Docstoc

Deal_Analytics_OOMC 2007-FXD1.xlsx

Document Sample
Deal_Analytics_OOMC 2007-FXD1.xlsx Powered By Docstoc
					                                                                                                                 OOMC 2007-FXD1
                                                                                                      Loan Stratification Report
                                                                                                           Period Ending December 31, 2011



                                                                                                                                                                                  ACTIVE PORTFOLIO
Borrower 1 FICO        Loan Count       #%          UPB               $%          Top 10 States              Loan Count            #%                  UPB               $%            MBA Delinquency       Loan Count          #%             UPB            $%
 550 and Under               845      36.44%        162,505,455     34.93%             NY                              272       11.73%       $         82,289,915      17.69%             Current                   1,343     57.91%    $     255,573,240   54.94%
    551- 600                 576      24.84%        118,304,254     25.43%             TX                              508       21.91%       $         67,199,819      14.44%           30 - 59 Days                 281      12.12%    $      52,792,296   11.35%
    601 - 620                223       9.62%         43,932,279      9.44%             CA                              214       9.23%        $         63,338,541      13.61%           60 - 89 Days                 124       5.35%    $      26,941,092    5.79%
    621 - 650                267      11.51%         57,333,729     12.32%             FL                              320       13.80%       $         61,615,399      13.24%             90+ Days                       78    3.36%    $      17,273,295    3.71%
    651 - 680                192       8.28%         38,500,877      8.28%             MA                               77       3.32%        $         18,707,717      4.02%             Bankruptcy                  104       4.48%    $      20,969,085    4.51%
    681 - 700                    76    3.28%         15,974,084      3.43%             PA                              100       4.31%        $         16,040,843      3.45%             Foreclosure                 298      12.85%    $      73,946,793   15.89%
   701 - 800                 135       5.82%         27,757,660      5.97%             NJ                               51       2.20%        $         14,112,334      3.03%                 REO                      91       3.92%    $      17,726,862    3.81%
 801 and Above                 5       0.22%            914,325      0.20%             HI                               35       1.51%        $         13,408,591      2.88%        Total 30+ Delinquency            976      42.09%    $     209,649,423   45.06%
     Totals                2,319      100.00%   $   465,222,663     100.00%            MI                               67       2.89%        $         10,735,343      2.31%               Totals                   2,319     100.00%   $     465,222,663   100.00%
                                                                                       MD                               44       1.90%        $         10,384,331      2.23%
 Current Coupon     Loan Count          #%          UPB               $%              Other                            631       27.21%       $        107,389,830      23.08%    ACTIVE PORTFOLIO
  Under 7.00%              1,356      58.47%    $   308,401,959     66.29%            Totals                         2,319      100.00%       $        465,222,663     100.00%         OTS Delinquency       Loan Count          #%             UPB            $%
  7.01% - 8.00%              298      12.85%    $    66,078,774     14.20%                        * Top 10 States based on total UPB of loans within said states                            Current                  1,343     57.91%    $     255,573,240   54.94%
  8.01% - 9.00%              269      11.60%    $    48,515,910     10.43%                                                                                                                1 - 29 Days                  281     12.12%    $      52,792,296   11.35%
 9.01% - 10.00%              201       8.67%    $    24,671,929      5.30%        Product Type               Loan Count            #%                  UPB               $%              30 - 59 Days                 124       5.35%    $      26,941,092    5.79%
 10.01% - 11.00%             109       4.70%    $    10,769,263      2.31%            ARM                              -         0.00%        $                    -    0.00%            60 - 89 Days                     44    1.90%    $      10,026,008    2.16%
 11.01% - 12.00%                 71    3.06%    $     5,608,270      1.21%            FIXED                          2,243       96.72%       $        446,830,949      96.05%           90 - 119 Days                    4     0.17%    $       1,156,792    0.25%
 12.01% - 13.00%              15       0.65%    $     1,176,559      0.25%       INTEREST ONLY                          76       3.28%        $         18,391,714      3.95%             120+ Days                    30       1.29%    $       6,090,495    1.31%
    13.00% +                 -         0.00%    $           -        0.00%        OPTION ARMS                          -         0.00%        $                -        0.00%             Bankruptcy                  104       4.48%    $      20,969,085    4.51%
     Totals                2,319      100.00%   $   465,222,663     100.00%      HELOC - 1st Lien                      -         0.00%        $                    -    0.00%             Foreclosure                 298      12.85%    $      73,946,793   15.89%
                                                                                 HELOC - 2nd Lien                      -         0.00%        $                    -    0.00%                REO                          91    3.92%    $      17,726,862    3.81%
      Lien          Loan Count          #%          UPB               $%           Grand Total                       2,319      100.00%       $        465,222,663     100.00%       Total 30+ Delinquency            695      29.97%    $     156,857,128   33.72%
      FIRST                2,319      100.00%   $   465,222,663     100.00%                                                                                                                 Totals                   2,319     100.00%   $     465,222,663   100.00%
    SECOND                   -         0.00%    $           -        0.00%        Escrow Status              Loan Count            #%                  UPB               $%
  UNSECURED                  -         0.00%    $           -        0.00%        Escrow - Taxes                     1,594       68.74%       $        335,001,056      72.01%
   Grand Total             2,319      100.00%   $   465,222,663     100.00%     Escrow - Insurance                   1,516       65.37%       $        320,234,434      68.83%
                                                                                     Escrow                          1,658       71.50%       $        345,746,780      74.32%
 Current Balance    Loan Count          #%          UPB               $%           Non-Escrow                          661       28.50%       $        119,475,883      25.68%
   $0 - $50000                   32    1.38%    $     1,463,030      0.31%
$50001 - $100000             409      17.64%    $    31,850,306      6.85%         DUE DATES                 Loan Count            #%                  UPB               $%
$100001 - $150000            584      25.18%    $    72,320,695     15.55%    1st Mth Due Date Loans                 2,319      100.00%       $        465,222,663     100.00%
$150001 - $200000            369      15.91%    $    64,276,133     13.82%     Odd Due Date Loans                      -         0.00%        $                    -    0.00%
$200001 - $250000            294      12.68%    $    65,390,711     14.06%         Grand Total                       2,319      100.00%       $        465,222,663     100.00%
$250001 - $300000            204       8.80%    $    55,939,884     12.02%
$300001 - $350000            150       6.47%    $    48,406,425     10.41%           PPP Flag                Loan Count            #%                  UPB               $%

   $350000 +                 277      11.94%    $   125,575,478     26.99%    No Prepayment Penalty                    948       40.88%       $        187,032,727      40.20%
     Totals                2,319      100.00%   $   465,222,663     100.00%   Prepay Penalty Applies                 1,371       59.12%       $        278,189,936      59.80%
                                                                                   Grand Total                       2,319      100.00%       $        465,222,663     100.00%


  Loan Count         WAC                              Avg Balance                  AVG FICO                                      Max Rate                              Min Rate          Total UPB                  WATERM                   WAREMTERM
     2,319           5.87%                             $200,613                      584                                          12.73%                                2.00%           $465,222,663                  388                       330
OOMC 2007-FXD1
Summary Characteristics
As of 12/31/2011
Summary Characteristics                                         Loan Count               Total UPB                WAC                   Avg Balance             Avg Fico            Min Rate              Max Rate              Loan Age          Orig Term                WAM
Overall                                                            2,319               $465,222,663               5.87%                 $200,613.48               584                2.00%                 12.73%                  58                388                   330
Current                                                            1,343               $255,573,240               5.79%                 $190,300.25               607                2.00%                 12.73%                  63                389                   326
1 - 29 Days                                                         281                 $52,792,296               5.61%                 $187,872.94               551                2.00%                 12.54%                  62                394                   332
30 - 59 Days                                                        124                 $26,941,092               5.12%                 $217,266.87               542                2.00%                 12.35%                  61                376                   315
60 - 89 Days                                                         44                 $10,026,008               6.04%                 $227,863.82               573                2.00%                 10.40%                  60                391                   331
90 - 119 Days                                                         4                 $1,156,792                4.74%                 $289,197.98               573                2.00%                  7.99%                  58                418                   359
120+ Days                                                            30                 $6,090,495                5.73%                 $203,016.51               560                2.00%                 12.00%                  47                371                   324
Bankruptcy                                                          104                 $20,969,085               6.35%                 $201,625.82               570                2.00%                 12.00%                  52                383                   331
Foreclosure                                                         298                 $73,946,793               6.24%                 $248,143.60               558                2.00%                 12.45%                  44                387                   343
REO                                                                  91                 $17,726,862               6.88%                 $194,800.68               545                2.00%                 12.25%                  39                382                   343

Summarized Portfolio Roll

                                  12/31/2010                                                                                12/31/2011
                                                                                                                                   Average Principle
                                                                                                              Total Unpaid           and Interest
   Delinquency Status (OTS)           Number of Loans        Delq % By Number        Number of Loans        Principal Balance          Payment              Average Balance
Current                                    1405                  54.02%                   1343                $255,573,240               $1,167.93            $190,300.25
1 - 29 Days                                 296                  11.38%                    281                 $52,792,296               $1,102.51            $187,872.94
30 - 59 Days                                145                   5.57%                    124                 $26,941,092               $1,229.53            $217,266.87
60 - 89 Days                                 54                   2.08%                     44                 $10,026,008               $1,437.93            $227,863.82
90 - 119 Days                                26                   1.00%                      4                 $1,156,792                $1,509.94            $289,197.98
120+ Days                                    87                   3.34%                     30                 $6,090,495                $1,212.25            $203,016.51
Bankruptcy                                  128                   4.92%                    104                 $20,969,085               $1,305.51            $201,625.82
Foreclosure                                 352                  13.53%                    298                 $73,946,793               $1,565.03            $248,143.60
REO                                         108                   4.15%                     91                 $17,726,862               $1,294.65            $194,800.68
Grand Total                                2,601                 100.00%                  2,319               $465,222,663               $1,313.92            $200,613.48

                                  11/30/2011                                                                                12/31/2011
                                                                                                                                   Average Principle
                                                                                                              Total Unpaid           and Interest
   Delinquency Status (OTS)           Number of Loans        Delq % By Number        Number of Loans        Principal Balance          Payment              Average Balance
Current                                    1375                  58.59%                   1343                $255,573,240               $1,167.93            $190,300.25
1 - 29 Days                                 270                  11.50%                    281                 $52,792,296               $1,102.51            $187,872.94
30 - 59 Days                                135                   5.75%                    124                 $26,941,092               $1,229.53            $217,266.87
60 - 89 Days                                 43                   1.83%                     44                 $10,026,008               $1,437.93            $227,863.82
90 - 119 Days                                 6                   0.26%                      4                 $1,156,792                $1,509.94            $289,197.98
120+ Days                                    29                   1.24%                     30                 $6,090,495                $1,212.25            $203,016.51
Bankruptcy                                  101                   4.30%                    104                 $20,969,085               $1,305.51            $201,625.82
Foreclosure                                 293                  12.48%                    298                 $73,946,793               $1,565.03            $248,143.60
REO                                          95                   4.05%                     91                 $17,726,862               $1,294.65            $194,800.68
Grand Total                                2,347                 100.00%                  2,319               $465,222,663               $1,313.92            $200,613.48

                                                                                                                                             Roll from 12/31/2010 to 12/31/2011 (Percentage by Number of Loans)

     Delinquency Status (OTS)             Current                   1-29                  30-59                  60-89                    90-119                 120+                 BK                     FC                   REO             Paid Off          Liquidated with Loss       Charge Off              Green               Yellow              Red
Current                                    72.38%                  9.68%                   3.70%                 1.85%                     0.21%                 0.36%               1.21%                  5.48%                0.64%             3.70%                    0.78%                0.00%                  4.48%              72.38%            23.13%
1 - 29 Days                                47.64%                 23.31%                   8.45%                 3.04%                     0.00%                 1.35%               1.69%                 10.81%                1.35%             0.68%                    1.69%                0.00%                 50.00%              23.31%            26.69%
30 - 59 Days                               30.34%                 22.07%                  16.55%                 2.76%                     0.00%                 0.69%               1.38%                  9.66%                8.28%             0.00%                    8.28%                0.00%                 60.69%              16.55%            22.76%
60 - 89 Days                               42.59%                  7.41%                   3.70%                 3.70%                     1.85%                 1.85%               0.00%                 25.93%                1.85%             0.00%                   11.11%                0.00%                 64.81%               3.70%            31.48%
90 - 119 Days                              42.31%                 26.92%                  11.54%                 0.00%                     0.00%                 0.00%               0.00%                  7.69%                7.69%             3.85%                    0.00%                0.00%                 84.62%               0.00%            15.38%
120+ Days                                  36.78%                 11.49%                   4.60%                 1.15%                     0.00%                 8.05%               1.15%                 25.29%                2.30%             1.15%                    8.05%                0.00%                 63.22%               8.05%            28.74%
Bankruptcy                                  4.69%                  5.47%                   3.13%                 0.78%                     0.00%                 5.47%               47.66%                19.53%                8.59%             0.00%                    4.69%                0.00%                 24.22%              47.66%            28.13%
Foreclosure                                19.60%                  4.55%                   2.84%                 0.28%                     0.00%                 1.42%               5.11%                 31.82%                10.51%            0.57%                   23.30%                0.00%                 57.67%              31.82%            10.51%
REO                                         0.00%                  0.00%                   0.00%                 0.00%                     0.00%                 0.00%               0.00%                  0.00%                12.04%            0.00%                   87.96%                0.00%                 87.96%              12.04%             0.00%
Grand Total                                57.91%                 12.12%                   5.35%                 1.90%                     0.17%                 1.29%               4.48%                 12.85%                3.92%             2.23%                    8.61%                0.00%

                                                                                                                                             Roll from 11/30/2011 to 12/31/2011 (Percentage by Number of Loans)

     Delinquency Status (OTS)             Current                   1-29                  30-59                  60-89                    90-119                 120+                 BK                     FC                   REO             Paid Off          Liquidated with Loss       Charge Off              Green               Yellow              Red
Current                                    91.85%                  7.56%                   0.00%                  0.00%                    0.00%                 0.00%               0.07%                  0.00%                0.00%             0.51%                    0.00%                0.00%                  0.51%              91.85%             7.64%
1 - 29 Days                                20.74%                 56.30%                  22.59%                  0.37%                    0.00%                 0.00%               0.00%                  0.00%                0.00%             0.00%                    0.00%                0.00%                 20.74%              56.30%            22.96%
30 - 59 Days                                8.89%                 17.78%                  46.67%                 26.67%                    0.00%                 0.00%               0.00%                  0.00%                0.00%             0.00%                    0.00%                0.00%                 26.67%              46.67%            26.67%
60 - 89 Days                                9.30%                  0.00%                   0.00%                 16.28%                    9.30%                 0.00%               2.33%                 62.79%                0.00%             0.00%                    0.00%                0.00%                  9.30%              16.28%            74.42%
90 - 119 Days                               0.00%                  0.00%                   0.00%                  0.00%                    0.00%                50.00%               0.00%                 50.00%                0.00%             0.00%                    0.00%                0.00%                  0.00%               0.00%            100.00%
120+ Days                                   3.45%                  0.00%                   0.00%                  0.00%                    0.00%                72.41%               0.00%                 20.69%                0.00%             0.00%                    3.45%                0.00%                  6.90%              72.41%            20.69%
Bankruptcy                                  0.00%                  0.99%                   0.00%                  0.00%                    0.00%                 1.98%               95.05%                 1.98%                0.00%             0.00%                    0.00%                0.00%                  2.97%              95.05%             1.98%
Foreclosure                                 2.39%                  0.00%                   0.00%                  0.00%                    0.00%                 1.37%               2.05%                 88.40%                4.10%             0.00%                    1.71%                0.00%                  7.51%              88.40%             4.10%
REO                                         0.00%                  0.00%                   0.00%                  0.00%                    0.00%                 0.00%               0.00%                  1.05%                83.16%            0.00%                   15.79%                0.00%                 16.84%              83.16%             0.00%
Grand Total                                57.91%                 12.12%                   5.35%                  1.90%                    0.17%                 1.29%               4.48%                 12.85%                3.92%             0.30%                    0.89%                0.00%

13 Month Roll Rates by Units

     Delinquency Status (OTS)             Dec-10                  Jan-11                  Feb-11                 Mar-11                   Apr-11                May-11               Jun-11                 Jul-11               Aug-11            Sep-11                  Oct-11                 Nov-11               Dec-11
Current                                   54.42%                  54.69%                  56.06%                 60.07%                   59.73%                59.81%               57.38%                61.48%                61.73%            60.38%                  60.22%                 58.59%               57.91%
1 - 29 Days                               10.81%                  11.09%                  11.05%                  9.60%                   10.97%                11.39%               12.48%                 9.84%                10.03%            10.82%                  10.98%                 11.50%               12.12%
30 - 59 Days                               5.58%                   5.56%                   5.41%                  4.44%                    4.76%                 4.00%               4.92%                  4.30%                4.05%              4.76%                  5.15%                  5.75%                 5.35%
60 - 89 Days                               2.36%                   2.18%                   1.76%                  1.70%                    1.12%                 1.86%               1.99%                  0.90%                1.40%              1.38%                  1.22%                  1.83%                 1.90%
90 - 119 Days                              0.54%                   0.74%                   0.51%                  0.56%                    0.36%                 0.40%               0.49%                  0.61%                0.58%              0.59%                  0.51%                  0.26%                 0.17%
120+ Days                                  3.14%                   2.57%                   2.12%                  1.78%                    1.44%                 1.29%               1.38%                  1.48%                1.45%              1.34%                  1.27%                  1.24%                 1.29%
BANKRUPTCY                                 5.03%                   4.98%                   5.21%                  5.15%                    5.00%                 4.93%               4.72%                  4.84%                4.71%              4.35%                  4.22%                  4.30%                 4.48%
FORECLOSURE                               13.56%                  13.50%                  13.25%                 12.37%                   12.29%                11.95%               11.96%                11.93%                10.98%            11.78%                  12.37%                 12.48%               12.85%
REO                                        4.57%                   4.71%                   4.63%                  4.32%                    4.32%                 4.36%               4.68%                  4.63%                5.08%              4.60%                  4.05%                  4.05%                 3.92%

            Positive Roll                 Dec-10                  Jan-11                  Feb-11                 Mar-11                   Apr-11                May-11               Jun-11                 Jul-11               Aug-11            Sep-11                  Oct-11                 Nov-11               Dec-11
Current                                   93.39%                  92.55%                  93.51%                 95.40%                   93.02%                94.03%               89.46%                93.15%                94.28%            92.92%                  93.52%                 92.03%               92.51%
1 - 29 Days                               76.80%                  77.43%                  79.86%                 83.56%                   81.42%                82.99%               71.82%                81.62%                81.57%            76.59%                  76.58%                 73.61%               76.68%
30 - 59 Days                              69.28%                  70.39%                  73.65%                 77.24%                   83.33%                64.52%               54.37%                83.20%                70.27%            68.87%                  78.99%                 66.92%               73.94%
60 - 89 Days                              40.00%                  40.91%                  38.98%                 52.00%                   50.00%                42.42%               42.86%                39.29%                35.71%            28.95%                  35.90%                 40.63%               31.25%
90 - 119 Days                             35.85%                  31.82%                  29.17%                 27.91%                   38.71%                24.14%               34.62%                21.05%                27.50%            40.00%                  18.18%                 16.13%                8.33%
120+ Days                                 13.37%                  17.64%                  16.43%                 17.38%                   12.55%                12.22%               12.63%                11.37%                10.40%            11.16%                  11.04%                 7.90%                 8.64%
           Negative Roll                  Dec-10                  Jan-11                  Feb-11                 Mar-11                   Apr-11                May-11               Jun-11                 Jul-11               Aug-11            Sep-11                  Oct-11                 Nov-11               Dec-11
Current                                    6.61%                   7.45%                   6.49%                  4.60%                    6.98%                 5.97%               10.54%                 6.85%                5.72%              7.08%                  6.48%                  7.97%                 7.49%
1 - 29 Days                               23.20%                  22.57%                  20.14%                 16.44%                   18.58%                17.01%               28.18%                18.38%                18.43%            23.41%                  23.42%                 26.39%               23.32%
30 - 59 Days                              30.72%                  29.61%                  26.35%                 22.76%                   16.67%                35.48%               45.63%                16.80%                29.73%            31.13%                  21.01%                 33.08%               26.06%
60 - 89 Days                              60.00%                  59.09%                  61.02%                 48.00%                   50.00%                57.58%               57.14%                60.71%                64.29%            71.05%                  64.10%                 59.38%               68.75%
90 - 119 Days                             64.15%                  68.18%                  70.83%                 72.09%                   61.29%                75.86%               65.38%                78.95%                72.50%            60.00%                  81.82%                 83.87%               91.67%
120+ Days                                 86.63%                  82.36%                  83.57%                 82.62%                   87.45%                87.78%               87.37%                88.63%                89.60%            88.84%                  88.96%                 92.10%               91.36%

Liquidated Assets By Month

Losses by $
         Liquidation Type                  Jan-11                  Feb-11                Mar-11                   Apr-11                  May-11                 Jun-11              Jul-11                Aug-11                Sep-11             Oct-11                Nov-11                  Dec-11              Change
3rd Party Sale                                0                      0                      0                       0                         0                    0                 31,571                   0                    0                  0                      0                      0                    0
Charge Off                                    0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
Excess Proceeds                               0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
Mortgage Payoff                               0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
Note Sale                                     0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
Redemption                                    0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
REO Deed Away                                 0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
REO Sale                                  704,913                2,091,492              2,311,161               2,021,003                1,640,181              853,795            1,528,565              1,281,634            2,639,487          3,113,011              2,098,211              2,453,005            1,748,091
Short Payoff                                  0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
Short Sale                                347,613                 264,811                144,943                 474,380                   52,532               482,101             357,264                692,124              139,019            266,909                178,108               1,093,084             745,471
Short Sale with Deficiency                    0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
Short Sale with Mod                           0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
Short Sale with Note                          0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
Write-Off                                     0                      0                      0                       0                         0                    0                    0                     0                    0                  0                      0                      0                    0
          Grand Total ($)                1,052,526               2,356,303              2,456,103               2,495,383                1,692,712             1,335,895           1,917,400              1,973,758            2,778,507          3,379,920              2,276,319              3,546,088            2,493,562
3rd Party Sale as % UPB                    0.00%                   0.00%                  0.00%                   0.00%                    0.00%                 0.00%              23.98%                  0.00%                0.00%              0.00%                  0.00%                  0.00%                0.00%
Charge Off as % UPB                        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%
Excess Proceeds as % UPB                   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%
Mortgage Payoff as % UPB                   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%
Note Sale as % UPB                         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%
Redemption as % UPB                        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%
REO Deed Away as % UPB                     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%
REO Sale as % UPB                         71.87%                  64.70%                 58.20%                  74.18%                   64.38%                66.31%              66.23%                 59.72%               67.18%             73.60%                 70.92%                 74.92%                3.05%
Short Payoff as % UPB                      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%
Short Sale as % UPB                       78.13%                  67.86%                 40.28%                  56.16%                   22.34%                82.63%              43.00%                 60.44%               51.98%             65.42%                 63.53%                 48.54%               -29.59%
Short Sale with Deficiency as % UPB        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%
Short Sale with Mod as % UPB               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%
Short Sale with Note as % UPB              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%
Write-Off as % UPB                         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%         Change in Loss Rate
       Total Loss as % UPB                 73.8%                   65.0%                  56.7%                   69.9%                    60.8%                 71.4%               58.6%                  60.0%                66.2%              72.9%                  70.3%                  64.2%                -9.7%                237%

Losses by Units
         Liquidation Type                 Jan-11                  Feb-11                  Mar-11                 Apr-11                   May-11                Jun-11                Jul-11               Aug-11                Sep-11             Oct-11                 Nov-11                 Dec-11               Change
3rd Party Sale                               0                       0                      0                       0                       0                     0                     1                     0                    0                   0                     0                      0                     0
Charge Off                                   0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
Excess Proceeds                              0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
Mortgage Payoff                              0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
Note Sale                                    0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
Redemption                                   0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
REO Deed Away                                0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
REO Sale                                     7                      15                     23                      17                      16                     8                     11                    9                    22                 20                     16                     15                    8
Short Payoff                                 0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
Short Sale                                   2                       2                      1                       4                       2                     1                     2                     4                    1                   3                     1                      6                     4
Short Sale with Deficiency                   0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
Short Sale with Mod                          0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
Short Sale with Note                         0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
Write-Off                                    0                       0                      0                       0                       0                     0                     0                     0                    0                   0                     0                      0                     0
          Grand Total ($)                    9                      17                     24                      21                      18                     9                     14                   13                    23                 23                     17                     21                   12

*NOTE: Loss numbers are preliminary due to the timeline related to the production of this report. These numbers may change once finalized trustee reports are issued.

Deals Completed



         Rolling 12 Month              Deed_In_Lieu            Forebearance          Fresh_Start_Stip         Full_Payoff           Modification Deals        Note_Sale           Partial Claim       Pre-Modifications     Refi Short Payoff   Reinstatement           Repay Plan           Short Sale Deals     Short_Neg_Payoff      Trial To Mod         Total
>90                                                      2                       2                      3                       3                    290                   -                      -                    11                  -                   28                        3                   29                  -                      43             414
<90                                                  -                           2                      1                   -                         94                   -                      -                   163                  -                   43                        2                  -                    -                      22             327
Other                                                -                       -                      -                       -                        -                     -                      -                   -                    -                  -                      -                      -                    -                     -               -
Totals                                                   2                       4                      4                       3                    384                   -                      -                   174                  -                   71                        5                   29                  -                      65             741

Modification Analytics Summary


                                                                                                            Unpaid Principal        Average of Payment     Average Note Rate
Category                                                                                  Units                Balance                 Reduction %              Change
Pre-Approved <90                                                                                    163          29,544,096                      29.45%              -2.915%
Rate Change No Term Change                                                                           10            1,743,767                     30.10%              -3.798%
Rate Change with No Term Change/Prin Forgiveness                                                      3              289,295                     30.67%              -4.622%
Rate Change with Term Change                                                                         80          14,591,770                      29.80%              -2.969%
Rate Change with Term Change/Prin Forgiveness                                                        69          12,528,652                      28.88%              -2.694%
Other                                                                                                 1              390,612                     30.00%               0.000%
Pre-Approved >90                                                                                     11            2,927,444                     28.18%              -3.561%
Rate Change with Term Change                                                                          2              768,933                     28.00%              -3.700%
Rate Change with Term Change/Prin Forgiveness                                                         9            2,158,512                     28.22%              -3.531%
<90                                                                                                  94          19,481,589                      19.99%              -1.897%
Rate Change No Term Change                                                                            3              442,492                     29.67%              -4.082%
Rate Change with Term Change                                                                         44            8,424,085                     36.48%              -3.511%
Rate Change with Term Change/Prin Forgiveness                                                         4            1,135,649                     42.50%              -3.150%
Other                                                                                                43            9,479,363                      0.35%               0.023%
>90                                                                                                 290          66,717,963                      25.41%              -2.788%
Rate Change No Term Change                                                                            3            1,052,917                     30.33%              -3.898%
Rate Change with No Term Change/Prin Forgiveness                                                      1              209,530                     31.00%              -2.875%
Rate Change with Term Change                                                                        195          46,685,913                      36.23%              -3.973%
Rate Change with Term Change/Prin Forgiveness                                                         7            1,127,198                     56.86%              -3.416%
Prin Forgiveness                                                                                      5            1,185,110                     32.00%               0.000%
Other                                                                                                79          16,457,294                      -4.73%               0.060%
Grand Total                                                                                         558         118,671,092                      25.73%              -2.690%

Due Date Stratification

Day of Month Payment Due                  # Loans
1st                                        2319
2nd                                          0
3rd                                          0
4th                                          0
5th                                          0
6th                                          0
7th                                          0
8th                                          0
9th                                          0
10th                                         0
11th                                         0
12th                                         0
13th                                         0
14th                                         0
15th                                         0
16th                                         0
17th                                         0
18th                                         0
19th                                         0
20th                                         0
21st                                         0
22nd                                         0
23rd                                         0
24th                                         0
25th                                         0
26th                                         0
27th                                         0
28th                                         0
29th                                         0
30th                                         0
31st                                         0
Total                                      2,319
OOMC 2007-FXD1
Summary Characteristics
As of 12/31/2011
Summary Characteristics                        Loan Count         Total UPB           WAC                Avg Balance            Avg Fico            Min Rate   Max Rate        Loan Age          Orig Term    WAM
Overall                                          2,319          $465,222,663          5.87%               $200,613                584                2.00%      12.73%            58                388       330
Current                                          1,343          $255,573,240          5.79%               $190,300                607                2.00%      12.73%            63                389       326
30 - 59 Days                                      281            $52,792,296          5.61%               $187,873                551                2.00%      12.54%            62                394       332
60 - 89 Days                                      124            $26,941,092          5.12%               $217,267                542                2.00%      12.35%            61                376       315
90+ Days                                           78            $17,273,295          5.84%               $221,453                568                2.00%      12.00%            55                386       331
Bankruptcy                                        104            $20,969,085          6.35%               $201,626                570                2.00%      12.00%            52                383       331
Foreclosure                                       298            $73,946,793          6.24%               $248,144                558                2.00%      12.45%            44                387       343
REO                                                91            $17,726,862          6.88%               $194,801                545                2.00%      12.25%            39                382       343

Summarized Portfolio Roll

                            12/31/2010                                                         12/31/2011

 Delinquency Status                                                                Total Unpaid      Average Principle and
       (MBA)              Number of Loans   Delq % By Number   Number of Loans   Principal Balance     Interest Payment      Average Balance
Current                       1405               54.02%             1343          $255,573,240              $1,167.93          $190,300.25
30 - 59 Days                   296               11.38%              281           $52,792,296              $1,102.51          $187,872.94
60 - 89 Days                   145               5.57%               124           $26,941,092              $1,229.53          $217,266.87
90+ Days                       167               6.42%               78            $17,273,295              $1,354.82          $221,452.51
Bankruptcy                     128               4.92%               104           $20,969,085              $1,305.51          $201,625.82
Foreclosure                    352               13.53%              298           $73,946,793              $1,565.03          $248,143.60
REO                            108               4.15%               91            $17,726,862              $1,294.65          $194,800.68
Grand Total                   2,601             100.00%             2,319         $465,222,663              $1,288.57          $200,613.48

                            11/30/2011                                                         12/31/2011

 Delinquency Status                                                                Total Unpaid      Average Principle and
       (MBA)              Number of Loans   Delq % By Number   Number of Loans   Principal Balance     Interest Payment      Average Balance
Current                       1375               58.59%             1343          $255,573,240              $1,167.93          $190,300.25
30 - 59 Days                   270               11.50%              281           $52,792,296              $1,102.51          $187,872.94
60 - 89 Days                   135               5.75%               124           $26,941,092              $1,229.53          $217,266.87
90+ Days                       78                3.32%               78            $17,273,295              $1,354.82          $221,452.51
Bankruptcy                     101               4.30%               104           $20,969,085              $1,305.51          $201,625.82
Foreclosure                    293               12.48%              298           $73,946,793              $1,565.03          $248,143.60
REO                            95                4.05%               91            $17,726,862              $1,294.65          $194,800.68
Grand Total                   2,347             100.00%             2,319         $465,222,663              $1,288.57          $200,613.48

                                                                                        Roll from 12/31/2010 to 12/31/2011 (Percentage by Number of Loans)
 Delinquency Status
        (MBA)                Current              30-59            60-89               90+                     BK                   FC                REO      Paid Off   Liquidated with Loss   Charge Off         Green    Yellow    Red
Current                      72.38%               9.68%            3.70%              2.42%                  1.21%                5.48%              0.64%      3.70%            0.78%             0.00%            4.48%    72.38%   23.13%
30 - 59 Days                 47.64%              23.31%            8.45%              4.39%                  1.69%               10.81%              1.35%      0.68%            1.69%             0.00%            50.00%   23.31%   26.69%
60 - 89 Days                 30.34%              22.07%            16.55%             3.45%                  1.38%                9.66%              8.28%      0.00%            8.28%             0.00%            60.69%   16.55%   22.76%
90+ Days                     39.52%              12.57%            5.39%              7.19%                  0.60%               22.75%              2.99%      1.20%            7.78%             0.00%            66.47%   7.19%    26.35%
Bankruptcy                    4.69%               5.47%            3.13%              6.25%                  47.66%              19.53%              8.59%      0.00%            4.69%             0.00%            24.22%   47.66%   28.13%
Foreclosure                  19.60%               4.55%            2.84%              1.70%                  5.11%               31.82%              10.51%     0.57%            23.30%            0.00%            57.67%   31.82%   10.51%
REO                           0.00%               0.00%            0.00%              0.00%                  0.00%                0.00%              12.04%     0.00%            87.96%            0.00%            87.96%   12.04%   0.00%
Grand Total                  57.91%              12.12%            5.35%              3.36%                  4.48%               12.85%              3.92%      2.23%            8.61%             0.00%

                                                                                        Roll from 11/30/2011 to 12/31/2011 (Percentage by Number of Loans)
 Delinquency Status
        (MBA)                Current              30-59            60-89               90+                     BK                   FC                REO      Paid Off   Liquidated with Loss   Charge Off         Green    Yellow    Red
Current                      91.85%               7.56%            0.00%              0.00%                  0.07%                0.00%              0.00%      0.51%            0.00%             0.00%            0.51%    91.85%   7.64%
30 - 59 Days                 20.74%              56.30%            22.59%             0.37%                  0.00%                0.00%              0.00%      0.00%            0.00%             0.00%            20.74%   56.30%   22.96%
60 - 89 Days                  8.89%              17.78%            46.67%             26.67%                 0.00%                0.00%              0.00%      0.00%            0.00%             0.00%            26.67%   46.67%   26.67%
90+ Days                      6.41%               0.00%            0.00%              44.87%                 1.28%               46.15%              0.00%      0.00%            1.28%             0.00%            7.69%    44.87%   47.44%
Bankruptcy                    0.00%               0.99%            0.00%              1.98%                  95.05%               1.98%              0.00%      0.00%            0.00%             0.00%            2.97%    95.05%   1.98%
Foreclosure                   2.39%               0.00%            0.00%              1.37%                  2.05%               88.40%              4.10%      0.00%            1.71%             0.00%            7.51%    88.40%   4.10%
REO                           0.00%               0.00%            0.00%              0.00%                  0.00%                1.05%              83.16%     0.00%            15.79%            0.00%            16.84%   83.16%   0.00%
Grand Total                  57.91%              12.12%            5.35%              3.36%                  4.48%               12.85%              3.92%      0.30%            0.89%             0.00%
13 Month Roll Rates by UPB

 Delinquency Status
        (MBA)                 Dec-10                Jan-11                 Feb-11                 Mar-11                Apr-11                 May-11                   Jun-11     Jul-11     Aug-11      Sep-11      Oct-11      Nov-11      Dec-11
Current                       52.30%                52.64%                 53.74%                 57.23%                57.12%                 57.09%                   55.05%    58.86%      58.81%      57.02%      56.46%      55.02%      54.94%
30 - 59 Days                  10.13%                10.08%                 10.82%                 10.10%                11.23%                 11.37%                   12.27%    9.71%       10.43%      11.27%      11.35%      11.28%      11.35%
60 - 89 Days                  5.64%                 5.79%                  5.19%                  4.43%                 4.82%                  4.47%                    4.66%     4.35%       3.88%       4.71%       5.31%       6.31%       5.79%
90+ Days                      6.90%                 6.02%                  4.93%                  4.21%                 2.87%                  3.37%                    4.06%     2.86%       3.51%       3.51%       3.33%       3.59%       3.71%
BANKRUPTCY                    4.64%                 4.61%                  5.05%                  5.04%                 4.96%                  4.92%                    4.62%     4.68%       4.81%       4.24%       4.06%       4.34%       4.51%
FORECLOSURE                   16.35%                16.72%                 16.22%                 15.17%                15.05%                 14.44%                   14.64%    14.96%      13.53%      14.57%      15.43%      15.48%      15.89%
REO                           4.04%                 4.15%                  4.04%                  3.83%                 3.95%                  4.35%                    4.70%     4.59%       5.02%       4.68%       4.06%       3.97%       3.81%

      Positive Roll           Dec-10                Jan-11                 Feb-11                 Mar-11                Apr-11                 May-11                   Jun-11     Jul-11     Aug-11      Sep-11      Oct-11      Nov-11      Dec-11
Current                       93.63%                92.53%                 92.73%                 94.61%                92.91%                 93.62%                   89.51%    92.93%      93.32%      92.24%      93.15%      92.16%      92.83%
30 - 59 Days                  75.03%                75.07%                 80.05%                 82.20%                81.60%                 81.42%                   73.23%    79.14%      81.01%      74.84%      75.63%      70.92%      74.76%
60 - 89 Days                  64.45%                69.31%                 68.55%                 77.94%                82.14%                 68.43%                   50.64%    83.00%      66.47%      62.63%      76.84%      66.69%      71.64%
90+ Days                      16.34%                19.55%                 18.31%                 20.63%                14.53%                 13.50%                   13.77%    12.32%      10.98%      11.48%      11.06%      8.75%       8.99%
     Negative Roll            Dec-10                Jan-11                 Feb-11                 Mar-11                Apr-11                 May-11                   Jun-11     Jul-11     Aug-11      Sep-11      Oct-11      Nov-11      Dec-11
Current                       6.37%                 7.47%                  7.27%                  5.39%                 7.09%                  6.38%                    10.49%    7.07%       6.68%       7.76%       6.85%       7.84%       7.17%
30 - 59 Days                  24.97%                24.93%                 19.95%                 17.80%                18.40%                 18.58%                   26.77%    20.86%      18.99%      25.16%      24.37%      29.08%      25.24%
60 - 89 Days                  35.55%                30.69%                 31.45%                 22.06%                17.86%                 31.57%                   49.36%    17.00%      33.53%      37.37%      23.16%      33.31%      28.36%
90+ Days                      83.66%                80.45%                 81.69%                 79.37%                85.47%                 86.50%                   86.23%    87.68%      89.02%      88.52%      88.94%      91.25%      91.01%

Liquidated Assets By Month

Losses by $
   Liquidation Type             Jan-11              Feb-11                 Mar-11                Apr-11                 May-11                  Jun-11                Jul-11      Aug-11      Sep-11       Oct-11     Nov-11      Dec-11       Change
3rd Party Sale                     0                   0                      0                     0                       0                     0                   31,571         0           0           0           0           0            0
Charge Off                         0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
Excess Proceeds                    0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
Mortgage Payoff                    0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
Note Sale                          0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
Redemption                         0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
REO Deed Away                      0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
REO Sale                       704,913             2,091,492              2,311,161             2,021,003              1,640,181               853,795              1,528,565    1,281,634   2,639,487   3,113,011   2,098,211   2,453,005   1,748,091
Short Payoff                       0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
Short Sale                     347,613              264,811                144,943               474,380                 52,532                482,101               357,264      692,124     139,019     266,909     178,108    1,093,084    745,471
Short Sale with Deficiency         0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
Short Sale with Mod                0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
Short Sale with Note               0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
Write-Off                          0                   0                      0                     0                       0                     0                      0           0           0           0           0           0            0
    Grand Total ($)           1,052,526            2,356,303              2,456,103             2,495,383              1,692,712              1,335,895             1,917,400    1,973,758   2,778,507   3,379,920   2,276,319   3,546,088   2,493,562
3rd Party Sale as % UPB         0.00%                0.00%                  0.00%                 0.00%                  0.00%                  0.00%                23.98%        0.00%       0.00%       0.00%       0.00%       0.00%        0.00%
Charge Off as % UPB             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%
Excess Proceeds as % UPB        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%
Mortgage Payoff as % UPB        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%
Note Sale as % UPB              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%
Redemption as % UPB             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%
REO Deed Away as % UPB          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%
REO Sale as % UPB               71.87%              64.70%                 58.20%                74.18%                 64.38%                 66.31%                66.23%       59.72%      67.18%      73.60%      70.92%      74.92%        3.05%
Short Payoff as % UPB           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%
Short Sale as % UPB             78.13%              67.86%                 40.28%                56.16%                 22.34%                 82.63%                43.00%       60.44%      51.98%      65.42%      63.53%      48.54%      -29.59%
                                0.00%
Short Sale with Deficiency as % UPB                  0.00%                  0.00%                 0.00%                  0.00%                  0.00%                 0.00%        0.00%       0.00%       0.00%       0.00%       0.00%        0.00%
Short Sale with Mod as % UPB 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%
Short Sale with Note as % UPB 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%
Write-Off as % UPB              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%    Change in Loss Rate
 Total Loss as % UPB            73.8%                65.0%                  56.7%                 69.9%                  60.8%                  71.4%                 58.6%        60.0%       66.2%       72.9%       70.3%       64.2%        -9.7%          237%

Losses by Units
   Liquidation Type           Jan-11                Feb-11                 Mar-11                 Apr-11                May-11                 Jun-11                   Jul-11    Aug-11      Sep-11      Oct-11      Nov-11      Dec-11      Change
3rd Party Sale                   0                     0                     0                       0                    0                      0                         1         0           0          0            0           0           0
Charge Off                       0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
Excess Proceeds                  0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
Mortgage Payoff                  0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
Note Sale                        0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
Redemption                       0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
REO Deed Away                    0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
REO Sale                         7                    15                    23                      17                   16                      8                        11         9          22         20           16          15           8
Short Payoff                     0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
Short Sale                       2                     2                     1                       4                    2                      1                         2         4           1          3            1           6           4
Short Sale with Deficiency       0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
Short Sale with Mod              0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
Short Sale with Note             0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
Write-Off                        0                     0                     0                       0                    0                      0                         0         0           0          0            0           0           0
    Grand Total ($)              9                    17                    24                      21                   18                      9                        14        13          23         23           17          21          12

*NOTE: Loss numbers are preliminary due to the timeline related to the production of this report. These numbers may change once finalized trustee reports are issued.
Deals Completed



  Rolling 12 Month        Deed_In_Lieu           Forebearance           Fresh_Start_Stip         Full_Payoff           Modification Deals       Note_Sale         Partial Claim       Pre-Modifications    Refi Short Payoff   Reinstatement        Repay Plan           Short Sale Deals     Short_Neg_Payoff   Trial To Mod         Total
>90                                          2                      2                      3                       3                  290                   -                     -                   11                  -                    28                    3                   29                 -                   43            414
<90                                      -                          2                      1                   -                        94                  -                     -                 163                   -                    43                    2                 -                    -                   22            327
Other                                    -                      -                     -                        -                      -                     -                     -                 -                     -                -                     -                     -                    -                   -             -
Totals                                       2                      4                      4                       3                  384                   -                     -                 174                   -                 71                       5                  29                  -                    65           741

Modification Analytics Summary


                                                                                               Unpaid Principal        Average of Payment    Average Note Rate
Category                                                                     Units                Balance                 Reduction %             Change
Pre-Approved <90                                                                      163            29,544,096                    29.45%               -2.915%
Rate Change No Term Change                                                             10             1,743,767                    30.10%               -3.798%
Rate Change with No Term Change/Prin Forgiveness                                        3               289,295                    30.67%               -4.622%
Rate Change with Term Change                                                           80            14,591,770                    29.80%               -2.969%
Rate Change with Term Change/Prin Forgiveness                                          69            12,528,652                    28.88%               -2.694%
Other                                                                                   1               390,612                    30.00%                0.000%
Pre-Approved >90                                                                       11             2,927,444                    28.18%               -3.561%
Rate Change with Term Change                                                            2               768,933                    28.00%               -3.700%
Rate Change with Term Change/Prin Forgiveness                                           9             2,158,512                    28.22%               -3.531%
<90                                                                                    94            19,481,589                    19.99%               -1.897%
Rate Change No Term Change                                                              3               442,492                    29.67%               -4.082%
Rate Change with Term Change                                                           44             8,424,085                    36.48%               -3.511%
Rate Change with Term Change/Prin Forgiveness                                           4             1,135,649                    42.50%               -3.150%
Other                                                                                  43             9,479,363                     0.35%                0.023%
>90                                                                                   290            66,717,963                    25.41%               -2.788%
Rate Change No Term Change                                                              3             1,052,917                    30.33%               -3.898%
Rate Change with No Term Change/Prin Forgiveness                                        1               209,530                    31.00%               -2.875%
Rate Change with Term Change                                                          195            46,685,913                    36.23%               -3.973%
Rate Change with Term Change/Prin Forgiveness                                           7             1,127,198                    56.86%               -3.416%
Prin Forgiveness                                                                        5             1,185,110                    32.00%                0.000%
Other                                                                                  79            16,457,294                    -4.73%                0.060%
Grand Total                                                                           558           118,671,092                    25.73%               -2.690%

Due Date Stratification

Day of Month Payment Due    # Loans
1st                          2319
2nd                            0
3rd                            0
4th                            0
5th                            0
6th                            0
7th                            0
8th                            0
9th                            0
10th                           0
11th                           0
12th                           0
13th                           0
14th                           0
15th                           0
16th                           0
17th                           0
18th                           0
19th                           0
20th                           0
21st                           0
22nd                           0
23rd                           0
24th                           0
25th                           0
26th                           0
27th                           0
28th                           0
29th                           0
30th                           0
31st                           0
Total                        2,319
                    12 Month Liquidation Loss By State Breakout - OOMC 2007-FXD1
                                        State Breakout by Loss
   State      3rd Party Sale                 REO Sale                 Short Sale      Total Losses   Units
    AK            $0.00                     $87,611.31                  $0.00          $87,611.31      1
    AL            $0.00                    $240,940.69                  $0.00         $240,940.69      2
    AZ            $0.00                    $890,923.52               $463,154.95     $1,354,078.47     9
    CA            $0.00                   $4,089,531.48             $1,513,951.24    $5,603,482.72    28
    CO            $0.00                    $317,951.24               $223,968.90      $541,920.14      6
    CT            $0.00                     $23,028.41                  $0.00          $23,028.41      1
    FL            $0.00                   $4,554,499.05              $421,883.30     $4,976,382.35    34
    GA            $0.00                    $689,921.72                  $0.00         $689,921.72      6
    HI            $0.00                    $363,105.34                  $0.00         $363,105.34      2
    ID            $0.00                    $260,595.45                  $0.00         $260,595.45      3
     IL           $0.00                    $487,916.71               $139,019.21      $626,935.92      3
    IN            $0.00                    $303,005.29                  $0.00         $303,005.29      3
    LA            $0.00                    $127,961.32                  $0.00         $127,961.32      1
    MA            $0.00                    $807,110.30                  $0.00         $807,110.30      5
    ME            $0.00                    $505,439.32                  $0.00         $505,439.32      3
    MI            $0.00                   $1,239,028.50                 $0.00        $1,239,028.50    10
    NC            $0.00                    $696,352.53                  $0.00         $696,352.53      6
    ND            $0.00                     $64,641.46                  $0.00          $64,641.46      1
    NE            $0.00                     $46,361.78                  $0.00          $46,361.78      1
    NH            $0.00                       $0.00                  $288,019.53      $288,019.53      2
    NV            $0.00                    $777,589.03                  $0.00         $777,589.03      4
    NY            $0.00                    $600,362.53              $1,115,749.79    $1,716,112.32     5
    OH            $0.00                    $624,833.29                $13,831.37      $638,664.66      8
    OK            $0.00                     $39,481.40                  $0.00          $39,481.40      1
    OR            $0.00                    $106,530.58                  $0.00         $106,530.58      1
    PA            $0.00                    $614,664.46                  $0.00         $614,664.46      4
     RI           $0.00                    $404,076.26                  $0.00         $404,076.26      2
    SC            $0.00                    $274,080.55                  $0.00         $274,080.55      3
    TX         $31,571.45                 $2,661,374.28              $206,037.80     $2,898,983.53    45
    UT            $0.00                    $112,034.65                  $0.00         $112,034.65      1
    VA            $0.00                    $518,313.04                  $0.00         $518,313.04      5
    WA            $0.00                    $106,963.99               $107,270.77      $214,234.76      2
    WI            $0.00                    $100,227.08                  $0.00         $100,227.08      1
Grand Total    $31,571.45                $22,736,456.56             $4,492,886.86   $27,260,914.87   209




                                       State Breakout by Severity
   State      3rd Party Sale                REO Sale                 Short Sale     Total Severity
    AK            0.00%                     35.73%                     0.00%           35.73%
   AL             0.00%                     103.68%                    0.00%           103.68%               December State Breakout by Loss
   AZ             0.00%                     67.95%                     57.72%          64.06%
   CA             0.00%                     64.66%                     51.54%          60.50%                     State        Losses         Units
   CO             0.00%                     50.51%                     36.71%          43.72%                      CA      $   1,429,486.35           6
   CT             0.00%                     29.77%                      0.00%          29.77%                      CO      $     189,131.08           2
   FL             0.00%                     78.36%                     64.96%          77.01%                       FL     $     264,360.58           2
   GA             0.00%                     65.48%                      0.00%          65.48%                      GA      $     182,705.25           2
   HI             0.00%                     66.88%                      0.00%          66.88%                       ID     $      70,857.63           1
   ID             0.00%                     42.64%                      0.00%          42.64%                       IL     $     306,661.04           1
    IL            0.00%                     88.67%                     51.98%          76.67%                      ME      $     248,261.78           1
   IN             0.00%                     93.01%                      0.00%          93.01%                      MI      $     115,737.26           1
   LA             0.00%                     61.91%                      0.00%          61.91%                      NV      $     448,045.38           2
   MA             0.00%                     79.92%                      0.00%          79.92%                      OH      $      76,607.20           1
   ME             0.00%                     88.15%                      0.00%          88.15%                      WA      $     214,234.76           2
   MI             0.00%                     87.32%                      0.00%          87.32%
   NC             0.00%                     52.57%                      0.00%          52.57%
   ND             0.00%                     37.92%                     0.00%           37.92%                December State Breakout by Severity
   NE             0.00%                     91.20%                      0.00%          91.20%
   NH             0.00%                      0.00%                     68.18%          68.18%                     State        Severity
   NV             0.00%                     72.77%                      0.00%          72.77%                      CA           57.10%
   NY             0.00%                     74.02%                     87.89%          82.48%                      CO           44.43%
   OH             0.00%                     95.09%                      8.76%          78.36%                       FL          82.45%
   OK             0.00%                     43.25%                      0.00%          43.25%                      GA           63.83%
   OR             0.00%                     56.29%                      0.00%          56.29%                       ID          57.19%
   PA             0.00%                     73.36%                      0.00%          73.36%                       IL          87.49%
   RI             0.00%                     75.39%                      0.00%          75.39%                      ME           85.08%
   SC             0.00%                     53.88%                      0.00%          53.88%                      MI           92.53%
   TX            23.98%                     53.26%                     31.49%          50.13%                     NV            76.58%
   UT             0.00%                     36.65%                      0.00%          36.65%                     OH           121.65%
   VA             0.00%                     63.68%                      0.00%          63.68%                     WA            47.51%
   WA             0.00%                     59.39%                     39.61%          47.51%
   WI             0.00%                     81.99%                      0.00%          81.99%
Deals Completed - OOMC 2007-FXD1

                                       1/1/2011      2/1/2011   3/1/2011   4/1/2011   5/1/2011   6/1/2011   7/1/2011   8/1/2011   9/1/2011   10/1/2011 11/1/2011 12/1/2011 Grand Total
                                       <90 >90 <90 >90 <90 >90 <90 >90 <90 >90 <90 >90 <90 >90 <90 >90 <90 >90 <90 >90 <90 >90 <90 >90 <90 >90
                                       Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days Days
Deal Name
Deed_In_Lieu                             0      0     0    0    0     1    0     0    0    0      0    0     0     0   0    0     0     0     0    0    0     1   0     0     0     2
Forebearance                             0      0     0    0    0     0    0     0    0    0      0    1     0     0   0    1     0     0     1    0    1     0   0     0     2     2
Fresh_Start_Stip                         0      0     0    0    0     0    0     1    0    0      0    2     1     0   0    0     0     0     0    0    0     0   0     0     1     3
Full_Payoff                              0      0     0    0    0     0    0     1    0    0      0    0     0     1   0    0     0     1     0    0    0     0   0     0     0     3
Modification Deals                      13     55     5   44    7    39    8    22    6    20    10   27     4    20   4    17    6    18    10    9    10   11   11    8    94    290
Note_Sale                                0      0     0    0    0     0    0     0    0    0      0    0     0     0   0    0     0     0     0    0    0     0   0     0     0     0
Partial Claim                            0      0     0    0    0     0    0     0    0    0      0    0     0     0   0    0     0     0     0    0    0     0   0     0     0     0
Pre-Modifications                        0      0     0    0    0     0    0     0    0    0     37    1    125   10   1    0     0     0     0    0    0     0   0     0    163    11
Refi Short Payoff                        0      0     0    0    0     0    0     0    0    0      0    0     0     0   0    0     0     0     0    0    0     0   0     0     0     0
Reinstatement                            3      2     8    5    6     5    3     0    4    0      1    4     0     3   2    0     2     3     2    3    2     2   10    1    43     28
Repay Plan                               0      3     0    0    0     0    0     0    0    0      0    0     0     0   0    0     0     0     0    0    2     0   0     0     2     3
Short Sale Deals                         0      2     0    2    0     1    0     4    0    2      0    1     0     2   0    4     0     1     0    3    0     1   0     6     0     29
Short_Neg_Payoff                         0      0     0    0    0     0    0     0    0    0      0    0     0     0   0    0     0     0     0    0    0     0   0     0     0     0
Trial To Mod                             3     12     0    9    3     5    1     3    2    1      5    2     4     4   2    2     0     2     1    1    0     0   1     2    22     43
Total                                   19     74    13   60    16   51    12   31    12   23    53   38    134   40   9    24    8    25    14    16   15   15   22    17   327   414



Modification Deals Breakout

                                       <90    >90
Deal Name                              Days   Days
Modification                            22    102
Fresh_Start_Mod                          0      1
Fast Track                               0      0
Disaster_Modification                    5      0
HELOC_Modification                       0      0
Streamlined Second Lien_Modification     0      0
Step_Rate_Modification                   8     52
Forbearance Modification                26      4
HAMP Mod                                33    127
HELOC Streamlined Mods                   0      0
Trial Mod                                0      4
Pre_Approved                           163     11
Total                                  257    301
OOMC 2007-FXD1
Jr Lien Modification Adherence (OTS)
For the month ending 12/31/2011

6-mth Adherence
                           CURRENT   1-29   30 - 59   60 - 89   90 - 119   120+   LIQ   PIF   Charge Off   Total    Adherence Rate
                   <90                                                                                          -              0.00%
                   >90                                                                                                         0.00%
      <90 Pre Approved                                                                                                         0.00%
      >90 Pre Approved                                                                                          -              0.00%
             Combined            -     -        -         -          -       -      -     -            -        -              0.00%


6-mth Adherence
                           CURRENT   1-29   30 - 59   60 - 89   90 - 119   120+   LIQ   PIF   Charge Off   Total    Adherence Rate
            Rate Change                                                                                         -              0.00%
       Rate/Prin Change                                                                                         -              0.00%
              Term Mod                                                                                          -              0.00%
   Principal Forgiveness                                                                                        -              0.00%
              Streamline                                                                                        -              0.00%
                   Other                                                                                        -              0.00%
              Combined           -     -        -         -          -       -      -     -            -        -              0.00%
OOMC 2007-FXD1
Sr Lien Modification Adherence (OTS)
For the month ending 12/31/2011

6-mth Adherence
                           CURRENT     1-29     30 - 59    60 - 89    90 - 119   120+       LIQ        PIF       Charge Off   Total      Adherence Rate
                   <90           120       32         11          3                            -             2                    168              91.67%
                   >90           111       30         16          6          1          3                                         167              84.43%
      <90 Pre Approved            30        4          3                                                                            37             91.89%
      >90 Pre Approved                      2                                                                                        2            100.00%
             Combined            261       68        30          9           1          3     -              2            -       374              88.50%


6-mth Adherence
                           CURRENT     1-29     30 - 59    60 - 89    90 - 119   120+       LIQ        PIF       Charge Off   Total      Adherence Rate
            Rate Change          175       33          7          5                     3          2                              225              93.33%
       Rate/Prin Change           25        3          7                                                                            35             80.00%
              Term Mod            14        3          4         2                                                                  23             73.91%
   Principal Forgiveness           1        1          1                                                                             3             66.67%
              Streamline                                                                                                           -                0.00%
                   Other          46      28         11          2           1                                                      88             84.09%
              Combined           261      68         30          9           1          3          2     -                -       374              88.50%
OOMC 2007-FXD1
Jr Lien Modification Adherence (OTS)
For the month ending 12/31/2011

12-mth Adherence
                           CURRENT     1-29        30 - 59     60 - 89     90 - 119     120+        LIQ       PIF       Charge Off   Total       Adherence Rate
                  <90                                                                                                                        -              0.00%
                  >90                                                                                                                                       0.00%
     <90 Pre Approved                                                                                                                                       0.00%
     >90 Pre Approved                                                                                                                        -              0.00%
            Combined             -        -            -           -            -          -          -         -               -            -              0.00%


12-mth Adherence
                           CURRENT     1-29        30 - 59     60 - 89     90 - 119     120+        LIQ       PIF       Charge Off   Total       Adherence Rate
            Rate Change                                                                                                                      -              0.00%
       Rate/Prin Change                                                                                                                      -              0.00%
              Term Mod                                                                                                                       -              0.00%
   Principal Forgiveness                                                                                                                     -              0.00%
              Streamline                                                                                                                     -              0.00%
                   Other                                                                                                                     -              0.00%
              Combined           -        -            -           -            -          -          -         -               -            -              0.00%


OOMC 2007-FXD1
Sr Lien Modification Adherence (OTS)
For the month ending 12/31/2011

12-mth Adherence
                           CURRENT     1-29        30 - 59     60 - 89     90 - 119     120+        LIQ       PIF       Charge Off   Total       Adherence Rate
                  <90             75           9          8           2                         3         1                                98              86.73%
                  >90            221          56         45           7             7          11         1         1                     349              79.94%
     <90 Pre Approved                                                                                                                     -                 0.00%
     >90 Pre Approved                                                                                                                     -                 0.00%
            Combined             296          65        53             9            7          14         2         1           -         447              81.43%


12-mth Adherence
                           CURRENT     1-29        30 - 59     60 - 89     90 - 119     120+        LIQ       PIF       Charge Off   Total       Adherence Rate
            Rate Change          227          38         25           4            6           11         1                               312              85.26%
       Rate/Prin Change           10           1                                                                                            11            100.00%
              Term Mod            11           6           3           1                        1                                           22             77.27%
   Principal Forgiveness           2           1           1                                                                                 4             75.00%
              Streamline                                                                                                                   -                0.00%
                   Other          46          19        24             4            1           2         1         1                       98             68.37%
Combined   296   65   53   9   7   14   2   1   -   447   81.43%
                                   OOMC 2007-FXD1 CR Month End Summary
      Customer Resolution Cure Rate vs Standard (1st Lien)             Cures by type (1st Lien) - Total as of 12/31/2011
700                                                           50.00%                      0.3% 0.4%
                                                                         3.6%      0.3%       0.5%
600                                                                                                     Deed In Lieu (2 / 0% )
                                                              40.00%
500                                                                      0.4%      9.0%                 Forebearance (2 / 0% )
400                                                           30.00%                                    Fresh Start Stip (4 / 1% )
300                                                           20.00%                                    Full Payoff (3 / 0% )
                                                                           8.9%                         Modification Deals (385 / 53% )
200
                                                              10.00%                                    Note Sale (0 / 0% )
100
                                                                                                        Partial Claim (0 / 0% )
  0                                                           0.00%                            52.7%    Pre Mod (174 / 24% )
                                                                           23.8%                        Refi Short Payoff (0 / 0% )
                                                                                                        Reinstatement (65 / 9% )
                                                                                                        Repay Plan (3 / 0% )
                                                                                                        Short Neg Payoff (0 / 0% )
                 Total Inventory    Total Deals   Cure Rate                                             Short Sale Deals (26 / 4% )
Foreclosure Outs - OOMC 2007-FXD1
Period Ending December 31, 2011




                                                                         Foreclosure Outs
20
18
16
14
12
10
 8
 6
 4
 2
 0
        Jan-11       Feb-11       Mar-11      Apr-11       May-11    Jun-11        Jul-11       Aug-11       Sep-11        Oct-11       Nov-11      Dec-11

              REO
              Bankruptcy
                    Jan-11    Feb-11       Mar-11      Apr-11   May-11        Jun-11        Jul-11       Aug-11       Sep-11        Oct-11       Nov-11      Dec-11
REO                   10        13          13           16      14             15            11           19           10            7            14          12
3rd party Sale        0         0            0           0        0             0             1            0            0             0            0           0
Full Payoff           0         0            0           0        0             0             1            0            1             0            0           0
Short Sale            1         2            1           3        0             1             1            3            1             3            1           5
Reinstatement         5         14          12           5        8             3             6            8            2             1            2           1
Mods                  14        12          17           11       9             10            9            5            5             7            7           6
Bankruptcy            4         5            6           9        4             3             5            8            1             2            5           6
Restart               4         1            4           0        2             2             4            2            1             2            0           4
Repay                 2         0            0           1        0             1             1            0            0             0            0           0
DIL                   0         0            1           0        0             0             0            0            0             0            1           0
Total                 40        47          54           45      37             35            39           45           21           22            30          34
Foreclosure Overview for OOMC 2007-FXD1
                                                                                                        Foreclosure Grand Totals
                              400




     Number of Foreclosures
                              200


                                   0
                                        Jan-11    Feb-11           Mar-11       Apr-11          May-11             Jun-11          Jul-11            Aug-11      Sep-11        Oct-11            Nov-11        Dec-11
                                                                                            Ending Balance    Beginning Balance       FC IN    FC OUT

                                                          Jan-11       Feb-11      Mar-11          Apr-11          May-11         Jun-11        Jul-11        Aug-11      Sep-11        Oct-11        Nov-11       Dec-11
Beginning Balance                                          350          347         338             312             307             296          294           291         266           282           293          293
FC IN                                                       37           38          28              40              26              33           36            20          37            33            30           39
FC OUT                                                      40           47          54              45              37              35           39            45          21            22            30           34
Ending Balance                                             347          338         312             307             296             294          291           266         282           293           293          298



                                                                                                   Foreclosure Sales/3rd Party Sales
                              20
    Sales




                              10


                               0
                                       Jan-11    Feb-11            Mar-11       Apr-11         May-11           Jun-11            Jul-11             Aug-11      Sep-11        Oct-11            Nov-11        Dec-11
                                                                                                Foreclosure Sales Held      REO     3rd Party Sale


                                                          Jan-11       Feb-11      Mar-11          Apr-11          May-11         Jun-11        Jul-11        Aug-11      Sep-11        Oct-11        Nov-11       Dec-11
Foreclosure Sales Held                                      10           13         13               16             16              14            11            19          10            6             14           13
REO                                                         10           13         13               16             16              14            10            19          10            6             14           12
3rd Party Sale                                              0            0           0               0               0              0             1             0           0             0             0            1


                                                                                                   Foreclosure Sales/3rd Party Sales
                              10%
                               8%
   % Sales




                               6%
                               4%
                               2%
                               0%
                                        Jan-11   Feb-11            Mar-11       Apr-11          May-11             Jun-11          Jul-11            Aug-11      Sep-11        Oct-11            Nov-11        Dec-11

                                                          Jan-11       Feb-11      Mar-11          Apr-11          May-11         Jun-11        Jul-11        Aug-11      Sep-11        Oct-11        Nov-11       Dec-11
Percentage of 3rd Party Sales                               0%           0%         0%              0%              0%              0%            9%           0%           0%           0%            0%           8%


                                                                                                       Third Party Sales by State


                                                                                                       50%
                                                                                                                                   50%




                                                                                                              TX     FL


State                                                       TX           FL
Count                                                        1           1
Total 3rd Party Sales                                      50%          50%
Holds/Boarding Report - OOMC 2007-FXD1
Period Ending 12/31/2011




                           Current FCL Holds                                         Holds Inherited Prior to Service Begin Date                                      High Risk Issue   Loan Ct
                                                         Average                                                                 Loan Ct   % of
                                                          Delay                                                       Loan Ct     Holds    Holds
                   On Hold Due To              Loan Ct    Days                    Hold Description                     Total    Resolved Resolved    Adversary Proceeding                     1
45 Day NOI                                           1         55                                                                             0.0%   Answer Filed                            23
ACT(PA) Letter/Demand Letter/NOI Expiration          1         10                                                                             0.0%   Assignment-Bankruptcy                    1
Allonge of Note                                      1          5                                                                             0.0%   Counter Claim                            1
Answer Filed                                         6        242                                                                             0.0%   Customer Resolution                      8
Client Document Execution                            2         11                                                                             0.0%   Defendant Motion to Dismiss              7
Client Managed Litigation                            2        236                                                                             0.0%   Discovery Filed                          1
Client Managed Title Issue                           3        409                                                                             0.0%   Drug / Government Seizure                1
Client Managed- Unrecorded Mortgage                  1         30                                                                             0.0%   Fraud                                    1
Copy of ACT/Demand Letter                            3         14                                                                             0.0%   Legal Description Error                  2
Copy of Note                                         1         11                                                                             0.0%   Miscellaneous Motion                     3
FB - State Mandated                                  1        230                                                                             0.0%   Monitor                                  2
HAMP                                                 7         74                                                                             0.0%   Order to Show Cause                      2
HHF                                                  2         91                                                                             0.0%   Prior Lien                               7
Legal Description Error                              1        122   Grand Total                                               0          0    0.0%   Prior Lien – Escalation                  1
Litigation                                           2        204                                                                                    Probate                                  4
Loan Modification                                    1         67                                                                                    Temporary Restraining Order              1
Loss Mitigation Workout                             12         61                                                                                    Underwriting                             1
Mediation Hearing (Non-Contested FC)                 9        116                                                                                    Unrecorded Mortgage/DOT                  2
Missing Documents                                    2         21                                                                                    Vesting Issue                            5
NV Mediation Certif                                  1        164                                                                                    Grand Total                             74
Original Assignment                                  3         38
Original Note                                        1         19
Probate                                              2         87
Soldiers and Sailors Relief Act                      1        339
Grand Total                                         66        111
Total FCL Loans as of 12/31/2011                   298
% Actively on hold                              22.15%
                     KEY PERFORMANCE INDICATOR ANALYSIS (KPI) YTD
                                                OOMC 2007-FXD1
                                             Period Ending 12/31/2011

REO Timeline Analysis:                                                  OOMC 2007-FXD1
YTD Liquidations                                                             183
Avg Days to Verify Occupancy                                                  2
Avg Days from Occupancy to CFK Offer                                          4
Avg Days in Eviction                                                          83
Avg Days in Redemption                                                        77
Avg Days from Vacancy to List                                                 30
Avg Days from List Date to Contract                                           93
Avg Days from Contract to Close                                               31
Avg Days from REO Referral to Liquidation Excluding Evictions                163
Avg Days from REO Referral to Liquidation Including Evictions                202
Avg Days from Vacancy to Liquidation                                         144


REO Cash For Keys Analysis:
% of CFK Accepted                                                           49.40%
Avg Amount of CFK                                                          $1,670.73
% of CFK Dollar Amount to Original List Price                                1.66%
Avg Number of Days from CFK Agreement to Move Out Date                         31


REO Financial Analysis:
Avg REO Reconciled Value                                                   $103,011
Avg Original List price Set By Asset Manager                               $114,697
Avg Current List Price                                                     $101,493
Avg Sale Price                                                              $98,891
Avg Final Net Dollar Amount                                                $169,891
Avg % Change from REO Reconciled Value to Sale Price                        97.84%
Avg % Change from Original List to Sale Price                               85.90%
Avg % Change from Current List to Sale Price                                96.73%
Avg % Change from Net Proceeds to REO Reconciled Value                      75.09%
Avg % Change from Sale Price to Final Net Dollar Amount                     76.53%
Total UPB Liquidated                                                      $34,669,187
POOL MI Summary
All Data as of 12/31/2011
            Deal Name                          OOMC
     (A)    COVERAGE TYPE                 TRADITIONAL POOL
     (B)    STOP LOSS                           4.80%
     (C)    DEDUCTIBLE %                        4.00%
    (D)     ORIGINAL INSURED #                  4,143
     (E)    ORIGINAL INSURED $              $826,836,581
     (F)    STOP LOSS                        $72,761,619
    (G)     MI RISK BAND/POLICY AMOUNT       $39,688,156
    (H)     DEDUCTIBLE                       $33,073,463
      (I)   DEDUCTIBLE REMAINING                  $0
     (J)    INSURANCE IN FORCE #                2,319
     (K)    INSURANCE IN FORCE $            $465,222,663
     (L)    DEFAULT #                            695
    (M)     DEFAULT $                       $156,857,128
    (N)     DEFAULT RATE                        30.0%
    (O)     CLAIMS FILED                         871
     (P)      CURED OR WITHDRAWN CLAIMS           29
    (Q)       DENIED CLAIMS                       15
    (R )      RESCINDED CLAIMS                   268
     (S)      PAID CLAIMS #                      444
     (T)      PAID CLAIMS $                  $44,903,774
    (U)       CLAIM FUNDS REC'D SLS          $11,830,311
     (V)      AVG PMT $                       $101,135
    (W)       PENDING CLAIMS #                   100
     (X)      CLAIMS TO BE FILED                  15
     (Y)      POLICY AMOUNT REMAINING        $27,857,845
OOMC Overview as of 12/31/2011                                                          November-2011                                     Additions & Deductions                              December-2011
Status Type                               Status                          Count              Paid               Loss              Count          Paid            Loss            Count        Paid               Loss
Prior                                                                             454   $      21,956,902   $      (46,680,040)        0 $              -    $             (0)     454    $     21,956,902   $      (46,680,040)
Claim Negligible                          Claim Not Filed Amount < 1000            26                   0               (5,464)         0                0                  0        26                  0               (5,464)
Denied                                                                             10                   0             (988,105)         0                0                  0        10                  0             (988,105)
Paid                                                                              241          21,956,902          (24,052,461)         0                0                  0       241         21,956,902          (24,052,461)
Cancelled by Lender                                                                 3                   0              (75,165)         0                0                  0         3                  0              (75,165)
Pending                                                                             2                   0             (158,320)         0                0                 (0)        2                  0             (158,320)
                                          Pending Approved for Payment              0                   0                    0          0                0                  0         0                  0                    0
                                          Pending Carrier Review                    2                   0             (158,321)         0                0                  0         2                  0             (158,320)
                                          Pending Denied                            0                   0                    0          0                0                  0         0                  0                    0
                                          Pending Need Docs                         0                   0                    0          0                0                  0         0                  0                    0
                                          Pending Rescinded                         0                   0                    0          0                0                  0         0                  0                    0
Rescinded                                                                           0                   0                    0          0                0                  0         0                  0                    0
Rescinded - Notice Sent to Deal Parties                                           172                   0          (21,400,525)         0                0                  0       172                  0          (21,400,525)
To Be Filed                               To Be Filed                               0                   0                    0          0                0                  0         0                  0                    0
New                                                                               397         $22,124,220        ($56,155,985)        20          $822,653       ($3,689,158)      417          22,946,872         (59,845,143)
Denied                                                                              5                                 (626,849)         0                0                  0         5                  0             (626,849)
Paid                                                                              193          22,124,220          (24,576,457)       10           822,653           (947,563)      203         22,946,872          (25,524,021)
Cancelled by Lender                                                                 1                                  (42,566)        (1)               0             42,566         0                  0                    0
Pending                                                                            85                   0          (12,321,223)       13                 0         (2,862,338)       98                  0          (15,183,561)
                                          Pending Approved for Payment              2                   0             (236,536)        (2)               0            236,536         0                  0                    0
                                          Pending Carrier Review                   68                   0          (10,150,796)       12                 0         (2,231,016)       80                  0          (12,381,812)
                                          Pending Internal Research                 1                   0             (151,910)        (1)               0            151,910         0                  0                    0
                                          Pending Denied                            0                   0                    0          0                0                  0         0                  0                    0
                                          Pending Need Docs                        14                   0           (1,781,980)        (3)               0            (45,720)       11                  0           (1,827,700)
                                          Pending Rescinded                         0                   0                    0          7                0           (974,049)        7                  0             (974,049)
Rescinded                                                                           0                   0                    0          1                0            (83,330)        1                  0              (83,330)
Rescinded - Notice Sent to Deal Parties                                            96                   0          (15,926,132)        (1)               0            106,041        95                  0          (15,820,091)
To Be Filed                                                                        17                               (2,662,758)        (2)               0             55,466        15                  0           (2,607,292)
Grand Total                                                                       851         $44,081,121       ($102,836,024)        20          $822,653       ($3,689,158)      871         $44,903,774       ($106,525,183)

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:2
posted:2/12/2012
language:
pages:20