10-D 1 baa07002_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: 333-132249-15 Banc of America Alternative Loan Trust 2007-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-132249 Banc of America Mortgage Securities, Inc. (Exact name of depositor as specified in its charter) Bank of America, National Association (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199816 54-2199817 54-2199818 54-6744179 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 1-A-3 _____ _____ __X___ ____________ 1-A-R _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-A-4 _____ _____ __X___ ____________ 2-A-5 _____ _____ __X___ ____________ 2-A-6 _____ _____ __X___ ____________ 2-A-7 _____ _____ __X___ ____________ 2-A-8 _____ _____ __X___ ____________ 2-A-9 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 3-A-3 _____ _____ __X___ ____________ 3-IO _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ 1-PO _____ _____ __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 Banc of America Alternative Loan Trust 2007-2. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Banc of America Alternative Loan Trust 2007-2, 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. Banc of America Alternative Loan Trust 2007-2 (Issuing Entity) Bank of America, National Association (Servicer) /s/ Cathleen A. Lojek Cathleen A. Lojek, Senior Vice President Date: November 5, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Alternative Loan Trust 2007-2, relating to the October 25, 2007 distribution. EX-99.1 Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates Distribution Date: 10/25/2007 Banc of America Alternative Loan Trust Mortgage Pass-Through Certificates 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 1-A-1 059475AA1 0509/3128/2007 5.50000% 54,~~000~~940,~~000~~381.0072 22,~~916~~641.6710 1-A-2 059475AB9 0509/3128/2007 5.50000% 18,~~995~~768,~~000~~510.0023 8786,~~060~~013.4256 1-A-3 059475AC7 0509/3128/2007 5.50000% 1,~~485~~467,~~000~~293.0038 6,~~806~~724.2541 1-A-R 059475AD5 0509/3128/2007 5.50000% ~~100~~0.00 0.4707 2-A-1 059475AF0 0509/3128/2007 6.00000% 5755,~~000~~213,~~000~~653.0026 ~~285~~276,~~000~~040.0008 2-A-2 059475AG8 0509/3128/2007 6.00000% 12,255,000.00 61,~~275~~268.0074 2-A-3 059475AH6 0509/3128/2007 6.00000% 958,000.00 4,~~790~~789.0051 2-A-4 059475AJ2 0509/3128/2007 5.75000% 6159,~~970~~714,~~000~~292.00 ~~296~~286,~~939~~101.5877 2-A-5 059475AK9 0509/3128/2007 6.00000% 4,~~845~~668,~~000~~642.00 2423,~~225~~340.0083 2-A-6 059475AL7 0509/3128/2007 5.~~77000~~58125% 4038,~~089~~680,~~000~~577.0020 ~~192~~179,~~761~~886.2861 2-A-7 059475AM5 0509/3128/2007 0.~~23000~~41875% 0.00 713,~~683~~496.7353 2-A-8 059475AN3 0509/3128/2007 6.00000% 2,428,000.00 12,~~140~~138.0076 2-A-9 059475AP8 0509/3128/2007 6.00000% 0.00 12,~~910~~439.4221 3-A-1 059475AQ6 0509/3128/2007 1.~~32000~~50875% 0.00 ~~183~~193,~~456~~844.9034 3-A-2 059475AS2 0509/3128/2007 5.~~68000~~49125% ~~162~~149,~~192~~951,~~000~~039.0001 ~~767~~686,~~708~~112.8016 3-A-3 059475AT0 0509/3128/2007 5.~~68000~~49125% 4,~~587~~240,~~000~~809.0076 2119,~~711~~404.8014 3-IO 059475AU7 0509/3128/2007 7.00000% 0.00 1614,~~751~~239.3061 B-1 059475AV5 0509/3128/2007 6.~~41402~~41398% 12,~~431~~382,~~000~~088.0056 66,~~443~~175.9532 B-2 059475AW3 0509/3128/2007 6.~~41402~~41398% 5,~~614~~591,~~000~~910.0096 3029,~~006~~885.9463 B-3 059475AY9 0509/3128/2007 6.~~41402~~41398% 43,~~010~~994,~~000~~222.0012 21,~~433~~346.5388 B-4 059475AZ6 0509/3128/2007 6.~~41402~~41398% 2,~~807~~795,~~000~~955.0048 1514,~~003~~942.4781 B-5 059475BA0 0509/3128/2007 6.~~41402~~41398% 2,~~205~~196,~~000~~324.0013 11,~~785~~738.7712 B-6 059475BB8 0509/3128/2007 6.~~41402~~41398% 21,~~005~~997,~~822~~929.0092 10,~~721~~677.1681 1-PO 059475AE3 0509/3128/2007 0.00000% ~~108~~98,~~143~~893.0062 0.00 Totals ~~400~~382,~~985~~343,~~065~~523.0035 2,~~159~~053,~~532~~248.4400

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 175,~~245~~395.7347 0.00 4,~~982~~934,~~754~~986.2725 4028,~~162~~036.4057 0.00 1-A-2 6520,~~516~~497.4937 0.00 18,~~929~~748,~~483~~012.5185 ~~152~~106,~~576~~510.9193 0.00 1-A-3 51,~~121~~602.9845 0.00 1,~~479~~465,~~878~~690.0292 118,~~928~~326.2386 0.00 1-A-R ~~100~~0.00 0.00 0.00 ~~100~~0.4707 0.00 2-A-1 ~~550~~246,~~109~~986.7236 0.00 5654,~~449~~966,~~890~~666.2889 ~~835~~523,~~109~~026.7244 0.00 2-A-2 0.00 0.00 12,255,000.00 61,~~275~~268.0074 0.00 2-A-3 0.00 0.00 958,000.00 4,~~790~~789.0051 0.00 2-A-4 ~~563~~491,~~927~~566.0085 0.00 6159,~~406~~222,~~073~~725.0015 ~~860~~777,~~866~~668.5862 0.00 2-A-5 4438,~~089~~432.5017 0.00 4,~~800~~630,~~910~~209.5083 6861,~~314~~773.5000 0.00 2-A-6 ~~574~~1,~~671~~000.1400 0.00 3938,~~514~~679,~~328~~577.8620 ~~767~~180,~~432~~886.4261 0.00 2-A-7 0.00 0.00 0.00 713,~~683~~496.7353 0.00 2-A-8 0.00 0.00 2,428,000.00 12,~~140~~138.0076 0.00 2-A-9 0.00 0.00 0.00 12,~~910~~439.4221 0.00 3-A-1 0.00 0.00 0.00 ~~183~~193,~~456~~844.9034 0.00 3-A-2 32,~~245~~053,~~102~~003.1484 0.00 ~~158~~147,~~946~~898,~~897~~035.8616 42,~~012~~739,~~810~~116.9400 0.00 3-A-3 9158,~~775~~061.7061 0.00 4,~~495~~182,~~224~~748.3015 ~~113~~77,~~487~~465.5075 0.00 3-IO 0.00 0.00 0.00 1614,~~751~~239.3061 0.00 B-1 1810,~~082~~261.4048 0.00 12,~~412~~371,~~917~~827.6008 8476,~~526~~436.3580 0.00 B-2 84,~~166~~634.2422 0.00 5,~~605~~587,~~833~~276.7675 3834,~~173~~519.1885 0.00 B-3 53,~~833~~310.0315 0.00 43,~~004~~990,~~166~~911.9796 2724,~~266~~657.5603 0.00 B-4 42,~~083~~317.1211 0.00 2,~~802~~793,~~916~~638.8837 1917,~~086~~259.5992 0.00 B-5 31,~~207~~820.4417 0.00 2,~~201~~194,~~792~~503.5696 1413,~~993~~558.2129 0.00 B-6 21,~~917~~655.7176 0.00 21,~~002~~996,~~904~~274.2917 1312,~~638~~333.8757 0.00 1-PO ~~4,386~~108.6450 0.00 ~~103~~98,~~756~~785.3612 ~~4,386~~108.6450 0.00 Totals 52,~~204~~940,~~335~~653.9851 0.00 ~~395~~379,~~780~~402,~~729~~869.0281 74,~~363~~993,~~868~~901.4251 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 5,000,000.00 54,~~000~~940,~~000~~381.0072 4,~~902~~972.5730 ~~12,343~~423.1617 0.00 1-A-2 18,995,000.00 18,~~995~~768,~~000~~510.0023 18,~~624~~889.8573 461,~~891~~607.64 0.00 1-A-3 1,485,000.00 1,~~485~~467,~~000~~293.0038 1,~~456~~476.0677 ~~3,665~~125.9268 0.00 1-A-R 100.00 ~~100~~0.00 280.4300 710.5700 0.00 2-A-1 57,000,000.00 5755,~~000~~213,~~000~~653.0026 6348,~~318~~455.3552 ~~486~~198,~~791~~530.3685 0.00 2-A-2 12,255,000.00 12,255,000.00 0.00 0.00 0.00 2-A-3 958,000.00 958,000.00 0.00 0.00 0.00 2-A-4 61,970,000.00 6159,~~970~~714,~~000~~292.00 6496,~~908~~439.7403 ~~499~~395,~~018~~127.2682 0.00 2-A-5 4,845,000.00 4,~~845~~668,~~000~~642.00 57,~~074~~539.7689 3930,~~014~~892.7428 0.00 2-A-6 40,089,000.00 4038,~~089~~680,~~000~~577.0020 ~~66,145~~196.4119 ~~508,525~~803.7381 0.00 2-A-7 0.00 0.00 0.00 0.00 0.00 2-A-8 2,428,000.00 2,428,000.00 0.00 0.00 0.00 2-A-9 0.00 0.00 0.00 0.00 0.00 3-A-1 0.00 0.00 0.00 0.00 0.00 3-A-2 162,192,000.00 ~~162~~149,~~192~~951,~~000~~039.0001 ~~248~~112,~~611~~290.4649 21,~~996~~940,~~490~~713.6935 0.00 3-A-3 4,587,000.00 4,~~587~~240,~~000~~809.0076 73,~~031~~175.0572 8454,~~744~~885.6489 0.00 3-IO 0.00 0.00 0.00 0.00 0.00 B-1 12,431,000.00 12,~~431~~382,~~000~~088.0056 1810,~~082~~261.4048 0.00 0.00 B-2 5,614,000.00 5,~~614~~591,~~000~~910.0096 84,~~166~~634.2422 0.00 0.00 B-3 4,010,000.00 43,~~010~~994,~~000~~222.0012 53,~~833~~310.0315 0.00 0.00 B-4 2,807,000.00 2,~~807~~795,~~000~~955.0048 42,~~083~~317.1211 0.00 0.00 B-5 2,205,000.00 2,~~205~~196,~~000~~324.0013 31,~~207~~820.4417 0.00 0.00 B-6 2,005,822.00 21,~~005~~997,~~822~~929.0092 21,~~917~~655.7176 0.00 0.00 1-PO 108,143.00 ~~108~~98,~~143~~893.0062 ~~120~~100.0587 ~~4,266~~7.5962 0.00 Totals 400,985,065.00 ~~400~~382,~~985~~343,~~065~~523.0035 ~~522~~317,~~511~~535.6740 42,~~681~~623,~~824~~118.3011 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00 175,~~245~~395.7347 4,~~982~~934,~~754~~986.2725 0.~~99655085~~98699725 175,~~245~~395.7347 1-A-2 0.00 6520,~~516~~497.4937 18,~~929~~748,~~483~~012.5185 0.~~99655086~~98699725 6520,~~516~~497.4937 1-A-3 0.00 51,~~121~~602.9845 1,~~479~~465,~~878~~690.0292 0.~~99655086~~98699725 51,~~121~~602.9845 1-A-R 0.00 ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 2-A-1 0.00 ~~550~~246,~~109~~986.7236 5654,~~449~~966,~~890~~666.2889 0.~~99034895~~96432749 ~~550~~246,~~109~~986.7236 2-A-2 0.00 0.00 12,255,000.00 1.00000000 0.00 2-A-3 0.00 0.00 958,000.00 1.00000000 0.00 2-A-4 0.00 ~~563~~491,~~927~~566.0085 6159,~~406~~222,~~073~~725.0015 0.~~99090000~~95566766 ~~563~~491,~~927~~566.0085 2-A-5 0.00 4438,~~089~~432.5017 4,~~800~~630,~~910~~209.5083 0.~~99090000~~95566766 4438,~~089~~432.5017 2-A-6 0.00 ~~574~~1,~~671~~000.1400 3938,~~514~~679,~~328~~577.8620 0.~~98566512~~96484266 ~~574~~1,~~671~~000.1400 2-A-7 0.00 0.00 0.00 0.00000000 0.00 2-A-8 0.00 0.00 2,428,000.00 1.00000000 0.00 2-A-9 0.00 0.00 0.00 0.00000000 0.00 3-A-1 0.00 0.00 0.00 0.00000000 0.00 3-A-2 0.00 32,~~245~~053,~~102~~003.1484 ~~158~~147,~~946~~898,~~897~~035.8616 0.~~97999222~~91187010 32,~~245~~053,~~102~~003.1484 3-A-3 0.00 9158,~~775~~061.7061 4,~~495~~182,~~224~~748.3015 0.~~97999222~~91187010 9158,~~775~~061.7061 3-IO 0.00 0.00 0.00 0.00000000 0.00 B-1 0.00 1810,~~082~~261.4048 12,~~412~~371,~~917~~827.6008 0.~~99854538~~99523989 1810,~~082~~261.4048 B-2 0.00 84,~~166~~634.2422 5,~~605~~587,~~833~~276.7675 0.~~99854538~~99523989 84,~~166~~634.2422 B-3 0.00 53,~~833~~310.0315 43,~~004~~990,~~166~~911.9796 0.~~99854538~~99523989 53,~~833~~310.0315 B-4 0.00 42,~~083~~317.1211 2,~~802~~793,~~916~~638.8837 0.~~99854538~~99523989 42,~~083~~317.1211 B-5 0.00 31,~~207~~820.4417 2,~~201~~194,~~792~~503.5696 0.~~99854538~~99523989 31,~~207~~820.4417 B-6 0.00 21,~~917~~655.7176 21,~~002~~996,~~904~~274.2917 0.~~99854538~~99523994 21,~~917~~655.7176 1-PO 0.00 ~~4,386~~108.6450 ~~103~~98,~~756~~785.3612 0.~~95943667~~91346754 ~~4,386~~108.6450 Totals $0.00 52,~~204~~940,~~335~~653.9851 ~~395~~379,~~780~~402,~~729~~869.0281 0.~~98702112~~94617706 52,~~204~~940,~~335~~653.9851

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 5,000,000.00 ~~1000~~988.~~00000000~~07634400 0.~~98051400~~99446000 20.~~46863200~~08463400 0.00000000 1-A-2 18,995,000.00 ~~1000~~988.~~00000000~~07634799 0.~~98051329~~99445802 20.~~46863069~~08463490 0.00000000 1-A-3 1,485,000.00 ~~1000~~988.~~00000000~~07635017 0.~~98051178~~99445791 20.~~46863300~~08463300 0.00000000 1-A-R 100.00 ~~1000~~0.00000000 ~~284~~0.~~30000000~~00000000 ~~715~~0.~~70000000~~00000000 0.00000000 2-A-1 57,000,000.00 ~~1000~~968.~~00000000~~66058351 10.~~11084825~~85009684 83.~~54019930~~48299737 0.00000000 2-A-2 12,255,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3 958,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 61,970,000.00 ~~1000~~963.~~00000000~~60000000 1.~~04742198~~55622124 86.~~05257802~~37611457 0.00000000 2-A-5 4,845,000.00 ~~1000~~963.~~00000000~~60000000 1.~~04742208~~55622085 86.~~05257792~~37611558 0.00000000 2-A-6 40,089,000.00 ~~1000~~964.~~00000000~~86759959 10.~~64996408~~00489386 120.~~68491930~~02005064 0.00000000 2-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-8 2,428,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-2 162,192,000.00 ~~1000~~924.~~00000000~~52796075 10.~~53282196~~69233063 1811.~~47495986~~96553067 0.00000000 3-A-3 4,587,000.00 ~~1000~~924.~~00000000~~52796163 10.~~53282102~~69233050 1811.~~47495967~~96553085 0.00000000 3-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 12,431,000.00 ~~1000~~996.~~00000000~~06536562 10.~~45462151~~82547502 0.00000000 0.00000000 B-2 5,614,000.00 ~~1000~~996.~~00000000~~06536516 10.~~45462059~~82547560 0.00000000 0.00000000 B-3 4,010,000.00 ~~1000~~996.~~00000000~~06536658 10.~~45462095~~82547382 0.00000000 0.00000000 B-4 2,807,000.00 ~~1000~~996.~~00000000~~06536516 10.~~45462059~~82547560 0.00000000 0.00000000 B-5 2,205,000.00 ~~1000~~996.~~00000000~~06536508 10.~~45462132~~82547392 0.00000000 0.00000000 B-6 2,005,822.00 ~~1000~~996.~~00000000~~06541358 10.~~45462060~~82547704 0.00000000 0.00000000 1-PO 108,143.00 ~~1000~~914.~~00000000~~47083954 10.~~11010421~~93274646 390.~~45322397~~07046226 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00000000 31.~~44914600~~07909400 ~~996~~986.~~55085400~~99725000 0.~~99655085~~98699725 31.~~44914600~~07909400 1-A-2 0.00000000 31.~~44914399~~07909292 ~~996~~986.~~55085601~~99725454 0.~~99655086~~98699725 31.~~44914399~~07909292 1-A-3 0.00000000 31.~~44914478~~07909091 ~~996~~986.~~55085522~~99725253 0.~~99655086~~98699725 31.~~44914478~~07909091 1-A-R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 2-A-1 0.00000000 94.~~65104772~~33309404 ~~990~~964.~~34895228~~32748930 0.~~99034895~~96432749 94.~~65104772~~33309404 2-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 97.~~10000000~~93233581 ~~990~~955.~~90000000~~66766419 0.~~99090000~~95566766 97.~~10000000~~93233581 2-A-5 0.00000000 97.~~10000000~~93233643 ~~990~~955.~~90000000~~66766357 0.~~99090000~~95566766 97.~~10000000~~93233643 2-A-6 0.00000000 140.~~33488338~~02494450 ~~985~~964.~~66511662~~84265509 0.~~98566512~~96484266 140.~~33488338~~02494450 2-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-2 0.00000000 2012.~~00778176~~65786130 ~~979~~911.~~99221824~~87009939 0.~~97999222~~91187010 2012.~~00778176~~65786130 3-A-3 0.00000000 2012.~~00778286~~65786135 ~~979~~911.~~99221714~~87010028 0.~~97999222~~91187010 2012.~~00778286~~65786135 3-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 10.~~45462151~~82547502 ~~998~~995.~~54537849~~23989060 0.~~99854538~~99523989 10.~~45462151~~82547502 B-2 0.00000000 10.~~45462059~~82547560 ~~998~~995.~~54537941~~23989134 0.~~99854538~~99523989 10.~~45462059~~82547560 B-3 0.00000000 10.~~45462095~~82547382 ~~998~~995.~~54537905~~23989027 0.~~99854538~~99523989 10.~~45462095~~82547382 B-4 0.00000000 10.~~45462059~~82547560 ~~998~~995.~~54537941~~23988956 0.~~99854538~~99523989 10.~~45462059~~82547560 B-5 0.00000000 10.~~45462132~~82547392 ~~998~~995.~~54537868~~23989116 0.~~99854538~~99523989 10.~~45462132~~82547392 B-6 0.00000000 10.~~45462060~~82547704 ~~998~~995.~~54537940~~23994153 0.~~99854538~~99523994 10.~~45462060~~82547704 1-PO 0.00000000 401.~~56332819~~00330118 ~~959~~913.~~43667181~~46753835 0.~~95943667~~91346754 401.~~56332819~~00330118 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 1-A-1 0509/01/07 - 0509/30/07 30 5.50000% 54,~~000~~940,~~000~~381.0072 22,~~916~~643.6742 0.00 1-A-2 0509/01/07 - 0509/30/07 30 5.50000% 18,~~995~~768,~~000~~510.0023 8786,~~060~~022.4234 0.00 1-A-3 0509/01/07 - 0509/30/07 30 5.50000% 1,~~485~~467,~~000~~293.0038 6,~~806~~725.2509 0.00 1-A-R 05N/~~01/07~~A ~~- 05~~N/~~30/07~~A 30 5.50000% ~~100~~0.00 0.4600 0.00 2-A-1 0509/01/07 - 0509/30/07 30 6.00000% 5755,~~000~~213,~~000~~653.0026 ~~285~~276,~~000~~068.0027 0.00 2-A-2 0509/01/07 - 0509/30/07 30 6.00000% 12,255,000.00 61,275.00 0.00 2-A-3 0509/01/07 - 0509/30/07 30 6.00000% 958,000.00 4,790.00 0.00 2-A-4 0509/01/07 - 0509/30/07 30 5.75000% 6159,~~970~~714,~~000~~292.00 ~~296~~286,~~939~~130.5898 0.00 2-A-5 0509/01/07 - 0509/30/07 30 6.00000% 4,~~845~~668,~~000~~642.00 2423,~~225~~343.0021 0.00 2-A-6 0509/25/07 - 0610/24/07 30 5.~~77000~~58125% 4038,~~089~~680,~~000~~577.0020 ~~192~~179,~~761~~904.2898 0.00 2-A-7 0509/25/07 - 0610/24/07 30 0.~~23000~~41875% 4038,~~089~~680,~~000~~577.0020 713,~~683~~497.7391 0.00 2-A-8 0509/01/07 - 0509/30/07 30 6.00000% 2,428,000.00 12,140.00 0.00 2-A-9 0509/01/07 - 0509/30/07 30 6.00000% 2,~~582~~488,~~083~~095.0018 12,~~910~~440.4248 0.00 3-A-1 0509/25/07 - 0610/24/07 30 1.~~32000~~50875% ~~166~~154,~~779~~191,~~000~~848.0076 ~~183~~193,~~456~~864.9013 0.00 3-A-2 0509/25/07 - 0610/24/07 30 5.~~68000~~49125% ~~162~~149,~~192~~951,~~000~~039.0001 ~~767~~686,~~708~~182.8020 0.00 3-A-3 0509/25/07 - 0610/24/07 30 5.~~68000~~49125% 4,~~587~~240,~~000~~809.0076 2119,~~711~~406.8012 0.00 3-IO 0509/01/07 - 0509/30/07 30 7.00000% 2,~~871~~441,~~650~~325.97 16 14,~~751~~241.3006 0.00 B-1 0509/01/07 - 0509/30/07 30 6.~~41402~~41398% 12,~~431~~382,~~000~~088.0056 66,~~443~~182.9507 0.00 B-2 0509/01/07 - 0509/30/07 30 6.~~41402~~41398% 5,~~614~~591,~~000~~910.0096 3029,~~006~~888.9468 0.00 B-3 0509/01/07 - 0509/30/07 30 6.~~41402~~41398% 43,~~010~~994,~~000~~222.0012 21,~~433~~349.5306 0.00 B-4 0509/01/07 - 0509/30/07 30 6.~~41402~~41398% 2,~~807~~795,~~000~~955.0048 1514,~~003~~944.4734 0.00 B-5 0509/01/07 - 0509/30/07 30 6.~~41402~~41398% 2,~~205~~196,~~000~~324.0013 11,~~785~~739.7732 0.00 B-6 0509/01/07 - 0509/30/07 30 6.~~41402~~41398% 21,~~005~~997,~~822~~929.0092 10,~~721~~678.1690 0.00 1-PO N/A N/A 0.00000% ~~108~~98,~~143~~893.0062 0.00 0.00 Totals 2,~~159~~053,~~532~~457.4356 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 1-A-1 0.00 02.0031 22,~~916~~641.6710 0.00 4,~~982~~934,~~754~~986.2725 1-A-2 0.00 08.0078 8786,~~060~~013.4256 0.00 18,~~929~~748,~~483~~012.5185 1-A-3 0.00 0.0069 6,~~806~~724.2541 0.00 1,~~479~~465,~~878~~690.0292 1-A-R 0.00 0.00 0.4707 0.00 0.00 2-A-1 0.00 028.0018 ~~285~~276,~~000~~040.0008 0.00 5654,~~449~~966,~~890~~666.2889 2-A-2 0.00 06.0026 61,~~275~~268.0074 0.00 12,255,000.00 2-A-3 0.00 0.0049 4,~~790~~789.0051 0.00 958,000.00 2-A-4 0.00 029.0021 ~~296~~286,~~939~~101.5877 0.00 6159,~~406~~222,~~073~~725.0015 2-A-5 0.00 02.0038 2423,~~225~~340.0083 0.00 4,~~800~~630,~~910~~209.5083 2-A-6 0.00 018.0036 ~~192~~179,~~761~~886.2861 0.00 3938,~~514~~679,~~328~~577.8620 2-A-7 0.00 01.0038 713,~~683~~496.7353 0.00 3938,~~514~~679,~~328~~577.8620 2-A-8 0.00 01.0024 12,~~140~~138.0076 0.00 2,428,000.00 2-A-9 0.00 01.0027 12,~~910~~439.4221 0.00 2,~~558~~467,~~586~~613.0423 3-A-1 0.00 019.0079 ~~183~~193,~~456~~844.9034 0.00 ~~163~~152,~~442~~080,~~122~~783.1631 3-A-2 0.00 070.0005 ~~767~~686,~~708~~112.8016 0.00 ~~158~~147,~~946~~898,~~897~~035.8616 3-A-3 0.00 01.0098 2119,~~711~~404.8014 0.00 4,~~495~~182,~~224~~748.3015 3-IO 0.00 01.0045 1614,~~751~~239.3061 0.00 2,~~762~~407,~~864~~700.0616 B-1 0.00 06.0076 66,~~443~~175.9532 0.00 12,~~412~~371,~~917~~827.6008 B-2 0.00 03.0005 3029,~~006~~885.9463 0.00 5,~~605~~587,~~833~~276.7675 B-3 0.00 02.0018 21,~~433~~346.5388 0.00 43,~~004~~990,~~166~~911.9796 B-4 0.00 01.0053 1514,~~003~~942.4781 0.00 2,~~802~~793,~~916~~638.8837 B-5 0.00 01.0020 11,~~785~~738.7712 0.00 2,~~201~~194,~~792~~503.5696 B-6 0.00 01.0009 10,~~721~~677.1681 0.00 21,~~002~~996,~~904~~274.2917 1-PO 0.00 0.00 0.00 0.00 ~~103~~98,~~756~~785.3612 Totals 0.00 0209.0063 2,~~159~~053,~~532~~248.4400 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 1-A-1 5,000,000.00 5.50000% ~~1000~~988.~~00000000~~07634400 4.~~58333400~~52868400 0.00000000 1-A-2 18,995,000.00 5.50000% ~~1000~~988.~~00000000~~07634799 4.~~58333351~~52868334 0.00000000 1-A-3 1,485,000.00 5.50000% ~~1000~~988.~~00000000~~07635017 4.~~58333333~~52868013 0.00000000 1-A-R 100.00 5.50000% ~~1000~~0.00000000 40.~~60000000~~00000000 0.00000000 2-A-1 57,000,000.00 6.00000% ~~1000~~968.~~00000000~~66058351 54.~~00000000~~84330298 0.00000000 2-A-2 12,255,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A-3 958,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A-4 61,970,000.00 5.75000% ~~1000~~963.~~00000000~~60000000 4.~~79166661~~61724996 0.00000000 2-A-5 4,845,000.00 6.00000% ~~1000~~963.~~00000000~~60000000 54.~~00000000~~81800000 0.00000000 2-A-6 40,089,000.00 5.~~77000~~58125% ~~1000~~964.~~00000000~~86759959 4.~~80833346~~48763950 0.00000000 2-A-7 0.00 0.~~23000~~41875% ~~1000~~964.~~00000000~~86759959 0.~~19166679~~33669860 0.00000000 2-A-8 2,428,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 2-A-9 0.00 6.00000% ~~1000~~963.~~00000000~~60000046 54.~~00000194~~81800159 0.00000000 3-A-1 0.00 1.~~32000~~50875% ~~1000~~924.~~00000000~~52796071 1.~~10000000~~16240132 0.00000000 3-A-2 162,192,000.00 5.~~68000~~49125% ~~1000~~924.~~00000000~~52796075 4.~~73333333~~23067846 0.00000000 3-A-3 4,587,000.00 5.~~68000~~49125% ~~1000~~924.~~00000000~~52796163 4.~~73333333~~23067800 0.00000000 3-IO 0.00 7.00000% ~~1000~~850.~~00000000~~14689651 54.~~83333426~~95918903 0.00000000 B-1 12,431,000.00 6.~~41402~~41398% ~~1000~~996.~~00000000~~06536562 5.~~34502051~~32395383 0.00000000 B-2 5,614,000.00 6.~~41402~~41398% ~~1000~~996.~~00000000~~06536516 5.~~34501959~~32395440 0.00000000 B-3 4,010,000.00 6.~~41402~~41398% ~~1000~~996.~~00000000~~06536658 5.~~34501995~~32395511 0.00000000 B-4 2,807,000.00 6.~~41402~~41398% ~~1000~~996.~~00000000~~06536516 5.~~34501959~~32395440 0.00000000 B-5 2,205,000.00 6.~~41402~~41398% ~~1000~~996.~~00000000~~06536508 5.~~34502041~~32395465 0.00000000 B-6 2,005,822.00 6.~~41402~~41398% ~~1000~~996.~~00000000~~06541358 5.~~34502064~~32395198 0.00000000 1-PO 108,143.00 0.00000% ~~1000~~914.~~00000000~~47083954 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.~~00000000~~00046200 4.~~58333400~~52822000 0.00000000 ~~996~~986.~~55085400~~99725000 1-A-2 0.00000000 0.~~00000000~~00046223 4.~~58333351~~52822111 0.00000000 ~~996~~986.~~55085601~~99725454 1-A-3 0.00000000 0.~~00000000~~00046465 4.~~58333333~~52822222 0.00000000 ~~996~~986.~~55085522~~99725253 1-A-R 0.00000000 0.00000000 40.70000000 0.00000000 0.00000000 2-A-1 0.00000000 0.~~00000000~~00049439 54.~~00000000~~84280842 0.00000000 ~~990~~964.~~34895228~~32748930 2-A-2 0.00000000 0.~~00000000~~00051081 54.~~00000000~~99948919 0.00000000 1000.00000000 2-A-3 0.00000000 0.~~00000000~~00051148 54.~~00000000~~99948852 0.00000000 1000.00000000 2-A-4 0.00000000 0.~~00000000~~00047136 4.~~79166661~~61677860 0.00000000 ~~990~~955.~~90000000~~66766419 2-A-5 0.00000000 0.~~00000000~~00049123 54.~~00000000~~81750877 0.00000000 ~~990~~955.~~90000000~~66766357 2-A-6 0.00000000 0.~~00000000~~00045798 4.~~80833346~~48718127 0.00000000 ~~985~~964.~~66511662~~84265509 2-A-7 0.00000000 0.~~00000000~~00003442 0.~~19166679~~33666417 0.00000000 ~~985~~964.~~66511662~~84265509 2-A-8 0.00000000 0.~~00000000~~00051071 54.~~00000000~~99948929 0.00000000 1000.00000000 2-A-9 0.00000000 0.~~00000000~~00049185 54.~~00000194~~81750974 0.00000000 ~~990~~955.~~89999818~~66766444 3-A-1 0.00000000 0.~~00000000~~00011866 1.~~10000000~~16228266 0.00000000 ~~979~~911.~~99221820~~87009941 3-A-2 0.00000000 0.~~00000000~~00043190 4.~~73333333~~23024662 0.00000000 ~~979~~911.~~99221824~~87009939 3-A-3 0.00000000 0.~~00000000~~00043165 4.~~73333333~~23024635 0.00000000 ~~979~~911.~~99221714~~87010028 3-IO 0.00000000 0.~~00000000~~00050494 54.~~83333426~~95868410 0.00000000 ~~962~~838.~~11694557~~43760441 B-1 0.00000000 0.~~00000000~~00054380 5.~~34502051~~32341083 0.00000000 ~~998~~995.~~54537849~~23989060 B-2 0.00000000 0.~~00000000~~00054328 5.~~34501959~~32341112 0.00000000 ~~998~~995.~~54537941~~23989134 B-3 0.00000000 0.~~00000000~~00054364 5.~~34501995~~32341147 0.00000000 ~~998~~995.~~54537905~~23989027 B-4 0.00000000 0.~~00000000~~00054507 5.~~34501959~~32340933 0.00000000 ~~998~~995.~~54537941~~23988956 B-5 0.00000000 0.~~00000000~~00054422 5.~~34502041~~32341043 0.00000000 ~~998~~995.~~54537868~~23989116 B-6 0.00000000 0.~~00000000~~00054342 5.~~34502064~~32340856 0.00000000 ~~998~~995.~~54537940~~23994153 1-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~959~~913.~~43667181~~46753835 (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 75,~~154~~039,~~975~~628.4533 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~262,252~~0.9800 Servicer Advances 3294,~~062~~826.7629 Gains & Subsequent Recoveries (Realized Losses) 0.00 Swap/Cap Payments 0.00 Total Deposits 75,~~449~~134,~~291~~454.1962 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 059,113.0094 Total Administration Fees 8581,~~422~~439.7717 Payment of Interest and Principal 74,~~363~~993,~~868~~901.4251 Total Withdrawals (Pool Distribution Amount) 75,~~449~~134,~~291~~454.1962 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0209.0063 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0209.0063

ADMINISTRATION FEES Gross Servicing Fee* 8379,~~551~~654.2290 Trustee Fee - Wells Fargo Bank, N.A. 1,~~871~~784.5527 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 8581,~~422~~439.7717 *Servicer Payees include: BANK OF AMERICA, N.A.

Collateral Statement Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 6.~~718325~~700456 Weighted Average Net Rate 6.~~468287~~450456 Weighted Average Pass-Through Rate 6.~~462725~~444856 Weighted Average Remaining Term ~~357~~353 Principal And Interest Constant 2,~~568~~452,~~023~~432.7111 Beginning Loan Count 1,~~773~~716 Loans Paid in Full 1614 Ending Loan Count 1,~~757~~702 Beginning Scheduled Balance ~~400~~382,~~985~~343,~~065~~524.9229 Ending Scheduled Balance ~~395~~379,~~780~~402,~~730~~870.0678 Actual Ending Collateral Balance ~~396~~379,~~196~~700,~~861~~700.9132 Scheduled Principal ~~322~~317,~~726~~535.8739 Unscheduled Principal 42,~~942~~623,~~395~~118.1612 Negative Amortized Principal 0.00 Scheduled Interest 2,~~245~~134,~~296~~896.8472 Servicing Fees 8379,~~551~~654.2290 Master Servicing Fees 0.00 Trustee Fee 1,~~871~~784.5527 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 2,~~159~~053,~~874~~457.0755 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Special Servicing Fee 0.00

~~Miscellaneous~~Additional Reporting - Deal Level Miscellaneous Reporting ~~Item~~Cash ~~Value~~Flow ~~Expenses~~Group ~~and~~1 ~~Indemnifications~~Pool ~~paid~~Stated byPrin ~~the~~Bal ~~Trust~~27,267,456.52 Cash Flow Group 1 Losses 0.00 Cash Flow Group 1 Recovery 0.00 Cash Flow Group 1 Non PO Recovery 0.00 Cash Flow Group 1 PO Recovery 0.00 Cash Flow Group 1 PO Deffered Amount 0.00 Cash Flow Group 1 Liquidation Proceeds 0.00 Cash Flow Group 1 Senior % 92.666607% Cash Flow Group 1 Subordinate % 7.333393% Cash Flow Group 1 Senior Prepay % 100.000000% Cash Flow Group 1 Subordinate Prepay % 0.000000% Cash Flow Group 2 Pool Stated Prin Bal 187,899,770.78 Cash Flow Group 2 Losses 0.00 Cash Flow Group 2 Recovery 0.00 Cash Flow Group 2 Liquidation Proceeds 0.00 Cash Flow Group 2 Senior % 92.559008% Cash Flow Group 2 Subordinate % 7.440992% Cash Flow Group 2 Senior Prepay % 100.000000% Cash Flow Group 2 Subordinate Prepay % 0.000000% Cash Flow Group 3 Pool Stated Prin Bal 167,176,296.99 Cash Flow Group 3 Losses 0.00 Cash Flow Group 3 Recovery 0.00 Cash Flow Group 3 Liquidation Proceeds 0.00 Cash Flow Group 3 Senior % 92.233081% Cash Flow Group 3 Subordinate % 7.766919% Cash Flow Group 3 Senior Prepay % 100.000000% Cash Flow Group 3 Subordinate Prepay % 0.000000% Aggregate Senior % 92.424110% Aggregate Subordinate % 7.575890% Aggregate Senior Prepay % 100.000000% Aggregate Subordinate Prepay % 0.000000% Trigger Event Reporting Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 7.124650% Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Senior Step Down Trigger Trigger Result Pass

~~Additional~~Delinquency ~~Reporting~~Status - ~~Deal~~MBA ~~Level~~Delinquency ~~Miscellaneous~~Calculation ~~Reporting~~Method ~~Aggregate~~DELINQUENT ~~Senior~~BANKRUPTCY %FORECLOSURE ~~92.747694%~~REO ~~Aggregate~~Total ~~Subordinate % 7~~No.~~252306%~~ ~~Aggregate~~of ~~Senior~~Loans ~~Prepay % 100~~No.~~000000%~~ ~~Aggregate~~of ~~Subordinate~~Loans ~~Prepay % 0~~No.~~000000%~~ ~~Cash~~of ~~Flow~~Loans ~~Group~~No. 1of ~~Senior~~Loans ~~% 92~~No.~~720968%~~ ~~Cash~~of ~~Flow~~Loans ~~Group~~Actual 2Balance ~~Senior~~Actual %Balance ~~92.749527%~~Actual ~~Cash~~Balance ~~Flow~~Actual ~~Group~~Balance 3Actual ~~Senior~~Balance %0-29 ~~92.749804%~~Days ~~Cash~~0 ~~Flow~~0 ~~Group~~0 10 ~~Subordinate~~0.00 %0.00 70.~~279032%~~00 ~~Cash~~0.00 ~~Flow~~30 ~~Group~~Days 242 ~~Subordinate~~0 %0 ~~7.250473%~~0 ~~Cash~~42 ~~Flow~~10,272,792.45 ~~Group~~0.00 30.00 ~~Subordinate~~0.00 ~~% 7~~10,272,792.~~250196%~~45 ~~Cash~~60 ~~Flow~~Days ~~Group~~6 10 ~~Senior~~0 ~~Prepay~~0 %6 ~~100~~2,550,508.~~000000%~~27 ~~Cash~~0.00 ~~Flow~~0.00 ~~Group~~0.00 2 ~~Senior Prepay % 100~~,550,508.~~000000%~~27 ~~Cash~~90 ~~Flow~~Days ~~Group~~5 30 ~~Senior~~0 ~~Prepay~~0 %5 ~~100~~1,371,402.~~000000%~~59 ~~Cash~~0.00 ~~Flow~~0.00 ~~Group~~0.00 1,371,402.59 ~~Subordinate~~120 ~~Prepay~~Days %2 0~~.000000%~~ ~~Cash~~0 ~~Flow~~0 ~~Group~~ 2 ~~Subordinate~~100,154.32 ~~Prepay~~0.00 %0.00 0.~~000000%~~00 ~~Cash~~100,154.32 ~~Flow~~150 ~~Group~~Days 3 ~~Subordinate~~0 ~~Prepay~~0 %0 3 810,115.18 0.~~000000%~~00 ~~Cash~~0.00 ~~Flow~~0.00 ~~Group~~810,115.18 1180+ ~~Losses~~Days 0~~.00~~ ~~Cash~~0 ~~Flow~~0 ~~Group~~0 20 ~~Losses~~0.00 0.00 ~~Cash~~0.00 ~~Flow~~0.00 ~~Group~~0.00 3Totals ~~Losses~~58 0~~.00~~ ~~Cash~~0 ~~Flow~~0 ~~Group~~58 115,104,972.81 ~~Recovery~~0.00 0.00 ~~Cash~~0.00 ~~Flow~~15,104,972.81 ~~Group~~No. 2of ~~Recovery~~Loans 0No.00 ~~Cash~~of ~~Flow~~Loans ~~Group~~No. 3of ~~Recovery~~Loans 0No.00 ~~Cash~~of ~~Flow~~Loans ~~Group~~No. 1of ~~Liquidation~~Loans ~~Proceeds~~Actual ~~0.00~~Balance ~~Cash~~Actual ~~Flow~~Balance ~~Group~~Actual 2Balance ~~Liquidation~~Actual ~~Proceeds~~Balance Actual Balance 0-29 Days 0.00000000% ~~Cash~~0.000000% ~~Flow~~0.000000% ~~Group~~0.000000% 30.000000% ~~Liquidation~~0.000000% ~~Proceeds~~0.000000% 0.00000000% ~~Cash~~30 ~~Flow~~Days ~~Group~~2.467685% 10.000000% PO0.000000% ~~Recovery~~0.000000% 2.467685% 2.705497% 0.00000000% ~~Cash~~0.000000% ~~Flow~~0.000000% ~~Group~~2.705497% 160 ~~Non~~Days PO0.352526% ~~Recovery~~0.000000% 0.00000000% ~~Cash~~0.000000% ~~Flow~~0.352526% ~~Group~~0.671715% 10.000000% PO0.000000% ~~Deffered~~0.000000% ~~Amount~~0.671715% 90 Days 0.00293772% ~~Cash~~0.000000% ~~Flow~~0.000000% ~~Group~~0.000000% 10.293772% ~~Pool~~0.361180% ~~Stated~~0.000000% ~~Prin~~0.000000% ~~Bal~~0.000000% ~~27,588,550~~0.77361180% ~~Cash~~120 ~~Flow~~Days ~~Group~~0.117509% 20.000000% ~~Pool~~0.000000% ~~Stated~~0.000000% ~~Prin~~0.117509% ~~Bal~~0.026377% ~~193,580,502~~0.10000000% ~~Cash~~0.000000% ~~Flow~~0.000000% ~~Group~~0.026377% 3150 ~~Pool~~Days ~~Stated~~0.176263% ~~Prin~~0.000000% ~~Bal~~0.000000% ~~179,816,013~~0.16000000% ~~Trigger~~0.176263% ~~Event~~0.213356% ~~Reporting~~0.000000% ~~Delinquency~~0.000000% ~~Trigger~~0.000000% ~~Trigger~~0.213356% ~~Result~~180+ ~~Pass~~Days ~~Threshold~~0.000000% ~~Value~~0.000000% 500.000000% ~~Calculated~~0.000000% ~~Value~~0.000000% 0.000000% ~~Cumulative~~0.000000% ~~Loss~~0.000000% ~~Trigger~~0.000000% ~~Trigger~~0.000000% ~~Result~~Totals ~~Pass~~3.407756% ~~Threshold~~0.000000% ~~Value~~0.000000% 300.000000% ~~Calculated~~3.407756% ~~Value~~3.978126% 0.000000% ~~Senior~~0.000000% ~~Step~~0.000000% ~~Down~~3.978126% ~~Trigger~~Please ~~Trigger~~refer ~~Result~~to ~~Pass~~CTSLink.com for a list of delinquency code descriptions.

~~Delinquency~~Current ~~Status~~Period -Class ~~MBA~~A ~~Delinquency~~Insufficient ~~Calculation~~Funds ~~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~~Principal ~~0.00~~Balance ~~0.00~~of 30Contaminated ~~Days~~Properties 20 0 ~~0 0 20 5,194,875~~.~~64 0.~~00 ~~0.00~~Periodic ~~0.00~~Advance 594,~~194,875~~826.64 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 20 0 0 0 20 5,194,875.64 0.00 0.00 0.00 5,194,875.64 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 1.138304% 0.000000% 0.000000% 0.000000% 1.138304% 1.311185% 0.000000% 0.000000% 0.000000% 1.311185% 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 1.138304% 0.000000% 0.000000% 0.000000% 1.138304% 1.311185% 0.000000% 0.000000% 0.000000% 1.311185% 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 32,062.76

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Total 1514 32,~~790~~579,~~627~~220.00 32,~~785~~567,~~984~~258.4322 10 ~~261,000~~0.00 ~~260,786~~0.0600

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Total 0 0.00 0.00 0 0.00 0.00 ~~945~~57,~~718~~766.7300

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Summary ~~6009924009~~3306562244 MO 80.00 01-~~May~~Jun-2007 7256,000.00 7155,~~895~~809.4359 Summary ~~6047594533~~6040812940 TXFL 8051.0064 01-~~Apr~~May-2007 47134,~~200~~286.00 47133,~~026~~678.0760 Summary ~~6050014965~~6085572243 VAIL 7570.2258 01-~~Mar~~Apr-2007 ~~774~~240,~~771~~000.00 ~~772~~238,~~390~~665.9840 Summary ~~6113990326~~6244357593 MIMD 8085.00 01-Jun-2007 4849,~~400~~300.00 4849,~~363~~105.1704 Summary ~~6193968002~~6477379553 VAGA ~~79.81 01-May-2007 261,000.00 260,570.87 Summary 6277382716 WI~~ 80.00 01-~~Apr~~Feb-2007 ~~164~~360,~~000~~400.00 ~~163~~357,~~667~~670.6539 Summary ~~6309912969~~6479266410 VAWA 9064.0088 01-Jun-2007 ~~135~~292,000.00 ~~134~~290,~~897~~789.2717 Summary ~~6402526955~~6522258679 PAFL 80.00 01-~~May-2007 58,400.00 58,313.03 Summary 6408130877 AL 80.00 01-~~Apr-2007 ~~104~~47,~~000~~920.00 ~~103~~47,~~755~~633.1123 Summary ~~6416973391~~6552582352 VAWI 75.0079 01-~~May~~Mar-2007 ~~401~~59,~~250~~500.00 ~~400~~59,~~504~~120.7569 Summary ~~6421452134~~6635041293 TNLA 9067.00 01-~~Feb~~May-2007 80134,~~550~~000.00 80133,~~550~~331.0026 Summary ~~6509160583~~6677087733 IL 89.3851 01-Apr-2007 ~~362~~471,~~000~~700.00 ~~361~~468,~~228~~877.5483 Summary ~~6746676227~~6717145897 HIIL 5072.9272 01-~~May~~Apr-2007 ~~275~~240,000.00 ~~274~~238,~~536~~820.6081 Summary ~~6778781887~~6797926109 TXPA 8070.00 01-~~Jun~~May-2007 5152,~~056~~500.00 352,~~497~~190.1747 Summary ~~6780824212~~6863343924 SCFL 7774.9421 01-~~Mar~~Oct-~~2007~~2006 ~~417~~160,~~000~~684.00 ~~415~~158,~~479~~729.7964 Summary ~~6902101390~~6875049956 CA 7279.7299 01-~~Apr~~Jun-2007 ~~800~~280,~~000~~930.00 ~~800~~280,~~000~~930.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary ~~6009924009~~3306562244 Loan Paid in Full 0 78.~~625~~000% 360 15 Summary ~~6047594533~~6040812940 Loan Paid in Full ~~(1)~~0 67.~~625~~500% 360 25 Summary ~~6050014965~~6085572243 Loan Paid in Full 01 7.~~375~~250% 360 36 Summary ~~6113990326~~6244357593 Loan Paid in Full ~~(1) 7.375% 360 1 Summary 6193968002 Repurchase~~ 0 7.~~000~~250% 360 15 Summary ~~6277382716~~6477379553 Loan Paid in Full 0 87.~~000~~125% 360 28 Summary ~~6309912969~~6479266410 Loan Paid in Full ~~(1)~~0 7.~~375~~000% 360 15 Summary ~~6402526955~~6522258679 Loan Paid in Full 0 76.~~500~~875% 360 16 Summary ~~6408130877~~6552582352 Loan Paid in Full 0 7.250% 360 27 Summary ~~6416973391~~6635041293 Loan Paid in Full 0 67.~~375~~000% 360 15 Summary ~~6421452134~~6677087733 Loan Paid in Full 0 6.~~750~~875% 360 46 Summary ~~6509160583~~6717145897 Loan Paid in Full 0 7.~~750~~875% 360 26 Summary ~~6746676227~~6797926109 Loan Paid in Full 0 6.~~875~~750% 360 15 Summary ~~6778781887~~6863343924 Loan Paid in Full ~~(1) 7.000% 360 1 Summary 6780824212 Loan Paid in Full~~ 0 6.~~500~~625% 360 312 Summary ~~6902101390~~6875049956 Loan Paid in Full 0(1) 76.~~750~~875% 360 25

Prepayment Rates

Summary SMM CPR PSA Current Month 10.~~233~~687% Current Month 137.~~837~~935% Current Month ~~4,647~~723.~~780~~491% 3 Month Average 0.~~000~~894% 3 Month Average 010.~~000~~147% 3 Month Average 01,239.~~000~~669% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 N/A N/A ~~Jan~~May-2007 N/A N/A ~~Jan~~May-2007 N/A N/A ~~Feb~~Jun-2007 ~~N/A~~13.837% N/A ~~Feb~~Jun-2007 ~~N/A~~4,647.780% N/A ~~Mar~~Jul-2007 ~~N/A~~13.387% N/A ~~Mar~~Jul-2007 ~~N/A~~2,689.741% N/A ~~Apr~~Aug-2007 ~~N/A~~15.352% N/A ~~Apr~~Aug-2007 ~~N/A~~2,198.844% N/A ~~May~~Sep-2007 ~~N/A~~7.153% N/A ~~May~~Sep-2007 ~~N/A~~796.671% N/A ~~Jun~~Oct-2007 137.~~837~~935% N/A ~~Jun~~Oct-2007 ~~4,647~~723.~~780~~491% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Repurchases ~~Current~~Due to Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment ~~6193968002~~No ~~260,786.06~~Repurchases ~~7.000%~~Due ~~1,736.44~~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 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 21 ~~229~~162,~~281~~675.7369 0.~~058~~043 5.500 5.749 9 2,~~807~~796,~~843~~688.4392 0.~~709~~737 5.750 5.999 58 15,~~531~~390,~~639~~169.4939 34.~~924~~056 6.000 6.249 108 25,~~866~~743,~~936~~925.1566 6.~~536~~785 6.250 6.499 ~~347~~341 9189,~~370~~235,~~121~~677.0708 23.~~086~~520 6.500 6.749 ~~306~~302 6766,~~929~~475,~~417~~023.4157 17.~~163~~521 6.750 6.999 ~~330~~317 7269,~~323~~365,~~865~~074.0951 18.~~274~~283 7.000 7.249 ~~180~~173 3836,~~831~~684,~~434~~491.5129 9.~~811~~669 7.250 7.499 ~~194~~183 3634,~~830~~287,~~477~~614.0585 9.~~306~~037 7.500 7.749 ~~152~~149 2826,~~077~~960,~~437~~058.5006 7.~~094~~106 7.750 7.999 6051 1410,~~294~~674,~~626~~275.9480 32.~~612~~813 8.000 8.249 1110 1,~~687~~627,~~649~~195.6996 0.~~426~~429 8.250 8.499 0 0.00 0.000 8.500 8.749 0 0.00 0.000 8.750 8.999 0 0.00 0.000 >= 9.000 0 0.00 0.000 Total 1,~~757~~702 ~~395~~379,~~780~~402,~~730~~870.0678 100.000

Filing Compare · Banc of America Alternative Loan Trust 2007-2