2012 US Bank


Non EMC Serviced Modified Loan Detail (Current) Part I
Loan ID
Modification
Effective Date
Modified Loan
Amount
Ending Actual
Balance
Ending
Scheduled
Balance
Pre-Modification
Rate
PostModification
Rate
Pre-Modification
Payment
PostModification
Payment
Pre-Modification
Maturity Date
PostModification
Maturity Date
Pre-Modification
Product Type*
PostModification
Product Type*
Amount
Capitalized
Principal
Forgiven
Interest
Forgiven
15689439
1-Jun-12
39,900.00
39,900.00
14.99%
2.00%
568.56
15689439
1-Jun-12
39,900.00
39,900.00
14.99%
2.00%
568.56
15689722
1-Jun-12
73,336.20
73,336.20
9.75%
3.99%
15689722
1-Jun-12
73,336.20
73,336.20
9.75%
3.99%
15690619
1-Jun-12
47,302.40
47,302.40
10.10%
3.00%
15688265
1-Jun-12
119,841.00
119,841.00
9.60%
9.60%
15688265
1-Jun-12
119,841.00
119,841.00
9.60%
9.60%
15688780
1-Jun-12
39,046.90
39,046.90
8.95%
4.37%
15688780
1-Jun-12
39,046.90
39,046.90
8.95%
4.37%
15690054
1-May-12
85,802.40
85,802.40
9.99%
2.00%
15690054
1-May-12
85,802.40
85,802.40
9.99%
2.00%
15686385
1-Apr-12
39,506.60
39,506.60
9.99%
2.00%
15690693
1-Apr-12
74,141.00
74,141.00
9.60%
3.44%
15691120
1-Mar-12
11,557.70
11,557.70
11.70%
2.00%
15691489
1-Mar-12
73,107.50
73,107.50
10.15%
7.65%
15689517
1-Mar-12
34,659.80
34,659.80
9.90%
2.00%
15688827
1-Mar-12
133,241.00
133,241.00
9.25%
3.90%
15692256
1-Mar-12
23,639.10
23,639.10
10.40%
2.00%
15689575
1-Mar-12
26,632.50
26,632.50
9.45%
2.20%
15688948
1-Mar-12
65,000.00
65,000.00
10.70%
3.94%
15688295
1-Feb-12
46,845.30
46,845.30
12.60%
2.00%
15689730
1-Feb-12
58,461.60
58,461.60
10.10%
3.10%
15687976
1-Feb-12
34,787.00
34,787.00
11.64%
2.00%
15687558
1-Feb-12
35,934.80
35,934.80
10.49%
9.80%
15713370
1-Jan-12
189,574.00
189,574.00
11.35%
3.65%
15688539
1-Jan-12
85,099.90
85,099.90
11.95%
2.00%
15689358
1-Jan-12
54,283.60
54,283.60
9.79%
9.79%
15690113
1-Jan-12
11,281.00
11,281.00
11.48%
11.00%
15689086
1-Jan-12
22,063.00
22,063.00
12.63%
7.00%
15692471
1-Dec-11
45,544.80
45,544.80
12.20%
2.00%
15686734
1-Dec-11
162,187.00
162,187.00
9.75%
4.00%
15688341
1-Dec-11
14,447.30
14,447.30
10.44%
5.44%
Product Type Legend:
20-Sep-2012 12:50
1 - Fixed Rate
2 - Adjustable Rate (Index +
Margin)
3 - Hybrid
4 - Graduated Payment
1,034.99
989.08
2,512.48
4,000.85
1,575.54
182.71
6,032.93
5 - Step Rate
Page 29 of 52
2012 US Bank


Modified Loan
Amount
Ending Actual
Balance
Ending
Scheduled
Balance
Pre-Modification
Rate
PostModification
Rate
Pre-Modification
Payment
PostModification
Payment
Pre-Modification
Maturity Date
PostModification
Maturity Date
Pre-Modification
Product Type*
PostModification
Product Type*
Loan ID
Modification
Effective Date
Amount
Capitalized
Principal
Forgiven
Interest
Forgiven
15692290
1-Dec-11
76,000.20
76,000.20
11.50%
3.87%
15688817
1-Dec-11
38,747.70
38,747.70
9.79%
3.50%
15686335
1-Dec-11
222,117.00
222,117.00
11.30%
2.00%
15688574
1-Dec-11
76,283.90
76,283.90
11.75%
2.00%
15689346
1-Dec-11
63,709.30
63,709.30
12.49%
12.49%
15692038
1-Dec-11
13,794.80
13,794.80
10.95%
8.15%
15686045
1-Dec-11
52,766.50
52,766.50
10.70%
7.60%
15687616
1-Nov-11
63,195.70
63,195.70
12.90%
2.00%
15692343
1-Nov-11
82,284.00
82,284.00
9.50%
3.42%
15691133
1-Nov-11
27,391.30
27,391.30
10.25%
2.00%
15688702
1-Nov-11
54,014.50
54,014.50
12.35%
3.50%
15690940
1-Nov-11
196,575.00
196,575.00
10.00%
10.00%
15691304
1-Nov-11
41,113.80
41,113.80
11.90%
3.20%
15691551
1-Nov-11
32,905.10
32,905.10
10.50%
2.00%
15688450
1-Nov-11
45,390.70
45,390.70
11.30%
2.30%
15688838
1-Nov-11
48,176.50
48,176.50
10.79%
3.00%
15689803
1-Oct-11
35,010.20
35,010.20
11.40%
11.40%
15688807
1-Oct-11
47,236.80
47,236.80
10.15%
3.50%
15688830
1-Oct-11
18,387.70
18,387.70
9.80%
3.20%
116.57
15686687
1-Oct-11
101,110.00
101,110.00
9.75%
4.28%
141.95
15687430
1-Oct-11
73,701.00
73,701.00
10.25%
5.10%
599.69
73.83
15688985
1-Oct-11
45,669.40
45,669.40
8.80%
3.50%
15687449
1-Sep-11
56,237.80
56,237.80
12.99%
8.60%
15687239
1-Sep-11
31,470.10
31,470.10
9.50%
4.00%
15689776
1-Aug-11
48,953.80
48,953.80
10.80%
6.00%
15686441
1-Aug-11
84,175.80
84,175.80
9.63%
2.00%
15690276
1-Aug-11
87,039.60
87,039.60
9.85%
5.92%
15689223
1-Jul-11
29,927.70
29,927.70
9.55%
3.00%
450.17
15687983
1-Jul-11
51,246.10
51,246.10
10.30%
2.00%
2,313.93
15713628
1-Jul-11
122,634.00
122,634.00
9.80%
2.00%
1,054.08
15686035
1-Jul-11
44,947.80
44,947.80
11.15%
7.00%
15686581
1-Jul-11
133,050.00
133,050.00
10.80%
3.00%
20-Sep-2012 12:50
1 - Fixed Rate
Margin)
3 - Hybrid
5.77
630.41
5 - Step Rate
Page 30 of 52
2012 US Bank


Loan ID
Modification
Effective Date
Modified Loan
Amount
Ending Actual
Balance
Ending
Scheduled
Balance
Pre-Modification
Rate
PostModification
Rate
Pre-Modification
Payment
PostModification
Payment
Pre-Modification
Maturity Date
PostModification
Maturity Date
Pre-Modification
Product Type*
PostModification
Product Type*
Amount
Capitalized
Principal
Forgiven
Interest
Forgiven
15691981
1-Jul-11
62,351.90
62,351.90
10.29%
2.00%
15689682
1-Jun-11
70,851.70
70,851.70
10.90%
4.00%
15688648
1-Jun-11
150,073.00
150,073.00
10.35%
2.00%
15690078
1-Jun-11
67,634.20
67,634.20
10.05%
10.05%
15692177
1-Jun-11
73,697.40
73,697.40
9.99%
2.06%
15688343
1-Jun-11
80,867.00
80,867.00
12.05%
3.00%
15691641
1-Jun-11
53,495.90
53,495.90
11.50%
3.50%
15689288
1-Jun-11
53,068.80
53,772.00
11.04%
4.92%
15692356
1-Jun-11
83,230.00
83,230.00
8.65%
2.01%
15691871
1-Jun-11
87,857.30
87,857.30
9.85%
2.20%
15690980
1-Jun-11
128,324.00
128,324.00
10.65%
2.00%
15690042
1-Jun-11
171,046.00
171,046.00
8.00%
2.01%
15690465
1-Jun-11
29,275.20
29,275.20
9.50%
7.10%
15689360
1-Jun-11
57,232.00
57,232.00
10.65%
2.41%
15689434
1-Jun-11
56,632.20
56,632.20
9.25%
2.69%
15691214
1-May-11
36,268.80
36,268.80
9.49%
4.00%
2,900.16
15713461
1-May-11
66,262.20
103,254.00
9.80%
6.00%
145.63
15690639
1-May-11
47,029.90
47,029.90
11.75%
2.00%
15688782
1-Apr-11
141,579.00
141,579.00
11.50%
3.00%
15691561
1-Apr-11
88,157.90
88,157.90
10.44%
10.44%
15690066
1-Mar-11
50,240.90
50,240.90
11.25%
2.00%
15690137
1-Mar-11
61,323.20
61,323.20
9.10%
2.00%
15687034
1-Mar-11
80,433.50
80,433.50
11.30%
8.00%
15686050
1-Mar-11
56,822.40
56,822.40
8.70%
2.00%
15713497
1-Mar-11
27,596.80
27,596.80
11.00%
2.00%
15687035
1-Mar-11
39,666.60
39,666.60
8.50%
3.98%
15691623
1-Mar-11
111,380.00
111,380.00
10.35%
2.01%
15690445
1-Mar-11
42,451.20
42,451.20
8.99%
2.00%
15688924
1-Mar-11
88,717.90
88,717.90
10.90%
10.90%
15690568
1-Mar-11
44,262.40
44,262.40
10.63%
2.99%
15691751
1-Feb-11
47,540.80
47,540.80
8.75%
2.88%
15687781
1-Feb-11
100,458.00
100,458.00
7.75%
2.00%
20-Sep-2012 12:50
1 - Fixed Rate
Margin)
3 - Hybrid
442.34
166.61
5 - Step Rate
Page 31 of 52
2012 US Bank


Modified Loan
Amount
Ending Actual
Balance
Ending
Scheduled
Balance
Pre-Modification
Rate
PostModification
Rate
Loan ID
Modification
Effective Date
15686937
1-Feb-11
28,475.20
28,475.20
9.25%
3.46%
15689943
1-Feb-11
128,485.00
128,485.00
9.75%
2.00%
15686733
1-Feb-11
137,335.00
137,335.00
9.80%
2.45%
15688838
1-Jan-11
45,156.70
45,156.70
10.79%
10.79%
15686730
1-Jan-11
182,857.00
182,857.00
10.25%
4.00%
15689635
1-Jan-11
163,245.00
163,245.00
9.85%
2.00%
15687431
27-Dec-10
150,983.00
150,983.00
9.54%
6.12%
15688326
27-Dec-10
42,073.10
42,073.10
10.75%
10.75%
15688027
18-Dec-10
39,851.70
39,851.70
13.50%
13.50%
15687016
5-Dec-10
73,267.20
73,267.20
8.80%
8.80%
15688977
1-Dec-10
68,447.70
68,447.70
8.50%
8.50%
15686622
24-Nov-10
35,020.90
35,020.90
11.55%
11.55%
Pre-Modification
Payment
PostModification
Payment
Pre-Modification
Maturity Date
PostModification
Maturity Date
Pre-Modification
Product Type*
PostModification
Product Type*
Amount
Capitalized
Principal
Forgiven
Interest
Forgiven
21,809.10
15687680
18-Nov-10
96,018.50
96,018.50
10.25%
10.25%
645.81
15690234
1-Nov-10
34,518.00
34,518.00
8.99%
2.39%
58.64
15686441
1-Nov-10
56,385.00
56,385.00
9.63%
7.63%
15690847
1-Nov-10
47,279.70
47,279.70
11.20%
11.20%
15689423
1-Nov-10
93,920.20
93,920.20
9.49%
7.87%
15687838
17-Oct-10
59,650.80
59,650.80
8.80%
8.80%
15686934
1-Oct-10
68,293.40
68,293.40
11.85%
2.04%
15713360
1-Oct-10
113,525.00
113,525.00
9.80%
2.00%
15687420
1-Oct-10
52,664.90
52,664.90
10.50%
2.54%
15689078
1-Oct-10
64,211.30
64,211.30
10.99%
10.04%
15690310
1-Oct-10
117,142.00
117,142.00
11.80%
2.00%
15689722
1-Oct-10
75,671.00
75,671.00
9.75%
5.36%
15691410
1-Oct-10
44,234.40
44,234.40
9.65%
2.00%
15690353
1-Oct-10
38,308.40
38,308.40
9.85%
5.50%
15691312
1-Oct-10
112,366.00
112,366.00
8.50%
4.40%
15687193
1-Sep-10
92,120.80
92,120.80
9.88%
2.00%
15692457
1-Sep-10
197,003.00
197,003.00
9.99%
2.00%
15687903
1-Sep-10
98,005.50
98,005.50
10.43%
7.25%
15690396
1-Sep-10
232,365.00
232,365.00
9.85%
2.00%
15687294
1-Sep-10
83,465.80
83,465.80
9.80%
7.35%
20-Sep-2012 12:50
1 - Fixed Rate
Margin)
3 - Hybrid
4,294.10
5 - Step Rate
Page 32 of 52
2012 US Bank


Loan ID
Modification
Effective Date
Modified Loan
Amount
Ending Actual
Balance
Ending
Scheduled
Balance
Pre-Modification
Rate
PostModification
Rate
Pre-Modification
Payment
PostModification
Payment
Pre-Modification
Maturity Date
PostModification
Maturity Date
Pre-Modification
Product Type*
PostModification
Product Type*
Amount
Capitalized
Principal
Forgiven
Interest
Forgiven
15686344
1-Sep-10
136,601.00
136,601.00
8.85%
2.02%
1,083.17
15691230
1-Sep-10
72,266.90
72,266.90
9.90%
5.50%
387.12
15688001
1-Sep-10
66,803.80
66,803.80
9.90%
5.98%
15686931
1-Sep-10
49,395.00
49,395.00
10.95%
3.32%
15692028
1-Sep-10
77,658.00
77,658.00
11.25%
2.00%
15687124
1-Sep-10
42,906.00
42,906.00
8.49%
4.19%
15689993
1-Sep-10
187,523.00
187,523.00
9.99%
3.09%
15692405
1-Sep-10
55,784.70
55,784.70
9.40%
2.00%
15689612
1-Sep-10
126,060.00
126,060.00
10.64%
10.64%
753.16
15686952
1-Sep-10
21,644.50
21,644.50
10.80%
2.00%
645.41
15688179
1-Aug-10
54,698.70
54,698.70
9.05%
9.05%
15686107
1-Aug-10
54,266.40
54,266.40
11.55%
2.02%
15687361
1-Jul-10
134,957.00
134,957.00
8.70%
2.31%
15690193
1-Jul-10
59,204.10
59,204.10
10.50%
7.94%
15689439
1-Jul-10
41,620.30
41,620.30
14.99%
14.99%
15713556
1-Jun-10
22,673.10
22,673.10
14.90%
2.00%
15687897
1-Jun-10
114,183.00
114,183.00
9.84%
2.45%
15690647
1-Jun-10
84,840.90
84,840.90
10.58%
2.52%
15691623
1-Jun-10
106,298.00
106,298.00
10.35%
3.78%
15691304
1-Jun-10
35,033.80
35,033.80
11.90%
10.01%
15687917
1-May-10
65,623.50
65,623.50
11.00%
6.38%
15690441
1-May-10
132,170.00
132,170.00
12.13%
5.18%
15687125
1-May-10
76,197.70
76,197.70
8.99%
8.99%
15689840
1-May-10
66,550.90
66,550.90
9.90%
5.77%
15689635
1-Apr-10
157,529.00
157,529.00
9.85%
2.00%
71.69
15687503
1-Apr-10
35,727.10
35,727.10
11.05%
6.00%
751.08
15688295
1-Apr-10
40,678.80
40,678.80
12.60%
7.00%
15688985
1-Mar-10
43,225.90
43,225.90
8.80%
7.25%
15689555
1-Mar-10
54,506.50
54,506.50
10.29%
2.00%
15686543
18-Feb-10
58,321.00
58,321.00
9.20%
9.20%
15688084
16-Feb-10
34,138.50
43,238.50
8.65%
2.00%
15713372
1-Feb-10
120,876.00
120,876.00
10.50%
3.95%
20-Sep-2012 12:50
1 - Fixed Rate
Margin)
3 - Hybrid
539.98
201.50
497.66
81.62
350.02
5 - Step Rate
Page 33 of 52
2012 US Bank


Modified Loan
Amount
Ending Actual
Balance
Ending
Scheduled
Balance
Pre-Modification
Rate
PostModification
Rate
Pre-Modification
Payment
PostModification
Payment
Pre-Modification
Maturity Date
PostModification
Maturity Date
Pre-Modification
Product Type*
PostModification
Product Type*
Loan ID
Modification
Effective Date
Amount
Capitalized
Principal
Forgiven
Interest
Forgiven
15692355
1-Feb-10
39,897.90
39,897.90
10.99%
5.00%
15692355
1-Feb-10
39,897.90
39,897.90
10.99%
10.99%
15686186
1-Feb-10
110,165.00
110,165.00
6.00%
6.00%
15688307
1-Feb-10
73,362.00
73,362.00
8.80%
2.00%
32.23
15686434
1-Feb-10
35,813.10
35,813.10
10.99%
10.99%
1,226.64
15692059
20-Jan-10
76,100.10
76,100.10
8.99%
2.00%
267.12
15690313
1-Jan-10
57,758.70
57,758.70
9.00%
7.50%
865.22
15692209
1-Jan-10
54,877.30
54,877.30
10.25%
2.00%
15690045
7-Dec-09
107,662.00
107,662.00
8.80%
3.96%
3,890.94
15686811
1-Dec-09
79,811.40
79,811.40
8.99%
2.70%
15687031
1-Dec-09
54,229.00
54,229.00
13.39%
6.60%
15690383
1-Dec-09
111,604.00
111,604.00
10.75%
10.75%
15688067
1-Dec-09
40,724.10
40,724.10
10.79%
8.03%
15690669
1-Dec-09
57,520.30
57,520.30
9.65%
2.63%
509.49
15691684
1-Dec-09
103,551.00
103,551.00
10.75%
10.75%
1,159.46
15713447
1-Dec-09
52,111.50
52,111.50
8.55%
5.50%
15691629
1-Dec-09
103,360.00
103,360.00
9.95%
5.70%
15691089
1-Dec-09
149,269.00
149,269.00
9.79%
7.94%
15687997
1-Dec-09
39,209.80
39,209.80
11.85%
11.85%
15687108
1-Dec-09
51,666.10
51,666.10
10.45%
10.45%
4,736.94
304.66
15691462
1-Dec-09
38,095.40
38,095.40
9.20%
9.20%
15689262
30-Nov-09
89,789.00
89,789.00
13.35%
3.95%
15688081
11-Nov-09
93,213.60
93,213.60
9.99%
7.10%
1,196.51
15689784
10-Nov-09
43,954.10
43,954.10
12.30%
3.95%
6,431.31
15690009
9-Nov-09
54,288.70
54,288.70
11.13%
6.80%
15686418
5-Nov-09
90,049.10
90,049.10
9.25%
9.25%
15691496
5-Nov-09
42,606.40
42,606.40
11.10%
6.40%
15691459
2-Nov-09
206,436.00
206,436.00
9.50%
3.95%
15690666
1-Nov-09
43,425.00
43,425.00
9.05%
9.05%
15687392
30-Oct-09
62,179.80
62,179.80
9.95%
3.95%
15686352
30-Oct-09
48,682.20
48,682.20
12.85%
12.85%
15687680
27-Oct-09
69,711.00
69,711.00
10.25%
7.00%
20-Sep-2012 12:50
1 - Fixed Rate
Margin)
3 - Hybrid
251.95
576.45
5 - Step Rate
Page 34 of 52
2012 US Bank


Loan ID
Modification
Effective Date
Modified Loan
Amount
Ending Actual
Balance
Ending
Scheduled
Balance
Pre-Modification
Rate
PostModification
Rate
15691230
23-Oct-09
72,530.10
72,530.10
9.90%
9.90%
15691461
23-Oct-09
123,288.00
123,288.00
11.00%
7.50%
15688742
21-Oct-09
34,358.30
34,358.30
10.98%
6.56%
15689226
19-Oct-09
46,110.80
46,110.80
10.35%
10.35%
15690980
19-Oct-09
83,288.40
83,288.40
10.65%
10.65%
15687838
19-Oct-09
67,293.60
67,293.60
8.80%
8.80%
15687431
7-Oct-09
138,211.00
138,211.00
9.54%
9.54%
Pre-Modification
Payment
PostModification
Payment
Pre-Modification
Maturity Date
PostModification
Maturity Date
Pre-Modification
Product Type*
PostModification
Product Type*
Amount
Capitalized
Principal
Forgiven
Interest
Forgiven
4,336.14
15689245
1-Oct-09
82,684.90
82,684.90
11.68%
6.00%
15688425
30-Sep-09
44,869.90
44,869.90
9.50%
9.50%
15687502
2-Sep-09
84,069.60
84,069.60
9.00%
5.00%
520.23
15691287
2-Sep-09
39,926.60
39,926.60
9.38%
9.38%
2,038.44
15686512
1-Sep-09
32,712.90
32,712.90
9.49%
9.49%
15687883
1-Sep-09
48,023.40
48,023.40
10.80%
2.50%
15686341
1-Sep-09
56,934.50
56,934.50
10.35%
10.35%
15690490
31-Aug-09
80,309.60
80,309.60
11.30%
11.30%
15687550
27-Aug-09
74,879.80
74,879.80
11.99%
11.99%
15691954
24-Aug-09
97,503.90
97,503.90
9.99%
9.99%
15691836
20-Aug-09
39,907.40
39,907.40
10.10%
10.10%
15687034
18-Aug-09
71,778.40
71,778.40
11.30%
8.00%
15690357
1-Aug-09
52,414.30
52,414.30
8.80%
8.80%
15690674
1-Aug-09
54,719.60
54,719.60
8.99%
8.99%
15687010
1-Aug-09
55,297.10
55,297.10
8.75%
8.75%
1,136.12
15689423
17-Jul-09
91,328.60
91,328.60
9.49%
9.49%
547.12
15686872
20-Apr-09
26,281.20
26,281.20
13.00%
5.03%
125.60
15689327
3-Apr-09
26,681.50
26,681.50
10.15%
10.15%
15691046
31-Mar-09
15,228.90
15,228.90
10.99%
10.99%
15687263
24-Mar-09
259,800.00
259,800.00
9.99%
6.17%
15688827
12-Mar-09
113,599.00
113,599.00
9.25%
5.50%
15689345
11-Mar-09
87,503.00
87,503.00
10.49%
10.49%
15688521
11-Feb-09
66,087.00
66,087.00
9.74%
9.74%
15688625
4-Feb-09
111,046.00
111,046.00
9.99%
9.99%
15688006
16-Jan-09
101,173.00
101,173.00
10.20%
5.50%
20-Sep-2012 12:50
1 - Fixed Rate
Margin)
3 - Hybrid
583.51
149.51
2,644.90
1,476.86
908.51
1,532.35
5 - Step Rate
Page 35 of 52
2012 US Bank


Ending
Scheduled
Balance
Pre-Modification
Rate
PostModification
Rate
Pre-Modification
Maturity Date
PostModification
Maturity Date
15688264
1-Jan-00
45,307.40
45,307.40
8.75%
8.75%
1-Jan-00
1-Jan-00
15690392
1-Jan-00
62,572.60
62,572.60
9.99%
9.99%
1-Jan-00
1-Jan-00
15690232
1-Jan-00
29,555.90
29,555.90
9.65%
9.65%
1-Jan-00
1-Jan-00
20-Sep-2012 12:50
1 - Fixed Rate
Margin)
3 - Hybrid
Pre-Modification
Payment
PostModification
Payment
Loan ID
Modified Loan
Amount
Ending Actual
Balance
Modification
Effective Date
Pre-Modification
Product Type*
PostModification
Product Type*
Amount
Capitalized
Principal
Forgiven
Interest
Forgiven
5 - Step Rate
Page 36 of 52
2012 US Bank


Non EMC Serviced Modified Loan Detail (Current) Part II
Loan ID
Post-Modification Post-Modification Pre-Modification Post-Modification

Pre-Modification Post-Modification Pre-Modification Post-Modification
Interest Only
Interest Only
Amortization
Balloon Payment Balloon Payment
Amortization
Post-Modification Periodic Interest Lifetime Interest Interest Reset
Interest Reset Pre-Modification Post-Modification Post-Modification
Term
Term
Type*
Cap
Amount
Date
Type*
Margin
Period
Initial Reset Date Initial Reset Date Next Reset Date
Period
Cap
15689439
15689439
15689722
15689722
15690619
15688265
15688265
15688780
15688780
15690054
15690054
15686385
15690693
15691120
15691489
15689517
15688827
15692256
15689575
15688948
15688295
15689730
15687976
15687558
15713370
15688539
15689358
15690113
15689086
15692471
15686734
15688341
15692290
15688817
15686335
Amortization Type Legend:
20-Sep-2012 12:50
1 - Full Amortizing
2 - Amortizing Balloon
3 - IO Maturity Balloon
4 - IO / Amortizing
5 - IO / Amortizing / Balloon
6 - Principal Only
Page 37 of 52
7 - Line of Credit
2012 US Bank


Loan ID

Interest Only
Interest Only
Amortization
Amortization
Term
Amount
Date
Term
Type*
Type*
Period
Period
Cap
Cap
Margin
15688574
15689346
15692038
15686045
15687616
15692343
15691133
15688702
15690940
15691304
15691551
15688450
15688838
15689803
15688807
15688830
15686687
15687430
15688985
15687449
15687239
15689776
15686441
15690276
15689223
15687983
15713628
15686035
15686581
15691981
15689682
15688648
15690078
15692177
15688343
20-Sep-2012 12:50
1 - Full Amortizing
4 - IO / Amortizing
6 - Principal Only
Page 38 of 52
7 - Line of Credit
2012 US Bank


Loan ID

Interest Only
Interest Only
Amortization
Amortization
Term
Amount
Date
Term
Type*
Type*
Period
Period
Cap
Cap
Margin
15691641
15689288
15692356
15691871
15690980
15690042
15690465
15689360
15689434
15691214
15713461
15690639
15688782
15691561
15690066
15690137
15687034
15686050
15713497
15687035
15691623
15690445
15688924
15690568
15691751
15687781
15686937
15689943
15686733
15688838
15686730
15689635
15687431
15688326
15688027
20-Sep-2012 12:50
1 - Full Amortizing
4 - IO / Amortizing
6 - Principal Only
Page 39 of 52
7 - Line of Credit
2012 US Bank


Loan ID

Interest Only
Interest Only
Amortization
Amortization
Term
Amount
Date
Term
Type*
Type*
Period
Period
Cap
Cap
Margin
15687016
15688977
15686622
15687680
15690234
15686441
15690847
15689423
15687838
15686934
15713360
15687420
15689078
15690310
15689722
15691410
15690353
15691312
15687193
15692457
15687903
15690396
15687294
15686344
15691230
15688001
15686931
15692028
15687124
15689993
15692405
15689612
15686952
15688179
15686107
20-Sep-2012 12:50
1 - Full Amortizing
4 - IO / Amortizing
6 - Principal Only
Page 40 of 52
7 - Line of Credit
2012 US Bank


Loan ID

Interest Only
Interest Only
Amortization
Amortization
Term
Amount
Date
Term
Type*
Type*
Period
Period
Cap
Cap
Margin
15687361
15690193
15689439
15713556
15687897
15690647
15691623
15691304
15687917
15690441
15687125
15689840
15689635
15687503
15688295
15688985
15689555
15686543
15688084
15713372
15692355
15692355
15686186
15688307
15686434
15692059
15690313
15692209
15690045
15686811
15687031
15690383
15688067
15690669
15691684
20-Sep-2012 12:50
1 - Full Amortizing
4 - IO / Amortizing
6 - Principal Only
Page 41 of 52
7 - Line of Credit
2012 US Bank


Loan ID

Interest Only
Interest Only
Amortization
Amortization
Term
Amount
Date
Term
Type*
Type*
Period
Period
Cap
Cap
Margin
15713447
15691629
15691089
15687997
15687108
15691462
15689262
15688081
15689784
15690009
15686418
15691496
15691459
15690666
15687392
15686352
15687680
15691230
15691461
15688742
15689226
15690980
15687838
15687431
15689245
15688425
15687502
15691287
15686512
15687883
15686341
15690490
15687550
15691954
15691836
20-Sep-2012 12:50
1 - Full Amortizing
4 - IO / Amortizing
6 - Principal Only
Page 42 of 52
7 - Line of Credit
2012 US Bank


Loan ID

Interest Only
Interest Only
Amortization
Amortization
Term
Amount
Date
Term
Type*
Type*
Period
Period
Cap
Cap
Margin
15687034
15690357
15690674
15687010
15689423
15686872
15689327
15691046
15687263
15688827
15689345
15688521
15688625
15688006
15688264
1-Jan-00
1-Jan-00
1-Jan-00
1-Jan-00
15690392
1-Jan-00
1-Jan-00
1-Jan-00
1-Jan-00
15690232
1-Jan-00
1-Jan-00
1-Jan-00
1-Jan-00
20-Sep-2012 12:50
1 - Full Amortizing
4 - IO / Amortizing
6 - Principal Only
Page 43 of 52
7 - Line of Credit
2012 US Bank


EMC Modified Loans - End of Month Balance Reporting
Type
Count
Count (%)
Balance
Balance (%)
Arrears
Arrears (%) F/C Quick Sale Value
REO Book Value
Total
0
147
75.7732%
9,964,922.64
72.2845%
0.00
0.0000%
0.00
0.00
30
17
8.7629%
1,358,175.57
9.8521%
0.00
0.0000%
0.00
0.00
60
0.5155%
128,281.79
0.9305%
0.00
0.0000%
0.00
0.00
90+
3.6082%
489,847.42
3.5533%
0.00
0.0000%
0.00
0.00
BKY30
0.5155%
180,368.46
1.3084%
0.00
0.0000%
0.00
0.00
BKY90+
0.5155%
67,196.57
0.4874%
0.00
0.0000%
0.00
0.00
F/C90+
19
9.7938%
1,596,899.58
11.5837%
0.00
0.0000%
0.00
0.00
PIF
0.5155%
0.00
0.0000%
0.00
0.0000%
0.00
0.00
194
100.0000%
13,785,692.03
100.0000%
0.00
0.0000%
0.00
0.00
46
23.7113%
3,820,769.39
27.7155%
0.00
0.0000%
0.00
0.00
Total (Prior Month End):

Delinq Total (Prior Month End):
20-Sep-2012 12:50
Page 44 of 52
2012 US Bank


EMC Serviced Modified Loan Detail (Current Period) - Part I
Total (All Loans)
Beginning
Scheduled
Balance
Current
Scheduled
Balance
Mod Description
Mod Date
# of
Times
Modified
Prior Mod Description
Pre-Mod
Seasoning
Pre-Mod
Loan
Status
No Loan Modification Reported for the Current Period
Total
0.00
0.00
* The information provided is only for EMC serviced loans.
20-Sep-2012 12:50
Page 45 of 52
2012 US Bank


EMC Serviced Modified Loan Detail (Current Period) - Part II
Total (All Loans)
Beginning Scheduled
Balance
Current Scheduled
Balance
Pre-Mod Rate
Post-Mod Rate
Principal Forgiveness
Amount Capitalized
Amount Deferred
Pre-Mod Payment
Post-Mod Payment
0.00
0.00
0.00
No Loan Modification Reported for the Current Period
Total
0.00
0.00
0.00
0.00
*The information provided is only for EMC serviced loans.
20-Sep-2012 12:50
Page 46 of 52
2012 US Bank


EMC Serviced Historical Modified Loan Detail
Total (All Loans)
Period
Count
Beginning Scheduled
Balance
Current Scheduled Balance
Principal Foregiveness
Amount Capitalized
Amount Deferred
Pre-Mod Payment
Post-Mod Payment
201209
0.00
0.00
0.00
0.00
0.00
0.00
0.00
201208
48,534.99
47,302.40
1,034.99
0.00
0.00
0.00
0.00
201207
10
692,923.30
715,853.92
0.00
0.00
0.00
0.00
0.00
201206
77,015.95
74,141.01
2,512.48
0.00
0.00
0.00
0.00
201205
242,367.05
248,769.96
0.00
0.00
0.00
0.00
0.00
201204
294,071.56
327,424.15
0.00
0.00
0.00
0.00
0.00
201203
46,909.20
46,845.32
0.00
0.00
0.00
0.00
0.00
201202
336,923.54
343,254.99
0.00
0.00
0.00
0.00
0.00
201201
13
934,971.19
1,046,558.01
0.00
0.00
0.00
0.00
0.00
201112
639,248.83
681,244.59
0.00
0.00
0.00
0.00
0.00
201111
156,097.84
181,789.96
0.00
0.00
0.00
0.00
0.00
201110
345,015.71
362,549.85
0.00
0.00
0.00
0.00
0.00
201109
187,904.35
251,545.88
0.00
0.00
0.00
0.00
0.00
201108
237,056.63
265,037.18
0.00
0.00
0.00
0.00
0.00
201107
463,709.03
512,740.44
0.00
0.00
0.00
0.00
0.00
201106
10
702,374.83
737,597.21
0.00
0.00
0.00
0.00
0.00
201105
406,768.89
478,832.76
0.00
0.00
0.00
0.00
0.00
201104
401,275.28
426,568.86
0.00
0.00
0.00
0.00
0.00
201103
244,518.30
308,846.96
0.00
0.00
0.00
0.00
0.00
201102
156,412.00
163,244.52
0.00
0.00
0.00
0.00
0.00
201101
439,522.62
487,504.77
0.00
0.00
0.00
0.00
0.00
201012
321,916.36
363,142.28
0.00
0.00
0.00
0.00
0.00
201011
640,204.36
747,947.89
0.00
0.00
0.00
0.00
0.00
201010
383,769.25
433,849.68
0.00
0.00
0.00
0.00
0.00
201009
11
872,612.96
1,145,293.06
0.00
0.00
0.00
0.00
0.00
201008
278,152.59
290,479.97
0.00
0.00
0.00
0.00
0.00
201007
306,012.57
363,028.85
0.00
0.00
0.00
0.00
0.00
201006
313,587.77
340,541.90
0.00
0.00
0.00
0.00
0.00
201005
207,311.88
233,935.23
0.00
0.00
0.00
0.00
0.00
201004
90,304.33
97,732.39
0.00
0.00
0.00
0.00
0.00
201003
581,116.74
623,672.59
0.00
0.00
0.00
0.00
0.00
201002
12
811,693.36
892,375.96
0.00
0.00
0.00
0.00
0.00

DISCLAIMER: This information is unaudited, is for informational purposes only and does not constitute (i) investment advice or an offer to sell or a solicitation of an offer to buy any security, other investment or investment service, or (ii) a representation as to suitability of any security, other investment or
investment service. Past performance is not a representation as to future results. EMC Mortgage Corporation does not review and assumes no responsibility for any information received from or created by any third parties; provided further, for modification reporting, data subsequent to May 1, 2007, is more
robust than data prior to May 1, 2007.
20-Sep-2012 12:51
Page 47 of 52
2012 US Bank


Total (All Loans)
Period
Count
Beginning Scheduled
Balance
Amount Capitalized
Amount Deferred
Pre-Mod Payment
Post-Mod Payment
201001
10
618,864.30
689,736.45
0.00
0.00
0.00
0.00
0.00
200912
12
762,341.05
938,847.60
0.00
0.00
0.00
0.00
0.00
200911
237,931.64
251,615.54
0.00
0.00
0.00
0.00
0.00
200910
344,164.59
375,197.91
0.00
0.00
0.00
0.00
0.00
200909
142,904.17
162,430.91
1,136.12
0.00
0.00
0.00
0.00
200908
98,266.03
117,609.81
672.72
0.00
0.00
0.00
0.00
200907
260,499.93
259,799.69
0.00
0.00
0.00
0.00
0.00
200906
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200905
303,639.27
320,216.56
0.00
0.00
0.00
0.00
0.00
200904
186,736.88
201,102.39
0.00
0.00
0.00
0.00
0.00
200903
131,320.32
137,435.88
0.00
0.00
0.00
0.00
0.00
200902
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200901
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200812
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200811
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200810
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200809
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200808
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200807
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200806
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200805
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200804
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200803
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200802
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200801
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200712
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200711
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200710
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200709
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200708
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200707
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200706
0.00
0.00
0.00
0.00
0.00
0.00
0.00

20-Sep-2012 12:51
Page 48 of 52
2012 US Bank


Total (All Loans)
Period
Count
Beginning Scheduled
Balance
Amount Capitalized
Amount Deferred
Pre-Mod Payment
Post-Mod Payment
200705
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200704
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200703
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200702
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200701
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200612
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200611
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200610
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200609
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200608
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200607
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200606
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200605
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200604
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200603
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200602
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200601
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200512
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200511
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
227
14,946,971.44
16,693,645.28
5,356.31
0.00
0.00
0.00
0.00

20-Sep-2012 12:51
Page 49 of 52
2012 US Bank


EMC Serviced Cumulative Summary For Prior Modifications
Total (All Loans)
Performance From Time of Modification (1)
Principal $
Amount Forgiven
Capitalized $
Amount
% of Orig Sched
Balance
% of Current
Balance
To Date
6-Month Average
12-Month Average
Loan Count
Weighted
Average
Seasoning
Redefault Rate
Redefault Rate
Redefault Rate
No Modification Type Provided
227
22.08
5,356.31
0.00
6.05%
19.40%
0.00%
0.00%
0.00%
Total
227
5,356.31
0.00
6.05%
19.40%
0.00%
0.00%
0.00%
Modification Type*
(1)
Each time frame is independent from one another

* For loans with combination modification
** The information provided is only for EMC serviced loans.
*** Please note that month end information and reporting is based off of Modification Dates. However, performance measures are based off of Due Dates. This nuance may create loan count discrepancies.
DISCLAIMER: This information is unaudited, is for informational purposes only and does not constitute (i) investment advice or an offer to sell or a solicitation of an offer to buy any security, other investment or investment service, or (ii) a representation as to suitability of any security, other investment or investment service. Past
performance is not a representation as to future results. EMC Mortgage Corporation does not review and assumes no responsibility for any information received from or created by any third parties; provided further, for modification reporting, data subsequent to May 1, 2007, is more robust than data prior to May 1, 2007.
20-Sep-2012 12:51
Page 50 of 52
2012 US Bank


Substitution Detail History
Loans Substituted Into Pool

Investor #
Period
Loans Substituted Out of Pool
Investor #
Period
Beginning Principal
Balance
Adjusted for Principal
Substitution Code
No Substituted Loans Reported
20-Sep-2012 12:51
Page 51 of 52
2012 US Bank


Substitution Detail History Summary
Loans Substituted Into Pool

Period
Count
Loans Substituted Out of Pool

Count
Adjusted for Principal
Difference Into vs. Out
No History of Substituted Loans Reported
20-Sep-2012 12:51
Page 52 of 52
2012 US Bank

CM 000000002061021840

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

CM 000000002061021840

Uploaded by

Copyright:

Available Formats

Bear Stearns Asset Backed Securities I Trust 2005-CL1

Asset Backed Certificates Series 2005-CL1

Distribution Date: 25-Sep-12

First Pay. Date:

Rated Final Payment Date:

Outside Parties To The Transaction

Depositor: Bear Stearns Asset Backed Securities I LLC

U.S. Bank Web Site:

Master Servicer: Bank of America, N.A.

For the monthly statement to certificateholders (all deals):

Bear Stearns Asset Backed Securities I Trust 2005-CL1

Statement to Certificate Holders

Bear Stearns Asset Backed Securities I Trust 2005-CL1

Distribution Date: 25-Sep-12

Total P&I Payment

N denotes notional balance not included in total

Bear Stearns Asset Backed Securities I Trust 2005-CL1

Distribution Date: 25-Sep-12

Ending Class Certificate

* Per $1,000 of Original Face Value

Bear Stearns Asset Backed Securities I Trust 2005-CL1

Distribution Date: 25-Sep-12

Other Interest Loss

Other Interest Proceeds/Shortfalls

Non-Pool Source of Funds

Other Interest Proceeds

Net PPIS/Relief Act Shortfall

Other Interest Proceeds/Shortfalls

Scheduled Prin Distribution

Withdrawal from Trust

Reimbursement from Waterfall

Other Principal Proceeds

P&I Due Certificate Holders

Bear Stearns Asset Backed Securities I Trust 2005-CL1

Distribution Date: 25-Sep-12

Trust Mortgage Loans

Other Interest Proceeds/Shortfalls

Other Interest Proceeds

Net PPIS/Relief Act Shortfall

Other Interest Proceeds/Shortfalls

Beginning Principal Balance

Ending Principal Balance

Advances (Principal & Interest)

Reimbursement of Prior Advances

Bear Stearns Asset Backed Securities I Trust 2005-CL1

Distribution Date: 25-Sep-12

Pool Level Information

Factors Impacting Principal Payment Rules

3 mo. Rolling Average

WAC - Remit Current

6 mo. Rolling Average

WAC - Remit Original

12 mo. Rolling Average

3 mo. Cum Loss

6 mo. Cum loss

12 mo. Cum Loss

> Delinquency Trigger Event (2)

Delinquency Event Calc (1)

> Loss Trigger Event? (3)

> Overall Trigger Event?

Realized Loss Adjustment

OC Amount per PSA