10-D 1 mna070a1_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: 333-130545-43 Merrill Lynch Alternative Note Asset Trust, Series 2007-A1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130545 Merrill Lynch Mortgage Investors, Inc. (Exact name of depositor as specified in its charter) Merrill Lynch Mortgage Lending, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2198909 54-2198910 54-2198911 54-6737524 (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)) A-1 _____ _____ __X___ ____________ A-2A _____ _____ __X___ ____________ A-2B _____ _____ __X___ ____________ A-2C _____ _____ __X___ ____________ A-2D _____ _____ __X___ ____________ A-3 _____ _____ __X___ ____________ R _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ P _____ _____ __X___ ____________ C _____ _____ __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 Merrill Lynch Alternative Note Asset Trust, Series 2007-A1. 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 Merrill Lynch Alternative Note Asset Trust, Series 2007-A1, 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. Merrill Lynch Alternative Note Asset Trust, Series 2007-A1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: July 2, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Merrill Lynch Alternative Note Asset Trust, Series 2007-A1, relating to the June 25, 2007 distribution. EX-99.1 Merrill Lynch Alternative Note Asset Trust Mortgage Pass-Through Certificates Distribution Date: 6/25/2007 Merrill Lynch Alternative Note Asset Trust Mortgage Pass-Through Certificates Series 2007-A1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A-1 59023MAA8 0405/3031/2007 5.48000% 66,~~377~~113,~~349~~770.3660 ~~303~~311,~~113~~983.3154 A-2A 59023MAB6 0405/3031/2007 5.39000% ~~291~~284,~~076~~516,~~724~~495.1399 1,~~307~~320,~~376~~551.8270 A-2B 59023MAC4 0405/3031/2007 5.47000% 87,648,000.00 ~~399~~412,~~515~~846.7243 A-2C 59023MAD2 0405/3031/2007 5.55000% 117,164,000.00 ~~541~~559,~~865~~946.7628 A-2D 59023MAE0 0405/3031/2007 5.54000% 6564,~~739~~869,~~344~~663.6647 ~~303~~309,~~486~~464.7133 A-3 59023MAT7 0405/3031/2007 5.48000% 9594,~~761~~494,~~547~~695.3843 ~~437~~445,~~296~~909.7597 R 59023MAS9 0405/3031/2007 5.48000% 0.00 0.00 M-1 59023MAF7 0405/3031/2007 5.58000% 10,961,000.00 5052,~~966~~667.9861 M-2 59023MAG5 0405/3031/2007 5.60000% 9,743,000.00 4546,~~465~~982.8491 M-3 59023MAH3 0405/3031/2007 5.62000% 6,495,000.00 3031,~~417~~432.2519 M-4 59023MAJ9 0405/3031/2007 5.68000% 4,871,000.00 23,~~055~~824.3160 M-5 59023MAK6 0405/3031/2007 5.72000% 4,059,000.00 19,~~347~~992.2783 M-6 59023MAL4 0405/3031/2007 5.77000% 3,653,000.00 1718,~~564~~150.2734 B-1 59023MAM2 0405/3031/2007 6.12000% 2,841,000.00 14,~~488~~972.6307 B-2 59023MAN0 0405/3031/2007 6.32000% 2,841,000.00 1415,~~962~~461.1135 B-3 59023MAP5 0405/3031/2007 6.62000% 4,059,000.00 2223,~~391~~138.4256 P 59023MAR1 0405/3031/2007 0.00000% 0.00 3126,~~610~~214.0528 C 59023MAQ3 0405/3031/2007 0.00000% 7,713,574.32 ~~848~~718,~~151~~471.0926 Totals ~~781~~772,~~003~~043,~~539~~199.8581 4,~~411~~352,~~075~~010.2925

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 ~~263~~439,~~578~~489.7601 0.00 6665,~~113~~674,~~770~~281.6059 ~~566~~751,~~692~~472.0755 0.00 A-2A 610,~~560~~025,~~228~~991.1402 0.00 ~~284~~274,~~516~~490,~~495~~504.9997 711,~~867~~346,~~604~~542.9672 0.00 A-2B 0.00 0.00 87,648,000.00 ~~399~~412,~~515~~846.7243 0.00 A-2C 0.00 0.00 117,164,000.00 ~~541~~559,~~865~~946.7628 0.00 A-2D ~~869~~1,~~681~~329,133.2002 0.00 6463,~~869~~540,~~663~~530.4744 1,~~173~~638,~~167~~597.9135 0.00 A-3 1,~~266~~936,~~851~~128.9575 0.00 9492,~~494~~558,~~695~~566.4369 12,~~704~~382,~~148~~038.7072 0.00 R 0.00 0.00 0.00 0.00 0.00 M-1 0.00 0.00 10,961,000.00 5052,~~966~~667.9861 0.00 M-2 0.00 0.00 9,743,000.00 4546,~~465~~982.8491 0.00 M-3 0.00 0.00 6,495,000.00 3031,~~417~~432.2519 0.00 M-4 0.00 0.00 4,871,000.00 23,~~055~~824.3160 0.00 M-5 0.00 0.00 4,059,000.00 19,~~347~~992.2783 0.00 M-6 0.00 0.00 3,653,000.00 1718,~~564~~150.2734 0.00 B-1 0.00 0.00 2,841,000.00 14,~~488~~972.6307 0.00 B-2 0.00 0.00 2,841,000.00 1415,~~962~~461.1135 0.00 B-3 0.00 0.00 4,059,000.00 2223,~~391~~138.4256 0.00 P 0.00 0.00 0.00 3126,~~610~~214.0528 0.00 C 0.00 0.00 7,713,574.32 ~~848~~718,~~151~~471.0926 0.00 Totals 813,~~960~~730,~~340~~741.0580 0.00 ~~772~~758,~~043~~312,~~199~~458.8101 1318,~~371~~082,~~415~~752.3405 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 Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 68,226,000.00 66,~~377~~113,~~349~~770.3660 0.00 ~~263~~439,~~578~~489.7601 0.00 A-2A 313,025,000.00 ~~291~~284,~~076~~516,~~724~~495.1399 0.00 610,~~560~~025,~~228~~991.1402 0.00 A-2B 87,648,000.00 87,648,000.00 0.00 0.00 0.00 A-2C 117,164,000.00 117,164,000.00 0.00 0.00 0.00 A-2D 68,649,000.00 6564,~~739~~869,~~344~~663.6647 0.00 ~~869~~1,~~681~~329,133.2002 0.00 A-3 100,000,000.00 9594,~~761~~494,~~547~~695.3843 0.00 1,~~266~~936,~~851~~128.9575 0.00 R 100.00 0.00 0.00 0.00 0.00 M-1 10,961,000.00 10,961,000.00 0.00 0.00 0.00 M-2 9,743,000.00 9,743,000.00 0.00 0.00 0.00 M-3 6,495,000.00 6,495,000.00 0.00 0.00 0.00 M-4 4,871,000.00 4,871,000.00 0.00 0.00 0.00 M-5 4,059,000.00 4,059,000.00 0.00 0.00 0.00 M-6 3,653,000.00 3,653,000.00 0.00 0.00 0.00 B-1 2,841,000.00 2,841,000.00 0.00 0.00 0.00 B-2 2,841,000.00 2,841,000.00 0.00 0.00 0.00 B-3 4,059,000.00 4,059,000.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 C 7,720,091.57 7,713,574.32 0.00 0.00 0.00 Totals 811,955,191.57 ~~781~~772,~~003~~043,~~539~~199.8581 0.00 813,~~960~~730,~~340~~741.0580 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 ~~263~~439,~~578~~489.7601 6665,~~113~~674,~~770~~281.6059 0.~~96904070~~96259903 ~~263~~439,~~578~~489.7601 A-2A 0.00 610,~~560~~025,~~228~~991.1402 ~~284~~274,~~516~~490,~~495~~504.9997 0.~~90892579~~87689643 610,~~560~~025,~~228~~991.1402 A-2B 0.00 0.00 87,648,000.00 1.00000000 0.00 A-2C 0.00 0.00 117,164,000.00 1.00000000 0.00 A-2D 0.00 ~~869~~1,~~681~~329,133.2002 6463,~~869~~540,~~663~~530.4744 0.~~94494695~~92558567 ~~869~~1,~~681~~329,133.2002 A-3 0.00 1,~~266~~936,~~851~~128.9575 9492,~~494~~558,~~695~~566.4369 0.~~94494695~~92558567 1,~~266~~936,~~851~~128.9575 R 0.00 0.00 0.00 0.00000000 0.00 M-1 0.00 0.00 10,961,000.00 1.00000000 0.00 M-2 0.00 0.00 9,743,000.00 1.00000000 0.00 M-3 0.00 0.00 6,495,000.00 1.00000000 0.00 M-4 0.00 0.00 4,871,000.00 1.00000000 0.00 M-5 0.00 0.00 4,059,000.00 1.00000000 0.00 M-6 0.00 0.00 3,653,000.00 1.00000000 0.00 B-1 0.00 0.00 2,841,000.00 1.00000000 0.00 B-2 0.00 0.00 2,841,000.00 1.00000000 0.00 B-3 0.00 0.00 4,059,000.00 1.00000000 0.00 P 0.00 0.00 0.00 0.00000000 0.00 C 0.00 0.00 7,713,574.32 0.99915581 0.00 Totals $0.00 813,~~960~~730,~~340~~741.0580 ~~772~~758,~~043~~312,~~199~~458.8101 0.~~95084459~~93393387 813,~~960~~730,~~340~~741.0580

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 68,226,000.00 ~~972~~969.~~90401548~~04069709 0.00000000 36.~~86331838~~44166461 0.00000000 A-2A 313,025,000.00 ~~929~~908.~~88331325~~92579184 0.00000000 2032.~~95752141~~02936194 0.00000000 A-2B 87,648,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-2C 117,164,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-2D 68,649,000.00 ~~957~~944.~~61547379~~94695436 0.00000000 1219.~~66851957~~36128742 0.00000000 A-3 100,000,000.00 ~~957~~944.~~61547380~~94695430 0.00000000 1219.~~66851950~~36128750 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 10,961,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 9,743,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 6,495,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 4,871,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 4,059,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 3,653,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 2,841,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 2,841,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 4,059,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 C 7,720,091.57 999.15580665 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 A-1 0.00000000 36.~~86331838~~44166461 ~~969~~962.~~04069709~~59903248 0.~~96904070~~96259903 36.~~86331838~~44166461 A-2A 0.00000000 2032.~~95752141~~02936194 ~~908~~876.~~92579184~~89642990 0.~~90892579~~87689643 2032.~~95752141~~02936194 A-2B 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-2C 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-2D 0.00000000 1219.~~66851957~~36128742 ~~944~~925.~~94695436~~58566680 0.~~94494695~~92558567 1219.~~66851957~~36128742 A-3 0.00000000 1219.~~66851950~~36128750 ~~944~~925.~~94695430~~58566690 0.~~94494695~~92558567 1219.~~66851950~~36128750 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 999.15580665 0.99915581 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 A-1 0405/25/07 - 0506/24/07 3031 5.48000% 66,~~377~~113,~~349~~770.3660 ~~303~~311,~~123~~983.2354 0.00 A-2A 0405/25/07 - 0506/24/07 3031 5.39000% ~~291~~284,~~076~~516,~~724~~495.1399 1,~~307~~320,~~419~~551.6270 0.00 A-2B 0405/25/07 - 0506/24/07 3031 5.47000% 87,648,000.00 ~~399~~412,~~528~~846.8043 0.00 A-2C 0405/25/07 - 0506/24/07 3031 5.55000% 117,164,000.00 ~~541~~559,~~883~~946.5028 0.00 A-2D 0405/25/07 - 0506/24/07 3031 5.54000% 6564,~~739~~869,~~344~~663.6647 ~~303~~309,~~496~~464.6433 0.00 A-3 0405/25/07 - 0506/24/07 3031 5.48000% 9594,~~761~~494,~~547~~695.3843 ~~437~~445,~~311~~909.0797 0.00 R N/A N/A 5.48000% 0.00 0.00 0.00 M-1 0405/25/07 - 0506/24/07 3031 5.58000% 10,961,000.00 5052,~~968~~667.6561 0.00 M-2 0405/25/07 - 0506/24/07 3031 5.60000% 9,743,000.00 4546,~~467~~982.3391 0.00 M-3 0405/25/07 - 0506/24/07 3031 5.62000% 6,495,000.00 3031,~~418~~432.2519 0.00 M-4 0405/25/07 - 0506/24/07 3031 5.68000% 4,871,000.00 23,~~056~~824.0760 0.00 M-5 0405/25/07 - 0506/24/07 3031 5.72000% 4,059,000.00 19,~~347~~992.9083 0.00 M-6 0405/25/07 - 0506/24/07 3031 5.77000% 3,653,000.00 1718,~~564~~150.8434 0.00 B-1 0405/25/07 - 0506/24/07 3031 6.12000% 2,841,000.00 14,~~489~~972.1007 0.00 B-2 0405/25/07 - 0506/24/07 3031 6.32000% 2,841,000.00 1415,~~962~~461.6035 0.00 B-3 0405/25/07 - 0506/24/07 3031 6.62000% 4,059,000.00 2223,~~392~~138.1556 0395.0078 P N/A N/A 0.00000% 0.00 0.00 0.00 C N/A N/A 0.00000% 7,713,574.32 0.00 0.00 Totals 3,~~531~~607,~~429~~324.7571 0395.0078

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 A-1 0.00 90.9200 ~~303~~311,~~113~~983.3154 0.00 6665,~~113~~674,~~770~~281.6059 A-2A 0.00 420.8000 1,~~307~~320,~~376~~551.8270 0.00 ~~284~~274,~~516~~490,~~495~~504.9997 A-2B 0.00 130.0800 ~~399~~412,~~515~~846.7243 0.00 87,648,000.00 A-2C 0.00 170.7400 ~~541~~559,~~865~~946.7628 0.00 117,164,000.00 A-2D 0.00 90.9300 ~~303~~309,~~486~~464.7133 0.00 6463,~~869~~540,~~663~~530.4744 A-3 0.00 140.3200 ~~437~~445,~~296~~909.7597 0.00 9492,~~494~~558,~~695~~566.4369 R 0.00 0.00 0.00 0.00 0.00 M-1 0.00 10.6700 5052,~~966~~667.9861 0.00 10,961,000.00 M-2 0.00 10.4900 4546,~~465~~982.8491 0.00 9,743,000.00 M-3 0.00 10.00 3031,~~417~~432.2519 0.00 6,495,000.00 M-4 0.00 0.7500 23,~~055~~824.3160 0.00 4,871,000.00 M-5 0.00 0.6300 19,~~347~~992.2783 0.00 4,059,000.00 M-6 0.00 0.5700 1718,~~564~~150.2734 0.00 3,653,000.00 B-1 0.00 0.4700 14,~~488~~972.6307 0.00 2,841,000.00 B-2 0.00 0.4900 1415,~~962~~461.1135 0.00 2,841,000.00 B-3 0395.0078 0.7300 2223,~~391~~138.4256 0.00 4,059,000.00 P 0.00 0.00 3126,~~610~~214.0528 0.00 0.00 C 0.00 0.00 ~~848~~718,~~151~~471.0926 0.00 7,713,574.32 Totals 395.78 0.00 ~~115.59~~ 4,~~411~~352,~~075~~010.2925 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 A-1 68,226,000.00 5.48000% ~~972~~969.~~90401548~~04069709 4.~~44292836~~57279542 0.00000000 A-2A 313,025,000.00 5.39000% ~~929~~908.~~88331325~~92579184 4.~~17672588~~21867806 0.00000000 A-2B 87,648,000.00 5.47000% 1000.00000000 4.~~55833333~~71027782 0.00000000 A-2C 117,164,000.00 5.55000% 1000.00000000 4.~~62500000~~77916664 0.00000000 A-2D 68,649,000.00 5.54000% ~~957~~944.~~61547379~~94695436 4.~~42099142~~50792189 0.00000000 A-3 100,000,000.00 5.48000% ~~957~~944.~~61547380~~94695430 4.~~37311070~~45909970 0.00000000 R 100.00 5.48000% 0.00000000 0.00000000 0.00000000 M-1 10,961,000.00 5.58000% 1000.00000000 4.~~65000000~~80500046 0.00000000 M-2 9,743,000.00 5.60000% 1000.00000000 4.~~66666632~~82222211 0.00000000 M-3 6,495,000.00 5.62000% 1000.00000000 4.~~68333333~~83944419 0.00000000 M-4 4,871,000.00 5.68000% 1000.00000000 4.~~73333402~~89111065 0.00000000 M-5 4,059,000.00 5.72000% 1000.00000000 4.~~76666667~~92555556 0.00000000 M-6 3,653,000.00 5.77000% 1000.00000000 4.~~80833288~~96861210 0.00000000 B-1 2,841,000.00 6.12000% 1000.00000000 5.~~10000000~~27000000 0.00000000 B-2 2,841,000.00 6.32000% 1000.00000000 5.~~26666667~~44222105 0.00000000 B-3 4,059,000.00 6.62000% 1000.00000000 5.~~51666667~~70055679 0.~~00000000~~09750678 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 C 7,720,091.57 0.00000% 999.15580665 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 A-1 0.00000000 0.~~00014540~~00000000 4.~~44278296~~57279542 0.00000000 ~~969~~962.~~04069709~~59903248 A-2A 0.00000000 0.~~00013673~~00000000 4.~~17658915~~21867806 0.00000000 ~~908~~876.~~92579184~~89642990 A-2B 0.00000000 0.~~00014923~~00000000 4.~~55818410~~71027782 0.00000000 1000.00000000 A-2C 0.00000000 0.~~00015141~~00000000 4.~~62484859~~77916664 0.00000000 1000.00000000 A-2D 0.00000000 0.~~00014465~~00000000 4.~~42084677~~50792189 0.00000000 ~~944~~925.~~94695436~~58566680 A-3 0.00000000 0.~~00014320~~00000000 4.~~37296750~~45909970 0.00000000 ~~944~~925.~~94695430~~58566690 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.~~00015236~~00000000 4.~~64984764~~80500046 0.00000000 1000.00000000 M-2 0.00000000 0.~~00015293~~00000000 4.~~66651339~~82222211 0.00000000 1000.00000000 M-3 0.00000000 0.~~00015396~~00000000 4.~~68317937~~83944419 0.00000000 1000.00000000 M-4 0.00000000 0.~~00015397~~00000000 4.~~73317799~~89111065 0.00000000 1000.00000000 M-5 0.00000000 0.~~00015521~~00000000 4.~~76651146~~92555556 0.00000000 1000.00000000 M-6 0.00000000 0.~~00015604~~00000000 4.~~80817684~~96861210 0.00000000 1000.00000000 B-1 0.00000000 0.~~00016543~~00000000 5.~~09983457~~27000000 0.00000000 1000.00000000 B-2 0.00000000 0.~~00017247~~00000000 5.~~26649419~~44222105 0.00000000 1000.00000000 B-3 0.~~00000000~~09750678 0.~~00017985~~00000000 5.~~51648682~~70055679 0.00000000 1000.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 ~~109~~93.~~86282770~~06512151 0.00000000 999.15580665 (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 1318,~~424~~145,~~210~~437.5982 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~370~~449,~~984~~397.0686 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 3126,~~610~~214.0528 Swap/Cap Payments 0.00 Total Deposits 1318,~~826~~621,~~804~~049.7096 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~285~~370,984.5406 Total Administration Fees ~~169~~167,~~404~~313.8285 Payment of Interest and Principal 1318,~~371~~082,~~415~~752.3405 Total Withdrawals (Pool Distribution Amount) 1318,~~826~~621,~~804~~049.7096 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~115~~0.5900 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~115~~0.5900

ADMINISTRATION FEES Gross Servicing Fee* ~~162~~160,~~709~~842.0733 LPMI Fees 6,~~695~~471.7552 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~169~~167,~~404~~313.8285 *Servicer Payees include: CENTRAL MORTGAGE; CITIMORTGAGE, INC.; GREENPOINT MORTGAGE FUNDING, INC.; PHH MORTGAGE CORPORATION; WELLS FARGO BANK, N.A.; WILSHIRE CREDIT CORP NOTE: LPMI Insurers include: PMI Mortgage Insurance Company, Radian, Republic Mortgage Insurance Company, and United Guaranty Insurance Company.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Class A1 Corridor Account 0.00 0.00 0.00 0.00 Class A1 Corridor Account 0.00 0.00 0.00 0.00 Basis Risk Reserve Account 0.00 0395.0078 0395.0078 0.00 Cap Account 0.00 0.00 0.00 0.00 Subordinate Corridor Account 0.00 0.00 0.00 0.00 Supplemental Interest Trust Account 0.00 0.00 0.00 0.00 Swap Account 0.00 0.00 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Cap Agreement - The Royal Bank of Scotland 0.00 0.00 0.00 Class A1 Corridor - The Royal Bank of Scotland 0.00 0.00 0.00 Class A2 Corridor - The Royal Bank of Scotland 0.00 0.00 0.00 Subordinate Corridor - The Royal Bank of Scotland 0.00 0.00 0.00 Swap Agreement - The Royal Bank of Scotland 0.00 0.00 0.00

Collateral Statement Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 7.~~025027~~023344 6.~~986126~~979948 Weighted Average Net Rate 6.~~775027~~773344 6.~~736126~~729948 Weighted Average Pass-Through Rate 6.~~737280~~735474 6.~~728608~~722718 Weighted Average Remaining Term 352 353 ~~354~~ Principal And Interest Constant ~~438~~436,~~505~~941.9160 4,~~183~~129,~~689~~419.7582 Beginning Loan Count ~~302~~300 2,~~299~~273 Loans Paid in Full 2 2629 Ending Loan Count ~~300~~298 2,~~273~~244 Beginning Scheduled Balance 71,~~551~~287,~~229~~650.4569 ~~709~~700,~~452~~755,~~310~~549.4112 Ending Scheduled Balance 7170,~~287~~848,~~650~~161.6968 ~~700~~687,~~755~~464,~~549~~296.1233 Actual Ending Collateral Balance 7170,~~308~~869,~~366~~813.4908 ~~700~~687,~~812~~521,~~548~~198.5047 Scheduled Principal 19,~~631~~710.4518 53,~~420~~388.3289 Unscheduled Principal ~~243~~419,~~947~~778.3183 813,~~643~~237,~~340~~863.9790 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~418~~417,~~874~~231.4642 4,~~130~~076,~~269~~030.4393 Servicing Fees 14,~~906~~851.5159 ~~147~~145,~~802~~990.5674 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,~~250~~249.7371 4,~~445~~221.0281 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 ~~401~~400,~~717~~130.2212 3,~~978~~925,~~021~~818.8538 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 09,117.0060 3117,~~610~~096.0568 Prepayment Penalty Paid Count 01 43 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~989690~~983955 Weighted Average Net Rate 6.~~739690~~733955 Weighted Average Pass-Through Rate 6.~~729402~~723896 Weighted Average Remaining Term ~~354~~353 Principal And Interest Constant 4,~~622~~566,~~195~~361.6642 Beginning Loan Count 2,~~601~~573 Loans Paid in Full 2831 Ending Loan Count 2,~~573~~542 Beginning Scheduled Balance ~~781~~772,~~003~~043,~~539~~199.8681 Ending Scheduled Balance ~~772~~758,~~043~~312,~~199~~458.8101 Actual Ending Collateral Balance ~~772~~758,~~120~~391,~~914~~011.9955 Scheduled Principal 73,~~051~~099.7707 Unscheduled Principal 813,~~887~~657,~~288~~642.2873 Negative Amortized Principal 0.00 Scheduled Interest 4,~~549~~493,~~143~~262.8935 Servicing Fees ~~162~~160,~~709~~842.0733 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 6,~~695~~471.7552 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 4,~~379~~325,~~739~~948.0750 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 3126,~~610~~214.0528 Prepayment Penalty Paid Count 4 Special Servicing Fee 0.00

Additional Reporting - Deal Level Informational Reporting Group 1 Extra PDA 0.00 Group 2 Extra PDA 0.00 Significance Percentage 0.000000% Significance Estimate 0.00 Group 1 Loans - Rate Reductions 0 Group 2 Loans - Rate Reductions 0 Group 1 Loans - SSCRA / CA Mil. & Vet. 0 Group 2 Loans - SSCRA / CA Mil. & Vet. 1 Group 1 SSCRA Shortfalls 0.00 Group 2 SSCRA Shortfalls 145.83 Structural Reporting Excess Cash Amount ~~848~~718,~~035~~867.4904 Extra Principal Distribution Amount 0.00 Overcollateralization Amount 7,713,574.32 Overcollateralization Deficiency Amount 0.00 Overcollateralization Reduction Amount 0.00 Specified Overcollateralization Amount 7,713,574.32 Trigger Event Reporting Stepdown Trigger Event Trigger Result N/A Delinquency Trigger Trigger Result Pass Threshold Value 23.~~965460~~019155% Calculated Value 12.~~492498~~826462% Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.250000% Calculated Value 0.000000%

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 Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 1 0 0 1 165,200.00 0.00 0.00 165,200.00 30 Days 4829 0 0 0 4829 168,~~089~~612,~~735~~818.6749 0.00 0.00 0.00 168,~~089~~612,~~735~~818.6749 60 Days 3141 01 0 0 3142 1113,~~956~~535,~~874~~866.1173 0320,758.0001 0.00 0.00 1113,~~956~~856,~~874~~624.1174 90 Days 416 0 13 0 1729 16,~~132~~714,~~757~~917.3245 0.00 4,~~960~~436,~~507~~763.4512 0.00 611,~~093~~151,~~264~~680.7757 120 Days 01 0 614 1 716 0171,482.0011 0.00 25,~~247~~397,~~297~~655.2406 ~~432~~214,~~000~~400.00 25,~~679~~783,~~297~~537.2417 150 Days 01 0 05 02 08 0378,200.00 0.00 02,022,895.0037 0656,000.00 03,057,095.0037 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 8388 12 1932 13 ~~104~~125 29,~~179~~413,~~367~~284.1078 ~~165~~485,~~200~~958.0001 711,~~207~~857,~~804~~313.6955 ~~432~~870,~~000~~400.00 3642,~~984~~626,~~371~~956.7934 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0.~~038865~~039339% 0.000000% 0.000000% 0.~~038865~~039339% 0.~~021398~~021785% 0.000000% 0.000000% 0.~~021398~~021785% 30 Days 1.~~865527~~140834% 0.000000% 0.000000% 0.000000% 1.~~865527~~140834% 21.~~084046~~135788% 0.000000% 0.000000% 0.000000% 21.~~084046~~135788% 60 Days 1.~~204819~~612903% 0.~~000000~~039339% 0.000000% 0.000000% 1.~~204819~~652242% 1.~~548731~~784999% 0.~~000000~~042299% 0.000000% 0.000000% 1.~~548731~~827298% 90 Days 0.~~155461~~629426% 0.000000% 0.~~505247~~511408% 0.000000% 01.~~660707~~140834% 0.~~146722~~885508% 0.000000% 0.~~642517~~585084% 0.000000% 01.~~789239~~470592% 120 Days 0.~~000000~~039339% 0.000000% 0.~~233191~~550747% 0.~~038865~~039339% 0.~~272056~~629426% 0.~~000000~~022614% 0.000000% 0.~~291084~~711798% 0.~~055955~~028273% 0.~~347040~~762685% 150 Days 0.~~000000~~039339% 0.000000% 0.~~000000~~196696% 0.~~000000~~078678% 0.~~000000~~314713% 0.~~000000~~049874% 0.000000% 0.~~000000~~266763% 0.~~000000~~086508% 0.~~000000~~403145% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.~~225806~~461841% 0.~~038865~~078678% 01.~~738438~~258851% 0.~~038865~~118017% 4.~~041974~~917388% 3.~~779499~~878782% 0.~~021398~~064084% 01.~~933601~~563645% 0.~~055955~~114781% 45.~~790454~~621292% 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 ~~370~~449,~~984~~397.0686

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 6773,~~741~~081.9359 0.00 0.00 0.00 6773,~~741~~081.9359 60 Days 41 0 0 0 4 1 67,~~785,198~~697.2486 0.00 0.00 0.00 167,~~785,198~~697.2486 90 Days 02 0 02 0 04 0924,362.0044 0.00 0860,250.0002 0.00 01,784,612.0046 120 Days 0 0 20 0 20 0.00 0.00 ~~459,297~~0.2400 0.00 ~~459,297~~0.2400 150 Days 0 0 02 0 02 0.00 0.00 0458,895.0037 0.00 0458,895.0037 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 54 0 24 0 78 1,~~852~~065,~~940~~141.1789 0.00 ~~459~~1,~~297~~319,145.2439 0.00 2,~~312~~384,~~237~~287.4128 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~333333~~335570% 0.000000% 0.000000% 0.000000% 0.~~333333~~335570% 0.~~095026~~103152% 0.000000% 0.000000% 0.000000% 0.~~095026~~103152% 60 Days 10.~~333333~~335570% 0.000000% 0.000000% 0.000000% 10.~~333333~~335570% 20.~~504218~~095553% 0.000000% 0.000000% 0.000000% 20.~~504218~~095553% 90 Days 0.~~000000~~671141% 0.000000% 0.~~000000~~671141% 0.000000% 01.~~000000~~342282% 01.~~000000~~304709% 0.000000% 01.~~000000~~214216% 0.000000% 02.~~000000~~518926% 120 Days 0.000000% 0.000000% 0.~~666667~~000000% 0.000000% 0.~~666667~~000000% 0.000000% 0.000000% 0.~~644287~~000000% 0.000000% 0.~~644287~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~671141% 0.000000% 0.~~000000~~671141% 0.000000% 0.000000% 0.~~000000~~647717% 0.000000% 0.~~000000~~647717% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~666667~~342282% 0.000000% 01.~~666667~~342282% 0.000000% 2.~~333333~~684564% 21.~~599244~~503415% 0.000000% 01.~~644287~~861933% 0.000000% 3.~~243532~~365348% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 - OTS No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance Scheduled Balance 0-29 Days 1 0 0 1 165,200.00 0.00 0.00 165,200.00 30 Days 4728 0 0 0 4728 168,~~021~~539,~~993~~736.7490 0.00 0.00 0.00 168,~~021~~539,~~993~~736.7490 60 Days 2740 01 0 0 2741 1013,~~171~~468,~~675~~168.87 0320,758.0001 0.00 0.00 1013,~~171~~788,~~675~~926.8788 90 Days 414 0 1311 0 1725 15,~~132~~790,~~757~~555.3201 0.00 43,~~960~~576,~~507~~513.4510 0.00 69,~~093~~367,~~264~~068.7711 120 Days 01 0 414 1 516 0171,482.0011 0.00 15,~~788~~397,~~000~~655.0006 ~~432~~214,~~000~~400.00 25,~~220~~783,~~000~~537.0017 150 Days 01 0 03 02 06 0378,200.00 0.00 01,564,000.00 0656,000.00 02,598,200.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 7884 12 1728 13 97117 2728,~~326~~348,~~426~~142.9389 ~~165~~485,~~200~~958.0001 610,~~748~~538,~~507~~168.4516 ~~432~~870,~~000~~400.00 3440,~~672~~242,~~134~~669.3806 0-29 Days 0.~~043995~~044563% 0.000000% 0.000000% 0.~~043995~~044563% 0.~~023575~~024030% 0.000000% 0.000000% 0.~~023575~~024030% 30 Days 21.~~067752~~247772% 0.000000% 0.000000% 0.000000% 21.~~067752~~247772% 21.~~286388~~242208% 0.000000% 0.000000% 0.000000% 21.~~286388~~242208% 60 Days 1.~~187857~~782531% 0.~~000000~~044563% 0.000000% 0.000000% 1.~~187857~~827094% 1.~~451530~~959108% 0.~~000000~~046658% 0.000000% 0.000000% 12.~~451530~~005766% 90 Days 0.~~175979~~623886% 0.000000% 0.~~571931~~490196% 0.000000% 01.~~747910~~114082% 0.~~161648~~842306% 0.000000% 0.~~707880~~520247% 0.000000% 01.~~869528~~362553% 120 Days 0.~~000000~~044563% 0.000000% 0.~~175979~~623886% 0.~~043995~~044563% 0.~~219974~~713012% 0.~~000000~~024944% 0.000000% 0.~~255153~~785154% 0.~~061648~~031187% 0.~~316801~~841285% 150 Days 0.~~000000~~044563% 0.000000% 0.~~000000~~133690% 0.~~000000~~089127% 0.~~000000~~267380% 0.~~000000~~055014% 0.000000% 0.~~000000~~227503% 0.~~000000~~095423% 0.~~000000~~377940% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.~~431588~~743316% 0.~~043995~~089127% 01.~~747910~~247772% 0.~~043995~~133690% 45.~~267488~~213904% 34.~~899566~~123580% 0.~~023575~~070688% 01.~~963033~~532904% 0.~~061648~~126610% 45.~~947822~~853783% Please refer to CTSLink.com for a list of delinquency code descriptions.

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 12 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~432~~438,~~000~~400.00 ~~Jul~~Aug-06 0.000% Current Scheduled Balance ~~432~~438,~~000~~400.00 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current REO Total ~~Oct~~Nov-06 0.000% Loans in REO 13 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~432~~870,~~000~~400.00 ~~Dec~~Jan-0607 0.000% Current Scheduled Balance ~~432~~870,~~000~~400.00 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~056% ~~May~~Jun-07 0.~~056~~115% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 - No REO Information to report this period. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 12 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~432~~438,~~000~~400.00 ~~Jul~~Aug-06 0.000% Current Scheduled Balance ~~432~~438,~~000~~400.00 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current REO Total ~~Oct~~Nov-06 0.000% Loans in REO 13 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~432~~870,~~000~~400.00 ~~Dec~~Jan-0607 0.000% Current Scheduled Balance ~~432~~870,~~000~~400.00 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~062% ~~May~~Jun-07 0.~~062~~127% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance Group 2 0090523309 Jun-2007 01-Nov-2006 MD 80.00 214,400.00 Group 2 0090942020 May-2007 01-Dec-2006 VA 80.00 432,000.00 Group 2 0091073528 Jun-2007 01-Dec-2006 CO 80.00 224,000.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Scheduled To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group 2 0090523309 214,400.00 01-Dec-2006 4 6.875% 5,918.30 Group 2 0090942020 432,000.00 01-Nov-2006 45 6.125% 810,~~460~~575.00 Group 2 0091073528 224,000.00 01-Nov-2006 5 7.125% 6,416.65

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1416 ~~Jun~~Jul-06 0.000% Original Principal Balance 5,~~522~~405,~~044~~250.00 ~~Jul~~Aug-06 0.000% Current Scheduled Balance 5,~~519~~397,~~409~~963.6612 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 1932 ~~Nov~~Dec-06 0.000% Original Principal Balance 711,~~212~~868,~~344~~050.00 ~~Dec~~Jan-0607 0.000% Current Scheduled Balance 711,~~207~~857,~~804~~313.6955 ~~Jan-07 0.000%~~ Feb-07 0.000% Mar-07 0.000% Apr-07 0.272% May-07 0.934% Jun-07 1.564% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 12 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~188~~862,000.00 ~~Jul~~Aug-06 0.000% Current Scheduled Balance ~~186~~860,~~902~~250.2102 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 24 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~462~~1,324,300.00 ~~Dec~~Jan-0607 0.000% Current Scheduled Balance ~~459~~1,~~297~~319,145.2439 ~~Jan-07 0.000%~~ Feb-07 0.000% Mar-07 0.000% Apr-07 0.381% May-07 0.644% Jun-07 1.862% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1314 ~~Jun~~Jul-06 0.000% Original Principal Balance 54,~~334~~543,~~044~~250.00 ~~Jul~~Aug-06 0.000% Current Scheduled Balance 54,~~332~~537,~~507~~713.4510 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 1728 ~~Nov~~Dec-06 0.000% Original Principal Balance 610,~~750~~543,~~044~~750.00 ~~Dec~~Jan-0607 0.000% Current Scheduled Balance 610,~~748~~538,~~507~~168.4516 ~~Jan-07 0.000%~~ Feb-07 0.000% Mar-07 0.000% Apr-07 0.260% May-07 0.963% Jun-07 1.533% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

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 Group 1 0090470642 May-2007 01-Nov-2006 MD 80.00 188,000.00 Group 1 0090530106 Apr-2007 01-Oct-2006 FL 79.99 274,300.00 Group 1 0500030301 Jun-2007 01-Oct-2006 MA 80.00 552,000.00 Group 1 7100320733 Jun-2007 01-Nov-2006 MA 100.00 310,000.00 Group 2 ~~0086790011~~0090542226 ~~May~~Jun-2007 01-~~Dec~~Oct-2006 NVTX 80.00 ~~311~~439,~~144~~200.00 Group 2 ~~0090523309~~0090720509 ~~May~~Jun-2007 01-~~Nov~~Dec-2006 MD 80.00 ~~214~~212,~~400~~000.00 Group 2 0090796202 May-2007 01-Nov-2006 CO 74.31 118,900.00 Group 2 0090840687 May-2007 01-Dec-2006 NC 80.00 218,400.00 Group 2 0090853219 May-2007 01-Dec-2006 MN 80.00 376,000.00 Group 2 0090861493 Jun-2007 01-Dec-2006 MI 80.00 102,400.00 Group 2 0090869066 Apr-2007 01-Dec-2006 FL 80.00 720,000.00 Group 2 0090877465 Jun-2007 01-Dec-2006 MN 80.00 320,000.00 Group 2 0090879958 Jun-2007 01-Dec-2006 MI 80.00 114,400.00 Group 2 0090887829 Jun-2007 01-Dec-2006 CO 75.00 161,250.00 Group 2 0090933532 Jun-2007 01-Dec-2006 CA 80.00 576,000.00 Group 2 0090939927 Jun-2007 01-Dec-2006 CA 80.00 173,200.00 Group 2 0090960253 Apr-2007 01-Dec-2006 FL 80.00 168,000.00 Group 2 0091015032 Jun-2007 01-Jan-2007 MN 80.00 160,000.00 Group 2 0091023473 May-2007 01-Dec-2006 CA 80.00 800,000.00 Group 2 0091072629 May-2007 01-Jan-2007 CA 80.00 424,000.00 Group 2 ~~0091073528~~0091157586 ~~Apr~~Jun-2007 01-~~Dec~~Jan-~~2006~~2007 COCA 80.00 ~~224~~440,~~000~~800.00 Group 2 0203112248 May-2007 01-Nov-2006 CA 80.00 676,000.00 Group 2 0203114277 Jun-2007 01-Nov-2006 CA 80.00 576,000.00 Group 2 0500028001 Apr-2007 01-Oct-2006 CT 80.00 304,000.00 Group 2 7100319370 May-2007 01-Oct-2006 IL 80.00 243,200.00 Group 2 7100319818 May-2007 01-Nov-2006 NJ 80.00 412,000.00 Group 2 7100320568 May-2007 01-Nov-2006 NJ 80.00 432,000.00 Group 2 7100321129 May-2007 01-Nov-2006 IL 80.00 568,000.00 Group 2 7100321541 Jun-2007 01-Nov-2006 VA 80.00 488,000.00 Group 2 7100322481 Jun-2007 01-Nov-2006 MI 80.00 284,000.00 Group 2 7100322929 Jun-2007 01-Nov-2006 NY 80.00 496,000.00 Group 2 7100325567 May-2007 01-Dec-2006 CA 80.00 540,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Scheduled To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group 1 0090470642 186,~~902~~741.2170 01-Nov-2006 45 7.000% 45,~~214~~265.2254 Group 1 0090530106 272,~~395~~153.0367 01-Nov-2006 45 6.875% 67,~~028~~532.5641 Group 1 0500030301 552,000.00 01-Jan-2007 3 8.700% 19,435.00 Group 1 7100320733 308,250.02 01-Jan-2007 3 7.865% 9,042.65 Group 2 ~~0086790011~~0090542226 ~~309~~436,~~652~~040.3983 01-~~Dec~~Jan-~~2006~~2007 3 67.250% 612,~~208~~749.0305 Group 2 ~~0090523309~~0090720509 ~~214~~212,~~400~~000.00 01-Dec-2006 34 68.~~875~~375% 47,~~734~~177.6405 Group 2 0090796202 118,888.73 01-Dec-2006 34 7.750% 23,~~972~~715.2025 Group 2 0090840687 218,400.00 01-Dec-2006 34 8.250% 57,~~824~~280.00 Group 2 0090853219 375,999.67 01-Dec-2006 34 8.000% 912,~~713~~141.3265 Group 2 0090861493 101,921.45 01-Jan-2007 3 8.125% 3,351.09 Group 2 0090869066 720,000.00 01-Nov-2006 45 6.625% 1519,~~300~~125.00 Group 2 0090877465 319,900.00 01-Jan-2007 3 7.500% 9,663.65 Group 2 0090879958 113,865.39 01-Jan-2007 3 8.125% 3,743.82 Group 2 0090887829 160,033.78 01-Jan-2007 3 7.625% 4,925.17 Group 2 0090933532 576,000.00 01-Jan-2007 3 6.250% 14,400.00 Group 2 0090939927 173,200.00 01-Dec-2006 4 6.750% 4,690.85 Group 2 0090960253 168,000.00 01-Nov-2006 45 6.500% 34,~~500~~375.00 Group 2 0091015032 159,951.67 01-Jan-2007 3 7.250% 4,665.54 Group 2 0091023473 799,966.67 01-Dec-2006 34 6.625% 1621,~~999~~249.2810 Group 2 0091072629 424,000.00 01-Dec-2006 34 6.500% 811,~~833~~041.3670 Group 2 ~~0091073528~~0091157586 ~~224~~440,~~000~~800.00 01-~~Nov~~Jan-~~2006~~2007 43 7.~~125~~250% 512,~~133~~856.3270 Group 2 0203112248 676,000.00 01-Nov-2006 45 7.625% 20,772.95 Group 2 0203114277 576,000.00 01-Dec-2006 4 7.000% 16,~~618~~200.3600 Group 2 0500028001 304,000.00 01-Dec-2006 34 8.575% 810,~~436~~545.00 Group 2 7100319370 243,200.00 01-Dec-2006 34 7.125% 56,~~573~~966.3265 Group 2 7100319818 411,999.99 01-Dec-2006 34 7.750% 1012,~~300~~875.00 Group 2 7100320568 432,000.00 01-Dec-2006 34 7.500% 1013,~~440~~050.00 Group 2 7100321129 568,000.00 01-Dec-2006 34 7.375% 1316,~~490~~862.50 Group 2 7100321541 487,999.99 01-Jan-2007 3 7.250% 14,233.30 Group 2 7100322481 283,999.99 01-Jan-2007 3 7.250% 8,283.30 Group 2 7100322929 496,000.00 01-Jan-2007 3 7.125% 14,208.35 Group 2 7100325567 540,000.00 01-Dec-2006 34 6.750% 1114,~~700~~625.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jun~~Jul-06 0.000% Original Principal Balance 0320,800.00 ~~Jul~~Aug-06 0.000% Current Scheduled Balance 0320,758.0001 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 12 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~165~~486,~~200~~000.00 ~~Dec~~Jan-0607 0.000% Current Scheduled Balance ~~165~~485,~~200~~958.0001 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.~~000~~042% ~~Mar~~Apr-07 0.~~042~~021% ~~Apr~~May-07 0.021% ~~May~~Jun-07 0.~~021~~064% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 - No Bankruptcy Information to report this period. Group 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jun~~Jul-06 0.000% Original Principal Balance 0320,800.00 ~~Jul~~Aug-06 0.000% Current Scheduled Balance 0320,758.0001 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 12 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~165~~486,~~200~~000.00 ~~Dec~~Jan-0607 0.000% Current Scheduled Balance ~~165~~485,~~200~~958.0001 ~~Jan-07 0.000%~~ Feb-07 0.000% Mar-07 0.046% Apr-07 0.023% May-07 0.024% Jun-07 0.071% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Group 2 0090181678 Jun-2007 01-Nov-2006 MD 79.80 320,800.00 Group 2 7100323752 Mar-2007 01-Oct-2006 AZ 80.00 165,200.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Scheduled Date Delinquent Loan Rate Delinquent Balance Interest Group 2 0090181678 320,758.01 01-Feb-2007 2 7.000% 7,217.31 Group 2 7100323752 165,200.00 01-May-2007 ~~(1)~~0 7.125% ~~946~~1,892.4692

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Group 1 2 ~~238~~417,~~600~~500.00 ~~238~~416,~~316~~760.1846 0 0.00 0.00 Group 2 2629 813,~~601~~292,~~286~~270.00 813,~~594~~185,~~848~~106.8904 0 0.00 0.00 Total 2831 813,~~839~~709,~~886~~770.00 813,~~833~~601,~~165~~866.0750 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 53,~~683~~097.6469 Group 2 0 0.00 0.00 0 0.00 0.00 4855,~~996~~447.5707 Total 0 0.00 0.00 0 0.00 0.00 5458,~~680~~544.2176

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~0090745571~~0090263658 MIMD 8076.0037 01-~~Dec~~Nov-2006 73103,~~600~~100.00 73102,~~263~~281.6814 Group 1 ~~7100325310~~7100321426 NJAZ 6680.00 01-Oct-2006 ~~165~~314,~~000~~400.00 ~~164~~314,~~999~~400.00 Group 2 0090264227 VA 74.99 01-Oct-2006 1,372,000.00 1,275,589.21 Group 2 ~~0090424961~~0090462169 CA 7080.00 01-~~Oct~~Nov-2006 ~~910~~628,000.00 ~~910~~628,000.00 Group 2 ~~0090670415~~0090646118 COCA 8078.0015 01-~~Dec~~Nov-2006 ~~138~~440,000.00 ~~137~~440,~~881~~000.7100 Group 2 ~~0090673948~~0090701350 IL 8042.0097 01-~~Dec~~Nov-2006 ~~153~~275,~~600~~000.00 ~~153~~275,~~600~~000.00 Group 2 ~~0090707027~~0090794389 WAUT 80.00 01-Dec-2006 ~~172~~544,000.00 ~~172~~543,~~000~~999.0025 Group 2 ~~0090740333~~0090828682 UTNM 80.00 01-~~Nov~~Dec-2006 88416,~~800~~000.00 88416,~~800~~000.00 Group 2 ~~0090756370~~0090830779 CAWA 80.00 01-Nov-2006 ~~432~~320,000.00 ~~432~~320,000.00 Group 2 ~~0090858135~~0090857095 CA 6576.0071 01-Dec-2006 ~~422~~280,~~500~~000.00 ~~422~~280,~~500~~000.00 Group 2 ~~0090860859~~0090893249 CAMI 6280.0600 01-Dec-2006 ~~422~~266,~~000~~400.00 ~~422~~266,~~000~~065.00 Group 2 ~~0090902156~~0090895020 MI 4980.5200 01-Dec-2006 ~~260~~268,000.00 ~~258~~267,~~670~~602.5192 Group 2 ~~0090982711~~0090897158 VACA 7744.4244 01-Jan-2007 999,950.00 999,276.30 Group 2 0090942954 CO 79.80 01-Dec-2006 ~~487~~964,~~000~~600.00 ~~487~~964,~~000~~600.00 Group 2 ~~0091019216~~0091002089 CAWA 8079.0099 01-Jan-2007 ~~540~~323,~~000~~450.00 ~~540~~323,~~000~~450.00 Group 2 ~~0091146860~~0091079541 FLCA 80.00 01-Jan-2007 ~~320~~920,000.00 ~~320~~920,000.00 Group 2 ~~0101846830~~0091120261 FLCA 80.00 01-~~Nov~~Jan-~~2006~~2007 ~~300~~480,000.00 ~~300~~479,~~000~~899.0023 Group 2 ~~0203173901~~0091128942 CA 4880.0600 01-~~Dec~~Jan-~~2006~~2007 ~~829~~609,~~000~~600.00 ~~829~~609,~~000~~600.00 Group 2 ~~0700282692~~0102836996 CAID 9455.2032 01-~~Dec~~Nov-2006 650,000.00 ~~650~~645,~~000~~542.0075 Group 2 ~~7100194344~~0102951274 NJCA 8680.2500 01-~~Apr~~Nov-2006 ~~293~~349,~~240~~600.00 ~~289~~349,~~215~~600.5600 Group 2 ~~7100317101~~0103413753 PACA 7680.1600 01-~~Dec~~Nov-2006 ~~115~~406,~~000~~400.00 ~~115~~404,~~000~~964.0065 Group 2 ~~7100317481~~0203108253 MICA 9080.00 01-~~Dec~~Nov-2006 ~~139~~448,~~500~~000.00 ~~139~~448,~~500~~000.00 Group 2 ~~7100318976~~7079851304 NYCA 80.00 01-~~Nov~~Oct-~~2006~~2005 ~~432~~492,000.00 ~~432~~492,000.00 Group 2 ~~7100319776~~7100206809 DCPA ~~100~~85.0076 01-~~Nov~~Apr-2006 ~~215~~141,~~000~~500.00 ~~214~~139,~~928~~472.4031 Group 2 ~~7100320089~~7100223119 MIMN 8068.0018 01-~~Nov~~May-2006 ~~200~~105,~~800~~000.00 ~~200~~103,~~800~~812.0092 Group 2 ~~7100321335~~7100320154 WIGA 80.00 01-~~Aug~~Nov-2006 ~~126~~254,720.00 ~~126~~253,~~720~~211.0082 Group 2 ~~7100321814~~7100320998 ORAZ 8079.0099 01-Nov-2006 ~~376~~264,~~447~~250.00 ~~376~~264,~~447~~241.81 Group 2 7100322515 AZ 79.99 01-Jun-2006 306,500.00 306,412.55 Group 2 ~~7100322002~~7100325435 VACA 80.00 01-~~Nov~~Oct-2006 ~~300~~360,000.00 ~~300~~358,~~000~~947.0050 Group 2 ~~7100323711~~7100325930 AZAK 8095.00 01-~~Nov~~Dec-2006 ~~177~~260,~~679~~300.00 ~~177~~260,~~589~~128.6561 Group 2 ~~7100326292~~7100331144 GAIL 8070.00 01-Dec-2006 ~~100~~147,000.00 98147,~~691~~000.5700

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~0090745571~~0090263658 Loan Paid in Full 0 7.~~875~~625% 360 57 Group 1 ~~7100325310~~7100321426 Loan Paid in Full 0 7.~~375~~250% 360 78 Group 2 ~~0090424961~~0090264227 Loan Paid in Full 0 8.~~125~~250% 360 78 Group 2 ~~0090670415~~0090462169 Loan Paid in Full 0 76.~~500~~875% 360 57 Group 2 ~~0090673948~~0090646118 Loan Paid in Full 0 7.~~500~~000% 360 57 Group 2 ~~0090707027~~0090701350 Loan Paid in Full 0 76.~~625~~375% 360 57 Group 2 ~~0090740333~~0090794389 Loan Paid in Full 0 87.000% 360 6 Group 2 ~~0090756370~~0090828682 Loan Paid in Full 0 8.~~000~~375% 360 6 Group 2 ~~0090858135~~0090830779 Loan Paid in Full 0 7.~~750~~500% 360 57 Group 2 ~~0090860859~~0090857095 Loan Paid in Full 0 7.750% 360 56 Group 2 ~~0090902156~~0090893249 Loan Paid in Full 0 7.500% 360 6 Group 2 0090895020 Loan Paid in Full 0 7.~~875~~625% 360 56 Group 2 ~~0090982711~~0090897158 Loan Paid in Full (1) 67.~~625~~000% 360 5 Group 2 ~~0091019216~~0090942954 Loan Paid in Full 0 6.~~750~~125% 360 46 Group 2 ~~0091146860~~0091002089 Loan Paid in Full 0 6.~~625~~500% 360 45 Group 2 ~~0101846830~~0091079541 Loan Paid in Full 0 76.~~000~~750% 360 65 Group 2 ~~0203173901~~0091120261 Loan Paid in Full 0 6.~~500~~125% 360 5 Group 2 ~~0700282692~~0091128942 Loan Paid in Full 0 96.~~000~~625% 360 5 Group 2 ~~7100194344~~0102836996 Loan Paid in Full 0 6.~~625~~875% 360 137 Group 2 ~~7100317101~~0102951274 Loan Paid in Full 0(1) 86.~~000~~750% 360 57 Group 2 ~~7100317481~~0103413753 Loan Paid in Full 0 6.875% 360 7 Group 2 0203108253 Loan Paid in Full 0 6.~~500~~625% 360 7 Group 2 7079851304 Loan Paid in Full 0 5.750% 360 20 Group 2 ~~7100318976~~7100206809 Loan Paid in Full 0 86.500% 360 614 Group 2 ~~7100319776~~7100223119 Loan Paid in Full 0 86.~~000~~875% 360 613 Group 2 ~~7100320089~~7100320154 Loan Paid in Full 0 7.~~875~~625% 360 67 Group 2 ~~7100321335~~7100320998 Loan Paid in Full 0 7.375% 360 97 Group 2 ~~7100321814~~7100322515 Loan Paid in Full 0 7.250% 360 612 Group 2 ~~7100322002~~7100325435 Loan Paid in Full 0 76.~~000~~500% 360 68 Group 2 ~~7100323711~~7100325930 Loan Paid in Full ~~(1)~~0 67.750% 360 6 Group 2 ~~7100326292~~7100331144 Loan Paid in Full 0 87.250% 360 56

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group 1 01 0314,400.00 09,117.0060 0.00 Group 2 43 1,~~192~~013,~~195~~567.2766 3117,~~610~~096.0568 0.00 Total 4 1,~~192~~327,~~195~~967.2766 3126,~~610~~214.0528 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 21 ~~0090740333~~7100321426 0405/1715/2007 88314,~~800~~400.00 29,~~841~~117.60 0.00 Group 2 ~~0090858135~~0090893249 0405/3016/2007 ~~422~~266,~~500~~065.00 132,~~097~~660.5065 0.00 Group 2 ~~0090860859~~0090895020 0405/3016/2007 ~~422~~267,~~000~~602.0092 132,~~082~~676.0003 0.00 Group 2 ~~0090902156~~0091120261 0405/2029/2007 ~~258~~479,~~895~~899.2774 211,~~588~~760.9500 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 1.~~138~~769% Current Month 1219.~~833~~282% Current Month 1,~~122~~436.~~236~~692% 3 Month Average 1.~~362~~618% 3 Month Average 1517.~~074~~711% 3 Month Average 1,~~627~~595.~~219~~479% 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 10.091% N/A Feb-2007 1,865.244% N/A Mar-2007 11.368% N/A Mar-2007 1,531.909% N/A Apr-2007 21.020% N/A Apr-2007 2,227.511% N/A May-2007 12.833% N/A May-2007 1,122.236% N/A Jun-2007 19.282% N/A Jun-2007 1,436.692% 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 1 SMM CPR PSA Current Month 0.~~341~~589% Current Month 46.~~017~~844% Current Month ~~296~~440.~~395~~055% 3 Month Average 0.~~509~~599% 3 Month Average 56.~~900~~932% 3 Month Average ~~516~~532.~~495~~263% 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 14.241% N/A Feb-2007 1,890.507% N/A Mar-2007 3.749% N/A Mar-2007 392.751% N/A Apr-2007 9.935% N/A Apr-2007 860.338% N/A May-2007 4.017% N/A May-2007 296.395% N/A Jun-2007 6.844% N/A Jun-2007 440.055% 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 2 SMM CPR PSA Current Month 1.~~218~~889% Current Month 1320.~~680~~457% Current Month 1,~~219~~549.~~208~~652% 3 Month Average 1.~~447~~721% 3 Month Average 1518.~~941~~730% 3 Month Average 1,~~762~~719.~~435~~937% 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 9.669% N/A Feb-2007 1,859.379% N/A Mar-2007 12.091% N/A Mar-2007 1,677.145% N/A Apr-2007 22.053% N/A Apr-2007 2,390.951% N/A May-2007 13.680% N/A May-2007 1,219.208% N/A Jun-2007 20.457% N/A Jun-2007 1,549.652% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary Group 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 1 179,450.73 0.~~023~~024 0 0.00 0.000 5.250 5.499 2 322,~~859~~447.7397 0.~~042~~043 1 ~~132~~131,~~086~~920.2350 0.~~185~~186 5.500 5.749 7 1,961,~~489~~369.3478 0.~~254~~259 1 320,000.00 0.~~449~~452 5.750 5.999 4039 12,~~643~~150,~~602~~744.0290 1.~~638~~602 11 2,833,~~854~~445.3412 3.~~975~~999 6.000 6.249 8280 3028,~~025~~579,~~197~~034.1027 3.~~889~~769 7 1,~~957~~956,~~151~~533.2295 2.~~745~~762 6.250 6.499 ~~241~~240 85,~~657~~371,~~125~~118.1392 11.~~095~~258 17 4,~~674~~673,~~867~~019.3212 6.~~558~~596 6.500 6.749 ~~360~~355 ~~119~~117,~~550~~664,~~917~~001.5683 15.~~485~~517 33 7,~~829~~826,~~846~~909.7465 1011.~~983~~047 6.750 6.999 ~~583~~577 ~~181~~178,~~499~~427,~~189~~307.5204 23.~~509~~530 71 18,~~889~~883,~~338~~445.3004 26.~~497~~653 7.000 7.249 ~~307~~304 8583,~~126~~128,~~475~~379.8936 1110.~~026~~962 44 9,~~874~~871,~~708~~095.7952 13.~~852~~933 7.250 7.499 ~~316~~312 9089,~~857~~775,~~209~~476.8233 11.~~768~~839 3837 9,~~960~~644,~~903~~689.2904 13.~~973~~613 7.500 7.749 ~~232~~227 5958,~~535~~311,~~271~~664.8434 7.~~711~~690 2221 4,~~428~~324,~~780~~762.0878 6.~~213~~104 7.750 7.999 ~~180~~178 4847,~~102~~555,~~224~~046.6734 6.~~231~~271 24 5,~~076~~074,~~164~~059.1807 7.~~121~~162 8.000 8.249 98 26,~~890~~893,~~853~~570.6190 3.~~483~~547 13 2,~~401~~400,~~095~~057.6581 3.~~368~~388 8.250 8.499 5856 1413,~~883~~186,~~058~~696.5654 1.~~928~~739 6 568,~~571~~188.3038 0.~~798~~802 8.500 8.749 33 9,~~211~~210,~~708~~989.0247 1.~~193~~215 4 1,904,000.00 2.~~671~~687 8.750 8.999 21 4,~~230~~229,~~459~~472.2080 0.~~548~~558 4 ~~249~~248,~~143~~994.4938 0.~~349~~351 9.000 9.249 1 220,000.00 0.~~028~~029 0 0.00 0.000 9.250 9.499 6 517,~~635~~527.9402 0.~~067~~068 1 42,~~549~~526.4529 0.060 9.500 9.749 2 102,~~168~~115.3230 0.013 2 102,~~168~~115.3230 0.~~143~~144 9.750 9.999 1 441,~~523~~305.6481 0.~~057~~058 0 0.00 0.000 10.000 10.249 0 0.00 0.000 0 0.00 0.000 10.250 10.499 1 42,~~357~~338.1863 0.~~005~~006 0 0.00 0.000 10.500 10.749 0 0.00 0.000 0 0.00 0.000 10.750 10.999 1 42,~~421~~399.9973 0.~~005~~006 1 42,~~421~~399.9973 0.060 >= 11.000 0 0.00 0.000 0 0.00 0.000 Total 2,~~573~~542 ~~772~~758,~~043~~312,~~199~~458.8101 100.000 ~~300~~298 7170,~~287~~848,~~650~~161.6968 100.000

Interest Rate Stratification (continued) Group 2 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.000 0 0.00 0.000 5.000 5.249 1 179,450.73 0.026 5.250 5.499 1 190,~~773~~527.5047 0.~~027~~028 5.500 5.749 6 1,641,~~489~~369.3478 0.~~234~~239 5.750 5.999 2928 9,~~809~~317,~~747~~299.6878 1.~~400~~355 6.000 6.249 7573 2826,~~068~~622,~~045~~500.8832 43.~~005~~873 6.250 6.499 ~~224~~223 80,~~982~~698,~~257~~099.8180 11.~~556~~739 6.500 6.749 ~~327~~322 ~~111~~109,~~721~~837,~~070~~092.8218 15.~~943~~977 6.750 6.999 ~~512~~506 ~~162~~159,~~609~~543,~~851~~862.2200 23.~~205~~208 7.000 7.249 ~~263~~260 7573,~~251~~257,~~767~~283.1084 10.~~739~~656 7.250 7.499 ~~278~~275 80,~~896~~130,~~306~~787.5329 11.~~544~~656 7.500 7.749 ~~210~~206 5553,~~106~~986,~~491~~901.7656 7.~~864~~853 7.750 7.999 ~~156~~154 4342,~~026~~480,~~060~~987.4927 6.~~140~~179 8.000 8.249 85 24,~~489~~493,~~757~~513.9609 3.~~495~~563 8.250 8.499 5250 1412,~~314~~618,~~487~~508.2616 21.~~043~~836 8.500 8.749 29 7,~~307~~306,~~708~~989.0247 1.~~043~~063 8.750 8.999 17 3,~~981~~980,~~315~~478.7142 0.~~568~~579 9.000 9.249 1 220,000.00 0.~~031~~032 9.250 9.499 5 475,~~086~~000.4973 0.~~068~~069 9.500 9.749 0 0.00 0.000 9.750 9.999 1 441,~~523~~305.6481 0.~~063~~064 10.000 10.249 0 0.00 0.000 10.250 10.499 1 42,~~357~~338.1863 0.006 10.500 10.749 0 0.00 0.000 10.750 10.999 0 0.00 0.000 >= 11.000 0 0.00 0.000 Total 2,~~273~~244 ~~700~~687,~~755~~464,~~549~~296.1233 100.000

Filing Compare · Merrill Lynch Alternative Note Asset Trust, Series 2007-A1