Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1


*CONTACT INFORMATION*

Depositor	PHH Mortgage Capital LLC
	3000 Leadenhall Road
	Mt. Laurel, NJ 08054

Underwriter	William J. Mayer Securities, LLC
	60 Arch Street
	Greenwich, CT 06830

Master Servicer	PHH Mortgage Corporation
	3000 Leadenhall Road
	Mt. Laurel, NJ 08054

Trustee	Citibank, N.A.
	388 Greenwich Street, 14th Floor
	New York, NY 10013


*CONTENTS*

Distribution Summary	2

Distribution Summary (Factors)	3

Interest Distribution	4

Principal Distribution	5

Reconciliation Detail	6

Collateral Summary	6

Delinquency Information	8

Standard Prepayment and Default Information	10

Distribution Waterfall Detail	11

Other Information	13


Deal Contact:	Kristen Driscoll	Citibank, N.A.
	kristen.driscoll@citigroup.com	Agency and Trust
	Tel: (212) 816-5681	388 Greenwich Street, 14th Floor
	Fax: (212) 816-5527	New York, NY 10013

Reports Available at www.sf.citidirect.com

Page 1 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1

Distribution Summary

*DISTRIBUTION IN DOLLARS*
Class	Original Balance	Prior Principal Balance	Pass- Through Rate	Accrual Day Count	Accrual Dates	Interest Distributed	Principal Distributed	Total Distributed	Deferred Interest	Realized Loss	Current Principal Balance
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)=(7+8)	(10)	(11)	(12)=(3-8+10-11)
A1	53,161,001.00	52,199,707.44	5.852408%	30 / 360	03/01 - 03/31	254,578.33	164,968.53	419,546.86	0.00	0.00	52,034,738.91
A3	2,579,937.00	2,606,003.40	6.042408%	30 / 360	03/01 - 03/31	0.00	0.00	0.00	13,122.11	0.00	2,619,125.51
A4	3,844,591.00	3,883,434.84	6.042408%	30 / 360	03/01 - 03/31	0.00	0.00	0.00	19,554.42	0.00	3,902,989.26
A5	59,585,529.00	58,689,145.71	6.042408%	30 / 360	03/01 - 03/31	295,519.81	132,291.99	427,811.80	0.00	0.00	58,556,853.72
A6	3,870,928.00	3,910,037.94	6.042408%	30 / 360	03/01 - 03/31	0.00	0.00	0.00	19,688.37	0.00	3,929,726.31
A7	18,006,174.00	18,188,099.46	6.042408%	30 / 360	03/01 - 03/31	0.00	0.00	0.00	91,583.27	0.00	18,279,682.73
RI	100.00	0.00	6.042408%	30 / 360	03/01 - 03/31	0.00	0.00	0.00	0.00	0.00	0.00
RII	100.00	0.00	6.042408%	30 / 360	03/01 - 03/31	0.00	0.00	0.00	0.00	0.00	0.00
B1	6,752,315.00	6,740,891.90	6.042408%	30 / 360	03/01 - 03/31	33,942.69	5,811.82	39,754.51	0.00	0.00	6,735,080.08
B2	900,309.00	898,785.92	6.042408%	30 / 360	03/01 - 03/31	4,525.69	774.91	5,300.60	0.00	0.00	898,011.01
B3	525,180.00	524,291.54	6.042408%	30 / 360	03/01 - 03/31	2,639.99	452.03	3,092.02	0.00	0.00	523,839.51
B4	300,103.00	299,595.31	6.042408%	30 / 360	03/01 - 03/31	1,508.56	258.30	1,766.86	0.00	0.00	299,337.01
B5	300,103.00	299,595.31	6.042408%	30 / 360	03/01 - 03/31	1,508.56	258.30	1,766.86	0.00	0.00	299,337.01
B6	225,077.24	224,696.46	6.042408%	30 / 360	03/01 - 03/31	1,131.42	193.73	1,325.15	0.00	0.00	224,502.73
Totals	150,051,447.24	148,464,285.23				595,355.05	305,009.61	900,364.66	143,948.17	0.00	148,303,223.79
Notional Classes
A2	53,161,001.00	52,199,707.44	0.190000%	30 / 360	03/01 - 03/31	8,264.95	0.00	8,264.95	0.00	0.00	52,034,738.91

Reports Available at www.sf.citidirect.com

Page 2 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1

Distribution Summary (Factors)


*PER $1,000 OF ORIGINAL BALANCE*
Class	CUSIP	Record Date	Prior Principal Balance	Interest Distributed	Principal Distributed	Total Distributed	Deferred Interest	Realized Loss	Current Principal Balance
			(3/2 x 1000)	(7/2 x 1000)	(8/2 x 1000)	(9/2 x 1000)	(10/2 x 1000)	(11/2 x 1000)	(12/2 x 1000)
A1	69337AAA4	03/30/2007	981.917316	4.788817	3.103187	7.892005	0.000000	0.000000	978.814129
A3	69337AAH9	03/30/2007	1,010.103503	0.000000	0.000000	0.000000	5.086213	0.000000	1,015.189716
A4	69337AAJ5	03/30/2007	1,010.103504	0.000000	0.000000	0.000000	5.086216	0.000000	1,015.189720
A5	69337AAC0	03/30/2007	984.956359	4.959590	2.220203	7.179794	0.000000	0.000000	982.736156
A6	69337AAK2	03/30/2007	1,010.103505	0.000000	0.000000	0.000000	5.086214	0.000000	1,015.189719
A7	69337AAL0	03/30/2007	1,010.103504	0.000000	0.000000	0.000000	5.086215	0.000000	1,015.189719
RI	69337AAD8	03/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
RII	69337AAE6	03/30/2007	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
B1	69337AAM8	03/30/2007	998.308269	5.026823	0.860715	5.887538	0.000000	0.000000	997.447554
B2	69337AAF3	03/30/2007	998.308270	5.026819	0.860716	5.887534	0.000000	0.000000	997.447554
B3	69337AAG1	03/30/2007	998.308275	5.026829	0.860714	5.887543	0.000000	0.000000	997.447561
B4	69337AAN6	03/30/2007	998.308281	5.026807	0.860704	5.887512	0.000000	0.000000	997.447576
B5	693357AAP1	03/30/2007	998.308281	5.026807	0.860704	5.887512	0.000000	0.000000	997.447576
B6	69337AAQ9	03/30/2007	998.308225	5.026808	0.860727	5.887534	0.000000	0.000000	997.447498
A2	69337AAB2	03/30/2007	981.917316	0.155470	0.000000	0.155470	0.000000	0.000000	978.814129

Reports Available at www.sf.citidirect.com

Page 3 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1

Interest Distribution Detail


*DISTRIBUTION IN DOLLARS*
Class	Prior Principal Balance	Pass- Through Rate	Next Pass- Through Rate	Interest Accrual Day Cnt Fraction	Optimal Accrued Interest	Prior Unpaid Interest	Interest on Prior Unpaid Interest	Non-Recov. Interest Shortfall	Interest Due	Deferred Interest	Interest Distributed	Current Unpaid Interest
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)=(6)+(7)+(8)-(9)	(11)	(12)	(13)=(10)-(11)-(12)
A1	52,199,707.44	5.85241%	5.85239%	30 / 360	254,578.33	0.00	0.00	0.00	254,578.33	0.00	254,578.33	0.00
A3	2,606,003.40	6.04241%	6.04239%	30 / 360	13,122.11	0.00	0.00	0.00	13,122.11	13,122.11	0.00	0.00
A4	3,883,434.84	6.04241%	6.04239%	30 / 360	19,554.42	0.00	0.00	0.00	19,554.42	19,554.42	0.00	0.00
A5	58,689,145.71	6.04241%	6.04239%	30 / 360	295,519.81	0.00	0.00	0.00	295,519.81	0.00	295,519.81	0.00
A6	3,910,037.94	6.04241%	6.04239%	30 / 360	19,688.37	0.00	0.00	0.00	19,688.37	19,688.37	0.00	0.00
A7	18,188,099.46	6.04241%	6.04239%	30 / 360	91,583.27	0.00	0.00	0.00	91,583.27	91,583.27	0.00	0.00
RI	0.00	6.04241%	6.04239%	30 / 360	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RII	0.00	6.04241%	6.04239%	30 / 360	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B1	6,740,891.90	6.04241%	6.04239%	30 / 360	33,942.69	0.00	0.00	0.00	33,942.69	0.00	33,942.69	0.00
B2	898,785.92	6.04241%	6.04239%	30 / 360	4,525.69	0.00	0.00	0.00	4,525.69	0.00	4,525.69	0.00
B3	524,291.54	6.04241%	6.04239%	30 / 360	2,639.99	0.00	0.00	0.00	2,639.99	0.00	2,639.99	0.00
B4	299,595.31	6.04241%	6.04239%	30 / 360	1,508.56	0.00	0.00	0.00	1,508.56	0.00	1,508.56	0.00
B5	299,595.31	6.04241%	6.04239%	30 / 360	1,508.56	0.00	0.00	0.00	1,508.56	0.00	1,508.56	0.00
B6	224,696.46	6.04241%	6.04239%	30 / 360	1,131.42	0.00	0.00	0.00	1,131.42	0.00	1,131.42	0.00
Totals	148,464,285.23				739,303.22	0.00	0.00	0.00	739,303.22	143,948.17	595,355.05	0.00
Notional Classes
A2	52,199,707.44	0.19000%	0.19000%	30 / 360	8,264.95	0.00	0.00	0.00	8,264.95	0.00	8,264.95	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1


*DISTRIBUTION IN DOLLARS*
Class	Original Balance	Prior Principal Balance	Scheduled Principal Distribution	Unscheduled Principal Distribution	Accreted Principal	Current Realized Losses	Current Principal Recoveries	Current Principal Balance	Cumulative Realized Losses	Original Class (%)	Current Class (%)	Original Credit Support	Current Credit Support
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)=(3)-(4)-(5)+(6)-(7)+(8)	(10)	(11)	(12)	(13)	(14)
A1	53,161,001.00	52,199,707.44	60,126.34	104,842.19	0.00	0.00	0.00	52,034,738.91	0.00	35.43%	35.09%	6.00%	6.06%
A3	2,579,937.00	2,606,003.40	0.00	0.00	13,122.11	0.00	0.00	2,619,125.51	0.00	1.72%	1.77%	6.00%	6.06%
A4	3,844,591.00	3,883,434.84	0.00	0.00	19,554.42	0.00	0.00	3,902,989.26	0.00	2.56%	2.63%	6.00%	6.06%
A5	59,585,529.00	58,689,145.71	60,126.34	72,165.65	0.00	0.00	0.00	58,556,853.72	0.00	39.71%	39.48%	6.00%	6.06%
A6	3,870,928.00	3,910,037.94	0.00	0.00	19,688.37	0.00	0.00	3,929,726.31	0.00	2.58%	2.65%	6.00%	6.06%
A7	18,006,174.00	18,188,099.46	0.00	0.00	91,583.27	0.00	0.00	18,279,682.73	0.00	12.00%	12.33%	6.00%	6.06%
RI	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%	6.00%	100.00%
RII	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%	6.00%	100.00%
B1	6,752,315.00	6,740,891.90	5,811.81	0.01	0.00	0.00	0.00	6,735,080.08	0.00	4.50%	4.54%	1.50%	1.51%
B2	900,309.00	898,785.92	774.91	0.00	0.00	0.00	0.00	898,011.01	0.00	0.60%	0.61%	0.90%	0.91%
B3	525,180.00	524,291.54	452.03	0.00	0.00	0.00	0.00	523,839.51	0.00	0.35%	0.35%	0.55%	0.56%
B4	300,103.00	299,595.31	258.30	0.00	0.00	0.00	0.00	299,337.01	0.00	0.20%	0.20%	0.35%	0.35%
B5	300,103.00	299,595.31	258.30	0.00	0.00	0.00	0.00	299,337.01	0.00	0.20%	0.20%	0.15%	0.15%
B6	225,077.24	224,696.46	193.73	0.00	0.00	0.00	0.00	224,502.73	0.00	0.15%	0.15%	0.00%	0.00%
Totals	150,051,447.24	148,464,285.23	128,001.76	177,007.85	143,948.17	0.00	0.00	148,303,223.79	0.00	100%	100%

Reports Available at www.sf.citidirect.com

Page 5 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1

Reconciliation Detail


*SOURCE OF FUNDS*
Interest Funds Available
Scheduled Interest	780,044.94
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	0.00
Interest Adjustments	0.00
Total Interest Funds Available:		780,044.94
Principal Funds Available
Scheduled Principal	128,001.75
Curtailments	33,059.69
Prepayments in Full	0.00
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00
Total Principal Funds Available:		161,061.44
Total Funds Available		941,106.38


*ALLOCATION OF FUNDS*
Scheduled Fees
Servicing Fee	30,930.15
Trustee Fee	1,546.62
Total Scheduled Fees:		32,476.77
Additional Fees, Expenses, etc.
Extraordinary Trust Fund Expenses	0.00
Other Expenses	0.00
Total Additional Fees, Expenses, etc.:		0.00
Distribution to Certificateholders
Interest Distribution	603,620.00
Principal Distribution	305,009.61
Total Distribution to Certificateholders:		908,629.61
Total Funds Allocated		941,106.38

Reports Available at www.sf.citidirect.com

Page 6 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1

Collateral Summary


*ASSET CHARACTERISTICS*

	Cut-Off			Prior			Current

Aggregate Stated Principal Balance		150,051,447.24			148,464,285.23			148,303,223.79

Loan Count		252			251			251

Weighted Average Coupon Rate (WAC)		6.310439	%		6.304910	%		6.306037	%

Net Weighted Average Coupon Rate (Net WAC)		6.047939	%		6.042410	%		6.043537	%

Weighted Average Remaining Term (WART in months)		358			356			355


*AVAILABLE PRINCIPAL*

Scheduled Principal	128,001.75
Curtailments	33,059.69
Principal Prepayments	0.00
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Trailing Recoveries	0.00
TOTAL AVAILABLE PRINCIPAL	161,061.44

Current Realized Losses	0.00
Current Bankruptcy Losses	0.00
Cumulative Realized Losses	0.00


*AVAILABLE INTEREST*

Scheduled Interest		780,044.94

Less:	Servicing Fee	30,930.15
	Trustee Fee	1,546.62
	Uncompensated PPIS	0.00
	Relief Act Interest Shortfall	0.00
TOTAL AVAILABLE INTEREST		747,568.17

Reports Available at www.sf.citidirect.com

Page 7 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1

*Delinquency Information*


	1 Month			2 Months			3+ Months			Totals
Delinquency
Scheduled Principal Balance		0.00			0.00			0.00			0.00
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans		0			0			0			0
Percentage of Total Loans		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Bankruptcy
Scheduled Principal Balance		0.00			0.00			0.00			0.00
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans		0			0			0			0
Percentage of Total Loans		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Foreclosure
Scheduled Principal Balance		0.00			0.00			0.00			0.00
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans		0			0			0			0
Percentage of Total Loans		0.0000	%		0.0000	%		0.0000	%		0.0000	%
REO
Scheduled Principal Balance		0.00			0.00			0.00			0.00
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans		0			0			0			0
Percentage of Total Loans		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Total
Scheduled Principal Balance		0.00			0.00			0.00			0.00
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans		0			0			0			0
Percentage of Total Loans		0.0000	%		0.0000	%		0.0000	%		0.0000	%

Principal and Interest Advances		392,908.37

Reports Available at www.sf.citidirect.com

Page 8 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1

*Historical Delinquency Information*
Distribution Date	1 Month		2 Month		3 + Month		Bankruptcy		Foreclosure		REO		Total ( 2+, BK, FC & REO )
	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt	Balance	Cnt
04/18/2007	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0
	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%
03/19/2007	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0
	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%
02/20/2007	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0
	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%	0.000%	0.0%

Reports Available at www.sf.citidirect.com

Page 9 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1

*Standard Prepayment and Default Information*
Payment Date	Wtd. Avg. Age (Months)	Current Collateral Balance	Scheduled Principal	Unscheduled Principal	Liquidation Principal	SMM	CPR	PSA	MDR	CDR	SDA
18-Apr-2007	0.00	148,303,223.79	128,001.75	33,059.69	0.00	0.022%	0.267%	0%	0.000%	0.000%	0%
19-Mar-2007	0.00	148,464,285.23	127,089.53	891,454.03	0.00	0.597%	6.932%	0%	0.000%	0.000%	0%
20-Feb-2007	0.00	149,482,828.79	126,381.15	442,237.30	0.00	0.295%	3.483%	0%	0.000%	0.000%	0%

SMM	(Single Month Mortality) = Unscheduled Principal / (Beginning Balance - Scheduled Principal)	MDR	(Monthly Default Rate) = Beginning Balance of Liquidated Asset / Total Beginning Balance
CPR	(Constant Prepayment Rate) = 1 - ((1-SMM)^12)	CDR	(Conditional Default Rate) = 1 - ((1-MDR)^12)
PSA	(Public Securities Association) = CPR * (min(.2% * Age, 6%))	SDA	(Standard Default Assumption) = CDR * (min(.2% * Age, 6%))

Reports Available at www.sf.citidirect.com

Page 10 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1

*Waterfall Detail*
*DISTRIBUTIONS*	Amount Distributed			Remaining Available Funds
Senior Interest Remittance Funds					747,568.17
Class A-1 Monthly Interest Distributable Amount		(254,578.33	)		492,989.84
Class A-2 Monthly Interest Distributable Amount		(8,264.95	)		484,724.89
Class A-3 Monthly Interest Distributable Amount		0.00			484,724.89
Class A-4 Monthly Interest Distributable Amount		0.00			484,724.89
Class A-5 Monthly Interest Distributable Amount		(295,519.81	)		189,205.08
Class A-6 Monthly Interest Distributable Amount		0.00			189,205.08
Class A-7 Monthly Interest Distributable Amount		0.00			189,205.08
Class R-I Monthly Interest Distributable Amount		0.00			189,205.08
Class R-II Monthly Interest Distributable Amount		0.00			189,205.08

Subordinate Interest Remittance Funds					189,205.08
Class B-1 Monthly Interest Distributable Amount		(33,942.69	)		155,262.39
Class B-2 Monthly Interest Distributable Amount		(4,525.69	)		150,736.70
Class B-3 Monthly Interest Distributable Amount		(2,639.99	)		148,096.71
Class B-4 Monthly Interest Distributable Amount		(1,508.56	)		146,588.15
Class B-5 Monthly Interest Distributable Amount		(1,508.56	)		145,079.59
Class B-6 Monthly Interest Distributable Amount		(1,131.42	)		143,948.17

Accrued Interest Accreted to Other Classes					143,948.17

Senior Principal Distribution Funds Including Accretion Amounts					305,009.61
Class A-1 Principal Amount Distributed		(164,968.53	)		140,041.08
Class A-3 Principal Amount Distributed		0.00			140,041.08
Class A-4 Principal Amount Distributed		0.00			140,041.08
Class A-5 Principal Amount Distributed		(132,291.99	)		7,749.09
Class A-6 Principal Amount Distributed		0.00			7,749.09
Class A-7 Principal Amount Distributed		0.00			7,749.09
Class R-I Principal Amount Distributed		0.00			7,749.09
Class R-II Principal Amount Distributed		0.00			7,749.09

Reports Available at www.sf.citidirect.com

Page 11 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1


Subordinate Principal Distribution Funds			7,749.09
Class B-1 Principal Amount Distributed	(5,811.82	)		1,937.27
Class B-2 Principal Amount Distributed	(774.91	)		1,162.36
Class B-3 Principal Amount Distributed	(452.03	)		710.33
Class B-4 Principal Amount Distributed	(258.30	)		452.03
Class B-5 Principal Amount Distributed	(258.30	)		193.73
Class B-6 Principal Amount Distributed	(193.73	)		0.00

Remaining to the Holders of the Residual Certificates	0.00			0.00

Reports Available at www.sf.citidirect.com

Page 12 of 13

Distribution Date:

Determination Date:

04/18/2007

04/06/2007

PHHMC Mortgage Pass-Through Certificates

Series 2007-1

Other Information



Trigger Information

Has the Credit Support Depletion Date Been Reached?	No

Has the Class A3 Accretion Termination Date Been Reached?	No
Has the Class A4 Accretion Termination Date Been Reached?	No
Has the Class A6 Accretion Termination Date Been Reached?	No
Has the Class A7 Accretion Termination Date Been Reached?	No

Senior Percentage	93.946115%
Senior Prepayment Percentage	100.000000%

Bankruptcy Amount	50,000.00
Fraud Loss Amount	1,500,514.47
Special Hazard Amount	655,941.00

Expenses
Extraordinary Trust Fund Expenses	0.00

Reports Available at www.sf.citidirect.com

Page 13 of 13

PHHMC Series 2007-1 Trust 10-D