10-D 1 wfh07001_10d-200706.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: May 26, 2007 to June 25, 2007 Commission File Number of issuing entity: 333-131594-04 Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-131594 Wells Fargo Asset Securities Corporation (Exact name of depositor as specified in its charter) Wells Fargo Bank, N.A. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199348 54-2199349 54-2199350 54-2199351 54-2199352 Pending (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 _____ _____ __X___ ____________ A-2 _____ _____ __X___ ____________ A-3 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ P _____ _____ __X___ ____________ R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On June 25, 2007 a distribution was made to holders of Wells Fargo Home Equity Asset-Backed Securities 2007-1 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 Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust, relating to the June 25, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust (Issuing Entity) Wells Fargo Bank, N.A. (Servicer) /s/ John Brown John Brown, Senior Vice President Date: July 2, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust, relating to the June 25, 2007 distribution. EX-99.1 Wells Fargo Home Equity Trust Home Equity Asset-Backed Certificates Distribution Date: 6/25/2007 Wells Fargo Home Equity Trust Home Equity Asset-Backed Certificates Series 2007-1 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 A-1 9497EVAA3 0506/2422/2007 5.42000% ~~199~~196,~~360~~564,~~051~~514.7837 ~~900~~917,~~442~~410.9027 A-2 9497EVAB1 0506/2422/2007 5.53000% 208,284,000.00 ~~959~~991,~~842~~836.1084 A-3 9497EVAC9 0506/2422/2007 5.64000% 25,711,000.00 ~~120~~124,~~841~~869.7076 M-1 9497EVAD7 0506/2422/2007 5.75000% 23,384,000.00 ~~112~~115,~~048~~783.3328 M-2 9497EVAE5 0506/2422/2007 5.80000% 15,770,000.00 7678,~~221~~762.6739 M-3 9497EVAF2 0506/2422/2007 5.99000% 9,789,000.00 4850,~~863~~492.4321 M-4 9497EVAG0 0506/2422/2007 6.32000% 8,701,000.00 4547,~~825~~352.2778 M-5 9497EVAH8 0506/2422/2007 6.77000% 8,701,000.00 4950,~~088~~724.1441 M-6 9497EVAJ4 0506/2422/2007 7.07000% 7,885,000.00 4648,~~455~~004.7932 B-1 9497EVAK1 0506/2422/2007 7.57000% 7,613,000.00 4849,~~025~~626.3419 B-2 9497EVAL9 0506/2422/2007 7.57000% 6,798,000.00 4244,~~884~~313.0552 B-3 9497EVAM7 0506/2422/2007 7.57000% 4,622,000.00 2930,~~157~~129.1202 CE 9497EVAN5 0405/3031/2007 0.00000% 16,042,340.37 1,~~310~~296,~~365~~817.75 P 9497EVAP0 0405/3031/2007 0.00000% 0.01 1714,~~807~~410.5617 R 9497EVAQ8 0405/3031/2007 0.00000% 0.00 0.00 Totals ~~542~~539,~~660~~864,~~392~~854.1675 3,~~807~~860,~~869~~532.1591

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 2,~~795~~056,~~537~~047.4152 0.00 ~~196~~194,~~564~~508,~~514~~466.3785 32,~~695~~973,~~980~~457.3179 0.00 A-2 0.00 0.00 208,284,000.00 ~~959~~991,~~842~~836.1084 0.00 A-3 0.00 0.00 25,711,000.00 ~~120~~124,~~841~~869.7076 0.00 M-1 0.00 0.00 23,384,000.00 ~~112~~115,~~048~~783.3328 0.00 M-2 0.00 0.00 15,770,000.00 7678,~~221~~762.6739 0.00 M-3 0.00 0.00 9,789,000.00 4850,~~863~~492.4321 0.00 M-4 0.00 0.00 8,701,000.00 4547,~~825~~352.2778 0.00 M-5 0.00 0.00 8,701,000.00 4950,~~088~~724.1441 0.00 M-6 0.00 0.00 7,885,000.00 4648,~~455~~004.7932 0.00 B-1 0.00 0.00 7,613,000.00 4849,~~025~~626.3419 0.00 B-2 0.00 0.00 6,798,000.00 4244,~~884~~313.0552 0.00 B-3 0.00 0.00 4,622,000.00 2930,~~157~~129.1202 0.00 CE 0.00 0.00 16,042,340.37 1,~~310~~296,~~365~~817.75 0.00 P 0.00 0.00 0.01 1714,~~807~~410.5617 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 2,~~795~~056,~~537~~047.4152 0.00 ~~539~~537,~~864~~808,~~854~~807.7523 65,~~603~~916,~~406~~580.5643 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by 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 A-1 200,507,000.00 ~~199~~196,~~360~~564,~~051~~514.7837 0.00 2,~~795~~056,~~537~~047.4152 0.00 ~~0.00~~ A-2 208,284,000.00 208,284,000.00 0.00 0.00 0.00 ~~0.00~~ A-3 25,711,000.00 25,711,000.00 0.00 0.00 0.00 ~~0.00~~ M-1 23,384,000.00 23,384,000.00 0.00 0.00 0.00 ~~0.00~~ M-2 15,770,000.00 15,770,000.00 0.00 0.00 0.00 ~~0.00~~ M-3 9,789,000.00 9,789,000.00 0.00 0.00 0.00 ~~0.00~~ M-4 8,701,000.00 8,701,000.00 0.00 0.00 0.00 ~~0.00~~ M-5 8,701,000.00 8,701,000.00 0.00 0.00 0.00 ~~0.00~~ M-6 7,885,000.00 7,885,000.00 0.00 0.00 0.00 ~~0.00~~ B-1 7,613,000.00 7,613,000.00 0.00 0.00 0.00 ~~0.00~~ B-2 6,798,000.00 6,798,000.00 0.00 0.00 0.00 ~~0.00~~ B-3 4,622,000.00 4,622,000.00 0.00 0.00 0.00 ~~0.00~~ CE 16,043,148.02 16,042,340.37 0.00 0.00 0.00 ~~0.00~~ P 0.01 0.01 0.00 0.00 0.00 ~~0.00~~ R 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ Totals 543,808,148.03 ~~542~~539,~~660~~864,~~392~~854.1675 0.00 2,~~795~~056,~~537~~047.4152 0.00 ~~0.00~~

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 2,~~795~~056,~~537~~047.4152 ~~196~~194,~~564~~508,~~514~~466.3785 0.~~98033742~~97008317 2,~~795~~056,~~537~~047.4152 A-2 0.00 0.00 208,284,000.00 1.00000000 0.00 A-3 0.00 0.00 25,711,000.00 1.00000000 0.00 M-1 0.00 0.00 23,384,000.00 1.00000000 0.00 M-2 0.00 0.00 15,770,000.00 1.00000000 0.00 M-3 0.00 0.00 9,789,000.00 1.00000000 0.00 M-4 0.00 0.00 8,701,000.00 1.00000000 0.00 M-5 0.00 0.00 8,701,000.00 1.00000000 0.00 M-6 0.00 0.00 7,885,000.00 1.00000000 0.00 B-1 0.00 0.00 7,613,000.00 1.00000000 0.00 B-2 0.00 0.00 6,798,000.00 1.00000000 0.00 B-3 0.00 0.00 4,622,000.00 1.00000000 0.00 CE 0.00 0.00 16,042,340.37 0.99994966 0.00 P 0.00 0.00 0.01 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 2,~~795~~056,~~537~~047.4152 ~~539~~537,~~864~~808,~~854~~807.7523 0.~~99274874~~98896791 2,~~795~~056,~~537~~047.4152

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 200,507,000.00 ~~994~~980.~~27975971~~33741650 0.00000000 1310.~~94234321~~25424309 0.00000000 A-2 208,284,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 25,711,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 23,384,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 15,770,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 9,789,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 8,701,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 8,701,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 7,885,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 7,613,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 6,798,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 4,622,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 16,043,148.02 999.94965764 0.00000000 0.00000000 0.00000000 P 0.01 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 1310.~~94234321~~25424309 ~~980~~970.~~33741650~~08317341 0.~~98033742~~97008317 1310.~~94234321~~25424309 A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-3 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 B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 999.94965764 0.99994966 0.00000000 P 0.00000000 0.00000000 0.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance A-1 0405/25/07 - 0506/24/07 3031 5.42000% ~~199~~196,~~360~~564,~~051~~514.7837 ~~900~~917,~~442~~410.9027 0.00 A-2 0405/25/07 - 0506/24/07 3031 5.53000% 208,284,000.00 ~~959~~991,~~842~~836.1084 0.00 A-3 0405/25/07 - 0506/24/07 3031 5.64000% 25,711,000.00 ~~120~~124,~~841~~869.7076 0.00 M-1 0405/25/07 - 0506/24/07 3031 5.75000% 23,384,000.00 ~~112~~115,~~048~~783.3328 0.00 M-2 0405/25/07 - 0506/24/07 3031 5.80000% 15,770,000.00 7678,~~221~~762.6739 0.00 M-3 0405/25/07 - 0506/24/07 3031 5.99000% 9,789,000.00 4850,~~863~~492.4321 0.00 M-4 0405/25/07 - 0506/24/07 3031 6.32000% 8,701,000.00 4547,~~825~~352.2778 0.00 M-5 0405/25/07 - 0506/24/07 3031 6.77000% 8,701,000.00 4950,~~088~~724.1441 0.00 M-6 0405/25/07 - 0506/24/07 3031 7.07000% 7,885,000.00 4648,~~455~~004.7932 0.00 B-1 0405/25/07 - 0506/24/07 3031 7.57000% 7,613,000.00 4849,~~025~~626.3419 0.00 B-2 0405/25/07 - 0506/24/07 3031 7.57000% 6,798,000.00 4244,~~884~~313.0552 0.00 B-3 0405/25/07 - 0506/24/07 3031 7.57000% 4,622,000.00 2930,~~157~~129.1202 0.00 CE N/A N/A 0.00000% 16,042,340.37 0.00 0.00 P N/A N/A 0.00000% 0.01 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 2,~~479~~549,~~695~~304.8499 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00 0.00 ~~900~~917,~~442~~410.9027 0.00 ~~196~~194,~~564~~508,~~514~~466.3785 A-2 0.00 0.00 ~~959~~991,~~842~~836.1084 0.00 208,284,000.00 A-3 0.00 0.00 ~~120~~124,~~841~~869.7076 0.00 25,711,000.00 M-1 0.00 0.00 ~~112~~115,~~048~~783.3328 0.00 23,384,000.00 M-2 0.00 0.00 7678,~~221~~762.6739 0.00 15,770,000.00 M-3 0.00 0.00 4850,~~863~~492.4321 0.00 9,789,000.00 M-4 0.00 0.00 4547,~~825~~352.2778 0.00 8,701,000.00 M-5 0.00 0.00 4950,~~088~~724.1441 0.00 8,701,000.00 M-6 0.00 0.00 4648,~~455~~004.7932 0.00 7,885,000.00 B-1 0.00 0.00 4849,~~025~~626.3419 0.00 7,613,000.00 B-2 0.00 0.00 4244,~~884~~313.0552 0.00 6,798,000.00 B-3 0.00 0.00 2930,~~157~~129.1202 0.00 4,622,000.00 CE 0.00 0.00 1,~~310~~296,~~365~~817.75 0.00 16,042,340.37 P 0.00 0.00 1714,~~807~~410.5617 0.00 0.01 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~807~~860,~~869~~532.1591 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance A-1 200,507,000.00 5.42000% ~~994~~980.~~27975971~~33741650 4.~~49083025~~57545258 0.00000000 A-2 208,284,000.00 5.53000% 1000.00000000 4.~~60833333~~76194446 0.00000000 A-3 25,711,000.00 5.64000% 1000.00000000 4.~~70000000~~85666680 0.00000000 M-1 23,384,000.00 5.75000% 1000.00000000 4.~~79166652~~95138898 0.00000000 M-2 15,770,000.00 5.80000% 1000.00000000 4.~~83333354~~99444451 0.00000000 M-3 9,789,000.00 5.99000% 1000.00000000 45.~~99166718~~15805598 0.00000000 M-4 8,701,000.00 6.32000% 1000.00000000 5.~~26666705~~44222273 0.00000000 M-5 8,701,000.00 6.77000% 1000.00000000 5.~~64166648~~82972187 0.00000000 M-6 7,885,000.00 7.07000% 1000.00000000 56.~~89166646~~08805580 0.00000000 B-1 7,613,000.00 7.57000% 1000.00000000 6.~~30833311~~51861159 0.00000000 B-2 6,798,000.00 7.57000% 1000.00000000 6.~~30833333~~51861136 0.00000000 B-3 4,622,000.00 7.57000% 1000.00000000 6.~~30833405~~51861099 0.00000000 CE 16,043,148.02 0.00000% 999.94965764 0.00000000 0.00000000 P 0.01 0.00000% 0.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 4.~~49083025~~57545258 0.00000000 ~~980~~970.~~33741650~~08317341 A-2 0.00000000 0.00000000 4.~~60833333~~76194446 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 4.~~70000000~~85666680 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~79166652~~95138898 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~83333354~~99444451 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 45.~~99166718~~15805598 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 5.~~26666705~~44222273 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 5.~~64166648~~82972187 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 56.~~89166646~~08805580 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 6.~~30833311~~51861159 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 6.~~30833333~~51861136 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 6.~~30833405~~51861099 0.00000000 1000.00000000 CE 0.00000000 0.00000000 8180.~~67759522~~83312255 0.00000000 999.94965764 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 65,~~610~~868,~~439~~046.47 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~243~~351,~~300~~681.2800 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 1714,~~807~~410.5617 Swap/Cap Payments 75150,~~511~~686.1676 Total Deposits 6,~~947~~384,~~058~~824.4740 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~117~~243,~~543~~300.4128 Total Administration Fees ~~226~~224,~~108~~943.5069 Payment of Interest and Principal 65,~~603~~916,~~406~~580.5643 Total Withdrawals (Pool Distribution Amount) 6,~~947~~384,~~058~~824.4740 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~226~~224,~~108~~943.5069 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~226~~224,~~108~~943.5069 *Servicer Payees include: WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Excess Reserve Fund Account - Wells Fargo Bank, NA 0.00 0.00 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Swap Agreement - Barclays Bank PLC 2,~~188~~211,~~014~~753.2223 2,~~112~~061,~~503~~066.0647 75150,~~511~~686.1676

Collateral Statement Group Group 1 Group 2 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 9.~~254089~~253676 8.~~598512~~598440 Weighted Average Net Rate 8.~~754089~~753676 8.~~098512~~098440 Weighted Average Pass-Through Rate 8.~~754089~~753676 8.~~098512~~098440 Weighted Average Remaining Term 333 ~~358~~357 Principal And Interest Constant ~~790~~788,~~559~~113.2772 3,~~399~~382,~~231~~354.4667 Beginning Loan Count ~~989~~985 2,~~533~~521 Loans Paid in Full 45 1210 Ending Loan Count ~~985~~980 2,~~521~~511 Beginning Scheduled Balance 95,~~669~~325,~~708~~519.9925 ~~446~~444,~~990~~539,~~683~~335.1649 Ending Scheduled Balance 9594,~~325~~857,~~519~~211.2505 ~~444~~442,~~539~~951,~~335~~596.4917 Actual Ending Collateral Balance 9594,~~370~~901,~~034~~596.5559 ~~444~~443,~~722~~154,~~662~~153.2671 Scheduled Principal 5253,~~779~~020.2686 ~~196~~197,~~352~~067.6049 Unscheduled Principal ~~291~~415,~~410~~287.4834 21,~~254~~390,~~995~~671.0783 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~737~~735,~~780~~092.0186 3,~~202~~185,~~878~~287.8618 Servicing Fees 39,~~862~~718.3897 ~~186~~185,~~246~~224.1272 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 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 ~~697~~695,~~917~~373.6389 3,~~016~~000,~~632~~062.7446 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 32,~~819~~323.7811 1312,~~987~~087.7806 Prepayment Penalty Paid Count 2 45 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Fixed & Mixed ARM Weighted Average Coupon Rate 8.~~714088~~714137 Weighted Average Net Rate 8.~~214088~~214137 Weighted Average Pass-Through Rate 8.~~214088~~214137 Weighted Average Remaining Term ~~353~~352 Principal And Interest Constant 4,~~189~~170,~~790~~468.7339 Beginning Loan Count 3,~~522~~506 Loans Paid in Full 1615 Ending Loan Count 3,~~506~~491 Beginning Scheduled Balance ~~542~~539,~~660~~864,~~392~~854.1574 Ending Scheduled Balance ~~539~~537,~~864~~808,~~854~~807.7422 Actual Ending Collateral Balance ~~540~~538,~~092~~055,~~696~~750.8130 Scheduled Principal ~~249~~250,~~131~~088.8635 Unscheduled Principal 21,~~546~~805,~~405~~959.5517 Negative Amortized Principal 0.00 Scheduled Interest 3,~~940~~920,~~658~~380.8704 Servicing Fees ~~226~~224,~~108~~943.5069 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~714~~695,~~550~~436.3735 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 1714,~~807~~410.5617 Prepayment Penalty Paid Count 67 Special Servicing Fee 0.00

Additional Reporting - Deal Level Cash Reporting Miscellaneous Bond Adjustment 0.00 Monthly Excess Cashflow Amount 1,~~310~~296,~~365~~817.75 Informational Reporting Senior Enhancement % 20.~~246797~~324201% Miscellaneous Reporting One Month Libor Rate 5.320000% Swap Libor Rate 5.122800% Supplemental Interest Trust Account 0.00 Structural Reporting Extra Principal Distribution Amount 0.00 Overcollateralization Amount 16,042,340.37 Overcollateralization Release Amount 0.00 Overcollateralization Deficiency Amount 0.00 Targeted Overcollateralization Amount 16,042,340.37 Trigger Event Reporting Optional Termination Date NO Stepdown Date NO Trigger Event Trigger Result N/A Delinquency Trigger Trigger Result Pass Threshold Value 8.~~411506~~455062% Calculated Value 01.~~820332~~771743% Cumulative Loss Trigger Trigger Result Pass Threshold Value 1.550000% Calculated Value 0.000000%

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 13 0 0 13 26154,~~780~~701.3210 0.00 0.00 26154,~~780~~701.3210 30 Days ~~129~~163 0 0 0 ~~129~~163 2225,~~099~~353,~~928~~799.0560 0.00 0.00 0.00 2225,~~099~~353,~~928~~799.0560 60 Days 5060 0 01 0 5061 811,~~594~~284,~~244~~698.0249 0.00 0116,731.0004 0.00 811,~~594~~401,~~244~~429.0253 90 Days 18 1 028 0 047 ~~1 137~~3,~~700~~519,126.0086 092,685.0001 04,777,493.0067 0.00 ~~137~~8,~~700~~389,305.0054 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 ~~180~~241 14 029 0 ~~181~~274 3040,~~831~~157,~~872~~624.0795 26247,~~780~~386.3211 04,894,224.0071 0.00 3045,~~858~~299,~~652~~235.3977 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.~~028523~~085935% 0.000000% 0.000000% 0.~~028523~~085935% 0.~~004958~~028752% 0.000000% 0.000000% 0.~~004958~~028752% 30 Days 34.~~679407~~669149% 0.000000% 0.000000% 0.000000% 34.~~679407~~669149% 4.~~091877~~712114% 0.000000% 0.000000% 0.000000% 4.~~091877~~712114% 60 Days 1.~~426127~~718705% 0.000000% 0.~~000000~~028645% 0.000000% 1.~~426127~~747350% 12.~~591254~~097310% 0.000000% 0.~~000000~~021695% 0.000000% 12.~~591254~~119005% 90 Days 0.~~028523~~515612% 0.~~000000~~028645% 0.~~000000~~802062% 0.000000% 01.~~028523~~346319% 0.~~025496~~654045% 0.~~000000~~017226% 0.~~000000~~887918% 0.000000% 01.~~025496~~559189% 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 56.~~134056~~903466% 0.~~028523~~114580% 0.~~000000~~830708% 0.000000% 57.~~162578~~848754% 57.~~708626~~463469% 0.~~004958~~045978% 0.~~000000~~909613% 0.000000% 58.~~713584~~419060% 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 ~~243~~351,~~300~~681.2800

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 1 0 0 1 26,~~780~~773.3262 0.00 0.00 26,~~780~~773.3262 30 Days 2642 0 0 0 2642 3,~~091~~268,~~221~~466.6204 0.00 0.00 0.00 3,~~091~~268,~~221~~466.6204 60 Days 613 0 0 0 613 ~~312~~1,~~095~~325,918.9008 0.00 0.00 0.00 ~~312~~1,~~095~~325,918.9008 90 Days 02 01 02 0 05 0104,831.0008 092,685.0001 070,590.0046 0.00 0268,106.0055 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 3257 12 02 0 3361 34,~~403~~699,~~317~~215.5220 26119,~~780~~458.3263 070,590.0046 0.00 34,~~430~~889,~~097~~264.8429 0-29 Days 0.~~101523~~102041% 0.000000% 0.000000% 0.~~101523~~102041% 0.~~028080~~028212% 0.000000% 0.000000% 0.~~028080~~028212% 30 Days 24.~~639594~~285714% 0.000000% 0.000000% 0.000000% 24.~~639594~~285714% 3.~~241292~~444058% 0.000000% 0.000000% 0.000000% 3.~~241292~~444058% 60 Days 01.~~609137~~326531% 0.000000% 0.000000% 0.000000% 01.~~609137~~326531% 01.~~327247~~397150% 0.000000% 0.000000% 0.000000% 01.~~327247~~397150% 90 Days 0.~~000000~~204082% 0.~~000000~~102041% 0.~~000000~~204082% 0.000000% 0.~~000000~~510204% 0.~~000000~~110463% 0.~~000000~~097664% 0.~~000000~~074383% 0.000000% 0.~~000000~~282510% 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 35.~~248731~~816327% 0.~~101523~~204082% 0.~~000000~~204082% 0.000000% 36.~~350254~~224490% 34.~~568540~~951671% 0.~~028080~~125876% 0.~~000000~~074383% 0.000000% 35.~~596620~~151930% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 02 0 0 02 0127,927.0048 0.00 0.00 0127,927.0048 30 Days ~~103~~121 0 0 0 ~~103~~121 1922,~~008~~085,~~706~~333.4356 0.00 0.00 0.00 1922,~~008~~085,~~706~~333.4356 60 Days 4447 0 01 0 4448 89,~~282~~958,~~148~~780.1241 0.00 0116,731.0004 0.00 810,~~282~~075,~~148~~511.1245 90 Days 116 0 026 0 142 ~~137~~3,~~700~~414,295.0078 0.00 04,706,903.0021 0.00 ~~137~~8,~~700~~121,198.0099 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 ~~148~~184 02 027 0 ~~148~~213 2735,~~428~~458,~~554~~409.5575 0127,927.0048 04,823,634.0025 0.00 2740,~~428~~409,~~554~~971.5548 0-29 Days 0.~~000000~~079650% 0.000000% 0.000000% 0.~~000000~~079650% 0.~~000000~~028867% 0.000000% 0.000000% 0.~~000000~~028867% 30 Days 4.~~085680~~818797% 0.000000% 0.000000% 0.000000% 4.~~085680~~818797% 4.~~274283~~983668% 0.000000% 0.000000% 0.000000% 4.~~274283~~983668% 60 Days 1.~~745339~~871764% 0.000000% 0.~~000000~~039825% 0.000000% 1.~~745339~~911589% 12.~~862318~~247250% 0.000000% 0.~~000000~~026341% 0.000000% 12.~~862318~~273591% 90 Days 0.~~039667~~637196% 0.000000% 01.~~000000~~035444% 0.000000% 01.~~039667~~672640% 0.~~030963~~770453% 0.000000% 01.~~000000~~062137% 0.000000% 01.~~030963~~832590% 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 57.~~870686~~327758% 0.~~000000~~079650% 01.~~000000~~075269% 0.000000% 58.~~870686~~482676% 68.~~167564~~001371% 0.~~000000~~028867% 01.~~000000~~088478% 0.000000% 69.~~167564~~118717% 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 ~~Detail~~History* -New ~~All~~Foreclosure ~~Mortgage~~Loans Month Foreclosure Percentage Loans in Foreclosure ~~during~~29 Jul-06 0.000% Original Principal Balance 4,895,182.00 Aug-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 4,894,224.71 Sep-06 No0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 29 Dec-06 0.000% Original Principal Balance 4,895,182.00 Jan-07 0.000% Current Actual Balance 4,894,224.71 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.910% *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 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jul-06 No0.000% Original Principal Balance 70,595.00 Aug-06 0.000% Current Actual Balance 70,590.46 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 2 Dec-06 0.000% Original Principal Balance 70,595.00 Jan-07 0.000% Current Actual Balance 70,590.46 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.074% *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 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 27 Jul-06 No0.000% Original Principal Balance 4,824,587.00 Aug-06 0.000% Current Actual Balance 4,823,634.25 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 27 Dec-06 0.000% Original Principal Balance 4,824,587.00 Jan-07 0.000% Current Actual Balance 4,823,634.25 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 1.088% *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 NoGroup ~~Foreclosure~~1 ~~Loans~~0156978199 ~~this~~Jun-2007 ~~Period~~01-Feb-2007 IA 72.28 50,595.00 Group 1 0157443565 Jun-2007 01-Mar-2007 IL 100.00 20,000.00 Group 2 0154422752 Jun-2007 01-Nov-2006 NY 95.00 48,450.00 Group 2 0156780611 Jun-2007 01-Nov-2006 GA 100.00 129,900.00 Group 2 0157198193 Jun-2007 01-Feb-2007 TN 95.00 219,450.00 Group 2 0157308024 Jun-2007 01-Feb-2007 IN 95.00 196,650.00 Group 2 0157492547 Jun-2007 01-Mar-2007 MN 80.00 116,800.00 Group 2 0157538646 Jun-2007 01-Dec-2006 MI 90.00 109,800.00 Group 2 0157546698 Jun-2007 01-Mar-2007 NV 85.00 170,000.00 Group 2 0157594813 Jun-2007 01-Mar-2007 TN 90.00 219,150.00 Group 2 0157596164 Jun-2007 01-Mar-2007 MO 80.00 60,000.00 Group 2 0157625575 Jun-2007 01-Jan-2007 MI 80.00 103,920.00 Group 2 0157626748 Jun-2007 01-Jan-2007 MI 80.00 101,760.00 Group 2 0157635087 Jun-2007 01-Mar-2007 CA 95.00 209,000.00 Group 2 0157675448 Jun-2007 01-Mar-2007 MO 100.00 80,000.00 Group 2 0157686866 Jun-2007 01-Mar-2007 IL 80.00 120,000.00 Group 2 0157724188 Jun-2007 01-Mar-2007 GA 85.00 85,000.00 Group 2 0157764366 Jun-2007 01-Mar-2007 OH 95.00 123,500.00 Group 2 0157839333 Jun-2007 01-Mar-2007 CA 95.00 498,750.00 Group 2 0157871997 Jun-2007 01-Mar-2007 FL 100.00 215,000.00 Group 2 0157879727 Jun-2007 01-Mar-2007 MI 80.00 64,000.00 Group 2 0157889932 Jun-2007 01-Mar-2007 WI 95.00 131,100.00 Group 2 0157902412 Jun-2007 01-Mar-2007 MO 80.00 236,000.00 Group 2 0157918574 Jun-2007 01-Mar-2007 IL 90.00 53,007.00 Group 2 0157940909 Jun-2007 01-Mar-2007 MI 95.00 76,000.00 Group 2 0157948738 Jun-2007 01-Mar-2007 FL 95.00 489,250.00 Group 2 0157982919 Jun-2007 01-Mar-2007 VA 90.00 438,300.00 Group 2 0157985177 Jun-2007 01-Mar-2007 NY 100.00 450,000.00 Group 2 0158078097 Jun-2007 01-Feb-2007 FL 95.00 79,800.00

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 NoGroup ~~Foreclosure~~1 ~~Loans~~0156978199 ~~this~~50,590.46 ~~Period~~01-Feb-2007 3 11.825% 1,909.48 Group 1 0157443565 20,000.00 01-Feb-2007 3 11.875% 755.63 Group 2 0154422752 48,376.44 01-Feb-2007 3 11.500% 1,772.75 Group 2 0156780611 129,641.12 01-Feb-2007 3 9.510% 3,890.07 Group 2 0157198193 219,393.24 01-Feb-2007 3 8.750% 6,030.86 Group 2 0157308024 196,562.82 01-Feb-2007 3 9.990% 6,213.05 Group 2 0157492547 116,731.04 01-Mar-2007 2 8.625% 3,160.05 Group 2 0157538646 109,649.15 01-Feb-2007 3 7.900% 2,701.38 Group 2 0157546698 170,000.00 01-Feb-2007 3 8.750% 4,670.28 Group 2 0157594813 219,150.00 01-Feb-2007 3 8.250% 5,658.72 Group 2 0157596164 60,000.00 01-Feb-2007 3 6.950% 1,288.11 Group 2 0157625575 103,824.69 01-Feb-2007 3 9.850% 3,233.22 Group 2 0157626748 101,640.03 01-Feb-2007 3 8.650% 2,758.33 Group 2 0157635087 209,000.00 01-Feb-2007 3 8.500% 5,570.91 Group 2 0157675448 80,000.00 01-Feb-2007 3 9.950% 2,518.02 Group 2 0157686866 120,000.00 01-Feb-2007 3 10.750% 4,097.28 Group 2 0157724188 85,000.00 01-Feb-2007 3 9.550% 2,561.98 Group 2 0157764366 123,500.00 01-Feb-2007 3 7.625% 2,929.40 Group 2 0157839333 498,750.00 01-Feb-2007 3 9.375% 14,749.74 Group 2 0157871997 215,000.00 01-Feb-2007 3 9.375% 6,354.77 Group 2 0157879727 64,000.00 01-Feb-2007 3 7.950% 1,587.43 Group 2 0157889932 131,100.00 01-Feb-2007 3 9.900% 4,104.55 Group 2 0157902412 236,000.00 01-Feb-2007 3 6.950% 5,066.62 Group 2 0157918574 53,007.00 01-Feb-2007 3 11.375% 1,920.40 Group 2 0157940909 76,000.00 01-Feb-2007 3 10.125% 2,437.68 Group 2 0157948738 489,250.00 01-Feb-2007 3 7.875% 12,012.86 Group 2 0157982919 438,300.00 01-Feb-2007 3 7.500% 10,221.06 Group 2 0157985177 450,000.00 01-Feb-2007 3 8.875% 12,550.12 Group 2 0158078097 79,758.72 01-Feb-2007 3 9.260% 2,326.81

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 03 ~~Jun~~Jul-06 0.000% Original Principal Balance 0220,840.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 0220,612.0049 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 14 ~~Nov~~Dec-06 0.000% Original Principal Balance 26247,~~800~~640.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 26247,~~780~~386.3211 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.~~000~~005% ~~Apr~~May-07 0.005% ~~May~~Jun-07 0.~~005~~046% *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 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jun~~Jul-06 0.000% Original Principal Balance 092,700.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 092,685.0001 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 12 ~~Nov~~Dec-06 0.000% Original Principal Balance 26119,~~800~~500.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 26119,~~780~~458.3263 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.~~000~~028% ~~Apr~~May-07 0.028% ~~May~~Jun-07 0.~~028~~126% *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 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Jul-06 No0.000% Original Principal Balance 128,140.00 Aug-06 0.000% Current Actual Balance 127,927.48 Sep-06 0.000% Oct-06 0.000% Current Bankruptcy ~~Information~~Total toNov-06 0.000% Loans in Bankruptcy 2 Dec-06 0.000% Original Principal Balance 128,140.00 Jan-07 0.000% Current Actual Balance 127,927.48 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.029% *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.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Group 1 0153814645 Jun-2007 01-Sep-2006 NY 90.00 92,700.00 Group 1 0157724972 Apr-2007 01-Feb-2007 UT 20.00 26,800.00 Group 2 0156572604 Jun-2007 01-Feb-2007 IL 45.16 70,000.00 Group 2 0157634056 Jun-2007 01-Mar-2007 PA 95.00 58,140.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest Group 1 0153814645 92,685.01 01-Feb-2007 3 9.500% 2,780.56 Group 1 0157724972 26,~~780~~773.3262 01-~~Apr~~May-2007 0 12.750% 546.8369 Group 2 0156572604 69,842.24 01-Jun-2007 (1) 9.990% 552.59 Group 2 0157634056 58,085.24 01-May-2007 0 11.625% 1,077.17

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 45 ~~282~~415,~~604~~880.00 ~~281~~415,~~892~~059.8352 0 0.00 0.00 Group 2 1210 21,~~250~~385,~~650~~871.00 21,~~248~~382,~~772~~036.6695 0 0.00 0.00 Total 1615 21,~~533~~801,~~254~~751.00 21,~~530~~797,~~665~~096.4947 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 0 0.00 0.00 0 0.00 0.00 ~~9,517~~227.6582 Group 2 0 0.00 0.00 0 0.00 0.00 68,~~222~~634.4188 Total 0 0.00 0.00 0 0.00 0.00 158,~~740~~862.0670

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~0151231842~~0156590382 FLGA 20.00 01-~~Apr~~Jan-~~2006~~2007 9451,~~104~~980.00 9351,~~711~~908.4120 Group 1 ~~0155229651~~0157369133 GAWI 2073.0054 01-~~Oct~~Feb-~~2006~~2007 1595,~~700~~600.00 1595,~~672~~365.4888 Group 1 ~~0156429995~~0157504473 CAIL 4290.2500 01-Mar-2007 90139,~~000~~500.00 89139,~~872~~308.5329 Group 1 ~~0157438524~~0157523028 WI 9047.0020 01-Feb-2007 82118,~~800~~000.00 82117,~~636~~687.4180 Group 21 ~~0155332125~~0157754953 FLWI 6720.8800 01-~~Nov~~Feb-~~2006~~2007 ~~224~~10,~~000~~800.00 ~~224~~10,~~000~~789.0035 Group 2 ~~0155645187~~0153851217 NMNJ 9084.0015 01-~~Dec~~Sep-2006 ~~166~~223,~~500~~000.00 ~~166~~221,~~500~~106.0061 Group 2 ~~0155924335~~0157088196 MN 6880.9400 01-~~Mar~~Jan-2007 ~~162~~92,000.00 ~~161~~91,~~779~~928.6581 Group 2 ~~0157275033~~0157565714 MIWI ~~100~~68.0018 01-Feb-2007 ~~142~~75,~~500~~000.00 ~~142~~74,~~304~~818.1765 Group 2 ~~0157502972~~0157577651 NYSC 9085.00 01-Mar-2007 ~~270~~137,~~000~~700.00 ~~269~~137,~~784~~447.4694 Group 2 ~~0157601261~~0157734369 AZWV 3668.6016 01-Mar-2007 56122,000.00 55121,~~931~~750.9025 Group 2 ~~0157653411~~0157741695 ILPA 8968.9918 01-Mar-2007 ~~191~~75,~~850~~001.00 ~~191~~74,~~761~~696.4164 Group 2 ~~0157724568~~0157754748 CANC 8480.9800 01-Mar-2007 ~~283~~184,~~000~~720.00 ~~282~~184,~~567~~309.9803 Group 2 ~~0157740192~~0157856386 NCMD 9564.0035 01-Mar-2007 ~~119~~148,~~700~~000.00 ~~119~~147,~~616~~729.5309 Group 2 ~~0157840133~~0157869793 WINM 9095.00 01-Mar-2007 ~~103~~256,500.00 ~~103~~256,~~349~~357.~~70 Group 2 0157930744 WI 88.~~33 ~~01-Mar-2007 318,000.00 317,813.54~~ Group 2 ~~0158061416~~0157939992 ILOK 7965.7041 01-Mar-2007 ~~213~~71,~~600~~950.00 ~~213~~71,~~363~~892.3260

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~0151231842~~0156590382 Loan Paid in Full 0 1112.~~750~~250% 360 135 Group 1 ~~0155229651~~0157369133 Loan Paid in Full 0 128.~~750~~500% 360 74 Group 1 ~~0156429995~~0157504473 Loan Paid in Full 01 79.~~750~~875% ~~180~~360 23 Group 1 ~~0157438524~~0157523028 Loan Paid in Full 0 8.~~125~~120% ~~180~~360 34 Group 21 ~~0155332125~~0157754953 Loan Paid in Full 0(1) 712.~~440~~750% 360 64 Group 2 ~~0155645187~~0153851217 Loan Paid in Full 0 8.~~500~~400% 360 59 Group 2 ~~0155924335~~0157088196 Loan Paid in Full 0(1) 710.~~950~~125% 360 25 Group 2 ~~0157275033~~0157565714 Loan Paid in Full 0(1) 9.~~875% 360 3 Group 2 0157502972 Loan Paid in Full 1 10.~~500% 360 24 Group 2 ~~0157601261~~0157577651 Loan Paid in Full 0 8.500% 360 23 Group 2 ~~0157653411~~0157734369 Loan Paid in Full 0 87.~~750~~950% 360 23 Group 2 ~~0157724568~~0157741695 Loan Paid in Full 0(1) 79.~~375~~930% 360 23 Group 2 ~~0157740192~~0157754748 Loan Paid in Full (1) 117.~~125~~535% 360 23 Group 2 ~~0157840133~~0157856386 Loan Paid in Full 10 78.~~625~~500% 360 23 Group 2 ~~0157930744~~0157869793 Loan Paid in Full 0 79.~~950~~500% 360 23 Group 2 ~~0158061416~~0157939992 Loan Paid in Full 0 812.~~950~~375% 360 23

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group 1 2 ~~172~~213,~~508~~053.9468 32,~~819~~323.7811 0.00 Group 2 45 ~~631~~573,~~433~~482.5222 1312,~~987~~087.7806 0.00 Total 67 ~~803~~786,~~942~~535.4690 1714,~~807~~410.5617 0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period Paid In Prepayment Prepayment Loan Full Prior Penalty Penalty Group Number Date Balance Amount Waived Group 1 ~~0156429995~~0157369133 0405/2702/2007 8995,~~872~~365.5388 21,~~700~~066.0018 0.00 Group 1 ~~0157438524~~0157523028 0405/2407/2007 82117,~~636~~687.4180 1,~~119~~256.7893 0.00 Group 2 ~~0155332125~~0157088196 0405/23/2007 ~~224~~91,~~000~~928.0081 61,~~666~~530.2404 0.00 Group 2 ~~0155924335~~0157565714 0405/0230/2007 ~~161~~74,~~779~~818.65 ~~4,860~~934.0015 0.00 Group 2 ~~0157275033~~0157741695 0405/0215/2007 ~~142~~74,~~304~~696.1764 1,~~423~~493.7093 0.00 Group 2 ~~0157840133~~0157754748 0405/31/2007 184,309.03 3,688.94 0.00 Group 2 0157856386 05/30/2007 ~~103~~147,~~349~~729.7009 14,~~037~~440.8400 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~469~~335% Current Month 53.~~490~~943% Current Month ~~1,159~~585.~~260~~761% 3 Month Average 0.~~000~~323% 3 Month Average 03.~~000~~800% 3 Month Average 0820.~~000~~719% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 1.967% N/A Apr-2007 717.135% N/A May-2007 5.490% N/A May-2007 1,159.260% N/A Jun-2007 3.943% N/A Jun-2007 585.761% 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 SMM CPR PSA Current Month 0.~~305~~436% Current Month 35.~~597~~107% Current Month ~~701~~716.~~282~~613% 3 Month Average 0.~~000~~257% 3 Month Average 03.~~000~~019% 3 Month Average 0510.~~000~~146% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.355% N/A Apr-2007 112.543% N/A May-2007 3.597% N/A May-2007 701.282% N/A Jun-2007 5.107% N/A Jun-2007 716.613% 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 SMM CPR PSA Current Month 0.~~505~~313% Current Month 53.~~891~~692% Current Month ~~1,266~~555.~~397~~414% 3 Month Average 0.~~000~~337% 3 Month Average 03.~~000~~964% 3 Month Average 0897.~~000~~020% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 2.308% N/A Apr-2007 869.250% N/A May-2007 5.891% N/A May-2007 1,266.397% N/A Jun-2007 3.692% N/A Jun-2007 555.414% 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 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.500 0 0.00 0.000 0 0.00 0.000 5.500 5.999 7 2,~~755~~753,~~007~~312.4186 0.~~510~~512 1 294,~~519~~180.5668 0.~~309~~310 6.000 6.499 15 4,~~026~~024,~~839~~187.8786 0.~~746~~748 2 418,~~765~~012.1348 0.~~439~~441 6.500 6.999 136 35,~~315~~298,~~644~~097.3008 6.~~542~~563 19 5,~~013~~009,~~222~~313.5006 5.~~259~~281 7.000 7.499 160 35,~~433~~412,~~005~~317.5895 6.~~563~~585 25 5,~~627~~622,~~784~~831.6211 5.~~904~~928 7.500 7.999 ~~466~~464 9897,~~339~~977,~~362~~641.1364 18.~~216~~218 88 15,~~270~~256,~~437~~692.5501 16.~~019~~084 8.000 8.499 ~~311~~309 59,~~989~~629,~~400~~004.0561 11.~~112~~087 5655 9,~~797~~681,~~238~~480.5062 10.~~278~~206 8.500 8.999 ~~690~~687 110,~~779~~343,~~622~~826.5872 20.~~520~~517 ~~128~~127 1514,~~003~~898,~~848~~161.5302 15.~~740~~706 9.000 9.499 332 53,~~716~~690,~~563~~600.5495 9.~~950~~983 50 6,~~725~~721,~~644~~508.9584 7.~~055~~086 9.500 9.999 ~~539~~535 7473,~~308~~731,~~618~~853.5283 13.~~764~~710 9796 9,~~803~~659,~~799~~362.0093 10.~~285~~183 10.000 10.499 ~~158~~157 19,~~656~~555,~~888~~244.3978 3.~~641~~636 44 3,~~667~~664,~~201~~380.0323 3.~~847~~863 10.500 10.999 234 21,~~683~~675,~~594~~271.8623 4.~~016~~030 100 6,~~746~~743,~~399~~434.8821 7.~~077~~109 11.000 11.499 93 6,~~235~~232,~~730~~781.0619 1.~~155~~159 56 2,~~929~~927,~~082~~411.4616 3.~~073~~086 11.500 11.999 128 7,~~072~~071,~~973~~179.5370 1.~~310~~315 98 4,~~821~~820,~~883~~718.1762 5.~~058~~082 12.000 12.499 ~~113~~111 5,~~604~~478,~~271~~695.9104 1.~~038~~019 ~~102~~101 4,~~629~~575,~~029~~531.7974 4.~~856~~824 12.500 12.999 ~~107~~106 4,~~453~~440,~~313~~905.7982 0.~~825~~826 ~~103~~102 4,~~157~~145,~~398~~044.0326 4.~~361~~370 13.000 13.499 16 419,~~264~~148.5508 0.078 16 419,~~264~~148.5508 0.~~440~~442 13.500 13.999 1 74,~~753~~737.6788 0.014 0 0.00 0.000 >= 14.000 0 0.00 0.000 0 0.00 0.000 Total 3,~~506~~491 ~~539~~537,~~864~~808,~~854~~807.7422 100.000 ~~985~~980 9594,~~325~~857,~~519~~211.2505 100.000

Interest Rate Stratification (continued) Group 2 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.500 0 0.00 0.000 5.500 5.999 6 2,~~460~~459,~~487~~132.8518 0.~~553~~555 6.000 6.499 13 3,~~608~~606,~~074~~175.7438 0.~~812~~814 6.500 6.999 117 30,~~302~~288,~~421~~784.8002 6.~~817~~838 7.000 7.499 135 29,~~805~~789,~~220~~486.9684 6.~~705~~725 7.500 7.999 ~~378~~376 8382,~~068~~720,~~924~~949.5863 18.~~687~~675 8.000 8.499 ~~255~~254 5049,~~192~~947,~~161~~523.5599 11.~~291~~276 8.500 8.999 ~~562~~560 95,~~775~~445,~~774~~665.0570 21.~~545~~548 9.000 9.499 282 46,~~990~~969,~~918~~092.5911 10.~~571~~604 9.500 9.999 ~~442~~439 64,~~504~~072,~~819~~490.5290 14.~~510~~465 10.000 10.499 ~~114~~113 15,~~989~~890,~~687~~864.3655 3.~~597~~587 10.500 10.999 134 14,~~937~~931,~~194~~837.9802 3.~~360~~371 11.000 11.499 37 3,~~306~~305,~~647~~370.6003 0.~~744~~746 11.500 11.999 30 2,~~251~~250,~~090~~461.3608 0.~~506~~508 12.000 12.499 1110 ~~975~~903,~~242~~163.1230 0.~~219~~204 12.500 12.999 4 295,~~915~~861.7656 0.067 13.000 13.499 0 0.00 0.000 13.500 13.999 1 74,~~753~~737.6788 0.017 >= 14.000 0 0.00 0.000 Total 2,~~521~~511 ~~444~~442,~~539~~951,~~335~~596.4917 100.000

Filing Compare · Wells Fargo Home Equity Asset-Backed Securities 2007-1 Trust