10-D 1 final_2007-01.txt 1 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 August 1, 2007 to August 31, 2007 Commission File Number of issuing entity: 333-132319-04 ----------------- CITICORP RESIDENTIAL MORTGAGE TRUST SERIES 2007-01 ------------------------------------------------------------------------ (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-132319 ---------------------- CITICORP RESIDENTIAL MORTGAGE SECURITIES, INC. ------------------------------------------------------------------------ (Exact name of depositor as specified in its charter) CITICORP TRUST BANK, FSB ------------------------------------------------------------------------- (Exact name of sponsor as specified in its charter) New York ----------------------------------------------------------------------------- (State or other jurisdiction of incorporation or organization of the issuing entity) 32-0199557 and 32-0199559 ---------------------------------------------------------------------------- (I.R.S. Employer Identification No.) 1000 Technology Drive, O'Fallon, Missouri 63368-2240 ---------------------------------------- ---------- (Address of principal executive offices of the issuing entity) (Zip Code) (636) 261-1300 ------------------------------------------------------------------------- (Telephone number, including area code) -------------------------------------------------------------------------- (Former name, former address. if changed since last report.) Registered/reporting pursuant to (check one) Title Name of exchange of Class Section 12(b) Section 12(g) Section 15(d) (if Section 12(b)) Class A-1a { } { } {X} _____________ Class A-1b { } { } {X} _____________ Class A-2 { } { } {X} _____________ Class A-3 { } { } {X} _____________ Class A-4 { } { } {X} _____________ Class A-5 { } { } {X} _____________ Class A-6 { } { } {X} _____________ Class M-1 { } { } {X} _____________ Class M-2 { } { } {X} _____________ Class M-3 { } { } {X} _____________ Class M-4 { } { } {X} _____________ Class M-5 { } { } {X} _____________ Class M-6 { } { } {X} _____________ Class M-7 { } { } {X} _____________ Class M-8 { } { } {X} _____________ Class M-9 { } { } {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{ } 1 2 Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On September 25, 2007 a distribution was made to holders of Citicorp Residential Mortgage Securities, Inc. REMIC Pass-Through Certificates, Series 2007-01 issued by Citicorp Residential Mortgage Trust Series 2007-01. The monthly distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1. Part II - OTHER INFORMATION Item 7. Significant Enhancement Provider Information Not Applicable Item 9. Exhibits (a) The following are documents filed as part of this Form 10-D: (99.1) Monthly distribution report for the month of August 2007. (b) Exhibits required to be filed by Form 10-D and Item 601 of Regulation S-K: (4.1) Pooling and Servicing Agreement, dated as of March 01, 2007, among Citicorp Residential Mortgage Securities, Inc., CitiMortgage, Inc. U.S. Bank National Association, and Citibank, N.A. (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed by the issuing entity with the Securities and Exchange Commission on April 13, 2007.) (10.1) Form of Mortgage Loan Purchase Agreement, dated March 01, 2007, between Citicorp Residential Mortgage Securities, Inc. and CitiMortgage, Inc. (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed by the issuing entity with the Securities and Exchange Commission on April 13, 2007.) (99.1) Monthly distribution report for the month of August 2007. 2 3 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. CITICORP RESIDENTIAL MORTGAGE SECURITIES, INC. Depositor By: /s/ Cathy Johnson ------------------------- Cathy Johnson Assistant Vice President Dated: September 24, 2007 3 Exhibit No. Description ----------- ------------- (99.1) Monthly distribution report for the month of August 2007. 4 EXHIBIT 99.1 ------------- Citicorp Residential Mortgage Securities, Inc. Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CRMSI 2007-01 Payment Date: 09/25/2007 Issuer: Citicorp Residential Mortgage Securities, Inc. Record Date: See footnote Determination Date: 09/18/2007 Distribution Date: 25-Sep-07 Distribution #: 6 W.A.C. 8.48% Trustee U.S. Bank National Association Maryellen Hunter (617) 603-6401 Bond Administrator CitiMortgage, Inc. Trent Balke (636) 261-2103 Paying Agent: Citibank N.A. Nancy Forte (212) 816-5685

--------------------------------------------------------------------------------------------------------------------------------- Next Accrual Accrual Current Succeeding Start End Class Coupon Type Coupon Coupon Date Date Original Par CUSIP # --------------------------------------------------------------------------------------------------------------------------------- ~ A-1a Fixed 5.70500% 5.70500% 0508/01/2007 0508/31/2007 $55,044,000.00 173109AA7 ~ A-1b LIBOR 5.~~41000~~59500% 5.~~41000~~22125% 0508/2527/2007 0609/24/2007 $195,517,000.00 173109AT6 ~ A-2 Fixed 5.54000% 5.54000% 0508/01/2007 0508/31/2007 $84,582,000.00 173109AB5 ~ A-3 Fixed 5.66700% 5.66700% 0508/01/2007 0508/31/2007 $71,024,000.00 173109AC3 ~ A-4 Fixed 5.89200% 5.89200% 0508/01/2007 0508/31/2007 $95,115,000.00 173109AD1 ~ A-5 Fixed 6.04600% 6.04600% 0508/01/2007 0508/31/2007 $40,179,000.00 173109AE9 ~ A-6 NAS 5.70200% 5.70200% 0508/01/2007 0508/31/2007 $60,162,000.00 173109AF6 ------------------- Class A Total $601,623,000.00 ~ CE O/C 0.00000% 0.00000% 0508/01/2007 0508/31/2007 $24,700,642.26 173109AR0 ------------------- Class OC Total $24,700,642.26 ~ R Residual 0.00000% 0.00000% 0508/01/2007 0508/31/2007 $0.00 173109AS8 ------------------- Class RES Total $.00 ~ M-1 Subordinated 5.87800% 5.87800% 0508/01/2007 0508/31/2007 $17,643,000.00 173109AG4 ~ M-2 Subordinated 5.92700% 5.92700% 0508/01/2007 0508/31/2007 $19,407,000.00 173109AH2 ~ M-3 Subordinated 6.00700% 6.00700% 0508/01/2007 0508/31/2007 $7,058,000.00 173109AJ8 ~ M-4 Subordinated 6.23500% 6.23500% 0508/01/2007 0508/31/2007 $6,351,000.00 173109AK5 ~ M-5 Subordinated 6.38300% 6.38300% 0508/01/2007 0508/31/2007 $8,469,000.00 173109AL3 ~ M-6 Subordinated 6.48300% 6.48300% 0508/01/2007 0508/31/2007 $4,234,000.00 173109AM1 ~ M-7 Subordinated 7.12600% 7.12600% 0508/01/2007 0508/31/2007 $5,646,000.00 173109AN9 ~ M-8 Subordinated 7.50000% 7.50000% 0508/01/2007 0508/31/2007 $4,234,000.00 173109AP4 ~ M-9 Subordinated 7.50000% 7.50000% 0508/01/2007 0508/31/2007 $6,352,000.00 173109AQ2 ------------------- Class SUB Total $79,394,000.00 =================== $705,717,642.26 ~ These classes constitute regular interests in a separate REMIC election in the same trust. Record Date: For a distribution day, the close of business on (a) for a LIBOR class, the last day (whether or not a business day) of its last LIBOR accrual period preceding the distribution day, and (b) for any other class, the last day of the preceding month.

6 Citicorp Residential Mortgage Securities, Inc. Distribution Date Statement to Certificate Holders Remic Pass-Through Certificate Series Name: CRMSI 2007-01 Payment Date: 09/25/2007

---------------------------------------------------------------------------------------------------------------- Non Interest Supported * Interest Interest Principal CLASS Accrued Shortfall Shortfall Recoveries Recoveries Interest Paid ---------------------------------------------------------------------------------------------------------------- A-1a $~~251~~225,~~873~~533.7886 $0.00 $0.00 $0.00 $0.00 $~~251~~225,~~873~~533.7886 A-1b $~~876~~759,~~676~~464.8948 $0.00 $0.00 $0.00 $0.00 $~~876~~759,~~676~~464.8948 A-2 $390,486.90 $0.00 $0.00 $0.00 $0.00 $390,486.90 A-3 $335,410.84 $0.00 $0.00 $0.00 $0.00 $335,410.84 A-4 $467,014.65 $0.00 $0.00 $0.00 $0.00 $467,014.65 A-5 $202,435.20 $0.00 $0.00 $0.00 $0.00 $202,435.20 A-6 $285,869.77 $0.00 $0.00 $0.00 $0.00 $285,869.77 ----------------------------------------------------------------------------------------------------- A Total $2,~~809~~666,~~768~~215.0370 $0.00 $0.00 $0.00 $0.00 $2,~~809~~666,~~768~~215.0370 CE $1,~~398~~376,~~300~~600.6212 $0.00 $0.00 $0.00 $0.00 $1,~~398~~376,~~300~~600.6212 ----------------------------------------------------------------------------------------------------- OC Total $1,~~398~~376,~~300~~600.6212 $0.00 $0.00 $0.00 $0.00 $1,~~398~~376,~~300~~600.6212 R $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ----------------------------------------------------------------------------------------------------- RES Total $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 M-1 $86,421.30 $0.00 $0.00 $0.00 $0.00 $86,421.30 M-2 $95,854.41 $0.00 $0.00 $0.00 $0.00 $95,854.41 M-3 $35,331.17 $0.00 $0.00 $0.00 $0.00 $35,331.17 M-4 $32,998.74 $0.00 $0.00 $0.00 $0.00 $32,998.74 M-5 $45,048.02 $0.00 $0.00 $0.00 $0.00 $45,048.02 M-6 $22,874.19 $0.00 $0.00 $0.00 $0.00 $22,874.19 M-7 $33,527.83 $0.00 $0.00 $0.00 $0.00 $33,527.83 M-8 $26,462.50 $0.00 $0.00 $0.00 $0.00 $26,462.50 M-9 $39,700.00 $0.00 $0.00 $0.00 $0.00 $39,700.00 ----------------------------------------------------------------------------------------------------- SUB Total $418,218.16 $0.00 $0.00 $0.00 $0.00 $418,218.16 ====================================================================================================== Total $4,~~626~~461,~~286~~033.8198 $0.00 $0.00 $0.00 $0.00 $4,~~626~~461,~~286~~033.8198 * Regular interests are entitled to service fee to reduce non-supported prepayment interest shortfalls before the IO Class interests

----------------------------------------------------------------------------- Interest Cum Unpaid Relief Act Paid Per Interest Interest CLASS Certificate Shortfalls Shortfalls ----------------------------------------------------------------------------- A-1a 4.~~57586258~~09733777 $0.00 $0.00 A-1b 43.~~48389086~~88439102 $0.00 $0.00 A-2 4.61666667 $0.00 $0.00 A-3 4.72250000 $0.00 $0.00 A-4 4.91000000 $0.00 $0.00 A-5 5.03833346 $0.00 $0.00 A-6 4.75166667 $0.00 $0.00 -------------------------------------- A Total $0.00 $0.00 CE 5655.~~60988914~~73134923 $0.00 $0.00 -------------------------------------- OC Total $0.00 $0.00 R 0.00000000 $0.00 $0.00 -------------------------------------- RES Total $0.00 $0.00 M-1 4.89833362 $0.00 $0.00 M-2 4.93916680 $0.00 $0.00 M-3 5.00583310 $0.00 $0.00 M-4 5.19583373 $0.00 $0.00 M-5 5.31916637 $0.00 $0.00 M-6 5.40250118 $0.00 $0.00 M-7 5.93833333 $0.00 $0.00 M-8 6.25000000 $0.00 $0.00 M-9 6.25000000 $0.00 $0.00 -------------------------------------- SUB Total $0.00 $0.00 ========================================== Total $0.00 $0.00

7 Citicorp Residential Mortgage Securities, Inc. Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CRMSI 2007-01 Payment Date: 09/25/2007

--------------------------------------------------------------------------------------------------------------- Certificate Reductions not part of Principal distributions Paid Cumulative Principal to reduce Principal Per Principal CLASS Due Stated Amount Paid Certificate Loss --------------------------------------------------------------------------------------------------------------- A-1a $1,~~933~~234,~~419~~551.2733 $0.00 $1,~~933~~234,~~419~~551.2733 3522.~~12497765~~42844506 0.00 A-1b $64,~~867~~385,~~530~~142.2530 $0.00 $64,~~867~~385,~~530~~142.2530 3522.~~12497762~~42844510 0.00 A-2 $.00 $0.00 $.00 0.00000000 0.00 A-3 $.00 $0.00 $.00 0.00000000 0.00 A-4 $.00 $0.00 $.00 0.00000000 0.00 A-5 $.00 $0.00 $.00 0.00000000 0.00 A-6 $.00 $0.00 $.00 0.00000000 0.00 ---------------------------------------------------------------------------------------------------- A Total $85,~~800~~619,~~949~~693.5263 $0.00 $85,~~800~~619,~~949~~693.5263 0.00 CE $.00 $0.00 $.00 0.00000000 0.00 ---------------------------------------------------------------------------------------------------- OC Total $.00 $0.00 $.00 0.00 R $.00 $0.00 $.00 0.00000000 0.00 ---------------------------------------------------------------------------------------------------- RES Total $.00 $0.00 $.00 0.00 M-1 $.00 $0.00 $.00 0.00000000 0.00 M-2 $.00 $0.00 $.00 0.00000000 0.00 M-3 $.00 $0.00 $.00 0.00000000 0.00 M-4 $.00 $0.00 $.00 0.00000000 0.00 M-5 $.00 $0.00 $.00 0.00000000 0.00 M-6 $.00 $0.00 $.00 0.00000000 0.00 M-7 $.00 $0.00 $.00 0.00000000 0.00 M-8 $.00 $0.00 $.00 0.00000000 0.00 M-9 $.00 $0.00 $.00 0.00000000 0.00 ---------------------------------------------------------------------------------------------------- SUB Total $.00 $0.00 $.00 0.00 ===================================================================================================== Total $85,~~800~~619,~~949~~693.5263 $0.00 $85,~~800~~619,~~949~~693.5263 0.00

8 Citicorp Residential Mortgage Securities, Inc. Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CRMSI 2007-01 Payment Date: 09/25/2007

----------------------------------------------------------------------------------------------------------------------------------- CLASS Previous Period's Ending Period's Beginning Balance Ending Balance Ending Balance Beginning Ending Prepayment Balance Balance Per Certificate Per Certificate Pool Factor Class PCT Class PCT Percentage ----------------------------------------------------------------------------------------------------------------------------------- A-1a $5247,~~979~~439,~~585~~198.9029 $5146,~~046~~204,~~166~~646.6396 ~~962~~861.~~49520202~~84140488 ~~927~~839.~~37022437~~41295981 0.~~92737022~~83941296 7.~~608512637~~068872149% 76.~~424692547~~943052885% 0.000000000% A-1b $~~188~~168,~~184~~504,~~174~~645.4397$~~181~~164,~~316~~119,~~644~~503.1867 ~~962~~861.~~49520211~~84140494 ~~927~~839.~~37022448~~41295984 0.~~92737022~~83941296 2725.~~025535307~~108725313% 2624.~~372603970~~661813660% 0.000000000% A-2 $84,582,000.00 $84,582,000.00 1,000.00000000 1,000.00000000 1.00000000 12.~~147003510~~603487531% 12.~~302497650~~709918543% 0.000000000% A-3 $71,024,000.00 $71,024,000.00 1,000.00000000 1,000.00000000 1.00000000 10.~~199909878~~583222179% 10.~~330479217~~672592923% 0.000000000% A-4 $95,115,000.00 $95,115,000.00 1,000.00000000 1,000.00000000 1.00000000 1314.~~659670365~~173000361% 1314.~~834528197~~292685231% 0.000000000% A-5 $40,179,000.00 $40,179,000.00 1,000.00000000 1,000.00000000 1.00000000 5.~~770192878~~987036550% 56.~~844057282~~037594490% 0.000000000% A-6 $60,162,000.00 $60,162,000.00 1,000.00000000 1,000.00000000 1.00000000 8.~~639994622~~964685356% 89.~~750595441~~040388255% 0.000000000% ----------------------------------------------------------------------------------------------------------------------- A Total $~~592~~567,~~225~~005,~~760~~844.3326$~~583~~561,~~424~~386,~~810~~150.8163 8584.~~050819200~~489029442% 84.~~859454307~~358045990% 0.000000000% CE $24,700,117.48 $24,700,117.48 999.97875440 999.97875440 0.99997875 3.~~547237163~~680542227% 3.~~592645447~~711622817% 0.000000000% ----------------------------------------------------------------------------------------------------------------------- OC Total $24,700,117.48 $24,700,117.48 3.~~547237163~~680542227% 3.~~592645447~~711622817% 0.000000000% R $.00 $.00 0.00000000 0.00000000 0.00000000 0.000000000% 0.000000000% 0.000000000% ----------------------------------------------------------------------------------------------------------------------- RES Total $.00 $.00 0.000000000% 0.000000000% 0.000000000% M-1 $17,643,000.00 $17,643,000.00 1,000.00000000 1,000.00000000 1.00000000 2.~~533749295~~628967516% 2.~~566183893~~651168012% 0.000000000% M-2 $19,407,000.00 $19,407,000.00 1,000.00000000 1,000.00000000 1.00000000 2.~~787081141~~891819565% 2.~~822758647~~916239733% 0.000000000% M-3 $7,058,000.00 $7,058,000.00 1,000.00000000 1,000.00000000 1.00000000 1.~~013614608~~051706214% 1.~~026589917~~060587419% 0.000000000% M-4 $6,351,000.00 $6,351,000.00 1,000.00000000 1,000.00000000 1.00000000 0.~~912080812~~946356781% 0.~~923756385~~954348356% 0.000000000% M-5 $8,469,000.00 $8,469,000.00 1,000.00000000 1,000.00000000 1.00000000 1.~~216251362~~261958051% 1.~~231820630~~272614742% 0.000000000% M-6 $4,234,000.00 $4,234,000.00 1,000.00000000 1,000.00000000 1.00000000 0.~~608053875~~630904521% 0.~~615837590~~636232237% 0.000000000% M-7 $5,646,000.00 $5,646,000.00 1,000.00000000 1,000.00000000 1.00000000 0.~~810834241~~841305367% 0.~~821213753~~848409828% 0.000000000% M-8 $4,234,000.00 $4,234,000.00 1,000.00000000 1,000.00000000 1.00000000 0.~~608053875~~630904521% 0.~~615837590~~636232237% 0.000000000% M-9 $6,352,000.00 $6,352,000.00 1,000.00000000 1,000.00000000 1.00000000 0.~~912224424~~946505790% 0.~~923901835~~954498623% 0.000000000% ----------------------------------------------------------------------------------------------------------------------- SUB Total $79,394,000.00 $79,394,000.00 11.~~401943636~~830428330% 11.~~547900244~~930331191% 0.000000000% ====================================================================================================================== Total $~~696~~671,~~319~~099,~~877~~961.8174 $~~687~~665,~~518~~480,~~928~~268.2911 100.000000000% 100.000000000% PO Balance $.00 $.00 Non PO Bal $~~696~~671,~~319~~099,~~877~~961.8174 $~~687~~665,~~518~~480,~~928~~268.2911

9 Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CRMSI 2007-1 Payment Date: 9/25/2007 Delinquency Status - Determined-by-the-OTS-Method ---------------------------------------------------- 30 - 59 days Delq 60+ days Book Value REO ----------------------------------------------------- Number 18 7 Amount $2,554,839.54 %1,639,670.68 $0.00 Stated Collateral Information ------------------------------- Service Fees Begin Balance Aggregate Adj Balance -------------------------------------------------------------------- $140,918.48 $671,099,961.74 $665,480,268.11 Advances ------------ Aggregate Amount of $0.00 Net Delinquency Advances Bi-Weekly Interest Advances and Net Simple Interest Advances Net Servicing Advances $418,198.27 Cumulative Nonrecoverable Advances $0.00 Other Information ------------------- Substitution Adjustment Amounts $0.00 Over Collateralization Summary --------------------------------- Target Over Collateralization Amount $24,700,117.48 Prior to Application of Excess Interest ----------------------------------------- Over Collateralization Amount $24,700,117.48 Deficiency Amount $0.00 Release Amount $0.00 Monthly Excess Interest $1,376,600.12 After Application of Excess Interest ------------------------------------- Over Collateralization Amount $24,700,117.48 Deficiency Amount $0.00 Trigger Test Calc % Trigger % Broken ? ------------------------------------------------------ Delinquencies 0.138 7.755 F Cum Losses 0.000 0.800 F A Credit Enhancement Level 15.511 29.500 Y Summary of Disbursements ------------------------- Withdrawals Remittances Residual and (Deposits) P&I Distributed ----------------------------------------------------------------- $10,080,727.61 $1,376.600.12 $0.00 $8,704,127.49 Citicorp Mortgage Securities, Inc. Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CRMSI 2007-01 Payment Date: 09/25/2007 Loans repurchased in the current period: Loan Number Scheduled Principal Balance Pool/Group -------------------------------------------------------- No repurchases for this period TOTAL 10 Distribution Date Statement to Certificateholders Remic Pass-Through Certificate Series Name: CRMSI 2007-01 Payment Date: 09/25/2007 COLLATERAL INFORMATION: GENERAL INFORMATION: AT ISSUE BEGINNING ENDING WAC-SCHED BAL 8.47% 8.48% WAM 330 326 325 AVG LTV 79 79 80 AVG LOAN SIZE $157,456 $154,703 $154,368 # OF LOANS 4,482 4,338 4,311 ACTUAL BALANCE $705,717,642.26 $671,099,961.74 $665,480,268.11 SCHEDULED BALANCE $705,717,642.26 $671,099,961.74 $665,480,268.11 TYPE OF DWELLING UNIT: AT ISSUE CURRENT Single Family 83.83% Single Family 83.94% PUD 10.40% PUD 10.40% Condo 3.46% Condo 3.34% 2-4 Family 2.30% 2-4 Family 2.30% Other 0.01% Other 0.02% GEOGRAPHIC DISTRIBUTION: LTV DISTRIBUTION: AT ISSUE CURRENT AT ISSUE CURRENT CA 16% CA 16% 65% AND BELOW 21% 20% FL 8% FL 8% 65.01-75% 14% 14% NY 4% NY 4% 75.01-80% 11% 11% AZ 4% AZ 4% OVER 80% 54% 55% WA 4% WA 4% OTHER 64% OTHER 64% CREDIT ENHANCEMENT: AT ISSUE CURRENT SUBORDINATION 11.25% $79,394,000.00 11.93% $79,394,000.00 CUMULATIVE LOSS REDUCTION 0.00% $0.00 OVERCOLLATERALIZATION 3.50% $24,700,642.26 3.71% $24,700,117.48 PREPAYMENT INFORMATION: SCHEDULED PRINCIPAL: $0.00 PRINCIPAL PREPAYMENTS: $5,619,693.63 1 MONTH 3 MONTH 12 MONTH CUMULATIVE PRICING SPEED(PSA)See Prospectus PREPAYMENT HISTORY(CPR): 7.65% 10.35% 0.00% 9.20% DELINQUENCY (1)

--------------------------------------------------------------------------------------------------------- Number of Amount of Scheduled Amount of Actual loans Balance Balance Item # PCT Amount PCT Amount PCT --------------------------------------------------------------------------------------------------------- (2) 30-59 Days 618 0.1442% $~~979~~2,~~631~~554,839.8954 0.1438% $~~979~~2,~~631~~554,839.8954 0.1438% (2) 60-89 Days 14 0.0209% $~~105~~1,~~591~~134,156.4256 0.0217% $~~105~~1,~~591~~134,156.4256 0.0217% (2) 90 + Days 03 0.0007% $0505,514.0012 0.0008% $0505,514.0012 0.0008% REAL ESTATE OWNED BY THE TRUST 0 0.00% $0.00 0.00% $0.00 0.00% FORECLOSURES THIS PERIOD 02 0.0005% $0265,164.0098 0.0004% $0265,164.0098 0.0004% FORECLOSURES IN PROCESS 02 0.0005% $0265,164.0098 0.0004% $0265,164.0098 0.0004% BANKRUPTCIES IN PROCESS 14 0.0209% $~~159~~680,~~573~~266.5689 0.0210% $~~159~~680,~~573~~266.5689 0.0210% CURRENT REALIZED LOSSES $0.00 PURCHASE AMOUNT ADVANCES

(1) DETERMINED BY THE OTS METHOD. (2) DOES NOT INCLUDE REAL ESTATE OWNED BY THE TRUST. -------------------------------------------------------------------------------

Filing Compare · Citicorp Residential Mortgage Trust Series 2007-1