10-D 1 arm07001_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 26, 2007 to June 25, 2007 Commission File Number of issuing entity: 333-135481-14 Adjustable Rate Mortgage Trust 2007-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-135481 Credit Suisse First Boston Mortgage Securities Corp. (Exact name of depositor as specified in its charter) DLJ Mortgage Capital, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2198903 54-2198904 54-2198905 (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-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2-1 _____ _____ __X___ ____________ 3-A-2-2 _____ _____ __X___ ____________ 3-A-3 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ C-B-1 _____ _____ __X___ ____________ C-B-2 _____ _____ __X___ ____________ C-B-3 _____ _____ __X___ ____________ C-B-4 _____ _____ __X___ ____________ C-B-5 _____ _____ __X___ ____________ C-B-6 _____ _____ __X___ ____________ 5-A-1 _____ _____ __X___ ____________ 5-A-2-1 _____ _____ __X___ ____________ 5-A-2-2 _____ _____ __X___ ____________ 5-A-3-1 _____ _____ __X___ ____________ 5-A-3-2 _____ _____ __X___ ____________ 5-A-4 _____ _____ __X___ ____________ 5-M-1 _____ _____ __X___ ____________ 5-M-2 _____ _____ __X___ ____________ 5-M-3 _____ _____ __X___ ____________ 5-M-4 _____ _____ __X___ ____________ 5-M-5 _____ _____ __X___ ____________ 5-M-6 _____ _____ __X___ ____________ 5-M-7 _____ _____ __X___ ____________ 5-M-8 _____ _____ __X___ ____________ 5-M-9 _____ _____ __X___ ____________ 5-M-10 _____ _____ __X___ ____________ 5-X _____ _____ __X___ ____________ P _____ _____ __X___ ____________ AR _____ _____ __X___ ____________ ARL _____ _____ __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 25, 2007 a distribution was made to holders of Adjustable Rate 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 Adjustable Rate Mortgage Trust 2007-1, relating to the June 25, 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. Adjustable Rate Mortgage Trust 2007-1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: July 03, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage Trust 2007-1, relating to the June 25, 2007 distribution. EX-99.1 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Distribution Date: 6/25/2007 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series 2007-1 Contact: Customer Service - SecuritiesLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 846-8130 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1-A-1 007037AA2 0405/3031/2007 5.~~71829~~71833% 5958,~~207~~382,~~745~~703.20 ~~282~~278,~~139~~209.4172 1-A-2 007037BM5 0405/3031/2007 5.~~71829~~71833% 3,~~879~~825,~~354~~297.6906 18,~~486~~228.0860 2-A-1 007037AB0 0405/3031/2007 5.~~95942~~95648% ~~173~~172,~~632~~498,~~784~~595.6245 ~~862~~856,~~319~~236.2476 3-A-1 007037AC8 0405/3031/2007 6.~~19916~~19779% 8887,~~732~~078,~~088~~610.1018 ~~458~~447,~~376~~623.7892 3-A-2-1 007037BN3 0405/3031/2007 6.~~19916~~19779% 38,~~800~~200,000.00 ~~200~~196,~~435~~365.0349 3-A-2-2 007037BP8 0405/3031/2007 6.~~19916~~19779% 5857,~~940~~719,~~863~~511.4956 ~~304~~296,~~479~~704.7471 3-A-3 007037BQ6 0405/3031/2007 6.~~19916~~19779% 1211,~~219~~991,~~562~~857.7534 6361,~~124~~643.4564 4-A-1 007037AD6 0405/3031/2007 5.~~96187~~96130% ~~115~~114,~~164~~920,~~326~~682.9078 ~~572~~570,~~072~~897.4111 4-A-2 007037BR4 0405/3031/2007 5.~~96187~~96130% 7,~~546~~530,~~959~~993.7726 37,~~489~~412.1008 C-B-1 007037BE3 0405/3031/2007 6.~~01771~~01619% 13,~~386~~384,~~483~~593.0550 6766,~~127~~987.7545 C-B-2 007037BF0 0405/3031/2007 6.~~01771~~01619% 8,~~827~~826,~~680~~434.7670 44,~~267~~174.2270 C-B-3 007037BG8 0405/3031/2007 6.~~01771~~01619% 4,563,~~800~~156.9878 22,~~885~~837.6077 C-B-4 007037AU8 0405/3031/2007 6.~~01771~~01619% 4,563,~~800~~156.9878 22,~~885~~837.6077 C-B-5 007037AW4 0405/3031/2007 6.~~01771~~01619% 3,~~654~~653,~~040~~524.0021 18,~~323~~285.5222 C-B-6 007037AY0 0405/3031/2007 6.~~01771~~01619% 2,432,~~623~~280.8952 12,~~198~~173.6212 5-A-1 007037AE4 0506/2422/2007 5.47000% ~~259~~254,~~534~~514,~~028~~538.2555 1,~~183~~198,~~042~~834.6118 5-A-2-1 007037AF1 0506/2422/2007 5.44000% ~~119~~117,~~901~~367,~~801~~092.9980 ~~543~~549,~~554~~799.8463 5-A-2-2 007037BH6 0506/2422/2007 5.55000% 11,156,000.00 5153,~~596~~316.5038 5-A-3-1 007037BJ2 0506/2422/2007 5.46000% ~~207~~203,~~606~~590,~~046~~864.3616 ~~944~~957,~~607~~216.5138 5-A-3-2 007037BK9 0506/2422/2007 5.48000% 5049,~~391~~417,~~742~~146.1917 ~~230~~233,~~122~~194.2902 5-A-4 007037BL7 0506/2422/2007 5.52000% 7270,~~066~~672,~~582~~786.7079 ~~331~~335,~~506~~931.2831 5-M-1 007037AG9 0506/2422/2007 5.59000% 11,022,000.00 5153,~~344~~055.1562 5-M-2 007037AH7 0506/2422/2007 5.62000% 11,022,000.00 5153,~~619~~340.7036 5-M-3 007037AJ3 0506/2422/2007 5.72000% 6,125,000.00 2930,~~195~~169.8303 5-M-4 007037AK0 0506/2422/2007 5.82000% 5,307,000.00 2526,~~738~~596.9592 5-M-5 007037AL8 0506/2422/2007 5.84000% 5,307,000.00 2526,~~827~~688.4031 5-M-6 007037AM6 0506/2422/2007 5.90000% 4,899,000.00 24,~~086~~889.7564 5-M-7 007037AN4 0506/2422/2007 6.57000% 4,082,000.00 2223,~~348~~093.9592 5-M-8 007037AP9 0506/2422/2007 6.92000% 4,082,000.00 2324,~~539~~324.5318 5-M-9 007037AQ7 0506/2422/2007 7.57000% 4,082,000.00 2526,~~750~~608.6297 5-M-10 007037AR5 0506/2422/2007 7.57000% 4,082,000.00 2526,~~750~~608.6297 5-X 007037BA1 0506/2422/2007 0.00000% 7,756,348.00 1,~~156~~018,~~037~~899.1605 P 007037BC7 0506/2422/2007 0.00000% 0.00 49,~~410~~847.0036 AR 007037AS3 0506/2422/2007 0.00000% 0.00 0.00 ARL 007037AT1 0506/2422/2007 0.00000% 0.00 0.00 Totals 1,~~383~~364,~~974~~056,~~664~~173.6779 7,~~736~~623,~~690~~032.2429

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 ~~825~~1,~~042~~082,493.0042 0.00 5857,~~382~~300,~~703~~209.2078 1,~~107~~360,~~181~~703.4114 0.00 1-A-2 5470,~~057~~926.6312 0.00 3,~~825~~754,~~297~~370.0694 7289,~~543~~154.7172 0.00 2-A-1 1,~~134~~921,~~189~~137.1800 0.00 ~~172~~170,~~498~~577,~~595~~458.45 12,~~996~~777,~~508~~373.4276 0.00 3-A-1 1,~~653~~335,~~477~~896.9280 0.00 8785,~~078~~742,~~610~~713.1839 21,~~111~~783,~~854~~520.7072 0.00 3-A-2-1 600,000.00 0.00 3837,~~200~~600,000.00 ~~800~~796,~~435~~365.0349 0.00 3-A-2-2 1871,~~221,351~~527.9348 0.00 5756,~~719~~847,~~511~~984.5608 1,~~525~~168,~~831~~232.6719 0.00 3-A-3 ~~227~~183,~~705~~970.4237 0.00 11,~~991~~807,~~857~~886.3497 ~~290~~245,~~829~~614.8701 0.00 4-A-1 ~~243~~1,~~644~~099,892.1133 0.00 ~~114~~113,~~920~~820,~~682~~790.7846 ~~815~~1,~~716~~670,789.5244 0.00 4-A-2 1572,~~966~~078.5125 0.00 7,~~530~~458,~~993~~915.2601 53109,~~455~~490.6133 0.00 C-B-1 1,~~889~~902.5599 0.00 13,~~384~~382,~~593~~690.5051 6968,~~017~~890.3044 0.00 C-B-2 1,~~246~~254.0692 0.00 8,~~826~~825,~~434~~179.7078 45,~~513~~429.2862 0.00 C-B-3 ~~644~~648.2078 0.00 4,~~563~~562,~~156~~508.7801 23,~~529~~486.8055 0.00 C-B-4 ~~644~~648.2078 0.00 4,~~563~~562,~~156~~508.7801 23,~~529~~486.8055 0.00 C-B-5 ~~515~~519.7845 0.00 3,653,~~524~~004.2177 18,~~839~~804.3067 0.00 C-B-6 ~~343~~345.3782 0.00 2,~~432~~431,~~280~~934.5270 12,~~541~~518.9994 0.00 5-A-1 56,~~019~~027,~~489~~390.6981 0.00 ~~254~~248,~~514~~487,~~538~~147.5574 67,~~202~~226,~~532~~224.3099 0.00 5-A-2-1 23,~~534~~043,~~709~~672.1953 0.00 ~~117~~114,~~367~~323,~~092~~420.8027 3,~~078~~593,~~264~~472.0316 0.00 5-A-2-2 0.00 0.00 11,156,000.00 5153,~~596~~316.5038 0.00 5-A-3-1 4,~~015~~821,~~182~~420.2086 0.00 ~~203~~198,~~590~~769,~~864~~443.1631 45,~~959~~778,~~789~~637.7124 0.00 5-A-3-2 ~~974~~1,~~596~~170,292.0249 0.00 4948,~~417~~246,~~146~~853.1768 1,~~204~~403,~~718~~486.3151 0.00 5-A-4 1,~~393~~673,~~795~~666.9269 0.00 7068,~~672~~999,~~786~~120.7910 12,~~725~~009,~~302~~598.2000 0.00 5-M-1 0.00 0.00 11,022,000.00 5153,~~344~~055.1562 0.00 5-M-2 0.00 0.00 11,022,000.00 5153,~~619~~340.7036 0.00 5-M-3 0.00 0.00 6,125,000.00 2930,~~195~~169.8303 0.00 5-M-4 0.00 0.00 5,307,000.00 2526,~~738~~596.9592 0.00 5-M-5 0.00 0.00 5,307,000.00 2526,~~827~~688.4031 0.00 5-M-6 0.00 0.00 4,899,000.00 24,~~086~~889.7564 0.00 5-M-7 0.00 0.00 4,082,000.00 2223,~~348~~093.9592 0.00 5-M-8 0.00 0.00 4,082,000.00 2324,~~539~~324.5318 0.00 5-M-9 0.00 0.00 4,082,000.00 2526,~~750~~608.6297 0.00 5-M-10 0.00 0.00 4,082,000.00 2526,~~750~~608.6297 0.00 5-X 0.00 0.00 7,756,348.00 1,~~156~~018,~~037~~899.1605 0.00 P 0.00 0.00 0.00 49,~~410~~847.0036 0.00 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 Totals 1923,~~918~~979,~~490~~685.8889 0.00 1,~~364~~340,~~056~~076,~~173~~487.7996 2731,~~655~~602,~~181~~718.1218 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-A-1 61,278,000.00 5958,~~207~~382,~~745~~703.20 7,~~389~~167.1701 ~~817~~1,~~652~~075,326.8341 0.00 ~~0.00~~ 1-A-2 4,015,000.00 3,~~879~~825,~~354~~297.6906 ~~484~~469.1559 5370,~~573~~456.4953 0.00 ~~0.00~~ 2-A-1 177,895,000.00 ~~173~~172,~~632~~498,~~784~~595.6245 28,~~284~~070.8773 1,~~105~~893,~~904~~066.3127 0.00 ~~0.00~~ 3-A-1 90,783,000.00 8887,~~732~~078,~~088~~610.1018 8,~~172~~212.3693 1,~~645~~327,~~305~~683.5687 0.00 ~~0.00~~ 3-A-2-1 40,000,000.00 38,~~800~~200,000.00 23,~~965~~688.5273 ~~597~~596,~~034~~311.4827 0.00 ~~0.00~~ 3-A-2-2 60,000,000.00 5857,~~940~~719,~~863~~511.4956 65,~~036~~358.5604 1866,~~215,315~~169.3644 0.00 ~~0.00~~ 3-A-3 12,502,000.00 1211,~~219~~991,~~562~~857.7534 1,~~125~~131.4403 ~~226~~182,~~579~~839.9834 0.00 ~~0.00~~ 4-A-1 117,225,000.00 ~~115~~114,~~164~~920,~~326~~682.9078 2223,~~869~~096.2208 ~~220~~1,~~774~~076,796.9024 0.00 ~~0.00~~ 4-A-2 7,682,000.00 7,~~546~~530,~~959~~993.7726 1,~~498~~513.6753 1470,~~467~~564.8472 0.00 ~~0.00~~ C-B-1 13,390,000.00 13,~~386~~384,~~483~~593.0550 1,~~889~~902.5599 0.00 0.00 ~~0.00~~ C-B-2 8,830,000.00 8,~~827~~826,~~680~~434.7670 1,~~246~~254.0692 0.00 0.00 ~~0.00~~ C-B-3 4,565,000.00 4,563,~~800~~156.9878 ~~644~~648.2078 0.00 0.00 ~~0.00~~ C-B-4 4,565,000.00 4,563,~~800~~156.9878 ~~644~~648.2078 0.00 0.00 ~~0.00~~ C-B-5 3,655,000.00 3,~~654~~653,~~040~~524.0021 ~~515~~519.7845 0.00 0.00 ~~0.00~~ C-B-6 2,433,263.00 2,432,~~623~~280.8952 ~~343~~345.3782 0.00 0.00 ~~0.00~~ 5-A-1 269,630,000.00 ~~259~~254,~~534~~514,~~028~~538.2555 0.00 56,~~019~~027,~~489~~390.6981 0.00 ~~0.00~~ 5-A-2-1 125,000,000.00 ~~119~~117,~~901~~367,~~801~~092.9980 0.00 23,~~534~~043,~~709~~672.1953 0.00 ~~0.00~~ 5-A-2-2 11,156,000.00 11,156,000.00 0.00 0.00 0.00 ~~0.00~~ 5-A-3-1 215,682,000.00 ~~207~~203,~~606~~590,~~046~~864.3616 0.00 4,~~015~~821,~~182~~420.2086 0.00 ~~0.00~~ 5-A-3-2 52,352,000.00 5049,~~391~~417,~~742~~146.1917 0.00 ~~974~~1,~~596~~170,292.0249 0.00 ~~0.00~~ 5-A-4 74,870,000.00 7270,~~066~~672,~~582~~786.7079 0.00 1,~~393~~673,~~795~~666.9269 0.00 ~~0.00~~ 5-M-1 11,022,000.00 11,022,000.00 0.00 0.00 0.00 ~~0.00~~ 5-M-2 11,022,000.00 11,022,000.00 0.00 0.00 0.00 ~~0.00~~ 5-M-3 6,125,000.00 6,125,000.00 0.00 0.00 0.00 ~~0.00~~ 5-M-4 5,307,000.00 5,307,000.00 0.00 0.00 0.00 ~~0.00~~ 5-M-5 5,307,000.00 5,307,000.00 0.00 0.00 0.00 ~~0.00~~ 5-M-6 4,899,000.00 4,899,000.00 0.00 0.00 0.00 ~~0.00~~ 5-M-7 4,082,000.00 4,082,000.00 0.00 0.00 0.00 ~~0.00~~ 5-M-8 4,082,000.00 4,082,000.00 0.00 0.00 0.00 ~~0.00~~ 5-M-9 4,082,000.00 4,082,000.00 0.00 0.00 0.00 ~~0.00~~ 5-M-10 4,082,000.00 4,082,000.00 0.00 0.00 0.00 ~~0.00~~ 5-X 7,757,684.52 7,756,348.00 0.00 0.00 0.00 ~~0.00~~ P 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ AR 50.00 0.00 0.00 0.00 0.00 ~~0.00~~ ARL 50.00 0.00 0.00 0.00 0.00 ~~0.00~~ Totals 1,425,276,047.52 1,~~383~~364,~~974~~056,~~664~~173.6779 84,~~109~~028.1241 1923,~~834~~895,~~381~~657.7747 0.00 ~~0.00~~

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 ~~825,042~~0.00 581,~~382~~082,~~703~~493.2042 57,300,209.78 0.~~95275145~~93508616 ~~825~~1,~~042~~082,493.0042 1-A-2 540.00 70,~~057~~926.6312 3,~~825~~754,~~297~~370.0694 0.~~95275145~~93508616 5470,~~057~~926.6312 2-A-1 0.00 1,~~134~~921,~~189~~137.1800 ~~172~~170,~~498~~577,~~595~~458.45 0.~~96966523~~95886595 1,~~134~~921,~~189~~137.1800 3-A-1 0.00 1,~~653~~335,~~477~~896.9280 8785,~~078~~742,~~610~~713.1839 0.~~95919512~~94447984 1,~~653~~335,~~477~~896.9280 3-A-2-1 0.00 600,000.00 3837,~~200~~600,000.00 0.~~95500000~~94000000 600,000.00 3-A-2-2 10.00 871,~~221,351~~527.9348 5756,~~719~~847,~~511~~984.5608 0.~~96199186~~94746640 1871,~~221,351~~527.9348 3-A-3 ~~227~~0.00 183,~~705~~970.4237 11,~~991~~807,~~857~~886.3497 0.~~95919512~~94447984 ~~227~~183,~~705~~970.4237 4-A-1 ~~243~~0.00 1,~~644~~099,892.1133 ~~114~~113,~~920~~820,~~682~~790.7846 0.~~98034278~~97096004 ~~243~~1,~~644~~099,892.1133 4-A-2 150.00 72,~~966~~078.5125 7,~~530~~458,~~993~~915.2601 0.~~98034278~~97096004 1572,~~966~~078.5125 C-B-1 0.00 1,~~889~~902.5599 13,~~384~~382,~~593~~690.5051 0.~~99959623~~99945411 1,~~889~~902.5599 C-B-2 0.00 1,~~246~~254.0692 8,~~826~~825,~~434~~179.7078 0.~~99959623~~99945411 1,~~246~~254.0692 C-B-3 ~~644~~0.2000 648.78 4,~~563~~562,~~156~~508.7801 0.~~99959623~~99945411 ~~644~~648.2078 C-B-4 ~~644~~0.2000 648.78 4,~~563~~562,~~156~~508.7801 0.~~99959623~~99945411 ~~644~~648.2078 C-B-5 ~~515~~0.7800 519.45 3,653,~~524~~004.2177 0.~~99959623~~99945411 ~~515~~519.7845 C-B-6 ~~343~~0.3700 345.82 2,~~432~~431,~~280~~934.5270 0.~~99959623~~99945411 ~~343~~345.3782 5-A-1 50.00 6,~~019~~027,~~489~~390.6981 ~~254~~248,~~514~~487,~~538~~147.5574 0.~~94393999~~92158568 56,~~019~~027,~~489~~390.6981 5-A-2-1 20.00 3,~~534~~043,~~709~~672.1953 ~~117~~114,~~367~~323,~~092~~420.8027 0.~~93893674~~91458736 23,~~534~~043,~~709~~672.1953 5-A-2-2 0.00 0.00 11,156,000.00 1.00000000 0.00 5-A-3-1 0.00 4,~~015~~821,~~182~~420.2086 ~~203~~198,~~590~~769,~~864~~443.1631 0.~~94393999~~92158568 4,~~015~~821,~~182~~420.2086 5-A-3-2 ~~974,596~~0.0200 1,170,292.49 48,~~417~~246,~~146~~853.1768 0.~~94393999~~92158568 ~~974~~1,~~596~~170,292.0249 5-A-4 0.00 1,~~393~~673,~~795~~666.9269 7068,~~672~~999,~~786~~120.7910 0.~~94393999~~92158568 1,~~393~~673,~~795~~666.9269 5-M-1 0.00 0.00 11,022,000.00 1.00000000 0.00 5-M-2 0.00 0.00 11,022,000.00 1.00000000 0.00 5-M-3 0.00 0.00 6,125,000.00 1.00000000 0.00 5-M-4 0.00 0.00 5,307,000.00 1.00000000 0.00 5-M-5 0.00 0.00 5,307,000.00 1.00000000 0.00 5-M-6 0.00 0.00 4,899,000.00 1.00000000 0.00 5-M-7 0.00 0.00 4,082,000.00 1.00000000 0.00 5-M-8 0.00 0.00 4,082,000.00 1.00000000 0.00 5-M-9 0.00 0.00 4,082,000.00 1.00000000 0.00 5-M-10 0.00 0.00 4,082,000.00 1.00000000 0.00 5-X 0.00 0.00 7,756,348.00 0.99982772 0.00 P 0.00 0.00 0.00 0.00000000 0.00 AR 0.00 0.00 0.00 0.00000000 0.00 ARL 0.00 0.00 0.00 0.00000000 0.00 Totals 19$0.00 23,~~918~~979,~~490~~685.8889 1,~~364~~340,~~056~~076,~~173~~487.7996 0.~~95704701~~94022242 1923,~~918~~979,~~490~~685.8889

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 61,278,000.00 ~~966~~952.~~21536604~~75144750 0.~~12058439~~11695894 1317.~~34333415~~54832746 0.00000000 1-A-2 4,015,000.00 ~~966~~952.~~21536488~~75144707 0.~~12058531~~11695890 1317.~~34333499~~54832628 0.00000000 2-A-1 177,895,000.00 ~~976~~969.~~04083656~~66522640 0.~~15899755~~15779381 610.~~21661266~~64148104 0.00000000 3-A-1 90,783,000.00 ~~977~~959.~~40863488~~19511561 0.~~09002082~~09046771 1814.~~12349845~~62480718 0.00000000 3-A-2-1 40,000,000.00 ~~970~~955.00000000 0.~~07413800~~09221825 14.~~92586200~~90778175 0.00000000 3-A-2-2 60,000,000.00 ~~982~~961.~~34772483~~99185933 0.~~10060933~~08930067 2014.~~25525600~~43615733 0.00000000 3-A-3 12,502,000.00 ~~977~~959.~~40863462~~19511598 0.~~09002080~~09046793 1814.~~12349864~~62480723 0.00000000 4-A-1 117,225,000.00 ~~982~~980.~~42121476~~34278337 0.~~19508825~~19702350 19.~~88334314~~18572182 0.00000000 4-A-2 7,682,000.00 ~~982~~980.~~42121453~~34278313 0.~~19508852~~19702291 19.~~88334288~~18572247 0.00000000 C-B-1 13,390,000.00 999.~~73734503~~59622853 0.~~14111650~~14212024 0.00000000 0.00000000 C-B-2 8,830,000.00 999.~~73734541~~59622877 0.~~14111665~~14212005 0.00000000 0.00000000 C-B-3 4,565,000.00 999.~~73734502~~59622782 0.~~14111720~~14212048 0.00000000 0.00000000 C-B-4 4,565,000.00 999.~~73734502~~59622782 0.~~14111720~~14212048 0.00000000 0.00000000 C-B-5 3,655,000.00 999.~~73734610~~59622709 0.~~14111628~~14212038 0.00000000 0.00000000 C-B-6 2,433,263.00 999.~~73734446~~59622943 0.~~14111504~~14212192 0.00000000 0.00000000 5-A-1 269,630,000.00 ~~962~~943.~~55620016~~93998646 0.00000000 1822.~~61621366~~35430334 0.00000000 5-A-2-1 125,000,000.00 ~~959~~938.~~21441592~~93674240 0.00000000 2024.~~27767352~~34938024 0.00000000 5-A-2-2 11,156,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-3-1 215,682,000.00 ~~962~~943.~~55620015~~93998646 0.00000000 1822.~~61621368~~35430337 0.00000000 5-A-3-2 52,352,000.00 ~~962~~943.~~55620015~~93998644 0.00000000 1822.~~61621371~~35430337 0.00000000 5-A-4 74,870,000.00 ~~962~~943.~~55620008~~93998651 0.00000000 1822.~~61621370~~35430333 0.00000000 5-M-1 11,022,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-2 11,022,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-3 6,125,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-4 5,307,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-5 5,307,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-6 4,899,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-7 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-8 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-9 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-10 4,082,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-X 7,757,684.52 999.82771663 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 ARL 50.00 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-A-1 0.00000000 1317.~~46391854~~66528640 ~~952~~935.~~75144750~~08616110 0.~~95275145~~93508616 1317.~~46391854~~66528640 1-A-2 0.00000000 1317.~~46391781~~66528518 ~~952~~935.~~75144707~~08616189 0.~~95275145~~93508616 1317.~~46391781~~66528518 2-A-1 0.00000000 610.~~37561022~~79927485 ~~969~~958.~~66522640~~86595154 0.~~96966523~~95886595 610.~~37561022~~79927485 3-A-1 0.00000000 1814.~~21351927~~71527489 ~~959~~944.~~19511561~~47984083 0.~~95919512~~94447984 1814.~~21351927~~71527489 3-A-2-1 0.00000000 15.00000000 ~~955~~940.00000000 0.~~95500000~~94000000 15.00000000 3-A-2-2 0.00000000 2014.~~35586550~~52545800 ~~961~~947.~~99185933~~46640133 0.~~96199186~~94746640 2014.~~35586550~~52545800 3-A-3 0.00000000 1814.~~21351944~~71527516 ~~959~~944.~~19511598~~47984083 0.~~95919512~~94447984 1814.~~21351944~~71527516 4-A-1 0.00000000 29.~~07843131~~38274540 ~~980~~970.~~34278337~~96003805 0.~~98034278~~97096004 29.~~07843131~~38274540 4-A-2 0.00000000 29.~~07843140~~38274538 ~~980~~970.~~34278313~~96003775 0.~~98034278~~97096004 29.~~07843140~~38274538 C-B-1 0.00000000 0.~~14111650~~14212024 999.~~59622853~~45410829 0.~~99959623~~99945411 0.~~14111650~~14212024 C-B-2 0.00000000 0.~~14111665~~14212005 999.~~59622877~~45410872 0.~~99959623~~99945411 0.~~14111665~~14212005 C-B-3 0.00000000 0.~~14111720~~14212048 999.~~59622782~~45410953 0.~~99959623~~99945411 0.~~14111720~~14212048 C-B-4 0.00000000 0.~~14111720~~14212048 999.~~59622782~~45410953 0.~~99959623~~99945411 0.~~14111720~~14212048 C-B-5 0.00000000 0.~~14111628~~14212038 999.~~59622709~~45410944 0.~~99959623~~99945411 0.~~14111628~~14212038 C-B-6 0.00000000 0.~~14111504~~14212192 999.~~59622943~~45410751 0.~~99959623~~99945411 0.~~14111504~~14212192 5-A-1 0.00000000 1822.~~61621366~~35430334 ~~943~~921.~~93998646~~58568312 0.~~94393999~~92158568 1822.~~61621366~~35430334 5-A-2-1 0.00000000 2024.~~27767352~~34938024 ~~938~~914.~~93674240~~58736216 0.~~93893674~~91458736 2024.~~27767352~~34938024 5-A-2-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-A-3-1 0.00000000 1822.~~61621368~~35430337 ~~943~~921.~~93998646~~58568314 0.~~94393999~~92158568 1822.~~61621368~~35430337 5-A-3-2 0.00000000 1822.~~61621371~~35430337 ~~943~~921.~~93998644~~58568307 0.~~94393999~~92158568 1822.~~61621371~~35430337 5-A-4 0.00000000 1822.~~61621370~~35430333 ~~943~~921.~~93998651~~58568318 0.~~94393999~~92158568 1822.~~61621370~~35430333 5-M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-M-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 5-X 0.00000000 0.00000000 999.82771663 0.99982772 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 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-A-1 0405/01/07 - 0405/30/07 30 5.~~71829~~71833% 5958,~~207~~382,~~745~~703.20 ~~282~~278,~~139~~209.4172 0.00 1-A-2 0405/01/07 - 0405/30/07 30 5.~~71829~~71833% 3,~~879~~825,~~354~~297.6906 18,~~486~~228.0860 0.00 2-A-1 0405/01/07 - 0405/30/07 30 5.~~95942~~95648% ~~173~~172,~~632~~498,~~784~~595.6245 ~~862~~856,~~292~~236.9976 0.00 3-A-1 0405/01/07 - 0405/30/07 30 6.~~19916~~19779% 8887,~~732~~078,~~088~~610.1018 ~~458~~449,~~387~~745.2588 0.00 3-A-2-1 0405/01/07 - 0405/30/07 30 6.~~19916~~19779% 38,~~800~~200,000.00 ~~200~~197,~~439~~296.6136 0.00 3-A-2-2 0405/01/07 - 0405/30/07 30 6.~~19916~~19779% 5857,~~940~~719,~~863~~511.4956 ~~304~~298,~~486~~111.6924 0.00 3-A-3 0405/01/07 - 0405/30/07 30 6.~~19916~~19779% 1211,~~219~~991,~~562~~857.7534 6361,~~125~~935.8986 0.00 4-A-1 0405/01/07 - 0405/30/07 30 5.~~96187~~96130% ~~115~~114,~~164~~920,~~326~~682.9078 ~~572~~570,~~162~~897.2011 0.00 4-A-2 0405/01/07 - 0405/30/07 30 5.~~96187~~96130% 7,~~546~~530,~~959~~993.7726 37,~~494~~412.9908 0.00 C-B-1 0405/01/07 - 0405/30/07 30 6.~~01771~~01619% 13,~~386~~384,~~483~~593.0550 67,~~129~~103.9651 0.00 C-B-2 0405/01/07 - 0405/30/07 30 6.~~01771~~01619% 8,~~827~~826,~~680~~434.7670 44,~~268~~251.6823 0.00 C-B-3 0405/01/07 - 0405/30/07 30 6.~~01771~~01619% 4,563,~~800~~156.9878 22,~~886~~877.3534 0.00 C-B-4 0405/01/07 - 0405/30/07 30 6.~~01771~~01619% 4,563,~~800~~156.9878 22,~~886~~877.3534 0.00 C-B-5 0405/01/07 - 0405/30/07 30 6.~~01771~~01619% 3,~~654~~653,~~040~~524.0021 18,~~324~~316.1290 0.00 C-B-6 0405/01/07 - 0405/30/07 30 6.~~01771~~01619% 2,432,~~623~~280.8952 12,~~199~~194.0221 0.00 5-A-1 0405/25/07 - 0506/24/07 3031 5.47000% ~~259~~254,~~534~~514,~~028~~538.2555 1,~~183~~198,~~042~~834.6118 0.00 5-A-2-1 0405/25/07 - 0506/24/07 3031 5.44000% ~~119~~117,~~901~~367,~~801~~092.9980 ~~543~~549,~~554~~799.8463 0.00 5-A-2-2 0405/25/07 - 0506/24/07 3031 5.55000% 11,156,000.00 5153,~~596~~316.5038 0.00 5-A-3-1 0405/25/07 - 0506/24/07 3031 5.46000% ~~207~~203,~~606~~590,~~046~~864.3616 ~~944~~957,~~607~~216.5138 0.00 5-A-3-2 0405/25/07 - 0506/24/07 3031 5.48000% 5049,~~391~~417,~~742~~146.1917 ~~230~~233,~~122~~194.2902 0.00 5-A-4 0405/25/07 - 0506/24/07 3031 5.52000% 7270,~~066~~672,~~582~~786.7079 ~~331~~335,~~506~~931.2831 0.00 5-M-1 0405/25/07 - 0506/24/07 3031 5.59000% 11,022,000.00 5153,~~344~~055.1562 0.00 5-M-2 0405/25/07 - 0506/24/07 3031 5.62000% 11,022,000.00 5153,~~619~~340.7036 0.00 5-M-3 0405/25/07 - 0506/24/07 3031 5.72000% 6,125,000.00 2930,~~195~~169.8303 0.00 5-M-4 0405/25/07 - 0506/24/07 3031 5.82000% 5,307,000.00 2526,~~738~~596.9592 0.00 5-M-5 0405/25/07 - 0506/24/07 3031 5.84000% 5,307,000.00 2526,~~827~~688.4031 0.00 5-M-6 0405/25/07 - 0506/24/07 3031 5.90000% 4,899,000.00 24,~~086~~889.7564 0.00 5-M-7 0405/25/07 - 0506/24/07 3031 6.57000% 4,082,000.00 2223,~~348~~093.9592 0.00 5-M-8 0405/25/07 - 0506/24/07 3031 6.92000% 4,082,000.00 2324,~~539~~324.5318 0.00 5-M-9 0405/25/07 - 0506/24/07 3031 7.57000% 4,082,000.00 2526,~~750~~608.6297 12,~~180~~034.2644 5-M-10 0405/25/07 - 0506/24/07 3031 7.57000% 4,082,000.00 2526,~~750~~608.6297 12,~~180~~034.2644 5-X N/A N/A 0.00000% 7,756,348.00 0.00 0.00 P N/A N/A 0.00000% ~~328~~324,~~758~~027,~~774~~200.2416 0.00 0.00 AR N/A N/A 0.00000% 0.00 0.00 0.00 ARL N/A N/A 0.00000% 0.00 0.00 0.00 Totals 6,~~576~~599,~~342~~361.1296 24,~~360~~068.5288

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-A-1 0.00 0.00 ~~282~~278,~~139~~209.4172 0.00 5857,~~382~~300,~~703~~209.2078 1-A-2 0.00 0.00 18,~~486~~228.0860 0.00 3,~~825~~754,~~297~~370.0694 2-A-1 0.00 ~~(26~~0.~~25)~~00 ~~862~~856,~~319~~236.2476 0.00 ~~172~~170,~~498~~577,~~595~~458.45 3-A-1 0.00 102,121.4696 ~~458~~447,~~376~~623.7892 0.00 8785,~~078~~742,~~610~~713.1839 3-A-2-1 0.00 4930.5887 ~~200~~196,~~435~~365.0349 0.00 3837,~~200~~600,000.00 3-A-2-2 0.00 61,406.9553 ~~304~~296,~~479~~704.7471 0.00 5756,~~719~~847,~~511~~984.5608 3-A-3 0.00 1292.4422 6361,~~124~~643.4564 0.00 11,~~991~~807,~~857~~886.3497 4-A-1 0.00 890.7900 ~~572~~570,~~072~~897.4111 0.00 ~~114~~113,~~920~~820,~~682~~790.7846 4-A-2 0.00 50.8800 37,~~489~~412.1008 0.00 7,~~530~~458,~~993~~915.2601 C-B-1 0.00 2116.2106 6766,~~127~~987.7545 0.00 13,~~384~~382,~~593~~690.5051 C-B-2 0.00 176.4654 44,~~267~~174.2270 0.00 8,~~826~~825,~~434~~179.7078 C-B-3 0.00 039.7557 22,~~885~~837.6077 0.00 4,~~563~~562,~~156~~508.7801 C-B-4 0.00 039.7557 22,~~885~~837.6077 0.00 4,~~563~~562,~~156~~508.7801 C-B-5 0.00 031.6068 18,~~323~~285.5222 0.00 3,653,~~524~~004.2177 C-B-6 0.00 021.4009 12,~~198~~173.6212 0.00 2,~~432~~431,~~280~~934.5270 5-A-1 0.00 0.00 1,~~183~~198,~~042~~834.6118 0.00 ~~254~~248,~~514~~487,~~538~~147.5574 5-A-2-1 0.00 0.00 ~~543~~549,~~554~~799.8463 0.00 ~~117~~114,~~367~~323,~~092~~420.8027 5-A-2-2 0.00 0.00 5153,~~596~~316.5038 0.00 11,156,000.00 5-A-3-1 0.00 0.00 ~~944~~957,~~607~~216.5138 0.00 ~~203~~198,~~590~~769,~~864~~443.1631 5-A-3-2 0.00 0.00 ~~230~~233,~~122~~194.2902 0.00 4948,~~417~~246,~~146~~853.1768 5-A-4 0.00 0.00 ~~331~~335,~~506~~931.2831 0.00 7068,~~672~~999,~~786~~120.7910 5-M-1 0.00 0.00 5153,~~344~~055.1562 0.00 11,022,000.00 5-M-2 0.00 0.00 5153,~~619~~340.7036 0.00 11,022,000.00 5-M-3 0.00 0.00 2930,~~195~~169.8303 0.00 6,125,000.00 5-M-4 0.00 0.00 2526,~~738~~596.9592 0.00 5,307,000.00 5-M-5 0.00 0.00 2526,~~827~~688.4031 0.00 5,307,000.00 5-M-6 0.00 0.00 24,~~086~~889.7564 0.00 4,899,000.00 5-M-7 0.00 0.00 2223,~~348~~093.9592 0.00 4,082,000.00 5-M-8 0.00 0.00 2324,~~539~~324.5318 0.00 4,082,000.00 5-M-9 12,~~180~~034.2644 0.00 2526,~~750~~608.6297 0.00 4,082,000.00 5-M-10 12,~~180~~034.2644 0.00 2526,~~750~~608.6297 0.00 4,082,000.00 5-X 0.00 0.00 1,~~156~~018,~~037~~899.1605 0.00 7,756,348.00 P 0.00 0.00 49,~~410~~847.0036 0.00 ~~324~~318,~~027~~330,~~200~~902.1615 AR 0.00 0.00 0.00 0.00 0.00 ARL 0.00 0.00 0.00 0.00 0.00 Totals 24,~~360~~068.5288 995,076.0209 7,~~736~~623,~~690~~032.2429 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-A-1 61,278,000.00 5.~~71829~~71833% ~~966~~952.~~21536604~~75144750 4.~~60425291~~54012402 0.00000000 1-A-2 4,015,000.00 5.~~71829~~71833% ~~966~~952.~~21536488~~75144707 4.~~60425405~~54012453 0.00000000 2-A-1 177,895,000.00 5.~~95942~~95648% ~~976~~969.~~04083656~~66522640 4.~~84720194~~81315810 0.00000000 3-A-1 90,783,000.00 6.~~19916~~19779% ~~977~~959.~~40863488~~19511561 54.~~04926308~~95407598 0.00000000 3-A-2-1 40,000,000.00 6.~~19916~~19779% ~~970~~955.00000000 54.~~01099025~~93240900 0.00000000 3-A-2-2 60,000,000.00 6.~~19916~~19779% ~~982~~961.~~34772483~~99185933 54.~~07477817~~96852067 0.00000000 3-A-3 12,502,000.00 6.~~19916~~19779% ~~977~~959.~~40863462~~19511598 54.~~04926332~~95407615 0.00000000 4-A-1 117,225,000.00 5.~~96187~~96130% ~~982~~980.~~42121476~~34278337 4.~~88088889~~87009691 0.00000000 4-A-2 7,682,000.00 5.~~96187~~96130% ~~982~~980.~~42121453~~34278313 4.~~88088909~~87009633 0.00000000 C-B-1 13,390,000.00 6.~~01771~~01619% 999.~~73734503~~59622853 5.~~01343988~~01146453 0.00000000 C-B-2 8,830,000.00 6.~~01771~~01619% 999.~~73734541~~59622877 5.~~01344054~~01146433 0.00000000 C-B-3 4,565,000.00 6.~~01771~~01619% 999.~~73734502~~59622782 5.~~01343921~~01146550 0.00000000 C-B-4 4,565,000.00 6.~~01771~~01619% 999.~~73734502~~59622782 5.~~01343921~~01146550 0.00000000 C-B-5 3,655,000.00 6.~~01771~~01619% 999.~~73734610~~59622709 5.~~01343912~~01146375 0.00000000 C-B-6 2,433,263.00 6.~~01771~~01619% 999.~~73734446~~59622943 5.~~01344080~~01146403 0.00000000 5-A-1 269,630,000.00 5.47000% ~~962~~943.~~55620016~~93998646 4.~~38765200~~44621956 0.00000000 5-A-2-1 125,000,000.00 5.44000% ~~959~~938.~~21441592~~93674240 4.~~34843872~~39839704 0.00000000 5-A-2-2 11,156,000.00 5.55000% 1000.00000000 4.~~62500000~~77916637 0.00000000 5-A-3-1 215,682,000.00 5.46000% ~~962~~943.~~55620015~~93998646 4.~~37963071~~43809117 0.00000000 5-A-3-2 52,352,000.00 5.48000% ~~962~~943.~~55620015~~93998644 4.~~39567333~~45434788 0.00000000 5-A-4 74,870,000.00 5.52000% ~~962~~943.~~55620008~~93998651 4.~~42775851~~48686136 0.00000000 5-M-1 11,022,000.00 5.59000% 1000.00000000 4.~~65833333~~81361096 0.00000000 5-M-2 11,022,000.00 5.62000% 1000.00000000 4.~~68333333~~83944475 0.00000000 5-M-3 6,125,000.00 5.72000% 1000.00000000 4.~~76666612~~92555592 0.00000000 5-M-4 5,307,000.00 5.82000% 1000.00000000 45.~~85000000~~01166761 0.00000000 5-M-5 5,307,000.00 5.84000% 1000.00000000 45.~~86666667~~02888826 0.00000000 5-M-6 4,899,000.00 5.90000% 1000.00000000 45.~~91666667~~08055522 0.00000000 5-M-7 4,082,000.00 6.57000% 1000.00000000 5.~~47500000~~65750122 0.00000000 5-M-8 4,082,000.00 6.92000% 1000.00000000 5.~~76666585~~95888780 0.00000000 5-M-9 4,082,000.00 7.57000% 1000.00000000 6.~~30833415~~51861098 0.~~28913768~~49839294 5-M-10 4,082,000.00 7.57000% 1000.00000000 6.~~30833415~~51861098 0.~~28913768~~49839294 5-X 7,757,684.52 0.00000% 999.82771663 0.00000000 0.00000000 P 0.00 0.00000% ~~971~~957.~~02211872~~04693859 0.00000000 0.00000000 AR 50.00 0.00000% 0.00000000 0.00000000 0.00000000 ARL 50.00 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-A-1 0.00000000 0.00000000 4.~~60425291~~54012402 0.00000000 ~~952~~935.~~75144750~~08616110 1-A-2 0.00000000 0.00000000 4.~~60425405~~54012453 0.00000000 ~~952~~935.~~75144707~~08616189 2-A-1 0.00000000 (0.~~00014756)~~00000000 4.~~84734950~~81315810 0.00000000 ~~969~~958.~~66522640~~86595154 3-A-1 0.00000000 0.~~00011522~~02337398 54.~~04914775~~93070200 0.00000000 ~~959~~944.~~19511561~~47984083 3-A-2-1 0.00000000 0.~~00011450~~02327175 54.~~01087575~~90913725 0.00000000 ~~955~~940.00000000 3-A-2-2 0.00000000 0.~~00011583~~02344217 54.~~07466233~~94507850 0.00000000 ~~961~~947.~~99185933~~46640133 3-A-3 0.00000000 0.~~00011518~~02337386 54.~~04914814~~93070229 0.00000000 ~~959~~944.~~19511598~~47984083 4-A-1 0.00000000 0.~~00076596~~00000000 4.~~88012293~~87009691 0.00000000 ~~980~~970.~~34278337~~96003805 4-A-2 0.00000000 0.~~00076543~~00000000 4.~~88012236~~87009633 0.00000000 ~~980~~970.~~34278313~~96003775 C-B-1 0.00000000 0.~~00016505~~00866766 5.~~01327483~~00279686 0.00000000 999.~~59622853~~45410829 C-B-2 0.00000000 0.~~00016535~~00866818 5.~~01327520~~00279728 0.00000000 999.~~59622877~~45410872 C-B-3 0.00000000 0.~~00016429~~00866813 5.~~01327492~~00279737 0.00000000 999.~~59622782~~45410953 C-B-4 0.00000000 0.~~00016429~~00866813 5.~~01327492~~00279737 0.00000000 999.~~59622782~~45410953 C-B-5 0.00000000 0.~~00016416~~00866758 5.~~01327497~~00279617 0.00000000 999.~~59622709~~45410944 C-B-6 0.00000000 0.~~00016439~~00866737 5.~~01327641~~00279666 0.00000000 999.~~59622943~~45410751 5-A-1 0.00000000 0.00000000 4.~~38765200~~44621956 0.00000000 ~~943~~921.~~93998646~~58568312 5-A-2-1 0.00000000 0.00000000 4.~~34843872~~39839704 0.00000000 ~~938~~914.~~93674240~~58736216 5-A-2-2 0.00000000 0.00000000 4.~~62500000~~77916637 0.00000000 1000.00000000 5-A-3-1 0.00000000 0.00000000 4.~~37963071~~43809117 0.00000000 ~~943~~921.~~93998646~~58568314 5-A-3-2 0.00000000 0.00000000 4.~~39567333~~45434788 0.00000000 ~~943~~921.~~93998644~~58568307 5-A-4 0.00000000 0.00000000 4.~~42775851~~48686136 0.00000000 ~~943~~921.~~93998651~~58568318 5-M-1 0.00000000 0.00000000 4.~~65833333~~81361096 0.00000000 1000.00000000 5-M-2 0.00000000 0.00000000 4.~~68333333~~83944475 0.00000000 1000.00000000 5-M-3 0.00000000 0.00000000 4.~~76666612~~92555592 0.00000000 1000.00000000 5-M-4 0.00000000 0.00000000 45.~~85000000~~01166761 0.00000000 1000.00000000 5-M-5 0.00000000 0.00000000 45.~~86666667~~02888826 0.00000000 1000.00000000 5-M-6 0.00000000 0.00000000 45.~~91666667~~08055522 0.00000000 1000.00000000 5-M-7 0.00000000 0.00000000 5.~~47500000~~65750122 0.00000000 1000.00000000 5-M-8 0.00000000 0.00000000 5.~~76666585~~95888780 0.00000000 1000.00000000 5-M-9 0.~~28913768~~49839294 0.00000000 6.~~30833415~~51861098 0.00000000 1000.00000000 5-M-10 0.~~28913768~~49839294 0.00000000 6.~~30833415~~51861098 0.00000000 1000.00000000 5-X 0.00000000 0.00000000 ~~149~~131.~~01832590~~34061425 0.00000000 999.82771663 P 0.00000000 0.00000000 0.~~01302538~~02908517 0.00000000 ~~957~~940.~~04693859~~22234927 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ARL 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 2631,~~191~~778,~~674~~358.0511 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~1,710,569~~0.9100 Servicer Advances ~~522~~695,~~578~~962.8639 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 49,~~410~~847.0036 Swap/Cap Payments 0.00 Total Deposits 2832,~~429~~484,~~232~~167.8286 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~409~~522,~~838~~578.6986 Total Administration Fees ~~364~~358,~~213~~870.0182 Payment of Interest and Principal 2731,~~655~~602,~~181~~718.1218 Total Withdrawals (Pool Distribution Amount) 2832,~~429~~484,~~232~~167.8286 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest. NOTE: CSFBi refers to Credit Suisse International

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 995,076.0209 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 995,076.0209

ADMINISTRATION FEES Gross Servicing Fee* ~~336~~331,~~185~~080.5221 Lender Paid Mortgage Insurance Fee 2827,~~027~~790.4961 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~364~~358,~~213~~870.0182 *Servicer Payees include: COUNTRYWIDE HOME LOANS SERVICING LP; FIFTH THIRD MTG COMPANY; FIRST HORIZON HOME ~~LOAN~~LOANS, ~~CORP~~A DIVISION OF FTBNA; INDYMAC BANK, F.S.B.; SELECT PORTFOLIO SERVICING,INC; SUNTRUST MORTGAGE INC; WACHOVIA MORTGAGE CORPORATION; WASHINGTON MUTUAL BANK, F.A.; WASHINGTON MUTUAL MTG SEC CORP; WELLS FARGO BANK, N.A.

Collateral Statement Group Grps 1 -4 Group 5 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~355028~~353005 7.~~525596~~524182 Weighted Average Net Rate 6.~~027455~~025468 7.~~261352~~260536 Weighted Average Pass-Through Rate 6.~~018031~~015951 7.~~225811~~224721 Weighted Average Remaining Term ~~353~~352 ~~353~~352 Principal And Interest Constant 3,~~238~~205,~~067~~320.5205 5,~~091~~001,~~965~~194.8457 Beginning Loan Count 1,~~488~~476 2,~~746~~697 Loans Paid in Full 1219 4946 Ending Loan Count 1,~~476~~457 2,~~697~~651 Beginning Scheduled Balance ~~595~~589,~~552~~571,~~115~~397.3952 ~~788~~774,~~422~~484,~~549~~776.4948 Ending Scheduled Balance ~~589~~582,~~571~~328,~~397~~155.5203 ~~774~~757,~~484~~748,~~776~~333.4810 Actual Ending Collateral Balance ~~589~~582,~~631~~384,~~937~~127.9310 ~~774~~757,~~636~~909,~~165~~481.9094 Scheduled Principal 84,~~109~~028.1140 ~~147~~145,~~507~~057.9856 Unscheduled Principal 57,~~896~~159,~~608~~214.7609 1316,~~790~~591,~~265~~385.0382 Negative Amortized Principal 0.00 0.00 Scheduled Interest 3,~~153~~121,~~958~~291.4165 4,~~944~~856,~~457~~137.8601 Servicing Fees ~~162~~160,~~572~~921.1485 ~~173~~170,~~613~~158.3836 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 4,~~676~~675.8183 23,~~350~~114.6878 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,~~986~~955,~~709~~693.4697 4,~~747~~662,~~493~~863.8087 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 06,643.00 43,~~410~~204.0036 Prepayment Penalty Paid Count 02 12 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 7.~~021877~~017977 Weighted Average Net Rate 6.~~730381~~726716 Weighted Average Pass-Through Rate 6.~~706079~~702268 Weighted Average Remaining Term ~~353~~352 Principal And Interest Constant 8,~~330~~206,~~033~~514.3662 Beginning Loan Count 4,~~234~~173 Loans Paid in Full 6165 Ending Loan Count 4,~~173~~108 Beginning Scheduled Balance 1,~~383~~364,~~974~~056,~~664~~174.8800 Ending Scheduled Balance 1,~~364~~340,~~056~~076,~~174~~488.0013 Actual Ending Collateral Balance 1,~~364~~340,~~268~~293,~~103~~609.8304 Scheduled Principal ~~231~~229,~~617~~085.0996 Unscheduled Principal 1923,~~686~~750,~~873~~599.7991 Negative Amortized Principal 0.00 Scheduled Interest 87,~~098~~977,~~416~~428.2766 Servicing Fees ~~336~~331,~~185~~080.5221 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 2827,~~027~~790.4961 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 7,~~734~~618,~~203~~557.2684 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 49,~~410~~847.0036 Prepayment Penalty Paid Count 14 Special Servicing Fee 0.00

Collateral Statement By Subgroup Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~998927~~999233 6.~~278404~~275569 Weighted Average Net Rate 5.~~723117~~723216 5.~~965304~~962390 Weighted Average Pass-Through Rate 5.~~718294~~718332 5.~~959425~~956478 Weighted Average Remaining Term ~~352~~351 ~~352~~351 Principal And Interest Constant ~~345~~340,~~167~~541.4352 ~~999~~992,~~594~~999.5106 Beginning Loan Count ~~156~~154 ~~301~~298 Loans Paid in Full 24 3 Ending Loan Count ~~154~~150 ~~298~~295 Beginning Scheduled Balance 6766,~~364~~484,~~119~~485.0261 ~~185~~184,~~284~~148,~~955~~867.1179 Ending Scheduled Balance 6665,~~484~~330,~~485~~541.6109 ~~184~~182,~~148~~225,~~867~~834.7994 Actual Ending Collateral Balance 6665,~~489~~336,~~263~~399.4102 ~~184~~182,~~168~~237,~~063~~351.3219 Scheduled Principal 8,~~407~~161.0958 3029,~~183~~966.0158 Unscheduled Principal ~~871~~1,~~226~~145,782.3294 1,~~105~~893,~~904~~066.3127 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~336~~332,~~760~~379.3494 ~~969~~963,~~411~~032.5048 Servicing Fees 15,~~483~~292.0739 48,~~343~~059.9369 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 270.7658 907.7024 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 ~~321~~316,~~006~~816.5197 ~~920~~914,~~159~~065.8755 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 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement By Subgroup Group Group 3 Group 4 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~544865~~543337 6.~~339275~~338709 Weighted Average Net Rate 6.~~214065~~212958 5.~~969803~~969246 Weighted Average Pass-Through Rate 6.~~199163~~197791 5.~~961869~~961298 Weighted Average Remaining Term ~~352~~351 ~~352~~351 Principal And Interest Constant 1,~~175~~155,~~842~~496.3690 ~~717~~716,~~463~~282.2257 Beginning Loan Count ~~532~~526 ~~499~~498 Loans Paid in Full 6 16 Ending Loan Count ~~526~~520 ~~498~~492 Beginning Scheduled Balance ~~212~~208,~~010~~306,~~347~~585.0519 130,~~892~~631,~~694~~458.2193 Ending Scheduled Balance ~~208~~205,~~306~~313,~~585~~934.1957 ~~130~~129,~~631~~457,~~458~~844.9343 Actual Ending Collateral Balance ~~208~~205,~~321~~329,~~851~~720.4934 ~~130~~129,~~652~~480,~~759~~656.7155 Scheduled Principal 19,~~526~~646.4770 2526,~~992~~253.54 Unscheduled Principal 32,~~684~~973,~~235~~003.3992 ~~235~~1,~~242~~147,360.7496 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~156~~135,~~315~~850.8920 ~~691~~690,~~470~~029.6803 Servicing Fees 5857,~~444~~350.0918 40,~~301~~219.0559 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 2,632.9180 865.4421 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 1,~~095~~075,~~238~~867.8922 ~~650~~648,~~304~~944.1923 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 02,648.00 03,995.00 Prepayment Penalty Paid Count 01 01 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Informational Reporting Group 5 Interest Rate Cap Strike Rate 76.~~030000~~798000% Current Month Libor Rate 5.320000% Current Month Libor Rate for Cap 5.320000% Group 5 Net Funds Cap 7.~~223035~~224261% Senior Enhancement Percentage 8.~~749862~~943121%

Additional Reporting - Group Level Structural Reporting Group 5 Overcollateralization Decrease 0.00 Net Monthly Excess Cash 1,~~465~~337,~~649~~479.6633 Extra Principal Distribution Amount 0.00 Overcollateralization Increase 0.00 Overcollateralization Amount 7,756,348.00 Overcollateralization Deficiency Amount 0.00 Overcollateralization Target Amount 7,756,348.00 Trigger Event Reporting Group 1 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 1 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Group 1 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Group 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 2 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Group 2 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Group 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 3 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 34.~~403109~~629522% Group 3 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Group 4 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Group 4 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 12.~~342882~~014723% Group 4 Shifting Interest Delinquency/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Group 5 Group 5 Cumulative Loss Trigger Calculated Value 0.000000% Trigger Result N/A Threshold Value 0.000000% Group 5 Delinquency Trigger Rolling Three Month Delinquency Rate 0.~~005727~~019534% Trigger Result Pass Threshold Value 0.~~034381~~034999% Group 5 Trigger Event Trigger Result Pass

Delinquency Status - OTS Delinquency Calculation Method 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 5773 0 0 0 5773 2324,~~014~~664,~~575~~817.4065 0.00 0.00 0.00 2324,~~014~~664,~~575~~817.4065 60 Days 3945 01 01 0 3947 1418,~~578~~848,~~977~~033.1889 0395,713.0039 0317,855.00 0.00 1419,~~578~~561,~~977~~602.1828 90 Days 13 0 033 0 136 ~~429~~917,~~970~~806.3305 0.00 011,741,194.0040 0.00 ~~429~~12,~~970~~659,000.3345 120 Days 0 0 01 0 01 0.00 0.00 0340,000.00 0.00 0340,000.00 150 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 97121 01 035 0 97157 3844,~~023~~430,~~522~~657.9159 0395,713.0039 012,399,049.0040 0.00 3857,~~023~~225,~~522~~420.9138 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 1.~~365924~~777020% 0.000000% 0.000000% 0.000000% 1.~~365924~~777020% 1.~~686954~~840255% 0.000000% 0.000000% 0.000000% 1.~~686954~~840255% 60 Days 01.~~934579~~095424% 0.~~000000~~024343% 0.~~000000~~024343% 0.000000% 01.~~934579~~144109% 1.~~068630~~406262% 0.~~000000~~029524% 0.~~000000~~023715% 0.000000% 1.~~068630~~459501% 90 Days 0.~~023964~~073028% 0.000000% 0.~~000000~~803311% 0.000000% 0.~~023964~~876339% 0.~~031517~~068478% 0.000000% 0.~~000000~~876017% 0.000000% 0.~~031517~~944495% 120 Days 0.000000% 0.000000% 0.~~000000~~024343% 0.000000% 0.~~000000~~024343% 0.000000% 0.000000% 0.~~000000~~025368% 0.000000% 0.~~000000~~025368% 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 2.~~324467~~945472% 0.~~000000~~024343% 0.~~000000~~851996% 0.000000% 23.~~324467~~821811% 23.~~787100~~314994% 0.~~000000~~029524% 0.~~000000~~925099% 0.000000% 24.~~787100~~269618% 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 ~~522~~695,~~578~~962.8639

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grps 1 -4 - OTS 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 29 0 0 0 29 ~~483~~3,~~920~~390,661.0006 0.00 0.00 0.00 ~~483~~3,~~920~~390,661.0006 60 Days 31 0 0 0 3 1 175,~~260,000~~920.00 0.00 0.00 0.00 1175,~~260,000~~920.00 90 Days 1 0 0 3 0 13 ~~429,970~~0.3300 0.00 01,260,000.00 0.00 ~~429~~1,~~970~~260,000.3300 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 610 0 03 0 613 23,~~173~~566,~~890~~581.3306 0.00 01,260,000.00 0.00 24,~~173~~826,~~890~~581.3306 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~135501~~617708% 0.000000% 0.000000% 0.000000% 0.~~135501~~617708% 0.~~082072~~582204% 0.000000% 0.000000% 0.000000% 0.~~082072~~582204% 60 Days 0.~~203252~~068634% 0.000000% 0.000000% 0.000000% 0.~~203252~~068634% 0.~~213693~~030207% 0.000000% 0.000000% 0.000000% 0.~~213693~~030207% 90 Days 0.~~067751~~000000% 0.000000% 0.~~000000~~205903% 0.000000% 0.~~067751~~205903% 0.~~072922~~000000% 0.000000% 0.~~000000~~216352% 0.000000% 0.~~072922~~216352% 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.~~406504~~686342% 0.000000% 0.~~000000~~205903% 0.000000% 0.~~406504~~892244% 0.~~368686~~612410% 0.000000% 0.~~000000~~216352% 0.000000% 0.~~368686~~828762% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 - OTS 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 5564 0 0 0 5564 2221,~~530~~274,~~655~~156.4059 0.00 0.00 0.00 2221,~~530~~274,~~655~~156.4059 60 Days 3644 01 01 0 3646 1318,~~318~~672,~~977~~113.1889 0395,713.0039 0317,855.00 0.00 1319,~~318~~385,~~977~~682.1828 90 Days 03 0 030 0 033 0917,806.0005 0.00 010,481,194.0040 0.00 011,399,000.0045 120 Days 0 0 01 0 01 0.00 0.00 0340,000.00 0.00 0340,000.00 150 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 91111 01 032 0 91144 3540,~~849~~864,~~632~~076.5853 0395,713.0039 011,139,049.0040 0.00 3552,~~849~~398,~~632~~839.5832 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~039303~~414183% 0.000000% 0.000000% 0.000000% 2.~~039303~~414183% 2.~~908547~~806952% 0.000000% 0.000000% 0.000000% 2.~~908547~~806952% 60 Days 1.~~334816~~659751% 0.~~000000~~037722% 0.~~000000~~037722% 0.000000% 1.~~334816~~735194% 12.~~719385~~463634% 0.~~000000~~052211% 0.~~000000~~041938% 0.000000% 12.~~719385~~557783% 90 Days 0.~~000000~~113165% 0.000000% 01.~~000000~~131648% 0.000000% 01.~~000000~~244813% 0.~~000000~~121097% 0.000000% 01.~~000000~~382908% 0.000000% 01.~~000000~~504006% 120 Days 0.000000% 0.000000% 0.~~000000~~037722% 0.000000% 0.~~000000~~037722% 0.000000% 0.000000% 0.~~000000~~044860% 0.000000% 0.~~000000~~044860% 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 34.~~374119~~187099% 0.~~000000~~037722% 01.~~000000~~207092% 0.000000% 35.~~374119~~431912% 45.~~627932~~391683% 0.~~000000~~052211% 01.~~000000~~469707% 0.000000% 46.~~627932~~913601% Please refer to CTSLink.com for a list of delinquency code descriptions.

Delinquency Status By Subgroup DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 - OTS 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 1 308,000.00 0.00 0.00 0.00 308,000.00 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 1 0 0 0 1 308,000.00 0.00 0.00 0.00 308,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~649351~~666667% 0.000000% 0.000000% 0.000000% 0.~~649351~~666667% 0.~~463233~~471406% 0.000000% 0.000000% 0.000000% 0.~~463233~~471406% 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.~~649351~~666667% 0.000000% 0.000000% 0.000000% 0.~~649351~~666667% 0.~~463233~~471406% 0.000000% 0.000000% 0.000000% 0.~~463233~~471406% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 - OTS 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 03 0 0 0 03 01,354,400.00 0.00 0.00 0.00 01,354,400.00 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 03 0 0 0 03 01,354,400.00 0.00 0.00 0.00 01,354,400.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~016949% 0.000000% 0.000000% 0.000000% 01.~~000000~~016949% 0.~~000000~~743207% 0.000000% 0.000000% 0.000000% 0.~~000000~~743207% 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 01.~~000000~~016949% 0.000000% 0.000000% 0.000000% 01.~~000000~~016949% 0.~~000000~~743207% 0.000000% 0.000000% 0.000000% 0.~~000000~~743207% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - OTS 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 13 0 0 0 13 ~~175~~1,~~920~~258,803.0001 0.00 0.00 0.00 ~~175~~1,~~920~~258,803.0001 60 Days 21 0 0 0 21 ~~930~~175,~~400~~920.00 0.00 0.00 0.00 ~~930~~175,~~400~~920.00 90 Days 1 0 0 2 0 12 ~~429,970~~0.3300 0.00 0930,400.00 0.00 ~~429~~930,~~970~~400.3300 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 4 0 02 0 46 1,~~536~~434,~~290~~723.3301 0.00 0930,400.00 0.00 12,~~536~~365,~~290~~123.3301 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~190114~~576923% 0.000000% 0.000000% 0.000000% 0.~~190114~~576923% 0.~~084446~~613064% 0.000000% 0.000000% 0.000000% 0.~~084446~~613064% 60 Days 0.~~380228~~192308% 0.000000% 0.000000% 0.000000% 0.~~380228~~192308% 0.~~446617~~085677% 0.000000% 0.000000% 0.000000% 0.~~446617~~085677% 90 Days 0.~~190114~~000000% 0.000000% 0.~~000000~~384615% 0.000000% 0.~~190114~~384615% 0.~~206397~~000000% 0.000000% 0.~~000000~~453125% 0.000000% 0.~~206397~~453125% 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.~~760456~~769231% 0.000000% 0.~~000000~~384615% 0.000000% 01.~~760456~~153846% 0.~~737460~~698741% 0.000000% 0.~~000000~~453125% 0.000000% 01.~~737460~~151866% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 - OTS 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 02 0 0 0 02 0469,458.0005 0.00 0.00 0.00 0469,458.0005 60 Days 10 0 0 0 10 ~~329,600~~0.00 0.00 0.00 0.00 ~~329,600~~0.00 90 Days 0 0 01 0 01 0.00 0.00 0329,600.00 0.00 0329,600.00 120 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 12 0 01 0 13 ~~329~~469,~~600~~458.0005 0.00 0329,600.00 0.00 ~~329~~799,~~600~~058.0005 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~406504% 0.000000% 0.000000% 0.000000% 0.~~000000~~406504% 0.~~000000~~362570% 0.000000% 0.000000% 0.000000% 0.~~000000~~362570% 60 Days 0.~~200803~~000000% 0.000000% 0.000000% 0.000000% 0.~~200803~~000000% 0.~~252272~~000000% 0.000000% 0.000000% 0.000000% 0.~~252272~~000000% 90 Days 0.000000% 0.000000% 0.~~000000~~203252% 0.000000% 0.~~000000~~203252% 0.000000% 0.000000% 0.~~000000~~254555% 0.000000% 0.~~000000~~254555% 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.~~200803~~406504% 0.000000% 0.~~000000~~203252% 0.000000% 0.~~200803~~609756% 0.~~252272~~362570% 0.000000% 0.~~000000~~254555% 0.000000% 0.~~252272~~617125% Please refer to CTSLink.com for a list of delinquency code descriptions.

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~~35 Jul-06 0.000% Original Principal Balance 12,401,997.00 Aug-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 12,399,049.40 Sep-06 No0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 35 Dec-06 0.000% Original Principal Balance 12,401,997.00 Jan-07 0.000% Current Actual Balance 12,399,049.40 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.925% *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. Grps 1 -4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jul-06 No0.000% Original Principal Balance 329,600.00 Aug-06 0.000% Current Actual Balance 329,600.00 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 329,600.00 Jan-07 0.000% Current Actual Balance 329,600.00 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.216% *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 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 32 Jul-06 No0.000% Original Principal Balance 11,141,997.00 Aug-06 0.000% Current Actual Balance 11,139,049.40 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 32 Dec-06 0.000% Original Principal Balance 11,141,997.00 Jan-07 0.000% Current Actual Balance 11,139,049.40 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 1.470% *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.

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 NoGrps ~~Foreclosure~~1 ~~Loans~~-4 ~~this~~0500883861 ~~Period~~Jun-2007 01-Dec-2006 NY 80.00 519,200.00 Grps 1 -4 0700409916 Jun-2007 01-Nov-2006 NY 80.00 329,600.00 Grps 1 -4 0700432939 Jun-2007 01-Dec-2006 VA 80.00 411,200.00 Group 5 0409833583 Jun-2007 01-Dec-2006 FL 80.00 120,000.00 Group 5 0410239119 Jun-2007 01-Dec-2006 CA 85.00 629,000.00 Group 5 0410388452 Jun-2007 01-Jan-2007 CA 79.13 417,000.00 Group 5 0410621696 Jun-2007 01-Dec-2006 FL 80.00 340,000.00 Group 5 0410621725 Jun-2007 01-Dec-2006 CA 80.00 317,855.00 Group 5 0500852808 Jun-2007 01-Nov-2006 NY 80.00 524,000.00 Group 5 0500854698 Jun-2007 01-Nov-2006 NV 70.00 414,400.00 Group 5 0500856869 Jun-2007 01-Nov-2006 MN 80.00 144,000.00 Group 5 0500860885 Jun-2007 01-Nov-2006 NJ 80.00 512,000.00 Group 5 0500862358 Jun-2007 01-Nov-2006 OH 80.00 540,000.00 Group 5 0500866878 Jun-2007 01-Nov-2006 CA 80.00 296,000.00 Group 5 0500868108 Jun-2007 01-Nov-2006 NV 80.00 336,000.00 Group 5 0500872906 Jun-2007 01-Nov-2006 MN 80.00 138,272.00 Group 5 0500874309 Jun-2007 01-Dec-2006 NV 80.00 252,000.00 Group 5 0500875284 Jun-2007 01-Nov-2006 NY 80.00 544,000.00 Group 5 0500884420 Jun-2007 01-Dec-2006 CA 79.29 444,000.00 Group 5 0500886474 Jun-2007 01-Jan-2007 FL 80.00 168,000.00 Group 5 0500891006 Jun-2007 01-Dec-2006 NV 80.00 131,920.00 Group 5 0500904160 Jun-2007 01-Jan-2007 CA 80.00 596,000.00 Group 5 0500907169 Jun-2007 01-Feb-2007 NV 80.00 608,000.00 Group 5 0700410028 Jun-2007 01-Nov-2006 NJ 80.00 487,200.00 Group 5 0700410476 Jun-2007 01-Nov-2006 KS 79.33 95,200.00 Group 5 0700412340 Jun-2007 01-Nov-2006 FL 80.00 351,200.00 Group 5 0700456243 Jun-2007 01-Dec-2006 NY 80.00 520,000.00 Group 5 0700465236 Jun-2007 01-Feb-2007 NJ 80.00 119,200.00 Group 5 0700474446 Jun-2007 01-Feb-2007 FL 80.00 452,000.00 Group 5 0700474893 Jun-2007 01-Feb-2007 NY 80.00 424,000.00 Group 5 0700477338 Jun-2007 01-Jan-2007 FL 80.00 180,000.00 Group 5 0700482437 Jun-2007 01-Feb-2007 NJ 72.57 328,000.00 Group 5 0700486618 Jun-2007 01-Feb-2007 IL 75.00 192,750.00 Group 5 0700486759 Jun-2007 01-Feb-2007 FL 80.00 172,000.00 Group 5 0700489872 Jun-2007 01-Feb-2007 IL 80.00 348,000.00

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 NoGrps ~~Foreclosure~~1 ~~Loans~~-4 ~~this~~0500883861 ~~Period~~519,200.00 01-Jan-2007 3 6.625% 10,816.68 Grps 1 -4 0700409916 329,600.00 01-Jan-2007 3 6.375% 6,592.00 Grps 1 -4 0700432939 411,200.00 01-Jan-2007 3 7.000% 9,080.68 Group 5 0409833583 120,000.00 01-Jan-2007 3 8.750% 3,400.00 Group 5 0410239119 629,000.00 01-Jan-2007 3 7.375% 13,513.00 Group 5 0410388452 417,000.00 01-Jan-2007 3 7.250% 9,730.00 Group 5 0410621696 340,000.00 01-Dec-2006 4 7.500% 8,075.00 Group 5 0410621725 317,855.00 01-Feb-2007 2 7.250% 7,284.16 Group 5 0500852808 524,000.00 01-Jan-2007 3 7.250% 12,226.64 Group 5 0500854698 414,400.00 01-Jan-2007 3 8.000% 10,705.36 Group 5 0500856869 144,000.00 01-Jan-2007 3 7.000% 3,240.00 Group 5 0500860885 512,000.00 01-Jan-2007 3 8.500% 14,080.00 Group 5 0500862358 539,591.99 01-Jan-2007 3 8.466% 14,768.11 Group 5 0500866878 296,000.00 01-Jan-2007 3 8.250% 7,893.32 Group 5 0500868108 335,845.07 01-Jan-2007 3 10.121% 11,046.06 Group 5 0500872906 138,272.00 01-Jan-2007 3 8.625% 3,860.08 Group 5 0500874309 252,000.00 01-Jan-2007 3 8.000% 6,510.00 Group 5 0500875284 544,000.00 01-Jan-2007 3 7.250% 12,693.36 Group 5 0500884420 443,345.49 01-Jan-2007 3 7.550% 10,767.84 Group 5 0500886474 167,905.78 01-Jan-2007 3 8.873% 4,819.29 Group 5 0500891006 131,920.00 01-Jan-2007 3 8.750% 3,737.76 Group 5 0500904160 596,000.00 01-Jan-2007 3 8.375% 16,141.64 Group 5 0500907169 608,000.00 01-Jan-2007 3 8.000% 15,706.64 Group 5 0700410028 486,212.75 01-Jan-2007 3 8.000% 12,538.84 Group 5 0700410476 95,200.00 01-Jan-2007 3 7.875% 2,419.68 Group 5 0700412340 351,200.00 01-Jan-2007 3 8.000% 9,072.64 Group 5 0700456243 519,351.32 01-Jan-2007 3 8.375% 14,043.42 Group 5 0700465236 119,200.00 01-Jan-2007 3 8.250% 3,173.56 Group 5 0700474446 452,000.00 01-Jan-2007 3 7.625% 11,111.64 Group 5 0700474893 424,000.00 01-Jan-2007 3 7.375% 10,070.00 Group 5 0700477338 180,000.00 01-Jan-2007 3 8.250% 4,800.00 Group 5 0700482437 328,000.00 01-Jan-2007 3 8.250% 8,732.62 Group 5 0700486618 192,750.00 01-Jan-2007 3 7.750% 4,818.72 Group 5 0700486759 172,000.00 01-Jan-2007 3 7.875% 4,364.09 Group 5 0700489872 348,000.00 01-Jan-2007 3 7.625% 8,539.43

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy ~~Detail~~History* -New ~~All~~Bankruptcy ~~Mortgage~~Loans Month Bankruptcy Percentage Loans in Bankruptcy ~~during~~1 Jul-06 0.000% Original Principal Balance 396,000.00 Aug-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 395,713.39 Sep-06 No0.000% Oct-06 0.000% Current Bankruptcy ~~Information~~Total toNov-06 0.000% Loans in Bankruptcy 1 Dec-06 0.000% Original Principal Balance 396,000.00 Jan-07 0.000% Current Actual Balance 395,713.39 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.030% *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. Grps 1 -4 - No Bankruptcy Information to report this period. Group 5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jul-06 No0.000% Original Principal Balance 396,000.00 Aug-06 0.000% Current Actual Balance 395,713.39 Sep-06 0.000% Oct-06 0.000% Current Bankruptcy ~~Information~~Total toNov-06 0.000% Loans in Bankruptcy 1 Dec-06 0.000% Original Principal Balance 396,000.00 Jan-07 0.000% Current Actual Balance 395,713.39 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.052% *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.

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 NoGroup ~~Bankruptcy~~5 ~~Loans~~0700492479 ~~this~~Jun-2007 ~~Period~~01-Feb-2007 FL 80.00 396,000.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest NoGroup ~~Bankruptcy~~5 ~~Loans~~0700492479 ~~this~~395,713.39 ~~Period~~01-Feb-2007 2 7.625% 9,717.28

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 Grps 1 -4 1219 67,~~576~~219,~~000~~085.00 57,~~685~~090,~~932~~579.6715 0 0.00 0.00 Group 5 4246 1215,~~111~~732,~~252~~892.00 1215,~~025~~648,~~438~~151.6644 70 ~~1,699,050~~0.00 ~~1,697,891~~0.6600 Total 5465 1822,~~687~~951,~~252~~977.00 1722,~~711~~738,~~371~~730.3359 70 ~~1,699,050~~0.00 ~~1,697,891~~0.6600

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 Grps 1 -4 0 0.00 0.00 0 0.00 0.00 ~~211~~69,~~559~~632.3798 Group 5 0 0.00 0.00 0 0.00 0.00 69947,~~855~~340.7855 Total 0 0.00 0.00 0 0.00 0.00 ~~281~~1,~~415~~016,973.1553

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Grps 1 -4 ~~0408645817~~0405219177 AZCA 80.00 01-~~Aug~~Mar-~~2006~~2005 ~~920~~352,000.00 ~~920~~351,737.69 Grps 1 -4 0408509882 FL 59.59 01-May-2006 230,000.00 229,870.64 Grps 1 -4 ~~0408846587~~0408846521 VANC 8061.0080 01-Sep-2006 ~~664~~600,000.00 ~~664~~600,000.00 Grps 1 -4 ~~0408846611~~0408846555 VA 8069.0090 01-~~Aug~~Sep-2006 ~~460~~500,000.00 ~~460~~500,000.00 Grps 1 -4 ~~0408867762~~0408867810 MA 8079.0097 01-~~Jul~~Sep-2006 ~~488~~559,000.00 ~~483~~553,~~246~~697.0400 Grps 1 -4 ~~0409269912~~0409107642 TXSC 1979.5599 01-~~Aug~~Oct-2006 ~~650~~189,~~000~~600.00 ~~325~~189,~~000~~543.0071 Grps 1 -4 ~~0409269914~~0409360267 IL 80.00 01-~~Sep~~Oct-2006 ~~688~~430,~~000~~400.00 ~~688~~429,~~000~~116.0041 Grps 1 -4 ~~0409591668~~0409591624 CA 6675.6700 01-~~Oct~~Nov-2006 ~~600~~888,~~000~~750.00 ~~598~~888,~~099~~750.9700 Grps 1 -4 ~~0409829041~~0409591710 CA 5873.9648 01-Nov-2006 ~~500~~485,000.00 ~~500~~485,000.00 Grps 1 -4 ~~0410282218~~0410282529 AZCA 8075.00 01-Dec-2006 ~~280~~825,000.00 ~~278~~825,~~306~~000.4600 Grps 1 -4 ~~0410677657~~0410638691 CANC 80.00 01-~~Jan~~Feb-2007 ~~656~~313,~~000~~600.00 99313,~~744~~600.2700 Grps 1 -4 ~~0700347699~~0500765005 NJCO 5460.3573 01-Aug-2006 ~~500~~331,000.00 ~~500~~331,000.00 Grps 1 -4 ~~0700389859~~0500780469 NJNV 6450.7607 01-~~Sep~~Aug-2006 ~~170~~177,~~000~~750.00 ~~168~~58,~~652~~677.6580 ~~Group~~Grps 51 ~~0403738823~~-4 GA0500785750 80NY 52.0086 01-~~Sep~~Aug-~~2001~~2006 51333,~~200~~000.00 329,677.47 Grps 1 -4 0500821581 NV 79.99 01-Oct-2006 418,~~848~~300.8900 ~~Group~~418,253.39 5Grps ~~0405939070~~1 -4 0500880630 CA 5317.4486 01-~~Jul~~Dec-~~2002~~2006 ~~815~~100,000.00 ~~815~~99,~~000~~972.00 ~~Group~~Grps 51 ~~0407157730~~-4 NM0700374877 80VA 85.00 01-~~May~~Sep-~~2002~~2006 ~~140~~199,~~000~~750.00 ~~133~~199,~~674~~750.3300 ~~Group~~Grps 51 ~~0407265535~~-4 CA0700456837 37SC 65.2700 01-~~Apr~~Dec-2006 ~~205~~155,~~000~~935.00 ~~204~~155,~~925~~935.2100 ~~Group~~Grps 51 ~~0408509934~~-4 MD0700485668 70NJ 24.0007 01-~~Jul~~Feb-~~2006~~2007 ~~223~~130,~~930~~000.00 ~~222~~130,~~043~~000.7200 Group 5 ~~0408645960~~0405939067 ALGA ~~100~~44.0082 01-~~Sep~~Aug-~~2006~~2002 ~~118~~320,000.00 ~~117~~296,~~207~~811.6011 Group 5 ~~0409263883~~0405939081 FLGA 9570.00 01-~~Sep~~Aug-~~2006~~2002 ~~109~~735,~~250~~000.00 46716,~~288~~349.4336 Group 5 ~~0409360273~~0405939120 ILCA 2456.0021 01-~~Oct~~Aug-~~2006~~2002 60489,000.00 60489,000.00 Group 5 ~~0409650671~~0407160689 CAMN 9080.00 01-~~Nov~~Jan-~~2006~~2002 ~~315~~168,000.00 ~~315~~158,~~000~~693.0070 Group 5 ~~0410057516~~0409263798 CATX 7080.00 01-~~Dec~~Aug-2006 ~~605~~36,~~500~~000.00 ~~605~~35,~~500~~718.0029 Group 5 ~~0410057529~~0409263812 NJ 7375.5300 01-~~Dec~~Aug-2006 ~~620~~300,000.00 ~~617~~297,~~397~~652.5495 Group 5 ~~0410117655~~0409263908 MDIN 7074.97 01-Sep-2006 163,500.00 162,090.42 Group 5 0410057525 CA 34.33 01-~~Oct~~Dec-2006 ~~420~~1,030,000.00 ~~420~~1,030,000.00 Group 5 ~~0410117667~~0410057535 TXNC 8075.00 01-~~Nov~~Dec-2006 ~~132~~489,~~800~~000.00 ~~132~~489,~~800~~000.00 Group 5 ~~0410117698~~0410282220 CANJ 8067.0053 01-~~Nov~~Oct-2006 ~~252~~861,000.00 ~~252~~861,000.00 Group 5 ~~0410117702~~0410282560 FLCA 80.00 01-Dec-2006 ~~160~~471,~~000~~200.00 ~~159~~471,~~930~~197.0003 Group 5 ~~0410117730~~0410388447 FLUT 8065.00 01-~~Nov~~Jan-~~2006~~2007 ~~272~~1,950,000.00 ~~272~~1,950,000.00 Group 5 ~~0410117763~~0410388462 FLID 80.00 01-~~Dec~~Jan-~~2006~~2007 ~~244~~126,~~000~~400.00 ~~242~~125,~~690~~869.3742 Group 5 ~~0410117767~~0410543615 WIIL 7580.00 01-Dec-2006 ~~218~~188,~~250~~000.00 ~~218~~188,~~250~~000.00 Group 5 ~~0410117834~~0500753465 FLCT 8075.00 01-~~Dec~~Jul-2006 ~~144~~183,~~400~~750.00 ~~143~~181,~~808~~744.7542 Group 5 ~~0410388515~~0500761621 NVSC 7079.0097 01-~~Jan~~Jul-~~2007~~2006 ~~147~~371,000.00 ~~147~~371,000.00 Group 5 ~~0410621737~~0500826938 CANV 8075.00 01-~~Jan~~Oct-~~2007~~2006 ~~648~~537,~~000~~937.00 ~~648~~534,~~000~~333.0075 Group 5 ~~0410621738~~0500827036 CAFL 80.00 01-~~Jan~~Oct-~~2007~~2006 ~~616~~280,000.00 ~~616~~279,~~000~~712.0053 Group 5 ~~0410621748~~0500847407 AZSC 8068.0040 01-~~Jan~~Nov-~~2007~~2006 ~~480~~275,000.00 ~~478~~274,~~284~~999.0747 Group 5 ~~0410621765~~0500850882 INAZ 8065.00 01-~~Nov~~Oct-2006 ~~220~~56,~~000~~550.00 ~~220~~55,~~000~~683.0003 Group 5 ~~0410621852~~0500851578 CATX 7080.00 01-~~Jan~~Oct-~~2007~~2006 ~~630~~308,000.00 ~~630~~299,~~000~~939.0034 Group 5 ~~0410621853~~0500857239 CATX 7080.00 01-~~Jan~~Oct-~~2007~~2006 ~~546~~120,~~000~~400.00 ~~546~~119,~~000~~615.0015 Group 5 ~~0410621910~~0500858050 ALIL 6180.4000 01-~~Jan~~Aug-~~2007~~2006 ~~660~~184,000.00 ~~660~~182,~~000~~524.0044 Group 5 ~~0410638645~~0500869397 NCCO ~~100~~80.00 01-~~Feb~~Nov-~~2007~~2006 ~~190~~100,~~050~~000.00 ~~189~~100,000.7700 Group 5 ~~0500819804~~0500873169 NMCA 80.00 01-~~Sep~~Dec-2006 83476,~~200~~000.00 83476,~~200~~000.00 Group 5 ~~0500855038~~0500876062 CTNJ 7595.00 01-~~Oct~~Dec-2006 ~~468~~134,~~188~~805.00 ~~465~~134,~~615~~591.4056 Group 5 ~~0500858680~~0500880281 ILCA 80.00 01-~~Oct~~Dec-2006 ~~256~~254,~~800~~400.00 ~~256~~254,~~508~~400.6900 Group 5 ~~0500866937~~0500880841 NVNJ 7080.00 01-~~Nov~~Dec-2006 ~~203~~424,~~919~~000.00 ~~203~~424,~~919~~000.00 Group 5 ~~0500872337~~0500881252 IL 7780.1400 01-~~Jul~~Dec-2006 ~~108~~384,000.00 ~~107~~382,~~720~~536.6350 Group 5 ~~0500873523~~0500908309 CAFL 80.00 01-~~Dec~~Feb-~~2006~~2007 ~~343~~138,~~920~~730.00 ~~343~~138,~~920~~195.0062 Group 5 ~~0500880331~~0500911232 AZCA 80.00 01-~~Dec~~Feb-~~2006~~2007 ~~258~~316,~~400~~000.00 ~~257~~315,~~659~~990.7700 Group 5 ~~0700354421~~0700323108 MAAZ 8043.0012 01-~~Aug~~Jul-2006 ~~188~~185,000.00 ~~186~~182,~~599~~728.7515 Group 5 ~~0700401074~~0700329426 CANJ 7076.0070 01-~~Oct~~Aug-2006 ~~574~~270,000.00 ~~574~~267,~~000~~611.0080 Group 5 ~~0700428541~~0700336627 NY 7570.00 01-~~Feb~~Aug-~~2007~~2006 ~~159~~402,~~000~~500.00 ~~159~~399,~~000~~427.00 Group 5 ~~0700450057~~0700346527 PAIL 80.00 01-~~Dec~~Aug-2006 ~~130~~266,400.00 ~~130~~263,~~400~~985.0075 Group 5 ~~0700456004~~0700403793 SCMI 7085.00 01-~~Dec~~Oct-2006 ~~152~~153,~~250~~000.00 ~~151~~152,~~561~~027.4007 Group 5 ~~0700456162~~0700412967 SCNY 7580.00 01-Jan-2007 ~~119~~339,~~925~~200.00 ~~119~~339,~~925~~200.00 Group 5 ~~0700456368~~0700427452 ILCA 80.00 01-~~Jan~~Nov-~~2007~~2006 ~~217~~288,~~600~~000.00 ~~217~~288,~~600~~000.00 Group 5 ~~0700457850~~0700433594 MAUT 80.00 01-~~Jan~~Nov-~~2007~~2006 ~~224~~106,~~000~~800.00 ~~223~~106,~~329~~147.1859 Group 5 ~~0700478664~~0700442895 SCNJ 80.00 01-~~Jan~~Dec-~~2007~~2006 84407,~~000~~920.00 83407,~~979~~920.6000 Group 5 ~~0700488326~~0700444925 NJ 76.80 01-Dec-2006 384,000.00 382,113.28 Group 5 0700470355 IL 80.00 01-~~Mar~~Jan-2007 ~~368~~168,000.00 ~~368~~168,000.00 Group 5 ~~0700495383~~0700475967 MDFL 80.00 01-~~Feb~~Mar-2007 78281,~~400~~600.00 78281,~~400~~600.00 Group 5 ~~0700497326~~0700478394 IL 7079.0054 01-~~Feb~~Jan-2007 ~~175~~124,~~000~~800.00 ~~174~~124,~~501~~800.1500 Group 5 ~~0700497849~~0700493485 CTMA 7580.00 01-Mar-2007 ~~186~~428,000.00 ~~186~~428,000.00 Group 5 ~~0700500030~~0700498525 SCMI 80.00 01-~~Mar~~Feb-2007 ~~187~~56,~~920~~000.00 ~~187~~55,~~920~~836.0054

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Grps 1 -4 ~~0408645817~~0405219177 Loan Paid in Full 0 65.~~875~~250% 360 927 Grps 1 -4 ~~0408846587~~0408509882 Loan Paid in Full 0 6.~~625~~750% 360 813 Grps 1 -4 ~~0408846611~~0408846521 Loan Paid in Full 0 6.~~875~~750% 360 9 Grps 1 -4 ~~0408867762~~0408846555 Loan Paid in Full 0 6.~~750~~625% 360 109 Grps 1 -4 ~~0409269912~~0408867810 Loan Paid in Full 0(1) 6.375% 360 9 Grps 1 -4 ~~0409269914~~0409107642 Loan Paid in Full 0 67.~~500~~125% 360 8 Grps 1 -4 ~~0409591668~~0409360267 Loan Paid in Full 03 67.~~375~~625% 360 78 Grps 1 -4 ~~0409829041~~0409591624 Loan Paid in Full 0 6.~~000~~750% 360 67 Grps 1 -4 ~~0410282218~~0409591710 Loan Paid in Full 0 6.~~000~~625% 360 57 Grps 1 -4 ~~0410677657~~0410282529 Loan Paid in Full 0 6.~~375~~500% 360 46 Grps 1 -4 ~~0700347699~~0410638691 Loan Paid in Full 0(1) 6.~~875~~625% 360 94 Grps 1 -4 ~~0700389859~~0500765005 Loan Paid in Full 0(1) 6.~~750~~000% 360 810 ~~Group~~Grps 51 ~~0403738823~~-4 0500780469 Loan Paid in Full 0(1) 95.~~125~~750% 360 6810 ~~Group~~Grps 51 ~~0405939070~~-4 0500785750 Loan Paid in Full 0 56.~~875~~625% 360 5810 ~~Group~~Grps 51 ~~0407157730~~-4 0500821581 Loan Paid in Full 0 116.375% 360 608 ~~Group~~Grps 51 ~~0407265535~~-4 0500880630 Loan Paid in Full 0 76.~~000~~500% 360 136 ~~Group~~Grps 51 ~~0408509934~~-4 0700374877 Loan Paid in Full 0 76.~~500~~875% 360 109 ~~Group~~Grps 51 ~~0408645960~~-4 0700456837 Loan Paid in Full (1) 76.~~600~~875% 360 86 ~~Group~~Grps 51 ~~0409263883~~-4 0700485668 Loan Paid in Full (19) 86.~~375~~875% 360 84 Group 5 ~~0409360273~~0405939067 Loan Paid in Full 0 95.~~250~~625% 360 758 Group 5 ~~0409650671~~0405939081 Loan Paid in Full 0 75.500% 360 658 Group 5 ~~0410057516~~0405939120 Loan Paid in Full 0 65.~~500~~750% 360 58 Group 5 0407160689 Loan Paid in Full 0 10.375% 360 65 Group 5 ~~0410057529~~0409263798 Loan Paid in Full (1) 7.875% 360 510 Group 5 ~~0410117655~~0409263812 ~~Repurchase~~Loan 1Paid 8in Full 0 7.~~625~~875% 360 710 Group 5 ~~0410117667~~0409263908 ~~Repurchase~~Loan Paid in Full 0 106.~~500~~875% 360 69 Group 5 ~~0410117698~~0410057525 ~~Repurchase~~Loan Paid in Full (1) 97.~~999~~000% 360 6 Group 5 ~~0410117702~~0410057535 ~~Repurchase~~Loan Paid in Full 0 87.~~750~~125% 360 56 Group 5 ~~0410117730~~0410282220 ~~Repurchase~~Loan Paid in Full (1) 106.500% 360 68 Group 5 ~~0410117763~~0410282560 ~~Repurchase~~Loan 0Paid in Full (2) 6.~~625~~875% 360 56 Group 5 ~~0410117767~~0410388447 ~~Repurchase~~Loan Paid in Full 0 107.~~250~~625% 360 5 Group 5 ~~0410117834~~0410388462 Loan Paid in Full 0 7.~~999~~875% 360 5 Group 5 ~~0410388515~~0410543615 Loan Paid in Full 0 78.~~500~~490% 360 46 Group 5 ~~0410621737~~0500753465 Loan Paid in Full 0 86.~~125~~625% 360 411 Group 5 ~~0410621738~~0500761621 Loan Paid in Full 0 7.~~500~~875% 360 411 Group 5 ~~0410621748~~0500826938 Loan Paid in Full ~~(1)~~0 78.~~750~~000% 360 48 Group 5 ~~0410621765~~0500827036 Loan Paid in Full 0 78.~~875~~000% 360 68 Group 5 ~~0410621852~~0500847407 Loan Paid in Full 0 7.~~750~~375% 360 47 Group 5 ~~0410621853~~0500850882 Loan Paid in Full 0 7.~~375~~500% 360 48 Group 5 ~~0410621910~~0500851578 Loan Paid in Full 0(1) 78.000% 360 48 Group 5 ~~0410638645~~0500857239 Loan Paid in Full (1) 67.~~625~~750% 360 38 Group 5 ~~0500819804~~0500858050 Loan Paid in Full 0 97.~~500~~750% 360 810 Group 5 ~~0500855038~~0500869397 Loan Paid in Full 0 8.~~000~~375% 360 7 Group 5 ~~0500858680~~0500873169 Loan Paid in Full 01 7.~~750~~250% 360 76 Group 5 ~~0500866937~~0500876062 Loan Paid in Full 0 8.~~250~~625% 360 6 Group 5 ~~0500872337~~0500880281 Loan Paid in Full ~~(1)~~0 87.~~800~~625% 360 106 Group 5 ~~0500873523~~0500880841 Loan Paid in Full 0 78.~~375~~125% 360 6 Group 5 0500881252 Loan Paid in Full 0 9.125% 360 6 Group 5 ~~0500880331~~0500908309 Loan Paid in Full 0 7.~~750~~375% 360 54 Group 5 ~~0700354421~~0500911232 Loan Paid in Full 0 76.625% 360 94 Group 5 ~~0700401074~~0700323108 Loan Paid in Full 0 6.000% 360 11 Group 5 0700329426 Loan Paid in Full 0 7.250% 360 710 Group 5 ~~0700428541~~0700336627 Loan Paid in Full 0 78.~~750~~000% 360 310 Group 5 ~~0700450057~~0700346527 Loan Paid in Full 0 7.~~750~~125% 360 10 Group 5 0700403793 Loan Paid in Full 0 7.875% 360 8 Group 5 ~~0700456004~~0700412967 Loan Paid in Full 0 7.~~500~~875% 360 5 Group 5 ~~0700456162~~0700427452 Loan Paid in Full 0 87.~~000~~875% 360 47 Group 5 ~~0700456368~~0700433594 Loan Paid in Full (1) 7.~~125~~750% 360 47 Group 5 ~~0700457850~~0700442895 Loan Paid in Full 0 87.~~625~~875% 360 46 Group 5 ~~0700478664~~0700444925 Loan Paid in Full ~~(1)~~0 87.~~375~~875% 360 46 Group 5 ~~0700488326~~0700470355 Loan Paid in Full 0 87.~~000~~750% 360 25 Group 5 ~~0700495383~~0700475967 Loan Paid in Full 0 8.~~000~~250% 360 3 Group 5 ~~0700497326~~0700478394 Loan Paid in Full ~~(1)~~0 78.~~750~~375% 360 35 Group 5 ~~0700497849~~0700493485 Loan Paid in Full 0 78.~~500~~250% 360 23 Group 5 ~~0700500030~~0700498525 Loan Paid in Full ~~(1)~~0 78.750% 360 24

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Grps 1 -4 02 0530,750.00 06,643.00 0.00 Group 5 12 ~~147~~207,~~000~~868.0015 43,~~410~~204.0036 0.00 Total 14 ~~147~~738,~~000~~618.0015 49,~~410~~847.0036 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~~Grps 51 ~~0410388515~~-4 040500765005 05/1922/2007 ~~147~~331,000.00 2,648.00 0.00 Grps 1 -4 0700374877 05/15/2007 199,~~410~~750.00 3,995.00 0.00 Group 5 0500850882 06/01/2007 55,730.13 1,682.98 0.00 Group 5 0700403793 05/31/2007 152,138.02 1,521.38 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 1.~~423~~741% Current Month 1519.~~798~~008% Current Month 1,~~169~~235.~~405~~695% 3 Month Average 1.~~436~~659% 3 Month Average 1518.~~882~~175% 3 Month Average 1,~~374~~369.~~309~~949% 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 12.128% N/A Mar-2007 1,248.774% N/A Apr-2007 19.720% N/A Apr-2007 1,704.749% N/A May-2007 15.798% N/A May-2007 1,169.405% N/A Jun-2007 19.008% N/A Jun-2007 1,235.695% 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. Grps 1 -4 SMM CPR PSA Current Month 01.~~990~~214% Current Month 1113.~~257~~639% Current Month ~~868~~913.~~459~~618% 3 Month Average 1.~~052~~175% 3 Month Average 1113.~~891~~207% 3 Month Average 1,~~095~~040.~~168~~542% 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 9.689% N/A Mar-2007 1,077.495% N/A Apr-2007 14.727% N/A Apr-2007 1,339.550% N/A May-2007 11.257% N/A May-2007 868.459% N/A Jun-2007 13.639% N/A Jun-2007 913.618% 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 5 SMM CPR PSA Current Month 12.~~749~~143% Current Month 1922.~~086~~888% Current Month 1,~~370~~454.~~499~~946% 3 Month Average 12.~~725~~025% 3 Month Average 1821.~~758~~752% 3 Month Average 1,~~555~~588.~~721~~469% 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 13.908% N/A Mar-2007 1,356.701% N/A Apr-2007 23.281% N/A Apr-2007 1,939.963% N/A May-2007 19.086% N/A May-2007 1,370.499% N/A Jun-2007 22.888% N/A Jun-2007 1,454.946% 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 ~~0410117655~~No ~~420,000.00~~Breaches ~~8.625%~~this 3,018.75 0410117667 132,800.00 10.500% 1,162.00 0410117698 252,000.00 9.999% 2,099.79 0410117702 159,930.00 8.750% 1,166.16 0410117730 272,000.00 10.500% 2,380.00 0410117763 242,911.66 6.625% 1,562.36 0410117767 218,250.00 10.250% 1,864.22 Loans reported as breaches were repurchased due to a breach of the representations and warrants of the governing transaction document(s).Period

Interest Rate Stratification Summary Grps 1 -4 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.500 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 1 202,~~764~~395.2688 0.015 0 0.00 0.000 4.000 4.249 1 ~~145~~144,~~044~~823.1582 0.011 1 ~~145~~144,~~044~~823.1582 0.025 4.250 4.499 2 1,521,942.99 0.~~112~~114 2 1,521,942.99 0.~~258~~261 4.500 4.749 2 897,831.00 0.~~066~~067 2 897,831.00 0.~~152~~154 4.750 4.999 9 4,~~229~~228,~~748~~571.9467 0.~~310~~316 8 4,~~103~~102,~~979~~964.6458 0.~~696~~705 5.000 5.249 1413 65,~~106~~517,~~143~~124.3403 0.~~448~~412 11 5,~~066~~064,~~107~~227.0484 0.~~859~~870 5.250 5.499 4443 1716,~~042~~690,~~630~~114.0480 1.~~249~~245 4140 15,~~704~~351,~~130~~614.0480 2.~~664~~636 5.500 5.749 7977 3533,~~035~~999,~~174~~255.3203 2.~~568~~537 62 26,~~542~~524,~~610~~391.3332 4.~~502~~555 5.750 5.999 ~~167~~165 75,~~831~~124,~~426~~651.1512 5.~~559~~606 ~~135~~134 58,~~928~~845,~~959~~248.3072 910.~~995~~105 6.000 6.249 ~~203~~201 9190,~~356~~030,~~749~~065.2521 6.~~697~~718 ~~191~~190 8685,~~171~~829,~~719~~895.7969 14.~~616~~739 6.250 6.499 ~~287~~284 ~~117~~116,~~801~~230,~~196~~053.9558 8.~~636~~673 ~~265~~263 ~~107~~106,~~903~~909,~~193~~015.3632 18.~~302~~359 6.500 6.749 ~~394~~385 ~~158~~155,~~979~~019,~~605~~132.2648 11.~~655~~568 ~~323~~317 ~~136~~134,~~654~~055,~~585~~160.1763 23.~~179~~021 6.750 6.999 ~~458~~450 ~~155~~152,~~363~~500,~~900~~339.6907 11.~~390~~380 ~~312~~306 ~~110~~108,~~684~~459,~~267~~361.0055 18.~~774~~625 7.000 7.249 ~~336~~333 ~~104~~102,~~029~~621,~~190~~229.8098 7.~~626~~658 4847 1312,~~184~~991,~~128~~150.8566 2.~~236~~231 7.250 7.499 ~~459~~455 ~~134~~133,~~562~~383,~~091~~049.2062 9.~~865~~953 39 12,~~584~~583,~~578~~311.5398 2.~~135~~161 7.500 7.749 ~~469~~465 ~~133~~131,~~647~~428,~~598~~567.9801 9.~~798~~808 2322 76,~~235~~804,~~540~~128.3545 1.~~227~~168 7.750 7.999 ~~511~~498 ~~139~~136,~~707~~704,~~675~~732.5987 10.~~242~~201 13 2,~~242~~243,~~779~~085.9868 0.~~380~~385 8.000 8.249 ~~335~~330 9593,~~137~~179,~~024~~952.4152 6.~~975~~953 0 0.00 0.000 8.250 8.499 ~~193~~188 4746,~~634~~501,~~968~~129.8448 3.~~492~~470 0 0.00 0.000 8.500 8.749 9493 20,~~451~~311,~~967~~898.9129 1.~~499~~516 0 0.00 0.000 8.750 8.999 7473 1716,~~046~~985,~~529~~120.4924 1.~~250~~267 0 0.00 0.000 9.000 9.249 87 1,~~866~~483,~~519~~261.3880 0.~~137~~111 0 0.00 0.000 9.250 9.499 5 761,~~981~~923.7584 0.~~056~~057 0 0.00 0.000 9.500 9.749 5 897,~~691~~266.1472 0.~~066~~067 0 0.00 0.000 9.750 9.999 6 1,038,~~700~~498.1092 0.~~076~~077 0 0.00 0.000 10.000 10.249 1 335,~~632~~578.3201 0.025 0 0.00 0.000 10.250 10.499 813 12,~~686~~107,~~834~~482.5797 0.~~124~~157 0 0.00 0.000 10.500 10.749 72 ~~667~~160,~~610~~535.8003 0.~~049~~012 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 >= 11.000 1 69,~~999~~960.3815 0.005 0 0.00 0.000 Total 4,~~173~~108 1,~~364~~340,~~056~~076,~~174~~488.0013 100.000 1,~~476~~457 ~~589~~582,~~571~~328,~~397~~155.5203 100.000

Interest Rate Stratification (continued) Group 5 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 3.500 0 0.00 0.000 3.500 3.749 0 0.00 0.000 3.750 3.999 1 202,~~764~~395.2688 0.~~026~~027 4.000 4.249 0 0.00 0.000 4.250 4.499 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 1 125,~~769~~607.3009 0.~~016~~017 5.000 5.249 32 1452,~~040,036~~896.3019 0.~~134~~060 5.250 5.499 3 1,338,500.00 0.~~173~~177 5.500 5.749 1715 87,~~492~~474,~~563~~863.9971 10.~~097~~986 5.750 5.999 3231 16,~~902~~279,~~466~~402.8540 2.~~182~~148 6.000 6.249 1211 54,~~185~~200,~~029~~169.4652 0.~~669~~554 6.250 6.499 2221 9,~~898~~321,~~003~~038.5926 1.~~278~~230 6.500 6.749 7168 2220,~~325~~963,~~020~~971.0985 2.~~883~~767 6.750 6.999 ~~146~~144 44,~~679~~040,~~633~~977.6952 5.~~769~~812 7.000 7.249 ~~288~~286 9089,~~845~~630,~~061~~079.9532 11.~~730~~828 7.250 7.499 ~~420~~416 ~~121~~120,~~977~~799,~~512~~737.6764 15.~~750~~942 7.500 7.749 ~~446~~443 ~~126~~124,~~412~~624,~~058~~438.6356 16.~~322~~447 7.750 7.999 ~~498~~485 ~~137~~134,~~464~~461,~~895~~647.6119 17.~~749~~745 8.000 8.249 ~~335~~330 9593,~~137~~179,~~024~~952.4152 12.~~284~~297 8.250 8.499 ~~193~~188 4746,~~634~~501,~~968~~129.8448 6.~~151~~137 8.500 8.749 9493 20,~~451~~311,~~967~~898.9129 2.~~641~~681 8.750 8.999 7473 1716,~~046~~985,~~529~~120.4924 2.~~201~~242 9.000 9.249 87 1,~~866~~483,~~519~~261.3880 0.~~241~~196 9.250 9.499 5 761,~~981~~923.7584 0.~~098~~101 9.500 9.749 5 897,~~691~~266.1472 0.~~116~~118 9.750 9.999 6 1,038,~~700~~498.1092 0.~~134~~137 10.000 10.249 1 335,~~632~~578.3201 0.~~043~~044 10.250 10.499 813 12,~~686~~107,~~834~~482.5797 0.~~218~~278 10.500 10.749 72 ~~667~~160,~~610~~535.8003 0.~~086~~021 10.750 10.999 0 0.00 0.000 >= 11.000 1 69,~~999~~960.3815 0.009 Total 2,~~697~~651 ~~774~~757,~~484~~748,~~776~~333.4810 100.000

Filing Compare · Adjustable Rate Mortgage Trust 2007-1