10-D 1 msm072ax_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: 333-130684-23 Morgan Stanley Mortgage Loan Trust 2007-2AX (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130684 Morgan Stanley Capital I Inc. (Exact name of depositor as specified in its charter) Morgan Stanley Mortgage Capital Holdings LLC, successor-in-interest by merger to Morgan Stanley Mortgage Capital Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2198827 54-2198828 54-2198829 54-6737500 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-A-4 _____ _____ __X___ ____________ A-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___ ____________ OC _____ _____ __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 Morgan Stanley Mortgage Loan Trust 2007-2AX. 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. Please refer to MSM 2007-2AX: http://www.sec.gov/Archives/edgar/data/762153/000090514807000865/ efc7-0350_6016594424b5.txt for an explanation of material terms, parties and abbreviations used in Exhibit 99.1. 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 Morgan Stanley Mortgage Loan Trust 2007-2AX, 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. Morgan Stanley Mortgage Loan Trust 2007-2AX (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: July 6, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Morgan Stanley Mortgage Loan Trust 2007-2AX, relating to the June 25, 2007 distribution. EX-99.1 Morgan Stanley Mortgage Loan Trust Mortgage Pass-Through Certificates Distribution Date: 6/25/2007 Morgan Stanley Mortgage Loan Trust Mortgage Pass-Through Certificates Series 2007-2AX Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1-A 61751TAA7 0506/2422/2007 5.49000% ~~152~~150,~~445~~630,584.0203 ~~697~~712,~~438~~106.5509 2-A-1 61751TAB5 0506/2422/2007 5.41000% ~~206~~199,~~032~~968,~~238~~175.4437 ~~928~~931,~~862~~573.0196 2-A-2 61751TAC3 0506/2422/2007 5.48000% 140,100,000.00 ~~639~~661,~~790~~116.0033 2-A-3 61751TAD1 0506/2422/2007 5.56000% 44,106,000.00 ~~204~~211,~~357~~169.8073 2-A-4 61751TAE9 0506/2422/2007 5.56000% 4342,~~359~~686,~~911~~124.4095 ~~200~~204,~~900~~371.9268 A-R 61751TAQ2 0405/3031/2007 6.84950% 0.00 0.00 M-1 61751TAF6 0506/2422/2007 5.60000% 8,133,000.00 3739,~~954~~219.0013 M-2 61751TAG4 0506/2422/2007 5.62000% 8,134,000.00 3839,~~094~~364.2304 M-3 61751TAH2 0506/2422/2007 5.65000% 4,554,000.00 2122,~~441~~156.7547 M-4 61751TAJ8 0506/2422/2007 5.72000% 3,579,000.00 17,~~059~~628.9056 M-5 61751TAK5 0506/2422/2007 5.74000% 3,253,000.00 1516,~~560~~078.1886 M-6 61751TAL3 0506/2422/2007 5.79000% 2,277,000.00 1011,~~986~~352.5374 B-1 61751TAM1 0506/2422/2007 6.22000% 2,277,000.00 1112,~~802~~195.4587 B-2 61751TAN9 0506/2422/2007 6.52000% 2,278,000.00 12,~~377~~789.1370 B-3 61751TAP4 0506/2422/2007 7.57000% 3,253,000.00 2021,~~521~~205.0104 P 61751TAS8 0506/2422/2007 0.00000% 1,000.00 815,~~346~~043.3383 OC 61751TAR0 0506/2422/2007 0.00000% 5,205,172.08 ~~729~~622,~~007~~626.8089 Totals ~~628~~620,~~987~~435,~~905~~056.9443 3,~~594~~549,~~500~~998.5992

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A 1570,~~814,999~~307.9924 0.00 150,~~630~~060,~~584~~276.0379 21,~~512~~282,~~438~~413.5433 0.00 2-A-1 610,~~064~~379,~~063~~603.0789 0.00 ~~199~~189,~~968~~588,~~175~~571.3748 611,~~992~~311,~~925~~177.0885 0.00 2-A-2 0.00 0.00 140,100,000.00 ~~639~~661,~~790~~116.0033 0.00 2-A-3 0.00 0.00 44,106,000.00 ~~204~~211,~~357~~169.8073 0.00 2-A-4 ~~673~~1,~~786~~153,292.4517 0.00 4241,~~686~~532,~~124~~832.9578 ~~874~~1,~~687~~357,663.3785 0.00 A-R 0.00 0.00 0.00 0.00 0.00 M-1 0.00 0.00 8,133,000.00 3739,~~954~~219.0013 0.00 M-2 0.00 0.00 8,134,000.00 3839,~~094~~364.2304 0.00 M-3 0.00 0.00 4,554,000.00 2122,~~441~~156.7547 0.00 M-4 0.00 0.00 3,579,000.00 17,~~059~~628.9056 0.00 M-5 0.00 0.00 3,253,000.00 1516,~~560~~078.1886 0.00 M-6 0.00 0.00 2,277,000.00 1011,~~986~~352.5374 0.00 B-1 0.00 0.00 2,277,000.00 1112,~~802~~195.4587 0.00 B-2 0.00 0.00 2,278,000.00 12,~~377~~789.1370 0.00 B-3 0.00 0.00 3,253,000.00 2021,~~521~~205.0104 0.00 P 0.00 0.00 1,000.00 815,~~346~~043.3383 0.00 OC 0.00 0.00 5,205,172.08 ~~729~~622,~~007~~626.8089 0.00 Totals 812,~~552~~103,~~849~~203.5130 0.00 ~~620~~608,~~435~~331,~~056~~853.4313 1215,~~147~~653,~~350~~202.1022 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion ~~Realized~~ Face Certificate Principal Principal ~~Loss~~ Amount Balance Distribution Distribution 1-A 157,974,000.00 ~~152~~150,~~445~~630,584.0203 0.00 1570,~~814,999~~307.9924 0.00 ~~0.00~~ 2-A-1 220,550,000.00 ~~206~~199,~~032~~968,~~238~~175.4437 0.00 610,~~064~~379,~~063~~603.0789 0.00 ~~0.00~~ 2-A-2 140,100,000.00 140,100,000.00 0.00 0.00 0.00 ~~0.00~~ 2-A-3 44,106,000.00 44,106,000.00 0.00 0.00 0.00 ~~0.00~~ 2-A-4 44,973,000.00 4342,~~359~~686,~~911~~124.4095 0.00 ~~673~~1,~~786~~153,292.4517 0.00 ~~0.00~~ A-R 100.00 0.00 0.00 0.00 0.00 ~~0.00~~ M-1 8,133,000.00 8,133,000.00 0.00 0.00 0.00 ~~0.00~~ M-2 8,134,000.00 8,134,000.00 0.00 0.00 0.00 ~~0.00~~ M-3 4,554,000.00 4,554,000.00 0.00 0.00 0.00 ~~0.00~~ M-4 3,579,000.00 3,579,000.00 0.00 0.00 0.00 ~~0.00~~ M-5 3,253,000.00 3,253,000.00 0.00 0.00 0.00 ~~0.00~~ M-6 2,277,000.00 2,277,000.00 0.00 0.00 0.00 ~~0.00~~ B-1 2,277,000.00 2,277,000.00 0.00 0.00 0.00 ~~0.00~~ B-2 2,278,000.00 2,278,000.00 0.00 0.00 0.00 ~~0.00~~ B-3 3,253,000.00 3,253,000.00 0.00 0.00 0.00 ~~0.00~~ P 1,000.00 1,000.00 0.00 0.00 0.00 ~~0.00~~ OC 5,205,509.88 5,205,172.08 0.00 0.00 0.00 ~~0.00~~ Totals 650,647,609.88 ~~628~~620,~~987~~435,~~905~~056.9443 0.00 812,~~552~~103,~~849~~203.5130 0.00 ~~0.00~~

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A 10.00 570,~~814,999~~307.9924 150,~~630~~060,~~584~~276.0379 0.~~95351503~~94990490 1570,~~814,999~~307.9924 2-A-1 60.00 10,~~064~~379,~~063~~603.0789 ~~199~~189,~~968~~588,~~175~~571.3748 0.~~90667955~~85961719 610,~~064~~379,~~063~~603.0789 2-A-2 0.00 0.00 140,100,000.00 1.00000000 0.00 2-A-3 0.00 0.00 44,106,000.00 1.00000000 0.00 2-A-4 ~~673~~0.00 1,~~786~~153,292.4517 4241,~~686~~532,~~124~~832.9578 0.~~94915004~~92350594 ~~673~~1,~~786~~153,292.4517 A-R 0.00 0.00 0.00 0.00000000 0.00 M-1 0.00 0.00 8,133,000.00 1.00000000 0.00 M-2 0.00 0.00 8,134,000.00 1.00000000 0.00 M-3 0.00 0.00 4,554,000.00 1.00000000 0.00 M-4 0.00 0.00 3,579,000.00 1.00000000 0.00 M-5 0.00 0.00 3,253,000.00 1.00000000 0.00 M-6 0.00 0.00 2,277,000.00 1.00000000 0.00 B-1 0.00 0.00 2,277,000.00 1.00000000 0.00 B-2 0.00 0.00 2,278,000.00 1.00000000 0.00 B-3 0.00 0.00 3,253,000.00 1.00000000 0.00 P 0.00 0.00 1,000.00 1.00000000 0.00 OC 0.00 0.00 5,205,172.08 0.99993511 0.00 Totals 8$0.00 12,~~552~~103,~~849~~203.5130 ~~620~~608,~~435~~331,~~056~~853.4313 0.~~95356541~~93496363 812,~~552~~103,~~849~~203.5130

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A 157,974,000.00 ~~965~~953.~~00426665~~51503431 0.00000000 113.~~48923234~~61013357 0.00000000 2-A-1 220,550,000.00 ~~934~~906.~~17473788~~67955280 0.00000000 2747.~~49518508~~06236178 0.00000000 2-A-2 140,100,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3 44,106,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 44,973,000.00 ~~964~~949.~~13206591~~15004447 0.00000000 1425.~~98202144~~64410135 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 8,133,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 8,134,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 4,554,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 3,579,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 3,253,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 2,277,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 2,277,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 2,278,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 3,253,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 P 1,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 OC 5,205,509.88 999.93510722 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A 0.00000000 113.~~48923234~~61013357 ~~953~~949.~~51503431~~90490074 0.~~95351503~~94990490 113.~~48923234~~61013357 2-A-1 0.00000000 2747.~~49518508~~06236178 ~~906~~859.~~67955280~~61719102 0.~~90667955~~85961719 2747.~~49518508~~06236178 2-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 1425.~~98202144~~64410135 ~~949~~923.~~15004447~~50594312 0.~~94915004~~92350594 1425.~~98202144~~64410135 A-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 1000.00000000 1.00000000 0.00000000 OC 0.00000000 0.00000000 999.93510722 0.99993511 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A 0405/25/07 - 0506/24/07 3031 5.49000% ~~152~~150,~~445~~630,584.0203 ~~697~~712,~~438~~106.5509 0.00 2-A-1 0405/25/07 - 0506/24/07 3031 5.41000% ~~206~~199,~~032~~968,~~238~~175.4437 ~~928~~931,~~862~~573.0196 0.00 2-A-2 0405/25/07 - 0506/24/07 3031 5.48000% 140,100,000.00 ~~639~~661,~~790~~116.0033 0.00 2-A-3 0405/25/07 - 0506/24/07 3031 5.56000% 44,106,000.00 ~~204~~211,~~357~~169.8073 0.00 2-A-4 0405/25/07 - 0506/24/07 3031 5.56000% 4342,~~359~~686,~~911~~124.4095 ~~200~~204,~~900~~371.9268 0.00 A-R N/A N/A 6.84950% 0.00 0.00 0.00 M-1 0405/25/07 - 0506/24/07 3031 5.60000% 8,133,000.00 3739,~~954~~219.0013 0.00 M-2 0405/25/07 - 0506/24/07 3031 5.62000% 8,134,000.00 3839,~~094~~364.2304 0.00 M-3 0405/25/07 - 0506/24/07 3031 5.65000% 4,554,000.00 2122,~~441~~156.7547 0.00 M-4 0405/25/07 - 0506/24/07 3031 5.72000% 3,579,000.00 17,~~059~~628.9056 0.00 M-5 0405/25/07 - 0506/24/07 3031 5.74000% 3,253,000.00 1516,~~560~~078.1886 0.00 M-6 0405/25/07 - 0506/24/07 3031 5.79000% 2,277,000.00 1011,~~986~~352.5374 0.00 B-1 0405/25/07 - 0506/24/07 3031 6.22000% 2,277,000.00 1112,~~802~~195.4587 0.00 B-2 0405/25/07 - 0506/24/07 3031 6.52000% 2,278,000.00 12,~~377~~789.1370 0.00 B-3 0405/25/07 - 0506/24/07 3031 7.57000% 3,253,000.00 2021,~~521~~205.0104 12,~~974~~670.1091 P N/A N/A 0.00000% 1,000.00 0.00 0.00 OC N/A N/A 0.00000% ~~628~~620,~~986~~434,~~905~~056.9342 0.00 0.00 Totals 2,~~857~~912,~~146~~328.4620 12,~~974~~670.1091

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A 0.00 0.00 ~~697~~712,~~438~~106.5509 0.00 150,~~630~~060,~~584~~276.0379 2-A-1 0.00 0.00 ~~928~~931,~~862~~573.0196 0.00 ~~199~~189,~~968~~588,~~175~~571.3748 2-A-2 0.00 0.00 ~~639~~661,~~790~~116.0033 0.00 140,100,000.00 2-A-3 0.00 0.00 ~~204~~211,~~357~~169.8073 0.00 44,106,000.00 2-A-4 0.00 0.00 ~~200~~204,~~900~~371.9268 0.00 4241,~~686~~532,~~124~~832.9578 A-R 0.00 0.00 0.00 0.00 0.00 M-1 0.00 0.00 3739,~~954~~219.0013 0.00 8,133,000.00 M-2 0.00 0.00 3839,~~094~~364.2304 0.00 8,134,000.00 M-3 0.00 0.00 2122,~~441~~156.7547 0.00 4,554,000.00 M-4 0.00 0.00 17,~~059~~628.9056 0.00 3,579,000.00 M-5 0.00 0.00 1516,~~560~~078.1886 0.00 3,253,000.00 M-6 0.00 0.00 1011,~~986~~352.5374 0.00 2,277,000.00 B-1 0.00 0.00 1112,~~802~~195.4587 0.00 2,277,000.00 B-2 0.00 0.00 12,~~377~~789.1370 0.00 2,278,000.00 B-3 12,~~974~~670.1091 0.00 2021,~~521~~205.0104 0.00 3,253,000.00 P 0.00 0.00 815,~~346~~043.3383 0.00 1,000.00 OC 0.00 0.00 ~~729~~622,~~007~~626.8089 0.00 ~~620~~608,~~434~~330,~~056~~853.4212 Totals 12,~~974~~670.1091 0.00 3,~~594~~549,~~500~~998.5992 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A 157,974,000.00 5.49000% ~~965~~953.~~00426665~~51503431 4.~~41489454~~50774235 0.00000000 2-A-1 220,550,000.00 5.41000% ~~934~~906.~~17473788~~67955280 4.~~21157112~~22386742 0.00000000 2-A-2 140,100,000.00 5.48000% 1000.00000000 4.~~56666667~~71888887 0.00000000 2-A-3 44,106,000.00 5.56000% 1000.00000000 4.~~63333333~~78777785 0.00000000 2-A-4 44,973,000.00 5.56000% ~~964~~949.~~13206591~~15004447 4.~~46714518~~54431948 0.00000000 A-R 100.00 6.84950% 0.00000000 0.00000000 0.00000000 M-1 8,133,000.00 5.60000% 1000.00000000 4.~~66666667~~82222181 0.00000000 M-2 8,134,000.00 5.62000% 1000.00000000 4.~~68333292~~83944431 0.00000000 M-3 4,554,000.00 5.65000% 1000.00000000 4.~~70833333~~86527668 0.00000000 M-4 3,579,000.00 5.72000% 1000.00000000 4.~~76666667~~92555462 0.00000000 M-5 3,253,000.00 5.74000% 1000.00000000 4.~~78333231~~94277897 0.00000000 M-6 2,277,000.00 5.79000% 1000.00000000 4.~~82500220~~98583224 0.00000000 B-1 2,277,000.00 6.22000% 1000.00000000 5.~~18333333~~35611331 0.00000000 B-2 2,278,000.00 6.52000% 1000.00000000 5.~~43333187~~61444249 0.00000000 B-3 3,253,000.00 7.57000% 1000.00000000 6.~~30833385~~51861051 0.~~60685521~~82106056 P 1,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 OC 5,205,509.88 0.00000% ~~120830~~119187.~~98878491~~95098320 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A 0.00000000 0.00000000 4.~~41489454~~50774235 0.00000000 ~~953~~949.~~51503431~~90490074 2-A-1 0.00000000 0.00000000 4.~~21157112~~22386742 0.00000000 ~~906~~859.~~67955280~~61719102 2-A-2 0.00000000 0.00000000 4.~~56666667~~71888887 0.00000000 1000.00000000 2-A-3 0.00000000 0.00000000 4.~~63333333~~78777785 0.00000000 1000.00000000 2-A-4 0.00000000 0.00000000 4.~~46714518~~54431948 0.00000000 ~~949~~923.~~15004447~~50594312 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.00000000 4.~~66666667~~82222181 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~68333292~~83944431 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~70833333~~86527668 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~76666667~~92555462 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~78333231~~94277897 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 4.~~82500220~~98583224 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 5.~~18333333~~35611331 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 5.~~43333187~~61444249 0.00000000 1000.00000000 B-3 0.~~60685521~~82106056 0.00000000 6.~~30833385~~51861051 0.00000000 1000.00000000 P 0.00000000 0.00000000 ~~8346~~15043.~~33000000~~83000000 0.00000000 1000.00000000 OC 0.00000000 0.00000000 ~~140~~119.~~04541665~~60920339 0.00000000 ~~119187~~116862.~~95098320~~87551912 (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 1215,~~110~~858,~~121~~386.6493 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~437~~405,~~434~~594.0250 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 815,~~346~~043.3383 Swap/Cap Payments 0.00 Total Deposits 1216,~~555~~279,~~901~~025.9926 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~217~~437,~~760~~434.6502 Total Administration Fees ~~190~~188,~~791~~389.2402 Payment of Interest and Principal 1215,~~147~~653,~~350~~202.1022 Total Withdrawals (Pool Distribution Amount) 1216,~~555~~279,~~901~~025.9926 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~188~~186,~~435~~033.2354 LPMI Fee* 2,~~356~~355.0148 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~190~~188,~~791~~389.2402 *Servicer Payees include: CENTRAL MORTGAGE; GMAC MORTGAGE CORPORATION; GREENPOINT MORTGAGE FUNDING, INC.; INDYMAC BANK, F.S.B.; REPUBLIC FEDERAL BANK, N.A.; WACHOVIA MORTGAGE CORPORATION; WELLS FARGO BANK, N.A. NOTE: LPMI Payees Include: Gemico, MGIC, PMI, Radian, TGIC, UGI, RMIC

Collateral Statement Group Loan Group I Loan Group II Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 7.~~269900~~268757 7.~~183222~~177679 Weighted Average Net Rate 6.~~918517~~917412 6.~~820866~~814879 Weighted Average Pass-Through Rate 6.~~912593~~911422 6.~~816873~~810829 Weighted Average Remaining Term ~~353~~352 ~~353~~352 Principal And Interest Constant 1998,~~009,865~~550.3556 2,~~830~~788,~~604~~277.1519 Beginning Loan Count ~~734~~726 1,~~278~~263 Loans Paid in Full 84 1523 Ending Loan Count ~~726~~722 1,~~263~~240 Beginning Scheduled Balance ~~163~~161,~~608~~793,816.5152 ~~465~~458,~~378~~640,~~089~~239.4290 Ending Scheduled Balance 161,~~793~~223,~~816~~509.5228 ~~458~~447,~~640~~107,~~239~~343.9084 Actual Ending Collateral Balance 161,~~810~~243,~~954~~610.3778 ~~458~~447,~~679~~147,~~502~~861.3816 Scheduled Principal 18,~~682~~517.1830 44,~~842~~966.3285 Unscheduled Principal 1551,~~796,317~~789.8194 611,~~693~~487,~~007~~929.2021 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~991~~980,~~183~~033.1726 2,~~785~~743,~~761~~310.8334 Servicing Fees 47,~~907~~371.8823 ~~140~~138,~~527~~662.3531 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 807.7354 1,~~548~~547.2894 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 ~~942~~931,~~467~~854.5649 2,~~643~~603,~~686~~100.2009 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 ~~3,005~~0.9900 515,~~340~~043.3483 Prepayment Penalty Paid Count 10 13 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 7.~~205768~~201430 Weighted Average Net Rate 6.~~846266~~841617 Weighted Average Pass-Through Rate 6.~~841771~~837061 Weighted Average Remaining Term ~~353~~352 Principal And Interest Constant 3,~~840~~786,~~469~~827.5075 Beginning Loan Count 21,~~012~~989 Loans Paid in Full 2327 Ending Loan Count 1,~~989~~962 Beginning Scheduled Balance ~~628~~620,~~986~~434,~~905~~056.9342 Ending Scheduled Balance ~~620~~608,~~434~~330,~~056~~853.4212 Actual Ending Collateral Balance ~~620~~608,~~490~~391,~~456~~471.7594 Scheduled Principal 63,~~524~~484.5015 Unscheduled Principal 812,~~489~~039,~~325~~719.0115 Negative Amortized Principal 0.00 Scheduled Interest 3,~~776~~723,~~945~~343.0060 Servicing Fees ~~188~~186,~~435~~033.2354 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 2,~~356~~355.0148 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~586~~534,~~153~~954.7658 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 815,~~346~~043.3383 Prepayment Penalty Paid Count 23 Special Servicing Fee 0.00

Additional Reporting - Deal Level Structural Reporting Overcollateralization Target Amount 5,205,172.08 Overcollateralized Amount 5,205,172.08 Overcollateralization Deficiency Amount 0.00 Net Monthly Excess Cash Flow ~~730~~625,~~981~~297.9079 Trigger Event Reporting Three Month Rolling Average Delinquency Test Trigger Result Pass Threshold Value 2.~~768589~~823672% Calculated Value 02.~~936711~~135382% Cumulative Loss Trigger Trigger Result Pass Threshold Value 100.000000% Calculated Value 0.000000% Trigger Event Trigger Result N/A Bond Split Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.250000% Calculated Value 0.000000% Sequential Trigger Event Trigger Result Pass

Delinquency Status - OTS Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3241 10 0 0 3341 1113,~~491~~197,~~199~~137.6960 ~~640,000~~0.00 0.00 0.00 1213,~~131~~197,~~199~~137.6960 60 Days 1627 01 0 0 1628 510,~~242~~328,~~896~~114.8229 0640,000.00 0.00 0.00 510,~~242~~968,~~896~~114.8229 90 Days 32 10 1311 0 1713 ~~931~~657,~~887~~558.4704 ~~320,500~~0.00 4,~~660~~330,~~446~~066.0868 0.00 54,~~912~~987,~~833~~624.5572 120 Days 01 0 1 15 0 117 0544,000.00 0320,500.00 ~~258~~5,~~750~~048,333.0055 0.00 ~~258~~5,~~750~~912,833.0055 150 Days 0 0 01 0 01 0.00 0.00 0258,750.00 0.00 0258,750.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 5171 2 1427 0 67100 1724,~~665~~726,~~983~~809.9893 960,500.00 49,~~919~~637,~~196~~150.0823 0.00 2335,~~545~~324,~~680~~460.0616 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~608849~~089704% 0.~~050277~~000000% 0.000000% 0.000000% 12.~~659125~~089704% 12.~~851954~~169185% 0.~~103144~~000000% 0.000000% 0.000000% 12.~~955099~~169185% 60 Days 01.~~804424~~376147% 0.~~000000~~050968% 0.000000% 0.000000% 01.~~804424~~427115% 01.~~844960~~697610% 0.~~000000~~105195% 0.000000% 0.000000% 01.~~844960~~802805% 90 Days 0.~~150830~~101937% 0.~~050277~~000000% 0.~~653595~~560652% 0.000000% 0.~~854701~~662589% 0.~~150186~~108081% 0.~~051653~~000000% 0.~~751091~~711724% 0.000000% 0.~~952929~~819805% 120 Days 0.~~000000~~050968% 0.~~000000~~050968% 0.~~050277~~764526% 0.000000% 0.~~050277~~866463% 0.~~000000~~089416% 0.~~000000~~052680% 0.~~041701~~829784% 0.000000% 0.~~041701~~971880% 150 Days 0.000000% 0.000000% 0.~~000000~~050968% 0.000000% 0.~~000000~~050968% 0.000000% 0.000000% 0.~~000000~~042530% 0.000000% 0.~~000000~~042530% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 23.~~564103~~618756% 0.~~100553~~101937% 01.~~703871~~376147% 0.000000% 35.~~368527~~096840% 24.~~847100~~064293% 0.~~154797~~157875% 01.~~792792~~584038% 0.000000% 35.~~794689~~806206% 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 ~~437~~405,~~434~~594.0250

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Loan Group I - 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 1012 0 0 0 1012 2,~~425~~979,~~965~~963.3296 0.00 0.00 0.00 2,~~425~~979,~~965~~963.3296 60 Days 27 0 0 0 27 ~~580~~1,~~000~~890,448.0063 0.00 0.00 0.00 ~~580~~1,~~000~~890,448.0063 90 Days 20 0 41 0 61 ~~643,887~~0.4700 0.00 1412,~~035,~~000.00 0.00 1412,~~678,887~~000.4700 120 Days 01 0 15 0 16 0544,000.00 0.00 ~~258~~1,~~750~~134,887.0047 0.00 ~~258~~1,~~750~~678,887.0047 150 Days 0 0 01 0 01 0.00 0.00 0258,750.00 0.00 0258,750.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1420 0 57 0 1927 35,~~649~~414,~~852~~412.7959 0.00 1,~~293~~805,~~750~~637.0047 0.00 47,~~943~~220,~~602~~050.7906 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~377410~~662050% 0.000000% 0.000000% 0.000000% 1.~~377410~~662050% 1.~~499259~~848113% 0.000000% 0.000000% 0.000000% 1.~~499259~~848113% 60 Days 0.~~275482~~969529% 0.000000% 0.000000% 0.000000% 0.~~275482~~969529% 01.~~358443~~172418% 0.000000% 0.000000% 0.000000% 01.~~358443~~172418% 90 Days 0.~~275482~~000000% 0.000000% 0.~~550964~~138504% 0.000000% 0.~~826446~~138504% 0.~~397926~~000000% 0.000000% 0.~~639635~~255514% 0.000000% 10.~~037561~~255514% 120 Days 0.~~000000~~138504% 0.000000% 0.~~137741~~692521% 0.000000% 0.~~137741~~831025% 0.~~000000~~337378% 0.000000% 0.~~159909~~703834% 0.000000% 01.~~159909~~041212% 150 Days 0.000000% 0.000000% 0.~~000000~~138504% 0.000000% 0.~~000000~~138504% 0.000000% 0.000000% 0.~~000000~~160471% 0.000000% 0.~~000000~~160471% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 12.~~928375~~770083% 0.000000% 0.~~688705~~969529% 0.000000% 23.~~617080~~739612% 23.~~255628~~357908% 0.000000% 01.~~799544~~119820% 0.000000% 34.~~055172~~477728% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Loan Group II - 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 2229 10 0 0 2329 910,~~065~~217,~~234~~173.3764 ~~640,000~~0.00 0.00 0.00 910,~~705~~217,~~234~~173.3764 60 Days 1420 01 0 0 1421 48,~~662~~437,~~896~~665.8266 0640,000.00 0.00 0.00 49,~~662~~077,~~896~~665.8266 90 Days 12 10 910 0 1112 ~~288~~657,~~000~~558.0004 ~~320,500~~0.00 3,~~625~~918,~~446~~066.0868 0.00 4,~~233~~575,~~946~~624.0872 120 Days 0 01 010 0 011 0.00 0320,500.00 03,913,446.0008 0.00 04,233,946.0008 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 3751 2 920 0 4873 1419,~~016~~312,~~131~~397.1934 960,500.00 37,~~625~~831,~~446~~512.0876 0.00 1828,~~602~~104,~~077~~410.2710 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~741884~~338710% 0.~~079177~~000000% 0.000000% 0.000000% 12.~~821061~~338710% 12.~~976377~~284965% 0.~~139531~~000000% 0.000000% 0.000000% 2.~~115908~~284965% 60 Days 1.~~108472~~612903% 0.~~000000~~080645% 0.000000% 0.000000% 1.~~108472~~693548% 1.~~016591~~886997% 0.~~000000~~143129% 0.000000% 0.000000% 12.~~016591~~030126% 90 Days 0.~~079177~~161290% 0.~~079177~~000000% 0.~~712589~~806452% 0.000000% 0.~~870942~~967742% 0.~~062789~~147056% 0.~~069874~~000000% 0.~~790409~~876235% 0.000000% 01.~~923073~~023291% 120 Days 0.000000% 0.~~000000~~080645% 0.~~000000~~806452% 0.000000% 0.~~000000~~887097% 0.000000% 0.~~000000~~071677% 0.~~000000~~875202% 0.000000% 0.~~000000~~946878% 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 24.~~929533~~112903% 0.~~158353~~161290% 01.~~712589~~612903% 0.000000% 35.~~800475~~887097% 34.~~055757~~319018% 0.~~209405~~214806% 01.~~790409~~751437% 0.000000% 46.~~055572~~285261% 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 313 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~951~~4,~~000~~718,392.00 ~~Jul~~Aug-06 0.000% Current Actual Balance ~~950~~4,~~551~~717,954.9215 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 1427 ~~Nov~~Dec-06 0.000% Original Principal Balance 49,~~920~~638,~~499~~891.20 ~~Dec~~Jan-0607 0.000% Current Actual Balance 49,~~919~~637,~~196~~150.0823 ~~Jan-07 0.000%~~ Feb-07 0.000% Mar-07 0.000% Apr-07 0.631% May-07 0.793% Jun-07 1.584% *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. Loan Group I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 12 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~447~~512,000.00 ~~Jul~~Aug-06 0.000% Current Actual Balance ~~447~~511,~~000~~887.0047 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 57 ~~Nov~~Dec-06 0.000% Original Principal Balance 1,~~293~~805,750.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 1,~~293~~805,~~750~~637.0047 ~~Jan-07 0.000%~~ Feb-07 0.000% Mar-07 0.000% Apr-07 0.517% May-07 0.800% Jun-07 1.120% *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. Loan Group II 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 211 ~~Jun~~Jul-06 0.000% Original Principal Balance ~~504~~4,~~000~~206,392.00 ~~Jul~~Aug-06 0.000% Current Actual Balance ~~503~~4,~~551~~206,066.9268 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 920 ~~Nov~~Dec-06 0.000% Original Principal Balance 37,~~626~~833,~~749~~141.20 ~~Dec~~Jan-0607 0.000% Current Actual Balance 37,~~625~~831,~~446~~512.0876 ~~Jan-07 0.000%~~ Feb-07 0.000% Mar-07 0.000% Apr-07 0.671% May-07 0.790% Jun-07 1.751% *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 Loan Group I 0001408962 Apr-2007 01-Nov-2006 MD 70.00 294,000.00 Loan Group I 0001430003 Apr-2007 01-Nov-2006 CA 46.81 110,000.00 Loan Group I 0001432769 Apr-2007 01-Nov-2006 NV 80.00 184,000.00 Loan Group I 0001433538 Apr-2007 01-Nov-2006 NJ 75.00 258,750.00 Loan Group I 0001444563 Jun-2007 01-Nov-2006 MI 80.00 100,000.00 Loan Group I 0001447856 Jun-2007 01-Nov-2006 FL 80.00 412,000.00 Loan Group I 0090500315 May-2007 01-Nov-2006 CA 79.82 447,000.00 Loan Group II 0001208524 Jun-2007 01-Nov-2005 FL 95.00 200,032.00 Loan Group II 0001401908 Jun-2007 01-Sep-2006 CA 80.00 720,000.00 Loan Group II 0001409672 Jun-2007 01-Oct-2006 CA 80.00 312,000.00 Loan Group II 0001414538 Apr-2007 01-Nov-2006 CA 80.00 459,999.20 Loan Group II 0001432914 Apr-2007 01-Nov-2006 CA 80.00 344,000.00 Loan Group II 0001441343 Apr-2007 01-Nov-2006 NY 80.00 336,000.00 Loan Group II 0001445898 Jun-2007 01-Nov-2006 CA 77.61 714,000.00 Loan Group II 0001447629 Apr-2007 01-Nov-2006 NY 80.00 560,000.00 Loan Group II 0001447674 Jun-2007 01-Nov-2006 FL 80.00 196,000.00 Loan Group II 0001447760 Apr-2007 01-Nov-2006 CA 76.92 1,000,000.00 Loan Group II 0001447935 Jun-2007 01-Nov-2006 CA 80.00 600,000.00 Loan Group II 0001448115 Jun-2007 01-Nov-2006 CO 80.00 111,360.00 Loan Group II 0001448197 Apr-2007 01-Nov-2006 AZ 95.00 232,750.00 Loan Group II 0001454176 Jun-2007 01-Nov-2006 NY 75.00 645,000.00 Loan Group II 0124003419 May-2007 01-Oct-2006 CA 80.00 304,000.00 Loan Group II 0124061754 Jun-2007 01-Oct-2006 TX 80.00 120,000.00 Loan Group II 3000989341 Jun-2007 01-Sep-2006 AZ 80.00 288,000.00 Loan Group II 3001003386 May-2007 01-Oct-2006 FL 80.00 200,000.00 Loan Group II 3001013055 Apr-2007 01-Nov-2006 CA 67.86 190,000.00 Loan Group II 3001017535 Jun-2007 01-Nov-2006 CA 80.00 300,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Loan Group I 0001408962 294,000.00 01-Dec-2006 34 6.875% 67,~~370~~962.0050 Loan Group I 0001430003 110,000.00 01-Dec-2006 34 6.875% 2,~~383~~979.3215 Loan Group I 0001432769 184,000.00 01-Dec-2006 34 7.250% 45,~~216~~270.6885 Loan Group I 0001433538 258,750.00 01-Nov-2006 45 8.375% 68,~~895~~620.35 Loan Group I 0001444563 99,887.47 01-Dec-2006 4 8.875% 3,531.59 Loan Group I 0001447856 412,000.00 01-Jan-2007 3 7.125% 11,587.50 Loan Group I 0090500315 447,000.00 01-Dec-2006 4 8.000% 14,434.35 Loan Group II 0001208524 200,032.00 01-Jan-2007 3 6.375% 5,000.80 Loan Group II 0001401908 720,000.00 01-Jan-2007 3 8.000% 1122,~~547~~875.4800 Loan Group II 0001409672 312,000.00 01-Jan-2007 3 7.875% 9,750.00 Loan Group II 0001414538 459,999.20 01-Dec-2006 34 7.000% 1012,~~158~~697.3290 Loan Group II 0001432914 344,000.00 01-Dec-2006 34 7.750% 810,~~456~~570.6885 Loan Group II 0001441343 336,000.00 01-Dec-2006 34 7.200% 79,~~644~~555.00 Loan Group II 0001445898 714,000.00 01-Jan-2007 3 6.875% 19,337.50 Loan Group II 0001447629 559,145.04 01-Dec-2006 34 7.375% 1316,~~021~~270.3933 Loan Group II 0001447674 196,000.00 01-Jan-2007 3 7.250% 5,614.60 Loan Group II 0001447760 1,000,000.00 01-Dec-2006 4 7.125% 28,125.00 Loan Group II 0001447935 600,000.00 01-Jan-2007 3 6.875% 16,250.00 Loan Group II 0001448115 111,360.00 01-Jan-2007 3 7.125% 223,~~500~~132.00 Loan Group II 0001448197 232,750.00 01-Dec-2006 34 7.750% 56,~~558~~948.8455 Loan Group II 0001454176 645,000.00 01-Jan-2007 3 8.375% 21,500.00 Loan Group II 0124003419 304,000.00 01-Dec-2006 34 7.375% 78,~~093~~866.3265 Loan Group II 0124061754 119,674.68 01-Jan-2007 3 8.000% 3,796.88 Loan Group II 3000989341 288,000.00 01-Dec-2006 4 8.250% 9,450.00 Loan Group II 3001003386 199,551.92 01-Dec-2006 34 7.500% 45,~~730~~910.3160 Loan Group II 3001013055 189,999.92 01-Dec-2006 34 7.250% 45,~~354~~442.2075 Loan Group II 3001017535 300,000.00 01-Jan-2007 3 6.875% 8,125.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jun~~Jul-06 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 2 ~~Nov~~Dec-06 0.000% Original Principal Balance 960,500.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 960,500.00 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.~~000~~153% ~~Apr~~May-07 0.~~153~~155% ~~May~~Jun-07 0.~~155~~158% *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. Loan Group I - No Bankruptcy Information to report this period. Loan Group II 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jun~~Jul-06 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 2 ~~Nov~~Dec-06 0.000% Original Principal Balance 960,500.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 960,500.00 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.~~000~~206% ~~Apr~~May-07 0.~~206~~209% ~~May~~Jun-07 0.~~209~~215% *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 (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest Loan Group II 0001432784 320,500.00 01-Dec-2006 34 7.500% 79,~~611~~514.8885 Loan Group II 0001448101 640,000.00 01-Feb-2007 12 7.125% 1014,~~800~~400.00

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 Loan Group I 84 1547,~~795,250~~450.00 1547,~~793,385~~201.6851 0 0.00 0.00 Loan Group II 1523 611,~~619~~450,~~900~~832.00 611,~~615~~444,~~766~~102.8217 0 0.00 0.00 Total 2327 811,~~415~~998,~~150~~282.00 811,~~409~~991,~~152~~303.5068 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 Loan Group I 0 0.00 0.00 0 0.00 0.00 34,~~209~~588.2943 Loan Group II 0 0.00 0.00 0 0.00 0.00 7744,~~697~~629.4376 Total 0 0.00 0.00 0 0.00 0.00 8049,~~906~~218.7219

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Loan Group I ~~0001383167~~0001431226 CANJ 7479.7813 01-~~Aug~~Nov-2006 ~~430~~182,000.00 ~~430~~181,~~000~~795.00 Loan Group I ~~0001419570~~0001447417 OHWI 90.00 01-~~Oct~~Nov-2006 8563,~~500~~450.00 8563,~~500~~450.00 Loan Group I ~~0001434168~~0001452833 CA 80.00 01-Nov-2006 ~~288~~256,000.00 ~~288~~255,974.09 Loan Group I 0090705765 CA 6.92 01-Nov-2006 46,000.00 45,982.42 Loan Group III ~~0001436064~~0001354824 AZIL 80.00 01-~~Nov~~Oct-2006 240,~~500~~000.00 ~~239~~240,~~162~~000.7000 Loan Group III ~~0001437594~~0001394126 FLCO 7880.4400 01-~~Nov~~Oct-2006 ~~118~~225,~~450~~600.00 ~~118~~225,~~450~~600.00 Loan Group III ~~0001447361~~0001403982 ILNJ 8066.0067 01-~~Nov~~Oct-2006 ~~240~~1,000,000.00 ~~240~~1,000,000.00 Loan Group III ~~0040611192~~0001407743 NCMD 80.00 01-~~Aug~~Nov-2006 ~~102~~593,~~800~~857.00 ~~101~~593,~~995~~856.8239 Loan Group III ~~0090628892~~0001414586 ORCA 6880.2400 01-Nov-2006 ~~290~~552,000.00 ~~290~~552,000.00 Loan Group II ~~0001413681~~0001419327 MDCA 7379.7895 01-~~Nov~~Oct-2006 ~~550~~650,000.00 ~~550~~650,000.00 Loan Group II ~~0001419236~~0001430001 CAAZ 80.00 01-Nov-2006 ~~427~~408,~~200~~000.00 ~~427~~407,~~200~~983.89 Loan Group II 0001432827 CA 70.00 01-Nov-2006 1,478,700.00 1,478,699.97 Loan Group II ~~0001432510~~0001433775 MDCA 75.00 01-Nov-2006 ~~223~~937,~~300~~500.00 ~~223~~937,~~300~~500.00 Loan Group II ~~0001444533~~0001447442 CAFL 8075.00 01-Nov-2006 ~~176~~868,~~000~~900.00 ~~175~~868,~~009~~900.5700 Loan Group II ~~0001447282~~0001447768 CADE 80.00 01-Nov-2006 ~~532~~560,000.00 ~~531~~560,~~992~~000.8900 Loan Group II ~~0001447716~~0001447819 NJNY 9075.00 01-Nov-2006 ~~193~~349,~~500~~875.00 ~~193~~349,~~500~~874.0036 Loan Group II ~~0006011659~~0006339677 CAFL 8078.0032 01-~~Nov~~Oct-2006 ~~628~~520,000.00 ~~628~~520,000.00 Loan Group II ~~0006328937~~0006344617 SCVA 5558.5688 01-~~Aug~~Oct-2006 1356,~~500,000~~200.00 1356,~~499,093~~200.8800 Loan Group II ~~0006347544~~0007572634 FLCA 7921.9934 01-~~Nov~~Sep-2006 ~~747~~175,~~700~~000.00 ~~747~~174,~~700~~324.0012 Loan Group II ~~0007573024~~0007573082 CA 8050.00 01-Oct-2006 ~~464~~800,000.00 ~~464~~800,000.00 Loan Group II ~~0123865322~~0007573387 MD 8090.00 01-~~Sep~~Nov-2006 ~~188~~108,000.00 ~~186~~107,~~614~~328.3424 Loan Group II ~~0124244250~~0040517592 MDMI 8070.00 01-~~Oct~~Mar-2006 ~~180~~334,~~000~~600.00 ~~180~~334,~~000~~598.00 Loan Group II ~~3000998117~~0090374075 OHFL 7380.2600 01-~~Oct~~Nov-2006 33107,~~700~~200.00 33106,~~548~~490.7989 Loan Group II ~~3000998971~~0090678475 FL 80.00 01-Nov-2006 592,000.00 588,317.78 Loan Group II 0124203950 IL 80.5700 01-Oct-2006 ~~220~~198,800.00 197,078.32 Loan Group II 3000871308 AZ 54.97 01-Mar-2006 177,000.00 ~~218~~176,~~850~~947.3049 Loan Group II ~~3001004668~~3000996754 CAWA 7080.00 01-Oct-2006 ~~556~~217,~~500~~600.00 ~~556~~217,~~500~~600.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Loan Group I ~~0001383167~~0001431226 Loan Paid in Full 0 7.~~125~~500% 360 97 Loan Group I ~~0001419570~~0001447417 Loan Paid in Full 0(1) 68.~~875~~250% 360 7 Loan Group I ~~0001434168~~0001452833 Loan Paid in Full 0 7.~~500~~250% 360 67 Loan Group I ~~0001436064~~0090705765 Loan Paid in Full 0 7.~~250~~500% 360 67 Loan Group III ~~0001437594~~0001354824 Loan Paid in Full 0 7.875% 360 8 Loan Group II 0001394126 Loan Paid in Full 0 7.375% 360 68 Loan Group III ~~0001447361~~0001403982 Loan Paid in Full 0(1) 7.625% 360 68 Loan Group III ~~0040611192~~0001407743 Loan Paid in Full 0 7.~~375~~250% 360 97 Loan Group III ~~0090628892~~0001414586 Loan Paid in Full 0 7.~~250~~625% 360 67 Loan Group II ~~0001413681~~0001419327 Loan Paid in Full (1) 87.~~250~~375% 360 68 Loan Group II ~~0001419236~~0001430001 Loan Paid in Full 0 78.~~875~~000% 360 67 Loan Group II ~~0001432510~~0001432827 Loan Paid in Full ~~(1)~~0 78.250% 360 67 Loan Group II ~~0001444533~~0001433775 Loan Paid in Full 0 7.625% 360 67 Loan Group II ~~0001447282~~0001447442 Loan Paid in Full 0 67.~~999~~375% 360 67 Loan Group II ~~0001447716~~0001447768 Loan Paid in Full (1) 7.125% 360 7 Loan Group II 0001447819 Loan Paid in Full 0 7.~~625~~500% 360 67 Loan Group II ~~0006011659~~0006339677 Loan Paid in Full 0 87.~~375~~500% 360 68 Loan Group II ~~0006328937~~0006344617 Loan Paid in Full 0 7.250% 360 98 Loan Group II ~~0006347544~~0007572634 Loan Paid in Full 0 7.~~500~~250% 360 9 Loan Group II 0007573082 Loan Paid in Full (1) 6.875% 360 8 Loan Group II ~~0007573024~~0007573387 Loan Paid in Full 0 7.~~500~~375% 360 7 Loan Group II ~~0123865322~~0040517592 Loan Paid in Full 0 76.~~125~~750% 360 815 Loan Group II ~~0124244250~~0090374075 Loan Paid in Full 0 7.~~375~~125% 360 7 Loan Group II ~~3000998117~~0090678475 Loan Paid in Full 0 97.~~000~~375% 360 7 Loan Group II ~~3000998971~~0124203950 Loan Paid in Full 0 87.~~250~~500% 360 78 Loan Group II ~~3001004668~~3000871308 Loan Paid in Full 0 7.~~250~~125% 360 715 Loan Group II 3000996754 Loan Paid in Full (1) 6.875% 360 8

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Loan Group I 10 ~~102,078~~0.4700 ~~3,005~~0.9900 0.00 Loan Group II 13 ~~175~~737,~~142~~145.4149 515,~~340~~043.3483 0.00 Total 23 ~~277~~737,~~220~~145.8849 815,~~346~~043.3383 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 Loan Group III ~~0040611192~~0001394126 0405/2330/2007 ~~102~~225,~~078~~600.4700 6,655.20 0.00 Loan Group II 0040517592 05/07/2007 334,598.00 3,~~005~~346.9900 0.00 Loan Group II ~~0001444533~~3000871308 0405/1924/2007 ~~175~~176,~~142~~947.4149 5,~~340~~042.3463 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 1.~~350~~941% Current Month 1520.~~048~~957% Current Month 1,~~112~~349.~~808~~973% 3 Month Average 1.~~443~~674% 3 Month Average 1518.~~979~~301% 3 Month Average 1,~~407~~367.~~206~~445% 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 4.150% N/A Feb-2007 551.987% N/A Mar-2007 13.990% N/A Mar-2007 1,469.257% N/A Apr-2007 18.900% N/A Apr-2007 1,639.555% N/A May-2007 15.048% N/A May-2007 1,112.808% N/A Jun-2007 20.957% N/A Jun-2007 1,349.973% 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. Loan Group I SMM CPR PSA Current Month 10.~~098~~341% Current Month 124.~~409~~017% Current Month ~~947~~266.~~966~~136% 3 Month Average 10.~~367~~844% 3 Month Average 159.~~138~~596% 3 Month Average ~~1,443~~775.~~435~~960% 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 3.099% N/A Feb-2007 436.884% N/A Mar-2007 20.643% N/A Mar-2007 2,268.563% N/A Apr-2007 12.362% N/A Apr-2007 1,113.778% N/A May-2007 12.409% N/A May-2007 947.966% N/A Jun-2007 4.017% N/A Jun-2007 266.136% 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. Loan Group II SMM CPR PSA Current Month 12.~~438~~505% Current Month 1526.~~958~~246% Current Month 1,~~166~~673.~~964~~952% 3 Month Average 1.~~469~~965% 3 Month Average 1621.~~187~~092% 3 Month Average 1,~~387~~548.~~978~~422% 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 4.517% N/A Feb-2007 589.051% N/A Mar-2007 11.532% N/A Mar-2007 1,192.623% N/A Apr-2007 21.071% N/A Apr-2007 1,804.348% N/A May-2007 15.958% N/A May-2007 1,166.964% N/A Jun-2007 26.246% N/A Jun-2007 1,673.952% 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 Loan Group I Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 0 0.00 0.000 0 0.00 0.000 5.500 5.749 2 546,000.00 0.~~088~~090 0 0.00 0.000 5.750 5.999 13 3,~~825~~823,~~619~~389.9791 0.~~617~~629 4 1,~~172~~171,~~631~~682.3438 0.~~725~~727 6.000 6.249 17 5,~~448~~447,~~088~~299.1267 0.~~878~~895 6 1,768,~~666~~524.6580 1.~~093~~097 6.250 6.499 56 16,~~250~~247,~~538~~713.0731 2.~~619~~671 23 5,~~818~~817,~~508~~927.2130 3.~~596~~609 6.500 6.749 146 43,~~671~~665,~~186~~573.2254 7.~~039~~178 45 10,~~721~~719,~~307~~434.4562 6.~~627~~649 6.750 6.999 ~~398~~395 ~~149~~148,~~566~~186,~~516~~817.4582 24.~~107~~360 114 27,~~800~~796,~~101~~763.5667 17.~~182~~241 7.000 7.249 ~~286~~283 9998,~~375~~518,~~594~~804.4371 16.~~017~~195 102 25,~~740~~736,~~875~~492.6791 15.~~910~~963 7.250 7.499 ~~405~~396 ~~124~~121,~~974~~138,~~900~~473.02 20 19.~~143~~913 ~~154~~153 35,~~941~~680,~~437~~610.2275 22.~~214~~131 7.500 7.749 ~~255~~247 6965,~~376~~580,~~686~~655.54 11 10.~~182~~780 9189 16,~~701~~471,~~498~~542.5946 10.~~323~~217 7.750 7.999 ~~202~~201 5554,~~227~~962,~~537~~908.4572 89.~~901~~035 79 16,~~476~~473,~~036~~783.8079 10.~~183~~218 8.000 8.249 8988 22,~~445~~033,~~759~~713.6223 3.~~618~~622 42 8,~~236~~235,~~478~~420.3322 5.~~091~~108 8.250 8.499 6967 1816,~~366~~823,~~973~~171.0888 2.~~960~~765 3837 6,~~484~~419,~~007~~731.9544 43.~~008~~982 8.500 8.749 30 7,~~698~~696,~~061~~735.5161 1.~~241~~265 17 2,976,~~688~~550.7733 1.~~840~~846 8.750 8.999 15 2,~~579~~578,~~732~~926.6679 0.~~416~~424 7 1,165,~~472~~091.0266 0.~~720~~723 9.000 9.249 1 69,~~256~~216.3267 0.011 0 0.00 0.000 9.250 9.499 3 610,~~971~~913.2866 0.~~098~~100 3 610,~~971~~913.2866 0.~~378~~379 9.500 9.749 2 400,~~634~~539.6829 0.~~065~~066 1 179,~~134~~039.6829 0.111 >= 9.750 0 0.00 0.000 0 0.00 0.000 Total 1,~~989~~962 ~~620~~608,~~434~~330,~~056~~853.4212 100.000 ~~726~~722 161,~~793~~223,~~816~~509.5228 100.000

Interest Rate Stratification (continued) Loan Group II Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.500 0 0.00 0.000 5.500 5.749 2 546,000.00 0.~~119~~122 5.750 5.999 9 2,~~652~~651,~~988~~707.6353 0.~~578~~593 6.000 6.249 11 3,~~679~~678,~~421~~774.4787 0.~~802~~823 6.250 6.499 33 10,~~432~~429,~~029~~786.8601 2.~~275~~333 6.500 6.749 101 32,~~949~~946,~~878~~138.7792 7.~~184~~369 6.750 6.999 ~~284~~281 ~~121~~120,~~766~~390,~~414~~054.8915 26.~~549~~926 7.000 7.249 ~~184~~181 7372,~~634~~782,~~718~~311.7680 16.~~055~~278 7.250 7.499 ~~251~~243 8985,~~033~~457,~~462~~862.8045 19.~~412~~114 7.500 7.749 ~~164~~158 5249,~~675~~109,~~187~~112.9565 1110.~~485~~984 7.750 7.999 ~~123~~122 38,~~751~~489,~~500~~124.6593 8.~~449~~608 8.000 8.249 4746 1413,~~209~~798,~~281~~293.2901 3.~~098~~086 8.250 8.499 3130 1110,~~882~~403,~~965~~440.1344 2.~~591~~327 8.500 8.749 13 4,~~721~~720,~~372~~185.7428 1.~~029~~056 8.750 8.999 8 1,~~414~~413,~~260~~835.6413 0.~~308~~316 9.000 9.249 1 69,~~256~~216.3267 0.015 9.250 9.499 0 0.00 0.000 9.500 9.749 1 221,500.00 0.~~048~~050 >= 9.750 0 0.00 0.000 Total 1,~~263~~240 ~~458~~447,~~640~~107,~~239~~343.9084 100.000

Filing Compare · Morgan Stanley Mortgage Loan Trust 2007-2AX