10-D 1 baf0700a_10d-200706.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: May 22, 2007 to June 20, 2007 Commission File Number of issuing entity: 333-130536-16 Banc of America Funding 2007-A Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130536 Banc of America Funding Corporation (Exact name of depositor as specified in its charter) Bank of America, National Association (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2198744 54-2198745 54-2198746 54-6737495 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-1 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-A-4 _____ _____ __X___ ____________ 2-A-5 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On June 20, 2007 a distribution was made to holders of Banc of America Funding 2007-A Trust. 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 Banc of America Funding 2007-A Trust, relating to the June 20, 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. Banc of America Funding 2007-A Trust (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: June 28, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Funding 2007-A Trust, relating to the June 20, 2007 distribution. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Distribution Date: 6/20/2007 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2007-A Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance ~~R 05952DAN8 04/30/2007 0.00000% 100.00 0.00~~ 1-A-1 05952DAA6 0506/1819/2007 5.48000% 9089,~~898~~357,~~235~~527.1786 ~~428~~408,~~938~~066.6704 2-A-1 05952DAB4 0506/1819/2007 5.48000% ~~396~~389,~~386~~581,~~407~~072.6636 1,~~870~~779,~~503~~086.4190 2-A-2 05952DAC2 0506/1819/2007 5.53000% 5655,~~119~~155,~~262~~782.1207 ~~267~~254,~~236~~176.8123 2-A-3 05952DAP3 0506/1819/2007 5.38000% 4644,~~264~~398,~~074~~138.1338 ~~214~~199,~~331~~051.1765 2-A-4 05952DAQ1 0506/1819/2007 5.48000% 43,003,000.00 ~~202~~196,~~926~~380.3837 2-A-5 05952DAR9 0506/1819/2007 5.55000% 19,417,000.00 9289,~~797~~803.0863 M-1 05952DAD0 0506/1819/2007 5.61000% 10,781,000.00 5250,~~081~~401.2118 M-2 05952DAE8 0506/1819/2007 5.63000% 4,312,000.00 20,~~904~~230.8247 M-3 05952DAF5 0506/1819/2007 5.66000% 3,594,000.00 1716,~~516~~951.7670 M-4 05952DAG3 0506/1819/2007 5.70000% 3,594,000.00 17,~~640~~071.5550 M-5 05952DAH1 0506/1819/2007 5.74000% 3,594,000.00 17,~~764~~191.3430 M-6 05952DAJ7 0506/1819/2007 6.15000% 3,594,000.00 1918,~~033~~419.2225 M-7 05952DAK4 0506/1819/2007 6.57000% 3,594,000.00 2019,~~333~~677.0615 M-8 05952DAL2 0506/1819/2007 6.57000% 3,594,000.00 2019,~~333~~677.0615 CE 05952DAM0 0405/3031/2007 0.00000% 2,515,448.75 ~~383~~573,~~724~~158.7075 R 05952DAN8 05/31/2007 0.00000% 100.00 0.00 Totals ~~691~~680,~~260~~085,~~527~~069.8342 3,~~646~~679,~~065~~343.2427

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses ~~R 0.00 0.00 100.00 0.00 0.00~~ 1-A-1 12,~~540~~923,~~707~~829.3106 0.00 8986,~~357~~433,~~527~~698.8680 13,~~969~~331,~~645~~895.9810 0.00 2-A-1 68,~~805~~650,~~335~~587.3066 0.00 ~~389~~380,~~581~~930,~~072~~484.3660 810,~~675~~429,~~838~~674.7156 0.00 2-A-2 ~~963~~1,~~480~~224,725.0564 0.00 5553,~~155~~931,~~782~~056.0743 1,~~230~~478,~~716~~901.8687 0.00 2-A-3 12,~~865~~371,~~935~~880.7430 0.00 4442,~~398~~026,~~138~~258.3808 2,~~080~~570,~~266~~931.9195 0.00 2-A-4 0.00 0.00 43,003,000.00 ~~202~~196,~~926~~380.3837 0.00 2-A-5 0.00 0.00 19,417,000.00 9289,~~797~~803.0863 0.00 M-1 0.00 0.00 10,781,000.00 5250,~~081~~401.2118 0.00 M-2 0.00 0.00 4,312,000.00 20,~~904~~230.8247 0.00 M-3 0.00 0.00 3,594,000.00 1716,~~516~~951.7670 0.00 M-4 0.00 0.00 3,594,000.00 17,~~640~~071.5550 0.00 M-5 0.00 0.00 3,594,000.00 17,~~764~~191.3430 0.00 M-6 0.00 0.00 3,594,000.00 1918,~~033~~419.2225 0.00 M-7 0.00 0.00 3,594,000.00 2019,~~333~~677.0615 0.00 M-8 0.00 0.00 3,594,000.00 2019,~~333~~677.0615 0.00 CE 0.00 0.00 2,515,~~448~~548.75 ~~383~~573,~~724~~158.7075 0.00 R 0.00 0.00 100.00 0.00 0.00 Totals 1115,~~175~~171,~~458~~022.4066 0.00 ~~680~~664,~~085~~914,~~069~~146.4266 1418,~~821~~850,~~523~~365.6493 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion ~~Realized~~ Face Certificate Principal Principal ~~Loss~~ Amount Balance Distribution Distribution ~~R 100.00 100.00 0.00 0.00 0.00 0.00~~ 1-A-1 94,441,000.00 9089,~~898~~357,~~235~~527.1786 0.00 12,~~540~~923,~~707~~829.3106 0.00 ~~0.00~~ 2-A-1 413,287,000.00 ~~396~~389,~~386~~581,~~407~~072.6636 0.00 68,~~805~~650,~~335~~587.3066 0.00 ~~0.00~~ 2-A-2 58,512,000.00 5655,~~119~~155,~~262~~782.1207 0.00 ~~963~~1,~~480~~224,725.0564 0.00 ~~0.00~~ 2-A-3 50,898,000.00 4644,~~264~~398,~~074~~138.1338 0.00 12,~~865~~371,~~935~~880.7430 0.00 ~~0.00~~ 2-A-4 43,003,000.00 43,003,000.00 0.00 0.00 0.00 ~~0.00~~ 2-A-5 19,417,000.00 19,417,000.00 0.00 0.00 0.00 ~~0.00~~ M-1 10,781,000.00 10,781,000.00 0.00 0.00 0.00 ~~0.00~~ M-2 4,312,000.00 4,312,000.00 0.00 0.00 0.00 ~~0.00~~ M-3 3,594,000.00 3,594,000.00 0.00 0.00 0.00 ~~0.00~~ M-4 3,594,000.00 3,594,000.00 0.00 0.00 0.00 ~~0.00~~ M-5 3,594,000.00 3,594,000.00 0.00 0.00 0.00 ~~0.00~~ M-6 3,594,000.00 3,594,000.00 0.00 0.00 0.00 ~~0.00~~ M-7 3,594,000.00 3,594,000.00 0.00 0.00 0.00 ~~0.00~~ M-8 3,594,000.00 3,594,000.00 0.00 0.00 0.00 ~~0.00~~ CE 2,513,114.19 2,515,448.75 0.00 0.00 0.00 R 100.00 100.00 0.00 0.00 0.00 Totals 718,728,214.19 ~~691~~680,~~260~~085,~~527~~069.8342 0.00 1115,~~175~~171,~~458~~022.4066 0.00 ~~0.00~~

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution ~~R 0.00 100.00~~ 1~~.00000000 0.00 1~~-A-1 10.00 2,~~540~~923,~~707~~829.3106 8986,~~357~~433,~~527~~698.8680 0.~~94617304~~91521372 12,~~540~~923,~~707~~829.3106 2-A-1 60.00 8,~~805~~650,~~335~~587.3066 ~~389~~380,~~581~~930,~~072~~484.3660 0.~~94264052~~92170933 68,~~805~~650,~~335~~587.3066 2-A-2 ~~963~~0.00 1,~~480~~224,725.0564 5553,~~155~~931,~~782~~056.0743 0.~~94264052~~92170933 ~~963~~1,~~480~~224,725.0564 2-A-3 10.00 2,~~865~~371,~~935~~880.7430 4442,~~398~~026,~~138~~258.3808 0.~~87229633~~82569567 12,~~865~~371,~~935~~880.7430 2-A-4 0.00 0.00 43,003,000.00 1.00000000 0.00 2-A-5 0.00 0.00 19,417,000.00 1.00000000 0.00 M-1 0.00 0.00 10,781,000.00 1.00000000 0.00 M-2 0.00 0.00 4,312,000.00 1.00000000 0.00 M-3 0.00 0.00 3,594,000.00 1.00000000 0.00 M-4 0.00 0.00 3,594,000.00 1.00000000 0.00 M-5 0.00 0.00 3,594,000.00 1.00000000 0.00 M-6 0.00 0.00 3,594,000.00 1.00000000 0.00 M-7 0.00 0.00 3,594,000.00 1.00000000 0.00 M-8 0.00 0.00 3,594,000.00 1.00000000 0.00 CE 0.00 0.00 2,515,~~448~~548.75 1.~~00092895~~00096874 0.00 R 0.00 0.00 100.00 1.00000000 0.00 Totals 11$0.00 15,~~175~~171,~~458~~022.4066 ~~680~~664,~~085~~914,~~069~~146.4266 0.~~94623399~~92512598 1115,~~175~~171,~~458~~022.4066

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution ~~R 100.00 1000.00000000 0.00000000 0.00000000 0.00000000~~ 1-A-1 94,441,000.00 ~~962~~946.~~48700427~~17303777 0.00000000 1630.~~31396650~~95931915 0.00000000 2-A-1 413,287,000.00 ~~959~~942.~~10688616~~64051945 0.00000000 1620.~~46636671~~93118743 0.00000000 2-A-2 58,512,000.00 ~~959~~942.~~10688611~~64051938 0.00000000 1620.~~46636673~~93118745 0.00000000 2-A-3 50,898,000.00 ~~908~~872.~~95662167~~29632559 0.00000000 3646.~~66029589~~60065818 0.00000000 2-A-4 43,003,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 19,417,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 10,781,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 4,312,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 2,513,114.19 1000.92895102 0.00000000 0.00000000 0.00000000 R 100.00 1000.00000000 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 ~~R 0.00000000 0.00000000 1000.00000000~~ 1~~.00000000 0.00000000 1~~-A-1 0.00000000 1630.~~31396650~~95931915 ~~946~~915.~~17303777~~21371862 0.~~94617304~~91521372 1630.~~31396650~~95931915 2-A-1 0.00000000 1620.~~46636671~~93118743 ~~942~~921.~~64051945~~70933177 0.~~94264052~~92170933 1620.~~46636671~~93118743 2-A-2 0.00000000 1620.~~46636673~~93118745 ~~942~~921.~~64051938~~70933193 0.~~94264052~~92170933 1620.~~46636673~~93118745 2-A-3 0.00000000 3646.~~66029589~~60065818 ~~872~~825.~~29632559~~69566741 0.~~87229633~~82569567 3646.~~66029589~~60065818 2-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-5 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 CE 0.00000000 0.00000000 1000.~~92895102~~96874229 1.~~00092895~~00096874 0.00000000 R 0.00000000 0.00000000 1000.00000000 1.00000000 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 ~~R N/A N/A 0.00000% 100.00 0.00 0.00~~ 1-A-1 0405/2021/07 - 0506/2019/07 3130 5.48000% 9089,~~898~~357,~~235~~527.1786 ~~428~~408,~~938~~066.6704 0.00 2-A-1 0405/2021/07 - 0506/2019/07 3130 5.48000% ~~396~~389,~~386~~581,~~407~~072.6636 1,~~870~~779,~~503~~086.4190 0.00 2-A-2 0405/2021/07 - 0506/2019/07 3130 5.53000% 5655,~~119~~155,~~262~~782.1207 ~~267~~254,~~236~~176.8123 0.00 2-A-3 0405/2021/07 - 0506/2019/07 3130 5.38000% 4644,~~264~~398,~~074~~138.1338 ~~214~~199,~~331~~051.1765 0.00 2-A-4 0405/2021/07 - 0506/2019/07 3130 5.48000% 43,003,000.00 ~~202~~196,~~926~~380.3837 0.00 2-A-5 0405/2021/07 - 0506/2019/07 3130 5.55000% 19,417,000.00 9289,~~797~~803.0863 0.00 M-1 0405/2021/07 - 0506/2019/07 3130 5.61000% 10,781,000.00 5250,~~081~~401.2118 0.00 M-2 0405/2021/07 - 0506/2019/07 3130 5.63000% 4,312,000.00 20,~~904~~230.8247 0.00 M-3 0405/2021/07 - 0506/2019/07 3130 5.66000% 3,594,000.00 1716,~~516~~951.7670 0.00 M-4 0405/2021/07 - 0506/2019/07 3130 5.70000% 3,594,000.00 17,~~640~~071.5550 0.00 M-5 0405/2021/07 - 0506/2019/07 3130 5.74000% 3,594,000.00 17,~~764~~191.3430 0.00 M-6 0405/2021/07 - 0506/2019/07 3130 6.15000% 3,594,000.00 1918,~~033~~419.2225 ~~420~~0.3500 M-7 0405/2021/07 - 0506/2019/07 3130 6.57000% 3,594,000.00 2019,~~333~~677.0615 1,~~720~~068.1885 M-8 0405/2021/07 - 0506/2019/07 3130 6.57000% 3,594,000.00 2019,~~333~~677.0615 1,~~720~~068.1885 CE N/A N/A 0.00000% 2,515,448.75 0.00 0.00 R N/A N/A 0.00000% 100.00 0.00 0.00 Totals 3,~~262~~106,~~340~~184.5452 32,~~860~~137.7170

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 ~~R 0.00 0.00 0.00 0.00 100.00~~ 1-A-1 0.00 0.00 ~~428~~408,~~938~~066.6704 0.00 8986,~~357~~433,~~527~~698.8680 2-A-1 0.00 0.00 1,~~870~~779,~~503~~086.4190 0.00 ~~389~~380,~~581~~930,~~072~~484.3660 2-A-2 0.00 0.00 ~~267~~254,~~236~~176.8123 0.00 5553,~~155~~931,~~782~~056.0743 2-A-3 0.00 0.00 ~~214~~199,~~331~~051.1765 0.00 4442,~~398~~026,~~138~~258.3808 2-A-4 0.00 0.00 ~~202~~196,~~926~~380.3837 0.00 43,003,000.00 2-A-5 0.00 0.00 9289,~~797~~803.0863 0.00 19,417,000.00 M-1 0.00 0.00 5250,~~081~~401.2118 0.00 10,781,000.00 M-2 0.00 0.00 20,~~904~~230.8247 0.00 4,312,000.00 M-3 0.00 0.00 1716,~~516~~951.7670 0.00 3,594,000.00 M-4 0.00 0.00 17,~~640~~071.5550 0.00 3,594,000.00 M-5 0.00 0.00 17,~~764~~191.3430 0.00 3,594,000.00 M-6 ~~420~~0.3500 0.00 1918,~~033~~419.2225 0.00 3,594,000.00 M-7 1,~~720~~068.1885 0.00 2019,~~333~~677.0615 0.00 3,594,000.00 M-8 1,~~720~~068.1885 0.00 2019,~~333~~677.0615 0.00 3,594,000.00 CE 0.00 0.00 ~~383~~573,~~724~~158.7075 0.00 2,515,~~448~~548.75 R 0.00 0.00 0.00 0.00 100.00 Totals 32,~~860~~137.7170 0.00 3,~~646~~679,~~065~~343.2427 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 ~~R 100.00 0.00000% 1000.00000000 0.00000000 0.00000000~~ 1-A-1 94,441,000.00 5.48000% ~~962~~946.~~48700427~~17303777 4.~~54186921~~32085683 0.00000000 2-A-1 413,287,000.00 5.48000% ~~959~~942.~~10688616~~64051945 4.~~52591882~~30472505 0.00000000 2-A-2 58,512,000.00 5.53000% ~~959~~942.~~10688611~~64051938 4.~~56721373~~34400174 0.00000000 2-A-3 50,898,000.00 5.38000% ~~908~~872.~~95662167~~29632559 43.~~21099395~~91079512 0.00000000 2-A-4 43,003,000.00 5.48000% 1000.00000000 4.~~71888891~~56666674 0.00000000 2-A-5 19,417,000.00 5.55000% 1000.00000000 4.~~77916671~~62500026 0.00000000 M-1 10,781,000.00 5.61000% 1000.00000000 4.~~83083295~~67500046 0.00000000 M-2 4,312,000.00 5.63000% 1000.00000000 4.~~84805659~~69166744 0.00000000 M-3 3,594,000.00 5.66000% 1000.00000000 4.~~87388982~~71666667 0.00000000 M-4 3,594,000.00 5.70000% 1000.00000000 4.~~90833333~~75000000 0.00000000 M-5 3,594,000.00 5.74000% 1000.00000000 4.~~94277685~~78333333 0.00000000 M-6 3,594,000.00 6.15000% 1000.00000000 5.~~29583194~~12500000 0.~~11695882~~00000000 M-7 3,594,000.00 6.57000% 1000.00000000 5.~~65750139~~47500000 0.~~47862549~~29739844 M-8 3,594,000.00 6.57000% 1000.00000000 5.~~65750139~~47500000 0.~~47862549~~29739844 CE 2,513,114.19 0.00000% 1000.92895102 0.00000000 0.00000000 R 100.00 0.00000% 1000.00000000 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 ~~R 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000~~ 1-A-1 0.00000000 0.00000000 4.~~54186921~~32085683 0.00000000 ~~946~~915.~~17303777~~21371862 2-A-1 0.00000000 0.00000000 4.~~52591882~~30472505 0.00000000 ~~942~~921.~~64051945~~70933177 2-A-2 0.00000000 0.00000000 4.~~56721373~~34400174 0.00000000 ~~942~~921.~~64051938~~70933193 2-A-3 0.00000000 0.00000000 43.~~21099395~~91079512 0.00000000 ~~872~~825.~~29632559~~69566741 2-A-4 0.00000000 0.00000000 4.~~71888891~~56666674 0.00000000 1000.00000000 2-A-5 0.00000000 0.00000000 4.~~77916671~~62500026 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~83083295~~67500046 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~84805659~~69166744 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~87388982~~71666667 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~90833333~~75000000 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~94277685~~78333333 0.00000000 1000.00000000 M-6 0.~~11695882~~00000000 0.00000000 5.~~29583194~~12500000 0.00000000 1000.00000000 M-7 0.~~47862549~~29739844 0.00000000 5.~~65750139~~47500000 0.00000000 1000.00000000 M-8 0.~~47862549~~29739844 0.00000000 5.~~65750139~~47500000 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~152~~228.~~68892338~~06713371 0.00000000 1000.~~92895102~~96874229 R 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 (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 1418,~~923~~824,~~097~~750.1074 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 7082,~~284~~076.8852 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 66158,~~112~~233.9891 Total Deposits 1519,~~059~~065,~~494~~061.9617 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 9170,~~127~~284.0288 Total Administration Fees ~~146~~144,~~844~~410.3036 Payment of Interest and Principal 1418,~~821~~850,~~523~~365.6493 Total Withdrawals (Pool Distribution Amount) 1519,~~059~~065,~~494~~061.9617 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~145~~142,~~116~~710.15 Wells Fargo Master Servicing Fee 1,~~728~~700.1521 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~146~~144,~~844~~410.3036 *Servicer Payees include: BANK OF AMERICA, N.A.; COUNTRYWIDE HOME LOANS SERVICING LP; NATIONAL CITY MTG CO; WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Reserve Fund 0.00 32,~~860~~137.70 32,~~860~~137.70 0.00 Bank of New York Swap Account 0.00 66158,~~112~~233.9891 66158,~~112~~233.9891 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Bank of New York Interest Rate Cap A Agreement 0.00 0.00 0.00 Bank of New York Interest Rate Cap B Agreement 0.00 0.00 0.00 Bank of New York SWAP Agreement 2,~~859~~896,~~520~~330.7629 2,~~793~~738,~~407~~096.7838 66158,~~112~~233.9891

Collateral Statement Group Group 1 (a) Group 1 (b) Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 7.~~197975~~172314 6.~~452289~~448209 Weighted Average Net Rate 6.~~920557~~893059 6.~~201301~~197218 Weighted Average Pass-Through Rate 6.~~917556~~890059 6.~~175732~~173504 Weighted Average Remaining Term ~~347~~345 ~~360~~359 Principal And Interest Constant 3734,~~247~~857.4489 ~~188~~187,~~330~~768.6203 Beginning Loan Count 2019 ~~130~~129 Loans Paid in Full 12 14 Ending Loan Count 1917 ~~129~~125 Beginning Scheduled Balance 65,~~011~~631,~~419~~930.1205 33,~~103~~001,~~743~~391.1791 Ending Scheduled Balance 5,~~631~~003,~~930~~991.0516 3331,~~001~~515,~~391~~981.9135 Actual Ending Collateral Balance 5,~~633~~005,~~119~~188.1223 3331,~~010~~524,~~202~~843.7220 Scheduled Principal 1,~~189~~196.0725 10,~~334~~434.8581 Unscheduled Principal ~~378~~626,~~300~~742.0064 921,~~016~~474,975.4175 Negative Amortized Principal 0.00 0.00 Scheduled Interest 3633,~~058~~661.3764 177,~~995~~333.7722 Servicing Fees 1,~~389~~310.7362 7,~~546~~472.4827 Master Servicing Fees 1514.0308 82.7650 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 3432,~~653~~336.6194 ~~170~~169,~~366~~778.5351 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 By Borrower Amount 0.00 0.00 Prepayment Penalty Paid By Borrower Count 0 0 Prepayment Penalty Paid by Servicer Amount 0.00 0.00 Prepayment Penalty Paid by Servicer Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 1 (c) Group 1 (d) Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~725492~~721650 6.~~545422~~547611 Weighted Average Net Rate 6.~~475492~~471651 6.~~295422~~297612 Weighted Average Pass-Through Rate 6.~~468033~~464122 6.~~292422~~294611 Weighted Average Remaining Term ~~360~~359 ~~348~~347 Principal And Interest Constant ~~117~~115,~~248~~438.1666 ~~205~~201,~~975~~968.2778 Beginning Loan Count 7371 ~~145~~143 Loans Paid in Full 20 23 Ending Loan Count 71 ~~143~~140 Beginning Scheduled Balance 19,~~925~~616,~~864~~662.6866 3736,~~300~~550,~~630~~965.2933 Ending Scheduled Balance 19,~~616~~610,~~662~~266.6613 3635,~~550~~746,~~965~~901.3350 Actual Ending Collateral Balance 19,~~621~~615,~~641~~981.2120 3635,~~553~~749,~~326~~290.2354 Scheduled Principal 5,~~572~~558.1337 2,~~518~~534.3118 Unscheduled Principal ~~303,629~~838.8916 ~~747~~801,~~146~~529.65 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~111~~109,~~676~~880.0329 ~~203~~199,~~456~~434.9660 Servicing Fees 4,~~225~~160.2584 7,~~770~~614.9678 Master Servicing Fees 49.8104 9391.2538 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 ~~107~~105,~~400~~670.9742 ~~195~~191,~~592~~728.7544 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 By Borrower Amount 0.00 0.00 Prepayment Penalty Paid By Borrower Count 0 0 Prepayment Penalty Paid by Servicer Amount 0.00 0.00 Prepayment Penalty Paid by Servicer Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 2 (a) Group 2 (b) Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~636938~~656865 6.~~414240~~409325 Weighted Average Net Rate 6.~~337688~~358685 6.~~134303~~128989 Weighted Average Pass-Through Rate 6.~~325667~~345981 6.~~123278~~117856 Weighted Average Remaining Term ~~352~~351 ~~358~~357 Principal And Interest Constant ~~168~~156,~~411~~297.8303 1,~~206~~190,~~881~~114.0722 Beginning Loan Count 4945 ~~329~~326 Loans Paid in Full 4 3 8 Ending Loan Count 4542 ~~326~~318 Beginning Scheduled Balance 2927,~~391~~324,~~080~~164.8535 ~~222~~219,~~533~~548,~~752~~199.6541 Ending Scheduled Balance 2725,~~324~~785,~~164~~122.3583 ~~219~~212,~~548~~189,~~199~~144.4153 Actual Ending Collateral Balance 2725,~~328~~788,~~135~~895.3723 ~~219~~212,~~558~~199,~~669~~571.3192 Scheduled Principal 54,~~856~~719.1930 17,~~393~~484.7349 Unscheduled Principal 21,~~061~~534,~~060~~322.3122 27,~~968~~341,~~159~~570.5139 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~162~~151,~~555~~577.6473 1,~~189~~172,~~487~~629.3473 Servicing Fees 7,~~550~~010.34 53 52,~~401~~777.0038 Master Servicing Fees 7368.4831 ~~556~~548.3387 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 ~~154~~144,~~931~~498.8287 1,~~135~~119,~~530~~303.0151 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 By Borrower Amount 0.00 0.00 Prepayment Penalty Paid By Borrower Count 0 0 Prepayment Penalty Paid by Servicer Amount 0.00 0.00 Prepayment Penalty Paid by Servicer Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 2 (c) Group 2 (d) Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~441325~~434305 6.~~584047~~585186 Weighted Average Net Rate 6.~~228735~~221944 6.~~334047~~335186 Weighted Average Pass-Through Rate 6.~~224324~~217511 6.~~319649~~320782 Weighted Average Remaining Term ~~357~~356 ~~352~~351 Principal And Interest Constant 1,~~588~~561,~~102~~242.8897 293,~~190~~198.1808 Beginning Loan Count ~~446~~439 140 Loans Paid in Full 76 0 Ending Loan Count ~~439~~433 140 Beginning Scheduled Balance ~~290~~286,~~722~~196,~~580~~585.5196 52,~~271~~215,~~456~~169.5676 Ending Scheduled Balance ~~286~~282,~~196~~872,~~585~~511.9652 52,~~215~~190,~~169~~227.7664 Actual Ending Collateral Balance ~~286~~282,~~275~~949,~~326~~067.5538 52,~~220~~195,~~051~~137.0666 Scheduled Principal 2726,~~570~~679.6046 6,~~392~~659.0925 Unscheduled Principal 43,~~498~~297,~~423~~394.9598 4918,~~894~~282.7187 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~560~~534,~~532~~563.2851 286,~~798~~538.0983 Servicing Fees 5150,~~845~~989.9236 11,~~386~~374.3637 Master Servicing Fees ~~726~~715.8149 130.6854 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 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 1,~~507~~482,~~959~~858.5572 275,~~281~~033.0594 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 By Borrower Amount 0.00 0.00 Prepayment Penalty Paid By Borrower Count 0 0 Prepayment Penalty Paid by Servicer Amount 0.00 0.00 Prepayment Penalty Paid by Servicer Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~472628~~467931 Weighted Average Net Rate 6.~~226345~~221751 Weighted Average Pass-Through Rate 6.~~217713~~213122 Weighted Average Remaining Term ~~356~~355 Principal And Interest Constant 3,~~805~~740,~~387~~885.4566 Beginning Loan Count 1,~~332~~312 Loans Paid in Full 2026 Ending Loan Count 1,~~312~~286 Beginning Scheduled Balance ~~691~~680,~~260~~085,~~527~~069.8343 Ending Scheduled Balance ~~680~~664,~~085~~914,~~069~~146.4366 Actual Ending Collateral Balance ~~680~~665,~~200~~027,~~471~~975.5736 Scheduled Principal 7675,~~826~~266.9711 Unscheduled Principal 1115,~~098~~095,~~631~~656.4366 Negative Amortized Principal 0.00 Scheduled Interest 3,~~728~~665,~~560~~619.4855 Servicing Fees ~~145~~142,~~116~~710.15 Master Servicing Fees 1,~~728~~700.1521 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 3,~~581~~521,~~716~~209.2935 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 By Borrower Amount 0.00 Prepayment Penalty Paid By Borrower Count 0 Prepayment Penalty Paid by Servicer Amount 0.00 Prepayment Penalty Paid by Servicer Count 0 Special Servicing Fee 0.00

Additional Reporting - Deal Level Miscellaneous Reporting Monthly Excess Cash Amount ~~321~~417,~~472~~062.4255 Extra Principal Distribution Amount 099.0089 Overcollateralization Increase Amount 099.00100 Overcollateralization Amount 2,515,~~448~~548.75 Overcollateralization Defficiency Amount 0.00 Overcollateralization Release Amount 0.00 Target OC Amount 2,515,548.75 Monthly Excess Interest ~~321~~417,~~472~~162.4244 Trigger Event Reporting 60 Day Delinquency Trigger Threshold Value 20.~~303979~~023040% Calculated Value 0.~~352647~~735012% Cumulative Loss Trigger Threshold Value 0.~~200000~~002000% Calculated Value 0.000000% Trigger Trigger Result Pass

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 1117 0 0 0 1117 46,~~746~~505,~~620~~945.6688 0.00 0.00 0.00 46,~~746~~505,~~620~~945.6688 60 Days 73 0 0 0 7 3 1,~~166~~609,~~954~~115.0068 0.00 0.00 0.00 31,~~166~~609,~~954~~115.0068 90 Days 64 0 02 0 6 31,~~134~~887,~~624~~604.6600 0.00 0679,350.00 0.00 32,~~134~~566,~~624~~954.6600 120 Days 02 0 23 0 25 0978,000.00 0.00 1,~~229~~322,~~500~~770.0066 0.00 12,~~229~~300,~~500~~770.0066 150 Days 01 0 1 0 12 01,000,000.00 0.00 ~~272~~229,~~000~~500.00 0.00 ~~272~~1,~~000~~229,500.00 180+ Days 0 0 01 0 01 0.00 0.00 0272,000.00 0.00 0272,000.00 Totals 2427 0 37 0 2734 11,~~048~~980,~~199~~665.3256 0.00 12,~~501~~503,~~500~~620.0066 0.00 1214,~~549~~484,~~699~~286.3222 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 01.~~838415~~321928% 0.000000% 0.000000% 0.000000% 01.~~838415~~321928% 0.~~697827~~978297% 0.000000% 0.000000% 0.000000% 0.~~697827~~978297% 60 Days 0.~~533537~~233281% 0.000000% 0.000000% 0.000000% 0.~~533537~~233281% 0.~~465591~~241962% 0.000000% 0.000000% 0.000000% 0.~~465591~~241962% 90 Days 0.~~457317~~311042% 0.000000% 0.~~000000~~155521% 0.000000% 0.~~457317~~466563% 0.~~460838~~283838% 0.000000% 0.~~000000~~102154% 0.000000% 0.~~460838~~385992% 120 Days 0.~~000000~~155521% 0.000000% 0.~~152439~~233281% 0.000000% 0.~~152439~~388802% 0.~~000000~~147061% 0.000000% 0.~~180756~~198905% 0.000000% 0.~~180756~~345966% 150 Days 0.~~000000~~077760% 0.000000% 0.~~076220~~077760% 0.000000% 0.~~076220~~155521% 0.~~000000~~150370% 0.000000% 0.~~039988~~034510% 0.000000% 0.~~039988~~184879% 180+ Days 0.000000% 0.000000% 0.~~000000~~077760% 0.000000% 0.~~000000~~077760% 0.000000% 0.000000% 0.~~000000~~040901% 0.000000% 0.~~000000~~040901% Totals 12.~~829268~~099533% 0.000000% 0.~~228659~~544323% 0.000000% 2.~~057927~~643857% 1.~~624256~~801528% 0.000000% 0.~~220744~~376468% 0.000000% 12.~~845000~~177997% 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 7082,~~284~~076.8852

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 (a) - 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 10 0 0 0 10 ~~183,350~~0.00 0.00 0.00 0.00 ~~183,350~~0.00 90 Days 0 0 01 0 01 0.00 0.00 0183,350.00 0.00 0183,350.00 120 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 1 0 0 1 0 1 ~~183,350~~0.00 0.00 0183,350.00 0.00 183,350.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 50.~~263158~~000000% 0.000000% 0.000000% 0.000000% 50.~~263158~~000000% 30.~~254857~~000000% 0.000000% 0.000000% 0.000000% 30.~~254857~~000000% 90 Days 0.000000% 0.000000% 05.~~000000~~882353% 0.000000% 05.~~000000~~882353% 0.000000% 0.000000% 03.~~000000~~663199% 0.000000% 03.~~000000~~663199% 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 50.~~263158~~000000% 0.000000% 05.~~000000~~882353% 0.000000% 5.~~263158~~882353% 30.~~254857~~000000% 0.000000% 03.~~000000~~663199% 0.000000% 3.~~254857~~663199% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 (b) - 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 2 0 0 0 2 ~~335~~393,~~200~~614.0078 0.00 0.00 0.00 ~~335~~393,~~200~~614.0078 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~320,000~~0.00 0.00 0.00 0.00 ~~320,000~~0.00 120 Days 01 0 0 0 01 0320,000.00 0.00 0.00 0.00 0320,000.00 150 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 3 0 0 0 3 ~~655~~713,~~200~~614.0078 0.00 0.00 0.00 ~~655~~713,~~200~~614.0078 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~550388~~600000% 0.000000% 0.000000% 0.000000% 1.~~550388~~600000% 1.~~015444~~248586% 0.000000% 0.000000% 0.000000% 1.~~015444~~248586% 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.~~775194~~000000% 0.000000% 0.000000% 0.000000% 0.~~775194~~000000% 0.~~969397~~000000% 0.000000% 0.000000% 0.000000% 0.~~969397~~000000% 120 Days 0.~~000000~~800000% 0.000000% 0.000000% 0.000000% 0.~~000000~~800000% 01.~~000000~~015072% 0.000000% 0.000000% 0.000000% 01.~~000000~~015072% 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 2.~~325581~~400000% 0.000000% 0.000000% 0.000000% 2.~~325581~~400000% 12.~~984841~~263658% 0.000000% 0.000000% 0.000000% 12.~~984841~~263658% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 (c) - 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 12 0 0 0 12 ~~415~~473,~~783~~698.6853 0.00 0.00 0.00 ~~415~~473,~~783~~698.6853 60 Days 01 0 0 0 01 0415,783.0068 0.00 0.00 0.00 0415,783.0068 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 10 0 10 0.00 0.00 ~~272,000~~0.00 0.00 ~~272,000~~0.00 180+ Days 0 0 01 0 01 0.00 0.00 0272,000.00 0.00 0272,000.00 Totals 13 0 1 0 24 ~~415~~889,~~783~~482.6821 0.00 272,000.00 0.00 ~~687~~1,~~783~~161,482.6821 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~408451~~816901% 0.000000% 0.000000% 0.000000% 12.~~408451~~816901% 2.~~119006~~414860% 0.000000% 0.000000% 0.000000% 2.~~119006~~414860% 60 Days 01.~~000000~~408451% 0.000000% 0.000000% 0.000000% 01.~~000000~~408451% 02.~~000000~~119617% 0.000000% 0.000000% 0.000000% 02.~~000000~~119617% 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% 10.~~408451~~000000% 0.000000% 10.~~408451~~000000% 0.000000% 0.000000% 10.~~386225~~000000% 0.000000% 10.~~386225~~000000% 180+ Days 0.000000% 0.000000% 01.~~000000~~408451% 0.000000% 01.~~000000~~408451% 0.000000% 0.000000% 01.~~000000~~386624% 0.000000% 01.~~000000~~386624% Totals 14.~~408451~~225352% 0.000000% 1.408451% 0.000000% 25.~~816901~~633803% 24.~~119006~~534477% 0.000000% 1.~~386225~~386624% 0.000000% 35.~~505230~~921102% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 (d) - 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 02 0 0 0 02 0578,511.0075 0.00 0.00 0.00 0578,511.0075 60 Days 10 0 0 0 10 ~~141,600~~0.00 0.00 0.00 0.00 ~~141,600~~0.00 90 Days 01 0 0 0 01 0141,600.00 0.00 0.00 0.00 0141,600.00 120 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 13 0 0 0 13 ~~141~~720,~~600~~111.0075 0.00 0.00 0.00 ~~141~~720,~~600~~111.0075 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~428571% 0.000000% 0.000000% 0.000000% 01.~~000000~~428571% 01.~~000000~~618247% 0.000000% 0.000000% 0.000000% 01.~~000000~~618247% 60 Days 0.~~699301~~000000% 0.000000% 0.000000% 0.000000% 0.~~699301~~000000% 0.~~387379~~000000% 0.000000% 0.000000% 0.000000% 0.~~387379~~000000% 90 Days 0.~~000000~~714286% 0.000000% 0.000000% 0.000000% 0.~~000000~~714286% 0.~~000000~~396092% 0.000000% 0.000000% 0.000000% 0.~~000000~~396092% 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 02.~~699301~~142857% 0.000000% 0.000000% 0.000000% 02.~~699301~~142857% 02.~~387379~~014339% 0.000000% 0.000000% 0.000000% 02.~~387379~~014339% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 (a) - 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 ~~697~~999,~~000~~569.0067 0.00 0.00 0.00 ~~697~~999,~~000~~569.0067 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 1 0 0 0 1 ~~697~~999,~~000~~569.0067 0.00 0.00 0.00 ~~697~~999,~~000~~569.0067 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~222222~~380952% 0.000000% 0.000000% 0.000000% 2.~~222222~~380952% 23.~~550485~~875969% 0.000000% 0.000000% 0.000000% 23.~~550485~~875969% 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 2.~~222222~~380952% 0.000000% 0.000000% 0.000000% 2.~~222222~~380952% 23.~~550485~~875969% 0.000000% 0.000000% 0.000000% 23.~~550485~~875969% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 (b) - 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 15 0 0 0 15 ~~696~~2,~~099~~203,400.0745 0.00 0.00 0.00 ~~696~~2,~~099~~203,400.0745 60 Days 10 0 0 0 10 ~~420,800~~0.00 0.00 0.00 0.00 ~~420,800~~0.00 90 Days 1 0 0 0 1 ~~658~~420,~~000~~800.00 0.00 0.00 0.00 ~~658~~420,~~000~~800.00 120 Days 01 0 0 0 01 0658,000.00 0.00 0.00 0.00 0658,000.00 150 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 37 0 0 0 37 13,~~774~~282,~~899~~200.0745 0.00 0.00 0.00 13,~~774~~282,~~899~~200.0745 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~306748~~572327% 0.000000% 0.000000% 0.000000% 01.~~306748~~572327% 01.~~317045~~038362% 0.000000% 0.000000% 0.000000% 01.~~317045~~038362% 60 Days 0.~~306748~~000000% 0.000000% 0.000000% 0.000000% 0.~~306748~~000000% 0.~~191657~~000000% 0.000000% 0.000000% 0.000000% 0.~~191657~~000000% 90 Days 0.~~306748~~314465% 0.000000% 0.000000% 0.000000% 0.~~306748~~314465% 0.~~299692~~198304% 0.000000% 0.000000% 0.000000% 0.~~299692~~198304% 120 Days 0.~~000000~~314465% 0.000000% 0.000000% 0.000000% 0.~~000000~~314465% 0.~~000000~~310085% 0.000000% 0.000000% 0.000000% 0.~~000000~~310085% 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 02.~~920245~~201258% 0.000000% 0.000000% 0.000000% 02.~~920245~~201258% 01.~~808394~~546752% 0.000000% 0.000000% 0.000000% 01.~~808394~~546752% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 (c) - 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 42 0 0 0 4 2 689,~~043,173~~003.2070 0.00 0.00 0.00 2689,~~043,173~~003.2070 60 Days 42 0 0 0 4 2 1,~~421~~193,~~204~~332.00 0.00 0.00 0.00 21,~~421~~193,~~204~~332.00 90 Days 32 0 01 0 3 1,~~837~~325,~~424~~204.6600 0.00 0496,000.00 0.00 1,~~837~~821,~~424~~204.6600 120 Days 0 0 2 0 2 0.00 0.00 1,~~229~~003,~~500~~570.0066 0.00 1,~~229~~003,~~500~~570.0066 150 Days 01 0 01 0 02 01,000,000.00 0.00 0229,500.00 0.00 01,229,500.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 117 0 24 0 1311 64,~~301~~207,~~801~~539.8670 0.00 1,~~229~~729,~~500~~070.0066 0.00 75,~~531~~936,~~301~~610.8636 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~911162~~461894% 0.000000% 0.000000% 0.000000% 0.~~911162~~461894% 0.~~713709~~243508% 0.000000% 0.000000% 0.000000% 0.~~713709~~243508% 60 Days 0.~~911162~~461894% 0.000000% 0.000000% 0.000000% 0.~~911162~~461894% 0.~~845761~~421748% 0.000000% 0.000000% 0.000000% 0.~~845761~~421748% 90 Days 0.~~683371~~461894% 0.000000% 0.~~000000~~230947% 0.000000% 0.~~683371~~692841% 0.~~641838~~468354% 0.000000% 0.~~000000~~175297% 0.000000% 0.~~641838~~643651% 120 Days 0.000000% 0.000000% 0.~~455581~~461894% 0.000000% 0.~~455581~~461894% 0.000000% 0.000000% 0.~~429482~~354682% 0.000000% 0.~~429482~~354682% 150 Days 0.~~000000~~230947% 0.000000% 0.~~000000~~230947% 0.000000% 0.~~000000~~461894% 0.~~000000~~353420% 0.000000% 0.~~000000~~081110% 0.000000% 0.~~000000~~434531% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 21.~~505695~~616628% 0.000000% 0.~~455581~~923788% 0.000000% 2.~~961276~~540416% 21.~~201308~~487031% 0.000000% 0.~~429482~~611089% 0.000000% 2.~~630790~~098120% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 (d) - 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 23 0 0 0 23 ~~559~~1,~~364~~168,147.7100 0.00 0.00 0.00 ~~559~~1,~~364~~168,147.7100 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~319,200~~0.00 0.00 0.00 0.00 ~~319,200~~0.00 120 Days 0 0 01 0 01 0.00 0.00 0319,200.00 0.00 0319,200.00 150 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 3 0 01 0 34 ~~878~~1,~~564~~168,147.7100 0.00 0319,200.00 0.00 ~~878~~1,~~564~~487,347.7100 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~428571~~142857% 0.000000% 0.000000% 0.000000% 12.~~428571~~142857% 12.~~071168~~238038% 0.000000% 0.000000% 0.000000% 12.~~071168~~238038% 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.~~714286~~000000% 0.000000% 0.000000% 0.000000% 0.~~714286~~000000% 0.~~611259~~000000% 0.000000% 0.000000% 0.000000% 0.~~611259~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~714286% 0.000000% 0.~~000000~~714286% 0.000000% 0.000000% 0.~~000000~~611551% 0.000000% 0.~~000000~~611551% 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 2.142857% 0.000000% 0.~~000000~~714286% 0.000000% 2.~~142857~~857143% 12.~~682428~~238038% 0.000000% 0.~~000000~~611551% 0.000000% 12.~~682428~~849589% Please refer to CTSLink.com for a list of delinquency code descriptions.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 15 ~~Jun~~Jul-06 0.000% Original Principal Balance 12,~~000~~002,~~000~~760.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 12,~~000~~002,~~000~~120.0066 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 37 ~~Nov~~Dec-06 0.000% Original Principal Balance 12,~~501~~504,~~500~~260.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 12,~~501~~503,~~500~~620.0066 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.~~000~~073% ~~Apr~~May-07 0.~~073~~221% ~~May~~Jun-07 0.~~221~~376% *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. Group 1 (a) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jul-06 No0.000% Original Principal Balance 183,350.00 Aug-06 0.000% Current Actual Balance 183,350.00 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 1 Dec-06 0.000% Original Principal Balance 183,350.00 Jan-07 0.000% Current Actual Balance 183,350.00 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 3.663% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 (b) - No Foreclosure Information to report this period. Group 1 (c) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Jun~~Jul-06 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 1 ~~Nov~~Dec-06 0.000% Original Principal Balance 272,000.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 272,000.00 ~~Jan-07 0.000%~~ Feb-07 0.000% Mar-07 0.000% Apr-07 1.365% May-07 1.386% Jun-07 1.387% *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. Group 1 (d) - No Foreclosure Information to report this period. Group 2 (a) - No Foreclosure Information to report this period. Group 2 (b) - No Foreclosure Information to report this period. Group 2 (c) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 13 ~~Jun~~Jul-06 0.000% Original Principal Balance 1,~~000~~500,~~000~~210.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 1,~~000~~499,~~000~~570.0066 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Foreclosure Total ~~Oct~~Nov-06 0.000% Loans in Foreclosure 24 ~~Nov~~Dec-06 0.000% Original Principal Balance 1,~~229~~729,~~500~~710.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 1,~~229~~729,~~500~~070.0066 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.~~000~~079% ~~Apr~~May-07 0.~~079~~429% ~~May~~Jun-07 0.~~429~~611% *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. Group 2 (d) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jul-06 No0.000% Original Principal Balance 319,200.00 Aug-06 0.000% Current Actual Balance 319,200.00 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 1 Dec-06 0.000% Original Principal Balance 319,200.00 Jan-07 0.000% Current Actual Balance 319,200.00 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.612% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Group 1 (a) 0004147625 Jun-2007 01-Oct-2006 FL 95.00 183,350.00 Group 1 (c) 0004881886 Apr-2007 01-Nov-2006 CA 80.00 272,000.00 Group 2 (c) ~~0004908514~~0004849801 ~~May~~Jun-2007 01-~~Dec~~Nov-2006 GA 90.00 240,210.00 Group 2 (c) 0004882665 Jun-2007 01-Nov-2006 CA 7980.3700 1764,000.00 Group 2 (c) 0004894213 Jun-2007 01-Nov-2006 CA 80.00 496,000.00 Group 2 (c) 0068935535 Apr-2007 01-Jan-2007 FL 90.00 229,500.00 Group 2 (d) 0126147520 Jun-2007 01-Mar-2006 NV 80.00 319,200.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group 1 (a) 0004147625 183,350.00 01-Feb-2007 3 6.250% 4,583.75 Group 1 (c) 0004881886 272,000.00 01-Nov-2006 56 7.000% 67,~~120~~650.00 Group 2 (c) ~~0004908514~~0004849801 1239,~~000~~570.66 01-Jan-2007 4 6.625% 6,352.07 Group 2 (c) 0004882665 764,000.00 01-~~Dec~~Jan-~~2006~~2007 4 76.~~750~~625% 2520,293.75 Group 2 (c) 0004894213 496,000.00 01-Feb-2007 3 8.000% 16,016.70 Group 2 (c) 0068935535 229,500.00 01-Dec-2006 45 6.875% 56,~~057~~319.4308 Group 2 (d) 0126147520 319,200.00 01-Jan-2007 4 7.375% 9,476.25

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 Group 1 (a) 12 ~~378~~626,~~300~~420.0041 ~~378~~626,~~300~~361.0073 0 0.00 0.00 Group 1 (b) 14 631,~~000~~469,300.00 631,~~000~~469,180.0045 0 0.00 0.00 Group 1 (c) 20 ~~303,200~~0.00 ~~302,981~~0.9000 0 0.00 0.00 Group 1 (d) 23 ~~745~~802,~~259~~572.5110 ~~745~~800,~~145~~451.3913 0 0.00 0.00 Group 2 (a) 43 21,~~071~~536,000.00 21,~~063~~534,~~650~~541.9427 0 0.00 0.00 Group 2 (b) 38 27,~~895~~320,~~000~~920.00 27,~~888~~317,~~634~~346.5180 0 0.00 0.00 Group 2 (c) 76 43,~~457~~269,~~750~~030.00 43,~~451~~269,~~088~~030.4900 0 0.00 0.00 Group 2 (d) 0 0.00 0.00 0 0.00 0.00 Total 2026 1015,~~913~~024,~~509~~242.51 1015,~~892~~016,~~801~~911.2338 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 Group 1 (a) 0 0.00 0.00 0 0.00 0.00 0380.0091 Group 1 (b) 0 0.00 0.00 0 0.00 0.00 295,~~016~~795.4130 Group 1 (c) 0 0.00 0.00 0 0.00 0.00 ~~692~~838.2616 Group 1 (d) 0 0.00 0.00 0 0.00 0.00 21,~~001~~179.2613 Group 2 (a) 0 0.00 0.00 0 0.00 0.00 ~~(1,704~~150.~~34)~~78 Group 2 (b) 0 0.00 0.00 0 0.00 0.00 7924,~~525~~223.0059 Group 2 (c) 0 0.00 0.00 0 0.00 0.00 4828,~~406~~364.6698 Group 2 (d) 0 0.00 0.00 0 0.00 0.00 4918,~~894~~282.7187 Total 0 0.00 0.00 0 0.00 0.00 ~~207~~79,~~831~~215.9672

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 (a) ~~0004853655~~0004089980 MOCA 7069.7105 01-~~Dec~~Nov-2006 ~~378~~240,~~300~~984.41 240,925.73 Group 1 (a) 3303631513 FL 80.00 ~~378~~01-Feb-2006 385,~~300~~436.00 385,436.00 Group 1 (b) ~~0004819952~~0004697095 PAMI 9085.00 01-~~Oct~~Nov-2006 63229,~~000~~500.00 63229,~~000~~500.00 Group 1 (cb) ~~0004877524~~0004894176 MOCA 8070.00 01-~~Nov~~Dec-2006 ~~252~~742,000.00 ~~252~~742,000.00 Group 1 (cb) ~~0004893268~~0053358131 NJAL 73.75 01-Aug-2005 236,000.2900 236,000.00 Group 1 (b) 0601631371 CA 70.00 01-~~Dec~~Aug-~~2006~~2005 51261,~~200~~800.00 50261,~~937~~680.6345 Group 1 (d) ~~0083505326~~0109596858 FL 47.99 01-Apr-2006 105,572.10 104,119.61 Group 1 (d) 0123953938 CA 6349.7006 01-Mar-2006 ~~377~~417,~~259~~000.5100 ~~377~~416,~~259~~374.5148 Group 1 (d) ~~0123868746~~0124180820 GAFL 80.00 01-Mar-2006 ~~368~~280,000.00 ~~367~~279,~~885~~856.8843 Group 2 (a) ~~0003381569~~0004401749 VAWA 7080.00 01-~~Dec~~Nov-2006 ~~595~~516,000.00 ~~595~~516,000.00 Group 2 (a) ~~0004880800~~0004889139 CAIL 4480.7400 01-~~Nov~~Dec-2006 ~~425~~600,000.00 ~~425~~600,000.00 Group 2 (a) ~~6613728580~~6371658524 CAGA 7973.3104 01-Feb-2007 ~~575~~420,000.00 ~~572~~418,~~953~~171.8944 Group 2 (ab) ~~6654522058~~3010875221 CAOR 8037.0088 01-~~Apr~~Nov-2006 ~~476~~858,000.00 ~~469~~858,~~810~~000.7600 Group 2 (b) ~~0004906839~~3011114646 CA 6664.6734 01-~~Dec~~Nov-2006 ~~500~~933,000.00 ~~500~~933,000.00 Group 2 (b) ~~6316056503~~6047071375 CA 7370.1700 01-Jan-2007 1805,~~500~~000.00 805,000.00 1Group 2 (b) 6114047589 CA 80.00 01-Jan-2007 740,~~500~~000.00 740,000.00 Group 2 (b) ~~6848753890~~6352177692 IL 68.97 01-Feb-2007 2,000,000.00 2,000,000.00 Group 2 (b) 6505147485 CA 6677.3092 01-Jan-2007 ~~895~~600,000.00 ~~888~~596,~~634~~426.5180 Group 2 (cb) ~~0004305793~~6788469325 CA 6560.0098 01-~~Oct~~Jan-~~2006~~2007 ~~897~~625,000.00 ~~891~~625,~~282~~000.1500 Group 2 (cb) ~~0004459099~~6952784715 NVPA 9580.00 01-~~Nov~~Jan-~~2006~~2007 ~~356~~759,~~250~~920.00 ~~356~~759,~~250~~920.00 Group 2 (c) ~~0146027504~~0004882732 NVMT 8077.0059 01-~~Dec~~Nov-2006 ~~696~~450,000.00 ~~696~~450,000.00 Group 2 (c) ~~0151921288~~0004921089 NJVA 80.00 01-Dec-2006 ~~480~~456,000.00 ~~477~~456,~~985~~000.2100 Group 2 (c) ~~0152539760~~0146537772 IL 7868.7997 01-Jan-2007 ~~488~~500,000.00 500,000.00 ~~488~~Group 2 (c) 0151822839 MA 80.00 01-Feb-2007 840,~~500~~000.00 840,000.00 Group 2 (c) ~~6416192802~~0151966866 CA 7080.00 01-Jan-2007 ~~770~~476,~~000~~280.00 ~~769~~476,~~999~~280.9300 Group 2 (c) ~~6730580153~~6067177458 CA 7069.0003 01-Jan-2007 ~~770~~546,~~000~~750.00 ~~770~~546,~~000~~750.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 (a) ~~0004853655~~0004089980 Loan Paid in Full (1) 7.~~500~~125% 360 57 Group 1 (a) 3303631513 Loan Paid in Full 0 7.500% 300 16 Group 1 (b) ~~0004819952~~0004697095 Loan Paid in Full 0 87.~~750~~375% 360 7 Group 1 (cb) ~~0004877524~~0004894176 Loan Paid in Full 0 7.~~000~~500% 360 6 Group 1 (cb) ~~0004893268~~0053358131 Loan Paid in Full (1) 5.500% 360 22 Group 1 (b) 0601631371 Loan Paid in Full 0 65.875% 360 522 Group 1 (d) ~~0083505326~~0109596858 Loan Paid in Full 0 6.~~500~~625% 360 14 Group 1 (d) ~~0123868746~~0123953938 Loan Paid in Full 0 6.~~375~~500% 360 1415 Group 1 (d) 0124180820 Loan Paid in Full 0 7.000% 360 15 Group 2 (a) ~~0003381569~~0004401749 Loan Paid in Full 0 7.~~875~~250% 360 57 Group 2 (a) ~~0004880800~~0004889139 Loan Paid in Full 0 6.250% 360 6 Group 2 (a) ~~6613728580~~6371658524 Loan Paid in Full 0 6.750% 360 4 Group 2 (1b) 3010875221 Loan Paid in Full 0 6.~~625~~125% 360 37 Group 2 (ab) ~~6654522058~~3011114646 Loan Paid in Full (14) 6.450% 360 7 Group 2 (b) 6047071375 Loan Paid in Full 0 6.625% 360 135 Group 2 (b) ~~0004906839~~6114047589 Loan Paid in Full 0 76.~~500~~625% 360 5 Group 2 (b) ~~6316056503~~6352177692 Loan Paid in Full 0 6.~~875~~375% 360 4 Group 2 (b) ~~6848753890~~6505147485 Loan Paid in Full (1) 6.500% 360 5 Group 2 (b) 6788469325 Loan Paid in Full 0 6.250% 360 45 Group 2 (cb) ~~0004305793~~6952784715 Loan Paid in Full 10 76.~~250~~875% 360 75 Group 2 (c) ~~0004459099~~0004882732 Loan Paid in Full 0 76.~~000~~875% 360 67 Group 2 (c) ~~0146027504~~0004921089 Loan Paid in Full 0 6.~~750~~625% 360 56 Group 2 (c) ~~0151921288~~0146537772 Loan Paid in Full 0 76.~~875~~625% 360 5 Group 2 (c) ~~0152539760~~0151822839 Loan Paid in Full 0 7.~~250~~750% 360 4 Group 2 (c) ~~6416192802~~0151966866 Loan Paid in Full 01 6.~~375~~750% 360 45 Group 2 (c) ~~6730580153~~6067177458 Loan Paid in Full 01 6.~~250~~375% 360 45

Prepayment Rates

Summary SMM CPR PSA Current Month 12.~~606~~220% Current Month 1723.~~655~~616% Current Month 1,~~575~~789.~~790~~329% 3 Month Average 1.~~583~~884% 3 Month Average 1720.~~403~~369% 3 Month Average 1,~~924~~839.~~924~~654% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 7.982% N/A Feb-2007 1,524.394% N/A Mar-2007 14.718% N/A Mar-2007 2,045.138% N/A Apr-2007 19.837% N/A Apr-2007 2,153.845% N/A May-2007 17.655% N/A May-2007 1,575.790% N/A Jun-2007 23.616% N/A Jun-2007 1,789.329% 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. Group 1 (a) SMM CPR PSA Current Month 611.~~294~~131% Current Month 5475.~~165~~733% Current Month 34,~~747~~925.~~524~~988% 3 Month Average 47.~~987~~493% 3 Month Average 4558.~~398~~744% 3 Month Average 34,~~700~~159.~~062~~825% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 50.827% N/A Feb-2007 6,304.113% N/A Mar-2007 35.695% N/A Mar-2007 3,546.699% N/A Apr-2007 46.333% N/A Apr-2007 3,805.963% N/A May-2007 54.165% N/A May-2007 3,747.524% N/A Jun-2007 75.733% N/A Jun-2007 4,925.988% 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. Group 1 (b) SMM CPR PSA Current Month 04.~~278~~471% Current Month 342.~~286~~239% Current Month ~~178~~2,080.~~169~~218% 3 Month Average 1.~~012~~649% 3 Month Average 1015.~~789~~954% 3 Month Average ~~718~~800.~~807~~100% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 4.687% N/A Feb-2007 359.989% N/A Mar-2007 26.744% N/A Mar-2007 1,836.338% N/A Apr-2007 2.337% N/A Apr-2007 141.914% N/A May-2007 3.286% N/A May-2007 178.169% N/A Jun-2007 42.239% N/A Jun-2007 2,080.218% 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. Group 1 (c) SMM CPR PSA Current Month 10.~~524~~004% Current Month 160.~~833~~051% Current Month ~~1,452~~3.~~982~~774% 3 Month Average 0.~~614~~613% 3 Month Average 6.~~861~~848% 3 Month Average ~~615~~612.~~619~~838% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 0.048% N/A Feb-2007 8.647% N/A Mar-2007 0.092% N/A Mar-2007 12.117% N/A Apr-2007 3.660% N/A Apr-2007 381.759% N/A May-2007 16.833% N/A May-2007 1,452.982% N/A Jun-2007 0.051% N/A Jun-2007 3.774% 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. Group 1 (d) SMM CPR PSA Current Month 2.~~003~~193% Current Month 2123.~~559~~363% Current Month ~~841~~847.~~604~~450% 3 Month Average 1.~~865~~592% 3 Month Average 1917.~~669~~221% 3 Month Average ~~847~~657.~~684~~972% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 0.188% N/A Feb-2007 9.564% N/A Mar-2007 30.707% N/A Mar-2007 1,416.588% N/A Apr-2007 6.741% N/A Apr-2007 284.860% N/A May-2007 21.559% N/A May-2007 841.604% N/A Jun-2007 23.363% N/A Jun-2007 847.450% 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. Group 2 (a) SMM CPR PSA Current Month 75.~~014~~616% Current Month 5850.~~216~~023% Current Month 43,~~818~~515.~~121~~101% 3 Month Average 24.~~412~~255% 3 Month Average 2036.~~284~~616% 3 Month Average 12,~~700~~830.~~944~~596% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 0.467% N/A Feb-2007 75.812% N/A Mar-2007 1.029% N/A Mar-2007 126.147% N/A Apr-2007 1.608% N/A Apr-2007 158.564% N/A May-2007 58.216% N/A May-2007 4,818.121% N/A Jun-2007 50.023% N/A Jun-2007 3,515.101% 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. Group 2 (b) SMM CPR PSA Current Month 13.~~334~~344% Current Month 1433.~~883~~513% Current Month 12,~~551~~880.~~203~~577% 3 Month Average 12.~~669~~460% 3 Month Average 1725.~~987~~466% 3 Month Average 2,~~408~~708.~~208~~975% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 5.737% N/A Feb-2007 1,591.739% N/A Mar-2007 11.075% N/A Mar-2007 1,978.276% N/A Apr-2007 28.002% N/A Apr-2007 3,695.145% N/A May-2007 14.883% N/A May-2007 1,551.203% N/A Jun-2007 33.513% N/A Jun-2007 2,880.577% 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. Group 2 (c) SMM CPR PSA Current Month 1.~~547~~152% Current Month 1712.~~068~~984% Current Month 1,~~946~~205.~~776~~254% 3 Month Average 1.~~595~~505% 3 Month Average 1716.~~529~~599% 3 Month Average 2,~~717~~020.~~850~~367% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 12.162% N/A Feb-2007 4,379.962% N/A Mar-2007 15.776% N/A Mar-2007 3,297.703% N/A Apr-2007 19.744% N/A Apr-2007 2,909.072% N/A May-2007 17.068% N/A May-2007 1,946.776% N/A Jun-2007 12.984% N/A Jun-2007 1,205.254% 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. Group 2 (d) SMM CPR PSA Current Month 0.~~095~~035% Current Month 10.~~140~~419% Current Month 7223.~~547~~692% 3 Month Average 0.~~774~~419% 3 Month Average 84.~~765~~758% 3 Month Average ~~687~~341.~~767~~171% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 0.113% N/A Feb-2007 11.566% N/A Mar-2007 12.441% N/A Mar-2007 1,063.479% N/A Apr-2007 12.715% N/A Apr-2007 927.274% N/A May-2007 1.140% N/A May-2007 72.547% N/A Jun-2007 0.419% N/A Jun-2007 23.692% 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 Group 1 (a) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.000 0 0.00 0.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 1 ~~144~~143,~~059~~807.4806 0.~~021~~022 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 1 272,~~858~~460.7505 0.~~040~~041 0 0.00 0.000 5.000 5.249 10 4,~~710~~705,~~971~~870.0159 0.~~693~~708 0 0.00 0.000 5.250 5.499 21 10,~~844~~837,~~027~~864.6671 1.~~595~~630 0 0.00 0.000 5.500 5.749 3332 14,~~521~~282,~~526~~173.6765 2.~~135~~148 0 0.00 0.000 5.750 5.999 7775 4241,~~006~~150,~~908~~233.1060 6.~~177~~189 0 0.00 0.000 6.000 6.249 ~~151~~150 8483,~~674~~787,~~036~~778.7069 12.~~451~~601 0 0.00 0.000 6.250 6.499 ~~308~~303 ~~182~~178,~~828~~081,~~065~~424.0005 26.~~883~~783 1 183,350.00 3.~~256~~664 6.500 6.749 ~~307~~300 ~~162~~158,~~350~~711,~~567~~510.1558 23.~~872~~869 4 1,326,~~405~~049.8811 2326.~~552~~500 6.750 6.999 ~~192~~187 9289,~~492~~691,~~765~~566.4662 13.~~600~~489 1 117,~~998~~896.6587 2.~~095~~356 7.000 7.249 7573 31,~~593~~067,~~040~~306.0880 4.~~645~~672 54 1935,~~176,496~~530.0019 2018.~~890~~696 7.250 7.499 5554 2322,~~027~~678,~~957~~145.5687 3.~~386~~411 3 874,950.00 1517.~~536~~485 7.500 7.749 5250 2120,~~686~~733,~~262~~749.1127 3.~~189~~118 21 ~~756~~370,~~558~~697.7041 137.~~433~~408 7.750 7.999 20 6,~~170~~009,~~298~~013.0661 0.~~907~~904 1 572,~~920~~476.8292 1011.~~173~~440 8.000 8.249 7 2,~~360~~359,~~239~~921.9562 0.~~347~~355 2 623,~~250~~040.0066 1112.~~066~~451 8.250 8.499 1 ~~234~~233,~~035~~869.6989 0.~~034~~035 0 0.00 0.000 8.500 8.749 1 167,450.00 0.025 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total 1,~~312~~286 ~~680~~664,~~085~~914,~~069~~146.4366 100.000 1917 5,~~631~~003,~~930~~991.0516 100.000

Interest Rate Stratification (continued) Group 1 (b) Group 1 (c) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.000 0 0.00 0.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 1 272,~~858~~460.7505 0.~~827~~865 0 0.00 0.000 5.000 5.249 3 ~~655~~652,~~746~~972.4469 12.~~987~~072 0 0.00 0.000 5.250 5.499 8 2,~~285~~283,~~814~~946.7814 67.~~926~~247 1 ~~344~~343,~~342~~943.7974 1.~~755~~754 5.500 5.749 1110 2,~~311~~073,~~172~~109.4169 76.~~003~~578 0 0.00 0.000 5.750 5.999 76 21,~~173~~910,~~422~~344.4958 6.~~586~~062 1 615,200.00 3.~~136~~137 6.000 6.249 7 1,966,~~156~~141.8500 56.~~958~~239 3 864,~~931~~189.7173 4.~~409~~407 6.250 6.499 23 6,~~893~~891,~~350~~430.3499 2021.~~888~~866 15 3,~~893~~891,~~509~~568.9756 19.~~848~~845 6.500 6.749 20 4,~~436~~435,~~689~~744.5585 1314.~~444~~075 20 5,~~024~~022,~~387~~644.4063 25.~~613~~612 6.750 6.999 18 4,~~568~~566,~~701~~800.1545 1314.~~844~~490 9 2,~~366~~365,~~262~~695.6587 12.~~063~~064 7.000 7.249 11 2,~~386~~385,~~396~~890.5970 7.~~231~~570 10 2,~~591~~590,~~110~~804.5503 13.~~209~~211 7.250 7.499 65 1,~~751~~519,~~080~~439.4572 54.~~306~~821 7 2,172,~~969~~271.3770 11.077 7.500 7.749 98 21,~~386~~644,989.00 75.~~233~~220 3 874,138.00 4.~~456~~458 7.750 7.999 2 360,~~934~~632.4280 1.~~094~~144 2 869,~~810~~809.2287 4.~~434~~435 8.000 8.249 2 384,628.69 1.~~165~~220 0 0.00 0.000 8.250 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.749 1 167,450.00 0.~~507~~531 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total ~~129~~125 3331,~~001~~515,~~391~~981.9135 100.000 71 19,~~616~~610,~~662~~266.6613 100.000

Interest Rate Stratification (continued) Group 1 (d) Group 2 (a) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.000 0 0.00 0.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 0 0.00 0.000 2 1,212,250.29 4.~~437~~701 5.500 5.749 1 371,000.00 1.~~015~~038 3 1,511,~~451~~438.4047 5.~~532~~862 5.750 5.999 8 1,~~849~~848,~~452~~854.6796 5.~~060~~172 54 32,~~206~~623,~~043~~726.5890 1110.~~733~~175 6.000 6.249 11 2,399,~~281~~233.6630 6.~~564~~712 3 948,~~420~~060.4155 3.~~471~~677 6.250 6.499 36 9,~~942~~941,~~142~~218.9890 27.~~201~~810 54 32,~~426~~824,~~294~~710.5562 1210.~~539~~955 6.500 6.749 4644 10,~~648~~126,~~026~~200.3619 2928.~~132~~327 7 5,~~924~~923,~~278~~409.8618 2122.~~681~~972 6.750 6.999 21 6,523,~~855~~216.6243 1718.~~849~~248 75 42,~~051~~952,~~415~~499.8541 1411.~~827~~450 7.000 7.249 109 32,~~073~~793,~~641~~613.4210 87.~~409~~815 2 931,~~492~~125.6185 3.~~409~~611 7.250 7.499 4 949,400.00 2.~~597~~656 4 1,~~641~~530,120.00 65.~~006~~934 7.500 7.749 2 231,920.00 0.~~635~~649 5 3,~~540~~717,~~361~~070.1123 1214.~~957~~416 7.750 7.999 4 562,244.62 1.~~538~~573 01 0679,841.0044 02.~~000~~637 8.000 8.249 0 0.00 0.000 1 697,000.00 2.~~551~~703 8.250 8.499 0 0.00 0.000 1 ~~234~~233,~~035~~869.6989 0.~~857~~907 8.500 8.749 0 0.00 0.000 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total ~~143~~140 3635,~~550~~746,~~965~~901.3350 100.000 4542 2725,~~324~~785,~~164~~122.3583 100.000

Interest Rate Stratification (continued) Group 2 (b) Group 2 (c) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.000 0 0.00 0.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 0 0.00 0.000 1 ~~144~~143,~~059~~807.4806 0.~~050~~051 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.249 3 1,~~922~~921,~~889~~196.9295 0.~~876~~905 4 2,~~132~~131,~~334~~700.6595 0.~~745~~754 5.250 5.499 4 3,~~058~~055,~~117~~733.3494 1.~~393~~440 5 3,155,~~746~~745.5190 1.~~103~~116 5.500 5.749 6 2,~~660~~659,~~179~~957.9907 1.~~212~~254 9 6,~~126~~125,~~418~~995.5700 2.~~141~~166 5.750 5.999 25 14,~~860~~858,~~241~~110.4262 67.~~769~~002 26 17,~~032~~025,~~850~~395.2576 56.~~951~~019 6.000 6.249 4948 3130,~~250~~388,~~656~~521.1163 14.~~234~~321 63 42,~~514~~507,~~747~~221.7815 1415.~~855~~027 6.250 6.499 9289 7066,~~275~~698,~~430~~160.8961 3231.~~009~~433 ~~114~~113 8079,~~274~~711,~~056~~251.2476 28.~~049~~179 6.500 6.749 7572 5250,~~269~~122,~~962~~676.2969 23.~~808~~622 ~~103~~101 6564,~~671~~708,~~539~~330.2905 22.~~946~~875 6.750 6.999 4645 2726,~~373~~609,~~199~~369.4825 12.~~468~~540 6967 3938,~~689~~755,~~317~~334.1069 13.~~868~~701 7.000 7.249 8 4,~~652~~651,~~738~~614.1934 2.~~119~~192 18 13,~~610~~609,~~317~~101.6726 4.~~756~~811 7.250 7.499 7 5,~~189~~188,~~221~~804.1347 2.~~364~~445 13 7,~~507~~502,~~656~~175.3293 2.~~623~~652 7.500 7.749 9 5,287,~~520~~253.8359 2.~~408~~492 10 5,~~574~~573,~~730~~640.9081 1.~~948~~970 7.750 7.999 1 588,~~680~~493.5610 0.~~268~~277 3 2 1,~~266~~426,811.20 0.~~792~~504 8.000 8.249 1 159,~~361~~252.2627 0.~~073~~075 1 496,000.00 0.~~173~~175 8.250 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.749 0 0.00 0.000 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total ~~326~~318 ~~219~~212,~~548~~189,~~199~~144.4153 100.000 ~~439~~433 ~~286~~282,~~196~~872,~~585~~511.9652 100.000

Interest Rate Stratification (continued) Group 2 (d) Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 3.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 3.250 3.499 0 0.00 0.000 3.500 3.749 0 0.00 0.000 3.750 3.999 0 0.00 0.000 4.000 4.249 0 0.00 0.000 4.250 4.499 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 1 ~~787~~786,~~755~~244.9570 1.~~509~~506 5.500 5.749 3 1,~~541~~540,~~304~~673.3042 2.952 5.750 5.999 5 2,~~269~~268,~~697~~600.6978 4.347 6.000 6.249 15 4,~~729~~714,~~842~~411.1833 9.~~058~~033 6.250 6.499 22 7,939,~~930~~732.0361 15.~~206~~213 6.500 6.749 32 17,~~049~~046,~~277~~455.5288 32.~~652~~662 6.750 6.999 21 7,~~802~~800,~~014~~753.9665 14.~~942~~947 7.000 7.249 11 3,~~170~~169,~~847~~627.0533 6.073 7.250 7.499 11 2,~~941~~940,~~560~~984.2905 5.~~634~~635 7.500 7.749 12 3,034,~~043~~040.5723 5.~~811~~813 7.750 7.999 7 948,~~896~~703.2266 1.~~817~~818 8.000 8.249 0 0.00 0.000 8.250 8.499 0 0.00 0.000 8.500 8.749 0 0.00 0.000 8.750 8.999 0 0.00 0.000 9.000 9.249 0 0.00 0.000 9.250 9.499 0 0.00 0.000 9.500 9.749 0 0.00 0.000 9.750 9.999 0 0.00 0.000 >= 10.000 0 0.00 0.000 Total 140 52,~~215~~190,~~169~~227.7664 100.000

Filing Compare · Banc of America Funding 2007-A Trust