10-D 1 mlb07003_10d-200711.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: October 26, 2007 to November 26, 2007 Commission File Number of issuing entity: 333-140436-21 Merrill Lynch Mortgage Backed Securities Trust, Series 2007-3 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140436 Merrill Lynch Mortgage Investors, Inc. (Exact name of depositor as specified in its charter) Merrill Lynch Mortgage Lending, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2200340 54-2200341 54-6755319 (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)) I-A1 _____ _____ __X___ ____________ I-A2 _____ _____ __X___ ____________ I-A3 _____ _____ __X___ ____________ A-R _____ _____ __X___ ____________ II-A1 _____ _____ __X___ ____________ II-A2 _____ _____ __X___ ____________ III-A1 _____ _____ __X___ ____________ III-A2 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ P _____ _____ __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 November 26, 2007 a distribution was made to holders of Merrill Lynch Mortgage Backed Securities Trust, Series 2007-3. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Merrill Lynch Mortgage Backed Securities Trust, Series 2007-3, relating to the November 26, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Merrill Lynch Mortgage Backed Securities Trust, Series 2007-3 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: December 3, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Merrill Lynch Mortgage Backed Securities Trust, Series 2007-3, relating to the November 26, 2007 distribution. EX-99.1 Merrill Lynch Mortgage Backed Securities Trust Mortgage Pass-Through Certificates Distribution Date: 11/26/2007 Merrill Lynch Mortgage Backed Securities Trust Mortgage Pass-Through Certificates Series 2007-3 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 I-A1 59025JAA3 0910/2831/2007 5.~~76836~~86082% 3635,~~697~~235,~~274~~573.9576 ~~176~~172,~~402~~061.6325 I-A2 59025JAP0 0910/2831/2007 5.~~76836~~86082% 1,~~370~~316,~~646~~051.6597 6,~~588~~426.6550 I-A3 59025JAQ8 0910/2831/2007 5.~~76836~~86082% 1918,~~595~~814,~~476~~962.3854 9491,~~194~~876.8364 A-R 59025JAN5 0910/2831/2007 5.~~77961~~69969% 0.00 0.00 II-A1 59025JAB1 0910/2831/2007 5.~~64429~~64115% ~~116~~115,~~967~~999,~~169~~640.9247 ~~550~~545,~~163~~214.8779 II-A2 59025JAC9 0910/2831/2007 5.~~64429~~64115% 12,~~995~~888,~~804~~305.5176 6160,~~126~~576.7487 III-A1 59025JAD7 0910/2831/2007 5.~~96826~~96434% 8785,~~130~~777,~~783~~718.2247 ~~433~~426,~~349~~265.4740 III-A2 59025JAE5 0910/2831/2007 5.~~96826~~96434% 9,~~681~~531,~~631~~284.9468 4847,~~152~~364.1094 M-1 59025JAF2 0910/2831/2007 5.~~78009~~79711% 4,~~875~~874,~~999~~479.5427 23,~~486~~544.4516 M-2 59025JAG0 0910/2831/2007 5.~~78009~~79711% 2,132,~~687~~022.6570 10,~~272~~297.6185 M-3 59025JAH8 0910/2831/2007 5.~~78009~~79711% 1,~~218~~217,~~250~~870.3551 5,~~868~~882.0042 B-1 59025JAJ4 0910/2831/2007 5.~~78009~~79711% 1,~~219~~218,~~249~~869.7359 5,~~872~~887.8225 B-2 59025JAK1 0910/2831/2007 5.~~78009~~79711% 913,~~437~~153.9112 4,~~399~~410.8061 B-3 59025JAL9 0910/2831/2007 5.~~78009~~79711% ~~610~~609,~~067~~877.7756 2,~~938~~945.5476 P 59025JAM7 0910/2831/2007 0.00000% 0.00 0.00 Totals ~~295~~290,~~408~~529,~~480~~810.5240 1,~~422~~402,~~816~~754.5144

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A1 1,~~461~~619,~~701~~699.1983 0.00 3533,~~235~~615,~~573~~873.7693 1,~~638~~791,~~103~~761.8208 0.00 I-A2 5460,~~594~~495.6894 0.00 1,~~316~~255,~~051~~556.9703 6166,~~183~~922.3344 0.00 I-A3 ~~780~~864,~~513~~881.8438 0.00 1817,~~814~~950,~~962~~081.5416 ~~874~~956,~~708~~758.6702 0.00 A-R 0.00 0.00 0.00 0.00 0.00 II-A1 ~~967~~538,~~529~~510.4523 0.00 115,~~999~~461,~~640~~130.4725 1,~~517~~083,~~693~~725.3202 0.00 II-A2 ~~107~~59,~~498~~831.7495 0.00 12,~~888~~828,~~305~~473.7682 ~~168~~120,~~625~~408.4882 0.00 III-A1 1820,~~353,064~~145.7541 0.00 8584,~~777~~957,~~718~~573.4706 1,~~786~~246,~~414~~410.2281 0.00 III-A2 ~~150~~91,~~347~~131.2635 0.00 9,~~531~~440,~~284~~153.6833 ~~198~~138,~~499~~496.3629 0.00 M-1 1,~~520~~530.2838 0.00 4,~~874~~872,~~479~~948.2789 25,~~006~~074.7354 0.00 M-2 ~~664~~669.9536 0.00 2,~~132~~131,~~022~~353.7034 10,~~937~~967.5621 0.00 M-3 ~~379~~382.8436 0.00 1,217,~~870~~488.5115 6,~~247~~264.8478 0.00 B-1 ~~380~~382.1567 0.00 1,218,~~869~~486.5991 6,~~252~~269.9792 0.00 B-2 ~~284~~286.8069 0.00 ~~913~~912,~~153~~866.1242 4,~~684~~697.6030 0.00 B-3 ~~190~~191.2148 0.00 609,~~877~~686.5609 3,~~128~~137.7524 0.00 P 0.00 0.00 0.00 0.00 0.00 Totals 4,~~878~~058,~~670~~139.1403 0.00 ~~290~~286,~~529~~471,~~810~~671.4038 65,~~301~~460,~~486~~893.6547 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 I-A1 39,999,900.00 3635,~~697~~235,~~274~~573.9576 ~~380~~381.8193 1,~~461~~619,~~320~~317.3889 0.00 I-A2 1,494,000.00 1,~~370~~316,~~646~~051.6597 14.2227 5460,~~580~~481.4567 0.00 I-A3 21,359,000.00 1918,~~595~~814,~~476~~962.3854 203.3494 ~~780~~864,~~310~~677.5043 0.00 A-R 100.00 0.00 0.00 0.00 0.00 II-A1 118,643,000.00 ~~116~~115,~~967~~999,~~169~~640.9247 10,~~694~~746.8822 ~~956~~527,~~834~~764.5701 0.00 II-A2 13,182,000.00 12,~~995~~888,~~804~~305.5176 1,~~188~~193.2797 ~~106~~58,~~310~~637.4797 0.00 III-A1 89,267,000.00 8785,~~130~~777,~~783~~718.2247 6968,~~383~~725.2888 1751,~~283,681~~419.4653 0.00 III-A2 9,919,000.00 9,~~681~~531,~~631~~284.9468 7,~~709~~636.6055 ~~142~~83,~~637~~494.6780 0.00 M-1 4,879,000.00 4,~~875~~874,~~999~~479.5427 1,~~520~~530.2838 0.00 0.00 M-2 2,134,000.00 2,132,~~687~~022.6570 ~~664~~669.9536 0.00 0.00 M-3 1,219,000.00 1,~~218~~217,~~250~~870.3551 ~~379~~382.8436 0.00 0.00 B-1 1,220,000.00 1,~~219~~218,~~249~~869.7359 ~~380~~382.1567 0.00 0.00 B-2 914,000.00 913,~~437~~153.9112 ~~284~~286.8069 0.00 0.00 B-3 610,443.18 ~~610~~609,~~067~~877.7756 ~~190~~191.2148 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 Totals 304,840,443.18 ~~295~~290,~~408~~529,~~480~~810.5240 92,~~994~~345.6370 43,~~785~~965,~~675~~793.5030 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A1 0.00 1,~~461~~619,~~701~~699.1983 3533,~~235~~615,~~573~~873.7693 0.~~88089155~~84039895 1,~~461~~619,~~701~~699.1983 I-A2 0.00 5460,~~594~~495.6894 1,~~316~~255,~~051~~556.9703 0.~~88089155~~84039895 5460,~~594~~495.6894 I-A3 0.00 ~~780~~864,~~513~~881.8438 1817,~~814~~950,~~962~~081.5416 0.~~88089155~~84039895 ~~780~~864,~~513~~881.8438 A-R 0.00 0.00 0.00 0.00000000 0.00 II-A1 0.00 ~~967~~538,~~529~~510.4523 115,~~999~~461,~~640~~130.4725 0.~~97772005~~97318114 ~~967~~538,~~529~~510.4523 II-A2 0.00 ~~107~~59,~~498~~831.7495 12,~~888~~828,~~305~~473.7682 0.~~97772005~~97318114 ~~107~~59,~~498~~831.7495 III-A1 0.00 1820,~~353,064~~145.7541 8584,~~777~~957,~~718~~573.4706 0.~~96091185~~95172430 1820,~~353,064~~145.7541 III-A2 0.00 ~~150~~91,~~347~~131.2635 9,~~531~~440,~~284~~153.6833 0.~~96091185~~95172430 ~~150~~91,~~347~~131.2635 M-1 0.00 1,~~520~~530.2838 4,~~874~~872,~~479~~948.2789 0.~~99907343~~99875976 1,~~520~~530.2838 M-2 0.00 ~~664~~669.9536 2,~~132~~131,~~022~~353.7034 0.~~99907343~~99875977 ~~664~~669.9536 M-3 0.00 ~~379~~382.8436 1,217,~~870~~488.5115 0.~~99907343~~99875976 ~~379~~382.8436 B-1 0.00 ~~380~~382.1567 1,218,~~869~~486.5991 0.~~99907343~~99875976 ~~380~~382.1567 B-2 0.00 ~~284~~286.8069 ~~913~~912,~~153~~866.1242 0.~~99907344~~99875976 ~~284~~286.8069 B-3 0.00 ~~190~~191.2148 609,~~877~~686.5609 0.~~99907343~~99875977 ~~190~~191.2148 P 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 4,~~878~~058,~~670~~139.1403 ~~290~~286,~~529~~471,~~810~~671.4038 0.~~95305533~~93974300 4,~~878~~058,~~670~~139.1403

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A1 39,999,900.00 ~~917~~880.~~43416734~~89154623 0.~~00952027~~00954827 3640.~~53310083~~48304846 0.00000000 I-A2 1,494,000.00 ~~917~~880.~~43417001~~89154618 0.~~00951807~~00955154 3640.~~53309906~~48304552 0.00000000 I-A3 21,359,000.00 ~~917~~880.~~43416733~~89154642 0.~~00952011~~00954820 3640.~~53310080~~48304836 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A1 118,643,000.00 ~~985~~977.~~87501934~~72005487 0.~~09014337~~09057610 84.~~06482110~~44833669 0.00000000 II-A2 13,182,000.00 ~~985~~977.~~87501972~~72005462 0.~~09014338~~09057579 84.~~06482097~~44833637 0.00000000 III-A1 89,267,000.00 ~~976~~960.~~06935620~~91185399 0.~~77725565~~76989123 148.~~38024645~~41766308 0.00000000 III-A2 9,919,000.00 ~~976~~960.~~06935578~~91185402 0.~~77725577~~76989112 148.~~38024700~~41766307 0.00000000 M-1 4,879,000.00 999.~~38502562~~07343103 0.~~31159664~~31366673 0.00000000 0.00000000 M-2 2,134,000.00 999.~~38502812~~07343018 0.~~31159794~~31366448 0.00000000 0.00000000 M-3 1,219,000.00 999.~~38502871~~07342904 0.~~31159967~~31366694 0.00000000 0.00000000 B-1 1,220,000.00 999.~~38502459~~07343443 0.~~31159836~~31366393 0.00000000 0.00000000 B-2 914,000.00 999.~~38502188~~07343545 0.~~31159737~~31366521 0.00000000 0.00000000 B-3 610,443.18 999.~~38502057~~07342728 0.~~31159329~~31367375 0.00000000 0.00000000 P 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 I-A1 0.00000000 3640.~~54262111~~49259698 ~~880~~840.~~89154623~~39894925 0.~~88089155~~84039895 3640.~~54262111~~49259698 I-A2 0.00000000 3640.~~54262383~~49259705 ~~880~~840.~~89154618~~39894913 0.~~88089155~~84039895 3640.~~54262383~~49259705 I-A3 0.00000000 3640.~~54262091~~49259703 ~~880~~840.~~89154642~~39894939 0.~~88089155~~84039895 3640.~~54262091~~49259703 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A1 0.00000000 84.~~15496447~~53891279 ~~977~~973.~~72005487~~18114217 0.~~97772005~~97318114 84.~~15496447~~53891279 II-A2 0.00000000 84.~~15496435~~53891291 ~~977~~973.~~72005462~~18114247 0.~~97772005~~97318114 84.~~15496435~~53891291 III-A1 0.00000000 159.~~15750221~~18755430 ~~960~~951.~~91185399~~72429969 0.~~96091185~~95172430 159.~~15750221~~18755430 III-A2 0.00000000 159.~~15750176~~18755419 ~~960~~951.~~91185402~~72429983 0.~~96091185~~95172430 159.~~15750176~~18755419 M-1 0.00000000 0.~~31159664~~31366673 ~~999~~998.~~07343103~~75976430 0.~~99907343~~99875976 0.~~31159664~~31366673 M-2 0.00000000 0.~~31159794~~31366448 ~~999~~998.~~07343018~~75976570 0.~~99907343~~99875977 0.~~31159794~~31366448 M-3 0.00000000 0.~~31159967~~31366694 ~~999~~998.~~07342904~~75976210 0.~~99907343~~99875976 0.~~31159967~~31366694 B-1 0.00000000 0.~~31159836~~31366393 ~~999~~998.~~07343443~~75976230 0.~~99907343~~99875976 0.~~31159836~~31366393 B-2 0.00000000 0.~~31159737~~31366521 ~~999~~998.~~07343545~~75975930 0.~~99907344~~99875976 0.~~31159737~~31366521 B-3 0.00000000 0.~~31159329~~31367375 ~~999~~998.~~07342728~~75976991 0.~~99907343~~99875977 0.~~31159329~~31367375 P 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 I-A1 0910/01/07 - 0910/30/07 30 5.~~76836~~86082% 3635,~~697~~235,~~274~~573.9576 ~~176~~172,~~402~~091.6306 0.00 I-A2 0910/01/07 - 0910/30/07 30 5.~~76836~~86082% 1,~~370~~316,~~646~~051.6597 6,~~588~~427.6562 0.00 I-A3 0910/01/07 - 0910/30/07 30 5.~~76836~~86082% 1918,~~595~~814,~~476~~962.3854 9491,~~194~~892.8355 0.00 A-R N/A N/A 5.~~77961~~69969% 0.00 0.00 0.00 II-A1 0910/01/07 - 0910/30/07 30 5.~~64429~~64115% ~~116~~115,~~967~~999,~~169~~640.9247 ~~550~~545,~~163~~309.8725 0.00 II-A2 0910/01/07 - 0910/30/07 30 5.~~64429~~64115% 12,~~995~~888,~~804~~305.5176 6160,~~126~~587.7436 0.00 III-A1 0910/01/07 - 0910/30/07 30 5.~~96826~~96434% 8785,~~130~~777,~~783~~718.2247 ~~433~~426,~~349~~339.4725 0.00 III-A2 0910/01/07 - 0910/30/07 30 5.~~96826~~96434% 9,~~681~~531,~~631~~284.9468 4847,~~152~~373.1015 0.00 M-1 0910/01/07 - 0910/30/07 30 5.~~78009~~79711% 4,~~875~~874,~~999~~479.5427 23,~~486~~548.4524 0.00 M-2 0910/01/07 - 0910/30/07 30 5.~~78009~~79711% 2,132,~~687~~022.6570 10,~~272~~299.6164 0.00 M-3 0910/01/07 - 0910/30/07 30 5.~~78009~~79711% 1,~~218~~217,~~250~~870.3551 5,~~868~~883.0044 0.00 B-1 0910/01/07 - 0910/30/07 30 5.~~78009~~79711% 1,~~219~~218,~~249~~869.7359 5,~~872~~888.8227 0.00 B-2 0910/01/07 - 0910/30/07 30 5.~~78009~~79711% 913,~~437~~153.9112 4,~~399~~411.8037 0.00 B-3 0910/01/07 - 0910/30/07 30 5.~~78009~~79711% ~~610~~609,~~067~~877.7756 2,~~938~~946.5427 0.00 P N/A N/A 0.00000% 0.00 0.00 0.00 Totals 1,~~422~~402,~~816~~997.5147 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 I-A1 0.00 029.0081 ~~176~~172,~~402~~061.6325 0.00 3533,~~235~~615,~~573~~873.7693 I-A2 0.00 01.0011 6,~~588~~426.6550 0.00 1,~~316~~255,~~051~~556.9703 I-A3 0.00 015.0092 9491,~~194~~876.8364 0.00 1817,~~814~~950,~~962~~081.5416 A-R 0.00 0.00 0.00 0.00 0.00 II-A1 0.00 094.0046 ~~550~~545,~~163~~214.8779 0.00 115,~~999~~461,~~640~~130.4725 II-A2 0.00 010.0050 6160,~~126~~576.7487 0.00 12,~~888~~828,~~305~~473.7682 III-A1 0.00 073.0085 ~~433~~426,~~349~~265.4740 0.00 8584,~~777~~957,~~718~~573.4706 III-A2 0.00 08.0021 4847,~~152~~364.1094 0.00 9,~~531~~440,~~284~~153.6833 M-1 0.00 04.0008 23,~~486~~544.4516 0.00 4,~~874~~872,~~479~~948.2789 M-2 0.00 01.0078 10,~~272~~297.6185 0.00 2,~~132~~131,~~022~~353.7034 M-3 0.00 01.0002 5,~~868~~882.0042 0.00 1,217,~~870~~488.5115 B-1 0.00 01.0002 5,~~872~~887.8225 0.00 1,218,~~869~~486.5991 B-2 0.00 0.0076 4,~~399~~410.8061 0.00 ~~913~~912,~~153~~866.1242 B-3 0.00 0.0051 2,~~938~~945.5476 0.00 609,~~877~~686.5609 P 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0243.0003 1,~~422~~402,~~816~~754.5144 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 I-A1 39,999,900.00 5.~~76836~~86082% ~~917~~880.~~43416734~~89154623 4.~~41007678~~30228726 0.00000000 I-A2 1,494,000.00 5.~~76836~~86082% ~~917~~880.~~43417001~~89154618 4.~~41007363~~30228916 0.00000000 I-A3 21,359,000.00 5.~~76836~~86082% ~~917~~880.~~43416733~~89154642 4.~~41007678~~30228709 0.00000000 A-R 100.00 5.~~77961~~69969% 0.00000000 0.00000000 0.00000000 II-A1 118,643,000.00 5.~~64429~~64115% ~~985~~977.~~87501934~~72005487 4.~~63713721~~59621933 0.00000000 II-A2 13,182,000.00 5.~~64429~~64115% ~~985~~977.~~87501972~~72005462 4.~~63713701~~59621909 0.00000000 III-A1 89,267,000.00 5.~~96826~~96434% ~~976~~960.~~06935620~~91185399 4.~~85453157~~77600065 0.00000000 III-A2 9,919,000.00 5.~~96826~~96434% ~~976~~960.~~06935578~~91185402 4.~~85453171~~77600060 0.00000000 M-1 4,879,000.00 5.~~78009~~79711% 999.~~38502562~~07343103 4.~~81378356~~82644804 0.00000000 M-2 2,134,000.00 5.~~78009~~79711% 999.~~38502812~~07343018 4.~~81378163~~82644799 0.00000000 M-3 1,219,000.00 5.~~78009~~79711% 999.~~38502871~~07342904 4.~~81378179~~82644791 0.00000000 B-1 1,220,000.00 5.~~78009~~79711% 999.~~38502459~~07343443 4.~~81378689~~82645082 0.00000000 B-2 914,000.00 5.~~78009~~79711% 999.~~38502188~~07343545 4.~~81378556~~82644420 0.00000000 B-3 610,443.18 5.~~78009~~79711% 999.~~38502057~~07342728 4.~~81378136~~82644429 0.00000000 P 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 I-A1 0.00000000 0.~~00000000~~00074525 4.~~41007678~~30154200 0.00000000 ~~880~~840.~~89154623~~39894925 I-A2 0.00000000 0.~~00000000~~00074297 4.~~41007363~~30153949 0.00000000 ~~880~~840.~~89154618~~39894913 I-A3 0.00000000 0.~~00000000~~00074535 4.~~41007678~~30154221 0.00000000 ~~880~~840.~~89154642~~39894939 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A1 0.00000000 0.~~00000000~~00079617 4.~~63713721~~59542316 0.00000000 ~~977~~973.~~72005487~~18114217 II-A2 0.00000000 0.~~00000000~~00079654 4.~~63713701~~59542330 0.00000000 ~~977~~973.~~72005462~~18114247 III-A1 0.00000000 0.~~00000000~~00082729 4.~~85453157~~77517336 0.00000000 ~~960~~951.~~91185399~~72429969 III-A2 0.00000000 0.~~00000000~~00082770 4.~~85453171~~77517290 0.00000000 ~~960~~951.~~91185402~~72429983 M-1 0.00000000 0.~~00000000~~00083624 4.~~81378356~~82561181 0.00000000 ~~999~~998.~~07343103~~75976430 M-2 0.00000000 0.~~00000000~~00083411 4.~~81378163~~82560918 0.00000000 ~~999~~998.~~07343018~~75976570 M-3 0.00000000 0.~~00000000~~00083675 4.~~81378179~~82561116 0.00000000 ~~999~~998.~~07342904~~75976210 B-1 0.00000000 0.~~00000000~~00083607 4.~~81378689~~82561475 0.00000000 ~~999~~998.~~07343443~~75976230 B-2 0.00000000 0.~~00000000~~00083151 4.~~81378556~~82561269 0.00000000 ~~999~~998.~~07343545~~75975930 B-3 0.00000000 0.~~00000000~~00083546 4.~~81378136~~82560883 0.00000000 ~~999~~998.~~07342728~~75976991 P 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 65,~~349~~540,~~463~~627.3173 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 3017,~~691~~599.3877 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 65,~~380~~558,~~154~~227.6950 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 1030,~~906~~691.1638 Total Administration Fees 6766,~~761~~642.8865 Payment of Interest and Principal 65,~~301~~460,~~486~~893.6547 Total Withdrawals (Pool Distribution Amount) 65,~~380~~558,~~154~~227.6950 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0243.0003 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0243.0003

ADMINISTRATION FEES Gross Servicing Fee* 6766,~~622~~503.4522 LPMI Fee- PMI Mortgage Insurance Co. 139.43 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 6766,~~761~~642.8865 *Servicer Payees include: COUNTRYWIDE HOME LOANS SERVICING LP; INDYMAC BANK, F.S.B.; PHH MORTGAGE CORPORATION; WELLS FARGO BANK, N.A.

Collateral Statement Group 1 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~018362~~110818 5.~~856904~~853505 Weighted Average Net Rate 5.~~768362~~860818 5.~~645531~~642398 Weighted Average Pass-Through Rate 5.~~768362~~860818 5.~~644290~~641148 Weighted Average Remaining Term ~~335~~334 ~~353~~352 Principal And Interest Constant ~~301~~294,~~596~~526.5475 ~~670~~665,~~677~~112.3007 Beginning Loan Count 9592 ~~256~~255 Loans Paid in Full 32 1 Ending Loan Count 9290 ~~255~~254 Beginning Scheduled Balance 6057,~~011~~714,~~104~~270.6457 ~~134~~133,~~885~~810,~~732~~254.7848 Ending Scheduled Balance 5755,~~714~~169,~~270~~167.5798 133,~~810~~211,~~254~~456.4830 Actual Ending Collateral Balance 5755,~~719~~169,~~940~~793.1657 133,~~821~~223,~~874~~938.4868 Scheduled Principal ~~622~~625.7459 12,~~333~~396.2620 Unscheduled Principal 2,~~296~~544,~~211~~477.3300 1586,~~063,145~~401.0498 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~300~~293,~~973~~901.8016 ~~658~~652,~~344~~715.0487 Servicing Fees 12,~~502~~023.3181 23,~~759~~540.4226 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 0.00 139.43 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 ~~288~~281,~~471~~877.4935 ~~634~~629,~~445~~036.1918 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 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group 3 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~342675~~339335 6.~~054985~~070180 Weighted Average Net Rate 5.~~968262~~964336 5.~~780291~~795496 Weighted Average Pass-Through Rate 5.~~968261~~964335 5.~~779725~~794920 Weighted Average Remaining Term ~~324~~323 ~~340~~339 Principal And Interest Constant ~~611~~602,~~299~~347.1503 1,~~583~~561,~~572~~985.9985 Beginning Loan Count ~~444~~442 ~~795~~789 Loans Paid in Full 24 67 Ending Loan Count ~~442~~438 ~~789~~782 Beginning Scheduled Balance ~~100~~99,~~511~~005,~~643~~285.1035 ~~295~~290,~~408~~529,~~480~~810.5240 Ending Scheduled Balance 9998,~~005~~091,~~285~~047.3509 ~~290~~286,~~529~~471,~~810~~671.4037 Actual Ending Collateral Balance 9998,~~069~~153,~~312~~370.2556 ~~290~~286,~~611~~547,~~126~~102.8981 Scheduled Principal 8079,~~038~~323.6293 92,~~994~~345.6272 Unscheduled Principal 1834,~~426,319~~914.1333 43,~~785~~965,~~675~~793.5031 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~531~~523,~~260~~023.5310 1,~~490~~469,~~578~~640.3713 Servicing Fees 3130,~~360~~939.7215 6766,~~622~~503.4522 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 0.00 139.43 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 ~~499~~492,~~899~~083.8195 1,~~422~~402,~~816~~997.4948 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 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Informational Reporting Group I Available Funds 2,~~585~~826,~~305~~736.5490 Group II Available Funds 1,~~709~~227,~~923~~834.4835 Group III Available Funds 21,~~006~~406,~~257~~322.6222 Extraordinary Trust Fund Expenses 0 Group I Prepayment Interest Shortfall ~~250,400~~243.04 Group II Prepayment Interest Shortfall 0 Group III Prepayment Interest Shortfall 0 Structural Reporting Aggregate Senior Percentage 96.~~286602~~225423% Group 1 Senior Percentage 9695.~~087880~~932233% Group 2 Senior Percentage 96.~~350423~~321427% Group 3 Senior Percentage 96.~~319603~~266581% Group 1 Senior Prepayment Percentage 100.000000% Group 2 Senior Prepayment Percentage 100.000000% Group 3 Senior Prepayment Percentage 100.000000% Group 1 Subordinate Percemtage 34.~~912120~~067767% Group 2 Subordinate Percemtage 3.~~649577~~678573% Group 3 Subordinate Percemtage 3.~~680397~~733419% Grp 1 Subordinate Prepayment Percentage 0.000000% Grp 2 Subordinate Prepayment Percentage 0.000000% Grp 3 Subordinate Prepayment Percentage 0.000000% Trigger Event Reporting Step Down Delinquency/Loss Trigger Trigger Result N/A Step Down Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 01.~~761122~~142041% Step Down Loss Trigger A Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Step Down Loss Trigger B Trigger Result Pass Threshold Value 10.000000% Calculated Value 0.000000% Step Down Delinquency Trigger A Trigger Result Pass Threshold Value 2.000000% Calculated Value 0.~~028026~~042384% Step Down Delinquency Trigger B Trigger Result Pass Threshold Value 4.000000% Calculated Value 0.~~028026~~042384% Step Down Delinquency/Loss Trigger A Trigger Result N/A Step Down Delinquency/Loss Trigger B Trigger Result N/A Two Times Delinquency Tigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 01.~~760884~~141682% Two Times Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Two Times Delinquency/Loss Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000%

Delinquency Status - MBA 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 136 0 0 0 136 53,~~680~~071,~~955~~131.3622 0.00 0.00 0.00 53,~~680~~071,~~955~~131.3622 60 Days 10 0 0 0 10 ~~250,400~~0.00 0.00 0.00 0.00 ~~250,400~~0.00 90 Days 01 0 0 0 01 0250,400.00 0.00 0.00 0.00 0250,400.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 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 147 0 0 0 147 53,~~931~~321,~~355~~531.3622 0.00 0.00 0.00 53,~~931~~321,~~355~~531.3622 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 10.~~647655~~767263% 0.000000% 0.000000% 0.000000% 10.~~647655~~767263% 1.~~954831~~071772% 0.000000% 0.000000% 0.000000% 1.~~954831~~071772% 60 Days 0.~~126743~~000000% 0.000000% 0.000000% 0.000000% 0.~~126743~~000000% 0.~~086163~~000000% 0.000000% 0.000000% 0.000000% 0.~~086163~~000000% 90 Days 0.~~000000~~127877% 0.000000% 0.000000% 0.000000% 0.~~000000~~127877% 0.~~000000~~087385% 0.000000% 0.000000% 0.000000% 0.~~000000~~087385% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 10.~~774398~~895141% 0.000000% 0.000000% 0.000000% 10.~~774398~~895141% 21.~~040994~~159157% 0.000000% 0.000000% 0.000000% 21.~~040994~~159157% 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 3017,~~691~~599.3877

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - MBA 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 10 0 0 0 10 ~~250,000~~0.00 0.00 0.00 0.00 ~~250,000~~0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 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 10 0 0 0 10 ~~250,000~~0.00 0.00 0.00 0.00 ~~250,000~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~086957~~000000% 0.000000% 0.000000% 0.000000% 10.~~086957~~000000% 0.~~433126~~000000% 0.000000% 0.000000% 0.000000% 0.~~433126~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 10.~~086957~~000000% 0.000000% 0.000000% 0.000000% 10.~~086957~~000000% 0.~~433126~~000000% 0.000000% 0.000000% 0.000000% 0.~~433126~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - MBA 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 115 0 0 0 11 5 2,~~194~~925,~~180~~611.5644 0.00 0.00 0.00 52,~~194~~925,~~180~~611.5644 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 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 115 0 0 0 11 5 2,~~194~~925,~~180~~611.5644 0.00 0.00 0.00 52,~~194~~925,~~180~~611.5644 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 41.~~313725~~968504% 0.000000% 0.000000% 0.000000% 41.~~313725~~968504% 32.~~881414~~196010% 0.000000% 0.000000% 0.000000% 32.~~881414~~196010% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 41.~~313725~~968504% 0.000000% 0.000000% 0.000000% 41.~~313725~~968504% 32.~~881414~~196010% 0.000000% 0.000000% 0.000000% 32.~~881414~~196010% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - MBA 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 1 0 0 0 1 ~~236~~145,~~774~~519.8078 0.00 0.00 0.00 ~~236~~145,~~774~~519.8078 60 Days 10 0 0 0 10 ~~250,400~~0.00 0.00 0.00 0.00 ~~250,400~~0.00 90 Days 01 0 0 0 01 0250,400.00 0.00 0.00 0.00 0250,400.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 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 2 0 0 0 2 ~~487~~395,~~174~~919.8078 0.00 0.00 0.00 ~~487~~395,~~174~~919.8078 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~226244~~228311% 0.000000% 0.000000% 0.000000% 0.~~226244~~228311% 0.~~238999~~148258% 0.000000% 0.000000% 0.000000% 0.~~238999~~148258% 60 Days 0.~~226244~~000000% 0.000000% 0.000000% 0.000000% 0.~~226244~~000000% 0.~~252752~~000000% 0.000000% 0.000000% 0.000000% 0.~~252752~~000000% 90 Days 0.~~000000~~228311% 0.000000% 0.000000% 0.000000% 0.~~000000~~228311% 0.~~000000~~255111% 0.000000% 0.000000% 0.000000% 0.~~000000~~255111% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.~~452489~~456621% 0.000000% 0.000000% 0.000000% 0.~~452489~~456621% 0.~~491751~~403369% 0.000000% 0.000000% 0.000000% 0.~~491751~~403369% Please refer to CTSLink.com for a list of delinquency code descriptions.

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 1 32 2,~~659~~500,~~800~~000.00 2,~~248~~499,~~074~~999.9695 0 0.00 0.00 2 1 ~~980~~572,000.00 ~~980~~572,000.00 0 0.00 0.00 3 24 1821,~~410,252~~254.0099 1810,~~402,360~~817.4913 0 0.00 0.00 Total 67 53,~~050~~893,~~052~~254.0099 43,~~630~~882,~~435~~817.4508 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 1 0 0.00 0.00 0 0.00 0.00 4844,~~136~~477.3705 2 0 0.00 0.00 0 0.00 0.00 8314,~~145~~401.0498 3 0 0.00 0.00 0 0.00 0.00 25,~~196~~122.9039 Total 0 0.00 0.00 0 0.00 0.00 ~~156~~84,~~478~~001.3142

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~7102318289~~7101754658 CACT 70100.00 01-~~Jan~~Apr-~~2006~~2007 ~~980~~2,000,000.00 ~~980~~2,000,000.00 1 ~~7102932642~~7102522773 ILNV 388.5393 01-Feb-2006 ~~895~~500,~~800~~000.00 ~~895~~499,~~800~~999.0095 12 ~~7103292392~~0157527438 MACO 80.00 01-~~Mar~~Apr-~~2006~~2007 ~~784~~572,000.00 ~~372~~572,~~274~~000.9600 23 ~~0001542011~~0003273899 GACA 7023.0046 01-~~Dec~~Jun-~~2006~~2007 ~~980~~103,~~000~~210.0087 ~~980~~102,~~000~~461.0058 3 ~~0002013867~~0003478181 NJCA 8041.0062 01-~~Mar~~May-2007 ~~472~~199,~~000~~784.0054 ~~472~~196,~~000~~920.0015 3 ~~0120394459~~0003548958 CA 6480.7101 01-~~Apr~~May-2007 ~~938~~392,~~252~~034.0072 ~~929~~386,~~122~~148.2365 3 0121469046 KS 74.25 01-May-2007 126,224.86 124,261.56

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~7102318289~~7101754658 Loan Paid in Full 0 7.125% 300 7 1 7102522773 Loan Paid in Full 0 5.750% 360 21 12 ~~7102932642~~0157527438 Loan Paid in Full 0 5.~~875~~625% 360 207 13 ~~7103292392~~0003273899 Loan Paid in Full ~~(1)~~0 6.375% ~~360~~320 195 23 ~~0001542011~~0003478181 Loan Paid in Full 0 6.~~250~~125% ~~360~~324 106 3 ~~0002013867~~0003548958 Loan Paid in Full ~~(1)~~0 6.~~750~~250% ~~360~~324 76 3 ~~0120394459~~0121469046 Loan Paid in Full 0 6.~~500~~125% ~~307~~339 6

Prepayment Rates

Summary SMM CPR PSA Current Month 1.~~621~~365% Current Month 1715.~~803~~209% Current Month ~~1,113~~845.~~552~~029% 3 Month Average 1.~~559~~521% 3 Month Average 1716.~~186~~797% 3 Month Average 1,~~224~~061.~~642~~631% 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. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A~~ Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 16.376% N/A Aug-2007 1,334.061% N/A Sep-2007 17.379% N/A Sep-2007 1,226.313% N/A Oct-2007 17.803% N/A Oct-2007 1,113.552% N/A Nov-2007 15.209% N/A Nov-2007 845.029% 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. 1 SMM CPR PSA Current Month 34.~~826~~409% Current Month 3741.~~386~~788% Current Month 1,~~074~~111.~~114~~842% 3 Month Average 34.~~983~~130% 3 Month Average 3839.~~590~~696% 3 Month Average 1,~~175~~131.~~976~~565% 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. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A~~ Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 38.470% N/A Aug-2007 1,245.074% N/A Sep-2007 39.915% N/A Sep-2007 1,208.740% N/A Oct-2007 37.386% N/A Oct-2007 1,074.114% N/A Nov-2007 41.788% N/A Nov-2007 1,111.842% 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. 2 SMM CPR PSA Current Month 0.~~788~~438% Current Month 95.~~060~~134% Current Month ~~705~~345.~~448~~857% 3 Month Average 0.~~712~~576% 3 Month Average 86.~~207~~688% 3 Month Average ~~777~~530.~~894~~045% 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. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A~~ Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 9.694% N/A Aug-2007 1,089.404% N/A Sep-2007 5.869% N/A Sep-2007 538.831% N/A Oct-2007 9.060% N/A Oct-2007 705.448% N/A Nov-2007 5.134% N/A Nov-2007 345.857% 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. 3 SMM CPR PSA Current Month 10.~~420~~844% Current Month 159.~~772~~671% Current Month ~~1,701~~858.~~489~~460% 3 Month Average 1.~~197~~230% 3 Month Average 13.~~390~~755% 3 Month Average 1,~~823~~574.~~576~~087% 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. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A~~ Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 8.574% N/A Aug-2007 1,606.928% N/A Sep-2007 15.823% N/A Sep-2007 2,162.312% N/A Oct-2007 15.772% N/A Oct-2007 1,701.489% N/A Nov-2007 9.671% N/A Nov-2007 858.460% 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 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.500 0 0.00 0.000 0 0.00 0.000 3.500 3.999 7 3,~~475~~474,~~017~~950.0618 1.~~196~~213 0 0.00 0.000 4.000 4.499 6 2,952,598.09 1.~~016~~031 0 0.00 0.000 4.500 4.999 1 546,~~996~~995.0120 0.~~188~~191 0 0.00 0.000 5.000 5.499 25 14,~~793~~792,~~203~~387.4094 5.~~092~~164 1 205,~~897~~895.1600 0.~~357~~373 5.500 5.999 ~~144~~142 8079,~~910~~805,~~913~~852.5958 27.~~849~~858 5655 3130,~~309~~789,~~246~~385.2645 5455.~~249~~809 6.000 6.499 ~~471~~465 ~~145~~142,~~041~~307,~~120~~371.5695 49.~~923~~676 2826 1917,~~014~~191,~~762~~723.1247 3231.~~946~~162 6.500 6.999 ~~133~~129 4237,~~256~~364,~~183~~050.7071 1413.~~545~~043 73 72,~~184~~307,~~365~~799.03 124.~~448~~183 7.000 7.499 27 ~~553~~5,~~777~~227,464.9972 01.~~191~~825 05 04,674,365.0003 08.~~000~~473 7.500 7.999 0 0.00 0.000 0 0.00 0.000 >= 8.000 0 0.00 0.000 0 0.00 0.000 Total ~~789~~782 ~~290~~286,~~529~~471,~~810~~671.4037 100.000 9290 5755,~~714~~169,~~270~~167.5798 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.500 0 0.00 0.000 0 0.00 0.000 3.500 3.999 7 3,~~475~~474,~~017~~950.0618 2.~~597~~609 0 0.00 0.000 4.000 4.499 6 2,952,598.09 2.~~207~~216 0 0.00 0.000 4.500 4.999 1 546,~~996~~995.0120 0.~~409~~411 0 0.00 0.000 5.000 5.499 24 14,~~587~~586,~~306~~492.2494 10.~~901~~950 0 0.00 0.000 5.500 5.999 8887 49,~~601~~016,~~667~~467.3313 3736.~~069~~796 0 0.00 0.000 6.000 6.499 92 47,~~947~~938,~~058~~175.8827 35.~~832~~987 ~~351~~347 7877,~~079~~177,~~299~~473.5621 78.~~864~~679 6.500 6.999 36 14,~~257~~254,~~832~~677.8880 10.~~655~~701 90 20,~~813~~801,~~985~~573.7988 21.~~023~~206 7.000 7.499 1 441,~~777~~099.9969 0.~~330~~331 1 112,000.00 0.~~113~~114 7.500 7.999 0 0.00 0.000 0 0.00 0.000 >= 8.000 0 0.00 0.000 0 0.00 0.000 Total ~~255~~254 133,~~810~~211,~~254~~456.4830 100.000 ~~442~~438 9998,~~005~~091,~~285~~047.3509 100.000

Filing Compare · Merrill Lynch Mortgage Backed Securities Trust, Series 2007-3