10-D 1 wfm07003_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: 333-137620-07 Wells Fargo Mortgage Backed Securities 2007-3 Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-137620 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) 54-2199353 54-2199354 54-6740350 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) I-A-1 _____ _____ __X___ ____________ I-A-2 _____ _____ __X___ ____________ I-A-3 _____ _____ __X___ ____________ I-A-4 _____ _____ __X___ ____________ I-A-5 _____ _____ __X___ ____________ I-A-6 _____ _____ __X___ ____________ I-A-7 _____ _____ __X___ ____________ I-A-8 _____ _____ __X___ ____________ I-A-9 _____ _____ __X___ ____________ I-A-10 _____ _____ __X___ ____________ I-A-11 _____ _____ __X___ ____________ I-A-12 _____ _____ __X___ ____________ I-A-13 _____ _____ __X___ ____________ I-A-14 _____ _____ __X___ ____________ I-A-15 _____ _____ __X___ ____________ I-A-16 _____ _____ __X___ ____________ I-A-17 _____ _____ __X___ ____________ I-A-18 _____ _____ __X___ ____________ I-A-19 _____ _____ __X___ ____________ I-A-20 _____ _____ __X___ ____________ I-A-R _____ _____ __X___ ____________ II-A-1 _____ _____ __X___ ____________ II-A-2 _____ _____ __X___ ____________ II-A-3 _____ _____ __X___ ____________ II-A-4 _____ _____ __X___ ____________ II-A-5 _____ _____ __X___ ____________ III-A-1 _____ _____ __X___ ____________ III-A-PO _____ _____ __X___ ____________ A-E _____ _____ __X___ ____________ A-PO _____ _____ __X___ ____________ CR-B-1 _____ _____ __X___ ____________ CR-B-2 _____ _____ __X___ ____________ CR-B-3 _____ _____ __X___ ____________ III-B-1 _____ _____ __X___ ____________ III-B-2 _____ _____ __X___ ____________ III-B-3 _____ _____ __X___ ____________ CR-B-4 _____ _____ __X___ ____________ CR-B-5 _____ _____ __X___ ____________ CR-B-6 _____ _____ __X___ ____________ III-B-4 _____ _____ __X___ ____________ III-B-5 _____ _____ __X___ ____________ III-B-6 _____ _____ __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 Mortgage Backed Securities 2007-3 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 Mortgage Backed Securities 2007-3 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 Mortgage Backed Securities 2007-3 Trust (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: July 05, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Wells Fargo Mortgage Backed Securities 2007-3 Trust, relating to the June 25, 2007 distribution. EX-99.1 Wells Fargo Asset Securities Corporation Mortgage-Backed Pass-Through Certificate Distribution Date: 6/25/2007 Wells Fargo Asset Securities Corporation Mortgage-Backed Pass-Through Certificate Series 2007-3 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

Current Market Distribution Summary Certificate Pass- Original Certificate Actual Certificate Interest Class CUSIP Through Rate Balance Balance Distribution I-A-1 94985TAA6 5.62000% 284,609,711.58 ~~282~~278,~~084~~549,~~316~~133.4051 1,~~308~~303,~~942~~847.1520 I-A-2 94985TAB4 1.38000% 284,609,711.58 ~~282~~278,~~084~~549,~~316~~133.4051 ~~321~~320,~~412~~331.8450 I-A-3 94985TAC2 6.00000% 330,750,000.00 ~~326~~321,~~817~~311,~~221~~767.0735 1,~~614~~605,~~125~~761.2648 I-A-4 94985TAD0 6.00000% 45,996,733.86 45,996,733.86 229,~~908~~869.0752 I-A-5 94985TAE8 6.00000% 66,485,000.00 33,000,000.00 81164,~~871~~918.2511 I-A-6 94985TAF5 5.75000% 37,499,000.00 37,499,000.00 179,~~623~~589.6465 I-A-7 94985TAG3 5.75000% 200,000,000.00 ~~197~~194,~~781~~676,~~737~~496.8005 ~~936~~932,~~884~~341.8177 I-A-8 94985TAH1 5.75000% 12,497,107.09 12,497,107.0009 59,~~862~~850.2996 I-A-9 94985TAJ7 0.00000% 37,018,447.47 0.00 0.00 I-A-10 94985TAK4 5.50000% 64,061,000.00 32,264,158.00 74147,~~453~~797.5933 I-A-11 94985TAL2 6.00000% 5,338,416.67 2,688,679.0034 613,~~768~~443.5040 I-A-12 94985TAM0 5.50000% 45,996,733.86 0.00 0.00 I-A-13 94985TAN8 6.00000% 3,833,061.00 0.00 0.00 I-A-14 94985TAP3 6.00000% 2,424,000.00 1,220,842.00 36,~~073~~101.3618 I-A-15 94985TAQ1 5.50000% 37,499,000.00 0.00 0.00 I-A-16 94985TAR9 6.00000% 1,562,458.33 0.00 0.00 I-A-17 94985TAS7 5.75000% 64,061,000.00 0.00 0.00 I-A-18 94985TAT5 5.62500% 37,499,000.00 0.00 0.00 I-A-19 94985TAU2 5.75000% 45,996,733.86 0.00 0.00 I-A-20 94985TAV0 6.00000% 64,061,000.00 0.00 0.00 I-A-R 94985TAW8 6.00000% 100.00 ~~100~~0.00 0.00 II-A-1 94985TAX6 6.00000% 43,417,000.00 0.00 0.00 II-A-2 94985TAY4 0.00000% 43,417,000.00 43,~~378~~345,~~556~~496.0927 0.00 II-A-3 94985TAZ1 1.38000% 37,214,571.43 37,~~181~~153,~~619~~282.5052 42,~~706~~726.9627 II-A-4 94985TBA5 5.62000% 37,214,571.43 0.00 0.00 II-A-5 94985TBB3 6.00000% 43,417,000.00 0.00 0.00 III-A-1 94985TBC1 5.50000% 243,759,000.00 ~~239~~236,~~777~~311,~~025~~565.7717 1,~~080~~083,~~670~~137.1113 III-A-PO 94985TBD9 0.00000% 2,025,926.77 21,~~007~~994,~~475~~446.1947 0.00 A-E 94985TBE7 5.64977% 37,018,447.47 36,~~689~~230,~~975~~163.8679 ~~171~~174,~~159~~001.5321 A-PO 94985TBF4 0.00000% 5,510,149.47 ~~5,498,954~~0.6200 0.00 CR-B-1 94985TBG2 6.00000% 23,149,000.00 23,~~136~~124,~~696~~379.33 115,~~583~~566.9988 CR-B-2 94985TBH0 6.00000% 6,615,000.00 6,~~611~~607,~~484~~964.1346 33,~~028~~024.9910 CR-B-3 94985TBJ6 6.00000% 3,307,000.00 3,~~035~~303,~~242~~482.3376 1516,~~163~~509.1655 III-B-1 94985TBN7 5.50000% 4,664,000.00 4,~~647~~630,~~340~~423.2777 21,~~217~~223.2561 III-B-2 94985TBP2 5.50000% 504,000.00 ~~502~~500,~~199~~371.7269 2,~~292~~293.7746 III-B-3 94985TBQ0 5.50000% 378,000.00 ~~376~~375,~~649~~278.7977 1,~~719~~720.5810 CR-B-4 94985TBK3 6.00000% 2,204,000.00 2,~~202~~201,~~828~~655.5888 11,~~004~~003.6704 CR-B-5 94985TBL1 6.00000% 1,654,000.00 1,~~653~~652,~~120~~240.9085 8,~~258~~257.5027 CR-B-6 94985TBM9 6.00000% 1,653,957.74 1,~~653~~652,~~078~~198.6765 8,~~258~~257.2906 III-B-4 94985TBR8 5.50000% 252,000.00 ~~251~~250,~~099~~185.8685 1,146.3973 III-B-5 94985TBS6 5.50000% 252,000.00 ~~251~~250,~~099~~185.8685 1,146.3973 III-B-6 94985TBT4 5.50000% 252,860.55 251,~~957~~040.3420 1,150.3065 Totals 2,209,677,700.16 1,~~663~~638,~~040~~087,~~616~~412.3499 6,~~331~~485,~~432~~015.6388 Current Market Distribution Summary (continued) Principal Ending Certificate Ending Balance Class Distribution Balance Factor Total Distribution I-A-1 31,~~535~~812,~~182~~867.8920 ~~278~~276,~~549~~736,~~133~~266.5131 0.~~97870565~~97233599 43,~~844~~116,~~125~~714.0440 I-A-2 0.00 ~~282~~278,~~084~~549,~~316~~133.4051 0.~~99112681~~97870565 ~~321~~320,~~412~~331.8450 I-A-3 52,~~505~~823,~~453~~236.7325 ~~321~~318,~~311~~488,~~767~~531.3410 0.~~97146415~~96292829 74,~~119~~428,~~578~~997.9972 I-A-4 0.00 45,996,733.86 1.00000000 229,~~908~~869.0752 I-A-5 0.00 33,000,000.00 0.49635256 81164,~~871~~918.2511 I-A-6 0.00 37,499,000.00 1.00000000 179,~~623~~589.6465 I-A-7 31,~~105~~592,~~241~~390.7630 ~~194~~193,~~676~~084,~~496~~105.0475 0.~~97338248~~96542053 42,~~042~~524,~~126~~732.5706 I-A-8 0.00 12,497,107.0009 01.~~99999999~~00000000 59,~~862~~850.2996 I-A-9 0.00 0.00 0.00000000 0.00 I-A-10 0.00 32,264,158.00 0.50364743 74147,~~453~~797.5933 I-A-11 0.00 2,688,679.0034 0.~~50364727~~50364734 613,~~768~~443.5040 I-A-12 0.00 0.00 0.00000000 0.00 I-A-13 0.00 0.00 0.00000000 0.00 I-A-14 0.00 1,220,842.00 0.50364769 36,~~073~~101.3618 I-A-15 0.00 0.00 0.00000000 0.00 I-A-16 0.00 0.00 0.00000000 0.00 I-A-17 0.00 0.00 0.00000000 0.00 I-A-18 0.00 0.00 0.00000000 0.00 I-A-19 0.00 0.00 0.00000000 0.00 I-A-20 0.00 0.00 0.00000000 0.00 I-A-R 0.00 ~~100~~0.00 10.00000000 0.00 II-A-1 0.00 0.00 0.00000000 0.00 II-A-2 33,~~059~~023.8157 43,~~345~~312,~~496~~472.2870 0.~~99835309~~99759248 33,~~059~~023.8157 II-A-3 0.00 37,~~181~~153,~~619~~282.5052 0.~~99911454~~99835309 42,~~706~~726.9627 II-A-4 0.00 0.00 0.00000000 0.00 II-A-5 0.00 0.00 0.00000000 0.00 III-A-1 32,~~465~~477,~~430~~587.6026 ~~236~~233,~~311~~833,~~595~~977.1791 0.~~96944767~~95928346 43,~~546~~560,~~100~~724.7139 III-A-PO 1310,~~028~~399.7284 1,~~994~~984,~~446~~046.4763 0.~~98446128~~97932791 1310,~~028~~399.7284 A-E ~~459~~235,~~812~~794.0894 3635,~~230~~994,~~163~~368.7885 0.~~97870565~~97233599 ~~630~~409,~~971~~796.6115 A-PO 06,176.0092 5-6,~~498,954~~176.6292 (0.~~99796832~~00112101) 06,176.0092 CR-B-1 12,~~316~~465.9912 23,~~124~~111,~~379~~914.3421 0.~~99893643~~99839795 ~~127~~128,~~900~~032.9800 CR-B-2 3,~~519~~562.6700 6,~~607~~604,~~964~~402.46 0.~~99893643~~99839795 36,~~548~~586.6610 CR-B-3 1,~~759~~780.5773 3,~~033~~301,~~482~~702.7603 0.~~91729143~~99839795 1618,~~922~~290.7329 III-B-1 16,~~916~~774.5009 4,~~630~~613,~~423~~649.7768 0.~~99280098~~98920448 3837,~~133~~997.7569 III-B-2 1,~~828~~812.0364 ~~500~~498,~~371~~559.6905 0.~~99280097~~98920447 4,~~120~~106.8010 III-B-3 1,~~371~~359.0248 ~~375~~373,~~278~~919.7729 0.~~99280098~~98920448 3,~~090~~079.6058 CR-B-4 1,~~172~~186.6980 2,~~201~~200,~~655~~469.8908 0.~~99893643~~99839795 12,~~177~~189.3683 CR-B-5 ~~880~~890.0563 1,~~652~~651,~~240~~350.8522 0.~~99893643~~99839795 9,~~138~~147.5591 CR-B-6 ~~880~~890.0261 1,~~652~~651,~~198~~308.6504 0.~~99893644~~99839796 9,~~138~~147.3168 III-B-4 ~~914~~906.0132 ~~250~~249,~~185~~279.8553 0.~~99280099~~98920449 2,~~060~~053.4004 III-B-5 ~~914~~906.0132 ~~250~~249,~~185~~279.8553 0.~~99280099~~98920449 2,~~060~~053.4004 III-B-6 ~~917~~909.1341 ~~251~~250,~~040~~130.2179 0.~~99280100~~98920447 2,~~067~~060.4406 Totals 169,~~160~~034,~~599~~920.2842 1,~~646~~629,~~880~~052,~~017~~492.0657 2215,~~492~~519,~~031~~936.9230 (1) Please refer to Supplemental Reporting for exchanges occuring this cycle.

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance I-A-1 94985TAA6 0506/2422/2007 5.62000% ~~282~~278,~~084~~549,~~316~~133.4051 1,~~320~~303,~~489~~847.8220 I-A-2 94985TAB4 0506/2422/2007 1.38000% 0.00 ~~324~~320,~~396~~331.9650 I-A-3 94985TAC2 0405/3031/2007 6.00000% ~~326~~321,~~817~~311,~~221~~767.0735 1,~~633~~605,~~385~~761.0948 I-A-4 94985TAD0 0405/3031/2007 6.00000% 45,996,733.86 229,~~885~~869.0152 I-A-5 94985TAE8 0405/3031/2007 6.00000% 66,485,000.00 332,~~282~~260.3901 I-A-6 94985TAF5 0405/3031/2007 5.75000% 37,499,000.00 179,~~602~~589.2765 I-A-7 94985TAG3 0405/3031/2007 5.75000% ~~197~~194,~~781~~676,~~737~~496.8005 ~~947~~932,~~279~~341.9277 I-A-8 94985TAH1 0405/3031/2007 5.75000% 12,497,107.09 59,~~855~~850.1796 I-A-9 94985TAJ7 0506/2422/2007 0.00000% 36,~~689~~230,~~975~~163.8679 0.00 I-A-10 94985TAK4 0405/3031/2007 5.50000% 64,061,000.00 293,~~475~~453.5194 I-A-11 94985TAL2 0405/3031/2007 6.00000% 0.00 26,692.08 I-A-12 94985TAM0 0405/3031/2007 5.50000% 45,996,733.86 210,~~719~~704.7022 I-A-13 94985TAN8 0405/3031/2007 6.00000% 0.00 19,165.31 I-A-14 94985TAP3 0405/3031/2007 6.00000% 2,424,000.00 12,~~114~~113.8098 I-A-15 94985TAQ1 0405/3031/2007 5.50000% 37,499,000.00 171,~~789~~777.9836 I-A-16 94985TAR9 0405/3031/2007 6.00000% 0.00 7,812.29 I-A-17 94985TAS7 0405/3031/2007 5.75000% 64,061,000.00 306,958.96 I-A-18 94985TAT5 0405/3031/2007 5.62500% 37,499,000.00 175,776.56 I-A-19 94985TAU2 0405/3031/2007 5.75000% 45,996,733.86 220,401.02 I-A-20 94985TAV0 0405/3031/2007 6.00000% 64,061,000.00 320,~~167~~146.5903 I-A-R 94985TAW8 0405/3031/2007 6.00000% 0.00 0.0036 II-A-1 94985TAX6 0405/3031/2007 6.00000% 0.00 216,~~892~~727.7848 II-A-2 94985TAY4 0405/3031/2007 0.00000% 43,~~378~~345,~~556~~496.0927 0.00 II-A-3 94985TAZ1 0506/2422/2007 1.38000% 0.00 42,~~758~~726.8627 II-A-4 94985TBA5 0506/2422/2007 5.62000% 0.00 174,~~133~~001.9221 II-A-5 94985TBB3 0405/3031/2007 6.00000% 43,~~378~~345,~~556~~496.0927 216,~~892~~727.7848 III-A-1 94985TBC1 0405/3031/2007 5.50000% ~~239~~236,~~777~~311,~~025~~565.7717 1,~~098~~083,~~978~~137.0313 III-A-PO 94985TBD9 0405/3031/2007 0.00000% 21,~~007~~994,~~475~~446.1947 0.00 A-E 94985TBE7 0506/2422/2007 5.~~69531~~76319% 36,~~689~~230,~~975~~163.8679 174,~~133~~001.9221 A-PO 94985TBF4 0405/3031/2007 0.00000% 5,~~498~~452,~~954~~227.6211 0.00 CR-B-1 94985TBG2 0405/3031/2007 6.00000% 23,~~136~~124,~~696~~379.33 115,~~635~~566.9088 CR-B-2 94985TBH0 0405/3031/2007 6.00000% 6,~~611~~607,~~484~~964.1346 33,~~043~~024.8210 CR-B-3 94985TBJ6 0405/3031/2007 6.00000% 3,~~305~~303,~~242~~482.3376 16,~~519~~509.4155 III-B-1 94985TBN7 0405/3031/2007 5.50000% 4,~~647~~630,~~340~~423.2777 21,~~300~~223.3161 III-B-2 94985TBP2 0405/3031/2007 5.50000% ~~502~~500,~~199~~371.7269 2,~~301~~293.7546 III-B-3 94985TBQ0 0405/3031/2007 5.50000% ~~376~~375,~~649~~278.7977 1,~~726~~720.3110 CR-B-4 94985TBK3 0405/3031/2007 6.00000% 2,~~202~~201,~~828~~655.5888 11,~~009~~003.6104 CR-B-5 94985TBL1 0405/3031/2007 6.00000% 1,~~653~~652,~~120~~240.9085 8,~~262~~257.2027 CR-B-6 94985TBM9 0405/3031/2007 6.00000% 1,~~653~~652,~~078~~198.6765 8,~~261~~257.9906 III-B-4 94985TBR8 0405/3031/2007 5.50000% ~~251~~250,~~099~~185.8685 1,~~150~~146.8773 III-B-5 94985TBS6 0405/3031/2007 5.50000% ~~251~~250,~~099~~185.8685 1,~~150~~146.8773 III-B-6 94985TBT4 0405/3031/2007 5.50000% 251,~~957~~040.3420 1,~~154~~150.8065 Totals 1,~~783~~766,~~022~~322,~~901~~672.2051 8,~~937~~857,~~558~~474.5616

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A-1 31,~~535~~812,~~182~~867.8920 0.00 ~~278~~276,~~549~~736,~~133~~266.5131 43,~~855~~116,~~672~~714.7140 0.00 I-A-2 0.00 0.00 0.00 ~~324~~320,~~396~~331.9650 0.00 I-A-3 52,~~505~~823,~~453~~236.7325 0.00 ~~321~~318,~~311~~488,~~767~~531.3510 74,~~138~~428,~~838~~997.8273 0.00 I-A-4 0.00 0.00 45,996,733.86 229,~~885~~869.0152 0.00 I-A-5 0.00 0.00 66,485,000.00 332,~~282~~260.3901 0.00 I-A-6 0.00 0.00 37,499,000.00 179,~~602~~589.2765 0.00 I-A-7 31,~~105~~592,~~241~~390.7630 0.00 ~~194~~193,~~676~~084,~~496~~105.0575 42,~~052~~524,~~521~~732.6807 0.00 I-A-8 0.00 0.00 12,497,107.09 59,~~855~~850.1796 0.00 I-A-9 ~~459~~235,~~812~~794.0894 0.00 3635,~~230~~994,~~163~~368.7985 ~~459~~235,~~812~~794.0894 0.00 I-A-10 0.00 0.00 64,061,000.00 293,~~475~~453.5194 0.00 I-A-11 0.00 0.00 0.00 26,692.08 0.00 I-A-12 0.00 0.00 45,996,733.86 210,~~719~~704.7022 0.00 I-A-13 0.00 0.00 0.00 19,165.31 0.00 I-A-14 0.00 0.00 2,424,000.00 12,~~114~~113.8098 0.00 I-A-15 0.00 0.00 37,499,000.00 171,~~789~~777.9836 0.00 I-A-16 0.00 0.00 0.00 7,812.29 0.00 I-A-17 0.00 0.00 64,061,000.00 306,958.96 0.00 I-A-18 0.00 0.00 37,499,000.00 175,776.56 0.00 I-A-19 0.00 0.00 45,996,733.86 220,401.02 0.00 I-A-20 0.00 0.00 64,061,000.00 320,~~167~~146.5903 0.00 I-A-R 0.00 0.00 0.00 0.0036 0.00 II-A-1 0.00 0.00 0.00 216,~~892~~727.7848 0.00 II-A-2 33,~~059~~023.8157 0.00 43,~~345~~312,~~496~~472.2770 33,~~059~~023.8157 0.00 II-A-3 0.00 0.00 0.00 42,~~758~~726.8627 0.00 II-A-4 0.00 0.00 0.00 174,~~133~~001.9221 0.00 II-A-5 33,~~059~~023.8157 0.00 43,~~345~~312,~~496~~472.2770 249,~~952~~751.5905 0.00 III-A-1 32,~~465~~477,~~460~~055.6028 0.00 ~~236~~233,~~311~~834,~~565~~509.1788 43,~~564~~560,~~438~~192.6341 0.00 III-A-PO 1310,~~028~~399.7284 0.00 1,~~994~~984,~~446~~046.4763 1310,~~028~~399.7284 0.00 A-E ~~459~~235,~~812~~794.0894 0.00 3635,~~230~~994,~~163~~368.7985 ~~633~~409,~~946~~796.0015 0.00 A-PO 466,~~727~~176.5092 0.00 5,~~452~~446,~~227~~050.1119 466,~~727~~176.5092 0.00 CR-B-1 12,~~316~~465.9912 0.00 23,~~124~~111,~~379~~914.3321 ~~127~~128,~~952~~032.8900 0.00 CR-B-2 3,~~519~~562.6700 0.00 6,~~607~~604,~~964~~402.46 36,~~563~~586.4910 0.00 CR-B-3 1,~~759~~780.5773 0.00 3,~~303~~301,~~482~~702.7603 18,~~278~~290.9828 0.00 III-B-1 1617,~~916~~167.5074 0.00 4,~~630~~613,~~423~~256.7703 38,~~216~~391.8135 0.00 III-B-2 1,~~828~~855.0318 0.00 ~~500~~498,~~371~~516.6952 4,~~129~~148.7864 0.00 III-B-3 1,~~371~~391.0238 0.00 ~~375~~373,~~278~~887.7739 3,~~097~~111.3348 0.00 CR-B-4 1,~~172~~186.6980 0.00 2,~~201~~200,~~655~~469.8809 12,~~182~~189.3084 0.00 CR-B-5 ~~880~~890.0563 0.00 1,~~652~~651,~~240~~350.8521 9,~~142~~147.2590 0.00 CR-B-6 ~~880~~890.0362 0.00 1,~~652~~651,~~198~~308.6504 9,~~142~~147.0268 0.00 III-B-4 ~~914~~927.0159 0.00 ~~250~~249,~~185~~258.8526 2,~~064~~074.8832 0.00 III-B-5 ~~914~~927.0159 0.00 ~~250~~249,~~185~~258.8526 2,~~064~~074.8832 0.00 III-B-6 ~~917~~930.1376 0.00 ~~251~~250,~~040~~109.2045 2,~~071~~081.9341 0.00 Totals 169,~~700~~303,~~228~~738.6895 0.00 1,~~766~~757,~~322~~018,~~672~~933.5158 2518,~~637~~161,~~787~~213.2411 0.00 All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 284,609,711.58 ~~282~~278,~~084~~549,~~316~~133.4051 148,~~327~~361.9751 31,~~386~~664,~~854~~505.9369 0.00 I-A-2 0.00 0.00 0.00 0.00 0.00 I-A-3 330,750,000.00 ~~326~~321,~~817~~311,~~221~~767.0735 ~~230~~231,~~995~~048.9015 52,~~274~~592,~~457~~188.8210 0.00 I-A-4 45,996,733.86 45,996,733.86 0.00 0.00 0.00 I-A-5 66,485,000.00 66,485,000.00 0.00 0.00 0.00 I-A-6 37,499,000.00 37,499,000.00 0.00 0.00 0.00 I-A-7 200,000,000.00 ~~197~~194,~~781~~676,~~737~~496.8005 130,~~288~~318.6511 21,~~974~~462,~~953~~072.1118 0.00 I-A-8 12,497,107.09 12,497,107.09 0.00 0.00 0.00 I-A-9 37,018,447.47 36,~~689~~230,~~975~~163.8679 19,~~292~~297.6300 ~~440~~216,~~519~~497.4494 0.00 I-A-10 64,061,000.00 64,061,000.00 0.00 0.00 0.00 I-A-11 0.00 0.00 0.00 0.00 0.00 I-A-12 45,996,733.86 45,996,733.86 0.00 0.00 0.00 I-A-13 0.00 0.00 0.00 0.00 0.00 I-A-14 2,424,000.00 2,424,000.00 0.00 0.00 0.00 I-A-15 37,499,000.00 37,499,000.00 0.00 0.00 0.00 I-A-16 0.00 0.00 0.00 0.00 0.00 I-A-17 64,061,000.00 64,061,000.00 0.00 0.00 0.00 I-A-18 37,499,000.00 37,499,000.00 0.00 0.00 0.00 I-A-19 45,996,733.86 45,996,733.86 0.00 0.00 0.00 I-A-20 64,061,000.00 64,061,000.00 0.00 0.00 0.00 I-A-R 100.00 0.00 0.00 0.00 0.00 II-A-2 43,417,000.00 43,~~378~~345,~~556~~496.0927 29,~~679~~841.1089 3,~~380~~181.7269 0.00 II-A-3 0.00 0.00 0.00 0.00 0.00 II-A-4 0.00 0.00 0.00 0.00 0.00 III-A-1 243,759,000.00 ~~239~~236,~~777~~311,~~025~~565.7717 ~~872~~876,~~797~~147.9860 21,~~592~~600,~~662~~907.6368 0.00 III-A-PO 2,025,926.77 21,~~007~~994,~~475~~446.1947 9,~~247~~301.1440 31,~~781~~098.5844 0.00 A-E 37,018,447.47 36,~~689~~230,~~975~~163.8679 4238,~~201~~933.1803 ~~417~~196,~~610~~861.9091 0.00 A-PO 5,510,149.47 5,~~498~~452,~~954~~227.6211 3,~~478~~499.8539 432,~~248~~677.6554 0.00 CR-B-1 23,149,000.00 23,~~136~~124,~~696~~379.33 12,~~316~~465.9912 0.00 0.00 CR-B-2 6,615,000.00 6,~~611~~607,~~484~~964.1346 3,~~519~~562.6700 0.00 0.00 CR-B-3 3,307,000.00 3,~~305~~303,~~242~~482.3376 1,~~759~~780.5773 0.00 0.00 III-B-1 4,664,000.00 4,~~647~~630,~~340~~423.2777 1617,~~916~~167.5074 0.00 0.00 III-B-2 504,000.00 ~~502~~500,~~199~~371.7269 1,~~828~~855.0318 0.00 0.00 III-B-3 378,000.00 ~~376~~375,~~649~~278.7977 1,~~371~~391.0238 0.00 0.00 CR-B-4 2,204,000.00 2,~~202~~201,~~828~~655.5888 1,~~172~~186.6980 0.00 0.00 CR-B-5 1,654,000.00 1,~~653~~652,~~120~~240.9085 ~~880~~890.0563 0.00 0.00 CR-B-6 1,653,957.74 1,~~653~~652,~~078~~198.6765 ~~880~~890.0362 0.00 0.00 III-B-4 252,000.00 ~~251~~250,~~099~~185.8685 ~~914~~927.0159 0.00 0.00 III-B-5 252,000.00 ~~251~~250,~~099~~185.8685 ~~914~~927.0159 0.00 0.00 III-B-6 252,860.55 251,~~957~~040.3420 ~~917~~930.1376 0.00 0.00 Totals 1,753,070,909.72 1,~~739~~722,~~644~~977,~~345~~176.1124 1,~~529~~530,~~699~~724.1022 157,~~137~~739,~~469~~991.7817 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 0.00 31,~~535~~812,~~182~~867.8920 ~~278~~276,~~549~~736,~~133~~266.5131 0.~~97870565~~97233599 31,~~535~~812,~~182~~867.8920 I-A-2 0.00 0.00 0.00 0.00000000 0.00 I-A-3 0.00 52,~~505~~823,~~453~~236.7325 ~~321~~318,~~311~~488,~~767~~531.3510 0.~~97146415~~96292829 52,~~505~~823,~~453~~236.7325 I-A-4 0.00 0.00 45,996,733.86 1.00000000 0.00 I-A-5 0.00 0.00 66,485,000.00 1.00000000 0.00 I-A-6 0.00 0.00 37,499,000.00 1.00000000 0.00 I-A-7 0.00 31,~~105~~592,~~241~~390.7630 ~~194~~193,~~676~~084,~~496~~105.0575 0.~~97338248~~96542053 31,~~105~~592,~~241~~390.7630 I-A-8 0.00 0.00 12,497,107.09 1.00000000 0.00 I-A-9 0.00 ~~459~~235,~~812~~794.0894 3635,~~230~~994,~~163~~368.7985 0.~~97870565~~97233599 ~~459~~235,~~812~~794.0894 I-A-10 0.00 0.00 64,061,000.00 1.00000000 0.00 I-A-11 0.00 0.00 0.00 0.00000000 0.00 I-A-12 0.00 0.00 45,996,733.86 1.00000000 0.00 I-A-13 0.00 0.00 0.00 0.00000000 0.00 I-A-14 0.00 0.00 2,424,000.00 1.00000000 0.00 I-A-15 0.00 0.00 37,499,000.00 1.00000000 0.00 I-A-16 0.00 0.00 0.00 0.00000000 0.00 I-A-17 0.00 0.00 64,061,000.00 1.00000000 0.00 I-A-18 0.00 0.00 37,499,000.00 1.00000000 0.00 I-A-19 0.00 0.00 45,996,733.86 1.00000000 0.00 I-A-20 0.00 0.00 64,061,000.00 1.00000000 0.00 I-A-R 0.00 0.00 0.00 0.00000000 0.00 II-A-2 0.00 33,~~059~~023.8157 43,~~345~~312,~~496~~472.2770 0.~~99835309~~99759248 33,~~059~~023.8157 II-A-3 0.00 0.00 0.00 0.00000000 0.00 II-A-4 0.00 0.00 0.00 0.00000000 0.00 III-A-1 0.00 32,~~465~~477,~~460~~055.6028 ~~236~~233,~~311~~834,~~565~~509.1788 0.~~96944755~~95928565 32,~~465~~477,~~460~~055.6028 III-A-PO 0.00 1310,~~028~~399.7284 1,~~994~~984,~~446~~046.4763 0.~~98446128~~97932791 1310,~~028~~399.7284 A-E 0.00 ~~459~~235,~~812~~794.0894 3635,~~230~~994,~~163~~368.7985 0.~~97870565~~97233599 ~~459~~235,~~812~~794.0894 A-PO 0.00 466,~~727~~176.5092 5,~~452~~446,~~227~~050.1119 0.~~98948806~~98836705 466,~~727~~176.5092 CR-B-1 0.00 12,~~316~~465.9912 23,~~124~~111,~~379~~914.3321 0.~~99893643~~99839795 12,~~316~~465.9912 CR-B-2 0.00 3,~~519~~562.6700 6,~~607~~604,~~964~~402.46 0.~~99893643~~99839795 3,~~519~~562.6700 CR-B-3 0.00 1,~~759~~780.5773 3,~~303~~301,~~482~~702.7603 0.~~99893643~~99839795 1,~~759~~780.5773 III-B-1 0.00 1617,~~916~~167.5074 4,~~630~~613,~~423~~256.7703 0.~~99280098~~98912008 1617,~~916~~167.5074 III-B-2 0.00 1,~~828~~855.0318 ~~500~~498,~~371~~516.6952 0.~~99280097~~98912008 1,~~828~~855.0318 III-B-3 0.00 1,~~371~~391.0238 ~~375~~373,~~278~~887.7739 0.~~99280098~~98912008 1,~~371~~391.0238 CR-B-4 0.00 1,~~172~~186.6980 2,~~201~~200,~~655~~469.8809 0.~~99893642~~99839795 1,~~172~~186.6980 CR-B-5 0.00 ~~880~~890.0563 1,~~652~~651,~~240~~350.8521 0.~~99893643~~99839795 ~~880~~890.0563 CR-B-6 0.00 ~~880~~890.0362 1,~~652~~651,~~198~~308.6504 0.~~99893644~~99839796 ~~880~~890.0362 III-B-4 0.00 ~~914~~927.0159 ~~250~~249,~~185~~258.8526 0.~~99280099~~98912008 ~~914~~927.0159 III-B-5 0.00 ~~914~~927.0159 ~~250~~249,~~185~~258.8526 0.~~99280099~~98912008 ~~914~~927.0159 III-B-6 0.00 ~~917~~930.1376 ~~251~~250,~~040~~109.2045 0.~~99280097~~98912009 ~~917~~930.1376 Totals $0.00 169,~~667~~270,~~168~~715.8738 1,~~722~~713,~~977~~706,~~176~~460.2488 0.~~98283370~~97754543 169,~~667~~270,~~168~~715.8738

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 284,609,711.58 ~~991~~978.~~12681305~~70565261 0.~~52116271~~52128056 115.~~89999776~~84837981 0.00000000 I-A-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-3 330,750,000.00 ~~988~~971.~~10951193~~46414921 0.~~69840030~~69855828 157.~~94696242~~83730340 0.00000000 I-A-4 45,996,733.86 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 66,485,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-6 37,499,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 200,000,000.00 ~~988~~973.~~90868900~~38248025 0.~~65144325~~65159055 147.~~87476555~~31036090 0.00000000 I-A-8 12,497,107.09 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-9 37,018,447.47 ~~991~~978.~~12681291~~70565262 0.~~52116259~~52128064 115.~~89999771~~84837979 0.00000000 I-A-10 64,061,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-11 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-12 45,996,733.86 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-13 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-14 2,424,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-15 37,499,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-16 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-17 64,061,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-18 37,499,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-19 45,996,733.86 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-20 64,061,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-2 43,417,000.00 ~~999~~998.~~11454246~~35309372 0.~~68358247~~68733192 0.~~07786627~~07328212 0.00000000 II-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-5 43,417,000.00 ~~999~~998.~~11454246~~35309372 0.~~06988507~~12558790 0.~~69156344~~63502591 0.00000000 III-A-1 243,759,000.00 ~~983~~969.~~66429863~~44754930 3.~~58057746~~59431898 106.~~63617192~~56758388 0.00000000 III-A-PO 2,025,926.77 ~~990~~984.~~89227692~~46128435 4.~~56439993~~59118273 10.~~86659264~~54219136 0.00000000 A-E 37,018,447.47 ~~991~~978.~~12681291~~70565262 1.~~14000405~~05171969 115.~~28115652~~31794074 0.00000000 A-PO 5,510,149.47 ~~997~~989.~~96832190~~48806011 0.~~63135311~~63508078 70.~~84890686~~48592874 0.00000000 CR-B-1 23,149,000.00 ~~999~~998.~~46850102~~93642620 0.~~53207439~~53847337 0.00000000 0.00000000 CR-B-2 6,615,000.00 ~~999~~998.~~46850038~~93642630 0.~~53207407~~53847317 0.00000000 0.00000000 CR-B-3 3,307,000.00 ~~999~~998.~~46850015~~93642576 0.~~53207439~~53847294 0.00000000 0.00000000 III-B-1 4,664,000.00 ~~996~~992.~~42801672~~80097985 3.~~62703688~~68090480 0.00000000 0.00000000 III-B-2 504,000.00 ~~996~~992.~~42801587~~80097222 3.~~62704365~~68091270 0.00000000 0.00000000 III-B-3 378,000.00 ~~996~~992.~~42801587~~80097884 3.~~62703704~~68089947 0.00000000 0.00000000 CR-B-4 2,204,000.00 ~~999~~998.~~46850272~~93642468 0.~~53207350~~53847550 0.00000000 0.00000000 CR-B-5 1,654,000.00 ~~999~~998.~~46850060~~93642684 0.~~53207376~~53847037 0.00000000 0.00000000 CR-B-6 1,653,957.74 ~~999~~998.~~46850516~~93643595 0.~~53207526~~53847809 0.00000000 0.00000000 III-B-4 252,000.00 ~~996~~992.~~42801587~~80099206 3.~~62702381~~68091270 0.00000000 0.00000000 III-B-5 252,000.00 ~~996~~992.~~42801587~~80099206 3.~~62702381~~68091270 0.00000000 0.00000000 III-B-6 252,860.55 ~~996~~992.~~42803118~~80097271 3.~~62701892~~68092215 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 0.00000000 126.~~42116044~~36966037 ~~978~~972.~~70565261~~33599224 0.~~97870565~~97233599 126.~~42116044~~36966037 I-A-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-3 0.00000000 168.~~64536275~~53586168 ~~971~~962.~~46414921~~92828753 0.~~97146415~~96292829 168.~~64536275~~53586168 I-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-7 0.00000000 157.~~52620880~~96195150 ~~973~~965.~~38248025~~42052875 0.~~97338248~~96542053 157.~~52620880~~96195150 I-A-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-9 0.00000000 126.~~42116057~~36966043 ~~978~~972.~~70565262~~33599219 0.~~97870565~~97233599 126.~~42116057~~36966043 I-A-10 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-12 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-14 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-15 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-16 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-17 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-18 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-19 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-20 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-2 0.00000000 0.~~76144851~~76061381 ~~998~~997.~~35309372~~59247990 0.~~99835309~~99759248 0.~~76144851~~76061381 II-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-5 0.00000000 0.~~76144851~~76061381 ~~998~~997.~~35309372~~59247990 0.~~99835309~~99759248 0.~~76144851~~76061381 III-A-1 0.00000000 1410.~~21674933~~16190286 ~~969~~959.~~44754930~~28564640 0.~~96944755~~95928565 1410.~~21674933~~16190286 III-A-PO 0.00000000 65.~~43099257~~13337410 ~~984~~979.~~46128435~~32791026 0.~~98446128~~97932791 65.~~43099257~~13337410 A-E 0.00000000 126.~~42116057~~36966043 ~~978~~972.~~70565262~~33599219 0.~~97870565~~97233599 126.~~42116057~~36966043 A-PO 0.00000000 81.~~48025997~~12100770 ~~989~~988.~~48806011~~36705241 0.~~98948806~~98836705 81.~~48025997~~12100770 CR-B-1 0.00000000 0.~~53207439~~53847337 998.~~93642620~~39795283 0.~~99893643~~99839795 0.~~53207439~~53847337 CR-B-2 0.00000000 0.~~53207407~~53847317 998.~~93642630~~39795314 0.~~99893643~~99839795 0.~~53207407~~53847317 CR-B-3 0.00000000 0.~~53207439~~53847294 998.~~93642576~~39795283 0.~~99893643~~99839795 0.~~53207439~~53847294 III-B-1 0.00000000 3.~~62703688~~68090480 ~~992~~989.~~80097985~~12007504 0.~~99280098~~98912008 3.~~62703688~~68090480 III-B-2 0.00000000 3.~~62704365~~68091270 ~~992~~989.~~80097222~~12007937 0.~~99280097~~98912008 3.~~62704365~~68091270 III-B-3 0.00000000 3.~~62703704~~68089947 ~~992~~989.~~80097884~~12007937 0.~~99280098~~98912008 3.~~62703704~~68089947 CR-B-4 0.00000000 0.~~53207350~~53847550 998.~~93642468~~39795372 0.~~99893642~~99839795 0.~~53207350~~53847550 CR-B-5 0.00000000 0.~~53207376~~53847037 998.~~93642684~~39795042 0.~~99893643~~99839795 0.~~53207376~~53847037 CR-B-6 0.00000000 0.~~53207526~~53847809 998.~~93643595~~39796390 0.~~99893644~~99839796 0.~~53207526~~53847809 III-B-4 0.00000000 3.~~62702381~~68091270 ~~992~~989.~~80099206~~12007937 0.~~99280099~~98912008 3.~~62702381~~68091270 III-B-5 0.00000000 3.~~62702381~~68091270 ~~992~~989.~~80099206~~12007937 0.~~99280099~~98912008 3.~~62702381~~68091270 III-B-6 0.00000000 3.~~62701892~~68092215 ~~992~~989.~~80097271~~12009011 0.~~99280097~~98912009 3.~~62701892~~68092215 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance I-A-1 0405/25/07 - 0506/24/07 30 5.62000% ~~282~~278,~~084~~549,~~316~~133.4051 1,~~321~~304,~~094~~538.8844 0.00 I-A-2 0405/25/07 - 0506/24/07 30 1.38000% ~~282~~278,~~084~~549,~~316~~133.4051 ~~324~~320,~~396~~331.9650 0.00 I-A-3 0405/01/07 - 0405/30/07 30 6.00000% ~~326~~321,~~817~~311,~~221~~767.0735 1,~~634~~606,~~086~~558.1184 0.00 I-A-4 0405/01/07 - 0405/30/07 30 6.00000% 45,996,733.86 229,983.67 0.00 I-A-5 0405/01/07 - 0405/30/07 30 6.00000% 66,485,000.00 332,425.00 0.00 I-A-6 0405/01/07 - 0405/30/07 30 5.75000% 37,499,000.00 179,682.71 0.00 I-A-7 0405/01/07 - 0405/30/07 30 5.75000% ~~197~~194,~~781~~676,~~737~~496.8005 ~~947~~932,~~704~~824.1688 0.00 I-A-8 0405/01/07 - 0405/30/07 30 5.75000% 12,497,107.09 59,881.97 0.00 I-A-9 N/A N/A 0.00000% 36,~~689~~230,~~975~~163.8679 0.00 0.00 I-A-10 0405/01/07 - 0405/30/07 30 5.50000% 64,061,000.00 293,612.92 0.00 I-A-11 0405/01/07 - 0405/30/07 30 6.00000% 5,338,416.67 26,692.08 0.00 I-A-12 0405/01/07 - 0405/30/07 30 5.50000% 45,996,733.86 210,818.36 0.00 I-A-13 0405/01/07 - 0405/30/07 30 6.00000% 3,833,061.00 19,165.31 0.00 I-A-14 0405/01/07 - 0405/30/07 30 6.00000% 2,424,000.00 12,120.00 0.00 I-A-15 0405/01/07 - 0405/30/07 30 5.50000% 37,499,000.00 171,870.42 0.00 I-A-16 0405/01/07 - 0405/30/07 30 6.00000% 1,562,458.33 7,812.29 0.00 I-A-17 0405/01/07 - 0405/30/07 30 5.75000% 64,061,000.00 306,958.96 0.00 I-A-18 0405/01/07 - 0405/30/07 30 5.62500% 37,499,000.00 175,776.56 0.00 I-A-19 0405/01/07 - 0405/30/07 30 5.75000% 45,996,733.86 220,401.02 0.00 I-A-20 0405/01/07 - 0405/30/07 30 6.00000% 64,061,000.00 320,305.00 0.00 I-A-R N/A N/A 6.00000% 0.00 0.00 0.00 II-A-1 0405/01/07 - 0405/30/07 30 6.00000% 43,~~378~~345,~~556~~496.0927 216,~~892~~727.7848 0.00 II-A-2 N/A N/A 0.00000% 43,~~378~~345,~~556~~496.0927 0.00 0.00 II-A-3 0405/25/07 - 0506/24/07 30 1.38000% 37,~~181~~153,~~619~~282.5052 42,~~758~~726.8627 0.00 II-A-4 0405/25/07 - 0506/24/07 30 5.62000% 37,~~181~~153,~~619~~282.5052 174,~~133~~001.9221 0.00 II-A-5 0405/01/07 - 0405/30/07 30 6.00000% 43,~~378~~345,~~556~~496.0927 216,~~892~~727.7848 0.00 III-A-1 0405/01/07 - 0405/30/07 30 5.50000% ~~239~~236,~~777~~311,~~025~~565.7717 1,~~098~~083,~~978~~094.0367 0.00 III-A-PO N/A N/A 0.00000% 21,~~007~~994,~~475~~446.1947 0.00 0.00 A-E 0405/25/07 - 0506/24/07 30 5.~~69531~~76319% 36,~~689~~230,~~975~~163.8679 174,~~133~~001.9221 0.00 A-PO N/A N/A 0.00000% 5,~~498~~452,~~954~~227.6211 0.00 0.00 CR-B-1 0405/01/07 - 0405/30/07 30 6.00000% 23,~~136~~124,~~696~~379.33 115,~~683~~621.4890 0.00 CR-B-2 0405/01/07 - 0405/30/07 30 6.00000% 6,~~611~~607,~~484~~964.1346 33,~~057~~039.4282 0.00 CR-B-3 0405/01/07 - 0405/30/07 30 6.00000% 3,~~305~~303,~~242~~482.3376 16,~~526~~517.2141 0.00 III-B-1 0405/01/07 - 0405/30/07 30 5.50000% 4,~~647~~630,~~340~~423.2777 21,~~300~~222.3178 0.00 III-B-2 0405/01/07 - 0405/30/07 30 5.50000% ~~502~~500,~~199~~371.7269 2,~~301~~293.7537 0.00 III-B-3 0405/01/07 - 0405/30/07 30 5.50000% ~~376~~375,~~649~~278.7977 1,~~726~~720.3103 0.00 CR-B-4 0405/01/07 - 0405/30/07 30 6.00000% 2,~~202~~201,~~828~~655.5888 11,~~014~~008.1428 0.00 CR-B-5 0405/01/07 - 0405/30/07 30 6.00000% 1,~~653~~652,~~120~~240.9085 8,~~265~~261.6020 0.00 CR-B-6 0405/01/07 - 0405/30/07 30 6.00000% 1,~~653~~652,~~078~~198.6765 8,~~265~~260.3999 0.00 III-B-4 0405/01/07 - 0405/30/07 30 5.50000% ~~251~~250,~~099~~185.8685 1,~~150~~146.8769 0.00 III-B-5 0405/01/07 - 0405/30/07 30 5.50000% ~~251~~250,~~099~~185.8685 1,~~150~~146.8769 0.00 III-B-6 0405/01/07 - 0405/30/07 30 5.50000% 251,~~957~~040.3420 1,~~154~~150.8060 0.00 Totals 8,~~940~~860,~~175~~428.8201 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-A-1 0.00 ~~605~~691.0624 1,~~320~~303,~~489~~847.8220 0.00 ~~278~~276,~~549~~736,~~133~~266.5131 I-A-2 0.00 0.00 ~~324~~320,~~396~~331.9650 0.00 ~~278~~276,~~549~~736,~~133~~266.5131 I-A-3 0.00 ~~701~~797.0136 1,~~633~~605,~~385~~761.0948 0.00 ~~321~~318,~~311~~488,~~767~~531.3510 I-A-4 0.00 0.00 229,~~885~~869.0152 0.00 45,996,733.86 I-A-5 0.00 0.00 332,~~282~~260.3901 0.00 66,485,000.00 I-A-6 0.00 0.00 179,~~602~~589.2765 0.00 37,499,000.00 I-A-7 0.00 ~~424~~483.2411 ~~947~~932,~~279~~341.9277 0.00 ~~194~~193,~~676~~084,~~496~~105.0575 I-A-8 0.00 2631.8101 59,~~855~~850.1796 0.00 12,497,107.09 I-A-9 0.00 0.00 0.00 0.00 3635,~~230~~994,~~163~~368.7985 I-A-10 0.00 ~~137~~158.4197 293,~~475~~453.5194 0.00 64,061,000.00 I-A-11 0.00 0.00 26,692.08 0.00 5,338,416.67 I-A-12 0.00 98114.6614 210,~~719~~704.7022 0.00 45,996,733.86 I-A-13 0.00 0.00 19,165.31 0.00 3,833,061.00 I-A-14 0.00 56.2002 12,~~114~~113.8098 0.00 2,424,000.00 I-A-15 0.00 8093.4306 171,~~789~~777.9836 0.00 37,499,000.00 I-A-16 0.00 0.00 7,812.29 0.00 1,562,458.33 I-A-17 0.00 0.00 306,958.96 0.00 64,061,000.00 I-A-18 0.00 0.00 175,776.56 0.00 37,499,000.00 I-A-19 0.00 0.00 220,401.02 0.00 45,996,733.86 I-A-20 0.00 0.00 320,~~167~~146.5903 0.00 64,061,000.00 I-A-R 0.00 0.00 0.0036 0.00 0.00 II-A-1 0.00 0.00 216,~~892~~727.7848 0.00 43,~~345~~312,~~496~~472.2770 II-A-2 0.00 0.00 0.00 0.00 43,~~345~~312,~~496~~472.2770 II-A-3 0.00 0.00 42,~~758~~726.8627 0.00 37,~~153~~124,~~282~~976.5260 II-A-4 0.00 0.00 174,~~133~~001.9221 0.00 37,~~153~~124,~~282~~976.5260 II-A-5 0.00 0.00 216,~~892~~727.7848 0.00 43,~~345~~312,~~496~~472.2770 III-A-1 0.00 0(42.0046) 1,~~098~~083,~~978~~137.0313 0.00 ~~236~~233,~~311~~834,~~565~~509.1788 III-A-PO 0.00 0.00 0.00 0.00 1,~~994~~984,~~446~~046.4763 A-E 0.00 0.00 174,~~133~~001.9221 0.00 3635,~~230~~994,~~163~~368.7985 A-PO 0.00 0.00 0.00 0.00 5,~~452~~446,~~227~~050.1119 CR-B-1 0.00 4755.5802 115,~~635~~566.9088 0.00 23,~~124~~111,~~379~~914.3321 CR-B-2 0.00 1315.6072 33,~~043~~024.8210 0.00 6,~~607~~604,~~964~~402.46 CR-B-3 0.00 67.8086 16,~~519~~509.4155 0.00 3,~~303~~301,~~482~~702.7603 III-B-1 0.00 (0.0083) 21,~~300~~223.3161 0.00 4,~~630~~613,~~423~~256.7703 III-B-2 0.00 (0.0009) 2,~~301~~293.7546 0.00 ~~500~~498,~~371~~516.6952 III-B-3 0.00 (0.0007) 1,~~726~~720.3110 0.00 ~~375~~373,~~278~~887.7739 CR-B-4 0.00 45.5324 11,~~009~~003.6104 0.00 2,~~201~~200,~~655~~469.8809 CR-B-5 0.00 3.4093 8,~~262~~257.2027 0.00 1,~~652~~651,~~240~~350.8521 CR-B-6 0.00 3.4093 8,~~261~~257.9906 0.00 1,~~652~~651,~~198~~308.6504 III-B-4 0.00 (0.0004) 1,~~150~~146.8773 0.00 ~~250~~249,~~185~~258.8526 III-B-5 0.00 (0.0004) 1,~~150~~146.8773 0.00 ~~250~~249,~~185~~258.8526 III-B-6 0.00 (0.0005) 1,~~154~~150.8065 0.00 ~~251~~250,~~040~~109.2045 Totals 0.00 2,~~158~~423.1303 8,~~937~~857,~~558~~474.5616 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance I-A-1 284,609,711.58 5.62000% ~~991~~978.~~12681305~~70565261 4.~~64177723~~58360480 0.00000000 I-A-2 0.00 1.38000% ~~991~~978.~~12681305~~70565261 1.~~13979582~~12551149 0.00000000 I-A-3 330,750,000.00 6.00000% ~~988~~971.~~10951193~~46414921 4.~~94054757~~85732076 0.00000000 I-A-4 45,996,733.86 6.00000% 1000.00000000 5.00000002 0.00000000 I-A-5 66,485,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-6 37,499,000.00 5.75000% 1000.00000000 4.79166671 0.00000000 I-A-7 200,000,000.00 5.75000% ~~988~~973.~~90868900~~38248025 4.~~73852080~~66412440 0.00000000 I-A-8 12,497,107.09 5.75000% 1000.00000000 4.79166655 0.00000000 I-A-9 37,018,447.47 0.00000% ~~991~~978.~~12681291~~70565262 0.00000000 0.00000000 I-A-10 64,061,000.00 5.50000% 1000.00000000 4.58333339 0.00000000 I-A-11 0.00 6.00000% 1000.00012551 5.00000000 0.00000000 I-A-12 45,996,733.86 5.50000% 1000.00000000 4.58333326 0.00000000 I-A-13 0.00 6.00000% 1000.00000000 5.00000130 0.00000000 I-A-14 2,424,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-15 37,499,000.00 5.50000% 1000.00000000 4.58333342 0.00000000 I-A-16 0.00 6.00000% 1000.00000000 4.99999894 0.00000000 I-A-17 64,061,000.00 5.75000% 1000.00000000 4.79166669 0.00000000 I-A-18 37,499,000.00 5.62500% 1000.00000000 4.68749993 0.00000000 I-A-19 45,996,733.86 5.75000% 1000.00000000 4.79166674 0.00000000 I-A-20 64,061,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-R 100.00 6.00000% 0.00000000 0.00000000 0.00000000 II-A-1 0.00 6.00000% ~~999~~998.~~11454246~~35309372 4.~~99557270~~99176544 0.00000000 II-A-2 43,417,000.00 0.00000% ~~999~~998.~~11454246~~35309372 0.00000000 0.00000000 II-A-3 0.00 1.38000% ~~999~~998.~~11454227~~35309376 1.~~14898166~~14810593 0.00000000 II-A-4 0.00 5.62000% ~~999~~998.~~11454227~~35309376 4.~~67918649~~67562042 0.00000000 II-A-5 43,417,000.00 6.00000% ~~999~~998.~~11454246~~35309372 4.~~99557270~~99176544 0.00000000 III-A-1 243,759,000.00 5.50000% ~~983~~969.~~66429863~~44754930 4.~~50846135~~44330125 0.00000000 III-A-PO 2,025,926.77 0.00000% ~~990~~984.~~89227692~~46128435 0.00000000 0.00000000 A-E 37,018,447.47 5.~~69531~~76319% ~~991~~978.~~12681291~~70565262 4.~~70397685~~70039188 0.00000000 A-PO 5,510,149.47 0.00000% ~~997~~989.~~96832190~~48806011 0.00000000 0.00000000 CR-B-1 23,149,000.00 6.00000% ~~999~~998.~~46850102~~93642620 4.~~99734243~~99468228 0.00000000 CR-B-2 6,615,000.00 6.00000% ~~999~~998.~~46850038~~93642630 4.~~99734240~~99468178 0.00000000 CR-B-3 3,307,000.00 6.00000% ~~999~~998.~~46850015~~93642576 4.~~99734200~~99468098 0.00000000 III-B-1 4,664,000.00 5.50000% ~~996~~992.~~42801672~~80097985 4.~~56696184~~55033877 0.00000000 III-B-2 504,000.00 5.50000% ~~996~~992.~~42801587~~80097222 4.~~56696429~~55033730 0.00000000 III-B-3 378,000.00 5.50000% ~~996~~992.~~42801587~~80097884 4.~~56695767~~55034392 0.00000000 CR-B-4 2,204,000.00 6.00000% ~~999~~998.~~46850272~~93642468 4.~~99734120~~99468240 0.00000000 CR-B-5 1,654,000.00 6.00000% ~~999~~998.~~46850060~~93642684 4.~~99733978~~99467956 0.00000000 CR-B-6 1,653,957.74 6.00000% ~~999~~998.~~46850516~~93643595 4.~~99734050~~99468021 0.00000000 III-B-4 252,000.00 5.50000% ~~996~~992.~~42801587~~80099206 4.~~56694444~~55035714 0.00000000 III-B-5 252,000.00 5.50000% ~~996~~992.~~42801587~~80099206 4.~~56694444~~55035714 0.00000000 III-B-6 252,860.55 5.50000% ~~996~~992.~~42803118~~80097271 4.~~56694411~~55033417 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-A-1 0.00000000 0.~~00212593~~00242873 4.~~63965131~~58117607 0.00000000 ~~978~~972.~~70565261~~33599224 I-A-2 0.00000000 0.00000000 1.~~13979582~~12551149 0.00000000 ~~978~~972.~~70565261~~33599224 I-A-3 0.00000000 0.~~00211946~~00241076 4.~~93842809~~85490999 0.00000000 ~~971~~962.~~46414921~~92828753 I-A-4 0.00000000 0.00000000 4.~~99785508~~99751832 0.00000000 1000.00000000 I-A-5 0.00000000 0.00000000 4.~~99785500~~99751839 0.00000000 1000.00000000 I-A-6 0.00000000 0.00000000 4.~~78952159~~78918504 0.00000000 1000.00000000 I-A-7 0.00000000 0.~~00212120~~00241555 4.~~73639960~~66170885 0.00000000 ~~973~~965.~~38248025~~42052875 I-A-8 0.00000000 0.~~00214530~~00248137 4.~~78952205~~78918517 0.00000000 1000.00000000 I-A-9 0.00000000 0.00000000 0.00000000 0.00000000 ~~978~~972.~~70565262~~33599219 I-A-10 0.00000000 0.~~00214499~~00248154 4.~~58118840~~58085169 0.00000000 1000.00000000 I-A-11 0.00000000 0.00000000 5.00000000 0.00000000 1000.00012551 I-A-12 0.00000000 0.~~00214493~~00248148 4.~~58118832~~58085178 0.00000000 1000.00000000 I-A-13 0.00000000 0.00000000 5.00000130 0.00000000 1000.00000000 I-A-14 0.00000000 0.~~00214521~~00248350 4.~~99785479~~99751650 0.00000000 1000.00000000 I-A-15 0.00000000 0.~~00214486~~00248167 4.~~58118830~~58085176 0.00000000 1000.00000000 I-A-16 0.00000000 0.00000000 4.99999894 0.00000000 1000.00000000 I-A-17 0.00000000 0.00000000 4.79166669 0.00000000 1000.00000000 I-A-18 0.00000000 0.00000000 4.68749993 0.00000000 1000.00000000 I-A-19 0.00000000 0.00000000 4.79166674 0.00000000 1000.00000000 I-A-20 0.00000000 0.00000000 4.~~99785501~~99751846 0.00000000 1000.00000000 I-A-R 0.00000000 0.00000000 03.~~00000000~~60000000 0.00000000 0.00000000 II-A-1 0.00000000 0.00000000 4.~~99557270~~99176544 0.00000000 ~~998~~997.~~35309372~~59247990 II-A-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~997.~~35309372~~59247990 II-A-3 0.00000000 0.00000000 1.~~14898166~~14810593 0.00000000 ~~998~~997.~~35309376~~59247987 II-A-4 0.00000000 0.00000000 4.~~67918649~~67562042 0.00000000 ~~998~~997.~~35309376~~59247987 II-A-5 0.00000000 0.00000000 4.~~99557270~~99176544 0.00000000 ~~998~~997.~~35309372~~59247990 III-A-1 0.00000000 (0.~~00000000~~00017419) 4.~~50846135~~44347544 0.00000000 ~~969~~959.~~44754930~~28564640 III-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~984~~979.~~46128435~~32791026 A-E 0.00000000 0.00000000 4.~~70397685~~70039188 0.00000000 ~~978~~972.~~70565262~~33599219 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~989~~988.~~48806011~~36705241 CR-B-1 0.00000000 0.~~00205538~~00237678 4.~~99528705~~99230550 0.00000000 998.~~93642620~~39795283 CR-B-2 0.00000000 0.~~00205593~~00237642 4.~~99528647~~99230537 0.00000000 998.~~93642630~~39795314 CR-B-3 0.00000000 0.~~00205624~~00237678 4.~~99528576~~99230420 0.00000000 998.~~93642576~~39795283 III-B-1 0.00000000 (0.~~00000000~~00017796) 4.~~56696184~~55051672 0.00000000 ~~992~~989.~~80097985~~12007504 III-B-2 0.00000000 (0.~~00000000~~00017857) 4.~~56696429~~55051587 0.00000000 ~~992~~989.~~80097222~~12007937 III-B-3 0.00000000 (0.~~00000000~~00018519) 4.~~56695767~~55052910 0.00000000 ~~992~~989.~~80097884~~12007937 CR-B-4 0.00000000 0.~~00205535~~00237750 4.~~99528584~~99230490 0.00000000 998.~~93642468~~39795372 CR-B-5 0.00000000 0.~~00205562~~00237606 4.~~99528416~~99230351 0.00000000 998.~~93642684~~39795042 CR-B-6 0.00000000 0.~~00205568~~00237612 4.~~99528483~~99230410 0.00000000 998.~~93643595~~39796390 III-B-4 0.00000000 (0.~~00000000~~00015873) 4.~~56694444~~55051587 0.00000000 ~~992~~989.~~80099206~~12007937 III-B-5 0.00000000 (0.~~00000000~~00015873) 4.~~56694444~~55051587 0.00000000 ~~992~~989.~~80099206~~12007937 III-B-6 0.00000000 (0.~~00000000~~00019774) 4.~~56694411~~55053190 0.00000000 ~~992~~989.~~80097271~~12009011 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage II-A-PO 0.00000% 0.00 0.00 443,~~740~~408.6588 443,~~408~~100.8827 99.~~85143737~~78194135% I-A-PO 0.00000% 0.00 0.00 5,~~055~~008,~~213~~818.9723 5,~~008~~002,~~818~~949.2392 98.~~86968563~~75385033%

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance ~~257~~334,~~912~~521.7539 Deposits Payments of Interest and Principal 2015,~~883~~065,~~822~~665.9548 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~2,249,492~~0.6400 Servicer Advances 0403,954.0075 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 2315,~~133~~469,~~315~~620.5923 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 Total Administration Fees 284,~~874~~205.3432 Payment of Interest and Principal 2215,~~771~~519,~~832~~936.6230 Total Withdrawals (Pool Distribution Amount) 2315,~~056~~804,~~706~~141.9662 Ending Balance ~~334,521~~0.3900 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 75,~~873~~218.7496 Servicing Fee Support 52,~~649~~794.1425 Non-Supported Prepayment/Curtailment Interest Shortfall 2,~~158~~423.1303

ADMINISTRATION FEES Gross Servicing Fee* ~~279~~275,~~349~~961.5013 Master Servicing Fee - Well Fargo Bank, N.A. 11,~~173~~038.9844 Supported Prepayment/Curtailment Interest Shortfall 52,~~649~~794.1425 Total Administration Fees 284,~~874~~205.3432 *Servicer Payees include: Wells Fargo Bank, N.A.

Collateral Statement Group Group I Group II Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~350475~~349788 6.~~201372~~201370 Weighted Average Net Rate 5.~~971102~~971128 5.~~941372~~941370 Weighted Average Pass-Through Rate * * Weighted Average Remaining Term ~~356~~ 355 354 Principal And Interest Constant 5,~~997~~927,~~681~~085.2589 265,~~746~~736.5593 Beginning Loan Count 1,~~932~~917 82 Loans Paid in Full 157 0 Ending Loan Count 1,~~917~~910 82 Beginning Scheduled Balance 1,~~047~~035,~~878~~207,~~870~~342.1170 45,~~412~~377,~~183~~704.6226 Ending Scheduled Balance 1,~~035~~028,~~207~~717,~~342~~503.7065 45,~~377~~343,~~704~~278.2624 Actual Ending Collateral Balance 1,~~035~~028,~~681~~746,~~022~~496.2969 45,~~377~~347,~~195~~720.6035 * Scheduled Principal 551,~~527~~906.1057 31,~~065~~235.0137 Unscheduled Principal 125,~~120~~937,~~000~~932.3248 3,~~414~~190.3565 Scheduled Interest 5,~~438~~372,~~811~~600.3978 234,~~681~~501.5456 Servicing Fees ~~218~~215,~~212~~554.2791 9,~~460~~453.8762 Master Servicing Fees 8,~~728~~622.4920 378.4415 Trustee Fee 0.00 0.00 FRY Amount ~~104~~102,~~194~~311.7830 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 5,~~107~~046,~~675~~112.8538 224,~~842~~669.2380 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00 Ending Scheduled Balance for Premium Loans ~~473~~472,~~390~~124,~~868~~903.0551 45,~~377~~343,~~704~~278.2624 Ending Scheduled Balance for Discount Loans ~~561~~556,~~816~~592,~~474~~600.6514 0.00 Outstanding Mortgage Loans with Orig. LTV Less than or equal to 80% * * Greater than 80%, less than or equal to 85% * * Greater than 85%, less than or equal to 95% * * Greater than 95% * * * This data is currently not provided for reporting. The Weighted Average Remaining Term is utilizing a step-down method.

Collateral Statement Group Group III Total Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~917736~~916074 6.~~265374~~264624 Weighted Average Net Rate 5.~~455572~~455162 5.~~874728~~874842 Weighted Average Pass-Through Rate * 0.000000 Weighted Average Remaining Term ~~175~~174 ~~356~~355 Principal And Interest Constant 2,~~094~~075,~~771~~212.9565 8,~~358~~268,~~199~~035.7547 Beginning Loan Count ~~417~~414 2,~~431~~413 Loans Paid in Full 31 188 Ending Loan Count ~~414~~413 2,~~413~~405 Beginning Scheduled Balance ~~248~~244,~~064~~563,~~847~~497.8076 1,~~341~~325,~~355~~148,~~901~~544.5372 Ending Scheduled Balance ~~244~~242,~~563~~052,~~497~~842.7641 1,~~325~~316,~~148~~113,~~544~~624.7230 Actual Ending Collateral Balance ~~244~~242,~~499~~058,~~174~~503.6618 1,~~337~~316,~~799~~152,~~544~~720.1222 Scheduled Principal ~~904~~908,~~905~~649.8323 1,~~487~~491,~~497~~791.9418 Unscheduled Principal 21,~~596~~602,~~444~~006.2112 147,~~719~~543,~~858~~129.8825 Scheduled Interest 1,~~181~~164,~~439~~809.9248 6,~~854~~771,~~932~~911.8582 Servicing Fees 5150,~~676~~952.3660 ~~279~~275,~~349~~961.5013 Master Servicing Fees 2,~~067~~038.0510 11,~~173~~038.9844 Trustee Fee 0.00 0.00 FRY Amount 4140,~~788~~947.3897 ~~145~~143,~~983~~259.1627 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,~~085~~070,~~908~~870.1281 6,~~418~~341,~~426~~652.2098 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00 Ending Scheduled Balance for Premium Loans 52,~~443~~214,~~719~~432.6915 ~~571~~569,~~212~~682,~~292~~613.0090 Ending Scheduled Balance for Discount Loans ~~192~~189,~~119~~838,~~778~~410.0726 ~~753~~746,~~936~~431,~~252~~010.7240 Outstanding Mortgage Loans with Orig. LTV Less than or equal to 80% * 1,~~307~~298,~~355~~461,~~356~~642.5116 Greater than 80%, less than or equal to 85% * 1,~~885~~884,~~117~~250.1956 Greater than 85%, less than or equal to 95% * 15,~~637~~626,~~786~~628.5670 Greater than 95% * 180,~~369~~198.0180 * This data is currently not provided for reporting. The Weighted Average Remaining Term is utilizing a step-down method.

Additional Reporting - Deal Level Structural Reporting Group I-A Percentage 96.~~454572~~413010% Group II-A Percentage 96.~~464439~~464173% Group III-A Percentage 97.~~447609~~420328% Group I-A Prepayment Percentage 100.000000% Group II-A Prepayment Percentage 100.000000% Group III-A Prepayment Percentage 100.000000% Group I Subordinate Prepay Percentage 0.000000% Group II Subordinate Prepay Percentage 0.000000% Group III Subordinate Prepay Percentage 0.000000% Trigger Event Reporting Shifting Interest Group 1 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Shifting Interest Group 1 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Shifting Interest Group 1 Delinquency/Loss Trigger Trigger Result Pass Shifting Interest Group 2 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Shifting Interest Group 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Shifting Interest Group 2 Delinquency/Loss Trigger Trigger Result Pass Shifting Interest Group 3 Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Shifting Interest Group 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Shifting Interest Group 3 Delinquency/Loss 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 35 0 0 0 35 12,~~739~~107,~~680~~911.6593 0.00 0.00 0.00 12,~~739~~107,~~680~~911.6593 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 35 0 0 0 35 12,~~739~~107,~~680~~911.6593 0.00 0.00 0.00 12,~~739~~107,~~680~~911.6593 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 0.~~124327~~207900% 0.000000% 0.000000% 0.000000% 0.~~124327~~207900% 0.~~130040~~160157% 0.000000% 0.000000% 0.000000% 0.~~130040~~160157% 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 0.~~124327~~207900% 0.000000% 0.000000% 0.000000% 0.~~124327~~207900% 0.~~130040~~160157% 0.000000% 0.000000% 0.000000% 0.~~130040~~160157% 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 ~~216~~804,~~508~~866.2513

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I - 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 34 0 0 0 34 1,~~739~~735,~~680~~688.6516 0.00 0.00 0.00 1,~~739~~735,~~680~~688.6516 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 34 0 0 0 34 1,~~739~~735,~~680~~688.6516 0.00 0.00 0.00 1,~~739~~735,~~680~~688.6516 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~156495~~209424% 0.000000% 0.000000% 0.000000% 0.~~156495~~209424% 0.~~167975~~168719% 0.000000% 0.000000% 0.000000% 0.~~167975~~168719% 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 0.~~156495~~209424% 0.000000% 0.000000% 0.000000% 0.~~156495~~209424% 0.~~167975~~168719% 0.000000% 0.000000% 0.000000% 0.~~167975~~168719% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II - 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 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group III - 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 01 0 0 0 01 0372,223.0077 0.00 0.00 0.00 0372,223.0077 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 01 0 0 0 01 0372,223.0077 0.00 0.00 0.00 0372,223.0077 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~242131% 0.000000% 0.000000% 0.000000% 0.~~000000~~242131% 0.~~000000~~153774% 0.000000% 0.000000% 0.000000% 0.~~000000~~153774% 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 0.~~000000~~242131% 0.000000% 0.000000% 0.000000% 0.~~000000~~242131% 0.~~000000~~153774% 0.000000% 0.000000% 0.000000% 0.~~000000~~153774% Please refer to CTSLink.com for a list of delinquency code descriptions.

Repurchases Current Loan Scheduled Current Current Number Balance Rate Payment ~~0067385765~~No ~~549,569.77~~Repurchases ~~6.375%~~this ~~3,461.23 0157116724 576,289.81 6.125% 3,524.14 0157215054 627,051.00 6.375% 3,271.12 0157747676 484,977.02 6.250% 3,004.21~~Period

Interest Rate Stratification Summary Group I Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.500 0 0.00 0.000 0 0.00 0.000 3.500 3.999 4 ~~657~~654,~~909~~718.7468 0.050 0 0.00 0.000 4.000 4.499 23 5,~~049~~025,~~637~~199.7558 0.~~381~~382 0 0.00 0.000 4.500 4.999 5 ~~482~~477,~~907~~199.2053 0.036 0 0.00 0.000 5.000 5.499 1 475,~~835~~289.1284 0.036 1 475,~~835~~289.1284 0.046 5.500 5.999 229 ~~143~~142,~~566~~033,~~295~~882.4330 10.~~834~~792 31 14,~~477~~466,~~302~~852.8829 1.~~398~~406 6.000 6.499 1,~~603~~600 ~~898~~894,~~857~~939,~~017~~848.2660 67.~~831~~999 1,~~349~~347 ~~750~~747,~~017~~069,~~669~~928.3758 72.~~451~~621 6.500 6.999 ~~530~~525 ~~271~~267,~~251~~702,~~913~~833.9784 20.~~470~~340 ~~519~~514 ~~265~~261,~~523~~994,~~621~~597.9729 25.~~649~~468 7.000 7.499 18 4,~~807~~804,~~028~~651.2593 0.~~363~~365 17 4,~~712~~710,~~913~~835.3665 0.~~455~~458 7.500 7.999 0 0.00 0.000 0 0.00 0.000 8.000 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.999 0 0.00 0.000 0 0.00 0.000 10.000 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.499 0 0.00 0.000 0 0.00 0.000 11.500 11.999 0 0.00 0.000 0 0.00 0.000 12.000 12.499 0 0.00 0.000 0 0.00 0.000 12.500 12.999 0 0.00 0.000 0 0.00 0.000 >= 13.000 0 0.00 0.000 0 0.00 0.000 Total 2,~~413~~405 1,~~325~~316,~~148~~113,~~544~~624.7230 100.000 1,~~917~~910 1,~~035~~028,~~207~~717,~~342~~503.7065 100.000

Interest Rate Stratification (continued) Group II Group III Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.500 0 0.00 0.000 0 0.00 0.000 3.500 3.999 0 0.00 0.000 4 ~~657~~654,~~909~~718.7468 0.~~269~~270 4.000 4.499 0 0.00 0.000 23 5,~~049~~025,~~637~~199.7558 2.~~065~~076 4.500 4.999 0 0.00 0.000 5 ~~482~~477,~~907~~199.2053 0.197 5.000 5.499 0 0.00 0.000 0 0.00 0.000 5.500 5.999 2 1,~~077~~076,~~626~~987.1764 2.375 196 ~~128~~126,~~011~~490,~~366~~042.3837 52.~~343~~257 6.000 6.499 80 44,~~300~~266,~~078~~290.0960 97.625 ~~174~~173 ~~104~~103,~~539~~603,~~269~~629.8042 42.~~745~~802 6.500 6.999 0 0.00 0.000 11 5,~~728~~708,~~292~~236.0055 2.~~342~~358 7.000 7.499 0 0.00 0.000 1 9493,~~114~~816.8928 0.~~038~~039 7.500 7.999 0 0.00 0.000 0 0.00 0.000 8.000 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.999 0 0.00 0.000 0 0.00 0.000 10.000 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.499 0 0.00 0.000 0 0.00 0.000 11.500 11.999 0 0.00 0.000 0 0.00 0.000 12.000 12.499 0 0.00 0.000 0 0.00 0.000 12.500 12.999 0 0.00 0.000 0 0.00 0.000 >= 13.000 0 0.00 0.000 0 0.00 0.000 Total 82 45,~~377~~343,~~704~~278.2624 100.000 ~~414~~413 ~~244~~242,~~563~~052,~~497~~842.7641 100.000

Filing Compare · Wells Fargo Mortgage Backed Securities 2007-3 Trust