10-D 1 dal07ba1_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: 333-131600-13 Deutsche Alt-A Securities Mortgage Loan Trust, Series 2007-BAR1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-131600 Deutsche Alt-A Securities, Inc. (Exact name of depositor as specified in its charter) DB Structured Products, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2198889 54-2198890 54-2198891 (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-2 _____ _____ __X___ ____________ A-3 _____ _____ __X___ ____________ A-4 _____ _____ __X___ ____________ A-5 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ M-9 _____ _____ __X___ ____________ M-10 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ P _____ _____ __X___ ____________ R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On June 25, 2007 a distribution was made to holders of Deutsche Alt-A Securities Mortgage Loan Trust, Series 2007-BAR1. 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 Deutsche Alt-A Securities Mortgage Loan Trust, Series 2007-BAR1, 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. Deutsche Alt-A Securities Mortgage Loan Trust, Series 2007-BAR1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: July 3, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Deutsche Alt-A Securities Mortgage Loan Trust, Series 2007-BAR1, relating to the June 25, 2007 distribution. EX-99.1 DEUTSCHE ALT-A SECURITIES, INC Mortgage Pass-Through Certificates Distribution Date: 6/25/2007 DEUTSCHE ALT-A SECURITIES, INC Mortgage Pass-Through Certificates Series 2007-BAR1 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 25151TAA8 0506/2422/2007 5.40000% ~~192~~177,~~241~~542,~~327~~909.4607 ~~865~~825,~~085~~574.9753 A-2 25151TAB6 0506/2422/2007 5.45000% 112,366,000.00 ~~510~~527,~~328~~339.9288 A-3 25151TAC4 0506/2422/2007 5.48000% 237,685,000.00 1,~~085~~121,~~428~~609.1711 A-4 25151TAD2 0506/2422/2007 5.56000% 98,020,000.00 ~~454~~469,~~159~~297.3398 A-5 25151TAE0 0506/2422/2007 5.56000% 6159,~~184~~779,~~131~~645.6726 ~~283~~286,~~486~~211.4866 M-1 25151TAF7 0506/2422/2007 5.60000% 7,680,000.00 3537,~~840~~034.0067 M-2 25151TAG5 0506/2422/2007 5.62000% 11,136,000.00 5253,~~153~~892.6005 M-3 25151TAH3 0506/2422/2007 5.65000% 4,992,000.00 2324,~~504~~287.0047 M-4 25151TAJ9 0506/2422/2007 5.75000% 3,456,000.00 1617,~~560~~112.00 M-5 25151TAK6 0506/2422/2007 5.77000% 3,840,000.00 1819,~~464~~079.0047 M-6 25151TAL4 0506/2422/2007 5.80000% 3,840,000.00 1819,~~560~~178.0067 M-7 25151TAM2 0506/2422/2007 6.27000% 3,072,000.00 16,~~051~~586.2024 M-8 25151TAN0 0506/2422/2007 6.57000% 3,072,000.00 1617,~~819~~379.2084 M-9 25151TAP5 0506/2422/2007 7.82000% 3,072,000.00 20,~~019~~686.2051 M-10 25151TAQ3 0506/2422/2007 7.82000% 3,456,000.00 2223,~~521~~272.6032 CE 25151TAR1 0405/3031/2007 0.00000% 2,687,953.21 ~~929~~915,~~940~~312.2989 P 25151TAS9 0405/3031/2007 0.00000% 100.00 429,~~525~~246.6695 R 25151TAT7 0405/3031/2007 0.00000% 0.00 0.00 Totals ~~751~~735,~~800~~697,~~512~~607.3454 4,~~411~~403,~~447~~102.6224

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 149,~~698~~990,~~418~~129.3820 0.00 ~~177~~167,~~542~~552,~~909~~779.0788 1510,~~563~~815,~~504~~703.3573 0.00 A-2 0.00 0.00 112,366,000.00 ~~510~~527,~~328~~339.9288 0.00 A-3 0.00 0.00 237,685,000.00 1,~~085~~121,~~428~~609.1711 0.00 A-4 0.00 0.00 98,020,000.00 ~~454~~469,~~159~~297.3398 0.00 A-5 1954,~~404,486~~592.4255 0.00 5958,~~779~~825,~~645~~052.2670 1,~~687~~240,~~972~~804.9021 0.00 M-1 0.00 0.00 7,680,000.00 3537,~~840~~034.0067 0.00 M-2 0.00 0.00 11,136,000.00 5253,~~153~~892.6005 0.00 M-3 0.00 0.00 4,992,000.00 2324,~~504~~287.0047 0.00 M-4 0.00 0.00 3,456,000.00 1617,~~560~~112.00 0.00 M-5 0.00 0.00 3,840,000.00 1819,~~464~~079.0047 0.00 M-6 0.00 0.00 3,840,000.00 1819,~~560~~178.0067 0.00 M-7 0.00 0.00 3,072,000.00 16,~~051~~586.2024 0.00 M-8 0.00 0.00 3,072,000.00 1617,~~819~~379.2084 0.00 M-9 0.00 0.00 3,072,000.00 20,~~019~~686.2051 0.00 M-10 0.00 0.00 3,456,000.00 2223,~~521~~272.6032 0.00 CE 0.00 0.00 2,687,953.21 ~~929~~915,~~940~~312.2989 0.00 P 0.00 0.00 100.00 429,~~525~~246.6695 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 1610,~~102~~944,~~904~~721.8075 0.00 ~~735~~724,~~697~~752,~~607~~885.5479 2015,~~514~~347,~~352~~823.4299 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 A-1 207,017,000.00 ~~192~~177,~~241~~542,~~327~~909.4607 0.00 149,~~698~~990,~~418~~129.3820 0.00 ~~0.00~~ A-2 112,366,000.00 112,366,000.00 0.00 0.00 0.00 ~~0.00~~ A-3 237,685,000.00 237,685,000.00 0.00 0.00 0.00 ~~0.00~~ A-4 98,020,000.00 98,020,000.00 0.00 0.00 0.00 ~~0.00~~ A-5 62,596,000.00 6159,~~184~~779,~~131~~645.6726 0.00 1954,~~404,486~~592.4255 0.00 ~~0.00~~ M-1 7,680,000.00 7,680,000.00 0.00 0.00 0.00 ~~0.00~~ M-2 11,136,000.00 11,136,000.00 0.00 0.00 0.00 ~~0.00~~ M-3 4,992,000.00 4,992,000.00 0.00 0.00 0.00 ~~0.00~~ M-4 3,456,000.00 3,456,000.00 0.00 0.00 0.00 ~~0.00~~ M-5 3,840,000.00 3,840,000.00 0.00 0.00 0.00 ~~0.00~~ M-6 3,840,000.00 3,840,000.00 0.00 0.00 0.00 ~~0.00~~ M-7 3,072,000.00 3,072,000.00 0.00 0.00 0.00 ~~0.00~~ M-8 3,072,000.00 3,072,000.00 0.00 0.00 0.00 ~~0.00~~ M-9 3,072,000.00 3,072,000.00 0.00 0.00 0.00 ~~0.00~~ M-10 3,456,000.00 3,456,000.00 0.00 0.00 0.00 ~~0.00~~ CE 2,686,530.98 2,687,953.21 0.00 0.00 0.00 ~~0.00~~ P 100.00 100.00 0.00 0.00 0.00 ~~0.00~~ R 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ Totals 767,986,630.98 ~~751~~735,~~800~~697,~~512~~607.3454 0.00 1610,~~102~~944,~~904~~721.8075 0.00 ~~0.00~~

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 140.00 9,~~698~~990,~~418~~129.3820 ~~177~~167,~~542~~552,~~909~~779.0788 0.~~85762478~~80936725 149,~~698~~990,~~418~~129.3820 A-2 0.00 0.00 112,366,000.00 1.00000000 0.00 A-3 0.00 0.00 237,685,000.00 1.00000000 0.00 A-4 0.00 0.00 98,020,000.00 1.00000000 0.00 A-5 10.00 954,~~404,486~~592.4255 5958,~~779~~825,~~645~~052.2670 0.~~95500743~~93975738 1954,~~404,486~~592.4255 M-1 0.00 0.00 7,680,000.00 1.00000000 0.00 M-2 0.00 0.00 11,136,000.00 1.00000000 0.00 M-3 0.00 0.00 4,992,000.00 1.00000000 0.00 M-4 0.00 0.00 3,456,000.00 1.00000000 0.00 M-5 0.00 0.00 3,840,000.00 1.00000000 0.00 M-6 0.00 0.00 3,840,000.00 1.00000000 0.00 M-7 0.00 0.00 3,072,000.00 1.00000000 0.00 M-8 0.00 0.00 3,072,000.00 1.00000000 0.00 M-9 0.00 0.00 3,072,000.00 1.00000000 0.00 M-10 0.00 0.00 3,456,000.00 1.00000000 0.00 CE 0.00 0.00 2,687,953.21 1.00052939 0.00 P 0.00 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 Totals 16$0.00 10,~~102~~944,~~904~~721.8075 ~~735~~724,~~697~~752,~~607~~885.5479 0.~~95795627~~94370508 1610,~~102~~944,~~904~~721.8075

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 207,017,000.00 ~~928~~857.~~62580107~~62477995 0.00000000 7148.~~00102108~~25753054 0.00000000 A-2 112,366,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 237,685,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 98,020,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 62,596,000.00 ~~977~~955.~~44475158~~00743274 0.00000000 2215.~~43731900~~25005671 0.00000000 M-1 7,680,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 11,136,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 4,992,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 3,456,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 3,840,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 3,840,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 3,072,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 3,072,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9 3,072,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-10 3,456,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 2,686,530.98 1000.52939274 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 7148.~~00102108~~25753054 ~~857~~809.~~62477995~~36724945 0.~~85762478~~80936725 7148.~~00102108~~25753054 A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-5 0.00000000 2215.~~43731900~~25005671 ~~955~~939.~~00743274~~75737587 0.~~95500743~~93975738 2215.~~43731900~~25005671 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 M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 1000.52939274 1.00052939 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A-1 0405/25/07 - 0506/24/07 3031 5.40000% ~~192~~177,~~241~~542,~~327~~909.4607 ~~865~~825,~~085~~574.9753 0.00 A-2 0405/25/07 - 0506/24/07 3031 5.45000% 112,366,000.00 ~~510~~527,~~328~~339.9288 0.00 A-3 0405/25/07 - 0506/24/07 3031 5.48000% 237,685,000.00 1,~~085~~121,~~428~~609.1711 0.00 A-4 0405/25/07 - 0506/24/07 3031 5.56000% 98,020,000.00 ~~454~~469,~~159~~297.3398 0.00 A-5 0405/25/07 - 0506/24/07 3031 5.56000% 6159,~~184~~779,~~131~~645.6726 ~~283~~286,~~486~~211.4866 0.00 M-1 0405/25/07 - 0506/24/07 3031 5.60000% 7,680,000.00 3537,~~840~~034.0067 0.00 M-2 0405/25/07 - 0506/24/07 3031 5.62000% 11,136,000.00 5253,~~153~~892.6005 0.00 M-3 0405/25/07 - 0506/24/07 3031 5.65000% 4,992,000.00 2324,~~504~~287.0047 0.00 M-4 0405/25/07 - 0506/24/07 3031 5.75000% 3,456,000.00 1617,~~560~~112.00 0.00 M-5 0405/25/07 - 0506/24/07 3031 5.77000% 3,840,000.00 1819,~~464~~079.0047 0.00 M-6 0405/25/07 - 0506/24/07 3031 5.80000% 3,840,000.00 1819,~~560~~178.0067 0.00 M-7 0405/25/07 - 0506/24/07 3031 6.27000% 3,072,000.00 16,~~051~~586.2024 0.00 M-8 0405/25/07 - 0506/24/07 3031 6.57000% 3,072,000.00 1617,~~819~~379.2084 0.00 M-9 0405/25/07 - 0506/24/07 3031 7.82000% 3,072,000.00 20,~~019~~686.2051 2,~~318~~939.3332 M-10 0405/25/07 - 0506/24/07 3031 7.82000% 3,456,000.00 2223,~~521~~272.6032 23,~~608~~306.1274 CE N/A N/A 0.00000% 2,687,953.21 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~438~~478,~~981~~542.6740 46,~~926~~246.4506

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 0.00 ~~865~~825,~~085~~574.9753 0.00 ~~177~~167,~~542~~552,~~909~~779.0788 A-2 0.00 0.00 ~~510~~527,~~328~~339.9288 0.00 112,366,000.00 A-3 0.00 0.00 1,~~085~~121,~~428~~609.1711 0.00 237,685,000.00 A-4 0.00 0.00 ~~454~~469,~~159~~297.3398 0.00 98,020,000.00 A-5 0.00 0.00 ~~283~~286,~~486~~211.4866 0.00 5958,~~779~~825,~~645~~052.2670 M-1 0.00 0.00 3537,~~840~~034.0067 0.00 7,680,000.00 M-2 0.00 0.00 5253,~~153~~892.6005 0.00 11,136,000.00 M-3 0.00 0.00 2324,~~504~~287.0047 0.00 4,992,000.00 M-4 0.00 0.00 1617,~~560~~112.00 0.00 3,456,000.00 M-5 0.00 0.00 1819,~~464~~079.0047 0.00 3,840,000.00 M-6 0.00 0.00 1819,~~560~~178.0067 0.00 3,840,000.00 M-7 0.00 0.00 16,~~051~~586.2024 0.00 3,072,000.00 M-8 0.00 0.00 1617,~~819~~379.2084 0.00 3,072,000.00 M-9 2,~~318~~939.3332 0.00 20,~~019~~686.2051 0.00 3,072,000.00 M-10 23,~~608~~306.1274 0.00 2223,~~521~~272.6032 0.00 3,456,000.00 CE 0.00 0.00 ~~929~~915,~~940~~312.2989 0.00 2,687,953.21 P 0.00 0.00 429,~~525~~246.6695 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals 46,~~926~~246.4506 0.00 4,~~411~~403,~~447~~102.6224 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-1 207,017,000.00 5.40000% ~~928~~857.~~62580107~~62477995 43.~~17881609~~98795524 0.00000000 A-2 112,366,000.00 5.45000% 1000.00000000 4.~~54166670~~69305555 0.00000000 A-3 237,685,000.00 5.48000% 1000.00000000 4.~~56666668~~71888891 0.00000000 A-4 98,020,000.00 5.56000% 1000.00000000 4.~~63333330~~78777780 0.00000000 A-5 62,596,000.00 5.56000% ~~977~~955.~~44475158~~00743274 4.~~52882740~~57236341 0.00000000 M-1 7,680,000.00 5.60000% 1000.00000000 4.~~66666667~~82222266 0.00000000 M-2 11,136,000.00 5.62000% 1000.00000000 4.~~68333333~~83944415 0.00000000 M-3 4,992,000.00 5.65000% 1000.00000000 4.~~70833333~~86527845 0.00000000 M-4 3,456,000.00 5.75000% 1000.00000000 4.~~79166667~~95138889 0.00000000 M-5 3,840,000.00 5.77000% 1000.00000000 4.~~80833333~~96861198 0.00000000 M-6 3,840,000.00 5.80000% 1000.00000000 4.~~83333333~~99444531 0.00000000 M-7 3,072,000.00 6.27000% 1000.00000000 5.~~22500000~~39916667 0.00000000 M-8 3,072,000.00 6.57000% 1000.00000000 5.~~47500000~~65750000 0.00000000 M-9 3,072,000.00 7.82000% 1000.00000000 6.~~51666667~~73388997 0.~~75466471~~95680990 M-10 3,456,000.00 7.82000% 1000.00000000 6.~~51666667~~73388889 0.~~75466435~~95681134 CE 2,686,530.98 0.00000% 1000.52939274 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 43.~~17881609~~98795524 0.00000000 ~~857~~809.~~62477995~~36724945 A-2 0.00000000 0.00000000 4.~~54166670~~69305555 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 4.~~56666668~~71888891 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 4.~~63333330~~78777780 0.00000000 1000.00000000 A-5 0.00000000 0.00000000 4.~~52882740~~57236341 0.00000000 ~~955~~939.~~00743274~~75737587 M-1 0.00000000 0.00000000 4.~~66666667~~82222266 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~68333333~~83944415 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~70833333~~86527845 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~79166667~~95138889 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~80833333~~96861198 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 4.~~83333333~~99444531 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 5.~~22500000~~39916667 0.00000000 1000.00000000 M-8 0.00000000 0.00000000 5.~~47500000~~65750000 0.00000000 1000.00000000 M-9 0.~~75466471~~95680990 0.00000000 6.~~51666667~~73388997 0.00000000 1000.00000000 M-10 0.~~75466435~~95681134 0.00000000 6.~~51666667~~73388889 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~346~~340.~~14910341~~70438674 0.00000000 1000.52939274 P 0.00000000 0.00000000 ~~425256~~92469.~~60000000~~50000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 14,~~869~~783,~~891~~585.0416 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~5,667,348~~0.1900 Servicer Advances ~~525~~1,~~337~~176,564.1908 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 429,~~525~~246.6695 Swap/Cap Payments 37143,~~045~~672.6809 Total Deposits 2116,~~142~~113,~~147~~068.7628 Withdrawals Swap Payments ~~5,239~~0.6800 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~377~~525,~~495~~337.3319 Total Administration Fees ~~245~~239,~~060~~907.3310 Payment of Interest and Principal 2015,~~514~~347,~~352~~823.4299 Total Withdrawals (Pool Distribution Amount) 2116,~~142~~113,~~147~~068.7628 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~234~~229,~~070~~038.1762 Credit Risk Management Fee- Clayton Fixed Income 5,~~638~~517.5173 Lender Paid Primary Mortgage Insurance* 5,~~351~~350.6575 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~245~~239,~~060~~907.3310 *Servicer Payees include: COUNTRYWIDE HOME LOANS SERVICING LP; GMAC MORTGAGE CORPORATION; GREENPOINT MORTGAGE FUNDING, INC.; INDYMAC BANK, F.S.B.; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Additional Reserve Fund- Wells Fargo Bank, N.A. 1,205,000.00 0.00 0.00 1,205,000.00 Floor Account- Wells Fargo Bank, N.A. 0.00 0.00 0.00 0.00 Floor Agreement Reserve Fund- Wells Fargo Bank 0.00 0.00 0.00 0.00 Reserve Fund- Wells Fargo Bank, N.A. 1,000.00 46,~~926~~246.4506 46,~~926~~246.4506 1,000.00 Swap Account- Wells Fargo Bank, N.A. 0.00 37143,~~045~~672.6809 37143,~~045~~672.6809 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Floor Payment- Swiss Re Financial Products Corp. 0.00 0.00 0.00 Swap I Payment- Deutsche Bank AG, New York 1,~~592~~639,~~864~~266.2436 1,~~598~~591,~~103~~605.9218 (547,~~239~~661.~~68)~~18 Swap II Payment- Deutsche Bank AG, New York 1,~~791~~836,~~663~~904.8477 1,~~754~~740,~~618~~893.1686 3796,~~045~~010.6891

Collateral Statement Group Sub-Group 1 Sub-Group 2 Collateral Description Mixed ARM Mixed Fixed Weighted Average Coupon Rate 7.~~609252~~602726 7.~~014563~~008035 Weighted Average Net Rate 7.~~234252~~227726 6.~~642490~~636027 Weighted Average Pass-Through Rate 7.~~209041~~202176 6.~~633490~~627027 Weighted Average Remaining Term ~~355~~354 ~~352~~351 Principal And Interest Constant 2,~~561~~505,~~006~~638.7155 2,~~259~~210,~~992~~223.6723 Beginning Loan Count 1,~~399~~373 1,~~455~~432 Loans Paid in Full 2621 2313 Ending Loan Count 1,~~373~~352 1,~~432~~419 Beginning Scheduled Balance ~~396~~387,~~151~~959,~~499~~720.8698 ~~355~~347,~~649~~737,~~012~~886.4856 Ending Scheduled Balance ~~387~~380,~~959~~607,~~720~~526.9833 ~~347~~344,~~737~~145,~~886~~359.5646 Actual Ending Collateral Balance ~~388~~380,~~017~~683,~~442~~114.3504 ~~347~~344,~~890~~165,~~313~~327.8729 Scheduled Principal 4847,~~992~~678.7789 ~~181~~179,~~057~~423.3681 Unscheduled Principal 87,~~142~~304,~~786~~515.1176 73,~~730~~413,~~068~~103.5629 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~512~~457,~~013~~959.9466 2,~~078~~030,~~935~~799.3142 Servicing Fees ~~123~~121,~~797~~237.3441 ~~110~~107,~~272~~801.8321 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 8,~~322~~260.7945 2,~~667~~608.3703 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,~~379~~328,~~893~~461.8180 1,~~965~~920,~~995~~390.1118 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 112,~~118~~001.1181 317,~~407~~245.5514 Prepayment Penalty Paid Count 42 42 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Fixed & Mixed ARM Weighted Average Coupon Rate 7.~~313924~~323808 Weighted Average Net Rate 6.~~931765~~941494 Weighted Average Pass-Through Rate 6.~~922764~~932493 Weighted Average Remaining Term ~~354~~353 Principal And Interest Constant 4,~~820~~715,~~999~~861.3878 Beginning Loan Count 2,~~854~~805 Loans Paid in Full 4934 Ending Loan Count 2,~~805~~771 Beginning Scheduled Balance ~~751~~735,~~800~~697,~~512~~607.3454 Ending Scheduled Balance ~~735~~724,~~697~~752,~~607~~885.5479 Actual Ending Collateral Balance ~~735~~724,~~907~~848,~~756~~441.2233 Scheduled Principal ~~230~~227,~~050~~102.1370 Unscheduled Principal 1510,~~872~~717,~~854~~619.6705 Negative Amortized Principal 0.00 Scheduled Interest 4,~~590~~488,~~949~~759.2508 Servicing Fees ~~234~~229,~~070~~038.1762 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 10,~~990~~868.1648 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 4,~~345~~248,~~888~~851.9298 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 429,~~525~~246.6695 Prepayment Penalty Paid Count 84 Special Servicing Fee 0.00

Additional Reporting - Deal Level Cash Reporting Monthly Excess Cashflow ~~903~~777,~~060~~886.7485 Prepayment Charges 429,~~525~~246.6695 Excess Spread ~~903~~777,~~060~~886.7485 Informational Reporting Three-Month Rolling Delinquency Average 12.~~031505~~318399% One-Month LIBOR 5.320000% Credit Enhancement % 6.~~837599~~940856% Structural Reporting Overcollateralization Amount 2,687,953.21 Overcollateralization Reduction Amount 0.00 Overcollateralization Deficiency Amount 0.00 Required Overcollateralization Amount 2,687,953.21 Extra Principal Distribution Amount 0.00 Trigger Event Reporting Optional Termination Date NO Stepdown Date NO Trigger Event NO Delinquency Trigger Trigger Result ~~Pass~~Fail Threshold Value 3.~~008544~~053977% Calculated Value 23.~~398599~~924187% Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.200000% 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 Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 01 0 0 01 060,630.0099 0.00 0.00 060,630.0099 30 Days 5053 0 0 0 5053 1718,~~449~~981,~~585~~011.9876 0.00 0.00 0.00 1718,~~449~~981,~~585~~011.9876 60 Days 1628 01 118 0 2737 410,~~786~~386,~~854~~098.2999 0221,001.0002 53,~~623~~876,~~683~~576.6090 0.00 1014,~~410~~483,~~537~~676.8991 90 Days 75 0 16 0 2321 21,~~037~~558,~~882~~277.0259 0.00 56,~~092~~500,~~169~~153.3248 0.00 78,~~130~~058,~~051~~431.3407 120 Days 03 0 116 0 119 0845,302.0002 0.00 ~~120~~5,~~000~~072,169.0032 0.00 ~~120~~5,~~000~~917,471.0034 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 7389 02 2840 0 ~~101~~131 2431,~~274~~770,~~322~~690.2936 0281,632.0001 1015,~~835~~448,~~852~~899.9270 0.00 3547,~~110~~501,~~175~~222.2107 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~~036088% 0.000000% 0.000000% 0.~~000000~~036088% 0.~~000000~~008365% 0.000000% 0.000000% 0.~~000000~~008365% 30 Days 1.~~782531~~912667% 0.000000% 0.000000% 0.000000% 1.~~782531~~912667% 2.~~371165~~618618% 0.000000% 0.000000% 0.000000% 2.~~371165~~618618% 60 Days 01.~~570410~~010466% 0.~~000000~~036088% 0.~~392157~~288704% 0.000000% 01.~~962567~~335258% 01.~~650469~~432865% 0.~~000000~~030489% 0.~~764183~~534812% 0.000000% 1.~~414653~~998166% 90 Days 0.~~249554~~180440% 0.000000% 0.~~570410~~577409% 0.000000% 0.~~819964~~757849% 0.~~276921~~214980% 0.000000% 0.~~691958~~896760% 0.000000% 01.~~968878~~111740% 120 Days 0.~~000000~~108264% 0.000000% 0.~~035651~~577409% 0.000000% 0.~~035651~~685673% 0.~~000000~~116618% 0.000000% 0.~~016306~~699756% 0.000000% 0.~~016306~~816374% 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 23.~~602496~~211837% 0.~~000000~~072176% 01.~~998217~~443522% 0.000000% 34.~~600713~~727535% 34.~~298555~~383080% 0.~~000000~~038854% 12.~~472447~~131328% 0.000000% 46.~~771002~~553263% 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 ~~525~~1,~~337~~176,564.1908

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Sub-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 01 0 0 01 060,630.0099 0.00 0.00 060,630.0099 30 Days 3448 0 0 0 3448 1217,~~224~~382,~~605~~163.4907 0.00 0.00 0.00 1217,~~224~~382,~~605~~163.4907 60 Days 920 0 118 0 2028 26,~~978~~783,~~321~~939.7950 0.00 53,~~623~~876,~~683~~576.6090 0.00 810,~~602~~660,~~005~~516.3940 90 Days 4 0 1413 0 1817 ~~871~~1,~~557~~218,500.0200 0.00 45,~~594~~785,~~965~~038.3884 0.00 57,~~466~~003,~~522~~538.4084 120 Days 01 0 114 0 115 0187,877.0002 0.00 ~~120~~4,~~000~~574,965.0038 0.00 ~~120~~4,~~000~~762,842.0040 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 4773 01 2635 0 73109 1625,~~074~~572,~~484~~479.3059 060,630.0099 1014,~~338~~236,~~648~~581.9812 0.00 2639,~~413~~869,~~133~~691.2870 0-29 Days 0.~~000000~~073964% 0.000000% 0.000000% 0.~~000000~~073964% 0.~~000000~~015927% 0.000000% 0.000000% 0.~~000000~~015927% 30 Days 23.~~476329~~550296% 0.000000% 0.000000% 0.000000% 23.~~476329~~550296% 34.~~150530~~566045% 0.000000% 0.000000% 0.000000% 34.~~150530~~566045% 60 Days 01.~~655499~~479290% 0.000000% 0.~~801165~~591716% 0.000000% 12.~~456664~~071006% 01.~~767574~~782044% 0.000000% 1.~~449338~~018321% 0.000000% 2.~~216912~~800365% 90 Days 0.~~291333~~295858% 0.000000% 10.~~019665~~961538% 0.000000% 1.~~310998~~257396% 0.~~224618~~320082% 0.000000% 1.~~184216~~519647% 0.000000% 1.~~408834~~839729% 120 Days 0.~~000000~~073964% 0.000000% 01.~~072833~~035503% 0.000000% 01.~~072833~~109467% 0.~~000000~~049353% 0.000000% 01.~~030926~~201778% 0.000000% 01.~~030926~~251130% 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 35.~~423161~~399408% 0.~~000000~~073964% 12.~~893664~~588757% 0.000000% 58.~~316824~~062130% 46.~~142722~~717524% 0.~~000000~~015927% 23.~~664480~~739746% 0.000000% 610.~~807203~~473197% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Sub-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 165 0 0 0 16 5 1,~~224~~598,~~980~~848.4969 0.00 0.00 0.00 51,~~224~~598,~~980~~848.4969 60 Days 78 01 0 0 79 13,~~808~~602,~~532~~159.5049 0221,001.0002 0.00 0.00 13,~~808~~823,~~532~~160.5051 90 Days 31 0 23 0 54 1339,~~166,325~~777.0059 0.00 ~~497~~715,~~203~~114.9464 0.00 1,~~663~~054,~~528~~892.9423 120 Days 02 0 02 0 04 0657,425.00 0.00 0497,203.0094 0.00 01,154,628.0094 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 2616 01 25 0 2822 86,~~199~~198,~~837~~210.9977 0221,001.0002 ~~497~~1,~~203~~212,318.9458 0.00 87,~~697~~631,~~041~~530.9337 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~117318~~352361% 0.000000% 0.000000% 0.000000% 10.~~117318~~352361% 10.~~501905~~464558% 0.000000% 0.000000% 0.000000% 10.~~501905~~464558% 60 Days 0.~~488827~~563777% 0.~~000000~~070472% 0.000000% 0.000000% 0.~~488827~~634249% 01.~~519857~~046636% 0.~~000000~~064214% 0.000000% 0.000000% 01.~~519857~~110850% 90 Days 0.~~209497~~070472% 0.000000% 0.~~139665~~211416% 0.000000% 0.~~349162~~281889% 0.~~335257~~098725% 0.000000% 0.~~142920~~207782% 0.000000% 0.~~478176~~306507% 120 Days 0.~~000000~~140944% 0.000000% 0.~~000000~~140944% 0.000000% 0.~~000000~~281889% 0.~~000000~~191020% 0.000000% 0.~~000000~~144467% 0.000000% 0.~~000000~~335487% 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 1.~~815642~~127555% 0.~~000000~~070472% 0.~~139665~~352361% 0.000000% 1.~~955307~~550388% 21.~~357018~~800940% 0.~~000000~~064214% 0.~~142920~~352249% 0.000000% 2.~~499938~~217402% 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 History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2715 ~~Jun~~Jul-06 0.000% Original Principal Balance 105,~~717~~527,~~430~~900.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 105,~~715~~523,~~852~~546.9278 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 2840 ~~Nov~~Dec-06 0.000% Original Principal Balance 1015,~~837~~454,~~430~~830.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 1015,~~835~~448,~~852~~899.9270 ~~Jan-07 0.000%~~ Feb-07 0.000% Mar-07 0.000% Apr-07 0.016% May-07 1.472% Jun-07 2.131% *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. Sub-Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2512 ~~Jun~~Jul-06 0.000% Original Principal Balance 104,~~220~~812,~~130~~450.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 104,~~218~~808,~~648~~432.9814 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 2635 ~~Nov~~Dec-06 0.000% Original Principal Balance 1014,~~340~~242,~~130~~080.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 1014,~~338~~236,~~648~~581.9812 ~~Jan-07 0.000%~~ Feb-07 0.000% Mar-07 0.000% Apr-07 0.030% May-07 2.664% Jun-07 3.740% *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. Sub-Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 23 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~497~~715,~~300~~450.00 ~~Jul~~Aug-06 0.000% Current Actual Balance ~~497~~715,~~203~~114.9464 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 25 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~497~~1,~~300~~212,750.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~497~~1,~~203~~212,318.9458 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~143% ~~May~~Jun-07 0.~~143~~352% *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 Sub-Group 1 0112816901 Jun-2007 01-Sep-2006 OR 69.68 216,000.00 Sub-Group 1 0113284203 May-2007 01-Oct-2006 AZ 80.00 416,800.00 Sub-Group 1 0113765758 May-2007 01-Dec-2006 FL 70.00 100,800.00 Sub-Group 1 0113765824 May-2007 01-Dec-2006 FL 70.00 105,000.00 Sub-Group 1 ~~0113814010~~0113776717 ~~May~~Jun-2007 01-Dec-2006 AZ 80.00 ~~172~~148,000.00 Sub-Group 1 ~~0113821910~~0113814010 May-2007 01-Dec-2006 NVAZ 80.00 ~~276~~172,000.00 Sub-Group 1 ~~0113936177~~0113821910 May-2007 01-Dec-2006 VANV 80.00 ~~388~~276,000.00 Sub-Group 1 ~~0113936203~~0113992695 ~~Apr~~Jun-2007 01-~~Dec~~Jan-~~2006~~2007 CAFL 80.00 ~~120~~200,000.00 Sub-Group 1 0114026084 May-2007 01-Nov-2006 CA 80.00 300,000.00 Sub-Group 1 0114081192 May-2007 01-Jan-2007 MN 80.00 213,600.00 Sub-Group 1 0114088364 Jun-2007 01-Dec-2006 RI 75.00 180,000.00 Sub-Group 1 0114088388 May-2007 01-Dec-2006 AZ 80.00 396,000.00 Sub-Group 1 0114088524 May-2007 01-Jan-2007 FL 80.00 220,000.00 Sub-Group 1 0114088547 Jun-2007 01-Jan-2007 FL 85.00 259,250.00 Sub-Group 1 0114088561 May-2007 01-Jan-2007 SC 80.00 292,000.00 Sub-Group 1 0114088585 May-2007 01-Jan-2007 FL 80.00 380,000.00 Sub-Group 1 0114088599 Jun-2007 01-Dec-2006 FL 70.00 434,000.00 Sub-Group 1 0114088613 May-2007 01-Dec-2006 AZ 80.00 1,000,000.00 Sub-Group 1 0114088622 Jun-2007 01-Jan-2007 FL 80.00 544,000.00 Sub-Group 1 0114088632 Jun-2007 01-Jan-2007 AZ 77.78 700,000.00 Sub-Group 1 0114088633 May-2007 01-Jan-2007 FL 80.00 750,480.00 Sub-Group 1 0114088637 Jun-2007 01-Jan-2007 FL 80.00 840,000.00 Sub-Group 1 0114088648 May-2007 01-Jan-2007 FL 80.00 960,000.00 Sub-Group 1 0114089081 May-2007 01-Jan-2007 OH 70.00 122,500.00 Sub-Group 1 0114089249 May-2007 01-Jan-2007 NJ 75.00 202,500.00 Sub-Group 1 0114089299 May-2007 01-Jan-2007 AK 70.00 222,250.00 Sub-Group 1 ~~0114089490~~0114089485 ~~May~~Jun-2007 01-Jan-2007 NVFL 7470.5400 ~~402~~392,~~500~~000.00 Sub-Group 1 0114089510 May-2007 01-Jan-2007 NY 75.00 464,250.00 Sub-Group 1 0114089516 May-2007 01-Dec-2006 CA 80.00 448,000.00 Sub-Group 1 0114089529 Jun-2007 01-Dec-2006 CA 80.00 531,200.00 Sub-Group 1 0114089543 May-2007 01-Dec-2006 CA 70.00 693,000.00 Sub-Group 1 0114089572 May-2007 01-Jan-2007 FL 75.00 483,750.00 Sub-Group 1 0114089614 May-2007 01-Jan-2007 OH 70.00 648,200.00 Sub-Group 1 0114089650 May-2007 01-Jan-2007 NY 75.00 562,500.00 Sub-Group 1 0114374806 Jun-2007 01-Jan-2007 CA 80.00 368,000.00 Sub-Group 2 0113760438 May-2007 01-Dec-2006 TX 95.00 180,500.00 Sub-Group 2 0113795865 Jun-2007 01-Dec-2006 CT 75.00 206,250.00 Sub-Group 2 0113825810 Jun-2007 01-Jan-2007 NC 80.00 69,200.00 Sub-Group 2 0113964571 Jun-2007 01-Jan-2007 CA 80.00 440,000.00 Sub-Group 2 0113991616 May-2007 01-Jan-2007 RI 80.00 316,800.00

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 Sub-Group 1 0112816901 216,000.00 01-Jan-2007 3 8.000% 5,535.00 Sub-Group 1 0113284203 416,800.00 01-Dec-2006 34 8.500% 811,~~466~~288.2432 Sub-Group 1 0113765758 100,734.06 01-Dec-2006 34 8.125% 12,~~947~~596.8324 Sub-Group 1 0113765824 104,931.32 01-Dec-2006 34 8.125% 2,~~028~~704.9941 Sub-Group 1 ~~0113814010~~0113776717 ~~172~~148,000.00 01-~~Dec~~Jan-~~2006~~2007 3 8.250% 3,~~386~~885.2500 Sub-Group 1 ~~0113821910~~0113814010 ~~276~~172,000.00 01-Dec-2006 34 8.~~375~~250% 54,~~520~~515.00 Sub-Group 1 ~~0113936177~~0113821910 ~~388~~276,000.00 01-Dec-2006 34 78.~~875~~375% 7,~~355~~360.8400 Sub-Group 1 ~~0113936203~~0113992695 ~~120~~199,~~000~~855.0024 01-~~Nov~~Jan-~~2006~~2007 43 87.~~000~~625% 24,~~312~~820.5099 Sub-Group 1 0114026084 300,000.00 01-Dec-2006 34 7.750% 57,~~531~~375.2500 Sub-Group 1 0114081192 213,600.00 01-Jan-2007 23 8.125% 5,518.00 Sub-Group 1 0114088364 180,000.00 01-Feb-2007 2 8.375% 4,~~138~~800.5000 Sub-Group 1 0114088388 396,000.00 01-Jan-2007 23 8.125% 710,~~672~~230.5000 Sub-Group 1 0114088524 220,000.00 01-Dec-2006 34 8.250% 45,~~331~~775.2500 Sub-Group 1 0114088547 258,918.23 01-Feb-2007 2 8.250% 6,789.97 Sub-Group 1 0114088561 291,808.99 01-Jan-2007 23 8.125% 57,~~646~~525.3290 Sub-Group 1 0114088585 380,000.00 01-Dec-2006 34 8.375% 10,133.32 Sub-Group 1 0114088599 434,000.00 01-Feb-2007 2 7.875% 10,~~599~~850.9900 Sub-Group 1 0114088613 1,000,000.00 01-Jan-2007 23 8.375% 2026,666.68 Sub-Group 1 0114088622 544,000.00 01-Feb-2007 2 8.125% 14,053.32 Sub-Group 1 0114088632 700,000.00 01-Feb-2007 2 8.250% 18,375.00 Sub-Group 1 0114088633 750,013.54 01-Jan-2007 3 8.375% 19,968.83 Sub-Group 1 0114088637 840,000.00 01-Feb-2007 2 8.375% 1422,~~981~~400.4000 Sub-Group 1 0114088648 960,000.00 01-Dec-2006 34 8.375% 1925,~~200~~600.00 Sub-Group 1 0114089081 122,500.00 01-Dec-2006 34 8.000% 23,~~335~~113.1756 Sub-Group 1 0114089249 202,500.00 01-Jan-2007 23 8.000% 35,~~860~~146.1688 Sub-Group 1 0114089299 222,250.00 01-Dec-2006 34 6.625% 34,~~472~~630.6824 Sub-Group 1 ~~0114089490~~0114089485 ~~402~~392,~~500~~000.00 01-~~Jan~~Feb-2007 2 68.~~750~~000% 69,~~414~~963.8432 Sub-Group 1 0114089510 463,938.50 01-Jan-2007 23 8.000% 811,~~831~~771.8373 Sub-Group 1 0114089516 448,000.00 01-Dec-2006 34 7.875% 811,~~400~~200.00 Sub-Group 1 0114089529 527,658.67 01-Feb-2007 2 8.000% 13,455.57 Sub-Group 1 0114089543 693,000.00 01-Jan-2007 23 7.875% 1217,~~993~~325.7500 Sub-Group 1 0114089572 483,750.00 01-Dec-2006 34 7.875% 912,~~070~~093.3276 Sub-Group 1 0114089614 648,200.00 01-Jan-2007 23 7.875% 1216,~~153~~205.7500 Sub-Group 1 0114089650 562,122.57 01-Jan-2007 23 8.000% 1014,~~700~~262.9198 Sub-Group 1 0114374806 368,000.00 01-Dec-2006 4 6.000% 6,900.00 Sub-Group 2 0113760438 180,403.94 01-Dec-2006 34 9.125% 5,326.83 Sub-Group 2 0113795865 205,950.51 01-Jan-2007 3 7.625% 4,~~996~~989.2238 Sub-Group 2 0113825810 69,164.13 01-Jan-2007 3 9.250% 2,050.61 Sub-Group 2 0113964571 440,000.00 01-Jan-2007 3 6.750% 9,395.83 Sub-Group 2 0113991616 316,800.00 01-Dec-2006 34 9.500% 79,~~249~~652.2220

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~~2 Jul-06 0.000% Original Principal Balance 282,050.00 Aug-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 281,632.01 Sep-06 No0.000% Oct-06 0.000% Current Bankruptcy ~~Information~~Total toNov-06 0.000% Loans in Bankruptcy 2 Dec-06 0.000% Original Principal Balance 282,050.00 Jan-07 0.000% Current Actual Balance 281,632.01 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.039% *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. Sub-Group 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jul-06 No0.000% Original Principal Balance 60,800.00 Aug-06 0.000% Current Actual Balance 60,630.99 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 60,800.00 Jan-07 0.000% Current Actual Balance 60,630.99 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.016% *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. Sub-Group 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jul-06 No0.000% Original Principal Balance 221,250.00 Aug-06 0.000% Current Actual Balance 221,001.02 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 221,250.00 Jan-07 0.000% Current Actual Balance 221,001.02 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.064% *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 NoSub-Group ~~Bankruptcy~~1 ~~Loans~~0114243056 ~~this~~Jun-2007 ~~Period~~01-Jan-2007 TN 80.00 60,800.00 Sub-Group 2 0114019169 Jun-2007 01-Jan-2007 MA 75.00 221,250.00

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 NoSub-Group ~~Bankruptcy~~1 ~~Loans~~0114243056 ~~this~~60,630.99 ~~Period~~01-Apr-2007 0 7.875% 757.62 Sub-Group 2 0114019169 221,001.02 01-Feb-2007 2 8.875% 6,279.36

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 Sub-Group 1 1921 67,~~478~~213,~~745~~050.00 67,~~447~~206,~~884~~429.4373 70 ~~1,685,720~~0.00 ~~1,684,904~~0.9300 Sub-Group 2 13 3,~~732~~365,~~451~~181.00 3,~~718~~360,~~690~~650.6980 100 ~~3,953,405~~0.00 ~~3,949,767~~0.6500 Total 3234 10,~~211~~578,~~196~~231.00 10,~~166~~567,~~575~~080.1253 170 ~~5,639,125~~0.00 ~~5,634,672~~0.5800

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 Sub-Group 1 0 0.00 0.00 0 0.00 0.00 1099,~~390~~024.4560 Sub-Group 2 0 0.00 0.00 0 0.00 0.00 6453,~~463~~279.2024 Total 0 0.00 0.00 0 0.00 0.00 74152,~~853~~303.6584

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Sub-Group 1 ~~0113408580~~0113663775 OKMD 7580.00 01-~~Aug~~Dec-2006 ~~152~~276,~~175~~000.00 ~~151~~276,~~064~~000.7000 Sub-Group 1 ~~0113408585~~0113717280 GANJ 7680.1100 01-~~Oct~~Nov-2006 ~~172~~359,~~000~~200.00 ~~172~~359,~~000~~200.00 Sub-Group 1 ~~0113463438~~0113823573 GACA 9565.00 01-~~Sep~~Jan-~~2006~~2007 ~~197~~885,~~600~~950.00 ~~196~~884,~~518~~513.3871 Sub-Group 1 ~~0113717266~~0113862423 CAWA 80.00 01-~~Oct~~Dec-2006 ~~333~~312,~~600~~000.00 ~~333~~310,~~600~~542.0004 Sub-Group 1 ~~0113717423~~0113862495 AZCO 80.00 01-~~Oct~~Dec-2006 ~~148~~245,~~800~~600.00 ~~148~~245,~~800~~592.0021 Sub-Group 1 ~~0113862554~~0113936177 CAVA 80.00 01-Dec-2006 ~~160~~388,000.00 ~~160~~388,000.00 Sub-Group 1 ~~0113882804~~0113936203 CA 7080.00 01-~~Jan~~Dec-~~2007~~2006 1120,~~260,~~000.00 1120,~~231,103~~000.8400 Sub-Group 1 ~~0113963532~~0113936266 CAWA 7780.5200 01-Jan-2007 1110,000~~,000~~.00 1110,000~~,000~~.00 Sub-Group 1 ~~0114030881~~0113936267 FLWA ~~79.98 01-Jan-2007 220,400.00 220,400.00 Sub-Group 1 0114054249 NV~~ 80.00 01-Jan-2007 ~~300~~110,000.00 ~~300~~110,000.00 Sub-Group 1 ~~0114088350~~0113940691 WAAZ 7980.~~99 01-Dec-2006 142,700.~~00 ~~142,700.00 Sub-Group 1 0114088363 FL 74.99~~ 01-Dec-2006 ~~177~~179,~~800~~920.00 ~~177~~179,~~800~~920.00 Sub-Group 1 ~~0114088410~~0113940707 MDOR 80.00 01-~~Jan~~Nov-~~2007~~2006 66148,~~000~~480.00 65147,~~999~~684.9933 Sub-Group 1 ~~0114088543~~0113992830 MDCA 8075.00 01-~~Jan~~Feb-2007 ~~252~~975,~~800~~000.00 ~~252~~975,~~800~~000.00 Sub-Group 1 ~~0114088559~~0114038679 ILCA 8875.00 01-Jan-2007 ~~286~~600,000.00 ~~286~~600,000.00 Sub-Group 1 ~~0114088576~~0114081210 DEIL ~~95.00 01-Jan-2007 332,500.00 332,500.00 Sub-Group 1 0114089190 VA~~ 80.00 01-Jan-2007 ~~175~~86,~~920~~400.00 ~~175~~86,~~920~~046.0026 Sub-Group 1 ~~0114089197~~0114081216 MNNV 7079.0098 01-Jan-2007 ~~178~~192,~~500~~900.00 ~~178~~192,~~500~~899.0099 Sub-Group 1 ~~0114089460~~0114088943 MICA 7580.00 01-Dec-2006 ~~352~~412,~~500~~000.00 ~~352~~412,~~500~~000.00 Sub-Group 1 ~~0114089626~~0114089024 CADE 7580.00 01-Jan-2007 ~~862~~100,~~500~~000.00 ~~862~~100,~~500~~000.00 Sub-Group 1 ~~0114126918~~0114089595 MNWA 7970.9800 01-~~Feb~~Jan-2007 ~~189~~558,~~350~~600.00 ~~189~~558,~~350~~600.00 Sub-Group 1 ~~0114207282~~0114089620 ILAZ 8075.00 01-~~Dec~~Jan-~~2006~~2007 ~~228~~765,000.00 ~~227~~761,~~018~~946.7525 Sub-Group 1 ~~0114207400~~0114207670 FLCT 80.00 01-~~Nov~~Sep-2006 ~~229~~64,000.00 ~~229~~63,~~000~~546.0037 Sub-Group 1 ~~0114207437~~0114207725 FLCA 80.00 01-Dec-2006 ~~182,400.00 182,400.00 Sub-Group 1 0114207914 FL 80.00 01-Dec-2006 239,920.00 239,920.00 Sub-Group 1 0114207922 VA 80.00 01-Nov-2006~~ 324,000.00 324,000.00 Sub-Group 2 ~~0113395731~~0113323721 TXNJ ~~79.99 01-Nov-2006 305,350.00 303,993.19 Sub-Group 2 0113471465 NY 64.99 01-Dec-2006 601,200.00 598,343.17 Sub-Group 2 0113577105 AZ 95.00 01-Nov-2006 244,572.00 243,277.32 Sub-Group 2 0113577106 AZ~~ 80.00 01-~~Nov-2006 247,410.00 247,308.38 Sub-Group 2 0113577223 CA 80.00 01-~~Dec-2006 ~~355~~112,~~284~~800.00 ~~355~~112,~~284~~285.0099 Sub-Group 2 ~~0113577275~~0113549394 NVFL 7567.1602 01-~~Nov~~Jan-~~2006~~2007 ~~250~~63,000.00 ~~248~~62,~~272~~715.8002 Sub-Group 2 ~~0113577361~~0113577101 ~~TX 80.00 01-Nov-2006 156,451.00 155,559.46 Sub-Group 2 0113577405~~ FL 8090.00 01-Nov-2006 ~~190~~535,~~435~~522.00 ~~190~~535,~~435~~502.0042 Sub-Group 2 ~~0113577407~~0113577270 GATX 80.00 01-Nov-2006 ~~174~~106,~~392~~400.00 ~~174~~105,~~392~~615.0067 Sub-Group 2 ~~0113577456~~0113602928 AZ 8066.0083 01-~~Nov~~Dec-2006 ~~202~~999,~~788~~999.00 ~~202~~999,~~788~~999.00 Sub-Group 2 ~~0113577486~~0113603112 ORIL 80.00 01-~~Nov~~Dec-2006 ~~252~~88,000.00 ~~250~~87,~~222~~618.3684 Sub-Group 2 ~~0113577510~~0113691622 MNOR 80.00 01-~~Nov~~Dec-2006 ~~398~~125,~~524~~040.00 ~~398~~125,~~523~~040.9800 Sub-Group 2 ~~0113800663~~0113792391 NHIL 80.00 01-Dec-2006 ~~300~~264,000.00 ~~300~~263,~~000~~019.0054 Sub-Group 2 ~~0113825687~~0113991614 CAVA ~~59.88 01-Aug-2006 500,000.00 495,792.30 Sub-Group 2 0113825719 UT~~ 80.00 01-~~Oct~~Jan-~~2006~~2007 ~~100~~268,~~000~~400.00 99267,~~450~~963.4956 Sub-Group 2 ~~0113825747~~0114010989 FLTX 80.00 01-~~Nov~~Jan-~~2006~~2007 ~~188~~68,000.00 ~~186~~67,~~954~~735.5526 Sub-Group 2 ~~0113825857~~0114024350 NYVA 6279.9699 01-~~Oct-2006 1,700,000.00 1,700,000.00 Sub-Group 2 0113891756 FL 64.83 01-~~Jan-2007 ~~188~~175,~~000~~900.00 ~~187~~175,~~869~~900.3000 Sub-Group 2 ~~0113919676~~0114024438 CAWI 80.00 01-Jan-2007 ~~458~~110,~~400~~120.00 ~~458~~109,~~400~~621.0090 Sub-Group 2 ~~0113934739~~0114044589 ~~AZ 74.99 01-Dec-2006 318,650.00 317,244.09 Sub-Group 2 0113964525~~ CA 3980.~~81 01-Jan-2007 250,000.~~00 ~~248,433.41 Sub-Group 2 0113994258 HI 42.67~~ 01-Jan-2007 ~~256~~448,000.00 ~~254~~446,~~830~~806.~~27 Sub-Group 2 0114024377 MN 74.58 01-Jan-2007 48,400.00 48,231.29~~85

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Sub-Group 1 ~~0113408580~~0113663775 Loan Paid in Full 0 87.250% 360 96 Sub-Group 1 ~~0113408585~~0113717280 Loan Paid in Full 0 8.~~000~~750% 360 7 Sub-Group 1 ~~0113463438~~0113823573 Loan Paid in Full 0(1) 86.~~625~~750% 360 85 Sub-Group 1 ~~0113717266~~0113862423 ~~Repurchase~~Loan 0Paid ~~7.750%~~in ~~360~~Full 70 ~~Sub-Group 1 0113717423 Repurchase 2~~ 8.125% 360 76 Sub-Group 1 ~~0113862554~~0113862495 Loan Paid in Full ~~(1)~~0 78.~~125~~500% 360 56 Sub-Group 1 ~~0113882804~~0113936177 Loan Paid in Full ~~(1)~~3 7.875% 360 46 Sub-Group 1 ~~0113963532~~0113936203 Loan Paid in Full 04 8.~~500~~000% 360 46 Sub-Group 1 ~~0114030881~~0113936266 Loan Paid in Full 0 8.~~250~~500% 360 45 Sub-Group 1 ~~0114054249~~0113936267 Loan Paid in Full 0 78.~~250~~500% 360 45 Sub-Group 1 ~~0114088350~~0113940691 Loan Paid in Full ~~(1)~~0 8.~~250~~000% 360 56 Sub-Group 1 ~~0114088363~~0113940707 Loan Paid in Full 0 8.~~250~~125% 360 57 Sub-Group 1 ~~0114088410~~0113992830 Loan Paid in Full 0 87.~~125~~875% 360 4 Sub-Group 1 ~~0114088543~~0114038679 Loan Paid in Full 0 8.~~375~~875% 360 45 Sub-Group 1 ~~0114088559~~0114081210 Loan Paid in Full 0 8.~~375~~000% 360 45 Sub-Group 1 ~~0114088576~~0114081216 Loan Paid in Full 0 8.~~000~~750% 360 45 Sub-Group 1 ~~0114089190~~0114088943 Loan Paid in Full ~~(1)~~0 68.~~500~~125% 360 46 Sub-Group 1 ~~0114089197~~0114089024 Loan Paid in Full 0 8.000% 360 45 Sub-Group 1 ~~0114089460~~0114089595 Loan Paid in Full 0 7.875% 360 5 Sub-Group 1 ~~0114089626~~0114089620 Loan Paid in Full 0 78.~~875~~125% 360 45 Sub-Group 1 ~~0114126918~~0114207670 Loan Paid in Full ~~(1) 8.000% 360 3 Sub-Group 1 0114207282 Repurchase~~ 0 7.~~750% 360 5 Sub-Group 1 0114207400 Repurchase 0 7.~~875% 360 69 Sub-Group 1 ~~0114207437~~0114207725 ~~Repurchase~~Loan 1Paid ~~7.875%~~in ~~360~~Full 50 ~~Sub-Group 1 0114207914 Repurchase 1~~ 7.~~250~~500% 360 ~~5 Sub-Group 1 0114207922 Repurchase 1~~ 6~~.875%~~ ~~360 6~~ Sub-Group 2 ~~0113395731~~0113323721 Loan Paid in Full ~~(1)~~0 8.~~375~~250% 360 6 Sub-Group 2 ~~0113471465~~0113549394 Loan Paid in Full ~~(1)~~0 7.~~250~~500% 360 5 Sub-Group 2 ~~0113577105~~0113577101 ~~Repurchase~~Loan 0Paid ~~7.500%~~in ~~360~~Full 6(1) ~~Sub-Group 2 0113577106 Repurchase 2~~ 7.~~375~~875% 360 ~~6 Sub-Group 2 0113577223 Repurchase 0~~ 7~~.375%~~ ~~360 5~~ Sub-Group 2 ~~0113577275~~0113577270 Loan Paid in Full 0 6.~~125~~500% 360 67 Sub-Group 2 ~~0113577361~~0113602928 Loan Paid in Full 0 ~~7.125% 360~~ 6 ~~Sub-Group 2 0113577405 Repurchase 0 6~~.~~250~~875% 360 6 Sub-Group 2 ~~0113577407~~0113603112 ~~Repurchase~~Loan 0Paid ~~7.250%~~in ~~360~~Full ~~6 Sub-Group 2 0113577456 Repurchase 2 6.875% 360 6 Sub-Group 2 0113577486 Repurchase~~ 0 68.~~375~~500% 360 6 Sub-Group 2 ~~0113577510~~0113691622 ~~Repurchase 1 6.875% 360 6 Sub-Group 2 0113800663~~ Loan Paid in Full 0 7.250% 360 56 Sub-Group 2 ~~0113825687~~0113792391 Loan Paid in Full 0 79.~~000~~250% 360 96 Sub-Group 2 ~~0113825719~~0113991614 Loan Paid in Full ~~(1)~~0 8.~~000% 360 7 Sub-Group 2 0113825747 Repurchase 1 7.~~250% 360 65 Sub-Group 2 ~~0113825857~~0114010989 ~~Repurchase 1 7.500% 360 7 Sub-Group 2 0113891756~~ Loan Paid in Full (1) ~~6.500% 360 4 Sub-Group 2 0113919676 Loan Paid in Full 0~~ 8.~~875~~250% ~~180 4 Sub-Group 2 0113934739 Loan Paid in Full 0 7.625%~~ 360 5 Sub-Group 2 ~~0113964525~~0114024350 Loan Paid in Full (1) 7.~~375~~500% 360 45 Sub-Group 2 ~~0113994258~~0114024438 Loan Paid in Full 10 67.500% 360 45 Sub-Group 2 ~~0114024377~~0114044589 Loan Paid in Full ~~(1)~~0 76.~~875~~500% 360 45

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Sub-Group 1 42 ~~577~~133,~~440~~175.9193 112,~~118~~001.1181 0.00 Sub-Group 2 42 1330,~~038,681~~800.0181 317,~~407~~245.5514 0.00 Total 84 1463,~~616,121~~976.9274 429,~~525~~246.6695 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 Sub-Group 1 0113408575 Active 69,~~630~~582.3185 0.0201 0.00 Sub-Group 1 ~~0113408580~~0114207670 ~~04/25/2007 151,168.66 4,985.64 0.00 Sub-Group 1 0113463438 04/26/2007 196,641.94 1,572.45 0.00 Sub-Group 1 0113862554~~ 05/1011/2007 ~~160~~63,~~000~~593.0008 42,~~560~~001.0080 0.00 Sub-Group 2 ~~0113825687~~0113549394 0405/1821/2007 ~~496~~62,~~224~~763.1726 131,882.8792 0.00 Sub-Group 2 ~~0113825719~~0113991614 05/0722/2007 99268,~~520~~037.7955 65,~~000~~362.0022 0.00 ~~Sub-Group 2 0113891756 04/24/2007 187,869.30 4,883.77 0.00 Sub-Group 2 0113994258 04/25/2007 255,066.75 6,640.91 0.00~~

Prepayment Rates

Summary SMM CPR PSA Current Month 21.~~112~~457% Current Month 2216.~~597~~151% Current Month 21,~~380~~404.~~414~~510% 3 Month Average 1.~~390~~632% 3 Month Average 1517.~~280~~855% 3 Month Average 1,~~958~~918.~~376~~635% 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 8.427% N/A Mar-2007 1,523.732% N/A Apr-2007 14.815% N/A Apr-2007 1,970.982% N/A May-2007 22.597% N/A May-2007 2,380.414% N/A Jun-2007 16.151% N/A Jun-2007 1,404.510% 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. Sub-Group 1 SMM CPR PSA Current Month 21.~~056~~883% Current Month 2220.~~062~~397% Current Month 21,~~367~~800.~~448~~226% 3 Month Average 1.~~577~~777% 3 Month Average 1719.~~297~~318% 3 Month Average 2,~~389~~094.~~763~~625% 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 14.336% N/A Mar-2007 2,685.642% N/A Apr-2007 15.494% N/A Apr-2007 2,116.200% N/A May-2007 22.062% N/A May-2007 2,367.448% N/A Jun-2007 20.397% N/A Jun-2007 1,800.226% 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. Sub-Group 2 SMM CPR PSA Current Month 20.~~175~~982% Current Month 2311.~~190~~168% Current Month ~~2,393~~955.~~845~~616% 3 Month Average 1.~~180~~470% 3 Month Average 1216.~~851~~136% 3 Month Average 1,~~479~~722.~~743~~132% 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 1.312% N/A Mar-2007 228.448% N/A Apr-2007 14.051% N/A Apr-2007 1,816.936% N/A May-2007 23.190% N/A May-2007 2,393.845% N/A Jun-2007 11.168% N/A Jun-2007 955.616% 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))

Repurchases Current Loan Scheduled Current Current Number Balance Rate Payment ~~0113577105~~No ~~243,465.75~~Repurchases ~~7.500%~~this 1,710.09 0113577106 247,308.38 7.375% 1,519.92 0113577223 355,284.00 7.375% 2,183.52 0113577405 190,435.00 6.250% 991.85 0113577407 174,392.00 7.250% 1,053.62 0113577456 202,788.00 6.875% 1,161.81 0113577486 250,463.93 6.375% 1,572.16 0113577510 398,523.98 6.875% 2,283.21 0113717266 333,600.00 7.750% 2,154.50 0113717423 148,800.00 8.125% 1,007.50 0113825747 187,106.61 7.250% 1,282.50 0113825857 1,700,000.00 7.500% 10,625.00 0114207282 227,184.93 7.750% 1,633.42 0114207400 229,000.00 7.875% 1,502.81 0114207437 182,400.00 7.875% 1,197.00 0114207914 239,920.00 7.250% 1,449.52 0114207922 324,000.00 6.875% 1,856.25Period

Interest Rate Stratification Summary Sub-Group 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.250 0 0.00 0.000 0 0.00 0.000 5.250 5.499 1 859,~~404~~253.3577 0.~~117~~119 1 859,~~404~~253.3577 0.~~222~~226 5.500 5.749 0 0.00 0.000 0 0.00 0.000 5.750 5.999 37 21,~~531~~525,~~583~~476.1183 2.~~927~~970 36 20,~~989~~984,~~825~~276.7929 5.~~410~~513 6.000 6.249 93 34,~~682~~666,~~796~~311.6189 4.~~714~~783 60 24,~~546~~543,~~644~~928.2901 6.~~327~~449 6.250 6.499 148 37,~~513~~487,~~634~~374.1156 5.~~099~~172 23 5,~~257~~256,~~765~~876.2252 1.~~355~~381 6.500 6.749 ~~292~~290 8079,~~450~~847,~~869~~536.3391 1011.~~935~~017 32 9,749,~~960~~392.1929 2.~~513~~562 6.750 6.999 ~~462~~460 ~~121~~119,~~928~~880,~~458~~862.8139 16.~~573~~541 9796 2827,~~361~~383,~~066~~946.4521 7.~~310~~195 7.000 7.249 193 47,~~267~~248,~~337~~132.6418 6.~~425~~519 50 13,~~678~~677,~~432~~072.1992 3.~~526~~593 7.250 7.499 ~~231~~229 53,~~478~~055,~~476~~248.2915 7.~~269~~320 7271 19,~~862~~585,~~966~~147.6009 5.~~120~~146 7.500 7.749 ~~191~~187 4342,~~519~~830,~~208~~679.7642 5.~~915~~910 7170 17,~~812~~486,~~634~~323.6943 4.~~591~~594 7.750 7.999 ~~447~~442 ~~113~~111,~~624~~089,~~280~~254.0565 15.~~444~~328 ~~347~~343 9391,~~013~~022,~~644~~220.9754 23.~~975~~915 8.000 8.249 ~~291~~283 7371,~~937~~797,~~927~~905.7821 109.~~050~~907 ~~255~~247 6462,~~503~~366,~~683~~432.8759 16.~~626~~386 8.250 8.499 ~~223~~220 5958,~~316~~857,~~985~~672.8311 8.~~063~~121 186 51,~~321~~314,~~660~~110.6201 13.~~229~~482 8.500 8.749 8682 20,~~898~~340,~~329~~356.8889 2.~~841~~807 6461 1716,~~393~~925,~~997~~806.6516 4.~~483~~447 8.750 8.999 7572 2019,~~629~~473,~~912~~238.8387 2.~~804~~687 6360 1716,~~941~~786,~~911~~913.4029 4.~~625~~411 9.000 9.249 12 1,~~826~~825,~~204~~926.7081 0.~~248~~252 8 1,383,~~215~~073.6639 0.~~357~~363 9.250 9.499 76 1960,~~224,387~~993.1013 0.~~166~~133 3 422,~~461~~422.7048 0.~~109~~111 9.500 9.749 15 2,~~010~~009,~~120~~445.6665 0.~~273~~277 5 860,~~445~~331.34 0.~~222~~226 9.750 9.999 1 997,~~689~~216.7037 0.~~136~~138 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total 2,~~805~~771 ~~735~~724,~~697~~752,~~607~~885.5479 100.000 1,~~373~~352 ~~387~~380,~~959~~607,~~720~~526.9833 100.000

Interest Rate Stratification (continued) Sub-Group 2 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.250 0 0.00 0.000 5.250 5.499 0 0.00 0.000 5.500 5.749 0 0.00 0.000 5.750 5.999 1 541,~~757~~200.3254 0.~~156~~157 6.000 6.249 33 10,~~136~~122,~~152~~383.3288 2.~~915~~941 6.250 6.499 125 32,~~255~~230,~~868~~498.8904 9.~~276~~365 6.500 6.749 ~~260~~258 70,~~700~~098,~~909~~144.1462 20.~~332~~369 6.750 6.999 ~~365~~364 9392,~~567~~496,~~392~~916.3618 26.~~907~~877 7.000 7.249 143 33,~~588~~571,~~905~~059.4526 9.~~659~~755 7.250 7.499 ~~159~~158 33,~~615~~470,~~509~~101.6906 9.~~667~~726 7.500 7.749 ~~120~~117 25,~~706~~344,~~574~~355.0799 7.~~393~~364 7.750 7.999 ~~100~~99 20,~~610~~067,~~635~~034.0811 5.~~927~~831 8.000 8.249 36 9,~~434~~431,~~243~~472.9162 2.~~713~~741 8.250 8.499 3734 7,~~995~~543,~~325~~562.2110 2.~~299~~192 8.500 8.749 2221 3,~~504~~414,~~332~~550.2373 10.~~008~~992 8.750 8.999 12 2,~~688~~686,~~001~~325.4358 0.~~773~~781 9.000 9.249 4 442,~~989~~853.0442 0.~~127~~129 9.250 9.499 43 ~~801~~538,~~925~~570.4065 0.~~231~~156 9.500 9.749 10 1,149,~~675~~114.3231 0.~~331~~334 9.750 9.999 1 997,~~689~~216.7037 0.~~287~~290 >= 10.000 0 0.00 0.000 Total 1,~~432~~419 ~~347~~344,~~737~~145,~~886~~359.5646 100.000

Filing Compare · Deutsche Alt-A Securities Mortgage Loan Trust , Series 2007-BAR1