10-D 1 tbw07001_10d-200710.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: September 26, 2007 to October 25, 2007 Commission File Number of issuing entity: 333-130373-24 TBW Mortgage-Backed Trust 2007-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130373 Mortgage Asset Securitization Transactions, Inc. (Exact name of depositor as specified in its charter) Taylor, Bean & Whitaker Mortgage Corp. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2198973 (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___ ____________ A-6 _____ _____ __X___ ____________ A-7-A _____ _____ __X___ ____________ A-7-B _____ _____ __X___ ____________ A-8 _____ _____ __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___ ____________ C _____ _____ __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 October 25, 2007 a distribution was made to holders of TBW Mortgage-Backed Trust 2007-1. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of TBW Mortgage-Backed Trust 2007-1, relating to the October 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. TBW Mortgage-Backed Trust 2007-1 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: November 05, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of TBW Mortgage-Backed Trust 2007-1, relating to the October 25, 2007 distribution. EX-99.1 Taylor, Bean & Whitaker Mortgage Corp. Mortgage-Backed P/T Certificates Distribution Date: 10/25/2007 Taylor, Bean & Whitaker Mortgage Corp. Mortgage-Backed P/T Certificates Series 2007-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance A-1 87222EAA6 0610/2224/2007 5.~~41000~~22125% ~~256~~211,~~546~~217,~~391~~635.0542 1919,~~195,149~~016.8773 A-2 87222EAB4 0610/2224/2007 5.~~47000~~28125% 86,219,000.00 ~~406~~379,~~115~~453.4441 A-3 87222EAC2 0509/3128/2007 5.88000% 70,445,000.00 345,180.50 A-4 87222EAD0 0509/3128/2007 5.95000% 58,039,000.00 287,776.71 A-5 87222EAE8 0509/3128/2007 5.95000% 34,583,000.00 171,474.04 A-6 87222EAF5 0509/3128/2007 6.12000% 38,205,000.00 194,845.50 A-7-A 87222EAG3 0509/3128/2007 6.11000% 38,693,000.00 197,011.86 A-7-B 87222EAW8 0509/3128/2007 6.39000% 7,458,000.00 39,713.85 A-8 87222EAH1 0509/3128/2007 5.80000% 73,537,000.00 355,428.83 M-1 87222EAJ7 0509/3128/2007 6.17000% 13,303,000.00 68,399.59 M-2 87222EAK4 0509/3128/2007 6.22000% 7,021,000.00 36,392.18 M-3 87222EAL2 0509/3128/2007 6.27000% 4,803,000.00 25,095.68 M-4 87222EAM0 0509/3128/2007 6.40000% 4,434,000.00 23,648.00 M-5 87222EAN8 0509/3128/2007 6.40000% 2,586,000.00 13,792.00 M-6 87222EAP3 0509/3128/2007 6.40000% 2,586,000.00 13,792.00 M-7 87222EAQ1 0509/3128/2007 6.40000% 2,586,000.00 13,792.00 M-8 87222EAR9 0509/3128/2007 6.40000% 2,586,000.00 13,792.00 M-9 87222EAS7 0509/3128/2007 6.40000% 3,695,000.00 19,706.67 C 87222EAU2 0509/3128/2007 0.00000% 68,~~024~~502,~~978~~488.5429 0322,493.0075 P 87222EAV0 0509/3128/2007 0.00000% 100.00 ~~386~~0.4000 R 87222EAT5 0509/3128/2007 0.00000% 0.00 0.00 Totals ~~713~~670,~~350~~499,~~469~~223.5971 3,~~421~~440,~~493~~805.1230

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 164,~~097~~235,~~758~~655.5308 0.00 ~~240~~206,~~448~~981,~~632~~980.5134 175,~~292~~154,~~908~~671.4081 0.00 A-2 0.00 0.00 86,219,000.00 ~~406~~379,~~115~~453.4441 0.00 A-3 0.00 0.00 70,445,000.00 345,180.50 0.00 A-4 0.00 0.00 58,039,000.00 287,776.71 0.00 A-5 0.00 0.00 34,583,000.00 171,474.04 0.00 A-6 0.00 0.00 38,205,000.00 194,845.50 0.00 A-7-A 0.00 0.00 38,693,000.00 197,011.86 0.00 A-7-B 0.00 0.00 7,458,000.00 39,713.85 0.00 A-8 0.00 0.00 73,537,000.00 355,428.83 0.00 M-1 0.00 0.00 13,303,000.00 68,399.59 0.00 M-2 0.00 0.00 7,021,000.00 36,392.18 0.00 M-3 0.00 0.00 4,803,000.00 25,095.68 0.00 M-4 0.00 0.00 4,434,000.00 23,648.00 0.00 M-5 0.00 0.00 2,586,000.00 13,792.00 0.00 M-6 0.00 0.00 2,586,000.00 13,792.00 0.00 M-7 0.00 0.00 2,586,000.00 13,792.00 0.00 M-8 0.00 0.00 2,586,000.00 13,792.00 0.00 M-9 0.00 0.00 3,695,000.00 19,706.67 0.00 C 0.00 0.00 68,~~665~~868,~~444~~788.2446 0322,493.0075 0.00 P 0.00 0.00 100.00 ~~386~~0.4000 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 164,~~097~~235,~~758~~655.5308 0.00 ~~697~~666,~~893~~629,~~176~~868.7580 197,~~519~~676,~~251~~460.6538 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 284,586,000.00 ~~256~~211,~~546~~217,~~391~~635.0542 0.00 164,~~097~~235,~~758~~655.5308 0.00 A-2 86,219,000.00 86,219,000.00 0.00 0.00 0.00 A-3 70,445,000.00 70,445,000.00 0.00 0.00 0.00 A-4 58,039,000.00 58,039,000.00 0.00 0.00 0.00 A-5 34,583,000.00 34,583,000.00 0.00 0.00 0.00 A-6 38,205,000.00 38,205,000.00 0.00 0.00 0.00 A-7-A 38,693,000.00 38,693,000.00 0.00 0.00 0.00 A-7-B 7,458,000.00 7,458,000.00 0.00 0.00 0.00 A-8 73,537,000.00 73,537,000.00 0.00 0.00 0.00 M-1 13,303,000.00 13,303,000.00 0.00 0.00 0.00 M-2 7,021,000.00 7,021,000.00 0.00 0.00 0.00 M-3 4,803,000.00 4,803,000.00 0.00 0.00 0.00 M-4 4,434,000.00 4,434,000.00 0.00 0.00 0.00 M-5 2,586,000.00 2,586,000.00 0.00 0.00 0.00 M-6 2,586,000.00 2,586,000.00 0.00 0.00 0.00 M-7 2,586,000.00 2,586,000.00 0.00 0.00 0.00 M-8 2,586,000.00 2,586,000.00 0.00 0.00 0.00 M-9 3,695,000.00 3,695,000.00 0.00 0.00 0.00 C 3,700,604.84 68,~~024~~502,~~978~~488.5429 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 739,065,704.84 ~~713~~670,~~350~~499,~~469~~223.5971 0.00 164,~~097~~235,~~758~~655.5308 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 164,~~097~~235,~~758~~655.5308 ~~240~~206,~~448~~981,~~632~~980.5134 0.~~84490675~~72730907 164,~~097~~235,~~758~~655.5308 A-2 0.00 0.00 86,219,000.00 1.00000000 0.00 A-3 0.00 0.00 70,445,000.00 1.00000000 0.00 A-4 0.00 0.00 58,039,000.00 1.00000000 0.00 A-5 0.00 0.00 34,583,000.00 1.00000000 0.00 A-6 0.00 0.00 38,205,000.00 1.00000000 0.00 A-7-A 0.00 0.00 38,693,000.00 1.00000000 0.00 A-7-B 0.00 0.00 7,458,000.00 1.00000000 0.00 A-8 0.00 0.00 73,537,000.00 1.00000000 0.00 M-1 0.00 0.00 13,303,000.00 1.00000000 0.00 M-2 0.00 0.00 7,021,000.00 1.00000000 0.00 M-3 0.00 0.00 4,803,000.00 1.00000000 0.00 M-4 0.00 0.00 4,434,000.00 1.00000000 0.00 M-5 0.00 0.00 2,586,000.00 1.00000000 0.00 M-6 0.00 0.00 2,586,000.00 1.00000000 0.00 M-7 0.00 0.00 2,586,000.00 1.00000000 0.00 M-8 0.00 0.00 2,586,000.00 1.00000000 0.00 M-9 0.00 0.00 3,695,000.00 1.00000000 0.00 C 0.00 0.00 68,~~665~~868,~~444~~788.2446 12.~~80117698~~39657808 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 $0.00 164,~~097~~235,~~758~~655.5308 ~~697~~666,~~893~~629,~~176~~868.7580 0.~~94429111~~90198999 164,~~097~~235,~~758~~655.5308

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 284,586,000.00 ~~901~~742.~~47228272~~19264272 0.00000000 5614.~~56553214~~88356799 0.00000000 A-2 86,219,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 70,445,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 58,039,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 34,583,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 38,205,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7-A 38,693,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7-B 7,458,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-8 73,537,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 13,303,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 7,021,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 4,803,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 4,434,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 2,586,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 2,586,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 2,586,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 2,586,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9 3,695,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 C 3,700,604.84 ~~1628~~2297.~~10643138~~59421976 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 5614.~~56553214~~88356799 ~~844~~727.~~90675054~~30907473 0.~~84490675~~72730907 5614.~~56553214~~88356799 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 0.00000000 1000.00000000 1.00000000 0.00000000 A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-7-A 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-7-B 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-8 0.00000000 0.00000000 1000.00000000 1.00000000 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 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 C 0.00000000 0.00000000 ~~1801~~2396.~~17697733~~57808479 12.~~80117698~~39657808 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 0509/25/07 - 0610/24/07 3130 5.~~41000~~22125% ~~256~~211,~~546~~217,~~391~~635.0542 1919,~~195,149~~016.8773 0.00 A-2 0509/25/07 - 0610/24/07 3130 5.~~47000~~28125% 86,219,000.00 ~~406~~379,~~115~~453.4441 0.00 A-3 0509/01/07 - 0509/30/07 30 5.88000% 70,445,000.00 345,180.50 0.00 A-4 0509/01/07 - 0509/30/07 30 5.95000% 58,039,000.00 287,776.71 0.00 A-5 0509/01/07 - 0509/30/07 30 5.95000% 34,583,000.00 171,474.04 0.00 A-6 0509/01/07 - 0509/30/07 30 6.12000% 38,205,000.00 194,845.50 0.00 A-7-A 0509/01/07 - 0509/30/07 30 6.11000% 38,693,000.00 197,011.86 0.00 A-7-B 0509/01/07 - 0509/30/07 30 6.39000% 7,458,000.00 39,713.85 0.00 A-8 0509/01/07 - 0509/30/07 30 5.80000% 73,537,000.00 355,428.83 0.00 M-1 0509/01/07 - 0509/30/07 30 6.17000% 13,303,000.00 68,399.59 0.00 M-2 0509/01/07 - 0509/30/07 30 6.22000% 7,021,000.00 36,392.18 0.00 M-3 0509/01/07 - 0509/30/07 30 6.27000% 4,803,000.00 25,095.68 0.00 M-4 0509/01/07 - 0509/30/07 30 6.40000% 4,434,000.00 23,648.00 0.00 M-5 0509/01/07 - 0509/30/07 30 6.40000% 2,586,000.00 13,792.00 0.00 M-6 0509/01/07 - 0509/30/07 30 6.40000% 2,586,000.00 13,792.00 0.00 M-7 0509/01/07 - 0509/30/07 30 6.40000% 2,586,000.00 13,792.00 0.00 M-8 0509/01/07 - 0509/30/07 30 6.40000% 2,586,000.00 13,792.00 0.00 M-9 0509/01/07 - 0509/30/07 30 6.40000% 3,695,000.00 19,706.67 0.00 C N/A N/A 0.00000% ~~713~~670,~~350~~499,~~469~~223.5971 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,~~421~~118,~~106~~311.7255 0.00

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 1919,~~195,149~~016.8773 0.00 ~~240~~206,~~448~~981,~~632~~980.5134 A-2 0.00 0.00 ~~406~~379,~~115~~453.4441 0.00 86,219,000.00 A-3 0.00 0.00 345,180.50 0.00 70,445,000.00 A-4 0.00 0.00 287,776.71 0.00 58,039,000.00 A-5 0.00 0.00 171,474.04 0.00 34,583,000.00 A-6 0.00 0.00 194,845.50 0.00 38,205,000.00 A-7-A 0.00 0.00 197,011.86 0.00 38,693,000.00 A-7-B 0.00 0.00 39,713.85 0.00 7,458,000.00 A-8 0.00 0.00 355,428.83 0.00 73,537,000.00 M-1 0.00 0.00 68,399.59 0.00 13,303,000.00 M-2 0.00 0.00 36,392.18 0.00 7,021,000.00 M-3 0.00 0.00 25,095.68 0.00 4,803,000.00 M-4 0.00 0.00 23,648.00 0.00 4,434,000.00 M-5 0.00 0.00 13,792.00 0.00 2,586,000.00 M-6 0.00 0.00 13,792.00 0.00 2,586,000.00 M-7 0.00 0.00 13,792.00 0.00 2,586,000.00 M-8 0.00 0.00 13,792.00 0.00 2,586,000.00 M-9 0.00 0.00 19,706.67 0.00 3,695,000.00 C 0.00 0.00 0322,493.0075 0.00 ~~697~~666,~~893~~629,~~176~~868.7580 P 0.00 0.00 ~~386~~0.4000 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~421~~440,~~493~~805.1230 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-1 284,586,000.00 5.~~41000~~22125% ~~901~~742.~~47228272~~19264272 43.~~19960880~~22931110 0.00000000 A-2 86,219,000.00 5.~~47000~~28125% 1000.00000000 4.~~71027778~~40104165 0.00000000 A-3 70,445,000.00 5.88000% 1000.00000000 4.90000000 0.00000000 A-4 58,039,000.00 5.95000% 1000.00000000 4.95833336 0.00000000 A-5 34,583,000.00 5.95000% 1000.00000000 4.95833329 0.00000000 A-6 38,205,000.00 6.12000% 1000.00000000 5.10000000 0.00000000 A-7-A 38,693,000.00 6.11000% 1000.00000000 5.09166671 0.00000000 A-7-B 7,458,000.00 6.39000% 1000.00000000 5.32500000 0.00000000 A-8 73,537,000.00 5.80000% 1000.00000000 4.83333329 0.00000000 M-1 13,303,000.00 6.17000% 1000.00000000 5.14166654 0.00000000 M-2 7,021,000.00 6.22000% 1000.00000000 5.18333286 0.00000000 M-3 4,803,000.00 6.27000% 1000.00000000 5.22500104 0.00000000 M-4 4,434,000.00 6.40000% 1000.00000000 5.33333333 0.00000000 M-5 2,586,000.00 6.40000% 1000.00000000 5.33333333 0.00000000 M-6 2,586,000.00 6.40000% 1000.00000000 5.33333333 0.00000000 M-7 2,586,000.00 6.40000% 1000.00000000 5.33333333 0.00000000 M-8 2,586,000.00 6.40000% 1000.00000000 5.33333333 0.00000000 M-9 3,695,000.00 6.40000% 1000.00000000 5.33333424 0.00000000 C 3,700,604.84 0.00000% ~~192765~~181186.~~91271766~~38782032 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.~~19960880~~22931110 0.00000000 ~~844~~727.~~90675054~~30907473 A-2 0.00000000 0.00000000 4.~~71027778~~40104165 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 4.90000000 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 4.95833336 0.00000000 1000.00000000 A-5 0.00000000 0.00000000 4.95833329 0.00000000 1000.00000000 A-6 0.00000000 0.00000000 5.10000000 0.00000000 1000.00000000 A-7-A 0.00000000 0.00000000 5.09166671 0.00000000 1000.00000000 A-7-B 0.00000000 0.00000000 5.32500000 0.00000000 1000.00000000 A-8 0.00000000 0.00000000 4.83333329 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 5.14166654 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 5.18333286 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 5.22500104 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 5.33333333 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 5.33333333 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 5.33333333 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 5.33333333 0.00000000 1000.00000000 M-8 0.00000000 0.00000000 5.33333333 0.00000000 1000.00000000 M-9 0.00000000 0.00000000 5.33333424 0.00000000 1000.00000000 C 0.00000000 0.00000000 087.~~00000000~~14622716 0.00000000 ~~188588~~180140.~~94881357~~78714765 P 0.00000000 0.00000000 ~~3864~~0.00000000 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 197,~~622~~727,~~765~~811.2118 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~257~~503,~~251~~058.3865 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties ~~386~~0.4000 Swap/Cap Payments 0.00 Total Deposits 198,~~880~~230,~~402~~869.9983 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~209~~412,~~893~~465.1702 Total Administration Fees ~~150~~141,~~871~~944.7743 Payment of Interest and Principal 197,~~519~~676,~~251~~460.6538 Total Withdrawals (Pool Distribution Amount) 198,~~880~~230,~~016~~869.5983 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~148~~139,~~614~~687.6834 Class A-7-A MBIA Insurance Fee 2,257.09 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~150~~141,~~871~~944.7743 *Servicer Payees include: TAYLOR, BEAN & WHITAKER

Collateral Statement Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 7.~~086185~~067658 Weighted Average Net Rate 6.~~836185~~817658 Weighted Average Pass-Through Rate 6.~~836185~~817658 Weighted Average Remaining Term ~~354~~350 Principal And Interest Constant 4,~~630~~354,~~210~~372.79 Beginning Loan Count 3,~~651~~490 Loans Paid in Full 5215 Ending Loan Count 3,~~599~~475 Beginning Scheduled Balance ~~713~~670,~~350~~499,~~469~~223.5971 Ending Scheduled Balance ~~697~~666,~~893~~629,~~176~~868.7580 Actual Ending Collateral Balance ~~698~~667,~~257~~097,~~951~~395.2679 Scheduled Principal ~~417~~405,~~766~~323.5618 Unscheduled Principal 153,~~039~~464,~~526~~031.2873 Negative Amortized Principal 0.00 Scheduled Interest 43,~~212~~949,~~444~~049.2361 Servicing Fees ~~148~~139,~~614~~687.6834 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 43,~~063~~809,~~829~~362.5527 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 ~~386~~0.4000 Prepayment Penalty Paid Count 10 Special Servicing Fee 0.00

Additional Reporting - Deal Level Informational Reporting Net WAC Rate 6.~~836184~~817659% Senior Enhancement Percentage 7.~~202455~~870753% ~~Rolling Sixty-Day Delinquency 0.509485%~~ Monthly Excess Cash Amount ~~640,465~~688793.6992 Relief Act Reduction 0.00 Structural Reporting Overcollateralization Increase ~~640~~366,~~465~~300.6917 Overcollateralization Amount 68,~~665~~868,~~444~~788.2446 Overcollateralization Deficiency ~~2,203,344~~0.2200 Overcollateralization Reduction 0.00 Target Overcollateralization Amount 8,868,788.46 Trigger Event Reporting Has a Trigger Event Occurred NO Has Stepdown Occurred NO Enhancement Delinquency Trigger Trigger Result Pass Threshold Value 3.~~550810~~880281% ~~Calculated~~Rolling ~~Value~~Sixty-Day 0Delinquency % 3.~~509485~~325488% Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.250000% Calculated Value 0.000000%

Delinquency Status 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 38 0 0 38 ~~521~~1,~~581~~622,299.0088 0.00 0.00 ~~521~~1,~~581~~622,299.0088 30 Days 4660 0 0 0 4660 812,~~961~~313,~~841~~664.1893 0.00 0.00 0.00 812,~~961~~313,~~841~~664.1893 60 Days 1840 0 0 01 1841 57,~~184~~627,~~295~~803.7782 0.00 0.00 0133,300.00 57,~~184~~761,~~295~~103.7782 90 Days 117 0 102 0 1119 ~~335~~3,~~717~~314,856.7205 0.00 1361,~~866,486~~147.0780 0.00 23,~~202~~676,~~203~~003.7985 120 Days 04 01 715 0 720 01,323,665.0006 0201,974.0001 14,~~768~~053,~~470~~201.0039 0.00 15,~~768~~578,~~470~~840.0046 150 Days 0 01 027 0 028 0.00 0275,200.00 05,127,904.0088 0.00 05,403,104.0088 180+ Days 0 04 018 010 032 0.00 0446,556.00 05,232,136.0056 01,831,601.0007 07,510,293.0063 Totals 65121 314 1762 011 85208 1424,~~481~~579,~~854~~989.6786 ~~521~~2,~~581~~546,029.0089 314,~~634~~774,~~956~~390.0763 01,964,901.0007 1843,~~638~~865,~~391~~311.7445 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.~~083356~~230216% 0.000000% 0.000000% 0.~~083356~~230216% 0.~~074697~~243188% 0.000000% 0.000000% 0.~~074697~~243188% 30 Days 1.~~278133~~726619% 0.000000% 0.000000% 0.000000% 1.~~278133~~726619% 1.~~283457~~845857% 0.000000% 0.000000% 0.000000% 1.~~283457~~845857% 60 Days 01.~~500139~~151079% 0.000000% 0.000000% 0.~~000000~~028777% 01.~~500139~~179856% 01.~~742461~~143432% 0.000000% 0.000000% 0.~~000000~~019982% 01.~~742461~~163414% 90 Days 0.~~027785~~489209% 0.000000% 0.~~277855~~057554% 0.000000% 0.~~305640~~546763% 0.~~048079~~496907% 0.000000% 0.~~267306~~054137% 0.000000% 0.~~315385~~551045% 120 Days 0.~~000000~~115108% 0.~~000000~~028777% 0.~~194498~~431655% 0.000000% 0.~~194498~~575540% 0.~~000000~~198422% 0.~~000000~~030277% 0.~~253269~~607588% 0.000000% 0.~~253269~~836286% 150 Days 0.000000% 0.~~000000~~028777% 0.~~000000~~776978% 0.000000% 0.~~000000~~805755% 0.000000% 0.~~000000~~041253% 0.~~000000~~768689% 0.000000% 0.~~000000~~809942% 180+ Days 0.000000% 0.~~000000~~115108% 0.~~000000~~517986% 0.~~000000~~287770% 0.~~000000~~920863% 0.000000% 0.~~000000~~066940% 0.~~000000~~784314% 0.~~000000~~274563% 01.~~000000~~125817% Totals 13.~~806057~~482014% 0.~~083356~~402878% 01.~~472353~~784173% 0.~~000000~~316547% 25.~~361767~~985612% 23.~~073998~~684618% 0.~~074697~~381658% 02.~~520575~~214728% 0.~~000000~~294545% 26.~~669270~~575548%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~257~~503,~~251~~058.3865

~~REO~~180+ ~~Detail~~Delinquency -Summary ~~All~~Summary ~~Mortgage~~Days Number of Outstanding Percentage of Delinquent Loans inActual ~~REO~~Balance(%) ~~during~~Balance($) ~~Current~~180 ~~Period~~- ~~Summary~~209 16 4,108,339.84 0.616 210 - No239 ~~REO~~10 ~~Information~~1,884,683.79 to0.283 240 - 269 6 1,517,270.00 0.227 Total 32 7,510,293.63 1.126 This report ~~this~~includes ~~period~~all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Loan~~History* ~~Detail~~New -REO ~~All~~Loans ~~Mortgage~~Month REO Percentage Loans in REO ~~during~~4 Nov-06 0.000% Original Principal Balance 807,135.00 Dec-06 0.000% Current ~~Period~~Actual ~~Month~~Balance ~~Loan~~807,042.20 ~~First~~Jan-07 ~~Original~~0.000% ~~Loan~~Feb-07 ~~Entered~~0.000% ~~Payment~~Current ~~LTV~~REO atTotal ~~Principal~~Mar-07 ~~Group~~0.000% ~~Number~~Loans in REO ~~Date~~11 ~~State~~Apr-07 ~~Origination~~0.000% Original Principal Balance No1,965,435.00 ~~REO~~May-07 ~~Loans~~0.000% ~~this~~Current ~~Period~~Actual Balance 1,964,901.07 Jun-07 0.000% Jul-07 0.000% Aug-07 0.047% Sep-07 0.226% Oct-07 0.295% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

REO Loan Detail - All Mortgage Loans in REO during Current Period ~~(continued)~~Month ~~Current~~Loan ~~Paid~~First ~~Current~~Original ~~Approximate~~ Loan ~~Actual~~Entered ToPayment ~~Months~~LTV ~~Loan~~at ~~Delinquent~~Principal Group Number ~~Balance~~REO Date ~~Delinquent~~State ~~Rate~~Origination ~~Interest~~Balance NoSummary ~~REO~~0001312144 ~~Loans~~Oct-2007 ~~this~~01-Jan-2007 ~~Period~~SC 95.00 50,635.00 Summary 0001359690 Oct-2007 01-Dec-2006 TX 80.00 67,200.00 Summary 0001359734 Sep-2007 01-Dec-2006 TX 80.00 67,200.00 Summary 0001359764 Sep-2007 01-Dec-2006 TX 78.93 66,300.00 Summary 0001359787 Sep-2007 01-Dec-2006 TX 80.00 68,800.00 Summary 0001359815 Sep-2007 01-Dec-2006 TX 90.00 72,000.00 Summary 0001369798 Oct-2007 01-Jan-2007 IL 74.97 133,300.00 Summary 0001454021 Oct-2007 01-Jan-2007 NV 80.00 556,000.00 Summary 0001487905 Aug-2007 01-Jan-2007 TN 80.00 100,000.00 Summary 0001522352 Aug-2007 01-Feb-2007 GA 80.00 218,400.00 Summary 0001534068 Sep-2007 01-Feb-2007 TX 80.00 565,600.00

~~Summary~~REO 12Loan ~~Month~~Detail ~~Foreclosure~~- History*All ~~New~~Mortgage ~~Foreclosure~~ Loans ~~Month~~in ~~Foreclosure~~REO ~~Percentage~~during ~~Loans~~Current inPeriod ~~Foreclosure~~(continued) 10Current ~~Jul-06~~Paid ~~0.000%~~Current ~~Original~~Approximate ~~Principal~~Loan Actual To Months Loan Delinquent Group Number Balance 1Date Delinquent Rate Interest Summary 0001312144 50,~~867,020~~635.00 ~~Aug~~01-06Dec-2006 08 8.~~000~~500% ~~Current~~2,775.46 ~~Actual~~Summary ~~Balance~~0001359690 167,~~866,486~~107.0720 ~~Sep~~01-06Jan-2007 07 7.~~000~~875% ~~Oct-06 0~~3,400.~~000%~~40 ~~Current~~Summary ~~Foreclosure~~0001359734 ~~Total~~67,107.20 ~~Nov~~01-06Jan-2007 07 7.~~000~~875% ~~Loans~~3,400.40 inSummary ~~Foreclosure~~0001359764 1766,208.44 ~~Dec~~01-06Jan-2007 07 7.~~000~~875% ~~Original~~3,354.90 ~~Principal~~Summary ~~Balance~~0001359787 368,~~635,490~~704.0099 01-Jan-072007 07 7.~~000~~875% ~~Current Actual Balance~~ 3,~~634,956~~481.0738 ~~Feb-07~~Summary 00001359815 71,912.~~000%~~45 ~~Mar~~01-07Jan-2007 07 8.~~000~~500% ~~Apr-07 0~~3,944.~~000%~~05 ~~May-07~~Summary 00001369798 133,300.~~248%~~00 01-Jun-072007 02 8.~~521~~250% *The3,554.68 ~~text~~Summary ~~reported~~0001454021 in556,000.00 ~~the~~01-Dec-2006 ~~above~~8 ~~table~~7.875% is28,154.42 ~~presented~~Summary ~~graphically~~0001487905 on99,925.79 ~~the~~01-Jan-2007 ~~monthly~~7 ~~bond~~7.500% ~~remittance~~4,813.26 ~~report~~Summary 0001522352 218,400.00 ~~The~~01-Jan-2007 ~~monthly~~7 ~~bond~~7.500% ~~remittance~~10,520.24 ~~report~~Summary ~~can~~0001534068 be565,600.00 ~~viewed~~01-Jan-2007 ~~online~~7 at8.500% ~~www~~31,021.~~ctslink.com.~~79

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Foreclosure~~Summary ~~Loan~~12 ~~Detail~~Month -Foreclosure ~~All~~History* ~~Mortgage~~New ~~Loans in~~ Foreclosure ~~during~~Loans ~~Current Period~~ Month ~~Loan~~Foreclosure ~~First~~Percentage ~~Original~~Loans ~~Loan~~in ~~Entered~~Foreclosure ~~Payment~~2 ~~LTV~~Nov-06 at0.000% Original Principal ~~Group Number FC Date State Origination~~ Balance ~~Summary 0001312144 May-2007 01-Jan-2007 SC 95.00 50~~362,~~635~~100.00 ~~Summary 0001314891 May~~Dec-~~2007~~06 ~~01-Jan-2007 SC 95~~0.00000% ~~50,635.00~~Current ~~Summary~~Actual ~~0001359690~~Balance ~~Jun-2007 01-Dec-2006 TX 80.00 67~~361,~~200~~147.0080 ~~Summary 0001359734 Jun~~Jan-~~2007~~07 ~~01-Dec-2006 TX 80~~0.00000% ~~67,200.00 Summary 0001359764 Jun~~Feb-~~2007~~07 ~~01-Dec-2006 TX 78~~0.93000% ~~66,300.00~~Current ~~Summary~~Foreclosure ~~0001359787~~Total ~~Jun~~Mar-~~2007~~07 ~~01-Dec-2006 TX 80~~0.00000% ~~68,800.00~~Loans ~~Summary~~in ~~0001359815~~Foreclosure ~~Jun-2007~~62 01Apr-~~Dec-2006~~07 ~~TX 90~~0.~~00 72,~~000~~.00~~% ~~Summary~~Original ~~0001380389~~Principal ~~May-2007~~Balance ~~01-Jan-2007 FL 80.00 152~~14,~~000~~794,885.00 ~~Summary 0001454021~~ May-~~2007~~07 ~~01-Jan-2007~~0.248% NVCurrent ~~80.00~~Actual ~~556~~Balance 14,~~000~~774,390.0063 ~~Summary 0001459212~~ Jun-~~2007~~07 010.521% Jul-~~Feb-2007~~07 ~~NV 80~~0.00445% ~~324,000.00 Summary 0001474842 May~~Aug-~~2007~~07 ~~01-Jan-2007 TX 80~~1.00023% ~~560,000.00 Summary 0001487905 Jun~~Sep-~~2007~~07 ~~01-Jan-2007 TN 80~~2.00319% ~~100,000.00 Summary 0001494344 May~~Oct-~~2007~~07 ~~01-Jan-2007~~2.215% GA*The ~~80.00~~text ~~251,200.00~~reported ~~Summary~~in ~~0001500768~~the ~~May-2007~~above ~~01-Jan-2007~~table FLis ~~80.00~~presented ~~148,000.00~~graphically ~~Summary~~on ~~0001522352~~the ~~Jun-2007~~monthly ~~01-Feb-2007~~bond GAremittance 80report.00 ~~218,400.00~~The ~~Summary~~monthly ~~0001534068~~bond ~~Jun-2007~~remittance ~~01-Feb-2007~~report TXcan ~~80.00~~be ~~565,600.00~~viewed ~~Summary~~online ~~0007003506~~at ~~Jun-2007 01-Feb-2007 AR 80~~www.~~00 317,520~~ctslink.00com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period ~~(continued)~~Month ~~Current~~Loan ~~Paid~~First ~~Current~~Original ~~Approximate~~ Loan ~~Actual~~Entered ToPayment ~~Months~~LTV ~~Loan~~at ~~Delinquent~~Principal Group Number ~~Balance~~FC Date ~~Delinquent~~State ~~Rate~~Origination ~~Interest~~Balance Summary ~~0001312144~~0001238542 50Aug-2007 01-Aug-2006 IN 80.00 77,~~635~~600.00 Summary 0001288540 Sep-2007 01-Dec-2006 4OK 880.~~500%~~00 188,~~389~~000.4800 Summary 0001314891 May-2007 01-Jan-2007 SC 95.00 50,635.00 Summary 0001380389 May-2007 01-~~Dec~~Jan-~~2006~~2007 4FL 880.~~500%~~00 1152,~~389~~000.4800 Summary ~~0001359690~~0001393983 67Sep-2007 01-Jan-2007 WI 79.45 116,~~107~~000.2000 Summary 0001394708 Aug-2007 01-Jan-2007 3IL 780.~~875%~~00 1468,~~702~~000.6400 Summary ~~0001359734~~0001398023 67Sep-2007 01-Dec-2006 TN 80.00 50,~~107~~400.2000 Summary 0001404730 Sep-2007 01-Jan-2007 3IL 780.~~875%~~00 1600,~~702~~000.6400 Summary ~~0001359764~~0001407693 66Sep-2007 01-Dec-2006 TN 80.00 48,~~208~~000.4400 Summary 0001412299 Sep-2007 01-Feb-2007 CO 80.00 184,000.00 Summary 0001413693 Sep-2007 01-Jan-2007 3IL 780.~~875%~~00 1129,~~679~~600.8600 Summary ~~0001359787~~0001417061 68Sep-2007 01-Dec-2006 TN 80.00 48,~~704~~800.9900 Summary 0001437176 Sep-2007 01-Jan-2007 3TX 779.~~875%~~99 1440,~~743~~900.1900 Summary ~~0001359815~~0001438177 71Sep-2007 01-Jan-2007 MA 80.00 268,~~912~~000.4500 Summary 0001441509 Sep-2007 01-Jan-2007 3IL 880.~~500%~~00 1164,~~974~~000.5400 Summary ~~0001380389~~0001442934 ~~152~~Sep-2007 01-Feb-2007 IN 80.00 124,400.00 Summary 0001445981 Sep-2007 01-Jan-2007 IL 80.00 132,000.00 Summary 0001448153 Sep-2007 01-Dec-2006 4FL 875.~~000%~~00 3180,~~926~~750.6400 Summary ~~0001454021~~0001453402 ~~556~~Sep-2007 01-Mar-2007 AL 70.00 84,000.00 Summary 0001459045 Sep-2007 01-~~Dec~~Jan-~~2006~~2007 4OH 795.~~875%~~00 14127,~~097~~300.3200 Summary 0001459212 Jun-2007 01-Feb-2007 NV 80.00 324,000.00 Summary 0001460757 Sep-2007 01-Jan-2007 3FL 780.~~625%~~00 7201,~~965~~600.00 Summary 0001461419 Sep-2007 01-Jan-2007 LA 80.00 472,000.00 Summary 0001464724 Sep-2007 01-Jan-2007 TN 80.00 640,000.00 Summary 0001464778 Sep-2007 01-Jan-2007 LA 80.00 520,000.00 Summary 0001465404 Sep-2007 01-Jan-2007 AL 80.00 172,800.00 Summary 0001472338 Sep-2007 01-Feb-2007 IL 80.00 288,000.00 Summary 0001474842 May-2007 01-Jan-2007 TX 80.00 560,000.00 Summary 0001474859 Sep-2007 01-~~Dec~~Jan-~~2006~~2007 4FL 880.~~500%~~00 15150,~~367~~400.0200 Summary ~~0001487905~~0001481174 99Sep-2007 01-Jan-2007 CT 80.00 200,~~925~~000.7900 Summary 0001483653 Sep-2007 01-Feb-2007 MA 80.00 206,400.00 Summary 0001486660 Aug-2007 01-Jan-2007 3CO 780.~~500%~~00 2336,~~410~~000.3300 Summary ~~0001494344~~0001486987 ~~251~~Aug-2007 01-Feb-2007 NV 80.00 456,000.00 Summary 0001488396 Sep-2007 01-Jan-2007 TN 80.00 74,800.00 Summary 0001490993 Sep-2007 01-Jan-2007 FL 80.00 143,200.00 Summary 0001496959 Sep-2007 01-~~Dec~~Feb-~~2006~~2007 4AZ 779.~~500%~~99 6236,~~070~~300.6800 Summary 0001500768 May-2007 01-Jan-2007 FL 80.00 148,000.00 Summary 0001502214 Sep-2007 01-~~Dec~~Mar-~~2006~~2007 4IN 875.~~250%~~00 351,~~946~~000.6800 Summary ~~0001522352~~0001503858 ~~218~~Sep-2007 01-Feb-2007 VA 95.00 256,500.00 Summary 0001506372 Aug-2007 01-Mar-2007 FL 80.00 241,600.00 Summary 0001507675 Aug-2007 01-Feb-2007 AZ 79.43 417,000.00 Summary 0001508800 Sep-2007 01-Feb-2007 GA 74.95 37,100.00 Summary 0001511587 Sep-2007 01-Feb-2007 PA 78.01 312,000.00 Summary 0001512766 Oct-2007 01-Feb-2007 MA 80.00 228,000.00 Summary 0001512819 Sep-2007 01-Feb-2007 GA 80.00 316,000.00 Summary 0001513738 Sep-2007 01-Feb-2007 MA 80.00 308,000.00 Summary 0001514099 Aug-2007 01-Feb-2007 AZ 80.00 257,600.00 Summary 0001516357 Sep-2007 01-Feb-2007 GA 73.85 48,000.00 Summary 0001516380 Sep-2007 01-Feb-2007 GA 80.00 38,400.00 Summary 0001516747 Sep-2007 01-~~Jan~~Feb-2007 3MA 780.~~500%~~00 5164,000.00 Summary 0001519538 Aug-2007 01-Feb-2007 MA 80.00 164,000.00 Summary 0001522225 Sep-2007 01-Mar-2007 MO 79.98 83,100.00 Summary 0001522316 Aug-2007 01-Feb-2007 AL 80.00 231,200.00 Summary 0001527009 Sep-2007 01-Feb-2007 IL 80.00 264,000.00 Summary 0001533403 Aug-2007 01-Mar-2007 AZ 80.00 310,400.00 Summary 0001534301 Sep-2007 01-Feb-2007 AZ 80.00 268,000.1500 Summary ~~0001534068~~0001538441 ~~565~~Sep-2007 01-Feb-2007 FL 95.00 497,400.00 Summary 0001543488 Sep-2007 01-Mar-2007 GA 80.00 120,000.00 Summary 0001543622 Aug-2007 01-Mar-2007 NM 80.00 225,600.00 Summary 0001544269 Sep-2007 01-~~Jan~~Mar-2007 3NV 880.~~500%~~00 15508,~~530~~000.2800 Summary ~~0007003506~~0001551895 ~~317~~Oct-2007 01-Mar-2007 KY 90.00 134,~~520~~100.00 Summary 0001559441 Aug-2007 01-~~Jan~~Mar-2007 3MA 774.~~875%~~29 8650,~~056~~000.3200

~~Summary~~Foreclosure 12Loan ~~Month~~Detail ~~Bankruptcy~~- History*All ~~New~~Mortgage ~~Bankruptcy~~ Loans ~~Month~~in ~~Bankruptcy~~Foreclosure ~~Percentage~~during ~~Loans~~Current inPeriod ~~Bankruptcy~~(continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Summary 0001238542 77,209.08 01-Feb-2007 6 7.750% 3,850.30 ~~Jul~~Summary 0001288540 87,749.15 01-06Mar-2007 05 7.750% 3,830.57 Summary 0001314891 50,635.00 01-Dec-2006 8 8.500% 2,775.46 Summary 0001380389 152,000.00 01-Dec-2006 8 8.000% ~~Original~~7,853.28 ~~Principal~~Summary ~~Balance~~0001393983 ~~522~~115,652.40 01-Apr-2007 4 7.500% 4,184.33 Summary 0001394708 468,000.00 01-Feb-2007 6 7.750% 23,400.00 Summary 0001398023 50,233.31 01-Mar-2007 5 7.000% 1,972.88 Summary 0001404730 598,492.60 01-Apr-2007 4 8.375% 24,274.44 Summary 0001407693 47,840.61 01-Mar-2007 5 7.000% 1,878.92 Summary 0001412299 183,629.16 01-Mar-2007 5 6.875% 7,078.15 Summary 0001413693 129,600.00 ~~Aug~~01-06Mar-2007 05 8.000% ~~Current~~5,859.00 ~~Actual~~Summary ~~Balance~~0001417061 ~~521~~48,~~581~~638.58 01-Mar-2007 5 7.000% 1,910.27 Summary 0001437176 440,900.00 ~~Sep~~01-06Mar-2007 05 8.500% 21,218.33 Summary 0001438177 267,303.88 01-Mar-2007 5 6.750% 10,108.32 Summary 0001441509 163,767.75 01-Feb-2007 6 7.750% 8,167.62 Summary 0001442934 124,400.00 01-Mar-2007 5 6.875% 4,807.53 Summary 0001445981 132,000.00 01-Mar-2007 5 7.750% ~~Oct~~5,775.00 Summary 0001448153 180,260.01 01-06Mar-2007 05 8.000% ~~Current~~8,132.18 ~~Bankruptcy~~Summary ~~Total~~0001453402 ~~Nov~~83,861.90 01-06Apr-2007 04 7.000% ~~Loans~~2,824.41 inSummary ~~Bankruptcy~~0001459045 3126,980.19 ~~Dec~~01-06Apr-2007 04 8.375% 5,150.24 Summary 0001459212 324,000.00 01-Jan-2007 7 7.625% ~~Original~~15,930.00 ~~Principal~~Summary ~~Balance~~0001460757 ~~522~~200,~~600~~933.20 01-Apr-2007 4 7.000% 6,767.11 Summary 0001461419 469,746.79 01-Apr-2007 4 6.875% 15,526.19 Summary 0001464724 638,669.99 01-Mar-2007 5 7.875% 28,346.90 Summary 0001464778 518,362.63 01-Apr-2007 4 7.250% 18,106.04 Summary 0001465404 172,458.57 01-Mar-2007 5 8.125% 7,906.24 Summary 0001472338 287,560.37 01-Mar-2007 5 7.375% 11,923.77 Summary 0001474842 560,000.00 01-Dec-2006 8 8.500% 30,695.37 Summary 0001474859 150,400.00 01-Mar-2007 5 7.875% 6,689.69 Summary 0001481174 199,510.17 01-Apr-2007 4 8.500% 8,216.83 Summary 0001483653 205,914.05 01-Apr-2007 4 7.250% 7,192.52 Summary 0001486660 335,717.72 01-Jan-072007 07 6.875% 14,770.37 Summary 0001486987 455,686.18 01-Feb-2007 6 7.875% 23,107.12 Summary 0001488396 74,614.98 01-Mar-2007 5 7.000% ~~Current~~2,930.52 ~~Actual~~Summary ~~Balance~~0001490993 ~~521~~143,~~581~~200.00 01-Mar-2007 5 7.375% 5,951.75 Summary 0001496959 235,891.95 01-Mar-2007 5 6.750% 8,920.61 Summary 0001500768 148,000.00 01-Dec-2006 8 8.250% 7,893.36 Summary 0001502214 50,969.10 01-Mar-2007 5 8.500% 2,448.33 Summary 0001503858 256,030.54 01-Apr-2007 4 8.500% 10,544.73 Summary 0001506372 241,600.00 01-Feb-072007 06 7.250% 11,243.54 Summary 0001507675 417,000.00 01-Feb-2007 6 7.750% 20,850.00 Summary 0001508800 36,979.96 01-Mar-072007 05 8.000% 1,668.72 Summary 0001511587 311,301.00 01-Apr-072007 04 7.~~070~~500% 11,263.09 Summary 0001512766 227,299.61 01-May-072007 03 7.375% 6,737.34 Summary 0001512819 315,480.43 01-Mar-2007 5 7.000% ~~Jun~~12,390.78 Summary 0001513738 307,518.01 01-Mar-2007 5 7.250% 12,526.89 Summary 0001514099 257,600.00 01-Feb-2007 6 7.375% 12,236.00 Summary 0001516357 47,931.84 01-Mar-2007 5 8.000% 2,162.45 Summary 0001516380 38,344.77 01-Mar-2007 5 8.000% 1,729.92 Summary 0001516747 163,743.35 01-Mar-2007 5 7.250% 6,670.15 Summary 0001519538 163,872.06 01-Feb-2007 6 7.250% 7,626.07 0Summary 0001522225 82,969.~~075~~95 01-Apr-2007 4 7.250% *The2,898.16 ~~text~~Summary ~~reported~~0001522316 in231,048.77 ~~the~~01-Feb-2007 ~~above~~6 ~~table~~8.125% is12,101.70 ~~presented~~Summary ~~graphically~~0001527009 on263,586.86 ~~the~~01-Mar-2007 ~~monthly~~5 ~~bond~~7.250% ~~remittance~~10,737.33 ~~report~~Summary 0001533403 310,400.00 ~~The~~01-Feb-2007 ~~monthly~~6 ~~bond~~7.000% ~~remittance~~13,927.46 ~~report~~Summary ~~can~~0001534301 be267,320.67 ~~viewed~~01-Apr-2007 ~~online~~4 at6.875% ~~www~~8,835.~~ctslink~~88 Summary 0001538441 496,313.~~com~~09 01-Apr-2007 4 7.625% 18,267.43 Summary 0001543488 119,812.21 01-Apr-2007 4 7.250% 4,185.08 Summary 0001543622 225,600.00 01-Feb-2007 6 6.750% 9,776.00 Summary 0001544269 508,000.00 01-Mar-2007 5 8.250% 23,706.69 Summary 0001551895 133,848.19 01-May-2007 3 8.375% 4,525.51 Summary 0001559441 650,000.00 01-Feb-2007 6 7.625% 31,876.34

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 ~~Current~~Nov-06 ~~Period~~0.000% ~~Group~~Original ~~Loan~~Principal ~~Month~~Balance ~~Loan~~563,200.00 ~~First~~Dec-06 ~~State~~0.000% ~~LTV~~Current atActual ~~Original~~Balance ~~Number~~561,391.58 ~~Entered~~Jan-07 ~~Payment~~0.000% ~~Origination~~Feb-07 ~~Principal~~0.000% Current Bankruptcy ~~Date~~Total ~~Balance~~Mar-07 ~~Summary~~0.000% ~~0001385694~~Loans ~~Jun-2007~~in ~~01-Nov-2006~~Bankruptcy SC14 80Apr-07 0.00070% 75Original Principal Balance 2,~~200~~553,206.00 ~~Summary~~May-07 ~~0001457762~~0.000% Current Actual Balance 2,546,029.89 Jun-~~2007~~07 010.075% Jul-~~Feb~~07 0.076% Aug-~~2007~~07 IL0.132% 78Sep-07 0.67296% ~~177,000~~Oct-07 0.00382% ~~Summary~~*The ~~0001487365~~text ~~Jun-2007~~reported ~~01-Feb-2007~~in COthe 80above table is presented graphically on the monthly bond remittance report.00 ~~270,400~~The monthly bond remittance report can be viewed online at www.00ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period ~~(continued)~~ Group Loan ~~Current~~Month ~~Paid~~Loan ToFirst ~~Months~~State ~~Current~~LTV ~~Approximate~~at Original Number ~~Actual~~Entered ~~Date~~Payment ~~Delinquent~~Origination ~~Loan~~Principal ~~Rate~~Bankruptcy ~~Delinquent~~Date Balance ~~Interest~~Summary 0001135275 Oct-2007 01-Feb-2007 GA 80.00 288,000.00 Summary ~~0001385694~~0001325902 74Aug-2007 01-Feb-2007 MI 89.60 202,~~781~~500.00 Summary 0001385694 Jun-2007 01-Nov-2006 SC 80.00 75,200.00 Summary 0001391222 Sep-2007 01-~~May~~Feb-2007 0TN 779.98 93,850.00 Summary 0001416083 Sep-2007 01-Dec-2006 AL 75.00 305,250%.00 ~~872~~Summary 0001427281 Sep-2007 01-Feb-2007 TN 80.8100 65,306.00 Summary ~~0001457762~~0001428843 ~~176~~Sep-2007 01-Jan-2007 IL 95.00 74,~~399~~100.2000 Summary 0001451772 Sep-2007 01-~~May~~Jan-2007 0RI 680.~~875%~~00 1180,~~948~~000.5800 Summary 0001468328 Sep-2007 01-Feb-2007 TN 80.00 78,400.00 Summary 0001472634 Sep-2007 01-Mar-2007 NC 95.00 209,000.00 Summary 0001487365 Jun-2007 01-Feb-2007 CO 80.00 270,400.00 Summary 0001523172 Aug-2007 01-~~Jun~~Mar-2007 ~~(1)~~GA 680.~~875%~~00 1172,~~492~~000.8400 Summary 0001528571 Oct-2007 01-Feb-2007 CO 74.99 275,200.00 Summary 0001535198 Sep-2007 01-Mar-2007 AZ 80.00 264,000.00

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 Total 52 15 3,~~094~~051,~~030~~800.00 143,~~971~~031,~~445~~407.7902 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 Total 0 0.00 0.00 0 0.00 0.00 76435,~~361~~294.9658

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Summary ~~0001281372~~0001438528 GANC 80.00 01-~~Jan-2007 122,400.00 122,400.00 Summary 0001361834 GA 79.19 01-~~Feb-2007 ~~236~~188,000.00 ~~235~~186,~~135~~077.0546 Summary ~~0001381342~~0001443889 MDIN ~~66.76 01-Dec-2006 23,700.00 23,577.57 Summary 0001384344 GA 90.00 01-Feb-2007 81,000.00 80,751.14 Summary 0001387097 OK 75.00 01-Feb-2007 75,000.00~~ 74~~,688~~.9936 ~~Summary 0001389276 MD 80.00~~ 01-~~Dec-2006 68,000.00 67,657.47 Summary 0001406269 AZ 75.00 01-Dec-2006 153,750.00 153,750.00 Summary 0001431983 LA 75.00 01-~~Jan-2007 ~~337~~145,~~500.00 335,765.30 Summary 0001436287 CA 73.29 01-Jan-2007 535,~~000.00 ~~532~~143,~~580~~837.1756 Summary ~~0001436686~~0001461509 CAOR 8052.0095 01-Jan-2007 ~~490~~278,~~400.00 490,400.00 Summary 0001441574 UT 79.99 01-Jan-2007 160,450.00 160,450.00 Summary 0001442179 UT 80.00 01-Jan-2007 232,~~000.00 ~~232~~275,~~000~~424.0066 Summary ~~0001444165~~0001463496 ~~CA 75.00 01-Jan-2007 637,500.00 634,616.59 Summary 0001444951~~ IL 80.00 01-Jan-2007 292,000.00 290,506.89 Summary 0001449113 TX 80.00 01-Feb-2007 115,480.00 115,067.19 Summary 0001451243 CO 80.00 01-Jan-2007 73,200.00 72,877.01 Summary 0001452969 IL 78.52 01-Feb-2007 530,000.00 528,008.56 Summary 0001456417 OK 74.97 01-Dec-2006 61,100.00 59,839.04 Summary 0001459171 CA 80.00 01-Jan-2007 599,200.00 599,200.00 Summary 0001460210 TN 80.00 01-Jan-2007 76,000.00 75~~,681~~.00 ~~Summary 0001464439 GA 80.00~~ 01-Feb-2007 ~~113~~96,~~200.00 112,753.12 Summary 0001468336 IL 77.78 01-Jan-2007 350,~~000.00 ~~345~~95,~~461~~309.8245 Summary ~~0001469103~~0001475196 ~~IL 69.06 01-Jan-2007 404,000.00 404,000.00 Summary 0001471597 MI 80.00 01-Feb-2007 369,600.00 368,211.25 Summary 0001473288 VA 66.72 01-Jan-2007 417,000.00 414,815.33 Summary 0001473971~~ CT 80.00 01-Feb-2007 ~~164~~274,~~000~~400.00 ~~163~~272,~~368~~474.~~32 Summary 0001476371 RI 80.~~00 ~~01-Jan-2007 220,800.00 220,800.00~~ Summary ~~0001477160~~0001475703 MAFL ~~39.47 01-Feb-2007 225,000.00 224,043.96 Summary 0001488653 AZ~~ 80.00 01-Feb-2007 ~~680~~240,000.00 ~~677~~238,~~380~~097.~~90 Summary 0001490994 CA 75.00 01-Mar-2007 601,500.00 600,026.90 Summary 0001491320 IL 72.~~84 ~~01-Feb-2007 692,000.00 689,526.24~~ Summary ~~0001494445~~0001477905 MSCO ~~79.58 01-Feb-2007 152,800.00 152,196.74 Summary 0001495242 GA~~ 80.00 01-~~Feb~~Mar-2007 ~~280~~40,000.00 ~~280~~39,~~000~~719.00 Summary ~~0001495999~~0001490685 FL 8970.~~79 01-Feb-2007 211,000.~~00 ~~210,113.55 Summary 0001497815 IL 78.24~~ 01-Feb-2007 ~~133~~179,~~000~~900.00 ~~132~~178,~~500~~605.24 Summary 0001499530 NC 75.00 01-Feb-2007 281,250.00 280,193.24 Summary 0001501022 MA 75.00 01-Mar-2007 586,500.00 585,905.00 Summary 0001504871 IL 80.00 01-Feb-2007 152,400.00 152,400.00 Summary 0001505712 DC 50.94 ~~01-Feb-2007 135,000.00 134,412.25~~ Summary ~~0001506110~~0001497688 UTCO 80.00 01-Feb-2007 ~~224~~156,000.00 ~~223~~156,~~998.33 Summary 0001507238 MA 69.44 01-Mar-2007 434,~~000.00 ~~434,000.00~~ Summary ~~0001511462~~0001506689 ILGA 8075.00 01-Feb-2007 ~~258~~138,~~400.00 257,302.07 Summary 0001511834 IL 80.00 01-Feb-2007 174,400.00 173,744.71 Summary 0001520006 IL 80.00 01-Mar-2007 688,~~000.00 ~~686~~136,~~315~~932.0535 Summary ~~0001523123~~0001513427 MDTX 7078.0031 01-Mar-2007 ~~199~~97,500.00 ~~198~~94,~~772~~961.7181 Summary ~~0001524639~~0001520521 NV ~~57.97 01-Feb-2007 400,000.00 398,258.57 Summary 0001531974 NC~~ 80.00 01-Mar-2007 ~~296~~268,000.00 ~~295~~265,~~275~~928.1023 Summary ~~0001539972~~0001528284 ILFL 6780.~~63 01-Mar-2007 541,000.~~00 ~~539,640.81 Summary 0001547123 MA 63.40~~ 01-Mar-2007 ~~388~~468,000.00 ~~386~~464,~~778~~943.3004 Summary ~~0001551297~~0001542927 GAIL 7877.3078 01-Mar-2007 ~~184~~420,000.00 ~~184~~417,~~000~~913.0028 Summary ~~0001562906~~0007001847 MAKY 8070.00 01-~~Mar~~Feb-2007 ~~152~~63,000.00 ~~151~~62,~~533~~512.~~07 Summary 0007002584 KY 55.13 01-Feb-2007 86,000.00 484.77~~53

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary ~~0001281372~~0001438528 Loan Paid in Full 0 86.~~000~~875% 360 58 Summary ~~0001361834~~0001443889 Loan Paid in Full 0(1) 7.~~625~~250% 360 49 Summary ~~0001381342~~0001461509 Loan Paid in Full 0(1) ~~7.625% 360~~ 6 ~~Summary 0001384344 Loan Paid in Full 0 8~~.500% 360 49 Summary ~~0001387097~~0001463496 Loan Paid in Full 0 7.~~000~~250% 360 ~~4 Summary 0001389276 Loan Paid in Full 0 7.750% 360 6 Summary 0001406269 Loan Paid in Full 0~~ 8~~.500%~~ ~~360 6~~ Summary ~~0001431983~~0001475196 Loan Paid in Full 0(1) 7.~~750~~375% 360 ~~5 Summary 0001436287 Loan Paid in Full 0 7.500% 360 5 Summary 0001436686 Loan Paid in Full 0~~ 8~~.375%~~ ~~360 5~~ Summary ~~0001441574~~0001475703 Loan Paid in Full 0 ~~7.250% 360 5 Summary 0001442179 Loan Paid in Full 0 7.500% 360 5 Summary 0001444165 Loan Paid in Full 0 7.500% 360 5 Summary 0001444951 Loan Paid in Full 0~~ 6.~~875% 180 5 Summary 0001449113 Loan Paid in Full 0 7.~~750% 360 ~~4 Summary 0001451243 Loan Paid in Full 0 7.625% 360 5 Summary 0001452969 Loan Paid in Full 0 7.500% 360 4 Summary 0001456417 Loan Paid in Full 0~~ 8~~.000%~~ ~~180 6~~ Summary ~~0001459171~~0001477905 Loan Paid in Full (21) 86.~~500~~750% 360 ~~5 Summary 0001460210 Loan Paid in Full 0~~ 7~~.875%~~ ~~360 5~~ Summary ~~0001464439~~0001490685 Loan Paid in Full 0 7.250% 360 ~~4 Summary 0001468336 Loan Paid in Full 0 7.375% 360 5 Summary 0001469103 Loan Paid in Full 0~~ 8~~.000%~~ ~~360 5~~ Summary ~~0001471597~~0001497688 Loan Paid in Full 0 7.500% 360 48 Summary ~~0001473288~~0001506689 Loan Paid in Full 0 6.~~750% 360 5 Summary 0001473971 Loan Paid in Full 0 7.375% 360 4 Summary 0001476371 Loan Paid in Full 0 6.~~875% 360 ~~5 Summary 0001477160 Loan Paid in Full 0 6.875% 360 4 Summary 0001488653 Loan Paid in Full 0 7.375% 360 4 Summary 0001490994 Loan Paid in Full 0~~ 8~~.500%~~ ~~360 3~~ Summary ~~0001491320~~0001513427 Loan Paid in Full 0 7.750% 360 4 Summary 0001494445 Loan Paid in Full 0 7.250% 360 4 Summary 0001495242 Loan Paid in Full 0 8.250% 360 4 Summary 0001495999 Loan Paid in Full 0 7.375% 360 4 Summary 0001497815 Loan Paid in Full 0 7.500% 360 4 Summary 0001499530 Loan Paid in Full 0 7.500% 360 4 Summary 0001501022 Loan Paid in Full (1) 76.~~000~~875% ~~360~~180 ~~3 Summary 0001504871 Loan Paid in Full 0~~ 7~~.875%~~ ~~360 4~~ Summary ~~0001505712~~0001520521 Loan Paid in Full 0 6.~~750~~250% 360 47 Summary ~~0001506110~~0001528284 Loan Paid in Full 0 ~~6.750% 360 4 Summary 0001507238 Loan Paid in Full 0~~ 7.~~500~~125% 360 ~~3 Summary 0001511462 Loan Paid in Full 0 6.875% 360 4 Summary 0001511834 Loan Paid in Full 0~~ 7~~.500%~~ ~~360 4~~ Summary ~~0001520006~~0001542927 Loan Paid in Full 0 8.500% 360 3 Summary 0001523123 Loan Paid in Full 0 6.500% 360 3 Summary 0001524639 Loan Paid in Full 0 6.750% 360 4 Summary 0001531974 Loan Paid in Full 0 8.500% 360 3 Summary 0001539972 Loan Paid in Full 0 8.375% 360 3 Summary 0001547123 Loan Paid in Full 0 7~~.250%~~ ~~360 3~~ Summary ~~0001551297~~0007001847 Loan Paid in Full 0 ~~7.125% 360 3 Summary 0001562906 Loan Paid in Full 0 7.375% 360 3 Summary 0007002584 Loan Paid in Full 0~~ 6.~~500~~875% 360 ~~360~~8

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Total 10 0.00 ~~386~~0.4000 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 ~~Summary~~No ~~0001499844~~Prepayment ~~04/06/2007~~Penalties ~~0.00~~this ~~386.40 0.00~~Period

Prepayment Rates

Summary SMM CPR PSA Current Month 20.~~110~~517% Current Month 226.~~574~~030% Current Month ~~2,753~~372.~~368~~149% 3 Month Average 1.~~735~~002% 3 Month Average 1811.~~894~~304% 3 Month Average ~~3,223~~835.~~812~~745% 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. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 ~~N/A~~2.918% N/A ~~Nov~~Mar-~~2006~~2007 ~~N/A~~1,318.887% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~18.495% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~4,399.049% N/A ~~Jan~~May-2007 ~~N/A~~15.615% N/A ~~Jan~~May-2007 ~~N/A~~2,519.019% N/A ~~Feb~~Jun-2007 ~~N/A~~22.574% N/A ~~Feb~~Jun-2007 ~~N/A~~2,753.368% N/A ~~Mar~~Jul-2007 214.~~918~~675% N/A ~~Mar~~Jul-2007 1,~~318~~438.887% N/A ~~Apr~~Aug-2007 1814.~~495~~900% N/A ~~Apr~~Aug-2007 41,~~399~~220.~~049~~879% N/A ~~May~~Sep-2007 1512.~~615~~982% N/A ~~May~~Sep-2007 ~~2,519~~914.~~019~~206% N/A ~~Jun~~Oct-2007 226.~~574~~030% N/A ~~Jun~~Oct-2007 ~~2,753~~372.~~368~~149% 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~~Due to Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No Repurchases Due to Breaches this Period

~~Breaches~~Repurchases ~~Current~~Due to Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No ~~Breaches~~Repurchases Due to Other this Period

Interest Rate Stratification Summary Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.250 0 0.00 0.000 5.250 5.499 1 ~~183~~180,~~579~~787.6784 0.~~026~~027 5.500 5.749 0 0.00 0.000 5.750 5.999 8 1,~~125~~112,~~806~~677.8227 0.~~161~~167 6.000 6.249 26 5,~~377~~355,~~625~~326.7678 0.~~771~~803 6.250 6.499 ~~269~~266 5756,~~602~~875,~~947~~569.7115 8.~~254~~532 6.500 6.749 ~~326~~318 6967,~~237~~371,~~485~~338.2723 910.~~921~~106 6.750 6.999 ~~963~~933 ~~208~~201,~~018~~394,~~579~~681.7550 2930.~~807~~211 7.000 7.249 ~~440~~430 8582,~~374~~703,~~775~~235.6483 12.~~233~~406 7.250 7.499 ~~611~~577 ~~119~~109,~~782~~950,~~530~~251.9831 1716.~~163~~493 7.500 7.749 ~~385~~365 6660,~~398~~997,~~218~~249.2093 9.~~514~~150 7.750 7.999 ~~253~~246 3937,~~511~~373,~~967~~195.5589 5.~~662~~606 8.000 8.249 ~~111~~108 12,~~741~~273,~~553~~501.9182 1.~~826~~841 8.250 8.499 8483 12,~~979~~685,~~396~~291.8842 1.~~860~~903 8.500 8.749 ~~122~~114 1918,~~558~~356,~~708~~761.6183 2.~~803~~754 >= 8.750 0 0.00 0.000 Total 3,~~599~~475 ~~697~~666,~~893~~629,~~176~~868.7580 100.000

Filing Compare · TBW Mortgage-Backed Trust Series 2007-1