10-D 1 smt07001_10d-200706.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: May 22, 2007 to June 20, 2007 Commission File Number of issuing entity: 333-132123-03 Sequoia Mortgage Trust 2007-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-132123-01 Sequoia Residential Funding, Inc. (Exact name of depositor as specified in its charter) RWT Holdings, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199341 54-2199342 (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)) 1-A1 _____ _____ __X___ ____________ 1-A2 _____ _____ __X___ ____________ 1-AR _____ _____ __X___ ____________ 2-A1 _____ _____ __X___ ____________ 2-A2 _____ _____ __X___ ____________ 3-A1 _____ _____ __X___ ____________ 3-A2 _____ _____ __X___ ____________ 4-A1 _____ _____ __X___ ____________ 4-A2 _____ _____ __X___ ____________ 5-A1 _____ _____ __X___ ____________ 5-A2 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ LT-R _____ _____ __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 June 20, 2007 a distribution was made to holders of Sequoia Mortgage 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 Sequoia Mortgage Trust 2007-1, relating to the June 20, 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. Sequoia Mortgage Trust 2007-1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: July 2, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Sequoia Mortgage Trust 2007-1, relating to the June 20, 2007 distribution. EX-99.1 Sequoia Mortgage Trust Mortgage Pass-Through Certificates Distribution Date: 6/20/2007 Sequoia Mortgage 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 1-A1 81744HAA1 0405/3031/2007 5.~~78677~~79144% 4645,~~444~~890,~~361~~126.7888 ~~223~~221,~~969~~474.1276 1-A2 81744HAB9 0405/3031/2007 5.~~78677~~79144% 5,~~160~~099,~~703~~118.0882 24,~~886~~609.5135 1-AR 81744HAC7 0405/3031/2007 5.~~79143~~79107% 0.00 0.00 2-A1 81744HAD5 0405/3031/2007 5.~~83221~~83107% ~~396~~391,~~784~~247,~~594~~743.1834 1,~~928~~901,~~443~~159.3846 2-A2 81744HAE3 0405/3031/2007 5.~~83221~~83107% 4443,~~087~~472,~~396~~187.6089 ~~214~~211,~~272~~240.5599 3-A1 81744HAF0 0405/3031/2007 6.~~12971~~13223% 5554,~~318~~931,~~766~~185.9918 ~~282~~280,~~573~~708.1980 3-A2 81744HAG8 0405/3031/2007 6.~~12971~~13223% 6,~~146~~103,~~320~~256.1294 31,~~395~~188.9580 4-A1 81744HAH6 0405/3031/2007 5.~~82979~~83674% 9796,~~356~~332,~~925~~252.4247 ~~472~~468,~~975~~555.6870 4-A2 81744HAJ2 0405/3031/2007 5.~~82979~~83674% 10,~~816~~703,~~997~~149.7178 52,~~550~~059.7263 5-A1 81744HAK9 0405/3031/2007 6.~~11328~~11277% ~~155~~153,~~408~~911,~~646~~571.5145 ~~791~~784,~~713~~021.2757 5-A2 81744HAL7 0405/3031/2007 6.~~11328~~11277% 17,~~267~~101,~~410~~070.0042 87,~~967~~112.0341 B-1 81744HAM5 0405/3031/2007 5.~~91026~~91093% 18,~~597~~595,~~815~~641.4765 91,598.2302 B-2 81744HAN3 0405/3031/2007 5.~~91026~~91093% 6,~~199~~198,~~271~~547.8222 30,532.7467 B-3 81744HAP8 0405/3031/2007 5.~~91026~~91093% 3,984,~~531~~066.9724 19,624.6763 B-4 81744HAQ6 0405/3031/2007 5.~~91026~~91093% 2,214,~~739~~480.8598 10,908.0704 B-5 81744HAR4 0405/3031/2007 5.~~91026~~91093% 2,213,~~739~~481.9722 10,903.1412 B-6 81744HAS2 0405/3031/2007 5.~~91026~~91093% 2,213,~~679~~420.4671 10,902.8582 LT-R ~~SEQUOI071LT~~81744HAT0 0405/3031/2007 0.00000% 0.00 0.00 Totals ~~870~~860,~~215~~211,~~900~~301.9319 4,~~285~~236,~~217~~600.1077

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 ~~554~~354,~~234~~997.9014 0.00 45,~~890~~535,~~126~~129.8875 ~~778~~576,~~204~~471.0290 0.00 1-A2 6139,~~584~~445.2680 0.00 5,~~099~~059,~~118~~673.8203 8664,~~470~~055.7715 0.00 1-AR 0.00 0.00 0.00 0.00 0.00 2-A1 512,~~536~~216,~~850~~252.8496 0.00 ~~391~~379,~~247~~031,~~743~~490.3438 714,~~465~~117,~~294~~412.2242 0.00 2-A2 ~~615~~1,~~208~~357,368.7120 0.00 4342,~~472~~114,~~187~~819.8969 ~~829~~1,~~481~~568,609.2619 0.00 3-A1 ~~387~~103,~~581~~506.8191 0.00 54,~~931~~827,~~185~~678.1826 ~~670~~384,~~155~~215.0071 0.00 3-A2 4311,~~063~~500.1838 0.00 6,~~103~~091,~~256~~756.9456 7442,~~459~~689.1318 0.00 4-A1 1,~~024~~618,~~672~~084.9522 0.00 9694,~~332~~714,~~252~~168.4724 12,~~497~~086,~~648~~639.6392 0.00 4-A2 ~~113~~179,~~847~~779.9485 0.00 10,~~703~~523,~~149~~369.7893 ~~166~~231,~~398~~839.6648 0.00 5-A1 1,~~497~~684,~~075~~358.0683 0.00 ~~153~~152,~~911~~227,~~571~~212.4563 2,~~288~~468,~~788~~380.3340 0.00 5-A2 ~~166~~187,~~339~~148.5862 0.00 1716,~~101~~913,~~070~~921.4279 ~~254~~274,~~306~~261.6103 0.00 B-1 2,~~173~~181.8150 0.00 18,~~595~~593,~~641~~460.6516 93,~~772~~779.0452 0.00 B-2 ~~724~~727.6017 0.00 6,~~198~~197,~~547~~820.2205 31,~~257~~259.3484 0.00 B-3 ~~465~~467.7338 0.00 3,~~984~~983,~~066~~598.2486 20,~~090~~092.4001 0.00 B-4 ~~258~~259.8779 0.00 2,214,~~480~~221.9820 11,~~166~~167.9483 0.00 B-5 ~~258~~259.7567 0.00 2,213,~~481~~221.2255 11,~~161~~162.8979 0.00 B-6 ~~258~~259.7566 0.00 2,213,~~420~~161.7105 11,~~161~~162.6048 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 1017,~~004~~756,~~599~~598.7408 0.00 ~~860~~842,~~211~~454,~~301~~703.1913 1421,~~289~~993,~~816~~198.8485 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. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion ~~Realized~~ Face Certificate Principal Principal ~~Loss~~ Amount Balance Distribution Distribution 1-A1 47,248,000.00 4645,~~444~~890,~~361~~126.7888 5,~~612~~647.3352 ~~548~~349,~~622~~349.5761 0.00 ~~0.00~~ 1-A2 5,250,000.00 5,~~160~~099,~~703~~118.0882 ~~623~~627.6253 6038,~~960~~818.6427 0.00 ~~0.00~~ 1-AR 100.00 0.00 0.00 0.00 0.00 ~~0.00~~ 2-A1 401,767,000.00 ~~396~~391,~~784~~247,~~594~~743.1834 5352,~~668~~707.7663 512,~~483~~163,~~182~~545.0833 0.00 ~~0.00~~ 2-A2 44,641,000.00 4443,~~087~~472,~~396~~187.6089 5,~~963~~856.2243 ~~609~~1,~~245~~351,511.4977 0.00 ~~0.00~~ 3-A1 58,664,000.00 5554,~~318~~931,~~766~~185.9918 1,~~195~~201.2587 ~~386~~102,~~386~~305.5604 0.00 ~~0.00~~ 3-A2 6,518,000.00 6,~~146~~103,~~320~~256.1294 ~~132~~133.8054 4211,~~930~~366.3884 0.00 ~~0.00~~ 4-A1 98,689,000.00 9796,~~356~~332,~~925~~252.4247 21,~~878~~979.7817 1,~~002~~596,~~794~~105.1705 0.00 ~~0.00~~ 4-A2 10,965,000.00 10,~~816~~703,~~997~~149.7178 2,~~430~~442.8803 ~~111~~177,~~417~~337.0682 0.00 ~~0.00~~ 5-A1 158,861,000.00 ~~155~~153,~~408~~911,~~646~~571.5145 5,~~820~~849.4000 1,~~491~~678,~~254~~509.6583 0.00 ~~0.00~~ 5-A2 17,651,000.00 17,~~267~~101,~~410~~070.0042 ~~646~~649.7088 ~~165~~186,~~692~~498.8874 0.00 ~~0.00~~ B-1 18,600,000.00 18,~~597~~595,~~815~~641.4765 2,~~173~~181.8150 0.00 0.00 ~~0.00~~ B-2 6,200,000.00 6,~~199~~198,~~271~~547.8222 ~~724~~727.6017 0.00 0.00 ~~0.00~~ B-3 3,985,000.00 3,984,~~531~~066.9724 ~~465~~467.7338 0.00 0.00 ~~0.00~~ B-4 2,215,000.00 2,214,~~739~~480.8598 ~~258~~259.8779 0.00 0.00 ~~0.00~~ B-5 2,214,000.00 2,213,~~739~~481.9722 ~~258~~259.7567 0.00 0.00 ~~0.00~~ B-6 2,213,939.48 2,213,~~679~~420.4671 ~~258~~259.7566 0.00 0.00 ~~0.00~~ LT-R 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ Totals 885,682,039.48 ~~870~~860,~~215~~211,~~900~~301.9319 ~~102~~101,~~113~~249.2577 917,~~902~~655,~~486~~348.4830 0.00 ~~0.00~~

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 ~~554~~0.00 354,~~234~~997.9014 45,~~890~~535,~~126~~129.8875 0.~~97126073~~96374724 ~~554~~354,~~234~~997.9014 1-A2 610.00 39,~~584~~445.2680 5,~~099~~059,~~118~~673.8203 0.~~97126073~~96374724 6139,~~584~~445.2680 1-AR 0.00 0.00 0.00 0.00000000 0.00 2-A1 50.00 12,~~536~~216,~~850~~252.8496 ~~391~~379,~~247~~031,~~743~~490.3438 0.~~97381752~~94341121 512,~~536~~216,~~850~~252.8496 2-A2 ~~615~~0.00 1,~~208~~357,368.7120 4342,~~472~~114,~~187~~819.8969 0.~~97381752~~94341121 ~~615~~1,~~208~~357,368.7120 3-A1 ~~387~~0.00 103,~~581~~506.8191 54,~~931~~827,~~185~~678.1826 0.~~93636958~~93460518 ~~387~~103,~~581~~506.8191 3-A2 430.00 11,~~063~~500.1838 6,~~103~~091,~~256~~756.9456 0.~~93636958~~93460518 4311,~~063~~500.1838 4-A1 0.00 1,~~024~~618,~~672~~084.9522 9694,~~332~~714,~~252~~168.4724 0.~~97611945~~95972366 1,~~024~~618,~~672~~084.9522 4-A2 ~~113~~0.00 179,~~847~~779.9485 10,~~703~~523,~~149~~369.7893 0.~~97611945~~95972366 ~~113~~179,~~847~~779.9485 5-A1 0.00 1,~~497~~684,~~075~~358.0683 ~~153~~152,~~911~~227,~~571~~212.4563 0.~~96884428~~95824156 1,~~497~~684,~~075~~358.0683 5-A2 ~~166~~0.00 187,~~339~~148.5862 1716,~~101~~913,~~070~~921.4279 0.~~96884428~~95824156 ~~166~~187,~~339~~148.5862 B-1 0.00 2,~~173~~181.8150 18,~~595~~593,~~641~~460.6516 0.~~99976568~~99964840 2,~~173~~181.8150 B-2 ~~724~~0.6000 727.17 6,~~198~~197,~~547~~820.2205 0.~~99976568~~99964840 ~~724~~727.6017 B-3 ~~465~~0.7300 467.38 3,~~984~~983,~~066~~598.2486 0.~~99976568~~99964840 ~~465~~467.7338 B-4 ~~258~~0.8700 259.79 2,214,~~480~~221.9820 0.~~99976568~~99964840 ~~258~~259.8779 B-5 ~~258~~0.7500 259.67 2,213,~~481~~221.2255 0.~~99976568~~99964840 ~~258~~259.7567 B-6 ~~258~~0.7500 259.66 2,213,~~420~~161.7105 0.~~99976568~~99964840 ~~258~~259.7566 LT-R 0.00 0.00 0.00 0.00000000 0.00 Totals 10$0.00 17,~~004~~756,~~599~~598.7408 ~~860~~842,~~211~~454,~~301~~703.1913 0.~~97124167~~95119317 1017,~~004~~756,~~599~~598.7408

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 47,248,000.00 ~~982~~971.~~99106375~~26072807 0.~~11878450~~11952929 117.~~61155118~~39395551 0.00000000 1-A2 5,250,000.00 ~~982~~971.~~99106286~~26072762 0.~~11878476~~11952952 117.~~61155048~~39395619 0.00000000 1-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 401,767,000.00 ~~987~~973.~~59876789~~81751946 0.~~13358180~~13118955 1330.~~64766663~~27512297 0.00000000 2-A2 44,641,000.00 ~~987~~973.~~59876795~~81751954 0.~~13358168~~13118949 1330.~~64766672~~27512309 0.00000000 3-A1 58,664,000.00 ~~942~~936.~~97639080~~36958237 0.~~02037451~~02048735 61.~~58643393~~74391518 0.00000000 3-A2 6,518,000.00 ~~942~~936.~~97639153~~36958269 0.~~02037435~~02048788 61.~~58643449~~74391531 0.00000000 4-A1 98,689,000.00 ~~986~~976.~~50229934~~11945070 0.~~22169421~~22271145 1016.~~16115443~~17307957 0.00000000 4-A2 10,965,000.00 ~~986~~976.~~50229913~~11945098 0.~~22169448~~22271135 1016.~~16115458~~17307980 0.00000000 5-A1 158,861,000.00 ~~978~~968.~~26808663~~84428179 0.~~03663832~~03681835 910.~~38716645~~56590246 0.00000000 5-A2 17,651,000.00 ~~978~~968.~~26808679~~84428191 0.~~03663815~~03681831 910.~~38716673~~56590222 0.00000000 B-1 18,600,000.00 999.~~88255215~~76568011 0.~~11687151~~11728495 0.00000000 0.00000000 B-2 6,200,000.00 999.~~88255161~~76568065 0.~~11687097~~11728548 0.00000000 0.00000000 B-3 3,985,000.00 999.~~88255207~~76568130 0.~~11687077~~11728482 0.00000000 0.00000000 B-4 2,215,000.00 999.~~88255079~~76567946 0.~~11687133~~11728668 0.00000000 0.00000000 B-5 2,214,000.00 999.~~88255194~~76568202 0.~~11686992~~11728546 0.00000000 0.00000000 B-6 2,213,939.48 999.~~88255325~~76568014 0.~~11687311~~11728415 0.00000000 0.00000000 LT-R 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 1-A1 0.00000000 117.~~73033568~~51348502 ~~971~~963.~~26072807~~74724327 0.~~97126073~~96374724 117.~~73033568~~51348502 1-A2 0.00000000 117.~~73033524~~51348571 ~~971~~963.~~26072762~~74724381 0.~~97126073~~96374724 117.~~73033524~~51348571 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 1330.~~78124844~~40631251 ~~973~~943.~~81751946~~41120694 0.~~97381752~~94341121 1330.~~78124844~~40631251 2-A2 0.00000000 1330.~~78124840~~40631258 ~~973~~943.~~81751954~~41120696 0.~~97381752~~94341121 1330.~~78124840~~40631258 3-A1 0.00000000 61.~~60680843~~76440253 ~~936~~934.~~36958237~~60517967 0.~~93636958~~93460518 61.~~60680843~~76440253 3-A2 0.00000000 61.~~60680884~~76440319 ~~936~~934.~~36958269~~60517950 0.~~93636958~~93460518 61.~~60680884~~76440319 4-A1 0.00000000 1016.~~38284865~~39579102 ~~976~~959.~~11945070~~72365958 0.~~97611945~~95972366 1016.~~38284865~~39579102 4-A2 0.00000000 1016.~~38284907~~39579115 ~~976~~959.~~11945098~~72365983 0.~~97611945~~95972366 1016.~~38284907~~39579115 5-A1 0.00000000 910.~~42380484~~60272081 ~~968~~958.~~84428179~~24156105 0.~~96884428~~95824156 910.~~42380484~~60272081 5-A2 0.00000000 910.~~42380488~~60272053 ~~968~~958.~~84428191~~24156082 0.~~96884428~~95824156 910.~~42380488~~60272053 B-1 0.00000000 0.~~11687151~~11728495 999.~~76568011~~64839570 0.~~99976568~~99964840 0.~~11687151~~11728495 B-2 0.00000000 0.~~11687097~~11728548 999.~~76568065~~64839516 0.~~99976568~~99964840 0.~~11687097~~11728548 B-3 0.00000000 0.~~11687077~~11728482 999.~~76568130~~64839649 0.~~99976568~~99964840 0.~~11687077~~11728482 B-4 0.00000000 0.~~11687133~~11728668 999.~~76567946~~64839729 0.~~99976568~~99964840 0.~~11687133~~11728668 B-5 0.00000000 0.~~11686992~~11728546 999.~~76568202~~64839657 0.~~99976568~~99964840 0.~~11686992~~11728546 B-6 0.00000000 0.~~11687311~~11728415 999.~~76568014~~64839599 0.~~99976568~~99964840 0.~~11687311~~11728415 LT-R 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 1-A1 0405/01/07 - 0405/30/07 30 5.~~78677~~79144% 4645,~~444~~890,~~361~~126.7888 ~~223~~221,~~969~~474.1276 0.00 1-A2 0405/01/07 - 0405/30/07 30 5.~~78677~~79144% 5,~~160~~099,~~703~~118.0882 24,~~886~~609.5135 0.00 1-AR N/A N/A 5.~~79143~~79107% 0.00 0.00 0.00 2-A1 0405/01/07 - 0405/30/07 30 5.~~83221~~83107% ~~396~~391,~~784~~247,~~594~~743.1834 1,~~928~~901,~~443~~159.3846 0.00 2-A2 0405/01/07 - 0405/30/07 30 5.~~83221~~83107% 4443,~~087~~472,~~396~~187.6089 ~~214~~211,~~272~~240.5599 0.00 3-A1 0405/01/07 - 0405/30/07 30 6.~~12971~~13223% 5554,~~318~~931,~~766~~185.9918 ~~282~~280,~~573~~708.1980 0.00 3-A2 0405/01/07 - 0405/30/07 30 6.~~12971~~13223% 6,~~146~~103,~~320~~256.1294 31,~~395~~188.9580 0.00 4-A1 0405/01/07 - 0405/30/07 30 5.~~82979~~83674% 9796,~~356~~332,~~925~~252.4247 ~~472~~468,~~975~~555.6870 0.00 4-A2 0405/01/07 - 0405/30/07 30 5.~~82979~~83674% 10,~~816~~703,~~997~~149.7178 52,~~550~~059.7263 0.00 5-A1 0405/01/07 - 0405/30/07 30 6.~~11328~~11277% ~~155~~153,~~408~~911,~~646~~571.5145 ~~791~~784,~~713~~021.2757 0.00 5-A2 0405/01/07 - 0405/30/07 30 6.~~11328~~11277% 17,~~267~~101,~~410~~070.0042 87,~~967~~112.0341 0.00 B-1 0405/01/07 - 0405/30/07 30 5.~~91026~~91093% 18,~~597~~595,~~815~~641.4765 91,598.2302 0.00 B-2 0405/01/07 - 0405/30/07 30 5.~~91026~~91093% 6,~~199~~198,~~271~~547.8222 30,532.7467 0.00 B-3 0405/01/07 - 0405/30/07 30 5.~~91026~~91093% 3,984,~~531~~066.9724 19,624.6763 0.00 B-4 0405/01/07 - 0405/30/07 30 5.~~91026~~91093% 2,214,~~739~~480.8598 10,908.0704 0.00 B-5 0405/01/07 - 0405/30/07 30 5.~~91026~~91093% 2,213,~~739~~481.9722 10,903.1412 0.00 B-6 0405/01/07 - 0405/30/07 30 5.~~91026~~91093% 2,213,~~679~~420.4671 10,902.8582 0.00 LT-R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 4,~~285~~236,~~217~~600.1077 0.00

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 1-A1 0.00 0.00 ~~223~~221,~~969~~474.1276 0.00 45,~~890~~535,~~126~~129.8875 1-A2 0.00 0.00 24,~~886~~609.5135 0.00 5,~~099~~059,~~118~~673.8203 1-AR 0.00 0.00 0.00 0.00 0.00 2-A1 0.00 0.00 1,~~928~~901,~~443~~159.3846 0.00 ~~391~~379,~~247~~031,~~743~~490.3438 2-A2 0.00 0.00 ~~214~~211,~~272~~240.5599 0.00 4342,~~472~~114,~~187~~819.8969 3-A1 0.00 0.00 ~~282~~280,~~573~~708.1980 0.00 54,~~931~~827,~~185~~678.1826 3-A2 0.00 0.00 31,~~395~~188.9580 0.00 6,~~103~~091,~~256~~756.9456 4-A1 0.00 0.00 ~~472~~468,~~975~~555.6870 0.00 9694,~~332~~714,~~252~~168.4724 4-A2 0.00 0.00 52,~~550~~059.7263 0.00 10,~~703~~523,~~149~~369.7893 5-A1 0.00 0.00 ~~791~~784,~~713~~021.2757 0.00 ~~153~~152,~~911~~227,~~571~~212.4563 5-A2 0.00 0.00 87,~~967~~112.0341 0.00 1716,~~101~~913,~~070~~921.4279 B-1 0.00 0.00 91,598.2302 0.00 18,~~595~~593,~~641~~460.6516 B-2 0.00 0.00 30,532.7467 0.00 6,~~198~~197,~~547~~820.2205 B-3 0.00 0.00 19,624.6763 0.00 3,~~984~~983,~~066~~598.2486 B-4 0.00 0.00 10,908.0704 0.00 2,214,~~480~~221.9820 B-5 0.00 0.00 10,903.1412 0.00 2,213,~~481~~221.2255 B-6 0.00 0.00 10,902.8582 0.00 2,213,~~420~~161.7105 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 4,~~285~~236,~~217~~600.1077 0.00 (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 1-A1 47,248,000.00 5.~~78677~~79144% ~~982~~971.~~99106375~~26072807 4.~~74028784~~68749492 0.00000000 1-A2 5,250,000.00 5.~~78677~~79144% ~~982~~971.~~99106286~~26072762 4.~~74028762~~68749524 0.00000000 1-AR 100.00 5.~~79143~~79107% 0.00000000 0.00000000 0.00000000 2-A1 401,767,000.00 5.~~83221~~83107% ~~987~~973.~~59876789~~81751946 4.~~79990487~~73199506 0.00000000 2-A2 44,641,000.00 5.~~83221~~83107% ~~987~~973.~~59876795~~81751954 4.~~79990480~~73199503 0.00000000 3-A1 58,664,000.00 6.~~12971~~13223% ~~942~~936.~~97639080~~36958237 4.~~81680741~~78502659 0.00000000 3-A2 6,518,000.00 6.~~12971~~13223% ~~942~~936.~~97639153~~36958269 4.~~81680730~~78502608 0.00000000 4-A1 98,689,000.00 5.~~82979~~83674% ~~986~~976.~~50229934~~11945070 4.~~79258762~~74780067 0.00000000 4-A2 10,965,000.00 5.~~82979~~83674% ~~986~~976.~~50229913~~11945098 4.~~79258732~~74780027 0.00000000 5-A1 158,861,000.00 6.~~11328~~11277% ~~978~~968.~~26808663~~84428179 4.~~98368555~~93526775 0.00000000 5-A2 17,651,000.00 6.~~11328~~11277% ~~978~~968.~~26808679~~84428191 4.~~98368534~~93526769 0.00000000 B-1 18,600,000.00 5.~~91026~~91093% 999.~~88255215~~76568011 4.~~92463602~~92462473 0.00000000 B-2 6,200,000.00 5.~~91026~~91093% 999.~~88255161~~76568065 4.~~92463548~~92462419 0.00000000 B-3 3,985,000.00 5.~~91026~~91093% 999.~~88255207~~76568130 4.~~92463488~~92462484 0.00000000 B-4 2,215,000.00 5.~~91026~~91093% 999.~~88255079~~76567946 4.~~92463657~~92462302 0.00000000 B-5 2,214,000.00 5.~~91026~~91093% 999.~~88255194~~76568202 4.~~92463415~~92462511 0.00000000 B-6 2,213,939.48 5.~~91026~~91093% 999.~~88255325~~76568014 4.~~92463778~~92462423 0.00000000 LT-R 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 1-A1 0.00000000 0.00000000 4.~~74028784~~68749492 0.00000000 ~~971~~963.~~26072807~~74724327 1-A2 0.00000000 0.00000000 4.~~74028762~~68749524 0.00000000 ~~971~~963.~~26072762~~74724381 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 0.00000000 4.~~79990487~~73199506 0.00000000 ~~973~~943.~~81751946~~41120694 2-A2 0.00000000 0.00000000 4.~~79990480~~73199503 0.00000000 ~~973~~943.~~81751954~~41120696 3-A1 0.00000000 0.00000000 4.~~81680741~~78502659 0.00000000 ~~936~~934.~~36958237~~60517967 3-A2 0.00000000 0.00000000 4.~~81680730~~78502608 0.00000000 ~~936~~934.~~36958269~~60517950 4-A1 0.00000000 0.00000000 4.~~79258762~~74780067 0.00000000 ~~976~~959.~~11945070~~72365958 4-A2 0.00000000 0.00000000 4.~~79258732~~74780027 0.00000000 ~~976~~959.~~11945098~~72365983 5-A1 0.00000000 0.00000000 4.~~98368555~~93526775 0.00000000 ~~968~~958.~~84428179~~24156105 5-A2 0.00000000 0.00000000 4.~~98368534~~93526769 0.00000000 ~~968~~958.~~84428191~~24156082 B-1 0.00000000 0.00000000 4.~~92463602~~92462473 0.00000000 999.~~76568011~~64839570 B-2 0.00000000 0.00000000 4.~~92463548~~92462419 0.00000000 999.~~76568065~~64839516 B-3 0.00000000 0.00000000 4.~~92463488~~92462484 0.00000000 999.~~76568130~~64839649 B-4 0.00000000 0.00000000 4.~~92463657~~92462302 0.00000000 999.~~76567946~~64839729 B-5 0.00000000 0.00000000 4.~~92463415~~92462511 0.00000000 999.~~76568202~~64839657 B-6 0.00000000 0.00000000 4.~~92463778~~92462423 0.00000000 999.~~76568014~~64839599 LT-R 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 1422,~~486~~240,~~316~~166.5418 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 4939,~~830~~580.3252 Gains & Subsequent Recoveries (Realized Losses) 0.00 Total Deposits 1422,~~536~~279,~~146~~746.8670 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 649,~~714~~830.6332 Total Administration Fees ~~239~~236,~~615~~717.3953 Payment of Interest and Principal 1421,~~289~~993,~~816~~198.8485 Total Withdrawals (Pool Distribution Amount) 1422,~~536~~279,~~146~~746.8670 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~234~~231,~~539~~699.1363 Master Servicing Fee - Wells Fargo Bank, N.A. 5,~~076~~017.2690 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~239~~236,~~615~~717.3953 *Servicer Payees include: ABN AMRO MORTGAGE GROUP; BANK OF AMERICA, N.A.; CENLAR FSB; COUNTRYWIDE HOME LOANS SERVICING LP; GMAC MORTGAGE CORPORATION; GREENPOINT MORTGAGE FUNDING, INC.; MORGAN STANLEY CREDIT CORPORATION; PHH MORTGAGE CORPORATION

Collateral Statement Group Pool 1 Pool 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~083446~~087160 6.~~172833~~171707 Weighted Average Net Rate 5.~~793772~~798435 5.~~839212~~838065 Weighted Average Pass-Through Rate 5.~~786772~~791435 5.~~832212~~831065 Weighted Average Remaining Term ~~370~~369 ~~356~~355 Principal And Interest Constant ~~279~~276,~~204~~289.2548 2,~~425~~392,~~672~~509.0528 Beginning Loan Count ~~106~~105 ~~769~~758 Loans Paid in Full 1 1122 Ending Loan Count ~~105~~104 ~~758~~736 Beginning Scheduled Balance 53,~~792~~176,~~655~~572.7423 ~~459~~453,~~469~~315,~~683~~107.0397 Ending Scheduled Balance 5352,~~176~~781,~~572~~860.2311 ~~453~~439,~~315~~738,~~107~~981.9773 Actual Ending Collateral Balance 5352,~~182~~787,~~810~~429.9406 ~~453~~439,~~368~~792,~~640~~649.5133 Scheduled Principal 6,~~500~~544.3024 6261,~~147~~069.4914 Unscheduled Principal ~~609~~388,~~583~~167.2188 613,~~092~~515,~~427~~057.5710 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~272~~269,~~703~~745.9524 2,~~363~~331,~~524~~440.5614 Servicing Fees 12,~~985~~794.3049 ~~127~~126,~~740~~037.3742 Master Servicing Fees ~~313~~310.7920 2,~~680~~644.2434 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 ~~259~~256,~~404~~640.8655 2,~~233~~202,~~103~~758.9538 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Special Servicing Fee 0.00 0.00

Collateral Statement Group Pool 3 Pool 4 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~467450~~469681 6.~~167511~~174017 Weighted Average Net Rate 6.~~136707~~139229 5.~~836794~~843745 Weighted Average Pass-Through Rate 6.~~129707~~132229 5.~~829794~~836745 Weighted Average Remaining Term ~~359~~358 ~~356~~355 Principal And Interest Constant ~~347~~345,~~295~~100.1142 ~~604~~599,~~783~~658.5076 Beginning Loan Count ~~107~~106 ~~214~~212 Loans Paid in Full 1 2 Ending Loan Count ~~106~~105 ~~212~~210 Beginning Scheduled Balance 6463,~~181~~750,~~403~~699.2759 ~~112~~111,~~741~~602,~~869~~322.6320 Ending Scheduled Balance 63,~~750~~635,~~699~~632.5987 ~~111~~109,~~602~~803,~~322~~416.2014 Actual Ending Collateral Balance 63,~~752~~637,~~086~~028.8766 ~~111~~109,~~624~~825,~~615~~506.2417 Scheduled Principal 1,~~386~~394.7484 25,~~336~~463.2019 Unscheduled Principal ~~429~~113,~~316~~671.9488 1,~~114~~773,~~211~~442.2387 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~345~~343,~~908~~705.3758 ~~579~~574,~~447~~195.3057 Servicing Fees 17,~~689~~555.6547 3130,~~071~~715.4294 Master Servicing Fees ~~374~~371.3988 ~~657~~651.6601 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 ~~327~~325,~~844~~778.3323 ~~547~~542,~~718~~828.2262 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Special Servicing Fee 0.00 0.00

Collateral Statement Group Pool 5 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~420574~~419800 6.~~239600~~240306 Weighted Average Net Rate 6.~~120276~~119769 5.~~916178~~917084 Weighted Average Pass-Through Rate 6.~~113276~~112769 5.~~909178~~910084 Weighted Average Remaining Term ~~353~~352 ~~356~~355 Principal And Interest Constant ~~969~~961,~~990~~009.7799 4,~~626~~574,~~945~~567.6893 Beginning Loan Count ~~284~~281 1,~~480~~462 Loans Paid in Full 32 1828 Ending Loan Count ~~281~~279 1,~~462~~434 Beginning Scheduled Balance ~~180~~178,~~030~~366,~~289~~599.2619 ~~870~~860,~~215~~211,~~900~~301.9318 Ending Scheduled Balance ~~178~~176,~~366~~494,~~599~~812.1927 ~~860~~842,~~211~~454,~~301~~703.1812 Actual Ending Collateral Balance ~~178~~176,~~372~~501,~~332~~103.7501 ~~860~~842,~~300~~543,~~486~~716.3123 Scheduled Principal 6,~~742~~778.5435 ~~102~~101,~~113~~249.2776 Unscheduled Principal 1,~~656~~865,~~947~~008.5357 917,~~902~~655,~~486~~348.4830 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~963~~954,~~248~~231.2364 4,~~524~~473,~~832~~318.4117 Servicing Fees 4544,~~052~~596.3931 ~~234~~231,~~539~~699.1363 Master Servicing Fees 1,~~050~~040.1847 5,~~076~~017.2690 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 ~~917~~908,~~145~~594.6686 4,~~285~~236,~~217~~600.0264 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Informational Reporting Principal Balance: 1-Year CMT Loans ~~597~~596,~~191~~621.7309 Principal Balance: 1-Year LIBOR Loans ~~563~~550,~~680~~361,~~122~~069.9008 Principal Balance: 6-Month LIBOR Loans ~~292~~289,~~710~~130,~~588~~812.9295 Miscellaneous Reporting Subordinate Net WAC 5.~~910257~~910935% Senior Percentage 0.~~959293~~958824% Subordinate Percentage 0.~~040707~~041176%

Additional Reporting - Group Level Miscellaneous Reporting Pool 1 Net WAC 5.~~786772~~791435% Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Senior Prepayment Percentage 1.000000% Subordinate Prepayment Percentage 0.000000% Pool 2 Net WAC 5.~~832212~~831066% Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Senior Prepayment Percentage 1.000000% Subordinate Prepayment Percentage 0.000000% Pool 3 Net WAC 6.~~129707~~132228% Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Senior Prepayment Percentage 1.000000% Subordinate Prepayment Percentage 0.000000% Pool 4 Net WAC 5.~~829794~~836745% Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Senior Prepayment Percentage 1.000000% Subordinate Prepayment Percentage 0.000000% Pool 5 Net WAC 6.~~113276~~112769% Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Senior Prepayment Percentage 1.000000% Subordinate Prepayment Percentage 0.000000%

Delinquency Status DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1910 0 0 0 1910 86,~~831~~669,~~780~~468.5128 0.00 0.00 0.00 86,~~831~~669,~~780~~468.5128 60 Days 1 0 01 0 12 ~~405~~139,~~000~~999.0008 0.00 0580,000.00 0.00 ~~405~~719,~~000~~999.0008 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 2011 0 01 0 2012 96,~~236~~809,~~780~~467.5136 0.00 0580,000.00 0.00 97,~~236~~389,~~780~~467.5136 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~299590~~697350% 0.000000% 0.000000% 0.000000% 10.~~299590~~697350% 10.~~026593~~791587% 0.000000% 0.000000% 0.000000% 10.~~026593~~791587% 60 Days 0.~~068399~~069735% 0.000000% 0.~~000000~~069735% 0.000000% 0.~~068399~~139470% 0.~~047077~~016616% 0.000000% 0.~~000000~~068839% 0.000000% 0.~~047077~~085455% 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.~~367989~~767085% 0.000000% 0.~~000000~~069735% 0.000000% 10.~~367989~~836820% 10.~~073669~~808203% 0.000000% 0.~~000000~~068839% 0.000000% 10.~~073669~~877043%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4939,~~830~~580.3252

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 1 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 97131,~~161~~200.5000 0.00 0.00 0.00 97131,~~161~~200.5000 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 1 0 0 0 1 97131,~~161~~200.5000 0.00 0.00 0.00 97131,~~161~~200.5000 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~952381~~961538% 0.000000% 0.000000% 0.000000% 0.~~952381~~961538% 0.~~182693~~248544% 0.000000% 0.000000% 0.000000% 0.~~182693~~248544% 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.~~952381~~961538% 0.000000% 0.000000% 0.000000% 0.~~952381~~961538% 0.~~182693~~248544% 0.000000% 0.000000% 0.000000% 0.~~182693~~248544% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 2 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 107 0 0 0 107 45,~~764~~269,~~026~~899.2678 0.00 0.00 0.00 45,~~764~~269,~~026~~899.2678 60 Days 1 0 0 1 0 1 ~~405,000~~0.00 0.00 0580,000.00 0.00 ~~405~~580,000.00 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 117 0 01 0 118 5,~~169~~269,~~026~~899.2678 0.00 0580,000.00 0.00 5,~~169~~849,~~026~~899.2678 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~319261~~951087% 0.000000% 0.000000% 0.000000% 10.~~319261~~951087% 1.~~050806~~198269% 0.000000% 0.000000% 0.000000% 1.~~050806~~198269% 60 Days 0.~~131926~~000000% 0.000000% 0.~~000000~~135870% 0.000000% 0.~~131926~~135870% 0.~~089331~~000000% 0.000000% 0.~~000000~~131880% 0.000000% 0.~~089331~~131880% 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.~~451187~~951087% 0.000000% 0.~~000000~~135870% 0.000000% 1.~~451187~~086957% 1.~~140138~~198269% 0.000000% 0.~~000000~~131880% 0.000000% 1.~~140138~~330150% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 3 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~339,500~~0.00 0.00 0.00 0.00 ~~339,500~~0.00 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 10 0 0 0 10 ~~339,500~~0.00 0.00 0.00 0.00 ~~339,500~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~943396~~000000% 0.000000% 0.000000% 0.000000% 0.~~943396~~000000% 0.~~532532~~000000% 0.000000% 0.000000% 0.000000% 0.~~532532~~000000% 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.~~943396~~000000% 0.000000% 0.000000% 0.000000% 0.~~943396~~000000% 0.~~532532~~000000% 0.000000% 0.000000% 0.000000% 0.~~532532~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 4 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 61 0 0 0 61 2556,~~918,724~~000.2500 0.00 0.00 0.00 2556,~~918,724~~000.2500 60 Days 01 0 0 0 01 0139,999.0008 0.00 0.00 0.00 0139,999.0008 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 62 0 0 0 6 2 695,~~918,724~~999.2508 0.00 0.00 0.00 2695,~~918,724~~999.2508 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~830189~~476190% 0.000000% 0.000000% 0.000000% 20.~~830189~~476190% 20.~~614768~~506258% 0.000000% 0.000000% 0.000000% 20.~~614768~~506258% 60 Days 0.~~000000~~476190% 0.000000% 0.000000% 0.000000% 0.~~000000~~476190% 0.~~000000~~127474% 0.000000% 0.000000% 0.000000% 0.~~000000~~127474% 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 20.~~830189~~952381% 0.000000% 0.000000% 0.000000% 20.~~830189~~952381% 20.~~614768~~633732% 0.000000% 0.000000% 0.000000% 20.~~614768~~633732% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 5 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 712,368.50 0.00 0.00 0.00 712,368.50 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 1 0 0 0 1 712,368.50 0.00 0.00 0.00 712,368.50 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~355872~~358423% 0.000000% 0.000000% 0.000000% 0.~~355872~~358423% 0.~~399372~~403606% 0.000000% 0.000000% 0.000000% 0.~~399372~~403606% 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.~~355872~~358423% 0.000000% 0.000000% 0.000000% 0.~~355872~~358423% 0.~~399372~~403606% 0.000000% 0.000000% 0.000000% 0.~~399372~~403606%

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Detail~~History* -New ~~All~~Foreclosure ~~Mortgage~~Loans Month Foreclosure Percentage Loans in Foreclosure ~~during~~1 Jul-06 0.000% Original Principal Balance 580,000.00 Aug-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 580,000.00 Sep-06 No0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 1 Dec-06 0.000% Original Principal Balance 580,000.00 Jan-07 0.000% Current Actual Balance 580,000.00 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.069% *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. Pool 1 - No Foreclosure Information to report this period. Pool 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jul-06 No0.000% Original Principal Balance 580,000.00 Aug-06 0.000% Current Actual Balance 580,000.00 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 1 Dec-06 0.000% Original Principal Balance 580,000.00 Jan-07 0.000% Current Actual Balance 580,000.00 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.132% *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. Pool 3 - No Foreclosure Information to report this period. Pool 4 - No Foreclosure Information to report this period. Pool 5 - No Foreclosure Information to report this period.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance NoPool ~~Foreclosure~~2 ~~Loans~~6504300377 ~~this~~Jun-2007 ~~Period~~01-Aug-2006 CA 80.00 580,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoPool ~~Foreclosure~~2 ~~Loans~~6504300377 ~~this~~580,000.00 ~~Period~~01-Mar-2007 2 6.500% 9,062.52

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 Pool 1 1 ~~590~~398,~~000~~200.00 ~~589~~394,~~101~~994.5629 0 0.00 0.00 Pool 2 1122 512,~~450~~733,~~000~~886.00 512,~~438~~725,~~451~~530.3491 0 0.00 0.00 Pool 3 1 ~~416~~105,~~000~~600.00 ~~416~~105,~~000~~571.00 0 0.00 0.00 Pool 4 2 1,~~289~~606,~~000~~400.00 1,~~106~~606,~~740~~399.5860 0 0.00 0.00 Pool 5 32 1,~~602~~380,~~000~~200.00 1,~~602~~360,~~000~~397.0063 0 0.00 0.00 Total 1828 916,~~347~~224,~~000~~286.00 916,~~152~~192,~~293~~893.4843 0 0.00 0.00

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 Pool 1 0 0.00 0.00 0 0.00 0.00 20(6,~~481~~431.6588) Pool 2 0 0.00 0.00 0 0.00 0.00 ~~655~~790,~~379~~395.6288 Pool 3 0 0.00 0.00 0 0.00 0.00 138,~~316~~100.9488 Pool 4 0 0.00 0.00 0 0.00 0.00 7167,~~470~~043.6527 Pool 5 0 0.00 0.00 0 0.00 0.00 54504,~~947~~610.5394 Total 0 0.00 0.00 0 0.00 0.00 ~~751~~1,~~596~~463,719.3909

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Pool 1 ~~0716020026~~0653670345 CAFL 48.67 01-Oct-2006 398,200.00 394,599.76 Pool 2 0359370739 MA 64.6232 01-~~Apr~~Dec-2006 ~~590~~1,~~000~~896,850.00 ~~589~~1,~~101~~896,850.5600 Pool 2 ~~0652106418~~0649436342 ILAZ 8059.52 01-Aug-2005 250,000.00 249,956.46 Pool 2 0652164339 MD 79.99 01-May-2006 ~~467~~469,~~200~~550.00 ~~467~~469,~~200~~550.00 Pool 2 ~~0652273262~~0654467954 MOCA 6965.4400 01-~~May~~Feb-~~2006~~2007 ~~500~~585,000.00 ~~492~~585,~~630~~000.4700 Pool 2 ~~0652428941~~0654675342 NMCA 46.78 01-Feb-2007 900,000.00 900,000.00 Pool 2 0654708227 CA 80.00 01-~~May~~Mar-~~2006~~2007 ~~479~~560,~~200~~000.00 ~~479~~560,~~173~~000.9100 Pool 2 ~~0652873019~~0654734252 COIL 80.00 01-~~Jul~~Mar-~~2006~~2007 ~~232~~532,000.00 ~~232~~532,000.00 Pool 2 ~~0654405573~~0654771602 CA 4569.8718 01-~~Jan~~Mar-2007 ~~500~~505,000.00 ~~497~~504,~~545~~999.2380 Pool 2 ~~2390544207~~0654795882 MI 74.91 01-Mar-2007 815,000.00 815,000.00 Pool 2 0654807192 CA 7879.68 01-Mar-2007 600,000.00 597,649.43 Pool 2 0654849502 CA 80.00 01-~~Oct~~Mar-~~2006~~2007 ~~550~~584,000.00 ~~549~~584,~~773~~000.7200 Pool 2 ~~2390545072~~0654887747 IL 7970.9000 01-~~Oct~~Mar-~~2006~~2007 ~~313~~609,~~600~~000.00 ~~313~~609,~~398~~000.9400 Pool 2 ~~2407582417~~0654897636 NJIL 41.08 01-Mar-2007 534,000.00 534,000.00 Pool 2 2390543519 IL 80.00 01-Oct-2006 ~~390~~152,000.00 ~~387~~151,~~325~~770.6840 Pool 2 ~~3875781980~~2390544303 CAFL 5469.6268 01-Oct-2006 ~~710~~593,000.00 ~~710~~589,562.46 Pool 2 2390544704 PA 57.14 01-Nov-2006 200,000.00 199,898.63 Pool 2 ~~6310769045~~3971051051 AZCA 80.00 01-Aug-2006 326,400.00 323,338.07 Pool 2 3971054557 CA 73.53 01-Sep-2006 500,000.00 499,999.97 Pool 2 6048109170 CA 78.13 01-Nov-2006 ~~508~~650,000.00 ~~508~~650,000.00 Pool 2 ~~8403153956~~6369554677 AZ 6180.5400 01-~~Jan~~Feb-2007 ~~800~~296,~~000~~095.00 ~~800~~296,~~000~~095.00 Pool 32 ~~0359370731~~8767664723 NC 77.17 01-Dec-2006 720,791.00 720,791.00 Pool 2 9684452255 CA 80.00 01-~~Dec~~Nov-2006 ~~416~~455,~~000~~200.00 ~~416~~455,~~000~~200.00 Pool 43 ~~0649644572~~2390545058 TXIL ~~73.~~80.00 01-~~Aug~~Oct-~~2005~~2006 ~~811~~105,~~500~~600.00 ~~810~~105,~~847~~571.9800 Pool 4 ~~0651916472~~2390542236 VAWA 7180.9000 01-~~Mar~~Sep-2006 ~~477~~906,~~500~~400.00 ~~295~~906,~~892~~399.60 Pool 54 ~~0651533399~~2771912134 ILCA 8066.0067 01-~~Feb~~Sep-2006 ~~520~~700,000.00 ~~520~~700,000.00 Pool 5 ~~0654252513~~0206080072 CANY 6838.9213 01-~~Dec~~Nov-2006 ~~510~~877,000.00 ~~510~~857,~~000~~197.0063 Pool 5 ~~3494658598~~2390541187 CATX 7579.2604 01-~~Sep~~Aug-2006 ~~572~~503,~~000~~200.00 ~~572~~503,~~000~~200.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Pool 1 ~~0716020026~~0653670345 Loan Paid in Full 0 56.~~750~~250% 360 138 Pool 2 ~~0652106418~~0359370739 Loan Paid in Full 0 6.~~000~~750% 360 126 Pool 2 ~~0652273262~~0649436342 Loan Paid in Full 0 5.~~625~~500% 360 1222 Pool 2 ~~0652428941~~0652164339 Loan Paid in Full 0 6.~~125~~000% 360 1213 Pool 2 ~~0652873019~~0654467954 Loan Paid in Full 0 6.~~625~~250% 360 104 Pool 2 ~~0654405573~~0654675342 Loan Paid in Full 0 65.~~125~~875% 360 4 Pool 2 ~~2390544207~~0654708227 Loan Paid in Full 0 6.~~625~~250% 360 73 Pool 2 ~~2390545072~~0654734252 Loan Paid in Full 0 6.~~375~~250% 360 73 Pool 2 ~~2407582417~~0654771602 Loan Paid in Full 0 6.~~875~~625% 360 73 Pool 2 ~~3875781980~~0654795882 Loan Paid in Full 0 6.~~375~~125% 360 73 Pool 2 ~~6310769045~~0654807192 Loan Paid in Full 0 6.~~375~~125% 360 3 Pool 2 0654849502 Loan Paid in Full 0 5.750% 360 3 Pool 2 0654887747 Loan Paid in Full 0 6.250% 360 3 Pool 2 ~~8403153956~~0654897636 Loan Paid in Full (1) 5.625% 360 3 Pool 2 2390543519 Loan Paid in Full 0 6.~~125~~625% 360 48 Pool 32 ~~0359370731~~2390544303 Loan Paid in Full 0 6.625% 360 8 Pool 2 2390544704 Loan Paid in Full 0 6.500% 360 7 Pool 2 3971051051 Loan Paid in Full 0 7.125% 360 510 Pool 2 3971054557 Loan Paid in Full 0 6.875% 360 9 Pool 2 6048109170 Loan Paid in Full 0 6.500% 360 7 Pool 2 6369554677 Loan Paid in Full 0 6.000% 360 4 ~~0649644572~~Pool 2 8767664723 Loan Paid in Full ~~(1)~~0 5.~~250~~875% 360 216 Pool 42 ~~0651916472~~9684452255 Loan Paid in Full ~~(1)~~0 6.250% 360 147 Pool 53 ~~0651533399~~2390545058 Loan Paid in Full 0 6.~~125~~750% 360 158 Pool 54 ~~0654252513~~2390542236 Loan Paid in Full 0 6.625% 360 9 Pool 4 2771912134 Loan Paid in Full 0 6.500% 360 9 Pool 5 0206080072 Loan Paid in Full (1) 6.750% 360 7 Pool 5 ~~3494658598~~2390541187 Loan Paid in Full 0 6.~~750~~625% 360 810

Prepayment Rates

Summary SMM CPR PSA Current Month 12.~~138~~053% Current Month 1222.~~834~~033% Current Month ~~802~~1,217.~~139~~252% 3 Month Average 01.~~000~~642% 3 Month Average 017.~~000~~936% 3 Month Average 01,123.~~000~~243% 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. ~~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 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 18.941% N/A Apr-2007 1,350.337% N/A May-2007 12.834% N/A May-2007 802.139% N/A Jun-2007 22.033% N/A Jun-2007 1,217.252% 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. Pool 1 SMM CPR PSA Current Month 10.~~133~~730% Current Month 128.~~784~~417% Current Month ~~614~~368.~~847~~534% 3 Month Average 01.~~000~~162% 3 Month Average 013.~~000~~006% 3 Month Average 0642.~~000~~863% 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. ~~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 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 17.817% N/A Apr-2007 945.208% N/A May-2007 12.784% N/A May-2007 614.847% N/A Jun-2007 8.417% N/A Jun-2007 368.534% 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. Pool 2 SMM CPR PSA Current Month 12.~~326~~982% Current Month 1430.~~803~~459% Current Month 12,~~158~~047.~~390~~488% 3 Month Average 01.~~000~~829% 3 Month Average 019.~~000~~504% 3 Month Average 01,477.~~000~~524% 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. ~~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 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 13.251% N/A Apr-2007 1,226.693% N/A May-2007 14.803% N/A May-2007 1,158.390% N/A Jun-2007 30.459% N/A Jun-2007 2,047.488% 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. Pool 3 SMM CPR PSA Current Month 0.~~669~~178% Current Month 72.~~738~~119% Current Month ~~755~~173.~~561~~174% 3 Month Average 02.~~000~~106% 3 Month Average 019.~~000~~650% 3 Month Average 02,295.~~000~~499% 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. ~~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 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 49.093% N/A Apr-2007 5,957.762% N/A May-2007 7.738% N/A May-2007 755.561% N/A Jun-2007 2.119% N/A Jun-2007 173.174% 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. Pool 4 SMM CPR PSA Current Month 01.~~989~~589% Current Month 1117.~~238~~491% Current Month ~~457~~655.~~161~~111% 3 Month Average 01.~~000~~284% 3 Month Average 014.~~000~~333% 3 Month Average 0580.~~000~~146% 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. ~~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 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 14.270% N/A Apr-2007 628.165% N/A May-2007 11.238% N/A May-2007 457.161% N/A Jun-2007 17.491% N/A Jun-2007 655.111% 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. Pool 5 SMM CPR PSA Current Month 01.~~920~~046% Current Month 1011.~~503~~851% Current Month ~~540~~551.~~182~~661% 3 Month Average 01.~~000~~350% 3 Month Average 014.~~000~~891% 3 Month Average 0790.~~000~~667% 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. ~~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 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 22.321% N/A Apr-2007 1,280.159% N/A May-2007 10.503% N/A May-2007 540.182% N/A Jun-2007 11.851% N/A Jun-2007 551.661% 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))

Interest Rate Stratification Summary Pool 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 14 6,~~653~~647,~~479~~306.8940 0.~~773~~789 9 3,~~621~~617,~~801~~864.8591 6.~~811~~854 5.000 5.249 24 9,~~516~~507,~~206~~256.8671 1.~~106~~129 2 547,~~941~~662.6914 1.~~030~~038 5.250 5.499 48 25,~~261~~231,~~528~~373.8882 2.~~937~~995 5 2,044,~~067~~568.3358 3.~~844~~874 5.500 5.749 9997 4948,~~091~~288,~~520~~278.0180 5.~~707~~732 11 3,~~769~~768,~~330~~268.6459 7.~~088~~139 5.750 5.999 ~~232~~229 ~~140~~138,~~279~~036,~~938~~762.4473 16.~~308~~385 17 9,~~705~~703,~~931~~666.2403 18.~~252~~384 6.000 6.249 ~~189~~185 ~~114~~112,~~505~~296,~~327~~192.4400 13.~~311~~330 11 7,~~665~~663,~~290~~132.3225 14.~~415~~518 6.250 6.499 ~~326~~320 ~~196~~192,~~132~~901,~~292~~059.5673 22.~~800~~897 2221 9,~~707~~311,~~811~~685.3844 1817.~~256~~642 6.500 6.749 ~~296~~288 ~~183~~177,~~075~~593,~~793~~411.1132 21.~~283~~080 17 10,~~350~~361,~~597~~211.3776 19.~~465~~630 6.750 6.999 ~~185~~181 ~~114~~110,~~358~~980,~~373~~698.7776 13.~~294~~173 9 5,098,008.41 9.~~587~~659 7.000 7.249 3534 1514,~~271~~907,~~829~~680.5357 1.~~775~~770 1 248,792.00 0.~~468~~471 7.250 7.499 11 5,587,~~510~~182.6928 0.~~650~~663 1 417,000.00 0.~~784~~790 >= 7.500 3 477,500.00 0.~~056~~057 0 0.00 0.000 Total 1,~~462~~434 ~~860~~842,~~211~~454,~~301~~703.1812 100.000 ~~105~~104 5352,~~176~~781,~~572~~860.2311 100.000

Interest Rate Stratification (continued) Pool 2 Pool 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 4 2,~~584~~583,~~666~~048.9174 0.~~570~~587 0 0.00 0.000 5.000 5.249 18 6,~~780~~773,~~508~~999.5310 1.~~496~~540 0 0.00 0.000 5.250 5.499 18 8,~~274~~261,~~231~~791.8600 1.~~825~~879 0 0.00 0.000 5.500 5.749 5149 2726,~~099~~308,~~639~~243.8839 5.~~978~~983 1 442,900.07 0.~~695~~696 5.750 5.999 ~~161~~158 ~~101~~99,~~649~~416,~~891~~384.0595 22.~~424~~608 6 3,947,~~637~~536.1053 6.~~192~~203 6.000 6.249 ~~123~~119 7674,~~484~~289,~~375~~928.4815 16.~~872~~894 6 2,~~467~~464,~~103~~471.9217 3.~~870~~873 6.250 6.499 ~~163~~158 ~~105~~102,~~709~~896,~~127~~538.0259 23.~~319~~399 35 22,~~641~~637,~~585~~314.6665 35.~~516~~573 6.500 6.749 ~~127~~122 7269,~~363~~608,~~677~~584.2006 15.~~963~~830 28 14,~~759~~757,~~815~~433.1502 23.~~152~~191 6.750 6.999 7573 4341,~~487~~082,~~290~~691.9697 9.~~593~~343 2221 15,~~827~~721,~~107~~427.7145 24.~~827~~705 7.000 7.249 1514 76,~~358~~994,~~741~~813.0878 1.~~623~~591 8 3,664,549.98 5.~~748~~759 7.250 7.499 3 1,522,958.00 0.~~336~~346 0 0.00 0.000 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total ~~758~~736 ~~453~~439,~~315~~738,~~107~~981.9773 100.000 ~~106~~105 63,~~750~~635,~~699~~632.5987 100.000

Interest Rate Stratification (continued) Pool 4 Pool 5 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 1 ~~447~~446,~~011~~392.1375 0.~~401~~407 0 0.00 0.000 5.000 5.249 4 2,~~187~~185,~~756~~595.6447 1.~~960~~990 0 0.00 0.000 5.250 5.499 17 10,~~232~~218,~~602~~139.7974 9.~~169~~306 8 4,~~710~~706,~~626~~874.9050 2.~~641~~667 5.500 5.749 18 8,~~986~~980,~~181~~768.5123 8.~~052~~179 18 8,~~793~~788,~~467~~098.9152 4.~~930~~979 5.750 5.999 23 12,~~826~~821,~~583~~358.8114 11.~~493~~677 25 12,~~149~~147,~~895~~817.2408 6.~~812~~883 6.000 6.249 26 13,~~509~~502,~~218~~195.0735 12.~~105~~297 23 14,~~379~~376,~~339~~465.6508 8.~~062~~146 6.250 6.499 45 23,~~397~~391,~~098~~064.0056 2021.~~965~~303 61 34,~~676~~664,~~670~~456.5049 19.~~441~~640 6.500 6.749 4947 2725,~~263~~506,~~311~~447.3965 2423.~~429~~229 7574 5857,~~338~~359,~~392~~734.0083 32.~~707~~499 6.750 6.999 23 10,~~159~~158,~~234~~130.8120 9.~~103~~251 5655 3938,~~786~~920,~~731~~440.8873 22.~~306~~052 7.000 7.249 2 417,000.00 0.~~374~~380 9 3,582,~~746~~524.4781 2.~~009~~030 7.250 7.499 3 1,996,324.05 1.~~789~~818 4 1,~~651~~650,~~228~~900.6423 0.~~926~~935 >= 7.500 1 180,000.00 0.~~161~~164 2 297,500.00 0.~~167~~169 Total ~~212~~210 ~~111~~109,~~602~~803,~~322~~416.2014 100.000 ~~281~~279 ~~178~~176,~~366~~494,~~599~~812.1927 100.000

Filing Compare · Sequoia Mortgage Trust 2007-1