10-D 1 wfm07002_10d-200710.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: September 26, 2007 to October 25, 2007 Commission File Number of issuing entity: 333-137620-06 Wells Fargo Mortgage Backed Securities 2007-2 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) 54-2198976 54-2198977 54-6737535 (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-21 _____ _____ __X___ ____________ I-A-22 _____ _____ __X___ ____________ A-PO _____ _____ __X___ ____________ I-A-R _____ _____ __X___ ____________ II-A-1 _____ _____ __X___ ____________ II-A-2 _____ _____ __X___ ____________ III-A-1 _____ _____ __X___ ____________ III-A-2 _____ _____ __X___ ____________ III-A-3 _____ _____ __X___ ____________ III-A-4 _____ _____ __X___ ____________ III-A-5 _____ _____ __X___ ____________ III-A-6 _____ _____ __X___ ____________ III-A-PO _____ _____ __X___ ____________ III-B-1 _____ _____ __X___ ____________ III-B-2 _____ _____ __X___ ____________ III-B-3 _____ _____ __X___ ____________ III-B-4 _____ _____ __X___ ____________ III-B-5 _____ _____ __X___ ____________ III-B-6 _____ _____ __X___ ____________ CR-B-1 _____ _____ __X___ ____________ CR-B-2 _____ _____ __X___ ____________ CR-B-3 _____ _____ __X___ ____________ CR-B-4 _____ _____ __X___ ____________ CR-B-5 _____ _____ __X___ ____________ CR-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 October 25, 2007 a distribution was made to holders of Wells Fargo Mortgage Backed Securities 2007-2 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 2007-2 Trust, relating to the October 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 2007-2 Trust (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: November 5, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Wells Fargo Mortgage Backed Securities 2007-2 Trust, relating to the October 25, 2007 distribution. EX-99.1 Wells Fargo Asset Securities Corporation Mortgage-Backed Securities Distribution Date: 10/25/2007 Wells Fargo Asset Securities Corporation Mortgage-Backed Securities Series 2007-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance I-A-1 94984XAA8 0509/3128/2007 6.00000% ~~239~~231,~~812~~756,~~199~~269.2294 1,~~198~~158,~~906~~781.1735 I-A-2 94984XAB6 0509/3128/2007 6.00000% 10,160,000.00 50,~~793~~800.4400 I-A-3 94984XAC4 0509/3128/2007 6.00000% ~~152~~147,~~116~~122,~~875~~469.1937 ~~760~~735,~~486~~612.1735 I-A-4 94984XAD2 0509/3128/2007 6.00000% 8,400,000.00 4142,~~994~~000.5800 I-A-5 94984XAE0 0509/3128/2007 6.00000% 18,475,000.00 92,~~363~~375.0700 I-A-6 94984XAF7 0509/3128/2007 6.00000% 30,000,000.00 ~~149~~150,~~980~~000.6300 I-A-7 94984XAG5 0509/3128/2007 6.00000% 8,740,000.00 43,~~694~~700.3600 I-A-8 94984XAH3 0509/3128/2007 5.75000% ~~114~~112,~~787~~591,~~746~~535.4397 ~~549~~539,~~950~~501.5111 I-A-9 94984XAJ9 0509/3128/2007 6.00000% 37,693,000.00 188,~~440~~465.6700 I-A-10 94984XAK6 0610/2224/2007 5.~~92000~~73125% ~~135~~126,~~831~~741,~~926~~544.4606 ~~670~~605,~~016~~322.4890 I-A-11 94984XAL4 0610/2224/2007 0.~~08000~~26875% 0.00 928,~~055~~384.4682 I-A-12 94984XAM2 0509/3128/2007 6.00000% 12,817,000.00 64,~~076~~085.7300 I-A-13 94984XAN0 0509/3128/2007 6.00000% 42,316,104.00 211,~~553~~580.2052 I-A-14 94984XAP5 0509/3128/2007 5.75000% 1413,~~600~~927,~~132~~659.5066 6966,~~949~~736.5470 I-A-15 94984XAQ3 0509/3128/2007 5.75000% 30,694,000.00 147,~~055~~075.6042 I-A-16 94984XAR1 0509/3128/2007 5.75000% 1,395,000.00 6,~~683~~684.4738 I-A-17 94984XAS9 0509/3128/2007 5.75000% 4847,~~608~~678,~~076~~061.8623 ~~232~~228,~~882~~457.3238 I-A-18 94984XAT7 0509/3128/2007 5.75000% 15,962,000.00 76,~~474~~484.2858 I-A-19 94984XAU4 0509/3128/2007 6.00000% 0.00 2322,~~179~~845.0015 I-A-20 94984XAV2 0509/3128/2007 6.00000% 0.00 23,~~914~~456.1157 I-A-21 94984XAW0 0509/3128/2007 6.00000% 5,610,000.00 28,~~046~~050.3800 I-A-22 94984XAX8 0509/3128/2007 6.00000% 1,610,000.00 8,~~048~~050.9600 A-PO 94984XBH2 0509/3128/2007 0.00000% 6,~~182~~125,~~395~~548.7066 0.00 I-A-R 94984XAY6 0509/3128/2007 6.00000% 0.00 0.0002 II-A-1 94984XAZ3 0509/3128/2007 6.00000% ~~100~~98,~~723~~145,~~164~~621.6575 ~~503~~490,~~615~~728.8211 II-A-2 94984XBA7 0509/3128/2007 6.00000% 3,~~797~~700,~~985~~793.5166 18,~~989~~503.9397 III-A-1 94984XBB5 0509/3128/2007 5.25000% ~~208~~203,~~939~~099,~~811~~094.0454 ~~914~~888,~~115~~582.3445 III-A-2 94984XBC3 0509/3128/2007 5.25000% 29,040,000.00 127,~~050~~053.5142 III-A-3 94984XBD1 0509/3128/2007 5.25000% 9997,~~969~~184,~~940~~927.6294 ~~437~~425,~~370~~195.2450 III-A-4 94984XBE9 0509/3128/2007 5.25000% 78,~~862~~000,~~296~~792.2430 3435,~~397~~004.6841 III-A-5 94984XBF6 0509/3128/2007 5.25000% 38,949,000.00 170,~~402~~406.5646 III-A-6 94984XBY5 0509/3128/2007 5.25000% 1,070,000.00 4,681.2738 III-A-PO 94984XBG4 0509/3128/2007 0.00000% ~~192~~161,~~697~~125.2799 0.00 III-B-1 94984XBM1 0509/3128/2007 5.25000% 7,~~583~~557,~~881~~738.4278 33,~~179~~066.6100 III-B-2 94984XBN9 0509/3128/2007 5.25000% ~~797~~795,~~988~~237.3154 3,~~491~~479.2126 III-B-3 94984XBP4 0509/3128/2007 5.25000% ~~798~~796,~~985~~231.8059 3,~~495~~483.5861 III-B-4 94984XBV1 0509/3128/2007 5.25000% ~~398~~397,~~994~~618.1677 1,~~745~~739.6163 III-B-5 94984XBW9 0509/3128/2007 5.25000% ~~398~~397,~~994~~618.1677 1,~~745~~739.6163 III-B-6 94984XBX7 0509/3128/2007 5.25000% ~~399~~398,~~541~~164.7850 1,~~748~~742.0002 CR-B-1 94984XBJ8 0509/3128/2007 6.00000% 23,~~849~~794,~~493~~066.4652 ~~119~~118,~~233~~970.6033 CR-B-2 94984XBK5 0509/3128/2007 6.00000% 6,~~100~~086,~~638~~460.5347 30,~~499~~432.6530 CR-B-3 94984XBL3 0509/3128/2007 6.00000% 3,~~327~~319,~~348~~615.7589 16,~~634~~598.8108 CR-B-4 94984XBS8 0509/3128/2007 6.00000% 2,~~219~~214,~~230~~073.8125 11,~~094~~070.8637 CR-B-5 94984XBT6 0509/3128/2007 6.00000% 1,~~663~~659,~~175~~309.2296 8,~~314~~296.9155 CR-B-6 94984XBU3 0509/3128/2007 6.00000% 1,~~664~~661,~~908~~038.2799 8,~~323~~305.5719 Totals 1,~~475~~438,~~559~~243,~~532~~724.3610 76,~~097~~917,~~675~~526.5092

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A-1 3876,~~452,602~~011.5563 0.00 ~~236~~230,~~359~~880,~~596~~258.6732 42,~~651~~034,~~508~~792.7298 0.00 I-A-2 0.00 0.00 10,160,000.00 50,~~793~~800.4400 0.00 I-A-3 2543,~~140,497~~097.7281 0.00 ~~149~~146,~~976~~579,~~377~~371.4756 21,~~900~~278,~~983~~710.8916 0.00 I-A-4 0.00 0.00 8,400,000.00 4142,~~994~~000.5800 0.00 I-A-5 0.00 0.00 18,475,000.00 92,~~363~~375.0700 0.00 I-A-6 0.00 0.00 30,000,000.00 ~~149~~150,~~980~~000.6300 0.00 I-A-7 0.00 0.00 8,740,000.00 43,~~694~~700.3600 0.00 I-A-8 ~~459~~698,~~060~~318.0901 0.00 ~~114~~111,~~328~~893,~~686~~217.3496 1,~~009~~237,~~010~~819.6012 0.00 I-A-9 0.00 0.00 37,693,000.00 188,~~440~~465.6700 0.00 I-A-10 4193,~~729,972~~721.0929 0.00 ~~131~~126,~~101~~547,~~954~~822.3878 5799,~~399,988~~044.5719 0.00 I-A-11 0.00 0.00 0.00 928,~~055~~384.4682 0.00 I-A-12 0.00 0.00 12,817,000.00 64,~~076~~085.7300 0.00 I-A-13 0.00 0.00 42,316,104.00 211,~~553~~580.2052 0.00 I-A-14 ~~140~~213,~~562~~822.7881 0.00 1413,~~459~~713,~~569~~836.7284 ~~210~~280,~~512~~559.3251 0.00 I-A-15 0.00 0.00 30,694,000.00 147,~~055~~075.6042 0.00 I-A-16 0.00 0.00 1,395,000.00 6,~~683~~684.4738 0.00 I-A-17 ~~194~~295,~~395~~712.3340 0.00 4847,~~413~~382,~~681~~348.5383 ~~427~~524,~~277~~169.6578 0.00 I-A-18 0.00 0.00 15,962,000.00 76,~~474~~484.2858 0.00 I-A-19 0.00 0.00 0.00 2322,~~179~~845.0015 0.00 I-A-20 0.00 0.00 0.00 23,~~914~~456.1157 0.00 I-A-21 0.00 0.00 5,610,000.00 28,~~046~~050.3800 0.00 I-A-22 0.00 0.00 1,610,000.00 8,~~048~~050.9600 0.00 A-PO 85,~~703~~608.5750 0.00 6,~~173~~119,~~692~~940.1216 85,~~703~~608.5750 0.00 I-A-R 0.00 0.00 0.00 0.0002 0.00 II-A-1 ~~513~~290,~~321~~896.3818 0.00 ~~100~~97,~~209~~854,~~843~~725.2757 1781,~~016,937~~624.2029 0.00 II-A-2 1910,~~355~~968.9087 0.00 3,~~778~~689,~~629~~824.6279 3829,~~345~~472.8384 0.00 III-A-1 ~~799~~2,~~368~~296,936.0564 0.00 ~~208~~200,~~140~~802,~~442~~157.9990 13,~~713~~185,~~483~~519.3909 0.00 III-A-2 0.00 0.00 29,040,000.00 127,~~050~~053.5142 0.00 III-A-3 ~~396~~1,~~603~~075,781.3900 0.00 9996,~~573~~109,~~337~~146.2394 ~~833~~1,~~973~~500,976.6350 0.00 III-A-4 (3435,~~397~~004.6841) 0.00 78,~~896~~035,~~693~~796.9371 0.00 0.00 III-A-5 0.00 0.00 38,949,000.00 170,~~402~~406.5646 0.00 III-A-6 0.00 0.00 1,070,000.00 4,681.2738 0.00 III-A-PO ~~356~~253.3326 0.00 ~~192~~160,~~340~~872.9473 ~~356~~253.3326 0.00 III-B-1 6,~~483~~601.9105 0.00 7,~~577~~551,~~397~~137.5172 39,~~663~~667.5205 0.00 III-B-2 ~~682~~694.2557 0.00 ~~797~~794,~~306~~542.0697 4,173.4683 0.00 III-B-3 ~~683~~695.1044 0.00 ~~798~~795,~~302~~536.7015 4,~~178~~179.6805 0.00 III-B-4 ~~341~~347.1229 0.00 ~~398~~397,~~653~~271.0348 2,086.7392 0.00 III-B-5 ~~341~~347.1229 0.00 ~~398~~397,~~653~~271.0348 2,086.7392 0.00 III-B-6 ~~341~~347.5976 0.00 ~~399~~397,~~200~~816.1874 2,089.5978 0.00 CR-B-1 1314,~~666~~130.9458 0.00 23,~~835~~779,~~826~~935.5295 ~~132~~133,~~900~~100.5491 0.00 CR-B-2 3,~~495~~614.9757 0.00 6,~~097~~082,~~142~~845.5690 3334,~~995~~046.6287 0.00 CR-B-3 1,~~906~~971.7342 0.00 3,~~325~~317,~~442~~644.0248 18,~~541~~569.5450 0.00 CR-B-4 1,~~271~~314.7387 0.00 2,~~217~~212,~~959~~758.0838 12,~~366~~385.5924 0.00 CR-B-5 ~~953~~985.0841 0.00 1,~~662~~658,~~222~~324.1454 9,~~267~~281.9996 0.00 CR-B-6 ~~954~~986.0644 0.00 1,~~663~~660,~~954~~052.2154 9,~~277~~291.63 0.00 Totals 126,~~851~~498,~~523~~160.1068 0.00 1,~~462~~431,~~708~~745,~~009~~563.2542 1913,~~949~~415,~~198~~687.60 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 249,100,000.00 ~~239~~231,~~812~~756,~~199~~269.2294 ~~169~~170,~~353~~698.0005 3705,~~283,249~~313.5457 0.00 I-A-2 10,160,000.00 10,160,000.00 0.00 0.00 0.00 I-A-3 157,875,000.00 ~~152~~147,~~116~~122,~~875~~469.1937 ~~104~~105,~~993~~827.1807 2437,~~035,504~~270.5475 0.00 I-A-4 8,400,000.00 8,400,000.00 0.00 0.00 0.00 I-A-5 18,475,000.00 18,475,000.00 0.00 0.00 0.00 I-A-6 30,000,000.00 30,000,000.00 0.00 0.00 0.00 I-A-7 8,740,000.00 8,740,000.00 0.00 0.00 0.00 I-A-8 115,803,000.00 ~~114~~112,~~787~~591,~~746~~535.4397 22136,~~517~~072.2899 ~~436~~562,~~542~~245.8101 0.00 I-A-9 37,693,000.00 37,693,000.00 0.00 0.00 0.00 I-A-10 148,935,896.00 ~~135~~126,~~831~~741,~~926~~544.4606 ~~232~~37,~~009~~748.0318 4155,~~497,963~~973.0610 0.00 I-A-11 0.00 0.00 0.00 0.00 0.00 I-A-12 12,817,000.00 12,817,000.00 0.00 0.00 0.00 I-A-13 42,316,104.00 42,316,104.00 0.00 0.00 0.00 I-A-14 14,911,000.00 1413,~~600~~927,~~132~~659.5066 641,~~894~~665.7213 ~~133~~172,~~668~~157.0668 0.00 I-A-15 30,694,000.00 30,694,000.00 0.00 0.00 0.00 I-A-16 1,395,000.00 1,395,000.00 0.00 0.00 0.00 I-A-17 49,038,000.00 4847,~~608~~678,~~076~~061.8623 957,~~535~~621.2599 ~~184~~238,~~860~~090.0841 0.00 I-A-18 15,962,000.00 15,962,000.00 0.00 0.00 0.00 I-A-19 0.00 0.00 0.00 0.00 0.00 I-A-20 0.00 0.00 0.00 0.00 0.00 I-A-21 5,610,000.00 5,610,000.00 0.00 0.00 0.00 I-A-22 1,610,000.00 1,610,000.00 0.00 0.00 0.00 A-PO 6,235,740.12 6,~~182~~125,~~395~~548.7066 3,~~599~~667.71 51,~~103~~940.8778 0.00 I-A-R 100.00 0.00 0.00 0.00 0.00 II-A-1 102,633,000.00 ~~100~~98,~~723~~145,~~164~~621.6575 45,~~404~~575.3745 ~~467~~245,~~917~~320.0173 0.00 II-A-2 3,870,000.00 3,~~797~~700,~~985~~793.5166 1,~~712~~718.0752 179,~~643~~250.8335 0.00 III-A-1 211,517,000.00 ~~208~~203,~~939~~099,~~811~~094.0454 ~~227~~226,~~008~~808.7715 ~~572~~2,~~359~~070,128.2950 0.00 III-A-2 29,040,000.00 29,040,000.00 0.00 0.00 0.00 III-A-3 101,240,000.00 9997,~~969~~184,~~940~~927.6294 ~~112~~106,~~629~~226.5366 ~~283~~969,~~973~~554.8634 0.00 III-A-4 7,760,000.00 78,~~862~~000,~~296~~792.2430 0.00 0.00 (3435,~~397~~004.6841) III-A-5 38,949,000.00 38,949,000.00 0.00 0.00 0.00 III-A-6 1,070,000.00 1,070,000.00 0.00 0.00 0.00 III-A-PO 193,759.76 ~~192~~161,~~697~~125.2799 ~~290~~251.0830 661.2596 0.00 III-B-1 7,603,000.00 7,~~583~~557,~~881~~738.4278 6,~~483~~601.9105 0.00 0.00 III-B-2 800,000.00 ~~797~~795,~~988~~237.3154 ~~682~~694.2557 0.00 0.00 III-B-3 801,000.00 ~~798~~796,~~985~~231.8059 ~~683~~695.1044 0.00 0.00 III-B-4 400,000.00 ~~398~~397,~~994~~618.1677 ~~341~~347.1229 0.00 0.00 III-B-5 400,000.00 ~~398~~397,~~994~~618.1677 ~~341~~347.1229 0.00 0.00 III-B-6 400,549.00 ~~399~~398,~~541~~164.7850 ~~341~~347.5976 0.00 0.00 CR-B-1 23,890,000.00 23,~~849~~794,~~493~~066.4652 1314,~~666~~130.9458 0.00 0.00 CR-B-2 6,111,000.00 6,~~100~~086,~~638~~460.5347 3,~~495~~614.9757 0.00 0.00 CR-B-3 3,333,000.00 3,~~327~~319,~~348~~615.7589 1,~~906~~971.7342 0.00 0.00 CR-B-4 2,223,000.00 2,~~219~~214,~~230~~073.8125 1,~~271~~314.7387 0.00 0.00 CR-B-5 1,666,000.00 1,~~663~~659,~~175~~309.2296 ~~953~~985.0841 0.00 0.00 CR-B-6 1,667,735.93 1,~~664~~661,~~908~~038.2799 ~~954~~986.0644 0.00 0.00 Totals 1,511,338,884.81 1,~~475~~438,~~559~~243,~~532~~724.3610 ~~967~~965,~~068~~917.5989 115,~~918~~567,~~852~~247.2018 (3435,~~397~~004.6841)

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 0.00 3876,~~452,602~~011.5563 ~~236~~230,~~359~~880,~~596~~258.6732 0.~~94885426~~92685772 3876,~~452,602~~011.5563 I-A-2 0.00 0.00 10,160,000.00 1.00000000 0.00 I-A-3 0.00 2543,~~140,497~~097.7281 ~~149~~146,~~976~~579,~~377~~371.4756 0.~~94996914~~92845208 2543,~~140,497~~097.7281 I-A-4 0.00 0.00 8,400,000.00 1.00000000 0.00 I-A-5 0.00 0.00 18,475,000.00 1.00000000 0.00 I-A-6 0.00 0.00 30,000,000.00 1.00000000 0.00 I-A-7 0.00 0.00 8,740,000.00 1.00000000 0.00 I-A-8 0.00 ~~459~~698,~~060~~318.0901 ~~114~~111,~~328~~893,~~686~~217.3496 0.~~98726878~~96623764 ~~459~~698,~~060~~318.0901 I-A-9 0.00 0.00 37,693,000.00 1.00000000 0.00 I-A-10 0.00 4193,~~729,972~~721.0929 ~~131~~126,~~101~~547,~~954~~822.3878 0.~~88025760~~84967980 4193,~~729,972~~721.0929 I-A-11 0.00 0.00 0.00 0.00000000 0.00 I-A-12 0.00 0.00 12,817,000.00 1.00000000 0.00 I-A-13 0.00 0.00 42,316,104.00 1.00000000 0.00 I-A-14 0.00 ~~140~~213,~~562~~822.7881 1413,~~459~~713,~~569~~836.7284 0.~~96972502~~91971275 ~~140~~213,~~562~~822.7881 I-A-15 0.00 0.00 30,694,000.00 1.00000000 0.00 I-A-16 0.00 0.00 1,395,000.00 1.00000000 0.00 I-A-17 0.00 ~~194~~295,~~395~~712.3340 4847,~~413~~382,~~681~~348.5383 0.~~98726868~~96623738 ~~194~~295,~~395~~712.3340 I-A-18 0.00 0.00 15,962,000.00 1.00000000 0.00 I-A-19 0.00 0.00 0.00 0.00000000 0.00 I-A-20 0.00 0.00 0.00 0.00000000 0.00 I-A-21 0.00 0.00 5,610,000.00 1.00000000 0.00 I-A-22 0.00 0.00 1,610,000.00 1.00000000 0.00 A-PO 0.00 85,~~703~~608.5750 6,~~173~~119,~~692~~940.1216 0.~~99004962~~98142964 85,~~703~~608.5750 I-A-R 0.00 0.00 0.00 0.00000000 0.00 II-A-1 0.00 ~~513~~290,~~321~~896.3818 ~~100~~97,~~209~~854,~~843~~725.2757 0.~~97639008~~95344310 ~~513~~290,~~321~~896.3818 II-A-2 0.00 1910,~~355~~968.9087 3,~~778~~689,~~629~~824.6279 0.~~97639008~~95344310 1910,~~355~~968.9087 III-A-1 0.00 ~~799~~2,~~368~~296,936.0564 ~~208~~200,~~140~~802,~~442~~157.9990 0.~~98403647~~94934288 ~~799~~2,~~368~~296,936.0564 III-A-2 0.00 0.00 29,040,000.00 1.00000000 0.00 III-A-3 0.00 ~~396~~1,~~603~~075,781.3900 9996,~~573~~109,~~337~~146.2394 0.~~98353751~~94931990 ~~396~~1,~~603~~075,781.3900 III-A-4 0.00 (3435,~~397~~004.6841) 78,~~896~~035,~~693~~796.9371 1.~~01761520~~03554081 (3435,~~397~~004.6841) III-A-5 0.00 0.00 38,949,000.00 1.00000000 0.00 III-A-6 0.00 0.00 1,070,000.00 1.00000000 0.00 III-A-PO 0.00 ~~356~~253.3326 ~~192~~160,~~340~~872.9473 0.~~99267743~~83026904 ~~356~~253.3326 III-B-1 0.00 6,~~483~~601.9105 7,~~577~~551,~~397~~137.5172 0.~~99663258~~99317871 6,~~483~~601.9105 III-B-2 0.00 ~~682~~694.2557 ~~797~~794,~~306~~542.0697 0.~~99663258~~99317871 ~~682~~694.2557 III-B-3 0.00 ~~683~~695.1044 ~~798~~795,~~302~~536.7015 0.~~99663258~~99317871 ~~683~~695.1044 III-B-4 0.00 ~~341~~347.1229 ~~398~~397,~~653~~271.0348 0.~~99663258~~99317870 ~~341~~347.1229 III-B-5 0.00 ~~341~~347.1229 ~~398~~397,~~653~~271.0348 0.~~99663258~~99317870 ~~341~~347.1229 III-B-6 0.00 ~~341~~347.5976 ~~399~~397,~~200~~816.1874 0.~~99663257~~99317871 ~~341~~347.5976 CR-B-1 0.00 1314,~~666~~130.9458 23,~~835~~779,~~826~~935.5295 0.~~99773238~~99539288 1314,~~666~~130.9458 CR-B-2 0.00 3,~~495~~614.9757 6,~~097~~082,~~142~~845.5690 0.~~99773238~~99539288 3,~~495~~614.9757 CR-B-3 0.00 1,~~906~~971.7342 3,~~325~~317,~~442~~644.0248 0.~~99773238~~99539288 1,~~906~~971.7342 CR-B-4 0.00 1,~~271~~314.7387 2,~~217~~212,~~959~~758.0838 0.~~99773238~~99539288 1,~~271~~314.7387 CR-B-5 0.00 ~~953~~985.0841 1,~~662~~658,~~222~~324.1454 0.~~99773238~~99539288 ~~953~~985.0841 CR-B-6 0.00 ~~954~~986.0644 1,~~663~~660,~~954~~052.2154 0.~~99773242~~99539292 ~~954~~986.0644 Totals $0.00 126,~~851~~498,~~523~~160.1068 1,~~462~~431,~~708~~745,~~009~~563.2542 0.~~96782265~~94733589 126,~~851~~498,~~523~~160.1068

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 249,100,000.00 ~~962~~930.~~71456933~~37442770 0.~~67985949~~68525913 132.~~18044777~~83144749 0.00000000 I-A-2 10,160,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-3 157,875,000.00 ~~963~~931.~~52731712~~89212586 0.~~66503994~~67032190 122.~~89314040~~76972763 0.00000000 I-A-4 8,400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 18,475,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-6 30,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 8,740,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 115,803,000.00 ~~991~~972.~~23292514~~26786845 01.~~19444470~~17503856 34.~~76970208~~85518519 0.00000000 I-A-9 37,693,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 148,935,896.00 ~~912~~850.~~01604253~~98050547 10.~~55777778~~25345253 301.~~20066472~~04724989 0.00000000 I-A-11 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-12 12,817,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-13 42,316,104.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-14 14,911,000.00 ~~979~~934.~~15180068~~05268996 02.~~46239152~~79425458 811.~~96439273~~54568305 0.00000000 I-A-15 30,694,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-16 1,395,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-17 49,038,000.00 ~~991~~972.~~23285738~~26765427 01.~~19444614~~17504772 34.~~76973123~~85522268 0.00000000 I-A-18 15,962,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-19 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-21 5,610,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-22 1,610,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-PO 6,235,740.12 ~~991~~982.~~44537473~~32904870 0.~~57727069~~58817557 0.~~81848664~~31123491 0.00000000 I-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 102,633,000.00 ~~981~~956.~~39160553~~27743270 0.~~44239543~~44406234 42.~~55912825~~39027145 0.00000000 II-A-2 3,870,000.00 ~~981~~956.~~39160465~~27743152 0.~~44239535~~44406202 42.~~55912920~~39027132 0.00000000 III-A-1 211,517,000.00 ~~987~~960.~~81568876~~20222743 1.~~07324125~~07229277 29.~~70597300~~78705494 0.00000000 III-A-2 29,040,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-3 101,240,000.00 ~~987~~959.~~45496464~~94594962 1.~~11250030~~04925583 29.~~80495713~~57679119 0.00000000 III-A-4 7,760,000.00 ~~1013~~1031.~~18250515~~02993557 0.00000000 0.00000000 (4.~~43269072~~51087758) III-A-5 38,949,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-6 1,070,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-PO 193,759.76 ~~994~~831.~~51645687~~57612293 1.~~49711168~~29696692 0.~~34191826~~01011562 0.00000000 III-B-1 7,603,000.00 ~~997~~994.~~48538998~~04692621 0.~~85280942~~86821649 0.00000000 0.00000000 III-B-2 800,000.00 ~~997~~994.~~48538750~~04692500 0.~~85281250~~86821250 0.00000000 0.00000000 III-B-3 801,000.00 ~~997~~994.~~48539326~~04692884 0.~~85280899~~86821473 0.00000000 0.00000000 III-B-4 400,000.00 ~~997~~994.~~48540000~~04692500 0.~~85280000~~86822500 0.00000000 0.00000000 III-B-5 400,000.00 ~~997~~994.~~48540000~~04692500 0.~~85280000~~86822500 0.00000000 0.00000000 III-B-6 400,549.00 ~~997~~994.~~48540129~~04692060 0.~~85280453~~86820838 0.00000000 0.00000000 CR-B-1 23,890,000.00 ~~998~~995.~~30445626~~98436668 0.~~57207786~~59148514 0.00000000 0.00000000 CR-B-2 6,111,000.00 ~~998~~995.~~30445590~~98436753 0.~~57207822~~59148585 0.00000000 0.00000000 CR-B-3 3,333,000.00 ~~998~~995.~~30445545~~98436544 0.~~57207621~~59148515 0.00000000 0.00000000 CR-B-4 2,223,000.00 ~~998~~995.~~30445794~~98436797 0.~~57207827~~59148448 0.00000000 0.00000000 CR-B-5 1,666,000.00 ~~998~~995.~~30445378~~98436975 0.~~57207683~~59148259 0.00000000 0.00000000 CR-B-6 1,667,735.93 ~~998~~995.~~30449177~~98441223 0.~~57206898~~59148453 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 133.~~86030731~~51670666 ~~948~~926.~~85426202~~85772108 0.~~94885426~~92685772 133.~~86030731~~51670666 I-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-3 0.00000000 133.~~55818033~~44004947 ~~949~~928.~~96913679~~45207639 0.~~94996914~~92845208 133.~~55818033~~44004947 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 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 36.~~96414678~~03022383 ~~987~~966.~~26877836~~23764462 0.~~98726878~~96623764 36.~~96414678~~03022383 I-A-9 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 311.~~75844250~~30070248 ~~880~~849.~~25760009~~67980305 0.~~88025760~~84967980 311.~~75844250~~30070248 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 1000.00000000 1.00000000 0.00000000 I-A-14 0.00000000 914.~~42678425~~33993763 ~~969~~919.~~72501643~~71275166 0.~~96972502~~91971275 914.~~42678425~~33993763 I-A-15 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-16 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-17 0.00000000 36.~~96417737~~03027040 ~~987~~966.~~26868000~~23738387 0.~~98726868~~96623738 36.~~96417737~~03027040 I-A-18 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-19 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-21 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-22 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 A-PO 0.00000000 10.~~39575573~~89941208 ~~990~~981.~~04961740~~42963662 0.~~99004962~~98142964 10.~~39575573~~89941208 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 52.~~00152368~~83433379 ~~976~~953.~~39008185~~44309891 0.~~97639008~~95344310 52.~~00152368~~83433379 II-A-2 0.00000000 52.~~00152455~~83433333 ~~976~~953.~~39008269~~44309819 0.~~97639008~~95344310 52.~~00152455~~83433333 III-A-1 0.00000000 310.~~77921420~~85934766 ~~984~~949.~~03647456~~34287977 0.~~98403647~~94934288 310.~~77921420~~85934766 III-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 III-A-3 0.00000000 310.~~91745743~~62604702 ~~983~~949.~~53750721~~31990261 0.~~98353751~~94931990 310.~~91745743~~62604702 III-A-4 0.00000000 (4.~~43269072~~51087758) ~~1017~~1035.~~61519716~~54081314 1.~~01761520~~03554081 (4.~~43269072~~51087758) III-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 III-A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 III-A-PO 0.00000000 1.~~83902994~~30708254 ~~992~~830.~~67742693~~26904038 0.~~99267743~~83026904 1.~~83902994~~30708254 III-B-1 0.00000000 0.~~85280942~~86821649 ~~996~~993.~~63258056~~17870840 0.~~99663258~~99317871 0.~~85280942~~86821649 III-B-2 0.00000000 0.~~85281250~~86821250 ~~996~~993.~~63257500~~17871250 0.~~99663258~~99317871 0.~~85281250~~86821250 III-B-3 0.00000000 0.~~85280899~~86821473 ~~996~~993.~~63258427~~17871411 0.~~99663258~~99317871 0.~~85280899~~86821473 III-B-4 0.00000000 0.~~85280000~~86822500 ~~996~~993.~~63257500~~17870000 0.~~99663258~~99317870 0.~~85280000~~86822500 III-B-5 0.00000000 0.~~85280000~~86822500 ~~996~~993.~~63257500~~17870000 0.~~99663258~~99317870 0.~~85280000~~86822500 III-B-6 0.00000000 0.~~85280453~~86820838 ~~996~~993.~~63257180~~17871222 0.~~99663257~~99317871 0.~~85280453~~86820838 CR-B-1 0.00000000 0.~~57207786~~59148514 ~~997~~995.~~73237840~~39288196 0.~~99773238~~99539288 0.~~57207786~~59148514 CR-B-2 0.00000000 0.~~57207822~~59148585 ~~997~~995.~~73237768~~39288169 0.~~99773238~~99539288 0.~~57207822~~59148585 CR-B-3 0.00000000 0.~~57207621~~59148515 ~~997~~995.~~73237924~~39288329 0.~~99773238~~99539288 0.~~57207621~~59148515 CR-B-4 0.00000000 0.~~57207827~~59148448 ~~997~~995.~~73237967~~39288349 0.~~99773238~~99539288 0.~~57207827~~59148448 CR-B-5 0.00000000 0.~~57207683~~59148259 ~~997~~995.~~73237695~~39288115 0.~~99773238~~99539288 0.~~57207683~~59148259 CR-B-6 0.00000000 0.~~57206898~~59148453 ~~997~~995.~~73242278~~39292171 0.~~99773242~~99539292 0.~~57206898~~59148453 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 0509/01/07 - 0509/30/07 30 6.00000% ~~239~~231,~~812~~756,~~199~~269.2294 1,~~199~~158,~~061~~781.0035 0.00 I-A-2 0509/01/07 - 0509/30/07 30 6.00000% 10,160,000.00 50,800.00 0.00 I-A-3 0509/01/07 - 0509/30/07 30 6.00000% ~~152~~147,~~116~~122,~~875~~469.1937 ~~760~~735,~~584~~612.3835 0.00 I-A-4 0509/01/07 - 0509/30/07 30 6.00000% 8,400,000.00 42,000.00 0.00 I-A-5 0509/01/07 - 0509/30/07 30 6.00000% 18,475,000.00 92,375.00 0.00 I-A-6 0509/01/07 - 0509/30/07 30 6.00000% 30,000,000.00 150,000.00 0.00 I-A-7 0509/01/07 - 0509/30/07 30 6.00000% 8,740,000.00 43,700.00 0.00 I-A-8 0509/01/07 - 0509/30/07 30 5.75000% ~~114~~112,~~787~~591,~~746~~535.4397 ~~550~~539,~~024~~501.6211 0.00 I-A-9 0509/01/07 - 0509/30/07 30 6.00000% 37,693,000.00 188,465.00 0.00 I-A-10 0509/25/07 - 0610/24/07 30 5.~~92000~~73125% ~~135~~126,~~831~~741,~~926~~544.4606 ~~670~~605,~~104~~322.1790 0.00 I-A-11 0509/25/07 - 0610/24/07 30 0.~~08000~~26875% ~~135~~126,~~831~~741,~~926~~544.4606 928,~~055~~384.4682 0.00 I-A-12 0509/01/07 - 0509/30/07 30 6.00000% 12,817,000.00 64,085.00 0.00 I-A-13 0509/01/07 - 0509/30/07 30 6.00000% 42,316,104.00 211,580.52 0.00 I-A-14 0509/01/07 - 0509/30/07 30 5.75000% 1413,~~600~~927,~~132~~659.5066 6966,~~958~~736.9770 0.00 I-A-15 0509/01/07 - 0509/30/07 30 5.75000% 30,694,000.00 147,075.42 0.00 I-A-16 0509/01/07 - 0509/30/07 30 5.75000% 1,395,000.00 6,684.38 0.00 I-A-17 0509/01/07 - 0509/30/07 30 5.75000% 4847,~~608~~678,~~076~~061.8623 ~~232~~228,~~913~~457.7038 0.00 I-A-18 0509/01/07 - 0509/30/07 30 5.75000% 15,962,000.00 76,484.58 0.00 I-A-19 0509/01/07 - 0509/30/07 30 6.00000% 4,~~635~~569,~~800~~030.3904 2322,~~179~~845.0015 0.00 I-A-20 0509/01/07 - 0509/30/07 30 6.00000% 4,~~782~~691,~~822~~314.7700 23,~~914~~456.1157 0.00 I-A-21 0509/01/07 - 0509/30/07 30 6.00000% 5,610,000.00 28,050.00 0.00 I-A-22 0509/01/07 - 0509/30/07 30 6.00000% 1,610,000.00 8,050.00 0.00 A-PO N/A N/A 0.00000% 6,~~182~~125,~~395~~548.7066 0.00 0.00 I-A-R N/A N/A 6.00000% 0.00 0.00 0.00 II-A-1 0509/01/07 - 0509/30/07 30 6.00000% ~~100~~98,~~723~~145,~~164~~621.6575 ~~503~~490,~~615~~728.8211 0.00 II-A-2 0509/01/07 - 0509/30/07 30 6.00000% 3,~~797~~700,~~985~~793.5166 18,~~989~~503.9397 0.00 III-A-1 0509/01/07 - 0509/30/07 30 5.25000% ~~208~~203,~~939~~099,~~811~~094.0454 ~~914~~888,~~111~~558.6754 0.00 III-A-2 0509/01/07 - 0509/30/07 30 5.25000% 29,040,000.00 127,050.00 0.00 III-A-3 0509/01/07 - 0509/30/07 30 5.25000% 9997,~~969~~184,~~940~~927.6294 ~~437~~425,~~368~~184.4906 0.00 III-A-4 0509/01/07 - 0509/30/07 30 5.25000% 78,~~862~~000,~~296~~792.2430 3435,~~397~~003.5547 0.00 III-A-5 0509/01/07 - 0509/30/07 30 5.25000% 38,949,000.00 170,401.88 0.00 III-A-6 0509/01/07 - 0509/30/07 30 5.25000% 1,070,000.00 4,681.25 0.00 III-A-PO N/A N/A 0.00000% ~~192~~161,~~697~~125.2799 0.00 0.00 III-B-1 0509/01/07 - 0509/30/07 30 5.25000% 7,~~583~~557,~~881~~738.4278 33,~~179~~065.4811 0.00 III-B-2 0509/01/07 - 0509/30/07 30 5.25000% ~~797~~795,~~988~~237.3154 3,~~491~~479.2016 0.00 III-B-3 0509/01/07 - 0509/30/07 30 5.25000% ~~798~~796,~~985~~231.8059 3,~~495~~483.5651 0.00 III-B-4 0509/01/07 - 0509/30/07 30 5.25000% ~~398~~397,~~994~~618.1677 1,~~745~~739.6058 0.00 III-B-5 0509/01/07 - 0509/30/07 30 5.25000% ~~398~~397,~~994~~618.1677 1,~~745~~739.6058 0.00 III-B-6 0509/01/07 - 0509/30/07 30 5.25000% ~~399~~398,~~541~~164.7850 1,~~748~~741.0097 0.00 CR-B-1 0509/01/07 - 0509/30/07 30 6.00000% 23,~~849~~794,~~493~~066.4652 ~~119~~118,~~247~~970.4733 0.00 CR-B-2 0509/01/07 - 0509/30/07 30 6.00000% 6,~~100~~086,~~638~~460.5347 30,~~503~~432.1930 0.00 CR-B-3 0509/01/07 - 0509/30/07 30 6.00000% 3,~~327~~319,~~348~~615.7589 16,~~636~~598.7408 0.00 CR-B-4 0509/01/07 - 0509/30/07 30 6.00000% 2,~~219~~214,~~230~~073.8125 11,~~096~~070.1537 0.00 CR-B-5 0509/01/07 - 0509/30/07 30 6.00000% 1,~~663~~659,~~175~~309.2296 8,~~315~~296.8855 0.00 CR-B-6 0509/01/07 - 0509/30/07 30 6.00000% 1,~~664~~661,~~908~~038.2799 8,~~324~~305.5419 0.00 Totals 76,~~098~~917,~~291~~481.3124 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 ~~154~~0.8200 1,~~198~~158,~~906~~781.1735 0.00 ~~236~~230,~~359~~880,~~596~~258.6732 I-A-2 0.00 60.5600 50,~~793~~800.4400 0.00 10,160,000.00 I-A-3 0.00 980.2100 ~~760~~735,~~486~~612.1735 0.00 ~~149~~146,~~976~~579,~~377~~371.4756 I-A-4 0.00 50.4200 4142,~~994~~000.5800 0.00 8,400,000.00 I-A-5 0.00 110.9300 92,~~363~~375.0700 0.00 18,475,000.00 I-A-6 0.00 190.3700 ~~149~~150,~~980~~000.6300 0.00 30,000,000.00 I-A-7 0.00 50.6400 43,~~694~~700.3600 0.00 8,740,000.00 I-A-8 0.00 740.1100 ~~549~~539,~~950~~501.5111 0.00 ~~114~~111,~~328~~893,~~686~~217.3496 I-A-9 0.00 240.3300 188,~~440~~465.6700 0.00 37,693,000.00 I-A-10 0.00 870.6900 ~~670~~605,~~016~~322.4890 0.00 ~~131~~126,~~101~~547,~~954~~822.3878 I-A-11 0.00 0.00 928,~~055~~384.4682 0.00 ~~131~~126,~~101~~547,~~954~~822.3878 I-A-12 0.00 80.2700 64,~~076~~085.7300 0.00 12,817,000.00 I-A-13 0.00 270.3200 211,~~553~~580.2052 0.00 42,316,104.00 I-A-14 0.00 90.4300 6966,~~949~~736.5470 0.00 1413,~~459~~713,~~569~~836.7284 I-A-15 0.00 190.8200 147,~~055~~075.6042 0.00 30,694,000.00 I-A-16 0.00 0.9000 6,~~683~~684.4738 0.00 1,395,000.00 I-A-17 0.00 310.3800 ~~232~~228,~~882~~457.3238 0.00 4847,~~413~~382,~~681~~348.5383 I-A-18 0.00 100.3000 76,~~474~~484.2858 0.00 15,962,000.00 I-A-19 0.00 0.00 2322,~~179~~845.0015 0.00 4,~~621~~547,~~843~~799.8040 I-A-20 0.00 0.00 23,~~914~~456.1157 0.00 4,~~763~~662,~~695~~217.2642 I-A-21 0.00 30.6200 28,~~046~~050.3800 0.00 5,610,000.00 I-A-22 0.00 10.0400 8,~~048~~050.9600 0.00 1,610,000.00 A-PO 0.00 0.00 0.00 0.00 6,~~173~~119,~~692~~940.1216 I-A-R 0.00 0.00 0.0002 0.00 0.00 II-A-1 0.00 0.00 ~~503~~490,~~615~~728.8211 0.00 ~~100~~97,~~209~~854,~~843~~725.2757 II-A-2 0.00 0.00 18,~~989~~503.9397 0.00 3,~~778~~689,~~629~~824.6279 III-A-1 0.00 (323.6691) ~~914~~888,~~115~~582.3445 0.00 ~~208~~200,~~140~~802,~~442~~157.9990 III-A-2 0.00 (03.5142) 127,~~050~~053.5142 0.00 29,040,000.00 III-A-3 0.00 (111.7544) ~~437~~425,~~370~~195.2450 0.00 9996,~~573~~109,~~337~~146.2394 III-A-4 0.00 (0.1494) 3435,~~397~~004.6841 0.00 78,~~896~~035,~~693~~796.9371 III-A-5 0.00 (04.6859) 170,~~402~~406.5646 0.00 38,949,000.00 III-A-6 0.00 (0.0213) 4,681.2738 0.00 1,070,000.00 III-A-PO 0.00 0.00 0.00 0.00 ~~192~~160,~~340~~872.9473 III-B-1 0.00 (0.1389) 33,~~179~~066.6100 0.00 7,~~577~~551,~~397~~137.5172 III-B-2 0.00 (0.0109) 3,~~491~~479.2126 0.00 ~~797~~794,~~306~~542.0697 III-B-3 0.00 (0.0109) 3,~~495~~483.5861 0.00 ~~798~~795,~~302~~536.7015 III-B-4 0.00 (0.0105) 1,~~745~~739.6163 0.00 ~~398~~397,~~653~~271.0348 III-B-5 0.00 (0.0105) 1,~~745~~739.6163 0.00 ~~398~~397,~~653~~271.0348 III-B-6 0.00 (0.0105) 1,~~748~~742.0002 0.00 ~~399~~397,~~200~~816.1874 CR-B-1 0.00 130.8600 ~~119~~118,~~233~~970.6033 0.00 23,~~835~~779,~~826~~935.5295 CR-B-2 0.00 30.5500 30,~~499~~432.6530 0.00 6,~~097~~082,~~142~~845.5690 CR-B-3 0.00 10.9300 16,~~634~~598.8108 0.00 3,~~325~~317,~~442~~644.0248 CR-B-4 0.00 10.2900 11,~~094~~070.8637 0.00 2,~~217~~212,~~959~~758.0838 CR-B-5 0.00 0.9700 8,~~314~~296.9155 0.00 1,~~662~~658,~~222~~324.1454 CR-B-6 0.00 0.9700 8,~~323~~305.5719 0.00 1,~~663~~660,~~954~~052.2154 Totals 0.00 ~~615~~(45.7965) 76,~~097~~917,~~675~~526.5092 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-1 249,100,000.00 6.00000% ~~962~~930.~~71456933~~37442770 4.~~81357286~~65187214 0.00000000 I-A-2 10,160,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-3 157,875,000.00 6.00000% ~~963~~931.~~52731712~~89212586 4.~~81763661~~65946065 0.00000000 I-A-4 8,400,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-5 18,475,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-6 30,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-7 8,740,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-8 115,803,000.00 5.75000% ~~991~~972.~~23292514~~26786845 4.~~74965778~~65878354 0.00000000 I-A-9 37,693,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-10 148,935,896.00 5.~~92000~~73125% ~~912~~850.~~01604253~~98050547 4.~~49927914~~06431838 0.00000000 I-A-11 0.00 0.~~08000~~26875% ~~912~~850.~~01604253~~98050547 0.~~06080106~~19058414 0.00000000 I-A-12 12,817,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-13 42,316,104.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-14 14,911,000.00 5.75000% ~~979~~934.~~15180068~~05268996 4.~~69176916~~47566897 0.00000000 I-A-15 30,694,000.00 5.75000% 1000.00000000 4.79166678 0.00000000 I-A-16 1,395,000.00 5.75000% 1000.00000000 4.79167025 0.00000000 I-A-17 49,038,000.00 5.75000% ~~991~~972.~~23285738~~26765427 4.~~74965741~~65878258 0.00000000 I-A-18 15,962,000.00 5.75000% 1000.00000000 4.79166646 0.00000000 I-A-19 0.00 6.00000% ~~993~~979.~~38579928~~07786711 4.~~96692858~~89538929 0.00000000 I-A-20 0.00 6.00000% ~~991~~972.~~23292557~~26786871 4.~~95616383~~86133934 0.00000000 I-A-21 5,610,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 I-A-22 1,610,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 A-PO 6,235,740.12 0.00000% ~~991~~982.~~44537473~~32904870 0.00000000 0.00000000 I-A-R 100.00 6.00000% 0.00000000 0.00000000 0.00000000 II-A-1 102,633,000.00 6.00000% ~~981~~956.~~39160553~~27743270 4.~~90695800~~78138718 0.00000000 II-A-2 3,870,000.00 6.00000% ~~981~~956.~~39160465~~27743152 4.~~90695866~~78138760 0.00000000 III-A-1 211,517,000.00 5.25000% ~~987~~960.~~81568876~~20222743 4.~~32169362~~20088475 0.00000000 III-A-2 29,040,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 III-A-3 101,240,000.00 5.25000% ~~987~~959.~~45496464~~94594962 4.~~32011547~~19976353 0.00000000 III-A-4 7,760,000.00 5.25000% ~~1013~~1031.~~18250515~~02993557 4.~~43267397~~51075644 0.00000000 III-A-5 38,949,000.00 5.25000% 1000.00000000 4.37500013 0.00000000 III-A-6 1,070,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 III-A-PO 193,759.76 0.00000% ~~994~~831.~~51645687~~57612293 0.00000000 0.00000000 III-B-1 7,603,000.00 5.25000% ~~997~~994.~~48538998~~04692621 4.~~36399842~~34895568 0.00000000 III-B-2 800,000.00 5.25000% ~~997~~994.~~48538750~~04692500 4.~~36400000~~34895000 0.00000000 III-B-3 801,000.00 5.25000% ~~997~~994.~~48539326~~04692884 4.~~36399501~~34895131 0.00000000 III-B-4 400,000.00 5.25000% ~~997~~994.~~48540000~~04692500 4.~~36400000~~34895000 0.00000000 III-B-5 400,000.00 5.25000% ~~997~~994.~~48540000~~04692500 4.~~36400000~~34895000 0.00000000 III-B-6 400,549.00 5.25000% ~~997~~994.~~48540129~~04692060 4.~~36401040~~34895606 0.00000000 CR-B-1 23,890,000.00 6.00000% ~~998~~995.~~30445626~~98436668 4.~~99152239~~97992172 0.00000000 CR-B-2 6,111,000.00 6.00000% ~~998~~995.~~30445590~~98436753 4.~~99152185~~97992145 0.00000000 CR-B-3 3,333,000.00 6.00000% ~~998~~995.~~30445545~~98436544 4.~~99152115~~97992199 0.00000000 CR-B-4 2,223,000.00 6.00000% ~~998~~995.~~30445794~~98436797 4.~~99152047~~97992353 0.00000000 CR-B-5 1,666,000.00 6.00000% ~~998~~995.~~30445378~~98436975 4.~~99152461~~97992197 0.00000000 CR-B-6 1,667,735.93 6.00000% ~~998~~995.~~30449177~~98441223 4.~~99152165~~97991909 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.~~00062152~~00000000 4.~~81295130~~65187214 0.00000000 ~~948~~926.~~85426202~~85772108 I-A-2 0.00000000 0.~~00064567~~00000000 45.~~99935433~~00000000 0.00000000 1000.00000000 I-A-3 0.00000000 0.~~00062207~~00000000 4.~~81701454~~65946065 0.00000000 ~~949~~928.~~96913679~~45207639 I-A-4 0.00000000 0.~~00064524~~00000000 45.~~99935476~~00000000 0.00000000 1000.00000000 I-A-5 0.00000000 0.~~00064574~~00000000 45.~~99935426~~00000000 0.00000000 1000.00000000 I-A-6 0.00000000 0.~~00064567~~00000000 45.~~99935433~~00000000 0.00000000 1000.00000000 I-A-7 0.00000000 0.~~00064531~~00000000 45.~~99935469~~00000000 0.00000000 1000.00000000 I-A-8 0.00000000 0.~~00063997~~00000000 4.~~74901781~~65878354 0.00000000 ~~987~~966.~~26877836~~23764462 I-A-9 0.00000000 0.~~00064548~~00000000 45.~~99935452~~00000000 0.00000000 1000.00000000 I-A-10 0.00000000 0.~~00058878~~00000000 4.~~49869036~~06431838 0.00000000 ~~880~~849.~~25760009~~67980305 I-A-11 0.00000000 0.00000000 0.~~06080106~~19058414 0.00000000 ~~880~~849.~~25760009~~67980305 I-A-12 0.00000000 0.~~00064524~~00000000 45.~~99935476~~00000000 0.00000000 1000.00000000 I-A-13 0.00000000 0.~~00064562~~00000000 45.~~99935438~~00000000 0.00000000 1000.00000000 I-A-14 0.00000000 0.~~00063242~~00000000 4.~~69113674~~47566897 0.00000000 ~~969~~919.~~72501643~~71275166 I-A-15 0.00000000 0.~~00064573~~00000000 4.~~79102105~~79166678 0.00000000 1000.00000000 I-A-16 0.00000000 0.~~00064516~~00000000 4.~~79101792~~79167025 0.00000000 1000.00000000 I-A-17 0.00000000 0.~~00063991~~00000000 4.~~74901750~~65878258 0.00000000 ~~987~~966.~~26868000~~23738387 I-A-18 0.00000000 0.~~00064528~~00000000 4.~~79102118~~79166646 0.00000000 1000.00000000 I-A-19 0.00000000 0.00000000 4.~~96692858~~89538929 0.00000000 ~~990~~974.~~39510141~~52844425 I-A-20 0.00000000 0.00000000 4.~~95616383~~86133934 0.00000000 ~~987~~966.~~26877749~~23764566 I-A-21 0.00000000 0.~~00064528~~00000000 45.~~99935472~~00000000 0.00000000 1000.00000000 I-A-22 0.00000000 0.~~00064596~~00000000 45.~~99935404~~00000000 0.00000000 1000.00000000 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~981.~~04961740~~42963662 I-A-R 0.00000000 0.00000000 0.~~00000000~~20000000 0.00000000 0.00000000 II-A-1 0.00000000 0.00000000 4.~~90695800~~78138718 0.00000000 ~~976~~953.~~39008185~~44309891 II-A-2 0.00000000 0.00000000 4.~~90695866~~78138760 0.00000000 ~~976~~953.~~39008269~~44309819 III-A-1 0.00000000 (0.~~00001730~~00011304) 4.~~32171097~~20099779 0.00000000 ~~984~~949.~~03647456~~34287977 III-A-2 0.00000000 (0.~~00001756~~00011777) 4.~~37501756~~37511777 0.00000000 1000.00000000 III-A-3 0.00000000 (0.~~00001729~~00011300) 4.~~32013275~~19987653 0.00000000 ~~983~~949.~~53750721~~31990261 III-A-4 0.00000000 (0.~~00001804~~00012113) 4.~~43269072~~51087758 0.00000000 ~~1017~~1035.~~61519716~~54081314 III-A-5 0.00000000 (0.~~00001746~~00011785) 4.~~37501759~~37511772 0.00000000 1000.00000000 III-A-6 0.00000000 (0.~~00001869~~00012150) 4.~~37501869~~37512150 0.00000000 1000.00000000 III-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~830.~~67742693~~26904038 III-B-1 0.00000000 (0.~~00001710~~00011706) 4.~~36401552~~34907273 0.00000000 ~~996~~993.~~63258056~~17870840 III-B-2 0.00000000 (0.~~00001250~~00011250) 4.~~36401250~~34907500 0.00000000 ~~996~~993.~~63257500~~17871250 III-B-3 0.00000000 (0.~~00001248~~00011236) 4.~~36401998~~34907615 0.00000000 ~~996~~993.~~63258427~~17871411 III-B-4 0.00000000 (0.~~00002500~~00012500) 4.~~36402500~~34907500 0.00000000 ~~996~~993.~~63257500~~17870000 III-B-5 0.00000000 (0.~~00002500~~00012500) 4.~~36402500~~34907500 0.00000000 ~~996~~993.~~63257500~~17870000 III-B-6 0.00000000 (0.~~00002497~~00012483) 4.~~36401040~~34908089 0.00000000 ~~996~~993.~~63257180~~17871222 CR-B-1 0.00000000 0.~~00058016~~00000000 4.~~99094182~~97992172 0.00000000 ~~997~~995.~~73237840~~39288196 CR-B-2 0.00000000 0.~~00058092~~00000000 4.~~99094256~~97992145 0.00000000 ~~997~~995.~~73237768~~39288169 CR-B-3 0.00000000 0.~~00057906~~00000000 4.~~99094209~~97992199 0.00000000 ~~997~~995.~~73237924~~39288329 CR-B-4 0.00000000 0.~~00058030~~00000000 4.~~99094017~~97992353 0.00000000 ~~997~~995.~~73237967~~39288349 CR-B-5 0.00000000 0.~~00058223~~00000000 4.~~99094238~~97992197 0.00000000 ~~997~~995.~~73237695~~39288115 CR-B-6 0.00000000 0.~~00058163~~00000000 4.~~99094002~~97991909 0.00000000 ~~997~~995.~~73242278~~39292171 (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(87,454.0025) Deposits Payments of Interest and Principal 1914,~~666~~283,~~739~~695.2611 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~497~~34,~~378~~522.5717 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 2014,~~164~~318,~~117~~217.8328 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0507,744.0066 Total Administration Fees ~~308~~307,~~659~~330.8280 Payment of Interest and Principal 1913,~~949~~415,~~194~~687.8457 Total Withdrawals (Pool Distribution Amount) 2014,~~257~~230,~~854~~763.6603 Ending Balance ~~(93,736~~0.~~84)~~00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 124,~~195~~593.8284 Servicing Fee Support 114,~~035~~270.2724 Non-Supported Prepayment/Curtailment Interest Shortfall ~~615~~(45.7965)

ADMINISTRATION FEES Gross Servicing Fee* ~~307~~299,~~399~~616.1238 Master Servicing Fee - Well Fargo Bank, N.A. 1211,~~295~~984.9766 Supported Prepayment/Curtailment Interest Shortfall 114,~~035~~270.2724 Total Administration Fees ~~308~~307,~~659~~330.8280 *Servicer Payees include: America First Credit Union; Arvest Mortgage Company; Colonial Savings Bank; Wells Fargo Bank, N.A.

Collateral Statement Group Group I Group II Collateral Description Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~362649~~358870 6.~~525365~~524102 Weighted Average Net Rate 5.~~962524~~962943 5.~~983068~~984159 Weighted Average Pass-Through Rate * * Weighted Average Remaining Term ~~354~~350 ~~353~~349 Principal And Interest Constant 5,~~607~~472,~~403~~299.1489 ~~614~~600,~~718~~857.2530 Beginning Loan Count 1,~~811~~774 ~~269~~263 Loans Paid in Full 164 21 Ending Loan Count 1,~~795~~770 ~~267~~262 Beginning Scheduled Balance ~~970~~944,~~460~~408,~~837~~320.1062 ~~108~~105,~~696~~987,~~564~~852.4675 Ending Scheduled Balance ~~959~~941,~~314~~560,~~704~~982.7362 ~~108~~105,~~161~~684,~~976~~029.9197 Actual Ending Collateral Balance ~~960~~941,~~484~~836,~~427~~701.1969 ~~108~~105,~~167~~684,~~616~~923.1756 Scheduled Principal ~~569~~574,~~242~~357.8865 49,~~024~~240.2574 Unscheduled Principal 102,~~576~~272,~~889~~980.5035 ~~485~~254,~~563~~582.3004 Scheduled Interest 54,~~032~~897,~~029~~050.60 ~~565~~551,~~495~~503.7038 Servicing Fees ~~202~~196,~~169~~733.9771 22,~~644~~080.9577 Master Servicing Fees *7,869.35 *883.23 Trustee Fee 0.00 0.00 FRY Amount ~~113~~106,~~316~~965.7098 2524,~~570~~725.3836 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 *4,585,481.56 *503,814.02 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 ~~552~~540,~~802~~732,~~461~~282.5650 8684,~~758~~946,~~481~~694.3398 Ending Scheduled Balance for Discount Loans ~~406~~400,~~512~~828,~~243~~700.1712 2120,~~403~~737,~~495~~334.5899 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 Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~988781~~991565 6.~~274194~~271991 Weighted Average Net Rate 5.~~247441~~247939 5.~~771927~~771681 Weighted Average Pass-Through Rate * 0.000000 Weighted Average Remaining Term ~~348~~344 ~~354~~350 Principal And Interest Constant 2,~~159~~121,~~079~~440.9349 8,~~381~~194,~~201~~597.3368 Beginning Loan Count ~~694~~682 2,~~774~~719 Loans Paid in Full 16 1911 Ending Loan Count ~~693~~676 2,~~755~~708 Beginning Scheduled Balance ~~396~~387,~~402~~847,~~130~~550.8173 1,~~475~~438,~~559~~243,~~532~~724.3710 Ending Scheduled Balance ~~395~~384,~~231~~500,~~327~~550.6283 1,~~462~~431,~~708~~745,~~009~~563.2642 Actual Ending Collateral Balance ~~395~~384,~~236~~490,~~744~~782.1453 1,~~463~~432,~~888~~012,~~787~~407.5078 Scheduled Principal ~~339~~338,~~033~~863.04 ~~957~~962,~~300~~461.1743 Unscheduled Principal ~~831~~3,~~770~~008,136.1586 115,~~894~~535,~~222~~699.9525 Scheduled Interest 1,~~819~~780,~~310~~207.8273 7,~~416~~228,~~836~~761.1371 Servicing Fees 8280,~~584~~801.2190 ~~307~~299,~~399~~616.1238 Master Servicing Fees *3,232.08 1211,~~295~~984.9766 Trustee Fee 0.00 0.00 FRY Amount ~~159~~156,~~004~~311.0442 ~~297~~288,~~891~~002.1276 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 *1,539,862.34 6,~~799~~629,~~249~~157.91 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 ~~386~~377,~~563~~308,~~275~~107.3577 1,~~026~~002,~~124~~987,~~218~~085.2425 Ending Scheduled Balance for Discount Loans 87,~~668~~192,~~052~~443.2706 ~~436~~428,~~583~~758,~~791~~478.0217 Outstanding Mortgage Loans with Orig. LTV Less than or equal to 80% * 1,~~397~~368,~~038~~515,~~644~~600.4538 Greater than 80%, less than or equal to 85% * 8,~~827~~431,~~652~~353.5601 Greater than 85%, less than or equal to 95% * 5553,~~597~~498,~~657~~411.6160 Greater than 95% * 1,~~295~~290,~~145~~186.2450 * This data is currently not provided for reporting. The Weighted Average Remaining Term is utilizing a step-down method.

Delinquency Status 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 01 0 0 01 0434,162.0044 0.00 0.00 0434,162.0044 30 Days 58 0 0 0 58 13,~~098~~457,~~411~~714.1282 0.00 0.00 0.00 13,~~098~~457,~~411~~714.1282 60 Days 12 0 0 0 12 ~~321~~735,~~505~~000.7700 0.00 0.00 0.00 ~~321~~735,~~505~~000.7700 90 Days 0 0 14 0 14 0.00 0.00 ~~604~~967,~~000~~400.00 0.00 ~~604~~967,~~000~~400.00 120 Days 0 0 02 0 02 0.00 0.00 0556,030.0077 0.00 0556,030.0077 150 Days 0 0 03 0 03 0.00 0.00 0499,563.0055 0.00 0499,563.0055 180+ Days 0 0 01 0 01 0.00 0.00 0604,000.00 0.00 0604,000.00 Totals 610 0 1 10 0 721 14,~~419~~192,~~916~~714.8982 0434,162.0044 ~~604~~2,~~000~~626,994.0032 0.00 27,~~023~~253,~~916~~871.8958 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~~036928% 0.000000% 0.000000% 0.~~000000~~036928% 0.~~000000~~030318% 0.000000% 0.000000% 0.~~000000~~030318% 30 Days 0.~~181488~~295421% 0.000000% 0.000000% 0.000000% 0.~~181488~~295421% 0.~~075034~~241458% 0.000000% 0.000000% 0.000000% 0.~~075034~~241458% 60 Days 0.~~036298~~073855% 0.000000% 0.000000% 0.000000% 0.~~036298~~073855% 0.~~021962~~051326% 0.000000% 0.000000% 0.000000% 0.~~021962~~051326% 90 Days 0.000000% 0.000000% 0.~~036298~~147710% 0.000000% 0.~~036298~~147710% 0.000000% 0.000000% 0.~~041260~~067555% 0.000000% 0.~~041260~~067555% 120 Days 0.000000% 0.000000% 0.~~000000~~073855% 0.000000% 0.~~000000~~073855% 0.000000% 0.000000% 0.~~000000~~038829% 0.000000% 0.~~000000~~038829% 150 Days 0.000000% 0.000000% 0.~~000000~~110783% 0.000000% 0.~~000000~~110783% 0.000000% 0.000000% 0.~~000000~~034885% 0.000000% 0.~~000000~~034885% 180+ Days 0.000000% 0.000000% 0.~~000000~~036928% 0.000000% 0.~~000000~~036928% 0.000000% 0.000000% 0.~~000000~~042178% 0.000000% 0.~~000000~~042178% Totals 0.~~217786~~369276% 0.~~000000~~036928% 0.~~036298~~369276% 0.000000% 0.~~254083~~775480% 0.~~096996~~292785% 0.~~000000~~030318% 0.~~041260~~183448% 0.000000% 0.~~138256~~506551%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~877~~317,~~588~~431.5728

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I 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 01 0 0 01 0434,162.0044 0.00 0.00 0434,162.0044 30 Days 46 0 0 0 46 ~~994~~3,~~695~~094,193.8721 0.00 0.00 0.00 ~~994~~3,~~695~~094,193.8721 60 Days 12 0 0 0 12 ~~321~~735,~~505~~000.7700 0.00 0.00 0.00 ~~321~~735,~~505~~000.7700 90 Days 0 0 14 0 14 0.00 0.00 ~~604~~967,~~000~~400.00 0.00 ~~604~~967,~~000~~400.00 120 Days 0 0 02 0 02 0.00 0.00 0556,030.0077 0.00 0556,030.0077 150 Days 0 0 02 0 02 0.00 0.00 0395,848.0030 0.00 0395,848.0030 180+ Days 0 0 01 0 01 0.00 0.00 0604,000.00 0.00 0604,000.00 Totals 58 0 1 9 0 618 13,~~316~~829,~~201~~193.6421 0434,162.0044 ~~604~~2,~~000~~523,279.0007 0.00 16,~~920~~786,~~201~~634.6472 0-29 Days 0.~~000000~~056497% 0.000000% 0.000000% 0.~~000000~~056497% 0.~~000000~~046097% 0.000000% 0.000000% 0.~~000000~~046097% 30 Days 0.~~222841~~338983% 0.000000% 0.000000% 0.000000% 0.~~222841~~338983% 0.~~103562~~328528% 0.000000% 0.000000% 0.000000% 0.~~103562~~328528% 60 Days 0.~~055710~~112994% 0.000000% 0.000000% 0.000000% 0.~~055710~~112994% 0.~~033473~~078039% 0.000000% 0.000000% 0.000000% 0.~~033473~~078039% 90 Days 0.000000% 0.000000% 0.~~055710~~225989% 0.000000% 0.~~055710~~225989% 0.000000% 0.000000% 0.~~062885~~102714% 0.000000% 0.~~062885~~102714% 120 Days 0.000000% 0.000000% 0.~~000000~~112994% 0.000000% 0.~~000000~~112994% 0.000000% 0.000000% 0.~~000000~~059037% 0.000000% 0.~~000000~~059037% 150 Days 0.000000% 0.000000% 0.~~000000~~112994% 0.000000% 0.~~000000~~112994% 0.000000% 0.000000% 0.~~000000~~042029% 0.000000% 0.~~000000~~042029% 180+ Days 0.000000% 0.000000% 0.~~000000~~056497% 0.000000% 0.~~000000~~056497% 0.000000% 0.000000% 0.~~000000~~064130% 0.000000% 0.~~000000~~064130% Totals 0.~~278552~~451977% 0.~~000000~~056497% 0.~~055710~~508475% 0.000000% 01.~~334262~~016949% 0.~~137035~~406567% 0.~~000000~~046097% 0.~~062885~~267910% 0.000000% 0.~~199920~~720574% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~103~~189,~~715~~121.2561 0.00 0.00 0.00 ~~103~~189,~~715~~121.2561 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 01 0 01 0.00 0.00 0103,715.0025 0.00 0103,715.0025 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 01 0 12 ~~103~~189,~~715~~121.2561 0.00 0103,715.0025 0.00 ~~103~~292,~~715~~836.2586 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~374532~~381679% 0.000000% 0.000000% 0.000000% 0.~~374532~~381679% 0.~~095884~~178949% 0.000000% 0.000000% 0.000000% 0.~~095884~~178949% 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~~381679% 0.000000% 0.~~000000~~381679% 0.000000% 0.000000% 0.~~000000~~098136% 0.000000% 0.~~000000~~098136% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~374532~~381679% 0.000000% 0.~~000000~~381679% 0.000000% 0.~~374532~~763359% 0.~~095884~~178949% 0.000000% 0.~~000000~~098136% 0.000000% 0.~~095884~~277085% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group III 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 0174,400.00 0.00 0.00 0.00 0174,400.00 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 01 0 0 0 01 0174,400.00 0.00 0.00 0.00 0174,400.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~147929% 0.000000% 0.000000% 0.000000% 0.~~000000~~147929% 0.~~000000~~045359% 0.000000% 0.000000% 0.000000% 0.~~000000~~045359% 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~~147929% 0.000000% 0.000000% 0.000000% 0.~~000000~~147929% 0.~~000000~~045359% 0.000000% 0.000000% 0.000000% 0.~~000000~~045359%

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Group Loan First State LTV at Original Number Payment Origination Principal Date Balance Group I 0071753065 01-Feb-2007 AZ 90.00 212,400.00 Group I 0071991723 01-Feb-2007 MD 80.00 260,000.00 Group I 0072131873 01-Mar-2007 FL 80.00 184,000.00 Group I 0072516578 01-Mar-2007 IL 80.00 604,000.00 Group I 0155483423 01-Nov-2006 FL 79.20 189,800.00 Group I 0156747586 01-Feb-2007 CA 75.00 321,750.00 Group I 0157064577 01-Feb-2007 CA 80.00 237,600.00 Group I 0157065277 01-Feb-2007 IL 80.00 280,000.00 Group I 0157702382 01-Mar-2007 CA 75.00 234,525.00 Group II 0157047705 01-Dec-2006 PA 79.40 104,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest Group I 0071753065 211,848.30 01-Apr-2007 5 6.750% 6,616.20 Group I 0071991723 260,000.00 01-Jun-2007 3 6.625% 5,425.28 Group I 0072131873 184,000.00 01-Apr-2007 5 6.125% 5,635.02 Group I 0072516578 604,000.00 01-Mar-2007 7 6.625% 25,128.21 Group I 0155483423 189,800.00 01-Jun-2007 3 7.125% 3,960.48 Group I 0156747586 321,505.77 01-May-2007 4 6.625% 128,~~586~~385.7195 Group I 0157064577 237,600.00 01-Jun-2007 3 7.250% 4,957.92 Group I 0157065277 280,000.00 01-Jun-2007 3 6.500% 5,842.68 Group I 0157702382 234,525.00 01-May-2007 4 6.125% 5,985.25 Group II 0157047705 103,715.25 01-Apr-2007 5 6.625% 3,242.70

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan First State LTV Original Number Payment at Principal Date Origination Balance NoGroup ~~Bankruptcy~~I ~~Loans~~0071972681 ~~this~~01-Feb-2007 ~~Period~~CA 80.00 438,409.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid to Months Current Loan Approximate Number Actual Date Delinquent Rate Delinquent Balance Interest NoGroup ~~Bankruptcy~~I ~~Loans~~0071972681 ~~this~~434,162.44 ~~Period~~01-Nov-2007 (1) 6.13% 0.00

Repurchases ~~Current~~Due to Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No Repurchases Due to Breaches this Period

~~Breaches~~Repurchases ~~Current~~Due to Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No ~~Breaches~~Repurchases Due to Other this 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($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.999 3 2,~~996~~994,~~731~~525.1424 0.~~205~~209 3 2,~~996~~994,~~731~~525.1424 0.~~312~~318 5.000 5.499 1210 43,~~374~~579,~~808~~387.1238 0.~~299~~250 1 199,~~359~~350.2414 0.021 5.500 5.999 ~~321~~314 ~~167~~163,~~847~~427,~~314~~970.6576 11.~~475~~415 49 23,~~208~~121,~~711~~102.1096 2.~~419~~456 6.000 6.499 1,~~676~~654 ~~943~~927,~~477~~786,~~997~~545.1908 64.~~502~~801 1,~~176~~163 ~~655~~646,~~975~~600,~~632~~280.8462 68.~~380~~673 6.500 6.999 ~~690~~678 ~~321~~314,~~612~~117,~~863~~657.1072 21.~~987~~939 ~~533~~525 ~~261~~255,~~086~~346,~~190~~486.5822 27.~~216~~119 7.000 7.499 4441 1614,~~485~~470,~~587~~553.3025 1.~~127~~011 2825 108,~~679~~673,~~479~~448.9108 10.~~113~~921 7.500 7.999 87 1,~~912~~368,~~707~~923.7699 0.~~131~~096 43 1625,~~168,599~~789.9236 0.~~122~~066 8.000 8.499 1 4,000,000.00 0.~~273~~279 1 4,000,000.00 0.~~417~~425 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,~~755~~708 1,~~462~~431,~~708~~745,~~009~~563.2642 100.000 1,~~795~~770 ~~959~~941,~~314~~560,~~704~~982.7362 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($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.499 0 0.00 0.000 119 43,~~175~~380,~~448~~037.8824 10.~~056~~879 5.500 5.999 4 1,~~439~~436,~~853~~586.5637 1.~~331~~359 ~~268~~261 ~~143~~138,~~198~~870,~~749~~281.9943 36.~~232~~117 6.000 6.499 9190 4241,~~587~~870,~~330~~483.2228 39.~~374~~619 ~~409~~401 ~~244~~239,~~915~~315,~~034~~781.1318 6162.~~968~~241 6.500 6.999 ~~153~~149 5856,~~076~~328,~~677~~820.9052 53.~~694~~299 4 2,~~449~~442,~~994~~350.6298 0.~~620~~635 7.000 7.499 15 5,~~314~~305,~~007~~005.3917 45.~~913~~020 1 492,100.00 0.~~125~~128 7.500 7.999 4 ~~744~~743,~~107~~134.8463 0.~~688~~703 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 ~~267~~262 ~~108~~105,~~161~~684,~~976~~029.9197 100.000 ~~693~~676 ~~395~~384,~~231~~500,~~327~~550.6283 100.000

Filing Compare · Wells Fargo Mortgage Backed Securities 2007-2 Trust