10-D 1 mam07001_10d-200702.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: January 26, 2007 to February 26, 2007 Commission File Number of issuing entity: 333-130373-20 MASTR Adjustable Rate Mortgages Trust 2007-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130373 Mortgage Asset Securitization Transactions, Inc. (Exact name of depositor as specified in its charter) UBS Real Estate Securities Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) PENDING (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) I-1A _____ _____ __X___ ____________ I-2A1 _____ _____ __X___ ____________ I-2A2 _____ _____ __X___ ____________ I-2A3 _____ _____ __X___ ____________ I-2A4 _____ _____ __X___ ____________ I-X-1 _____ _____ __X___ ____________ I-X-2 _____ _____ __X___ ____________ I-X-3 _____ _____ __X___ ____________ I-M1 _____ _____ __X___ ____________ I-M2 _____ _____ __X___ ____________ I-M3 _____ _____ __X___ ____________ I-M4 _____ _____ __X___ ____________ I-M5 _____ _____ __X___ ____________ I-M6 _____ _____ __X___ ____________ I-M7 _____ _____ __X___ ____________ I-C _____ _____ __X___ ____________ I-P _____ _____ __X___ ____________ I-R _____ _____ __X___ ____________ II-A-1 _____ _____ __X___ ____________ II-A-2 _____ _____ __X___ ____________ II-A-3 _____ _____ __X___ ____________ II-A-3X _____ _____ __X___ ____________ II-A-4 _____ _____ __X___ ____________ II-A-4X _____ _____ __X___ ____________ II-A-5 _____ _____ __X___ ____________ II-A-5X _____ _____ __X___ ____________ II-A-6 _____ _____ __X___ ____________ II-A-6X _____ _____ __X___ ____________ II-A-7 _____ _____ __X___ ____________ II-A-7X _____ _____ __X___ ____________ II-A-8 _____ _____ __X___ ____________ II-A-9 _____ _____ __X___ ____________ II-A-10 _____ _____ __X___ ____________ II-A-11 _____ _____ __X___ ____________ II-A-12 _____ _____ __X___ ____________ II-A-13 _____ _____ __X___ ____________ II-A-14 _____ _____ __X___ ____________ II-A-15 _____ _____ __X___ ____________ II-A-LR _____ _____ __X___ ____________ II-A-UR _____ _____ __X___ ____________ II-B-1 _____ _____ __X___ ____________ II-B-2 _____ _____ __X___ ____________ II-B-3 _____ _____ __X___ ____________ II-B-4 _____ _____ __X___ ____________ II-B-5 _____ _____ __X___ ____________ II-B-6 _____ _____ __X___ ____________ II-P _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On February 26, 2007 a distribution was made to holders of MASTR Adjustable Rate Mortgages Trust 2007-1. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of MASTR Adjustable Rate Mortgages Trust 2007-1, relating to the February 26, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. MASTR Adjustable Rate Mortgages Trust 2007-1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: March 6, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of MASTR Adjustable Rate Mortgages Trust 2007-1, relating to the February 26, 2007 distribution. EX-99.1 MASTR Adjustable Rate Mortgages Trust Mortgage Pass-Through Certificates Distribution Date: 2/26/2007 MASTR Adjustable Rate Mortgages Trust Mortgage Pass-Through Certificates Series 2007-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance I-1A 576431AA8 0102/1623/2007 5.51500% 386,~~287~~212,~~000~~197.0071 ~~532~~1,~~593~~891,832.2030 I-2A1 576431AB6 0102/1623/2007 5.48000% 610,~~292~~250,~~000~~841.0033 ~~836~~2,~~100~~970,336.0471 I-2A2 576431AC4 0102/1623/2007 5.48000% 254,~~287~~269,~~000~~850.0064 ~~348~~1,~~373~~237,604.1922 I-2A3 576431AD2 1201/2931/~~2006~~2007 5.~~56700~~62300% 295,~~039~~019,~~000~~102.0029 1,~~368~~381,~~735~~469.0900 I-2A4 576431AE0 0102/1623/2007 5.50000% 204,~~639~~625,~~000~~198.0095 ~~281~~999,~~378~~597.6310 I-X-1 576431AF7 1201/2931/~~2006~~2007 5.50000% 0.00 790,~~701~~567.5379 I-X-2 576431AG5 1201/2931/~~2006~~2007 5.50000% 0.00 458,~~333~~255.3381 I-X-3 576431AH3 1201/2931/~~2006~~2007 0.50000% 0.00 ~~260~~261,~~521~~006.4217 I-M1 576431BG4 0102/2423/2007 5.70000% 43,046,000.00 61208,~~340~~107.5525 I-M2 576431BH2 0102/2423/2007 5.72000% 32,524,000.00 46156,~~509~~482.3274 I-M3 576431BJ8 0102/2423/2007 5.74000% 14,349,000.00 2069,~~590~~037.8235 I-M4 576431BK5 0102/2423/2007 5.90000% 30,609,000.00 45147,~~148~~269.2810 I-M5 576431BL3 0102/2423/2007 5.95000% 9,566,000.00 1446,~~229~~024.4390 I-M6 576431BM1 0102/2423/2007 6.00000% 9,566,000.00 1446,~~349~~024.0090 I-M7 576431BN9 0102/2423/2007 6.52000% 13,393,000.00 2164,~~830~~437.5975 I-C 576431BS8 1201/2931/~~2006~~2007 0.00000% 9,~~576~~565,~~004~~865.4052 ~~6,081,189~~0.2200 I-P 576431BT6 1201/2931/~~2006~~2007 0.00000% 100.00 47109,~~033~~503.2060 I-R 576431BU3 1201/2931/~~2006~~2007 0.00000% 0.01 0.00 II-A-1 576431AJ9 1201/2931/~~2006~~2007 6.~~01928~~00626% ~~166~~159,~~692~~390,~~000~~249.0016 ~~836~~797,~~138~~782.7025 II-A-2 576431AK6 1201/2931/~~2006~~2007 6.~~01928~~00626% 9,~~515~~098,~~000~~206.0040 4745,~~727~~538.9047 II-A-3 576431AL4 1201/2931/~~2006~~2007 5.~~50000~~48698% ~~166~~159,~~692~~390,~~000~~249.0016 ~~764~~728,~~005~~808.5177 II-A-3X 576431AM2 1201/2931/~~2006~~2007 0.51928% 0.00 7268,~~133~~973.2452 II-A-4 576431AN0 1201/2931/~~2006~~2007 5.~~62500~~61198% ~~166~~159,~~692~~390,~~000~~249.0016 ~~781~~745,~~369~~411.2692 II-A-4X 576431AP5 1201/2931/~~2006~~2007 0.39428% 0.00 5452,~~769~~370.4937 II-A-5 576431AQ3 1201/2931/~~2006~~2007 5.~~75000~~73698% ~~166~~159,~~692~~390,~~000~~249.0016 ~~798~~762,~~733~~015.0107 II-A-5X 576431AR1 1201/2931/~~2006~~2007 0.26928% 0.00 3735,~~405~~767.7422 II-A-6 576431AS9 1201/2931/~~2006~~2007 5.~~87500~~86198% ~~166~~159,~~692~~390,~~000~~249.0016 ~~816~~778,~~096~~618.7623 II-A-6X 576431AT7 1201/2931/~~2006~~2007 0.14428% 0.00 2019,~~041~~164.9907 II-A-7 576431AU4 1201/2931/~~2006~~2007 65.~~00000~~98698% ~~166~~159,~~692~~390,~~000~~249.0016 ~~833~~795,~~460~~221.5138 II-A-7X 576431AV2 1201/2931/~~2006~~2007 0.01928% 0.00 2,~~678~~560.2492 II-A-8 576431AW0 1201/2931/~~2006~~2007 6.~~50000~~48698% ~~102~~98,~~586~~092,~~308~~633.0007 ~~555~~530,~~676~~270.1549 II-A-9 576431AX8 1201/2931/~~2006~~2007 5.~~25000~~23698% 6461,~~105~~297,~~692~~616.0008 ~~280~~267,~~462~~511.6080 II-A-10 576431AY6 1201/2931/~~2006~~2007 6.~~50000~~48698% 8682,~~559~~768,~~884~~228.0010 ~~468~~447,~~866~~429.3061 II-A-11 576431AZ3 1201/2931/~~2006~~2007 5.~~50000~~48698% 8076,~~132~~622,~~116~~021.0006 ~~367~~350,~~272~~352.4468 II-A-12 576431BA7 1201/2931/~~2006~~2007 6.~~75000~~73698% 8581,~~488~~743,~~590~~860.0089 ~~480~~458,~~873~~922.5805 II-A-13 576431BB5 1201/2931/~~2006~~2007 5.~~25000~~23698% 8177,~~203~~646,~~410~~388.0026 ~~355~~338,~~265~~860.1725 II-A-14 576431BC3 1201/2931/~~2006~~2007 6.~~75000~~73698% 6966,~~247~~214,~~908~~583.0024 ~~389~~371,~~519~~738.6940 II-A-15 576431BD1 1201/2931/~~2006~~2007 5.~~50000~~48698% 9793,~~444~~175,~~092~~665.0092 ~~446~~426,~~619~~043.0590 II-A-LR 576431BE9 1201/2931/~~2006~~2007 6.~~01928~~00482% 500.00 0.2500 II-A-UR 576431BF6 1201/2931/~~2006~~2007 6.~~01928~~00482% 500.00 0.2500 II-B-1 576431BP4 1201/2931/~~2006~~2007 6.~~01928~~00626% 4,~~843~~842,~~000~~650.0025 24,~~292~~238.8350 II-B-2 576431BQ2 1201/2931/~~2006~~2007 6.~~01928~~00626% 1,~~863~~862,~~000~~865.0046 9,~~344~~324.9404 II-B-3 576431BR0 1201/2931/~~2006~~2007 6.~~01928~~00626% 1,~~025~~024,~~000~~925.0098 5,~~141~~129.4797 II-B-4 576431BV1 1201/2931/~~2006~~2007 6.~~01928~~00626% 1,~~024~~023,~~000~~926.0005 5,~~136~~124.4697 II-B-5 576431BW9 1201/2931/~~2006~~2007 6.~~01928~~00626% ~~745~~744,~~000~~946.0020 3,~~736~~728.9761 II-B-6 576431BX7 1201/2931/~~2006~~2007 6.~~01928~~00626% 559,~~375~~334.0060 2,~~805~~799.8659 II-P 576431BY5 1201/2931/~~2006~~2007 0.00000% 0.00 0.00 Totals 3,~~599~~526,~~667~~055,~~579~~502.4197 1918,~~688~~911,~~531~~263.2074

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-1A 741,~~802~~630,954.2905 0.00 ~~386~~384,~~212~~581,~~197~~243.7167 ~~607~~3,~~395~~522,786.4935 0.00 I-2A1 412,~~158~~528,175.6733 0.00 ~~610~~607,~~250~~722,~~841~~666.3300 ~~877~~5,~~258~~498,512.7104 0.00 I-2A2 171,~~149~~053,400.3686 0.00 ~~254~~253,~~269~~216,~~850~~449.6478 ~~365~~2,~~522~~291,005.5508 0.00 I-2A3 191,~~897~~222,218.7174 0.00 ~~295~~293,~~019~~796,~~102~~883.2955 12,~~388~~603,~~632~~687.8074 0.00 I-2A4 13847,~~801~~730.0571 0.00 ~~204~~203,~~625~~777,~~198~~468.9524 ~~295~~1,~~179~~847,327.6881 0.00 I-X-1 0.00 0.00 0.00 790,~~701~~567.5379 0.00 I-X-2 0.00 0.00 0.00 458,~~333~~255.3381 0.00 I-X-3 0.00 0.00 0.00 ~~260~~261,~~521~~006.4217 0.00 I-M1 0.00 0.00 43,046,000.00 61208,~~340~~107.5525 0.00 I-M2 0.00 0.00 32,524,000.00 46156,~~509~~482.3274 0.00 I-M3 0.00 0.00 14,349,000.00 2069,~~590~~037.8235 0.00 I-M4 0.00 0.00 30,609,000.00 45147,~~148~~269.2810 0.00 I-M5 0.00 0.00 9,566,000.00 1446,~~229~~024.4390 0.00 I-M6 0.00 0.00 9,566,000.00 1446,~~349~~024.0090 0.00 I-M7 0.00 0.00 13,393,000.00 2164,~~830~~437.5975 0.00 I-C 0.00 0.00 9,565,865.52 ~~6,081,189~~0.2200 0.00 I-P 0.00 0.00 100.00 47109,~~033~~503.2060 0.00 I-R 0.00 0.00 0.01 0.00 0.00 II-A-1 73,~~301~~590,~~750~~853.8491 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 84,~~137~~388,~~889~~636.5416 0.00 II-A-2 ~~416~~204,~~793~~970.6069 0.00 98,~~098~~893,~~206~~235.4070 ~~464~~250,~~521~~509.5016 0.00 II-A-3 73,~~301~~590,~~750~~853.8491 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 84,~~065~~319,~~756~~662.3568 0.00 II-A-3X 0.00 0.00 0.00 7268,~~133~~973.2452 0.00 II-A-4 73,~~301~~590,~~750~~853.8491 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 84,~~083~~336,~~120~~265.1083 0.00 II-A-4X 0.00 0.00 0.00 5452,~~769~~370.4937 0.00 II-A-5 73,~~301~~590,~~750~~853.8491 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 84,~~100~~352,~~483~~868.8598 0.00 II-A-5X 0.00 0.00 0.00 3735,~~405~~767.7422 0.00 II-A-6 73,~~301~~590,~~750~~853.8491 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 84,~~117~~369,~~847~~472.6014 0.00 II-A-6X 0.00 0.00 0.00 2019,~~041~~164.9907 0.00 II-A-7 73,~~301~~590,~~750~~853.8491 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 84,~~135~~386,~~211~~075.3529 0.00 II-A-7X 0.00 0.00 0.00 2,~~678~~560.2492 0.00 II-A-8 42,~~493~~209,~~674~~898.9376 0.00 9895,~~092~~882,~~633~~734.0731 52,~~049~~740,~~351~~169.0825 0.00 II-A-9 21,~~808~~380,~~075~~955.9214 0.00 6159,~~297~~916,~~616~~660.0894 31,~~088~~648,~~538~~466.5294 0.00 II-A-10 31,~~791~~864,~~655~~659.9096 0.00 8280,~~768~~903,~~228~~568.1014 42,~~260~~312,~~522~~089.2057 0.00 II-A-11 31,~~510~~726,~~094~~193.9495 0.00 7674,~~622~~895,~~021~~827.0611 32,~~877~~076,~~367~~546.3863 0.00 II-A-12 31,~~744~~841,~~729~~582.1130 0.00 8179,~~743~~902,~~860~~278.8959 42,~~225~~300,~~602~~504.6935 0.00 II-A-13 31,~~557~~749,~~021~~271.7460 0.00 7775,~~646~~897,~~388~~116.2666 32,~~912~~088,~~286~~131.9185 0.00 II-A-14 31,~~033~~491,~~324~~727.7698 0.00 6664,~~214~~722,~~583~~855.2426 31,~~422~~863,~~844~~466.4538 0.00 II-A-15 42,~~268~~099,~~426~~125.0892 0.00 9391,~~175~~076,~~665~~539.9299 42,~~715~~525,~~045~~169.1382 0.00 II-A-LR 500.00 0.00 0.00 500.2500 0.00 II-A-UR 500.00 0.00 0.00 500.2500 0.00 II-B-1 ~~349~~366.7589 0.00 4,842,~~650~~283.2536 24,~~642~~605.5839 0.00 II-B-2 ~~134~~141.5413 0.00 1,862,~~865~~724.4632 9,~~479~~465.4817 0.00 II-B-3 7477.0265 0.00 1,024,~~925~~848.9833 5,~~215~~207.4962 0.00 II-B-4 7377.9557 0.00 1,023,~~926~~848.0547 5,~~210~~202.4154 0.00 II-B-5 5356.8044 0.00 744,~~946~~889.2076 3,~~790~~785.7705 0.00 II-B-6 4042.4038 0.00 559,~~334~~292.6023 2,~~846~~841.2697 0.00 II-P 0.00 0.00 0.00 0.00 0.00 Totals 7343,~~601~~396,~~937~~751.5651 0.00 3,~~526~~482,~~055~~658,~~502~~751.9744 9362,~~290~~308,~~468~~015.7625 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. NOTE: Exchangeable Certificates are the II-A-3, II-A-3X, II-A-4, II-A-4X, II-A-5, II-A-5X, II-A-6, II-A-6X, II-A-7, II-A-7X, II-A-8, II-A-9, II-A-10, II-A-11, II-A-12, II-A-13, II-A-14 and II-A-15 Certificates.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution I-1A 386,287,000.00 386,~~287~~212,~~000~~197.0071 0.00 741,~~802~~630,954.2905 0.00 0.00 I-2A1 610,292,000.00 610,~~292~~250,~~000~~841.0033 0.00 412,~~158~~528,175.6733 0.00 0.00 I-2A2 254,287,000.00 254,~~287~~269,~~000~~850.0064 0.00 171,~~149~~053,400.3686 0.00 0.00 I-2A3 295,039,000.00 295,~~039~~019,~~000~~102.0029 0.00 191,~~897~~222,218.7174 0.00 0.00 I-2A4 204,639,000.00 204,~~639~~625,~~000~~198.0095 0.00 13847,~~801~~730.0571 0.00 0.00 I-X-1 0.00 0.00 0.00 0.00 0.00 0.00 I-X-2 0.00 0.00 0.00 0.00 0.00 0.00 I-X-3 0.00 0.00 0.00 0.00 0.00 0.00 I-M1 43,046,000.00 43,046,000.00 0.00 0.00 0.00 0.00 I-M2 32,524,000.00 32,524,000.00 0.00 0.00 0.00 0.00 I-M3 14,349,000.00 14,349,000.00 0.00 0.00 0.00 0.00 I-M4 30,609,000.00 30,609,000.00 0.00 0.00 0.00 0.00 I-M5 9,566,000.00 9,566,000.00 0.00 0.00 0.00 0.00 I-M6 9,566,000.00 9,566,000.00 0.00 0.00 0.00 0.00 I-M7 13,393,000.00 13,393,000.00 0.00 0.00 0.00 0.00 I-C 9,576,004.40 9,~~576~~565,~~004~~865.4052 0.00 0.00 0.00 0.00 I-P 100.00 100.00 0.00 0.00 0.00 0.00 I-R 0.01 0.01 0.00 0.00 0.00 0.00 II-A-1 166,692,000.00 ~~166~~159,~~692~~390,~~000~~249.0016 12,~~037~~075.9467 73,~~289~~578,~~712~~778.9024 0.00 0.00 II-A-2 9,515,000.00 9,~~515~~098,~~000~~206.0040 ~~687~~689.1429 ~~416~~204,~~106~~281.4640 0.00 0.00 II-A-3 166,692,000.00 ~~166~~159,~~692~~390,~~000~~249.0016 ~~558~~12,~~921~~175.5786 63,~~742~~578,~~829~~678.2705 0.00 0.00 II-A-3X 0.00 0.00 0.00 0.00 0.00 0.00 II-A-4 166,692,000.00 ~~166~~159,~~692~~390,~~000~~249.0016 ~~558~~12,~~921~~175.5786 63,~~742~~578,~~829~~678.2705 0.00 0.00 II-A-4X 0.00 0.00 0.00 0.00 0.00 0.00 II-A-5 166,692,000.00 ~~166~~159,~~692~~390,~~000~~249.0016 ~~558~~12,~~921~~175.5786 63,~~742~~578,~~829~~678.2705 0.00 0.00 II-A-5X 0.00 0.00 0.00 0.00 0.00 0.00 II-A-6 166,692,000.00 ~~166~~159,~~692~~390,~~000~~249.0016 ~~558~~12,~~921~~175.5786 63,~~742~~578,~~829~~678.2705 0.00 0.00 II-A-6X 0.00 0.00 0.00 0.00 0.00 0.00 II-A-7 166,692,000.00 ~~166~~159,~~692~~390,~~000~~249.0016 ~~558~~12,~~921~~175.5786 63,~~742~~578,~~829~~678.2705 0.00 0.00 II-A-7X 0.00 0.00 0.00 0.00 0.00 0.00 II-A-8 102,586,308.00 ~~102~~98,~~586~~092,~~308~~633.0007 ~~343~~7,~~973~~493.9232 42,~~149~~202,~~701~~405.0145 0.00 0.00 II-A-9 64,105,692.00 6461,~~105~~297,~~692~~616.0008 ~~214~~4,~~947~~682.6554 21,~~593~~376,~~128~~272.2660 0.00 0.00 II-A-10 86,559,884.00 8682,~~559~~768,~~884~~228.0010 ~~290~~6,~~237~~322.0068 31,~~501~~858,~~418~~337.9027 0.00 0.00 II-A-11 80,132,116.00 8076,~~132~~622,~~116~~021.0006 ~~268~~5,~~684~~853.5717 31,~~241~~720,~~410~~340.3778 0.00 0.00 II-A-12 85,488,590.00 8581,~~488~~743,~~590~~860.0089 ~~286~~6,~~644~~244.9343 31,~~458~~835,~~084~~337.1787 0.00 0.00 II-A-13 81,203,410.00 8177,~~203~~646,~~410~~388.0026 ~~272~~5,~~276~~931.6442 31,~~284~~743,~~745~~340.1018 0.00 0.00 II-A-14 69,247,908.00 6966,~~247~~214,~~908~~583.0024 ~~232~~5,~~189~~058.6015 21,~~801~~486,~~135~~669.1584 0.00 0.00 II-A-15 97,444,092.00 9793,~~444~~175,~~092~~665.0092 ~~326~~7,~~731~~117.9771 32,~~941~~092,~~694~~008.1221 0.00 0.00 II-A-LR 50.00 500.00 0.0800 490.9200 0.00 0.00 II-A-UR 50.00 500.00 0.0800 490.9200 0.00 0.00 II-B-1 4,843,000.00 4,~~843~~842,~~000~~650.0025 ~~349~~366.7589 0.00 0.00 0.00 II-B-2 1,863,000.00 1,~~863~~862,~~000~~865.0046 ~~134~~141.5413 0.00 0.00 0.00 II-B-3 1,025,000.00 1,~~025~~024,~~000~~925.0098 7477.0265 0.00 0.00 0.00 II-B-4 1,024,000.00 1,~~024~~023,~~000~~926.0005 7377.9557 0.00 0.00 0.00 II-B-5 745,000.00 ~~745~~744,~~000~~946.0020 5356.8044 0.00 0.00 0.00 II-B-6 559,375.00 559,~~375~~334.0060 4042.4038 0.00 0.00 0.00 II-P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 3,599,667,579.41 3,~~599~~526,~~667~~055,~~579~~502.4197 5123,~~043,745~~109.8374 6843,~~558~~273,~~191~~641.7178 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-1A 741,~~802~~630,954.2905 ~~386~~384,~~212~~581,~~197~~243.7167 0.~~99980636~~99558423 741,~~802~~630,954.2905 I-2A1 412,~~158~~528,175.6733 ~~610~~607,~~250~~722,~~841~~666.3300 0.~~99993256~~99578999 412,~~158~~528,175.6733 I-2A2 171,~~149~~053,400.3686 ~~254~~253,~~269~~216,~~850~~449.6478 0.~~99993256~~99578999 171,~~149~~053,400.3686 I-2A3 191,~~897~~222,218.7174 ~~295~~293,~~019~~796,~~102~~883.2955 0.~~99993256~~99578999 191,~~897~~222,218.7174 I-2A4 13847,~~801~~730.0571 ~~204~~203,~~625~~777,~~198~~468.9524 0.~~99993256~~99578999 13847,~~801~~730.0571 I-X-1 0.00 0.00 0.00000000 0.00 I-X-2 0.00 0.00 0.00000000 0.00 I-X-3 0.00 0.00 0.00000000 0.00 I-M1 0.00 43,046,000.00 1.00000000 0.00 I-M2 0.00 32,524,000.00 1.00000000 0.00 I-M3 0.00 14,349,000.00 1.00000000 0.00 I-M4 0.00 30,609,000.00 1.00000000 0.00 I-M5 0.00 9,566,000.00 1.00000000 0.00 I-M6 0.00 9,566,000.00 1.00000000 0.00 I-M7 0.00 13,393,000.00 1.00000000 0.00 I-C 0.00 9,565,865.52 0.99894122 0.00 I-P 0.00 100.00 1.00000000 0.00 I-R 0.00 0.01 1.00000000 0.00 II-A-1 73,~~301~~590,~~750~~853.8491 ~~159~~155,~~390~~799,~~249~~395.1625 0.~~95619615~~93465430 73,~~301~~590,~~750~~853.8491 II-A-2 ~~416~~204,~~793~~970.6069 98,~~098~~893,~~206~~235.4070 0.~~95619615~~93465430 ~~416~~204,~~793~~970.6069 II-A-3 73,~~301~~590,~~750~~853.8491 ~~159~~155,~~390~~799,~~249~~395.1625 0.~~95619615~~93465430 73,~~301~~590,~~750~~853.8491 II-A-3X 0.00 0.00 0.00000000 0.00 II-A-4 73,~~301~~590,~~750~~853.8491 ~~159~~155,~~390~~799,~~249~~395.1625 0.~~95619615~~93465430 73,~~301~~590,~~750~~853.8491 II-A-4X 0.00 0.00 0.00000000 0.00 II-A-5 73,~~301~~590,~~750~~853.8491 ~~159~~155,~~390~~799,~~249~~395.1625 0.~~95619615~~93465430 73,~~301~~590,~~750~~853.8491 II-A-5X 0.00 0.00 0.00000000 0.00 II-A-6 73,~~301~~590,~~750~~853.8491 ~~159~~155,~~390~~799,~~249~~395.1625 0.~~95619615~~93465430 73,~~301~~590,~~750~~853.8491 II-A-6X 0.00 0.00 0.00000000 0.00 II-A-7 73,~~301~~590,~~750~~853.8491 ~~159~~155,~~390~~799,~~249~~395.1625 0.~~95619615~~93465430 73,~~301~~590,~~750~~853.8491 II-A-7X 0.00 0.00 0.00000000 0.00 II-A-8 42,~~493~~209,~~674~~898.9376 9895,~~092~~882,~~633~~734.0731 0.~~95619615~~93465430 42,~~493~~209,~~674~~898.9376 II-A-9 21,~~808~~380,~~075~~955.9214 6159,~~297~~916,~~616~~660.0894 0.~~95619615~~93465430 21,~~808~~380,~~075~~955.9214 II-A-10 31,~~791~~864,~~655~~659.9096 8280,~~768~~903,~~228~~568.1014 0.~~95619615~~93465430 31,~~791~~864,~~655~~659.9096 II-A-11 31,~~510~~726,~~094~~193.9495 7674,~~622~~895,~~021~~827.0611 0.~~95619615~~93465430 31,~~510~~726,~~094~~193.9495 II-A-12 31,~~744~~841,~~729~~582.1130 8179,~~743~~902,~~860~~278.8959 0.~~95619615~~93465430 31,~~744~~841,~~729~~582.1130 II-A-13 31,~~557~~749,~~021~~271.7460 7775,~~646~~897,~~388~~116.2666 0.~~95619615~~93465430 31,~~557~~749,~~021~~271.7460 II-A-14 31,~~033~~491,~~324~~727.7698 6664,~~214~~722,~~583~~855.2426 0.~~95619615~~93465430 31,~~033~~491,~~324~~727.7698 II-A-15 42,~~268~~099,~~426~~125.0892 9391,~~175~~076,~~665~~539.9299 0.~~95619615~~93465430 42,~~268~~099,~~426~~125.0892 II-A-LR 500.00 0.00 0.00000000 500.00 II-A-UR 500.00 0.00 0.00000000 500.00 II-B-1 ~~349~~366.7589 4,842,~~650~~283.2536 0.~~99992778~~99985203 ~~349~~366.7589 II-B-2 ~~134~~141.5413 1,862,~~865~~724.4632 0.~~99992778~~99985202 ~~134~~141.5413 II-B-3 7477.0265 1,024,~~925~~848.9833 0.~~99992779~~99985203 7477.0265 II-B-4 7377.9557 1,023,~~926~~848.0547 0.~~99992778~~99985202 7377.9557 II-B-5 5356.8044 744,~~946~~889.2076 0.~~99992779~~99985203 5356.8044 II-B-6 4042.4038 559,~~334~~292.6023 0.~~99992778~~99985203 4042.4038 II-P 0.00 0.00 0.00000000 0.00 Totals 7343,~~601~~396,~~937~~751.5651 3,~~526~~482,~~055~~658,~~502~~751.9744 0.~~97955031~~96749455 7343,~~601~~396,~~937~~751.5651

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-1A 386,287,000.00 ~~1000~~999.~~00000000~~80635566 0.00000000 04.~~19364434~~22213031 0.00000000 I-2A1 610,292,000.00 ~~1000~~999.~~00000000~~93255905 0.00000000 04.~~06744095~~14256672 0.00000000 I-2A2 254,287,000.00 ~~1000~~999.~~00000000~~93255904 0.00000000 04.~~06744096~~14256671 0.00000000 I-2A3 295,039,000.00 ~~1000~~999.~~00000000~~93255905 0.00000000 04.~~06744095~~14256671 0.00000000 I-2A4 204,639,000.00 ~~1000~~999.~~00000000~~93255904 0.00000000 04.~~06744096~~14256672 0.00000000 I-X-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-X-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-X-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-M1 43,046,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M2 32,524,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M3 14,349,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M4 30,609,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M5 9,566,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M6 9,566,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M7 13,393,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-C 9,576,004.40 ~~1000~~998.~~00000000~~94122020 0.00000000 0.00000000 0.00000000 I-P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-R 0.01 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 166,692,000.00 ~~1000~~956.~~00000000~~19615314 0.~~07221666~~07244301 4321.~~73163019~~46940609 0.00000000 II-A-2 9,515,000.00 ~~1000~~956.~~00000000~~19615344 0.~~07221650~~07244246 4321.~~73163006~~46940620 0.00000000 II-A-3 166,692,000.00 ~~1000~~956.~~00000000~~19615314 30.~~35301976~~07304406 4021.~~45082709~~46880504 0.00000000 II-A-3X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-4 166,692,000.00 ~~1000~~956.~~00000000~~19615314 30.~~35301976~~07304406 4021.~~45082709~~46880504 0.00000000 II-A-4X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-5 166,692,000.00 ~~1000~~956.~~00000000~~19615314 30.~~35301976~~07304406 4021.~~45082709~~46880504 0.00000000 II-A-5X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 166,692,000.00 ~~1000~~956.~~00000000~~19615314 30.~~35301976~~07304406 4021.~~45082709~~46880504 0.00000000 II-A-6X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-7 166,692,000.00 ~~1000~~956.~~00000000~~19615314 30.~~35301976~~07304406 4021.~~45082709~~46880504 0.00000000 II-A-7X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-8 102,586,308.00 ~~1000~~956.~~00000000~~19615310 30.~~35301978~~07304406 4021.~~45082712~~46880508 0.00000000 II-A-9 64,105,692.00 ~~1000~~956.~~00000000~~19615307 30.~~35301973~~07304406 4021.~~45082705~~46880499 0.00000000 II-A-10 86,559,884.00 ~~1000~~956.~~00000000~~19615317 30.~~35301974~~07304400 4021.~~45082708~~46880500 0.00000000 II-A-11 80,132,116.00 ~~1000~~956.~~00000000~~19615311 30.~~35301978~~07304400 4021.~~45082711~~46880509 0.00000000 II-A-12 85,488,590.00 ~~1000~~956.~~00000000~~19615308 30.~~35301974~~07304402 4021.~~45082706~~46880502 0.00000000 II-A-13 81,203,410.00 ~~1000~~956.~~00000000~~19615309 30.~~35301978~~07304398 4021.~~45082713~~46880507 0.00000000 II-A-14 69,247,908.00 ~~1000~~956.~~00000000~~19615310 30.~~35301970~~07304408 4021.~~45082705~~46880509 0.00000000 II-A-15 97,444,092.00 ~~1000~~956.~~00000000~~19615317 30.~~35301980~~07304404 4021.~~45082713~~46880500 0.00000000 II-A-LR 50.00 ~~1000~~0.00000000 10.~~60000000~~00000000 ~~998~~0.~~40000000~~00000000 0.00000000 II-A-UR 50.00 ~~1000~~0.00000000 10.~~60000000~~00000000 ~~998~~0.~~40000000~~00000000 0.00000000 II-B-1 4,843,000.00 ~~1000~~999.~~00000000~~92778237 0.~~07221763~~07575676 0.00000000 0.00000000 II-B-2 1,863,000.00 ~~1000~~999.~~00000000~~92778315 0.~~07221685~~07575416 0.00000000 0.00000000 II-B-3 1,025,000.00 ~~1000~~999.~~00000000~~92778537 0.~~07221463~~07575610 0.00000000 0.00000000 II-B-4 1,024,000.00 ~~1000~~999.~~00000000~~92778320 0.~~07221680~~07575195 0.00000000 0.00000000 II-B-5 745,000.00 ~~1000~~999.~~00000000~~92778523 0.~~07221477~~07575839 0.00000000 0.00000000 II-B-6 559,375.00 ~~1000~~999.~~00000000~~92777654 0.~~07222346~~07576313 0.00000000 0.00000000 II-P 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-1A 0.00000000 04.~~19364434~~22213031 ~~999~~995.~~80635566~~58422538 0.~~99980636~~99558423 04.~~19364434~~22213031 I-2A1 0.00000000 04.~~06744095~~14256672 ~~999~~995.~~93255905~~78999233 0.~~99993256~~99578999 04.~~06744095~~14256672 I-2A2 0.00000000 04.~~06744096~~14256671 ~~999~~995.~~93255904~~78999233 0.~~99993256~~99578999 04.~~06744096~~14256671 I-2A3 0.00000000 04.~~06744095~~14256671 ~~999~~995.~~93255905~~78999234 0.~~99993256~~99578999 04.~~06744095~~14256671 I-2A4 0.00000000 04.~~06744096~~14256672 ~~999~~995.~~93255904~~78999233 0.~~99993256~~99578999 04.~~06744096~~14256672 I-X-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-X-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-X-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-M1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-M7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-C 0.00000000 0.00000000 998.94122020 0.99894122 0.00000000 I-P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-R 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 II-A-1 0.00000000 4321.~~80384686~~54184910 ~~956~~934.~~19615314~~65430405 0.~~95619615~~93465430 4321.~~80384686~~54184910 II-A-2 0.00000000 4321.~~80384656~~54184866 ~~956~~934.~~19615344~~65430373 0.~~95619615~~93465430 4321.~~80384656~~54184866 II-A-3 0.00000000 4321.~~80384686~~54184910 ~~956~~934.~~19615314~~65430405 0.~~95619615~~93465430 4321.~~80384686~~54184910 II-A-3X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-4 0.00000000 4321.~~80384686~~54184910 ~~956~~934.~~19615314~~65430405 0.~~95619615~~93465430 4321.~~80384686~~54184910 II-A-4X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-5 0.00000000 4321.~~80384686~~54184910 ~~956~~934.~~19615314~~65430405 0.~~95619615~~93465430 4321.~~80384686~~54184910 II-A-5X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 0.00000000 4321.~~80384686~~54184910 ~~956~~934.~~19615314~~65430405 0.~~95619615~~93465430 4321.~~80384686~~54184910 II-A-6X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-7 0.00000000 4321.~~80384686~~54184910 ~~956~~934.~~19615314~~65430405 0.~~95619615~~93465430 4321.~~80384686~~54184910 II-A-7X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-8 0.00000000 4321.~~80384690~~54184904 ~~956~~934.~~19615310~~65430406 0.~~95619615~~93465430 4321.~~80384690~~54184904 II-A-9 0.00000000 4321.~~80384693~~54184905 ~~956~~934.~~19615307~~65430402 0.~~95619615~~93465430 4321.~~80384693~~54184905 II-A-10 0.00000000 4321.~~80384683~~54184911 ~~956~~934.~~19615317~~65430407 0.~~95619615~~93465430 4321.~~80384683~~54184911 II-A-11 0.00000000 4321.~~80384689~~54184909 ~~956~~934.~~19615311~~65430402 0.~~95619615~~93465430 4321.~~80384689~~54184909 II-A-12 0.00000000 4321.~~80384692~~54184904 ~~956~~934.~~19615308~~65430404 0.~~95619615~~93465430 4321.~~80384692~~54184904 II-A-13 0.00000000 4321.~~80384691~~54184904 ~~956~~934.~~19615309~~65430405 0.~~95619615~~93465430 4321.~~80384691~~54184904 II-A-14 0.00000000 4321.~~80384690~~54184903 ~~956~~934.~~19615310~~65430407 0.~~95619615~~93465430 4321.~~80384690~~54184903 II-A-15 0.00000000 4321.~~80384683~~54184904 ~~956~~934.~~19615317~~65430403 0.~~95619615~~93465430 4321.~~80384683~~54184904 II-A-LR 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 II-A-UR 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 II-B-1 0.00000000 0.~~07221763~~07575676 999.~~92778237~~85202560 0.~~99992778~~99985203 0.~~07221763~~07575676 II-B-2 0.00000000 0.~~07221685~~07575416 999.~~92778315~~85202362 0.~~99992778~~99985202 0.~~07221685~~07575416 II-B-3 0.00000000 0.~~07221463~~07575610 999.~~92778537~~85202927 0.~~99992779~~99985203 0.~~07221463~~07575610 II-B-4 0.00000000 0.~~07221680~~07575195 999.~~92778320~~85202148 0.~~99992778~~99985202 0.~~07221680~~07575195 II-B-5 0.00000000 0.~~07221477~~07575839 999.~~92778523~~85202685 0.~~99992779~~99985203 0.~~07221477~~07575839 II-B-6 0.00000000 0.~~07222346~~07576313 999.~~92777654~~85203128 0.~~99992778~~99985203 0.~~07222346~~07576313 II-P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance I-1A 01/1625/07 - 0102/2425/07 932 5.51500% 386,~~287~~212,~~000~~197.0071 ~~532~~1,~~593~~893,298.2002 89523,~~730~~382.8424 I-2A1 01/1625/07 - 0102/2425/07 932 5.48000% 610,~~292~~250,~~000~~841.0033 ~~836~~2,~~100~~972,599.0465 ~~136~~808,~~425~~059.0559 I-2A2 01/1625/07 - 0102/2425/07 932 5.48000% 254,~~287~~269,~~000~~850.0064 ~~348~~1,~~373~~238,576.1969 56347,~~843~~254.4772 I-2A3 1201/01/0607 - 1201/30/0607 30 5.~~56700~~62300% 295,~~039~~019,~~000~~102.0029 1,~~368~~382,~~735~~410.0934 ~~241~~336,~~234~~139.3274 I-2A4 01/1625/07 - 0102/2425/07 932 5.50000% 204,~~639~~625,~~000~~198.0095 ~~281~~1,~~378~~000,389.6386 46283,~~768~~082.3296 I-X-1 1201/01/0607 - 1201/30/0607 30 5.50000% 172,~~516~~487,~~697~~518.9788 790,~~701~~567.5379 0.00 I-X-2 1201/01/0607 - 1201/30/0607 30 5.50000% ~~100~~99,~~000~~983,~~000~~086.0022 458,~~333~~255.3381 0.00 I-X-3 1201/01/0607 - 1201/30/0607 30 0.50000% ~~625~~626,~~251~~414,~~404~~807.7375 ~~260~~261,~~521~~006.4217 0.00 I-M1 01/1625/07 - 0102/2425/07 932 5.70000% 43,046,000.00 61218,~~340~~099.5573 01,000.00 I-M2 01/1625/07 - 0102/2425/07 932 5.72000% 32,524,000.00 46165,~~509~~366.3247 0.00 I-M3 01/1625/07 - 0102/2425/07 932 5.74000% 14,349,000.00 2073,~~590~~211.8279 0.00 I-M4 01/1625/07 - 0102/2425/07 932 5.90000% 30,609,000.00 45160,~~148~~527.2820 0.00 I-M5 01/1625/07 - 0102/2425/07 932 5.95000% 9,566,000.00 1450,~~229~~593.4351 0.00 I-M6 01/1625/07 - 0102/2425/07 932 6.00000% 9,566,000.00 1451,~~349~~018.0067 0.00 I-M7 01/1625/07 - 0102/2425/07 932 6.52000% 13,393,000.00 2177,~~830~~619.5988 0.00 I-C N/A N/A 0.00000% 9,~~576~~565,~~004~~865.4052 0.00 0.00 I-P N/A N/A 0.00000% 100.00 0.00 0.00 I-R N/A N/A 0.00000% 0.01 0.00 0.00 II-A-1 1201/01/0607 - 1201/30/0607 30 6.~~01928~~00626% ~~166~~159,~~692~~390,~~000~~249.0016 ~~836~~797,~~138~~782.7025 0.00 II-A-2 1201/01/0607 - 1201/30/0607 30 6.~~01928~~00626% 9,~~515~~098,~~000~~206.0040 4745,~~727~~538.9047 0.00 II-A-3 1201/01/0607 - 1201/30/0607 30 5.~~50000~~48698% ~~166~~159,~~692~~390,~~000~~249.0016 ~~764~~728,~~005~~808.5177 0.00 II-A-3X 1201/01/0607 - 1201/30/0607 30 0.51928% ~~166~~159,~~692~~390,~~000~~249.0016 7268,~~133~~973.2452 0.00 II-A-4 1201/01/0607 - 1201/30/0607 30 5.~~62500~~61198% ~~166~~159,~~692~~390,~~000~~249.0016 ~~781~~745,~~369~~411.2692 0.00 II-A-4X 1201/01/0607 - 1201/30/0607 30 0.39428% ~~166~~159,~~692~~390,~~000~~249.0016 5452,~~769~~370.4937 0.00 II-A-5 1201/01/0607 - 1201/30/0607 30 5.~~75000~~73698% ~~166~~159,~~692~~390,~~000~~249.0016 ~~798~~762,~~733~~015.0107 0.00 II-A-5X 1201/01/0607 - 1201/30/0607 30 0.26928% ~~166~~159,~~692~~390,~~000~~249.0016 3735,~~405~~767.7422 0.00 II-A-6 1201/01/0607 - 1201/30/0607 30 5.~~87500~~86198% ~~166~~159,~~692~~390,~~000~~249.0016 ~~816~~778,~~096~~618.7623 0.00 II-A-6X 1201/01/0607 - 1201/30/0607 30 0.14428% ~~166~~159,~~692~~390,~~000~~249.0016 2019,~~041~~164.9907 0.00 II-A-7 1201/01/0607 - 1201/30/0607 30 65.~~00000~~98698% ~~166~~159,~~692~~390,~~000~~249.0016 ~~833~~795,~~460~~221.5138 0.00 II-A-7X 1201/01/0607 - 1201/30/0607 30 0.01928% ~~166~~159,~~692~~390,~~000~~249.0016 2,~~678~~560.2492 0.00 II-A-8 1201/01/0607 - 1201/30/0607 30 6.~~50000~~48698% ~~102~~98,~~586~~092,~~308~~633.0007 ~~555~~530,~~676~~270.1549 0.00 II-A-9 1201/01/0607 - 1201/30/0607 30 5.~~25000~~23698% 6461,~~105~~297,~~692~~616.0008 ~~280~~267,~~462~~511.6080 0.00 II-A-10 1201/01/0607 - 1201/30/0607 30 6.~~50000~~48698% 8682,~~559~~768,~~884~~228.0010 ~~468~~447,~~866~~429.3061 0.00 II-A-11 1201/01/0607 - 1201/30/0607 30 5.~~50000~~48698% 8076,~~132~~622,~~116~~021.0006 ~~367~~350,~~272~~352.4468 0.00 II-A-12 1201/01/0607 - 1201/30/0607 30 6.~~75000~~73698% 8581,~~488~~743,~~590~~860.0089 ~~480~~458,~~873~~922.5805 0.00 II-A-13 1201/01/0607 - 1201/30/0607 30 5.~~25000~~23698% 8177,~~203~~646,~~410~~388.0026 ~~355~~338,~~265~~860.1725 0.00 II-A-14 1201/01/0607 - 1201/30/0607 30 6.~~75000~~73698% 6966,~~247~~214,~~908~~583.0024 ~~389~~371,~~519~~738.6940 0.00 II-A-15 1201/01/0607 - 1201/30/0607 30 5.~~50000~~48698% 9793,~~444~~175,~~092~~665.0092 ~~446~~426,~~619~~043.0590 0.00 II-A-LR 12N/~~01/06~~A ~~- 12~~N/~~30/06~~A 30 6.~~01928~~00482% 500.00 0.2500 0.00 II-A-UR 12N/~~01/06~~A ~~- 12~~N/~~30/06~~A 30 6.~~01928~~00482% 500.00 0.2500 0.00 II-B-1 1201/01/0607 - 1201/30/0607 30 6.~~01928~~00626% 4,~~843~~842,~~000~~650.0025 24,~~292~~238.8350 0.00 II-B-2 1201/01/0607 - 1201/30/0607 30 6.~~01928~~00626% 1,~~863~~862,~~000~~865.0046 9,~~344~~324.9404 0.00 II-B-3 1201/01/0607 - 1201/30/0607 30 6.~~01928~~00626% 1,~~025~~024,~~000~~925.0098 5,~~141~~129.4797 0.00 II-B-4 1201/01/0607 - 1201/30/0607 30 6.~~01928~~00626% 1,~~024~~023,~~000~~926.0005 5,~~136~~124.4697 0.00 II-B-5 1201/01/0607 - 1201/30/0607 30 6.~~01928~~00626% ~~745~~744,~~000~~946.0020 3,~~736~~728.9761 0.00 II-B-6 1201/01/0607 - 1201/30/0607 30 6.~~01928~~00626% 559,~~375~~334.0060 2,~~805~~799.8659 0.00 II-P N/A N/A 0.00000% 0.00 0.00 0.00 Totals 1318,~~560~~867,~~308~~248.7863 ~~571~~2,~~002~~298,919.0025

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-1A 89524,~~730~~847.8496 0.00 ~~532~~1,~~593~~891,832.2030 01,465.0071 ~~386~~384,~~212~~581,~~197~~243.7167 I-2A1 ~~136~~810,~~425~~322.0553 0.00 ~~836~~2,~~100~~970,336.0471 02,262.0094 ~~610~~607,~~250~~722,~~841~~666.3300 I-2A2 56348,~~843~~227.4719 0.00 ~~348~~1,~~373~~237,604.1922 0972.0047 ~~254~~253,~~269~~216,~~850~~449.6478 I-2A3 ~~241~~337,~~234~~081.3209 0.00 1,~~368~~381,~~735~~469.0900 0941.0035 ~~295~~293,~~019~~796,~~102~~883.2955 I-2A4 46283,~~768~~875.3272 0.00 ~~281~~999,~~378~~597.6310 0792.0076 ~~204~~203,~~625~~777,~~198~~468.9524 I-X-1 0.00 0.00 790,~~701~~567.5379 0.00 172,~~487~~454,~~518~~129.8829 I-X-2 0.00 0.00 458,~~333~~255.3381 0.00 99,~~983~~963,~~086~~731.2281 I-X-3 0.00 0.00 ~~260~~261,~~521~~006.4217 0.00 ~~626~~625,~~414~~864,~~807~~914.7521 I-M1 010,992.0048 0.00 61208,~~340~~107.5525 09,992.0048 43,046,000.00 I-M2 08,883.0073 0.00 46156,~~509~~482.3274 08,883.0073 32,524,000.00 I-M3 04,174.0043 0.00 2069,~~590~~037.8235 04,174.0043 14,349,000.00 I-M4 013,258.0010 0.00 45147,~~148~~269.2810 013,258.0010 30,609,000.00 I-M5 04,568.0061 0.00 1446,~~229~~024.4390 04,568.0061 9,566,000.00 I-M6 04,993.0076 0.00 1446,~~349~~024.0090 04,993.0076 9,566,000.00 I-M7 013,182.0013 0.00 2164,~~830~~437.5975 013,182.0013 13,393,000.00 I-C 0.00 0.00 ~~6,081,189~~0.2200 0.00 9,565,865.52 I-P 0.00 0.00 47109,~~033~~503.2060 0.00 100.00 I-R 0.00 0.00 0.00 0.00 0.01 II-A-1 0.00 0.00 ~~836~~797,~~138~~782.7025 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-2 0.00 0.00 4745,~~727~~538.9047 0.00 98,~~098~~893,~~206~~235.4070 II-A-3 0.00 0.00 ~~764~~728,~~005~~808.5177 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-3X 0.00 0.00 7268,~~133~~973.2452 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-4 0.00 0.00 ~~781~~745,~~369~~411.2692 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-4X 0.00 0.00 5452,~~769~~370.4937 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-5 0.00 0.00 ~~798~~762,~~733~~015.0107 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-5X 0.00 0.00 3735,~~405~~767.7422 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-6 0.00 0.00 ~~816~~778,~~096~~618.7623 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-6X 0.00 0.00 2019,~~041~~164.9907 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-7 0.00 0.00 ~~833~~795,~~460~~221.5138 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-7X 0.00 0.00 2,~~678~~560.2492 0.00 ~~159~~155,~~390~~799,~~249~~395.1625 II-A-8 0.00 0.00 ~~555~~530,~~676~~270.1549 0.00 9895,~~092~~882,~~633~~734.0731 II-A-9 0.00 0.00 ~~280~~267,~~462~~511.6080 0.00 6159,~~297~~916,~~616~~660.0894 II-A-10 0.00 0.00 ~~468~~447,~~866~~429.3061 0.00 8280,~~768~~903,~~228~~568.1014 II-A-11 0.00 0.00 ~~367~~350,~~272~~352.4468 0.00 7674,~~622~~895,~~021~~827.0611 II-A-12 0.00 0.00 ~~480~~458,~~873~~922.5805 0.00 8179,~~743~~902,~~860~~278.8959 II-A-13 0.00 0.00 ~~355~~338,~~265~~860.1725 0.00 7775,~~646~~897,~~388~~116.2666 II-A-14 0.00 0.00 ~~389~~371,~~519~~738.6940 0.00 6664,~~214~~722,~~583~~855.2426 II-A-15 0.00 0.00 ~~446~~426,~~619~~043.0590 0.00 9391,~~175~~076,~~665~~539.9299 II-A-LR 0.00 0.00 0.2500 0.00 0.00 II-A-UR 0.00 0.00 0.2500 0.00 0.00 II-B-1 0.00 0.00 24,~~292~~238.8350 0.00 4,842,~~650~~283.2536 II-B-2 0.00 0.00 9,~~344~~324.9404 0.00 1,862,~~865~~724.4632 II-B-3 0.00 0.00 5,~~141~~129.4797 0.00 1,024,~~925~~848.9833 II-B-4 0.00 0.00 5,~~136~~124.4697 0.00 1,023,~~926~~848.0547 II-B-5 0.00 0.00 3,~~736~~728.9761 0.00 744,~~946~~889.2076 II-B-6 0.00 0.00 2,~~805~~799.8659 0.00 559,~~334~~292.6023 II-P 0.00 0.00 0.00 0.00 0.00 Totals ~~571~~2,~~002~~364,407.0073 0.00 1918,~~688~~911,~~531~~263.2074 065,488.0047 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance I-1A 386,287,000.00 5.51500% ~~1000~~999.~~00000000~~80635566 14.~~37875000~~90127294 01.~~23229060~~35490514 I-2A1 610,292,000.00 5.48000% ~~1000~~999.~~00000000~~93255905 14.~~37000000~~87078259 01.~~22354062~~32405404 I-2A2 254,287,000.00 5.48000% ~~1000~~999.~~00000000~~93255904 14.~~37000000~~87078258 01.~~22354061~~36560154 I-2A3 295,039,000.00 5.~~56700~~62300% ~~1000~~999.~~00000000~~93255905 4.~~63916665~~68551730 01.~~81763536~~13930613 I-2A4 204,639,000.00 5.50000% ~~1000~~999.~~00000000~~93255904 14.~~37500002~~88855917 01.~~22854060~~38332850 I-X-1 0.00 5.50000% ~~1000~~999.~~00000562~~83086785 4.~~58333335~~58255812 0.00000000 I-X-2 0.00 5.50000% ~~1000~~999.~~00000000~~83086220 4.~~58333330~~58255810 0.00000000 I-X-3 0.00 0.50000% ~~1000~~1001.~~00000117~~86069754 0.~~41666667~~41744196 0.00000000 I-M1 43,046,000.00 5.70000% 1000.00000000 15.~~42500000~~06666659 0.~~00000000~~02323096 I-M2 32,524,000.00 5.72000% 1000.00000000 15.~~43000000~~08444441 0.00000000 I-M3 14,349,000.00 5.74000% 1000.00000000 15.~~43500035~~10222245 0.00000000 I-M4 30,609,000.00 5.90000% 1000.00000000 15.~~47500016~~24444444 0.00000000 I-M5 9,566,000.00 5.95000% 1000.00000000 15.~~48750052~~28888877 0.00000000 I-M6 9,566,000.00 6.00000% 1000.00000000 15.~~50000000~~33333368 0.00000000 I-M7 13,393,000.00 6.52000% 1000.00000000 15.~~63000000~~79555589 0.00000000 I-C 9,576,004.40 0.00000% ~~1000~~998.~~00000000~~94122020 0.00000000 0.00000000 I-P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 I-R 0.01 0.00000% 0.00000000 0.00000000 0.00000000 II-A-1 166,692,000.00 6.~~01928~~00626% ~~1000~~956.~~00000000~~19615314 54.~~01606976~~78596603 0.00000000 II-A-2 9,515,000.00 6.~~01928~~00626% ~~1000~~956.~~00000000~~19615344 54.~~01606936~~78596637 0.00000000 II-A-3 166,692,000.00 5.~~50000~~48698% ~~1000~~956.~~00000000~~19615314 4.~~58333639~~37218805 0.00000000 II-A-3X 0.00 0.51928% ~~1000~~956.~~00000000~~19615314 0.~~43273366~~41377823 0.00000000 II-A-4 166,692,000.00 5.~~62500~~61198% ~~1000~~956.~~00000000~~19615314 4.~~68750306~~47179181 0.00000000 II-A-4X 0.00 0.39428% ~~1000~~956.~~00000000~~19615314 0.~~32856700~~31417447 0.00000000 II-A-5 166,692,000.00 5.~~75000~~73698% ~~1000~~956.~~00000000~~19615314 4.~~79166973~~57139557 0.00000000 II-A-5X 0.00 0.26928% ~~1000~~956.~~00000000~~19615314 0.~~22440033~~21457071 0.00000000 II-A-6 166,692,000.00 5.~~87500~~86198% ~~1000~~956.~~00000000~~19615314 4.~~89583639~~67099939 0.00000000 II-A-6X 0.00 0.14428% ~~1000~~956.~~00000000~~19615314 0.~~12023366~~11496695 0.00000000 II-A-7 166,692,000.00 65.~~00000~~98698% ~~1000~~956.~~00000000~~19615314 54.~~00000306~~77060315 0.00000000 II-A-7X 0.00 0.01928% ~~1000~~956.~~00000000~~19615314 0.~~01606700~~01536318 0.00000000 II-A-8 102,586,308.00 6.~~50000~~48698% ~~1000~~956.~~00000000~~19615310 5.~~41666974~~16901817 0.00000000 II-A-9 64,105,692.00 5.~~25000~~23698% ~~1000~~956.~~00000000~~19615307 4.~~37500308~~17298046 0.00000000 II-A-10 86,559,884.00 6.~~50000~~48698% ~~1000~~956.~~00000000~~19615317 5.~~41666969~~16901813 0.00000000 II-A-11 80,132,116.00 5.~~50000~~48698% ~~1000~~956.~~00000000~~19615311 4.~~58333635~~37218805 0.00000000 II-A-12 85,488,590.00 6.~~75000~~73698% ~~1000~~956.~~00000000~~19615308 5.~~62500306~~36822575 0.00000000 II-A-13 81,203,410.00 5.~~25000~~23698% ~~1000~~956.~~00000000~~19615309 4.~~37500309~~17298054 0.00000000 II-A-14 69,247,908.00 6.~~75000~~73698% ~~1000~~956.~~00000000~~19615310 5.~~62500300~~36822571 0.00000000 II-A-15 97,444,092.00 5.~~50000~~48698% ~~1000~~956.~~00000000~~19615317 4.~~58333636~~37218811 0.00000000 II-A-LR 50.00 6.~~01928~~00482% ~~1000~~0.00000000 50.00000000 0.00000000 II-A-UR 50.00 6.~~01928~~00482% ~~1000~~0.00000000 50.00000000 0.00000000 II-B-1 4,843,000.00 6.~~01928~~00626% ~~1000~~999.~~00000000~~92778237 5.~~01607062~~00485236 0.00000000 II-B-2 1,863,000.00 6.~~01928~~00626% ~~1000~~999.~~00000000~~92778315 5.~~01607085~~00485239 0.00000000 II-B-3 1,025,000.00 6.~~01928~~00626% ~~1000~~999.~~00000000~~92778537 5.~~01606829~~00484878 0.00000000 II-B-4 1,024,000.00 6.~~01928~~00626% ~~1000~~999.~~00000000~~92778320 5.~~01607422~~00485352 0.00000000 II-B-5 745,000.00 6.~~01928~~00626% ~~1000~~999.~~00000000~~92778523 5.~~01606711~~00484564 0.00000000 II-B-6 559,375.00 6.~~01928~~00626% ~~1000~~999.~~00000000~~92777654 5.~~01606257~~00485363 0.00000000 II-P 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-1A 01.~~23229060~~35869952 0.00000000 14.~~37875000~~89747856 0.~~00000000~~00379435 ~~999~~995.~~80635566~~58422538 I-2A1 01.~~22354062~~32776201 0.00000000 14.~~37000000~~86707463 0.~~00000000~~00370796 ~~999~~995.~~93255905~~78999233 I-2A2 01.~~22354061~~36942585 0.00000000 14.~~37000000~~86695828 0.~~00000000~~00382430 ~~999~~995.~~93255904~~78999233 I-2A3 01.~~81763536~~14249672 0.00000000 4.~~63916665~~68232674 0.~~00000000~~00319060 ~~999~~995.~~93255905~~78999234 I-2A4 01.~~22854060~~38720244 0.00000000 14.~~37500002~~88468523 0.~~00000000~~00387394 ~~999~~995.~~93255904~~78999233 I-X-1 0.00000000 0.00000000 4.~~58333335~~58255812 0.00000000 999.~~83086785~~63732374 I-X-2 0.00000000 0.00000000 4.~~58333330~~58255810 0.00000000 999.~~83086220~~63731810 I-X-3 0.00000000 0.00000000 0.~~41666667~~41744196 0.00000000 ~~1001~~1000.~~86069754~~98122164 I-M1 0.~~00000000~~25536589 0.00000000 14.~~42500000~~83453166 0.~~00000000~~23213493 1000.00000000 I-M2 0.~~00000000~~27314383 0.00000000 14.~~43000000~~81130058 0.~~00000000~~27314383 1000.00000000 I-M3 0.~~00000000~~29092132 0.00000000 14.~~43500035~~81130044 0.~~00000000~~29092132 1000.00000000 I-M4 0.~~00000000~~43314385 0.00000000 14.~~47500016~~81130060 0.~~00000000~~43314385 1000.00000000 I-M5 0.~~00000000~~47758833 0.00000000 14.~~48750052~~81130044 0.~~00000000~~47758833 1000.00000000 I-M6 0.~~00000000~~52203220 0.00000000 14.~~50000000~~81130044 0.~~00000000~~52203220 1000.00000000 I-M7 0.~~00000000~~98425521 0.00000000 14.~~63000000~~81130068 0.~~00000000~~98425521 1000.00000000 I-C 0.00000000 0.00000000 ~~635~~0.~~04453068~~00000000 0.00000000 998.94122020 I-P 0.00000000 0.00000000 ~~470332~~1095036.00000000 0.00000000 1000.00000000 I-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 0.00000000 54.~~01606976~~78596603 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-2 0.00000000 0.00000000 54.~~01606936~~78596637 0.00000000 ~~956~~934.~~19615344~~65430373 II-A-3 0.00000000 0.00000000 4.~~58333639~~37218805 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-3X 0.00000000 0.00000000 0.~~43273366~~41377823 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-4 0.00000000 0.00000000 4.~~68750306~~47179181 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-4X 0.00000000 0.00000000 0.~~32856700~~31417447 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-5 0.00000000 0.00000000 4.~~79166973~~57139557 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-5X 0.00000000 0.00000000 0.~~22440033~~21457071 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-6 0.00000000 0.00000000 4.~~89583639~~67099939 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-6X 0.00000000 0.00000000 0.~~12023366~~11496695 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-7 0.00000000 0.00000000 54.~~00000306~~77060315 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-7X 0.00000000 0.00000000 0.~~01606700~~01536318 0.00000000 ~~956~~934.~~19615314~~65430405 II-A-8 0.00000000 0.00000000 5.~~41666974~~16901817 0.00000000 ~~956~~934.~~19615310~~65430406 II-A-9 0.00000000 0.00000000 4.~~37500308~~17298046 0.00000000 ~~956~~934.~~19615307~~65430402 II-A-10 0.00000000 0.00000000 5.~~41666969~~16901813 0.00000000 ~~956~~934.~~19615317~~65430407 II-A-11 0.00000000 0.00000000 4.~~58333635~~37218805 0.00000000 ~~956~~934.~~19615311~~65430402 II-A-12 0.00000000 0.00000000 5.~~62500306~~36822575 0.00000000 ~~956~~934.~~19615308~~65430404 II-A-13 0.00000000 0.00000000 4.~~37500309~~17298054 0.00000000 ~~956~~934.~~19615309~~65430405 II-A-14 0.00000000 0.00000000 5.~~62500300~~36822571 0.00000000 ~~956~~934.~~19615310~~65430407 II-A-15 0.00000000 0.00000000 4.~~58333636~~37218811 0.00000000 ~~956~~934.~~19615317~~65430403 II-A-LR 0.00000000 0.00000000 50.00000000 0.00000000 0.00000000 II-A-UR 0.00000000 0.00000000 50.00000000 0.00000000 0.00000000 II-B-1 0.00000000 0.00000000 5.~~01607062~~00485236 0.00000000 999.~~92778237~~85202560 II-B-2 0.00000000 0.00000000 5.~~01607085~~00485239 0.00000000 999.~~92778315~~85202362 II-B-3 0.00000000 0.00000000 5.~~01606829~~00484878 0.00000000 999.~~92778537~~85202927 II-B-4 0.00000000 0.00000000 5.~~01607422~~00485352 0.00000000 999.~~92778320~~85202148 II-B-5 0.00000000 0.00000000 5.~~01606711~~00484564 0.00000000 999.~~92778523~~85202685 II-B-6 0.00000000 0.00000000 5.~~01606257~~00485363 0.00000000 999.~~92777654~~85203128 II-P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2024,~~812~~450,~~173~~116.0344 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~565~~557,~~680~~517.6706 Servicer Advances ~~161~~40,~~017~~788.4378 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 47109,~~033~~503.1960 Swap/Cap Payments 0.00 Total Deposits 2125,~~585~~157,~~904~~925.3288 Withdrawals Swap Payments ~~342~~1,~~484~~140,584.4055 Reserve Funds and Credit Enhancements 0.00 Total Administration Fees 1,~~193~~207,~~958~~051.0588 Payment of Interest and Principal 2022,~~049~~810,~~461~~289.8745 Total Withdrawals (Pool Distribution Amount) 2125,~~585~~157,~~904~~925.3288 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~730~~727,~~015~~491.8581 External Master Servicing Fee - Residential Funding Crp 3,327.88 Group I Guarantee Fee - Financial Security Assurance 719,~~648~~120.7763 Lender Paid Mortgage Insurance ~~456~~457,~~293~~111.4356 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 1,~~193~~207,~~958~~051.0588 *Servicer Payees include: AMERICAN HOME MORTGAGE SERVICING, INC.; CENLAR FSB; INDYMAC; RESIDENTIAL FUNDING CORPORATION

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Group I Guarantee - Financial Security Assurance 0.00 0.00 0.00 0.00 Group I Cap 1 Account 1,000.00 01,000.00 0.00 ~~1,000~~0.00 Group I Cap 2 Account 1,000.00 1,000.00 0.00 0.00 1Carryover Reserve Fund 300,000.00 300,000.00 0.00 0.00 Class I-P Reserve Fund 100.00 0.00 0.00 100.00 Group I Swap Account 1,000.00 0.00 0.00 1,000.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Group I Cap 1 - UBS AG, London Branch 0.00 0.00 0.00 Group I Cap 2 - UBS AG, London Branch 0.00 0.00 0.00 Group I Swap - UBS AG, London Branch ~~517~~1,~~331~~832,340.1041 ~~859~~2,~~815~~972,924.5096 (~~342~~1,~~484~~140,584.4055)

Collateral Statement Group Group I-1 Group I-2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 8.~~244904~~297773 7.~~840366~~896354 Weighted Average Net Rate 7.~~462820~~514286 7.~~153857~~206864 Weighted Average Pass-Through Rate 7.~~462820~~514286 7.~~153877~~206865 Weighted Average Remaining Term ~~421~~420 ~~415~~414 Principal And Interest Constant 1,~~385~~376,~~445~~729.0018 5,~~329~~317,~~559~~600.2139 Beginning Loan Count 1,~~662~~651 2,~~927~~921 Loans Paid in Full 1113 613 Ending Loan Count 1,~~651~~638 2,~~921~~908 Beginning Scheduled Balance ~~422~~420,~~174~~985,~~038~~265.0600 1,~~490~~492,~~999~~010,~~066~~791.3445 Ending Scheduled Balance ~~420~~419,~~985~~498,~~265~~732.0026 1,~~492~~486,~~010~~214,~~791~~844.4549 Actual Ending Collateral Balance ~~419~~418,~~942~~344,~~707~~961.7501 1,~~488~~482,~~827~~790,~~986~~837.1463 Scheduled Principal (1,~~515~~534,~~208~~304.6144) (4,~~412~~500,~~057~~271.7306) Unscheduled Principal 23,~~703~~020,~~981~~837.6718 310,~~400~~296,~~332~~218.6202 Scheduled Interest 2,~~900~~911,~~653~~033.6162 9,~~741~~817,~~616~~871.9445 Servicing Fees 151,~~765~~368.4043 520,~~042~~327.1841 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 123,~~380~~495.7832 ~~332~~336,~~912~~944.6512 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~625~~636,~~507~~169.4387 8,~~888~~960,~~662~~599.1192 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 2361,~~049~~624.7756 2347,~~983~~879.4204 Prepayment Penalty Paid Count 49 23 Special Servicing Fee 0.00 0.00 NOTE: For the ~~first~~February ~~Distribution Date~~26, ~~January~~2007 ~~25,~~Distribution ~~2007~~Date, Group I will not be reported in total. The Subgroups I-1 and I-2 represent the components of Group I. In future periods, the Group I, Group II and Subgroups I-1 and I-2 totals will all be reported.

Collateral Statement Group Group II Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~394282~~381255 7.~~793397~~847814 Weighted Average Net Rate 6.~~019282~~006255 7.~~115324~~166251 Weighted Average Pass-Through Rate 6.~~019282~~006255 7.~~115325~~166251 Weighted Average Remaining Term ~~357~~356 ~~411~~410 Principal And Interest Constant 1962,~~005,985~~989.4023 7,~~720~~657,~~989~~318.6180 Beginning Loan Count ~~355~~345 4,~~944~~917 Loans Paid in Full 106 2732 Ending Loan Count ~~345~~339 4,~~917~~885 Beginning Scheduled Balance ~~186~~178,~~266~~547,~~475~~104.5059 2,~~099~~091,~~439~~543,~~579~~161.4104 Ending Scheduled Balance ~~178~~174,~~547~~750,~~104~~517.5993 2,~~091~~080,~~543~~464,~~161~~094.0468 Actual Ending Collateral Balance ~~178~~174,~~557~~760,~~651~~965.3383 2,~~087~~075,~~328~~896,~~345~~764.2247 Scheduled Principal 13,~~451~~527.7102 (56,~~913~~021,~~814~~048.6348) Unscheduled Principal 73,~~705~~783,~~919~~059.2064 1317,~~810~~100,~~233~~114.4984 Scheduled Interest ~~992~~949,~~533~~462.6921 13,~~634~~678,~~804~~367.2428 Servicing Fees 5855,~~208~~795.2797 ~~730~~727,~~015~~491.8581 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 ~~456~~460,~~293~~439.4344 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~934~~893,~~325~~666.4224 12,~~448~~490,~~494~~436.9603 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 47109,~~033~~503.1960 Prepayment Penalty Paid Count 0 612 Special Servicing Fee 0.00 0.00 NOTE: For the ~~first~~February ~~Distribution Date~~26, ~~January~~2007 ~~25,~~Distribution ~~2007~~Date, Group I will not be reported in total. The Subgroups I-1 and I-2 represent the components of Group I. In future periods, the Group I, Group II and Subgroups I-1 and I-2 totals will all be reported.

Additional Reporting - Deal Level Informational Reporting Group I Guarantee Fee - Class I-2A2 410,~~238~~594.1258 Group I Guarantee Fee - Class I-2A4 38,~~410~~526.6505 Deferred Interest Amount - Group I-1 1,416,~~987~~293.7251 Deferred Interest Amount - Group I-2 4,~~216~~262,~~809~~826.9334 Total Deferred Interest Amount - Group I 5,~~633~~679,~~797~~119.6585 Net Deferred Amount - Group I-1 0.00 Net Deferred Amount - Group I-2 ~~1,011,725~~0.1100 Total Net Deferred Amount - Group I ~~1,011,725~~0.1100 Miscellaneous Reporting Credit Enhancement Percentage 8.~~500742~~533227% Cumulative Loss Percentage 0.000000% Senior Enhancement Percentage - Group I 8.~~501278~~533227% Available Funds Rate - Group I 76.~~007219~~556933% Senior % - Group II 94.~~599471~~366389% Subordinate % - Group II 5.~~400529~~633611% Senior Prepayment % - Group II 100.000000% Structural Reporting Net Monthly Excess Cashflow 115,~~707~~679,~~338~~119.7085 Overcollateralization Floor - Total 9,565,865.52 Overcollateralization Floor - Group I-1 2,110,870.19 Overcollateralization Floor - Group I-2 7,454,995.33 Overcollateralization Amount 9,565,865.52 Overcollateralization Deficiency Amount 0.00 Overcollateralization Reduction Amount 5,~~644~~679,~~036~~119.5385 Overcollateralization Target Amount 9,565,865.52 Trigger Event Reporting Delinquency Trigger Event Trigger Result Pass Threshold Value 2.~~797272~~684968% Calculated Value 0.~~037339~~098735% Cumulative Loss Trigger Event Trigger Result Pass Threshold Value 0.250000% Calculated Value 0.000000% Trigger Event Trigger Result Pass Cumulative Loss Test - Group II Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Delinquency Test - Group II Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Trigger Event - Group II Trigger Result Pass Stepdown Date in Effect? Pass

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance 0-29 Days 1 0 0 1 291,656.6737 0.00 0.00 291,656.6737 30 Days 8120 01 0 0 8121 407,~~032~~596,~~657~~333.5060 0406,358.0018 0.00 0.00 408,~~032~~002,~~657~~691.5078 60 Days 15 0 0 0 15 ~~581~~3,~~500~~031,250.00 0.00 0.00 0.00 ~~581~~3,~~500~~031,250.00 90 Days 10 0 0 0 10 ~~132,800~~0.00 0.00 0.00 0.00 ~~132,800~~0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 8325 12 0 0 8427 4010,~~746~~627,~~957~~583.5060 ~~291~~698,~~656~~014.6755 0.00 0.00 4111,~~038~~325,~~614~~598.1715 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance 0-29 Days 0.~~020338~~020471% 0.000000% 0.000000% 0.~~020338~~020471% 0.~~013945~~014050% 0.000000% 0.000000% 0.~~013945~~014050% 30 Days 10.~~647346~~409417% 0.~~000000~~020471% 0.000000% 0.000000% 10.~~647346~~429887% 10.~~914025~~365930% 0.~~000000~~019575% 0.000000% 0.000000% 10.~~914025~~385505% 60 Days 0.~~020338~~102354% 0.000000% 0.000000% 0.000000% 0.~~020338~~102354% 0.~~027802~~146021% 0.000000% 0.000000% 0.000000% 0.~~027802~~146021% 90 Days 0.~~020338~~000000% 0.000000% 0.000000% 0.000000% 0.~~020338~~000000% 0.~~006349~~000000% 0.000000% 0.000000% 0.000000% 0.~~006349~~000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~688021~~511771% 0.~~020338~~040942% 0.000000% 0.000000% 10.~~708359~~552712% 10.~~948177~~511951% 0.~~013945~~033625% 0.000000% 0.000000% 10.~~962121~~545576% Please refer to CTSLink.com for a list of delinquency code descriptions.

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~161~~40,~~017~~788.4378

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 150,000.00 0.00714476% 150,000.00 0.~~00717174~~00720993% Fraud 5,587,994.28 0.26616600% 5,587,994.28 0.~~26717088~~26859364% Special Hazard 4,500,000.00 0.21434292% 4,500,000.00 0.~~21515215~~21629789% Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I-1 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 183 01 0 0 184 5850,~~124,443~~131.3960 0406,358.0018 0.00 0.00 51,~~124~~256,~~443~~489.3978 60 Days 01 0 0 0 01 0144,000.00 0.00 0.00 0.00 0144,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 184 01 0 0 18 5 994,~~124,443~~131.3960 0406,358.0018 0.00 0.00 51,~~124~~400,~~443~~489.3978 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~090248~~183150% 0.~~000000~~061050% 0.000000% 0.000000% 10.~~090248~~244200% 10.~~217250~~203213% 0.~~000000~~097135% 0.000000% 0.000000% 10.~~217250~~300348% 60 Days 0.~~000000~~061050% 0.000000% 0.000000% 0.000000% 0.~~000000~~061050% 0.~~000000~~034421% 0.000000% 0.000000% 0.000000% 0.~~000000~~034421% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~090248~~244200% 0.~~000000~~061050% 0.000000% 0.000000% 10.~~090248~~305250% 10.~~217250~~237634% 0.~~000000~~097135% 0.000000% 0.000000% 10.~~217250~~334769% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I-2 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance 0-29 Days 1 0 0 1 291,656.6737 0.00 0.00 291,656.6737 30 Days 6116 0 0 0 6116 346,~~294~~522,~~614~~202.1100 0.00 0.00 0.00 346,~~294~~522,~~614~~202.1100 60 Days 14 0 0 0 14 ~~581~~2,~~500~~887,250.00 0.00 0.00 0.00 ~~581~~2,~~500~~887,250.00 90 Days 10 0 0 0 10 ~~132,800~~0.00 0.00 0.00 0.00 ~~132,800~~0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 6320 1 0 0 6421 359,~~008~~409,~~914~~452.1100 291,656.6737 0.00 0.00 359,~~300~~701,~~570~~108.7837 0-29 Days 0.~~034235~~034388% 0.000000% 0.000000% 0.~~034235~~034388% 0.~~019548~~019669% 0.000000% 0.000000% 0.~~019548~~019669% 30 Days 20.~~088326~~550206% 0.000000% 0.000000% 0.000000% 20.~~088326~~550206% 20.~~298550~~439860% 0.000000% 0.000000% 0.000000% 20.~~298550~~439860% 60 Days 0.~~034235~~137552% 0.000000% 0.000000% 0.000000% 0.~~034235~~137552% 0.~~038974~~194717% 0.000000% 0.000000% 0.000000% 0.~~038974~~194717% 90 Days 0.~~034235~~000000% 0.000000% 0.000000% 0.000000% 0.~~034235~~000000% 0.~~008901~~000000% 0.000000% 0.000000% 0.000000% 0.~~008901~~000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 20.~~156796~~687758% 0.~~034235~~034388% 0.000000% 0.000000% 20.~~191030~~722146% 20.~~346425~~634577% 0.~~019548~~019669% 0.000000% 0.000000% 20.~~365973~~654247% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance ~~Scheduled~~Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 21 ~~613~~224,~~600~~000.00 0.00 0.00 0.00 ~~613~~224,~~600~~000.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 0 0 0 21 ~~613~~224,~~600~~000.00 0.00 0.00 0.00 ~~613~~224,~~600~~000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~579710~~294985% 0.000000% 0.000000% 0.000000% 0.~~579710~~294985% 0.~~343663~~128175% 0.000000% 0.000000% 0.000000% 0.~~343663~~128175% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~579710~~294985% 0.000000% 0.000000% 0.000000% 0.~~579710~~294985% 0.~~343663~~128175% 0.000000% 0.000000% 0.000000% 0.~~343663~~128175% Please refer to CTSLink.com for a list of delinquency code descriptions.

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan ~~Scheduled~~Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No REO Loans this Period

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan ~~Scheduled~~Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No Foreclosure Loans this Period

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Feb~~Mar-06 0.000% Original Principal Balance 0403,056.00 ~~Mar~~Apr-06 0.000% Current ~~Scheduled~~Actual Balance 0406,358.0018 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current Bankruptcy Total ~~Jun~~Jul-06 0.000% Loans in Bankruptcy 12 ~~Jul~~Aug-06 0.000% Original Principal Balance ~~291~~694,~~000~~056.00 ~~Aug~~Sep-06 0.000% Current ~~Scheduled~~Actual Balance ~~291~~698,~~656~~014.6755 ~~Sep~~Oct-06 0.000% ~~Oct~~Nov-06 0.000% ~~Nov~~Dec-06 0.000% ~~Dec~~Jan-0607 0.~~000~~014% ~~Jan~~Feb-07 0.~~014~~034% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I-1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Mar-06 No0.000% Original Principal Balance 403,056.00 Apr-06 0.000% Current Actual Balance 406,358.18 May-06 0.000% Jun-06 0.000% Current Bankruptcy ~~Information~~Total toJul-06 0.000% Loans in Bankruptcy 1 Aug-06 0.000% Original Principal Balance 403,056.00 Sep-06 0.000% Current Actual Balance 406,358.18 Oct-06 0.000% Nov-06 0.000% Dec-06 0.000% Jan-07 0.000% Feb-07 0.097% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group I-2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Feb~~Mar-06 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-06 0.000% Current ~~Scheduled~~Actual Balance 0.00 ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.000% Current Bankruptcy Total ~~Jun~~Jul-06 0.000% Loans in Bankruptcy 1 ~~Jul~~Aug-06 0.000% Original Principal Balance 291,000.00 ~~Aug~~Sep-06 0.000% Current ~~Scheduled~~Actual Balance 291,656.6737 ~~Sep~~Oct-06 0.000% ~~Oct~~Nov-06 0.000% ~~Nov~~Dec-06 0.000% ~~Dec~~Jan-0607 0.~~000~~020% ~~Jan~~Feb-07 0.020% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II - No Bankruptcy Information to report this period.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Group I-1 0001415743 Feb-2007 01-Nov-2006 FL 90.00 403,056.00 Group I-2 0001470863 ~~Jan~~Feb-2007 01-Dec-2006 FL 89.54 291,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number ~~Scheduled~~Actual Date Delinquent Loan Rate Delinquent Balance Interest Group I-1 0001415743 406,358.18 01-Dec-2006 1 9.283% 5,244.94 Group I-2 0001470863 291,656.6737 01-~~Dec~~Jan-~~2006~~2007 0 9.~~577~~633% 24,~~042~~108.9435

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Group I-1 1113 2,~~561~~853,~~000~~375.00 2,~~570~~872,~~659~~103.7053 0 0.00 0.00 Group I-2 513 29,~~310~~242,~~000~~050.00 29,~~320~~278,~~336~~379.1096 10 ~~562,400~~0.00 ~~562,400~~0.00 Group II 105 63,~~859~~291,~~300~~790.00 63,~~859~~216,~~183~~790.3500 01 0555,000.00 0554,858.0036 Total 2631 1115,~~730~~387,~~300~~215.00 1115,~~750~~367,~~179~~273.1549 1 ~~562~~555,~~400~~000.00 ~~562~~554,~~400~~858.0036

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group I-1 0 0.00 0.00 0 0.00 0.00 ~~124~~137,~~549~~485.4086 Group I-2 0 0.00 0.00 0 0.00 0.00 ~~510~~999,~~978~~068.4191 Group II 0 0.00 0.00 0 0.00 0.00 ~~846~~11,~~735~~411.8528 Total 0 0.00 0.00 0 0.00 0.00 1,~~482~~147,~~263~~966.6605

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I-1 ~~0001382763~~0001434010 MDKY 7480.4200 01-~~Nov~~Dec-2006 ~~320~~56,000.00 ~~322~~56,~~217~~583.5537 Group I-1 ~~0001419869~~0001434859 NCNV 7578.0024 01-~~Nov~~Dec-2006 ~~180~~266,000.00 ~~181~~269,~~735~~688.6040 Group I-1 ~~0001420809~~0001447900 CAFL 8090.00 01-~~Nov~~Dec-2006 ~~204~~144,000.00 ~~206~~145,~~203~~885.3984 Group I-1 ~~0001433728~~0001456131 NYMA 7972.50 01-Dec-2006 ~~238~~290,000.00 292,301.23 Group I-1 0001459526 CO 56.80 01-Dec-2006 363,500.00 ~~240~~366,~~046~~467.7405 Group I-1 ~~0001441929~~0001463621 NCCA 85.96 01-Dec-2006 202,000.00 204,714.69 Group I-1 0001470426 CO 80.00 01-Dec-2006 ~~125~~200,~~600~~000.00 ~~126~~202,~~360~~184.2448 Group I-1 ~~0001452052~~0001470746 CA 7959.1174 01-~~Nov~~Dec-2006 ~~250~~230,000.00 ~~252~~232,~~975~~974.7767 Group I-1 ~~0001453021~~0001475592 CA 6570.0465 01-Dec-2006 ~~400~~325,000.00 ~~403~~328,~~519~~783.5565 Group I-1 ~~0001454726~~0001476871 CAFL 8075.00 01-~~Nov~~Dec-2006 ~~170~~111,~~400~~375.00 ~~171~~112,~~865~~157.3881 Group I-1 ~~0001463164~~0001479225 MIFL 9075.00 01-Dec-2006 ~~216~~139,~~000~~500.00 ~~216~~141,~~662~~141.9769 Group I-1 ~~0001476266~~0001482757 PAGA 8075.00 01-Dec-2006 ~~208~~366,000.00 ~~209~~369,~~345~~766.0845 Group I-1 ~~6921715852~~0001484142 VACO 7064.0052 01-~~Sep~~Dec-2006 ~~248~~160,~~500~~000.00 ~~248~~160,~~500~~701.99 Group I-2 0001384940 IL 80.00 01-Nov-2006 640,000.00 647,767.62 Group I-2 ~~0001429821~~0001388640 HICA 71.43 01-Nov-2006 1,000,000.00 1,~~011~~018,~~549~~131.7144 Group I-2 ~~0001458224~~0001412840 OH 74.58 01-Nov-2006 1,470,000.00 1,469,725.00 Group I-2 0001457996 CA 6275.3200 01-Dec-2006 ~~430~~532,500.00 540,077.21 Group I-2 0001464254 FL 80.00 01-Nov-2006 420,000.00 ~~433~~424,~~007~~175.6966 Group I-2 ~~0001466550~~0001474956 CA 2690.6000 01-Dec-2006 ~~125~~900,000.00 ~~126~~910,~~015~~751.4517 Group I-2 ~~0001476107~~0001476478 ILCA 8370.9379 01-Dec-2006 ~~235~~521,000.00 ~~236~~527,~~778~~935.7388 Group I-2 ~~0001477910~~0001480717 ILFL 8069.0078 01-Dec-2006 ~~520~~321,000.00 ~~519~~324,~~602~~392.6326 Group I-2 ~~0010945715~~0001483050 CAVA 8090.00 01-~~Oct~~Dec-2006 ~~562~~427,~~400~~500.00 ~~562~~427,~~400~~500.00 Group III-2 ~~0006017322~~0010749385 AZCA 8075.00 01-Aug-2006 ~~566~~525,~~300~~000.00 ~~566~~525,~~300~~000.00 Group III-2 ~~0006025208~~0010945511 MDNY 7580.00 01-~~Sep~~Oct-2006 ~~405~~473,~~000~~800.00 ~~404~~470,~~944~~442.4187 Group III-2 ~~0006032078~~0124299294 NVCO 7662.1116 01-~~Sep~~Nov-2006 ~~210~~1,150,000.00 ~~210~~1,150,000.00 Group III-2 ~~0123783430~~6613136027 CAGA 8065.00 01-Sep-2006 ~~372~~861,~~000~~250.00 ~~371~~861,~~938~~250.9400 Group II ~~0123874018~~0006032008 FLOH 6080.8800 01-~~Sep~~Aug-2006 ~~417~~604,~~000~~800.00 ~~417~~604,~~000~~800.00 Group II ~~0123903399~~0123875444 CA 6079.4863 01-~~Oct~~Sep-2006 1468,~~500,000~~990.00 1468,~~500,000~~990.00 Group II ~~0124121559~~0124145339 CAIL 6280.3700 01-~~Oct~~Nov-2006 ~~829~~880,~~500~~000.00 ~~829~~880,~~500~~000.00 Group II ~~0124135358~~0124151227 CAMA 6974.8788 01-Oct-2006 ~~527~~650,~~500~~000.00 ~~527~~575,~~500~~000.00 Group II ~~0124240363~~0124153144 CA 8068.0094 01-~~Oct~~Nov-2006 1555,~~192,~~000.00 1554,~~192,000~~858.0036 Group II ~~0124251574~~0124215366 CA 6679.9377 01-~~Oct~~Nov-2006 ~~840~~688,000.00 ~~840~~688,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I-1 ~~0001382763~~0001434010 Loan Paid in Full 0 8.~~027~~283% ~~480~~360 2 Group I-1 ~~0001419869~~0001434859 Loan Paid in Full 0 8.~~027~~833% ~~360~~480 2 Group I-1 ~~0001420809~~0001447900 Loan Paid in Full 0 89.~~452~~233% ~~360~~480 2 Group I-1 ~~0001433728~~0001456131 Loan Paid in Full 0 78.~~997~~283% 360 12 Group I-1 ~~0001441929~~0001459526 Loan Paid in Full 0 8.~~077~~083% 360 12 Group I-1 ~~0001452052~~0001463621 Loan Paid in Full 0 8.~~377~~433% 480 2 Group I-1 ~~0001453021~~0001470426 Loan Paid in Full 0 8.~~377~~483% ~~480~~360 12 Group I-1 ~~0001454726~~0001470746 Loan Paid in Full 0 8.~~577~~233% 480 2 Group I-1 ~~0001463164~~0001475592 Loan Paid in Full 0(1) 8.~~347~~683% 360 12 Group I-1 ~~0001476266~~0001476871 Loan Paid in Full 0 8.~~277~~333% 360 2 Group I-1 0001479225 Loan Paid in Full 0 8.733% 360 2 Group I-1 ~~6921715852~~0001482757 Loan Paid in Full 0 78.~~250~~233% 360 42 Group I-1 0001484142 Loan Paid in Full (1) 8.733% 480 2 ~~0001429821~~Group I-2 0001384940 Loan Paid in Full 0 7.~~867~~983% 480 23 Group I-2 ~~0001458224~~0001388640 Loan Paid in Full 0 8.~~077~~773% ~~360~~480 13 Group I-2 ~~0001466550~~0001412840 Loan Paid in Full 0 7.~~927~~303% ~~480~~360 13 Group I-2 ~~0001476107~~0001457996 Loan Paid in Full 0 79.~~597~~008% 480 12 Group I-2 ~~0001477910~~0001464254 Loan Paid in Full 0 7.~~000~~733% 480 13 Group I-2 ~~0010945715~~0001474956 ~~Repurchase~~Loan Paid in Full 0 78.~~375~~208% ~~360~~480 32 Group III-2 ~~0006017322~~0001476478 Loan Paid in Full 0 68.~~375~~383% ~~360~~480 52 Group III-2 ~~0006025208~~0001480717 Loan Paid in Full 0 78.~~000~~783% 360 42 Group III-2 ~~0006032078~~0001483050 Loan Paid in Full 0 68.~~625~~183% 360 42 Group III-2 ~~0123783430~~0010749385 Loan Paid in Full 0 57.875% 360 6 Group I-2 0010945511 Loan Paid in Full 1 7.375% 360 4 Group III-2 ~~0123874018~~0124299294 Loan Paid in Full 0 6.~~875~~500% 360 43 Group III-2 ~~0123903399~~6613136027 Loan Paid in Full 01 7.~~125~~000% 360 35 Group II ~~0124121559~~0006032008 Loan Paid in Full 0 6.500% 360 36 Group II ~~0124135358~~0123875444 Loan Paid in Full 0 6.~~625~~875% 360 5 Group II 0124145339 Loan Paid in Full 0 6.250% 360 3 Group II ~~0124240363~~0124151227 Loan Paid in Full 0 6.~~625~~750% 360 4 Group II 0124153144 Repurchase (1) 6.125% 360 3 Group II ~~0124251574~~0124215366 Loan Paid in Full 0 6.~~625~~375% 360 3

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group I-1 49 1,~~190~~924,~~567~~968.6946 2361,~~049~~624.7756 0.00 Group I-2 23 1,~~133~~386,~~168~~310.1067 2347,~~983~~879.4204 0.00 Group II 0 0.00 0.00 0.00 Total 612 23,~~323~~311,~~735~~279.7913 47109,~~033~~503.1960 0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period Paid In Prepayment Prepayment Loan Full Prior Penalty Penalty Group Number Date Balance Amount Waived Group I-1 ~~0001382763~~0001434010 1201/2009/~~2006~~2007 ~~320~~56,~~880~~384.2776 21,~~837~~850.9667 0.00 Group I-1 ~~0001452052~~0001434859 1201/29/~~2006~~2007 ~~251~~268,~~960~~436.8454 9,505.92 0.00 Group I-1 0001456131 01/08/2007 291,347.65 5,~~000~~973.09 0.00 Group I-1 0001459526 01/23/2007 365,176.44 11,786.89 0.00 Group I-1 ~~0001453021~~0001463621 1201/1925/~~2006~~2007 ~~401~~203,~~726~~793.5830 86,~~000~~889.48 0.00 Group I-1 0001475592 01/26/2007 327,497.01 11,396.31 0.00 Group I-1 ~~0001463164~~0001476871 1201/2924/~~2006~~2007 ~~216~~111,~~000~~787.66 3,714.44 0.00 7Group I-1 0001479225 01/30/2007 140,~~211~~583.8148 4,920.32 0.00 Group I-1 0001484142 01/23/2007 159,961.62 5,587.44 0.00 Group I-2 ~~0001429821~~0001457996 1201/0509/~~2006~~2007 1537,~~007~~491.91 19,~~665~~177.45 0.00 Group I-2 0001476478 01/09/2007 525,581.63 2017,~~000~~447.0089 0.00 Group I-2 ~~0001466550~~0001480717 1201/2916/~~2006~~2007 ~~125~~323,~~502~~237.4713 311,~~983~~253.4270 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~656~~815% Current Month 79.~~594~~356% Current Month 21,~~405~~817.~~151~~726% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Feb-2006 N/A N/A Feb-2006 N/A N/A~~ Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 7.594% N/A Jan-2007 2,405.151% N/A Feb-2007 9.356% N/A Feb-2007 1,817.726% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group I-1 SMM CPR PSA Current Month 0.~~638~~715% Current Month 78.~~395~~250% Current Month 21,~~872~~802.~~694~~470% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Feb-2006 N/A N/A Feb-2006 N/A N/A~~ Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 7.395% N/A Jan-2007 2,872.694% N/A Feb-2007 8.250% N/A Feb-2007 1,802.470% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group I-2 SMM CPR PSA Current Month 0.~~227~~688% Current Month 27.~~695~~951% Current Month ~~931~~1,628.~~637~~433% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Feb-2006 N/A N/A Feb-2006 N/A N/A~~ Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 2.695% N/A Jan-2007 931.637% N/A Feb-2007 7.951% N/A Feb-2007 1,628.433% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group II SMM CPR PSA Current Month 42.~~137~~119% Current Month 3922.~~773~~664% Current Month 52,~~897~~585.~~456~~673% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Feb-2006 N/A N/A Feb-2006 N/A N/A~~ Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 39.773% N/A Jan-2007 5,897.456% N/A Feb-2007 22.664% N/A Feb-2007 2,585.673% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Breaches Current Loan Scheduled Current Current Number Balance Rate Payment ~~0010945715~~0124153144 ~~562~~554,~~400~~858.0036 76.~~375~~125% 32,~~456~~832.4209 Loans reported as breaches were repurchased due to a breach of the representations and warrants ~~or transaction covenants~~ of the governing transaction document(s).

Interest Rate Stratification Summary Group III-1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.500 20 ~~839,073~~0.3900 0.~~040~~000 0 0.00 0.000 1.500 1.999 30 ~~839,600~~0.2700 0.~~040~~000 0 0.00 0.000 2.000 2.499 10 ~~749,035~~0.1800 0.~~036~~000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.499 10 4,582,~~267~~151.1899 0.~~219~~220 32 1470,~~413,898~~749.2150 0.~~792~~112 5.500 5.999 109 6261,~~002~~993,~~516~~057.0315 2.~~964~~980 2912 193,~~280~~218,~~329~~648.1582 100.~~798~~767 6.000 6.499 ~~426~~423 ~~223~~221,~~545~~226,~~927~~219.4405 10.~~688~~634 ~~135~~55 7415,~~858~~509,~~129~~975.4016 413.~~926~~697 6.500 6.999 ~~436~~430 ~~222~~218,~~020~~183,~~818~~434.5570 10.~~615~~487 ~~144~~50 7115,~~827~~560,~~626~~163.9094 403.~~229~~709 7.000 7.499 ~~278~~240 ~~114~~96,~~987~~549,~~946~~249.6385 54.~~498~~641 2231 76,~~854~~351,~~309~~260.5396 41.~~399~~514 7.500 7.999 ~~807~~717 ~~347~~313,~~645~~689,~~389~~191.3601 1615.~~621~~078 11123 226,~~487~~516,~~811~~604.4083 16.~~393~~321 8.000 8.499 1,~~541~~497 ~~625~~607,~~101~~339,~~841~~284.3991 29.~~887~~192 1723 ~~825~~185,~~000~~983,545.0015 044.~~462~~335 8.500 8.999 ~~891~~985 ~~339~~381,~~615~~415,~~796~~986.7064 1618.~~238~~333 0499 0127,044,132.0038 030.~~000~~285 9.000 9.499 ~~336~~376 ~~120~~137,~~882~~941,~~587~~773.3288 56.~~780~~630 0143 038,843,651.0052 09.~~000~~260 9.500 9.999 7494 2736,~~583~~227,~~804~~185.2997 1.~~319~~741 0 0.00 0.000 >= 10.000 34 1,~~146~~316,~~557~~559.3153 0.~~055~~063 0 0.00 0.000 Total 4,~~917~~885 2,~~091~~080,~~543~~464,~~161~~094.0468 100.000 ~~345~~1,638 ~~178~~419,~~547~~498,~~104~~732.5926 100.000

Interest Rate Stratification (continued) Group I-12 Group ~~I-2~~II Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.500 0 0.00 0.000 20 ~~839,073~~0.3900 0.~~056~~000 1.500 1.999 0 0.00 0.000 30 ~~839,600~~0.2700 0.~~056~~000 2.000 2.499 0 0.00 0.000 10 ~~749,035~~0.1800 0.~~050~~000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.499 25 ~~470~~2,~~749~~697,504.5028 0.~~112~~182 53 21,~~697~~413,~~619~~898.4721 0.~~181~~809 5.500 5.999 1268 339,~~218~~496,~~963~~688.9068 02.~~765~~658 6829 3919,~~503~~277,~~222~~719.9865 211.~~648~~032 6.000 6.499 55236 15132,~~517~~996,~~032~~062.1045 38.~~686~~949 ~~236~~132 ~~133~~72,~~170~~720,~~765~~181.9444 841.~~926~~614 6.500 6.999 50239 15132,~~563~~450,~~384~~766.6191 38.~~697~~912 ~~242~~141 ~~134~~70,~~629~~172,~~807~~503.0485 940.~~023~~156 7.000 7.499 36187 782,~~609~~343,~~984~~954.8405 15.~~808~~541 ~~220~~22 997,~~523~~854,~~652~~034.2684 64.~~670~~494 7.500 7.999 ~~146~~583 31284,~~498~~685,~~335~~406.4724 719.~~482~~155 ~~650~~11 ~~313~~2,~~659~~487,~~242~~179.4994 211.~~023~~423 8.000 8.499 ~~788~~773 ~~204~~420,~~268~~530,~~357~~739.9876 4828.~~521~~295 ~~752~~1 ~~420~~825,~~008,483~~000.4100 280.~~150~~472 8.500 8.999 ~~446~~486 ~~111~~254,~~431~~371,~~735~~854.33 26 17.~~469~~115 ~~445~~0 ~~228,184,061~~0.3700 150.~~294~~000 9.000 9.499 ~~116~~233 3199,~~406~~098,~~721~~122.2736 76.~~460~~668 ~~220~~0 ~~89,475,866~~0.0500 50.~~997~~000 9.500 9.999 94 36,227,185.97 2.438 0 0.00 0.000 ~~74 27,583,804.29 1.849~~ >= 10.000 04 01,316,559.0053 0.~~000~~089 30 ~~1,146,557~~0.3100 0.~~077~~000 Total 12,~~651~~908 ~~420~~1,~~985~~486,~~265~~214,844.0049 100.000 ~~2,921~~339 1174,~~492~~750,~~010,791~~517.4593 100.000

Filing Compare · MASTR Adjustable Rate Mortgages Trust 2007-1