10-D 1 wfm07005_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: 333-137620-10 Wells Fargo Mortgage Backed Securities 2007-5 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) 54-2199703 54-6744168 (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___ ____________ 1-A-7 _____ _____ __X___ ____________ I-A-R _____ _____ __X___ ____________ I-APO _____ _____ __X___ ____________ II-A-1 _____ _____ __X___ ____________ II-A-2 _____ _____ __X___ ____________ II-A-3 _____ _____ __X___ ____________ II-APO _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ 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 2007-5 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 2007-5 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 2007-5 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 2007-5 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 2007-5 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

Current Market Distribution Summary Certificate Pass- Original Certificate Actual Certificate Interest Class CUSIP Through Rate Balance Balance Distribution I-A-1 94985PAA4 5.50000% 262,221,000.00 ~~262~~259,~~221~~948,~~000~~498.0046 1,~~200~~191,~~908~~312.5558 I-A-2 94985PAB2 5.50000% 218,083,000.00 0.00 0.00 I-A-3 94985PAC0 5.50000% 17,916,000.00 0.00 0.00 I-A-4 94985PAD8 5.50000% 26,222,000.00 0.00 0.00 I-A-5 94985PAE6 5.~~70000~~48125% 206,030,785.00 0.00 0.00 I-A-6 94985PAF3 45.~~76667~~56875% 56,190,215.00 0.00 0.00 I-A-7 94985PAG1 5.50000% 5,352,000.00 5,~~352~~305,~~000~~617.0064 24,~~510~~315.8601 I-A-R 94985PAH9 5.50000% 100.00 ~~100~~0.00 0.00 II-A-1 94985PAJ5 5.50000% 12,922,474.00 128,~~922~~768,~~474~~425.0004 5940,~~181~~208.8085 II-A-2 94985PAK2 5.50000% 58,427,525.00 58,427,525.00 267,~~583~~927.8963 II-A-3 94985PAL0 5.50000% 110,231,001.00 ~~110~~103,~~231~~813,~~001~~271.0075 ~~504~~476,~~831~~050.2435 II-A-PO 94985PAT3 0.00000% 308,931.00 ~~308~~300,~~931~~771.0044 0.00 I-A-PO 94985PAS5 0.00000% 1,208,276.00 1,~~208~~198,~~276~~935.0058 0.00 B-1 94985PAN6 5.50000% 7,381,000.00 7,~~381~~313,~~000~~322.0056 33,~~803~~524.1915 B-2 94985PAQ9 5.50000% 922,000.00 ~~922~~913,~~000~~546.0005 4,~~222~~187.5468 B-3 94985PAR7 5.50000% 923,000.00 ~~923~~914,~~000~~536.0088 4,~~227~~192.1222 B-4 94985PAU0 5.50000% 461,000.00 ~~461~~456,~~000~~773.0003 2,~~111~~093.2784 B-5 94985PAV8 5.50000% 461,000.00 ~~461~~456,~~000~~773.0003 2,~~111~~093.2784 B-6 94985PAW6 5.50000% 462,057.00 ~~462~~457,~~057~~820.0062 2,~~116~~098.1164 Totals 985,723,364.00 ~~461~~448,~~281~~275,~~364~~817.0008 2,~~105~~048,~~607~~004.8280 Current Market Distribution Summary (continued) Principal Ending Certificate Ending Balance Class Distribution Balance Factor Total Distribution I-A-1 ~~295~~806,~~925~~994.4550 ~~261~~259,~~925~~141,~~074~~503.5596 0.~~99887147~~98825610 1,~~496~~998,~~834~~307.0008 I-A-2 0.00 0.00 0.00000000 0.00 I-A-3 0.00 0.00 0.00000000 0.00 I-A-4 0.00 0.00 0.00000000 0.00 I-A-5 0.00 0.00 0.00000000 0.00 I-A-6 0.00 0.00 0.00000000 0.00 I-A-7 616,~~039~~470.9297 5,~~345~~289,~~960~~146.0867 0.~~99887147~~98825610 3040,~~550~~785.7898 I-A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 II-A-1 ~~764~~347,~~692~~825.2379 128,~~157~~420,~~781~~599.7725 0.~~94082463~~65162439 ~~823~~388,~~874~~034.0364 II-A-2 0.00 58,427,525.00 1.00000000 267,~~583~~927.8963 II-A-3 ~~494~~537,~~967~~367.7470 ~~109~~103,~~736~~275,~~033~~904.2605 0.~~99550972~~93690435 ~~999~~1,~~798~~013,418.9805 III-A-PO 1,~~656~~412.6353 ~~307~~299,~~274~~358.3791 0.~~99463755~~96901544 1,~~656~~412.6353 III-A-PO 1,~~415~~405.9781 1,~~206~~197,~~860~~529.0377 0.~~99882811~~99110615 1,~~415~~405.9781 B-1 13,~~401~~969.4136 7,~~367~~299,~~598~~353.5920 0.~~99818434~~98893825 47,~~204~~493.6051 B-2 1,~~674~~744.0499 ~~920~~911,~~325~~801.9606 0.~~99818434~~98893824 5,~~896~~932.5867 B-3 1,~~675~~746.8688 ~~921~~912,~~324~~790.1400 0.~~99818434~~98893824 5,~~902~~939.9710 B-4 ~~837~~872.0249 ~~460~~455,~~162~~900.9854 0.~~99818434~~98893826 2,~~948~~966.2933 B-5 ~~837~~872.0249 ~~460~~455,~~162~~900.9854 0.~~99818434~~98893826 2,~~948~~966.2933 B-6 ~~838~~874.9449 ~~461~~456,~~218~~946.0613 0.~~99818434~~98893888 2,~~955~~973.0513 Totals 1,~~584~~731,~~062~~558.2300 ~~459~~446,~~697~~544,~~301~~259.7708 3,~~689~~779,~~670~~562.0580 (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 94985PAA4 0409/3028/2007 5.50000% ~~262~~259,~~221~~948,~~000~~498.0046 1,~~201~~191,~~806~~312.7958 I-A-2 94985PAB2 0409/3028/2007 5.50000% ~~218~~215,~~083~~810,~~000~~498.0046 ~~999~~989,~~547~~131.0845 I-A-3 94985PAC0 0409/3028/2007 5.50000% 17,916,000.00 82,115.00 I-A-4 94985PAD8 0409/3028/2007 5.50000% 26,222,000.00 120,184.17 I-A-5 94985PAE6 0510/24/2007 5.~~70000~~48125% ~~206~~204,~~030~~245,~~785~~248.0009 ~~978~~932,~~646~~932.2372 I-A-6 94985PAF3 0510/24/2007 45.~~76667~~56875% 5655,~~190~~703,~~215~~250.0038 ~~223~~258,~~200~~497.0290 1-A-7 94985PAG1 0409/3028/2007 5.50000% 5,~~352~~305,~~000~~617.0064 24,~~529~~315.1901 I-A-R 94985PAH9 0409/3028/2007 5.50000% ~~100~~0.00 0.4600 I-APO 94985PAS5 0409/3028/2007 0.00000% 1,~~208~~198,~~276~~935.9858 0.00 II-A-1 94985PAJ5 0409/3028/2007 5.50000% 128,~~922~~768,~~474~~425.0004 5940,~~116~~208.7385 II-A-2 94985PAK2 0409/3028/2007 5.50000% 58,427,525.00 267,~~289~~927.6863 II-A-3 94985PAL0 0409/3028/2007 5.50000% ~~110~~103,~~231~~813,~~001~~271.0075 ~~504~~476,~~276~~050.1835 II-APO 94985PAT3 0409/3028/2007 0.00000% ~~308~~300,~~931~~771.9144 0.00 B-1 94985PAN6 0409/3028/2007 5.50000% 7,~~381~~313,~~000~~322.0056 33,~~803~~524.2715 B-2 94985PAQ9 0409/3028/2007 5.50000% ~~922~~913,~~000~~546.0005 4,~~222~~187.5568 B-3 94985PAR7 0409/3028/2007 5.50000% ~~923~~914,~~000~~536.0088 4,~~227~~192.1322 B-4 94985PAU0 0409/3028/2007 5.50000% ~~461~~456,~~000~~773.0003 2,~~111~~093.2784 B-5 94985PAV8 0409/3028/2007 5.50000% ~~461~~456,~~000~~773.0003 2,~~111~~093.2784 B-6 94985PAW6 0409/3028/2007 5.50000% ~~462~~457,~~057~~820.3162 2,~~116~~098.1264 Totals ~~985~~968,~~723~~172,~~366~~814.2001 4,~~509~~430,~~303~~866.1403

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A-1 ~~295~~806,~~954~~994.5150 0.00 ~~261~~259,~~925~~141,~~045~~503.4996 1,~~497~~998,~~761~~307.3008 0.00 I-A-2 ~~295~~806,~~954~~994.5150 0.00 ~~217~~215,~~787~~003,~~045~~503.4996 1,~~295~~796,~~501~~125.5995 0.00 I-A-3 0.00 0.00 17,916,000.00 82,115.00 0.00 I-A-4 0.00 0.00 26,222,000.00 120,184.17 0.00 I-A-5 ~~232~~634,~~535~~067.6911 0.00 ~~205~~203,~~798~~611,~~249~~180.3198 1,~~211~~566,~~181~~999.9283 0.00 I-A-6 63172,~~418~~927.8240 0.00 5655,~~126~~530,~~796~~322.1898 ~~286~~431,~~618~~425.8430 0.00 1-A-7 616,~~040~~470.5197 0.00 5,~~345~~289,~~959~~146.4967 3040,~~569~~785.7098 0.00 I-A-R ~~100~~0.00 0.00 0.00 ~~100~~0.4600 0.00 I-APO 1,~~415~~405.9781 0.00 1,~~206~~197,~~861~~529.0177 1,~~415~~405.9781 0.00 II-A-1 ~~494~~347,~~978~~825.1979 0.00 128,~~427~~420,~~495~~599.8125 ~~554~~388,~~094~~034.9264 0.00 II-A-2 0.00 0.00 58,427,525.00 267,~~289~~927.6863 0.00 II-A-3 ~~764~~537,~~708~~367.3770 0.00 ~~109~~103,~~466~~275,~~292~~904.6306 1,~~268~~013,~~984~~418.5505 0.00 II-APO 1,~~656~~412.6353 0.00 ~~307~~299,~~275~~358.2891 1,~~656~~412.6353 0.00 B-1 13,~~362~~969.3736 0.00 7,~~367~~299,~~637~~353.6320 47,~~165~~493.6451 0.00 B-2 1,~~669~~744.1699 0.00 ~~920~~911,~~330~~801.8407 5,~~891~~932.7167 0.00 B-3 1,~~670~~746.9788 0.00 ~~921~~912,~~329~~790.0300 5,~~898~~939.10 0.00 B-4 ~~834~~872.5849 0.00 ~~460~~455,~~165~~900.4253 2,~~945~~966.8533 0.00 B-5 ~~834~~872.5849 0.00 ~~460~~455,~~165~~900.4253 2,~~945~~966.8533 0.00 B-6 ~~836~~874.49 0.00 ~~461~~456,~~220~~946.8212 2,~~952~~973.6113 0.00 Totals 23,~~175~~345,~~971~~547.3501 0.00 ~~983~~964,~~547~~827,~~394~~266.8599 67,~~685~~776,~~274~~413.4904 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-1 262,221,000.00 ~~262~~259,~~221~~948,~~000~~498.0046 ~~177~~181,~~280~~418.9618 ~~118~~625,~~673~~576.5532 0.00 I-A-2 218,083,000.00 ~~218~~215,~~083~~810,~~000~~498.0046 ~~156~~393,~~136~~905.9686 ~~139~~413,~~817~~088.5565 0.00 I-A-3 17,916,000.00 17,916,000.00 0.00 0.00 0.00 I-A-4 26,222,000.00 26,222,000.00 0.00 0.00 0.00 I-A-5 206,030,785.00 ~~206~~204,~~030~~245,~~785~~248.0009 ~~122~~309,~~679~~497.0446 ~~109~~324,~~856~~569.65 0.00 I-A-6 56,190,215.00 5655,~~190~~703,~~215~~250.0038 3384,~~457~~408.9240 2988,~~960~~519.9000 0.00 1-A-7 5,352,000.00 5,~~352~~305,~~000~~617.0064 3,~~618~~702.3579 212,~~422~~768.1618 0.00 I-A-R 100.00 ~~100~~0.00 590.9000 400.1000 0.00 I-APO 1,208,276.98 1,~~208~~198,~~276~~935.9858 1,~~278~~315.7230 ~~137~~90.2551 0.00 II-A-1 12,922,474.00 128,~~922~~768,~~474~~425.0004 ~~248~~250,~~770~~497.8476 ~~246~~97,~~207~~328.3402 0.00 II-A-2 58,427,525.00 58,427,525.00 0.00 0.00 0.00 II-A-3 110,231,001.00 ~~110~~103,~~231~~813,~~001~~271.0075 ~~384~~387,~~334~~002.4038 ~~380~~150,~~373~~365.9632 0.00 II-APO 308,931.91 ~~308~~300,~~931~~771.9144 1,~~153~~181.6974 ~~502~~230.9478 0.00 B-1 7,381,000.00 7,~~381~~313,~~000~~322.0056 13,~~362~~969.3736 0.00 0.00 B-2 922,000.00 ~~922~~913,~~000~~546.0005 1,~~669~~744.1699 0.00 0.00 B-3 923,000.00 ~~923~~914,~~000~~536.0088 1,~~670~~746.9788 0.00 0.00 B-4 461,000.00 ~~461~~456,~~000~~773.0003 ~~834~~872.5849 0.00 0.00 B-5 461,000.00 ~~461~~456,~~000~~773.0003 ~~834~~872.5849 0.00 0.00 B-6 462,057.31 ~~462~~457,~~057~~820.3162 ~~836~~874.49 0.00 0.00 Totals 985,723,366.20 ~~985~~968,~~723~~172,~~366~~814.2001 1,~~147~~633,~~978~~010.9357 1,~~027~~712,~~992~~536.4043 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 ~~295~~806,~~954~~994.5150 ~~261~~259,~~925~~141,~~045~~503.4996 0.~~99887135~~98825610 ~~295~~806,~~954~~994.5150 I-A-2 0.00 ~~295~~806,~~954~~994.5150 ~~217~~215,~~787~~003,~~045~~503.4996 0.~~99864293~~98587925 ~~295~~806,~~954~~994.5150 I-A-3 0.00 0.00 17,916,000.00 1.00000000 0.00 I-A-4 0.00 0.00 26,222,000.00 1.00000000 0.00 I-A-5 0.00 ~~232~~634,~~535~~067.6911 ~~205~~203,~~798~~611,~~249~~180.3198 0.~~99887135~~98825610 ~~232~~634,~~535~~067.6911 I-A-6 0.00 63172,~~418~~927.8240 5655,~~126~~530,~~796~~322.1898 0.~~99887135~~98825610 63172,~~418~~927.8240 1-A-7 0.00 616,~~040~~470.5197 5,~~345~~289,~~959~~146.4967 0.~~99887135~~98825610 616,~~040~~470.5197 I-A-R 0.00 ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 I-APO 0.00 1,~~415~~405.9781 1,~~206~~197,~~861~~529.0177 0.~~99882811~~99110534 1,~~415~~405.9781 II-A-1 0.00 ~~494~~347,~~978~~825.1979 128,~~427~~420,~~495~~599.8125 0.~~96169633~~65162439 ~~494~~347,~~978~~825.1979 II-A-2 0.00 0.00 58,427,525.00 1.00000000 0.00 II-A-3 0.00 ~~764~~537,~~708~~367.3770 ~~109~~103,~~466~~275,~~292~~904.6306 0.~~99306267~~93690435 ~~764~~537,~~708~~367.3770 II-APO 0.00 1,~~656~~412.6353 ~~307~~299,~~275~~358.2891 0.~~99463756~~96901259 1,~~656~~412.6353 B-1 0.00 13,~~362~~969.3736 7,~~367~~299,~~637~~353.6320 0.~~99818963~~98893825 13,~~362~~969.3736 B-2 0.00 1,~~669~~744.1699 ~~920~~911,~~330~~801.8407 0.~~99818963~~98893825 1,~~669~~744.1699 B-3 0.00 1,~~670~~746.9788 ~~921~~912,~~329~~790.0300 0.~~99818963~~98893824 1,~~670~~746.9788 B-4 0.00 ~~834~~872.5849 ~~460~~455,~~165~~900.4253 0.~~99818963~~98893824 ~~834~~872.5849 B-5 0.00 ~~834~~872.5849 ~~460~~455,~~165~~900.4253 0.~~99818963~~98893824 ~~834~~872.5849 B-6 0.00 ~~836~~874.49 ~~461~~456,~~220~~946.8212 0.~~99818964~~98893819 ~~836~~874.49 Totals $0.00 23,~~175~~345,~~971~~547.3501 ~~983~~964,~~547~~827,~~394~~266.8599 0.~~99779251~~97880125 23,~~175~~345,~~971~~547.3501

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 262,221,000.00 ~~1000~~991.~~00000000~~33364017 0.~~67607461~~69185222 02.~~45257073~~38568353 0.00000000 I-A-2 218,083,000.00 ~~1000~~989.~~00000000~~57964839 01.~~71595200~~80621993 01.~~64112081~~89418089 0.00000000 I-A-3 17,916,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 26,222,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 206,030,785.00 ~~1000~~991.~~00000000~~33364021 01.~~59544034~~50219036 01.~~53320503~~57534540 0.00000000 I-A-6 56,190,215.00 ~~1000~~991.~~00000000~~33364021 01.~~59544033~~50219037 01.~~53320494~~57534546 0.00000000 1-A-7 5,352,000.00 ~~1000~~991.~~00000000~~33363976 0.~~67607436~~69185164 02.~~45257100~~38568386 0.00000000 I-A-R 100.00 ~~1000~~0.00000000 ~~599~~0.00000000 ~~401~~0.00000000 0.00000000 I-APO 1,208,276.98 ~~1000~~992.~~00000000~~26882565 1.~~05830039~~08857491 0.~~11359150~~07490832 0.00000000 II-A-1 12,922,474.00 ~~1000~~678.~~00000000~~54073763 19.~~25102268~~38465962 197.~~05264735~~53168627 0.00000000 II-A-2 58,427,525.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-3 110,231,001.00 ~~1000~~941.~~00000000~~77927088 3.~~48662714~~51083068 31.~~45069859~~36409285 0.00000000 II-APO 308,931.91 ~~1000~~973.~~00000000~~58489125 3.~~73444750~~82524421 10.~~62799628~~74702545 0.00000000 B-1 7,381,000.00 ~~1000~~990.~~00000000~~83085761 1.~~81037393~~89261076 0.00000000 0.00000000 B-2 922,000.00 ~~1000~~990.~~00000000~~83085683 1.~~81036876~~89261388 0.00000000 0.00000000 B-3 923,000.00 ~~1000~~990.~~00000000~~83085590 1.~~81036836~~89261105 0.00000000 0.00000000 B-4 461,000.00 ~~1000~~990.~~00000000~~83086768 1.~~81036876~~89260304 0.00000000 0.00000000 B-5 461,000.00 ~~1000~~990.~~00000000~~83086768 1.~~81036876~~89260304 0.00000000 0.00000000 B-6 462,057.31 ~~1000~~990.~~00000000~~83081274 1.~~81035984~~89260073 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 13.~~12864534~~07753574 ~~998~~988.~~87135466~~25610443 0.~~99887135~~98825610 13.~~12864534~~07753574 I-A-2 0.00000000 13.~~35707281~~70040076 ~~998~~985.~~64292719~~87924763 0.~~99864293~~98587925 13.~~35707281~~70040076 I-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 13.~~12864536~~07753577 ~~998~~988.~~87135464~~25610445 0.~~99887135~~98825610 13.~~12864536~~07753577 I-A-6 0.00000000 13.~~12864526~~07753583 ~~998~~988.~~87135474~~25610438 0.~~99887135~~98825610 13.~~12864526~~07753583 1-A-7 0.00000000 13.~~12864537~~07753550 ~~998~~988.~~87135463~~25610426 0.~~99887135~~98825610 13.~~12864537~~07753550 I-A-R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 I-APO 0.00000000 1.~~17189190~~16348323 ~~998~~991.~~82810810~~10534242 0.~~99882811~~99110534 1.~~17189190~~16348323 II-A-1 0.00000000 3826.~~30367080~~91634667 ~~961~~651.~~69632920~~62439096 0.~~96169633~~65162439 3826.~~30367080~~91634667 II-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-A-3 0.00000000 64.~~93732583~~87492353 ~~993~~936.~~06267417~~90434744 0.~~99306267~~93690435 64.~~93732583~~87492353 II-APO 0.00000000 54.~~36244378~~57230203 ~~994~~969.~~63755622~~01258921 0.~~99463756~~96901259 54.~~36244378~~57230203 B-1 0.00000000 1.~~81037393~~89261076 ~~998~~988.~~18962607~~93824685 0.~~99818963~~98893825 1.~~81037393~~89261076 B-2 0.00000000 1.~~81036876~~89261388 ~~998~~988.~~18963124~~93825380 0.~~99818963~~98893825 1.~~81036876~~89261388 B-3 0.00000000 1.~~81036836~~89261105 ~~998~~988.~~18963164~~93824485 0.~~99818963~~98893824 1.~~81036836~~89261105 B-4 0.00000000 1.~~81036876~~89260304 ~~998~~988.~~18963124~~93824295 0.~~99818963~~98893824 1.~~81036876~~89260304 B-5 0.00000000 1.~~81036876~~89260304 ~~998~~988.~~18963124~~93824295 0.~~99818963~~98893824 1.~~81036876~~89260304 B-6 0.00000000 1.~~81035984~~89260073 ~~998~~988.~~18964016~~93819037 0.~~99818964~~98893819 1.~~81035984~~89260073 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 0409/01/07 - 0409/30/07 30 5.50000% ~~262~~259,~~221~~948,~~000~~498.0046 1,~~201~~191,~~846~~430.2562 0.00 I-A-2 0409/01/07 - 0409/30/07 30 5.50000% ~~218~~215,~~083~~810,~~000~~498.0046 ~~999~~989,~~547~~131.0845 0.00 I-A-3 0409/01/07 - 0409/30/07 30 5.50000% 17,916,000.00 82,115.00 0.00 I-A-4 0409/01/07 - 0409/30/07 30 5.50000% 26,222,000.00 120,184.17 0.00 I-A-5 0409/25/07 - 0510/24/07 30 5.~~70000~~48125% ~~206~~204,~~030~~245,~~785~~248.0009 ~~978~~932,~~646~~932.2372 0.00 I-A-6 0409/25/07 - 0510/24/07 30 45.~~76667~~56875% 5655,~~190~~703,~~215~~250.0038 ~~223~~258,~~200~~497.0290 0.00 1-A-7 0409/01/07 - 0409/30/07 30 5.50000% 5,~~352~~305,~~000~~617.0064 24,~~530~~317.0041 0.00 I-A-R 04N/~~01/07~~A ~~- 04~~N/~~30/07~~A 30 5.50000% ~~100~~0.00 0.4600 0.00 I-APO N/A N/A 0.00000% 1,~~208~~198,~~276~~935.9858 0.00 0.00 II-A-1 0409/01/07 - 0409/30/07 30 5.50000% 128,~~922~~768,~~474~~425.0004 5940,~~228~~188.0161 0.00 II-A-2 0409/01/07 - 0409/30/07 30 5.50000% 58,427,525.00 267,792.82 0.00 II-A-3 0409/01/07 - 0409/30/07 30 5.50000% ~~110~~103,~~231~~813,~~001~~271.0075 ~~505~~475,~~225~~810.4283 0.00 II-APO N/A N/A 0.00000% ~~308~~300,~~931~~771.9144 0.00 0.00 B-1 0409/01/07 - 0409/30/07 30 5.50000% 7,~~381~~313,~~000~~322.0056 33,~~829~~519.5840 0.00 B-2 0409/01/07 - 0409/30/07 30 5.50000% ~~922~~913,~~000~~546.0005 4,~~225~~187.8309 0.00 B-3 0409/01/07 - 0409/30/07 30 5.50000% ~~923~~914,~~000~~536.0088 4,~~230~~191.4263 0.00 B-4 0409/01/07 - 0409/30/07 30 5.50000% ~~461~~456,~~000~~773.0003 2,~~112~~093.9254 0.00 B-5 0409/01/07 - 0409/30/07 30 5.50000% ~~461~~456,~~000~~773.0003 2,~~112~~093.9254 0.00 B-6 0409/01/07 - 0409/30/07 30 5.50000% ~~462~~457,~~057~~820.3162 2,~~117~~098.7634 0.00 Totals 4,~~510~~430,~~944~~585.8907 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 39118.4603 1,~~201~~191,~~806~~312.7958 0.00 ~~261~~259,~~925~~141,~~045~~503.4996 I-A-2 0.00 0.00 ~~999~~989,~~547~~131.0845 0.00 ~~217~~215,~~787~~003,~~045~~503.4996 I-A-3 0.00 0.00 82,115.00 0.00 17,916,000.00 I-A-4 0.00 0.00 120,184.17 0.00 26,222,000.00 I-A-5 0.00 0.00 ~~978~~932,~~646~~932.2372 0.00 ~~205~~203,~~798~~611,~~249~~180.3198 I-A-6 0.00 0.00 ~~223~~258,~~200~~497.0290 0.00 5655,~~126~~530,~~796~~322.1898 1-A-7 0.00 02.8141 24,~~529~~315.1901 0.00 5,~~345~~289,~~959~~146.4967 I-A-R 0.00 0.00 0.4600 0.00 0.00 I-APO 0.00 0.00 0.00 0.00 1,~~206~~197,~~861~~529.0177 II-A-1 0.00 ~~111~~(20.2823) 5940,~~116~~208.7385 0.00 128,~~427~~420,~~495~~599.8125 II-A-2 0.00 ~~503~~(134.1481) 267,~~289~~927.6863 0.00 58,427,525.00 II-A-3 0.00 ~~949~~(239.2453) ~~504~~476,~~276~~050.1835 0.00 ~~109~~103,~~466~~275,~~292~~904.6306 II-APO 0.00 0.00 0.00 0.00 ~~307~~299,~~275~~358.2891 B-1 0.00 26(4.3176) 33,~~803~~524.2715 0.00 7,~~367~~299,~~637~~353.6320 B-2 0.00 3(0.2959) 4,~~222~~187.5568 0.00 ~~920~~911,~~330~~801.8407 B-3 0.00 3(0.2960) 4,~~227~~192.1322 0.00 ~~921~~912,~~329~~790.0300 B-4 0.00 1(0.6430) 2,~~111~~093.2784 0.00 ~~460~~455,~~165~~900.4253 B-5 0.00 1(0.6430) 2,~~111~~093.2784 0.00 ~~460~~455,~~165~~900.4253 B-6 0.00 1(0.6530) 2,~~116~~098.1264 0.00 ~~461~~456,~~220~~946.8212 Totals 0.00 ~~1,641~~(280.7598) 4,~~509~~430,~~303~~866.1403 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-1 262,221,000.00 5.50000% ~~1000~~991.~~00000000~~33364017 4.~~58333333~~54361253 0.00000000 I-A-2 218,083,000.00 5.50000% ~~1000~~989.~~00000000~~57964839 4.~~58333332~~53557338 0.00000000 I-A-3 17,916,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 I-A-4 26,222,000.00 5.50000% 1000.00000000 4.58333346 0.00000000 I-A-5 206,030,785.00 5.~~70000~~48125% ~~1000~~991.~~00000000~~33364021 4.~~75000001~~52812292 0.00000000 I-A-6 56,190,215.00 45.~~76667~~56875% ~~1000~~991.~~00000000~~33364021 34.~~97222221~~60040774 0.00000000 1-A-7 5,352,000.00 5.50000% ~~1000~~991.~~00000000~~33363976 4.~~58333333~~54361173 0.00000000 I-A-R 100.00 5.50000% ~~1000~~0.00000000 40.~~60000000~~00000000 0.00000000 I-APO 1,208,276.98 0.00000% ~~1000~~992.~~00000000~~26882565 0.00000000 0.00000000 II-A-1 12,922,474.00 5.50000% ~~1000~~678.~~00000000~~54073763 43.~~58333366~~10997801 0.00000000 II-A-2 58,427,525.00 5.50000% 1000.00000000 4.58333328 0.00000000 II-A-3 110,231,001.00 5.50000% ~~1000~~941.~~00000000~~77927088 4.~~58333332~~31648834 0.00000000 II-APO 308,931.91 0.00000% ~~1000~~973.~~00000000~~58489125 0.00000000 0.00000000 B-1 7,381,000.00 5.50000% ~~1000~~990.~~00000000~~83085761 4.~~58333288~~54130877 0.00000000 B-2 922,000.00 5.50000% ~~1000~~990.~~00000000~~83085683 4.~~58332972~~54131236 0.00000000 B-3 923,000.00 5.50000% ~~1000~~990.~~00000000~~83085590 4.~~58333694~~54131094 0.00000000 B-4 461,000.00 5.50000% ~~1000~~990.~~00000000~~83086768 4.~~58334056~~54130152 0.00000000 B-5 461,000.00 5.50000% ~~1000~~990.~~00000000~~83086768 4.~~58334056~~54130152 0.00000000 B-6 462,057.31 5.50000% ~~1000~~990.~~00000000~~83081274 4.~~58332755~~54129813 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.~~00015048~~00045012 4.~~58318285~~54316237 0.00000000 ~~998~~988.~~87135466~~25610443 I-A-2 0.00000000 0.00000000 4.~~58333332~~53557338 0.00000000 ~~998~~985.~~64292719~~87924763 I-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 4.58333346 0.00000000 1000.00000000 I-A-5 0.00000000 0.00000000 4.~~75000001~~52812292 0.00000000 ~~998~~988.~~87135464~~25610445 I-A-6 0.00000000 0.00000000 34.~~97222221~~60040774 0.00000000 ~~998~~988.~~87135474~~25610438 1-A-7 0.00000000 0.~~00015135~~00045030 4.~~58318199~~54316330 0.00000000 ~~998~~988.~~87135463~~25610426 I-A-R 0.00000000 0.00000000 40.~~60000000~~00000000 0.00000000 0.00000000 I-APO 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~991.~~82810810~~10534242 II-A-1 0.00000000 (0.~~00861135~~00156549) 43.~~57472230~~11154428 0.00000000 ~~961~~651.~~69632920~~62439096 II-A-2 0.00000000 (0.~~00861135~~00230730) 4.~~57472193~~58564059 0.00000000 1000.00000000 II-A-3 0.00000000 (0.~~00861137~~00217298) 4.~~57472195~~31866123 0.00000000 ~~993~~936.~~06267417~~90434744 II-APO 0.00000000 0.00000000 0.00000000 0.00000000 ~~994~~969.~~63755622~~01258921 B-1 0.00000000 (0.~~00356456~~00064490) 4.~~57976832~~54195231 0.00000000 ~~998~~988.~~18962607~~93824685 B-2 0.00000000 (0.~~00356833~~00063991) 4.~~57977223~~54195228 0.00000000 ~~998~~988.~~18963124~~93825380 B-3 0.00000000 (0.~~00356446~~00065005) 4.~~57977248~~54195016 0.00000000 ~~998~~988.~~18963164~~93824485 B-4 0.00000000 (0.~~00355748~~00065076) 4.~~57976139~~54195228 0.00000000 ~~998~~988.~~18963124~~93824295 B-5 0.00000000 (0.~~00355748~~00065076) 4.~~57976139~~54195228 0.00000000 ~~998~~988.~~18963124~~93824295 B-6 0.00000000 (0.~~00357099~~00064927) 4.~~57977821~~54194740 0.00000000 ~~998~~988.~~18964016~~93819037 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 63,~~785~~875,~~140~~404.9643 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 63,~~785~~875,~~140~~404.9643 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 Total Administration Fees 9995,~~866~~841.4763 Payment of Interest and Principal 63,~~685~~779,~~274~~562.4980 Total Withdrawals (Pool Distribution Amount) 63,~~785~~875,~~140~~404.9643 Ending Balance ~~127,412~~0.8800 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~1,641~~996.7513 Servicing Fee Support 01,277.0011 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,641~~(280.7598)

ADMINISTRATION FEES Gross Servicing Fee* 9693,~~025~~383.4540 Master Servicing Fee - Well Fargo Bank, N.A. 3,~~841~~735.0234 Supported Prepayment/Curtailment Interest Shortfall 01,277.0011 Total Administration Fees 9995,~~866~~841.4763 *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 5.~~917390~~916950 5.~~976080~~969960 Weighted Average Net Rate 5.~~475844~~476092 5.~~490867~~493187 Weighted Average Pass-Through Rate * * Weighted Average Remaining Term ~~357~~352 ~~178~~173 Principal And Interest Constant 1,~~501~~495,~~463~~040.9737 1,~~540~~495,~~068~~865.1201 Beginning Loan Count ~~487~~486 ~~279~~272 Loans Paid in Full 0 1 0 Ending Loan Count ~~487~~485 ~~278~~272 Beginning Scheduled Balance ~~275~~272,~~109~~759,~~869~~891.2757 ~~186~~175,~~171~~515,~~496~~925.9352 Ending Scheduled Balance ~~274~~271,~~802~~930,~~078~~618.3374 ~~184~~174,~~895~~613,~~225~~640.5334 Actual Ending Collateral Balance ~~274,797,720.03~~* ~~184,859,265.20~~* Scheduled Principal ~~186~~190,~~517~~837.8882 ~~649~~654,~~187~~361.1605 Unscheduled Principal ~~121~~638,~~273~~435.0601 ~~627~~247,~~084~~924.2413 Scheduled Interest 1,~~314~~303,~~946~~619.0874 ~~890~~841,~~528~~503.2196 Servicing Fees 5756,~~312~~816.6754 3836,~~712~~566.7886 Master Servicing Fees 2,~~292~~272.5166 1,~~548~~462.5167 Trustee Fee 0.00 0.00 FRY Amount 41,~~619~~102.4979 3431,~~874~~706.5584 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,~~213~~203,~~721~~427.4274 ~~815~~771,~~392~~767.3659 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 ~~200~~198,~~976~~828,~~497~~484.3085 ~~151~~142,~~785~~918,~~558~~786.6813 Ending Scheduled Balance for Discount Loans 73,~~825~~102,~~581~~133.0389 3331,~~109~~694,~~666~~854.8521 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 Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 5.~~941051~~937707 Weighted Average Net Rate 5.~~481900~~482786 Weighted Average Pass-Through Rate 5.500000 Weighted Average Remaining Term ~~285~~280 Principal And Interest Constant 32,~~041~~990,~~532~~905.0938 Beginning Loan Count ~~766~~758 Loans Paid in Full 1 Ending Loan Count ~~765~~757 Beginning Scheduled Balance ~~461~~448,~~281~~275,~~366~~817.2009 Ending Scheduled Balance ~~459~~446,~~697~~544,~~303~~259.8608 Actual Ending Collateral Balance ~~455~~447,~~830~~364,~~906~~426.3978 Scheduled Principal ~~835~~845,~~705~~198.0587 Unscheduled Principal ~~748~~886,~~357~~359.3014 Scheduled Interest 2,~~205~~145,~~474~~123.2970 Servicing Fees 9693,~~025~~383.4540 Master Servicing Fees 3,~~841~~735.0234 Trustee Fee 0.00 FRY Amount 7672,~~494~~809.0463 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 21,~~029~~975,~~113~~195.7833 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 0.00 Prepayment Penalty Paid Count 0 Special Servicing Fee 0.00 Ending Scheduled Balance for Premium Loans ~~352~~341,~~762~~747,~~055~~270.98 Ending Scheduled Balance for Discount Loans ~~106~~104,~~935~~796,~~247~~988.8810 Outstanding Mortgage Loans with Orig. LTV Less than or equal to 80% ~~444~~431,~~344~~691,~~167~~895.3997 Greater than 80%, less than or equal to 85% 2,~~305~~287,~~485~~812.7891 Greater than 85%, less than or equal to 95% 1312,~~007~~517,~~332~~197.0681 Greater than 95% 0.00 * 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 97.~~689501~~677560% Group II-A Percentage 97.~~696381~~599561% Group I-A Prepayment Percentage 100.000000% Group II-A Prepayment Percentage 100.000000% Trigger Event Reporting ~~DELINQUENCYAGG~~Delinquency Test Triggers Trigger Result Pass Threshold Value 50.000000% Calculated Value 18.~~130719~~95% ~~CUMLOSSAGG~~Cumulative Loss Triggers Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Shifting Interest Group Agg Delinquency/Loss Trigg Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000%

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~479~~1,~~200~~063,007.0010 0.00 0.00 0.00 ~~479~~1,~~200~~063,007.0010 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 12 0 0 0 12 ~~479~~1,~~200~~063,007.0010 0.00 0.00 0.00 ~~479~~1,~~200~~063,007.0010 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.~~130719~~264201% 0.000000% 0.000000% 0.000000% 0.~~130719~~264201% 0.~~105127~~237615% 0.000000% 0.000000% 0.000000% 0.~~105127~~237615% 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.~~130719~~264201% 0.000000% 0.000000% 0.000000% 0.~~130719~~264201% 0.~~105127~~237615% 0.000000% 0.000000% 0.000000% 0.~~105127~~237615% 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 7147,~~486~~703.5989

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 02 0 0 0 02 01,063,007.0010 0.00 0.00 0.00 01,063,007.0010 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 02 0 0 0 02 01,063,007.0010 0.00 0.00 0.00 01,063,007.0010 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~412371% 0.000000% 0.000000% 0.000000% 0.~~000000~~412371% 0.~~000000~~390917% 0.000000% 0.000000% 0.000000% 0.~~000000~~390917% 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~~412371% 0.000000% 0.000000% 0.000000% 0.~~000000~~412371% 0.~~000000~~390917% 0.000000% 0.000000% 0.000000% 0.~~000000~~390917% 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 10 0 0 0 10 ~~479,200~~0.00 0.00 0.00 0.00 ~~479,200~~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 10 0 0 0 10 ~~479,200~~0.00 0.00 0.00 0.00 ~~479,200~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~359712~~000000% 0.000000% 0.000000% 0.000000% 0.~~359712~~000000% 0.~~259224~~000000% 0.000000% 0.000000% 0.000000% 0.~~259224~~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.~~359712~~000000% 0.000000% 0.000000% 0.000000% 0.~~359712~~000000% 0.~~259224~~000000% 0.000000% 0.000000% 0.000000% 0.~~259224~~000000% Please refer to CTSLink.com for a list of delinquency code descriptions.

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($) Balance($) < 4.000 0 0.00 0.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.749 12 32,~~021~~997,~~440~~420.5213 0.~~657~~671 12 32,~~021~~997,~~440~~420.5213 1.~~099~~102 4.750 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.249 2 ~~675~~664,~~434~~297.8877 0.~~147~~149 1 ~~147~~146,~~423~~405.9068 0.054 5.250 5.499 4 2,~~302~~289,~~804~~609.5017 0.~~501~~513 3 1,~~765~~762,~~539~~413.1133 0.~~642~~648 5.500 5.749 32 17,~~846~~588,~~350~~621.0924 3.~~882~~939 23 1211,~~103~~983,~~617~~736.5981 4.~~404~~407 5.750 5.999 ~~351~~350 ~~220~~216,~~858~~391,~~169~~754.9232 48.~~044~~459 232 ~~138~~137,~~504~~293,~~283~~570.7610 50.~~401~~488 >= 6.000 ~~364~~357 ~~214~~206,~~993~~612,~~103~~556.9545 46.~~768~~269 ~~216~~214 ~~119~~117,~~259~~747,~~773~~072.4569 43.~~398~~300 Total ~~765~~757 ~~459~~446,~~697~~544,~~303~~259.8608 100.000 ~~487~~485 ~~274~~271,~~802~~930,~~078~~618.3374 100.000

Interest Rate Stratification (continued) Group II Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 4.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 4.250 4.499 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 1 ~~528~~517,~~010~~892.9809 0.~~286~~297 5.250 5.499 1 ~~537~~527,~~265~~195.3984 0.~~291~~302 5.500 5.749 9 5,~~742~~604,~~732~~884.5043 3.~~106~~210 5.750 5.999 ~~119~~118 8279,~~353~~098,~~886~~184.1622 4445.~~541~~299 >= 6.000 ~~148~~143 9588,~~733~~865,~~330~~483.5076 5150.~~777~~893 Total ~~278~~272 ~~184~~174,~~895~~613,~~225~~640.5334 100.000

Filing Compare · Wells Fargo Mortgage Backed Securities 2007-5 Trust