10-D 1 jpl070a2_10d-200711.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: October 26, 2007 to November 26, 2007 Commission File Number of issuing entity: 333-141607-07 J.P. Morgan Alternative Loan Trust 2007-A2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-141607 J.P. Morgan Acceptance Corporation I (Exact name of depositor as specified in its charter) J.P. Morgan Mortgage Acquisition Corp. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199736 54-2199737 54-2199738 54-2199739 54-6747776 (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)) 1-1-A1 _____ _____ __X___ ____________ 1-1-A2 _____ _____ __X___ ____________ 1-2-A1 _____ _____ __X___ ____________ 1-2-A2 _____ _____ __X___ ____________ 1-2-A3 _____ _____ __X___ ____________ 1-2-A4 _____ _____ __X___ ____________ 1-2-A5 _____ _____ __X___ ____________ 1-2-A6 _____ _____ __X___ ____________ 1-M-1 _____ _____ __X___ ____________ 1-M-2 _____ _____ __X___ ____________ 1-M-3 _____ _____ __X___ ____________ 1-M-4 _____ _____ __X___ ____________ 1-M-5 _____ _____ __X___ ____________ 1-M-6 _____ _____ __X___ ____________ 1-B-1 _____ _____ __X___ ____________ 1-B-2 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-1A _____ _____ __X___ ____________ 2-A-1B _____ _____ __X___ ____________ 2-A-1C _____ _____ __X___ ____________ 2-A-1D _____ _____ __X___ ____________ 2-A-1E _____ _____ __X___ ____________ 2-A-1F _____ _____ __X___ ____________ 2-A-1G _____ _____ __X___ ____________ 2-A-1H _____ _____ __X___ ____________ 2-A-1I _____ _____ __X___ ____________ 2-A-1J _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-1A _____ _____ __X___ ____________ 3-A-1B _____ _____ __X___ ____________ 3-A-1C _____ _____ __X___ ____________ 3-A-1D _____ _____ __X___ ____________ 3-A-1E _____ _____ __X___ ____________ 3-A-1F _____ _____ __X___ ____________ 3-A-1G _____ _____ __X___ ____________ 3-A-1H _____ _____ __X___ ____________ 3-A-1I _____ _____ __X___ ____________ 3-A-1J _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-1A _____ _____ __X___ ____________ 4-A-1B _____ _____ __X___ ____________ 4-A-1C _____ _____ __X___ ____________ 4-A-1D _____ _____ __X___ ____________ 4-A-1E _____ _____ __X___ ____________ 4-A-1F _____ _____ __X___ ____________ 4-A-1G _____ _____ __X___ ____________ 4-A-1H _____ _____ __X___ ____________ 4-A-1I _____ _____ __X___ ____________ 4-A-1J _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ A-R _____ _____ __X___ ____________ C-B-1 _____ _____ __X___ ____________ C-B-2 _____ _____ __X___ ____________ C-B-3 _____ _____ __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 November 26, 2007 a distribution was made to holders of J.P. Morgan Alternative Loan Trust 2007-A2. 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 J.P. Morgan Alternative Loan Trust 2007-A2, relating to the November 26, 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. J.P. Morgan Alternative Loan Trust 2007-A2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: December 4, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of J.P. Morgan Alternative Loan Trust 2007-A2, relating to the November 26, 2007 distribution.

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1-1-A1 466278AA6 06/22/2007 5.50000% 369,061,000.00 1,409,607.99 1-1-A2 466278AB4 06/22/2007 5.65000% 41,007,000.00 160,895.52 1-2-A1 466278AC2 06/22/2007 5.52000% 325,000,000.00 1,245,833.33 1-2-A2 466278AD0 06/22/2007 5.42000% 140,680,000.00 529,503.89 1-2-A3 466278AE8 06/22/2007 5.51000% 60,684,000.00 232,200.58 1-2-A4 466278AF5 06/22/2007 5.60000% 74,062,000.00 288,018.89 1-2-A5 466278AG3 06/22/2007 5.60000% 72,269,000.00 281,046.11 1-2-A6 466278CP1 06/22/2007 5.42000% 50,000,000.00 188,194.44 1-M-1 466278AH1 06/22/2007 5.64000% 19,280,000.00 75,513.33 1-M-2 466278AJ7 06/22/2007 5.67000% 10,244,000.00 40,335.75 1-M-3 466278AK4 06/22/2007 5.75000% 6,627,000.00 26,461.98 1-M-4 466278AL2 06/22/2007 5.92000% 4,218,000.00 17,340.67 1-M-5 466278AM0 06/22/2007 6.12000% 4,218,000.00 17,926.50 1-M-6 466278AN8 06/22/2007 6.52000% 4,218,000.00 19,098.17 1-B-1 466278AP3 06/22/2007 7.32000% 6,026,000.00 30,632.17 1-B-2 466278AQ1 06/22/2007 7.32000% 7,230,000.00 36,752.50 2-A-1 466278AR9 05/31/2007 5.98278% 66,699,000.00 332,537.82 2-A-1A 466278AS7 05/31/2007 5.88278% 66,699,000.00 326,979.57 2-A-1B 466278AT5 05/31/2007 0.10000% 0.00 5,558.25 2-A-1C 466278AU2 05/31/2007 5.78278% 66,699,000.00 321,421.32 2-A-1D 466278AV0 05/31/2007 0.20000% 0.00 11,116.50 2-A-1E 466278AW8 05/31/2007 5.68278% 66,699,000.00 315,863.07 2-A-1F 466278AX6 05/31/2007 0.30000% 0.00 16,674.75 2-A-1G 466278AY4 05/31/2007 5.58278% 66,699,000.00 310,304.82 2-A-1H 466278AZ1 05/31/2007 0.40000% 0.00 22,233.00 2-A-1I 466278BA5 05/31/2007 5.48278% 66,699,000.00 304,746.57 2-A-1J 466278BB3 05/31/2007 0.50000% 0.00 27,791.25 2-A-2 466278BC1 05/31/2007 5.98278% 4,069,000.00 20,286.61 3-A-1 466278BD9 05/31/2007 6.00859% 56,460,000.00 282,704.30 3-A-1A 466278BE7 05/31/2007 5.90859% 56,460,000.00 277,999.30 3-A-1B 466278BF4 05/31/2007 0.10000% 0.00 4,705.00 3-A-1C 466278BG2 05/31/2007 5.80859% 56,460,000.00 273,294.30 3-A-1D 466278BH0 05/31/2007 0.20000% 0.00 9,410.00 3-A-1E 466278BJ6 05/31/2007 5.70859% 56,460,000.00 268,589.30 3-A-1F 466278BK3 05/31/2007 0.30000% 0.00 14,115.00 3-A-1G 466278BL1 05/31/2007 5.60859% 56,460,000.00 263,884.30 3-A-1H 466278BM9 05/31/2007 0.40000% 0.00 18,820.00 3-A-1I 466278BN7 05/31/2007 5.50859% 56,460,000.00 259,179.30 3-A-1J 466278BP2 05/31/2007 0.50000% 0.00 23,525.00 3-A-2 466278BQ0 05/31/2007 6.00859% 3,445,000.00 17,249.67 4-A-1 466278BR8 05/31/2007 5.92927% 65,031,000.00 321,321.89 4-A-1A 466278BS6 05/31/2007 5.82927% 65,031,000.00 315,902.64 4-A-1B 466278BT4 05/31/2007 0.10000% 0.00 5,419.25 4-A-1C 466278BU1 05/31/2007 5.72927% 65,031,000.00 310,483.39 4-A-1D 466278BV9 05/31/2007 0.20000% 0.00 10,838.50 4-A-1E 466278BW7 05/31/2007 5.62927% 65,031,000.00 305,064.14 4-A-1F 466278BX5 05/31/2007 0.30000% 0.00 16,257.75 4-A-1G 466278BY3 05/31/2007 5.52927% 65,031,000.00 299,644.89 4-A-1H 466278BZ0 05/31/2007 0.40000% 0.00 21,677.00 4-A-1I 466278CA4 05/31/2007 5.42927% 65,031,000.00 294,225.64 4-A-1J 466278CB2 05/31/2007 0.50000% 0.00 27,096.25 4-A-2 466278CC0 05/31/2007 5.92927% 3,967,000.00 19,601.17 A-R 466278CG1 05/31/2007 5.98278% 100.00 0.50 C-B-1 466278CD8 05/31/2007 5.97203% 4,980,000.00 24,783.94 C-B-2 466278CE6 05/31/2007 5.97203% 2,436,000.00 12,123.23 C-B-3 466278CF3 05/31/2007 5.97203% 1,377,000.00 6,852.91 C-B-4 466278CH9 05/31/2007 5.97203% 1,483,000.00 7,380.44 C-B-5 466278CJ5 05/31/2007 5.97203% 1,059,000.00 5,270.32 C-B-6 466278CK2 05/31/2007 5.97203% 848,289.05 4,221.67 1-CE 466278CN6 05/31/2007 0.00000% 10,242,521.44 2,249,443.11 1-P 466278CL0 05/31/2007 0.00000% 100.00 0.00 2-P 466278CM8 05/31/2007 0.00000% 100.00 0.00 Totals 2,357,871,110.49 12,585,959.45

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-1-A1 1,020,790.63 0.00 368,040,209.37 2,430,398.62 0.00 1-1-A2 113,421.80 0.00 40,893,578.20 274,317.32 0.00 1-2-A1 1,613,045.48 0.00 323,386,954.52 2,858,878.81 0.00 1-2-A2 1,191,633.53 0.00 139,488,366.47 1,721,137.42 0.00 1-2-A3 0.00 0.00 60,684,000.00 232,200.58 0.00 1-2-A4 0.00 0.00 74,062,000.00 288,018.89 0.00 1-2-A5 358,686.72 0.00 71,910,313.28 639,732.83 0.00 1-2-A6 423,526.28 0.00 49,576,473.72 611,720.72 0.00 1-M-1 0.00 0.00 19,280,000.00 75,513.33 0.00 1-M-2 0.00 0.00 10,244,000.00 40,335.75 0.00 1-M-3 0.00 0.00 6,627,000.00 26,461.98 0.00 1-M-4 0.00 0.00 4,218,000.00 17,340.67 0.00 1-M-5 0.00 0.00 4,218,000.00 17,926.50 0.00 1-M-6 0.00 0.00 4,218,000.00 19,098.17 0.00 1-B-1 0.00 0.00 6,026,000.00 30,632.17 0.00 1-B-2 0.00 0.00 7,230,000.00 36,752.50 0.00 2-A-1 8,311.89 0.00 66,690,688.11 340,849.71 0.00 2-A-1A 8,311.89 0.00 66,690,688.11 335,291.46 0.00 2-A-1B 0.00 0.00 0.00 5,558.25 0.00 2-A-1C 8,311.89 0.00 66,690,688.11 329,733.21 0.00 2-A-1D 0.00 0.00 0.00 11,116.50 0.00 2-A-1E 8,311.89 0.00 66,690,688.11 324,174.96 0.00 2-A-1F 0.00 0.00 0.00 16,674.75 0.00 2-A-1G 8,311.89 0.00 66,690,688.11 318,616.71 0.00 2-A-1H 0.00 0.00 0.00 22,233.00 0.00 2-A-1I 8,311.89 0.00 66,690,688.11 313,058.46 0.00 2-A-1J 0.00 0.00 0.00 27,791.25 0.00 2-A-2 507.07 0.00 4,068,492.93 20,793.68 0.00 3-A-1 529,103.80 0.00 55,930,896.20 811,808.10 0.00 3-A-1A 529,103.80 0.00 55,930,896.20 807,103.10 0.00 3-A-1B 0.00 0.00 0.00 4,705.00 0.00 3-A-1C 529,103.80 0.00 55,930,896.20 802,398.10 0.00 3-A-1D 0.00 0.00 0.00 9,410.00 0.00 3-A-1E 529,103.80 0.00 55,930,896.20 797,693.10 0.00 3-A-1F 0.00 0.00 0.00 14,115.00 0.00 3-A-1G 529,103.80 0.00 55,930,896.20 792,988.10 0.00 3-A-1H 0.00 0.00 0.00 18,820.00 0.00 3-A-1I 529,103.80 0.00 55,930,896.20 788,283.10 0.00 3-A-1J 0.00 0.00 0.00 23,525.00 0.00 3-A-2 32,284.14 0.00 3,412,715.86 49,533.81 0.00 4-A-1 141,886.78 0.00 64,889,113.22 463,208.67 0.00 4-A-1A 141,886.78 0.00 64,889,113.22 457,789.42 0.00 4-A-1B 0.00 0.00 0.00 5,419.25 0.00 4-A-1C 141,886.78 0.00 64,889,113.22 452,370.17 0.00 4-A-1D 0.00 0.00 0.00 10,838.50 0.00 4-A-1E 141,886.78 0.00 64,889,113.22 446,950.92 0.00 4-A-1F 0.00 0.00 0.00 16,257.75 0.00 4-A-1G 141,886.78 0.00 64,889,113.22 441,531.67 0.00 4-A-1H 0.00 0.00 0.00 21,677.00 0.00 4-A-1I 141,886.78 0.00 64,889,113.22 436,112.42 0.00 4-A-1J 0.00 0.00 0.00 27,096.25 0.00 4-A-2 8,655.33 0.00 3,958,344.67 28,256.50 0.00 A-R 100.00 0.00 0.00 100.50 0.00 C-B-1 380.68 0.00 4,979,619.32 25,164.62 0.00 C-B-2 186.21 0.00 2,435,813.79 12,309.44 0.00 C-B-3 105.26 0.00 1,376,894.74 6,958.17 0.00 C-B-4 113.36 0.00 1,482,886.64 7,493.80 0.00 C-B-5 80.95 0.00 1,058,919.05 5,351.27 0.00 C-B-6 64.85 0.00 848,224.20 4,286.52 0.00 1-CE 0.00 0.00 10,243,065.43 2,249,443.11 0.00 1-P 0.00 0.00 100.00 0.00 0.00 2-P 0.00 0.00 100.00 0.00 0.00 Totals 8,839,397.11 0.00 2,349,032,257.37 21,425,356.56 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. NOTE: Exchangeable Certificates are the 2-A-1, 3-A-1, 4-A-1 Certificates.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-1-A1 369,061,000.00 369,061,000.00 0.00 1,020,790.63 0.00 1-1-A2 41,007,000.00 41,007,000.00 0.00 113,421.80 0.00 1-2-A1 325,000,000.00 325,000,000.00 0.00 1,613,045.48 0.00 1-2-A2 140,680,000.00 140,680,000.00 0.00 1,191,633.53 0.00 1-2-A3 60,684,000.00 60,684,000.00 0.00 0.00 0.00 1-2-A4 74,062,000.00 74,062,000.00 0.00 0.00 0.00 1-2-A5 72,269,000.00 72,269,000.00 0.00 358,686.72 0.00 1-2-A6 50,000,000.00 50,000,000.00 0.00 423,526.28 0.00 1-M-1 19,280,000.00 19,280,000.00 0.00 0.00 0.00 1-M-2 10,244,000.00 10,244,000.00 0.00 0.00 0.00 1-M-3 6,627,000.00 6,627,000.00 0.00 0.00 0.00 1-M-4 4,218,000.00 4,218,000.00 0.00 0.00 0.00 1-M-5 4,218,000.00 4,218,000.00 0.00 0.00 0.00 1-M-6 4,218,000.00 4,218,000.00 0.00 0.00 0.00 1-B-1 6,026,000.00 6,026,000.00 0.00 0.00 0.00 1-B-2 7,230,000.00 7,230,000.00 0.00 0.00 0.00 2-A-1 66,699,000.00 66,699,000.00 0.00 8,311.89 0.00 2-A-1A 66,699,000.00 66,699,000.00 134.16 8,177.73 0.00 2-A-1B 0.00 0.00 0.00 0.00 0.00 2-A-1C 66,699,000.00 66,699,000.00 134.16 8,177.73 0.00 2-A-1D 0.00 0.00 0.00 0.00 0.00 2-A-1E 66,699,000.00 66,699,000.00 134.16 8,177.73 0.00 2-A-1F 0.00 0.00 0.00 0.00 0.00 2-A-1G 66,699,000.00 66,699,000.00 134.16 8,177.73 0.00 2-A-1H 0.00 0.00 0.00 0.00 0.00 2-A-1I 66,699,000.00 66,699,000.00 134.16 8,177.73 0.00 2-A-1J 0.00 0.00 0.00 0.00 0.00 2-A-2 4,069,000.00 4,069,000.00 0.00 507.07 0.00 3-A-1 56,460,000.00 56,460,000.00 0.00 529,103.80 0.00 3-A-1A 56,460,000.00 56,460,000.00 8,539.94 520,563.86 0.00 3-A-1B 0.00 0.00 0.00 0.00 0.00 3-A-1C 56,460,000.00 56,460,000.00 8,539.94 520,563.86 0.00 3-A-1D 0.00 0.00 0.00 0.00 0.00 3-A-1E 56,460,000.00 56,460,000.00 8,539.94 520,563.86 0.00 3-A-1F 0.00 0.00 0.00 0.00 0.00 3-A-1G 56,460,000.00 56,460,000.00 8,539.94 520,563.86 0.00 3-A-1H 0.00 0.00 0.00 0.00 0.00 3-A-1I 56,460,000.00 56,460,000.00 8,539.94 520,563.86 0.00 3-A-1J 0.00 0.00 0.00 0.00 0.00 3-A-2 3,445,000.00 3,445,000.00 0.00 32,284.14 0.00 4-A-1 65,031,000.00 65,031,000.00 0.00 141,886.78 0.00 4-A-1A 65,031,000.00 65,031,000.00 2,290.11 139,596.68 0.00 4-A-1B 0.00 0.00 0.00 0.00 0.00 4-A-1C 65,031,000.00 65,031,000.00 2,290.11 139,596.68 0.00 4-A-1D 0.00 0.00 0.00 0.00 0.00 4-A-1E 65,031,000.00 65,031,000.00 2,290.11 139,596.68 0.00 4-A-1F 0.00 0.00 0.00 0.00 0.00 4-A-1G 65,031,000.00 65,031,000.00 2,290.11 139,596.68 0.00 4-A-1H 0.00 0.00 0.00 0.00 0.00 4-A-1I 65,031,000.00 65,031,000.00 2,290.11 139,596.68 0.00 4-A-1J 0.00 0.00 0.00 0.00 0.00 4-A-2 3,967,000.00 3,967,000.00 0.00 8,655.33 0.00 A-R 100.00 100.00 0.00 100.00 0.00 C-B-1 4,980,000.00 4,980,000.00 380.68 0.00 0.00 C-B-2 2,436,000.00 2,436,000.00 186.21 0.00 0.00 C-B-3 1,377,000.00 1,377,000.00 105.26 0.00 0.00 C-B-4 1,483,000.00 1,483,000.00 113.36 0.00 0.00 C-B-5 1,059,000.00 1,059,000.00 80.95 0.00 0.00 C-B-6 848,289.05 848,289.05 64.85 0.00 0.00 1-CE 10,242,521.44 10,242,521.44 0.00 0.00 0.00 1-P 100.00 100.00 0.00 0.00 0.00 2-P 100.00 100.00 0.00 0.00 0.00 Totals 2,357,871,110.49 2,357,871,110.49 55,752.36 8,783,644.80 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-1-A1 0.00 1,020,790.63 368,040,209.37 0.99723409 1,020,790.63 1-1-A2 0.00 113,421.80 40,893,578.20 0.99723409 113,421.80 1-2-A1 0.00 1,613,045.48 323,386,954.52 0.99503678 1,613,045.48 1-2-A2 0.00 1,191,633.53 139,488,366.47 0.99152947 1,191,633.53 1-2-A3 0.00 0.00 60,684,000.00 1.00000000 0.00 1-2-A4 0.00 0.00 74,062,000.00 1.00000000 0.00 1-2-A5 0.00 358,686.72 71,910,313.28 0.99503678 358,686.72 1-2-A6 0.00 423,526.28 49,576,473.72 0.99152947 423,526.28 1-M-1 0.00 0.00 19,280,000.00 1.00000000 0.00 1-M-2 0.00 0.00 10,244,000.00 1.00000000 0.00 1-M-3 0.00 0.00 6,627,000.00 1.00000000 0.00 1-M-4 0.00 0.00 4,218,000.00 1.00000000 0.00 1-M-5 0.00 0.00 4,218,000.00 1.00000000 0.00 1-M-6 0.00 0.00 4,218,000.00 1.00000000 0.00 1-B-1 0.00 0.00 6,026,000.00 1.00000000 0.00 1-B-2 0.00 0.00 7,230,000.00 1.00000000 0.00 2-A-1 0.00 8,311.89 66,690,688.11 0.99987538 8,311.89 2-A-1A 0.00 8,311.89 66,690,688.11 0.99987538 8,311.89 2-A-1B 0.00 0.00 0.00 0.00000000 0.00 2-A-1C 0.00 8,311.89 66,690,688.11 0.99987538 8,311.89 2-A-1D 0.00 0.00 0.00 0.00000000 0.00 2-A-1E 0.00 8,311.89 66,690,688.11 0.99987538 8,311.89 2-A-1F 0.00 0.00 0.00 0.00000000 0.00 2-A-1G 0.00 8,311.89 66,690,688.11 0.99987538 8,311.89 2-A-1H 0.00 0.00 0.00 0.00000000 0.00 2-A-1I 0.00 8,311.89 66,690,688.11 0.99987538 8,311.89 2-A-1J 0.00 0.00 0.00 0.00000000 0.00 2-A-2 0.00 507.07 4,068,492.93 0.99987538 507.07 3-A-1 0.00 529,103.80 55,930,896.20 0.99062870 529,103.80 3-A-1A 0.00 529,103.80 55,930,896.20 0.99062870 529,103.80 3-A-1B 0.00 0.00 0.00 0.00000000 0.00 3-A-1C 0.00 529,103.80 55,930,896.20 0.99062870 529,103.80 3-A-1D 0.00 0.00 0.00 0.00000000 0.00 3-A-1E 0.00 529,103.80 55,930,896.20 0.99062870 529,103.80 3-A-1F 0.00 0.00 0.00 0.00000000 0.00 3-A-1G 0.00 529,103.80 55,930,896.20 0.99062870 529,103.80 3-A-1H 0.00 0.00 0.00 0.00000000 0.00 3-A-1I 0.00 529,103.80 55,930,896.20 0.99062870 529,103.80 3-A-1J 0.00 0.00 0.00 0.00000000 0.00 3-A-2 0.00 32,284.14 3,412,715.86 0.99062870 32,284.14 4-A-1 0.00 141,886.78 64,889,113.22 0.99781817 141,886.78 4-A-1A 0.00 141,886.78 64,889,113.22 0.99781817 141,886.78 4-A-1B 0.00 0.00 0.00 0.00000000 0.00 4-A-1C 0.00 141,886.78 64,889,113.22 0.99781817 141,886.78 4-A-1D 0.00 0.00 0.00 0.00000000 0.00 4-A-1E 0.00 141,886.78 64,889,113.22 0.99781817 141,886.78 4-A-1F 0.00 0.00 0.00 0.00000000 0.00 4-A-1G 0.00 141,886.78 64,889,113.22 0.99781817 141,886.78 4-A-1H 0.00 0.00 0.00 0.00000000 0.00 4-A-1I 0.00 141,886.78 64,889,113.22 0.99781817 141,886.78 4-A-1J 0.00 0.00 0.00 0.00000000 0.00 4-A-2 0.00 8,655.33 3,958,344.67 0.99781817 8,655.33 A-R 0.00 100.00 0.00 0.00000000 100.00 C-B-1 0.00 380.68 4,979,619.32 0.99992356 380.68 C-B-2 0.00 186.21 2,435,813.79 0.99992356 186.21 C-B-3 0.00 105.26 1,376,894.74 0.99992356 105.26 C-B-4 0.00 113.36 1,482,886.64 0.99992356 113.36 C-B-5 0.00 80.95 1,058,919.05 0.99992356 80.95 C-B-6 0.00 64.85 848,224.20 0.99992355 64.85 1-CE 0.00 0.00 10,243,065.43 1.00005311 0.00 1-P 0.00 0.00 100.00 1.00000000 0.00 2-P 0.00 0.00 100.00 1.00000000 0.00 Totals $0.00 8,839,397.11 2,349,032,257.37 0.99625134 8,839,397.11

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-1-A1 369,061,000.00 1000.00000000 0.00000000 2.76591303 0.00000000 1-1-A2 41,007,000.00 1000.00000000 0.00000000 2.76591314 0.00000000 1-2-A1 325,000,000.00 1000.00000000 0.00000000 4.96321686 0.00000000 1-2-A2 140,680,000.00 1000.00000000 0.00000000 8.47052552 0.00000000 1-2-A3 60,684,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-2-A4 74,062,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-2-A5 72,269,000.00 1000.00000000 0.00000000 4.96321687 0.00000000 1-2-A6 50,000,000.00 1000.00000000 0.00000000 8.47052560 0.00000000 1-M-1 19,280,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-M-2 10,244,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-M-3 6,627,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-M-4 4,218,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-M-5 4,218,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-M-6 4,218,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-B-1 6,026,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-B-2 7,230,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-1 66,699,000.00 1000.00000000 0.00000000 0.12461791 0.00000000 2-A-1A 66,699,000.00 1000.00000000 0.00201142 0.12260649 0.00000000 2-A-1B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1C 66,699,000.00 1000.00000000 0.00201142 0.12260649 0.00000000 2-A-1D 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1E 66,699,000.00 1000.00000000 0.00201142 0.12260649 0.00000000 2-A-1F 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1G 66,699,000.00 1000.00000000 0.00201142 0.12260649 0.00000000 2-A-1H 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1I 66,699,000.00 1000.00000000 0.00201142 0.12260649 0.00000000 2-A-1J 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-2 4,069,000.00 1000.00000000 0.00000000 0.12461784 0.00000000 3-A-1 56,460,000.00 1000.00000000 0.00000000 9.37130358 0.00000000 3-A-1A 56,460,000.00 1000.00000000 0.15125646 9.22004711 0.00000000 3-A-1B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1C 56,460,000.00 1000.00000000 0.15125646 9.22004711 0.00000000 3-A-1D 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1E 56,460,000.00 1000.00000000 0.15125646 9.22004711 0.00000000 3-A-1F 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1G 56,460,000.00 1000.00000000 0.15125646 9.22004711 0.00000000 3-A-1H 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1I 56,460,000.00 1000.00000000 0.15125646 9.22004711 0.00000000 3-A-1J 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-2 3,445,000.00 1000.00000000 0.00000000 9.37130334 0.00000000 4-A-1 65,031,000.00 1000.00000000 0.00000000 2.18183297 0.00000000 4-A-1A 65,031,000.00 1000.00000000 0.03521567 2.14661746 0.00000000 4-A-1B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1C 65,031,000.00 1000.00000000 0.03521567 2.14661746 0.00000000 4-A-1D 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1E 65,031,000.00 1000.00000000 0.03521567 2.14661746 0.00000000 4-A-1F 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1G 65,031,000.00 1000.00000000 0.03521567 2.14661746 0.00000000 4-A-1H 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1I 65,031,000.00 1000.00000000 0.03521567 2.14661746 0.00000000 4-A-1J 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-2 3,967,000.00 1000.00000000 0.00000000 2.18183262 0.00000000 A-R 100.00 1000.00000000 0.00000000 1000.00000000 0.00000000 C-B-1 4,980,000.00 1000.00000000 0.07644177 0.00000000 0.00000000 C-B-2 2,436,000.00 1000.00000000 0.07644089 0.00000000 0.00000000 C-B-3 1,377,000.00 1000.00000000 0.07644154 0.00000000 0.00000000 C-B-4 1,483,000.00 1000.00000000 0.07643965 0.00000000 0.00000000 C-B-5 1,059,000.00 1000.00000000 0.07644004 0.00000000 0.00000000 C-B-6 848,289.05 1000.00000000 0.07644800 0.00000000 0.00000000 1-CE 10,242,521.44 1000.00000000 0.00000000 0.00000000 0.00000000 1-P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-1-A1 0.00000000 2.76591303 997.23408697 0.99723409 2.76591303 1-1-A2 0.00000000 2.76591314 997.23408686 0.99723409 2.76591314 1-2-A1 0.00000000 4.96321686 995.03678314 0.99503678 4.96321686 1-2-A2 0.00000000 8.47052552 991.52947448 0.99152947 8.47052552 1-2-A3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-2-A4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-2-A5 0.00000000 4.96321687 995.03678313 0.99503678 4.96321687 1-2-A6 0.00000000 8.47052560 991.52947440 0.99152947 8.47052560 1-M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-1 0.00000000 0.12461791 999.87538209 0.99987538 0.12461791 2-A-1A 0.00000000 0.12461791 999.87538209 0.99987538 0.12461791 2-A-1B 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1C 0.00000000 0.12461791 999.87538209 0.99987538 0.12461791 2-A-1D 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1E 0.00000000 0.12461791 999.87538209 0.99987538 0.12461791 2-A-1F 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1G 0.00000000 0.12461791 999.87538209 0.99987538 0.12461791 2-A-1H 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1I 0.00000000 0.12461791 999.87538209 0.99987538 0.12461791 2-A-1J 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-2 0.00000000 0.12461784 999.87538216 0.99987538 0.12461784 3-A-1 0.00000000 9.37130358 990.62869642 0.99062870 9.37130358 3-A-1A 0.00000000 9.37130358 990.62869642 0.99062870 9.37130358 3-A-1B 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1C 0.00000000 9.37130358 990.62869642 0.99062870 9.37130358 3-A-1D 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1E 0.00000000 9.37130358 990.62869642 0.99062870 9.37130358 3-A-1F 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1G 0.00000000 9.37130358 990.62869642 0.99062870 9.37130358 3-A-1H 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1I 0.00000000 9.37130358 990.62869642 0.99062870 9.37130358 3-A-1J 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-2 0.00000000 9.37130334 990.62869666 0.99062870 9.37130334 4-A-1 0.00000000 2.18183297 997.81816703 0.99781817 2.18183297 4-A-1A 0.00000000 2.18183297 997.81816703 0.99781817 2.18183297 4-A-1B 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1C 0.00000000 2.18183297 997.81816703 0.99781817 2.18183297 4-A-1D 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1E 0.00000000 2.18183297 997.81816703 0.99781817 2.18183297 4-A-1F 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1G 0.00000000 2.18183297 997.81816703 0.99781817 2.18183297 4-A-1H 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-1I 0.00000000 2.18183297 997.81816703 0.99781817 2.18183297 4-A-1J 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-2 0.00000000 2.18183262 997.81816738 0.99781817 2.18183262 A-R 0.00000000 1000.00000000 0.00000000 0.00000000 1000.00000000 C-B-1 0.00000000 0.07644177 999.92355823 0.99992356 0.07644177 C-B-2 0.00000000 0.07644089 999.92355911 0.99992356 0.07644089 C-B-3 0.00000000 0.07644154 999.92355846 0.99992356 0.07644154 C-B-4 0.00000000 0.07643965 999.92356035 0.99992356 0.07643965 C-B-5 0.00000000 0.07644004 999.92355996 0.99992356 0.07644004 C-B-6 0.00000000 0.07644800 999.92355200 0.99992355 0.07644800 1-CE 0.00000000 0.00000000 1000.05311095 1.00005311 0.00000000 1-P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-1-A1 05/31/07 - 06/24/07 25 5.50000% 369,061,000.00 1,409,607.99 0.00 1-1-A2 05/31/07 - 06/24/07 25 5.65000% 41,007,000.00 160,895.52 0.00 1-2-A1 05/31/07 - 06/24/07 25 5.52000% 325,000,000.00 1,245,833.33 0.00 1-2-A2 05/31/07 - 06/24/07 25 5.42000% 140,680,000.00 529,503.89 0.00 1-2-A3 05/31/07 - 06/24/07 25 5.51000% 60,684,000.00 232,200.58 0.00 1-2-A4 05/31/07 - 06/24/07 25 5.60000% 74,062,000.00 288,018.89 0.00 1-2-A5 05/31/07 - 06/24/07 25 5.60000% 72,269,000.00 281,046.11 0.00 1-2-A6 05/31/07 - 06/24/07 25 5.42000% 50,000,000.00 188,194.44 0.00 1-M-1 05/31/07 - 06/24/07 25 5.64000% 19,280,000.00 75,513.33 0.00 1-M-2 05/31/07 - 06/24/07 25 5.67000% 10,244,000.00 40,335.75 0.00 1-M-3 05/31/07 - 06/24/07 25 5.75000% 6,627,000.00 26,461.98 0.00 1-M-4 05/31/07 - 06/24/07 25 5.92000% 4,218,000.00 17,340.67 0.00 1-M-5 05/31/07 - 06/24/07 25 6.12000% 4,218,000.00 17,926.50 0.00 1-M-6 05/31/07 - 06/24/07 25 6.52000% 4,218,000.00 19,098.17 0.00 1-B-1 05/31/07 - 06/24/07 25 7.32000% 6,026,000.00 30,632.17 0.00 1-B-2 05/31/07 - 06/24/07 25 7.32000% 7,230,000.00 36,752.50 0.00 2-A-1 05/01/07 - 05/30/07 30 5.98278% 66,699,000.00 332,537.82 0.00 2-A-1A 05/01/07 - 05/30/07 30 5.88278% 66,699,000.00 326,979.57 0.00 2-A-1B 05/01/07 - 05/30/07 30 0.10000% 66,699,000.00 5,558.25 0.00 2-A-1C 05/01/07 - 05/30/07 30 5.78278% 66,699,000.00 321,421.32 0.00 2-A-1D 05/01/07 - 05/30/07 30 0.20000% 66,699,000.00 11,116.50 0.00 2-A-1E 05/01/07 - 05/30/07 30 5.68278% 66,699,000.00 315,863.07 0.00 2-A-1F 05/01/07 - 05/30/07 30 0.30000% 66,699,000.00 16,674.75 0.00 2-A-1G 05/01/07 - 05/30/07 30 5.58278% 66,699,000.00 310,304.82 0.00 2-A-1H 05/01/07 - 05/30/07 30 0.40000% 66,699,000.00 22,233.00 0.00 2-A-1I 05/01/07 - 05/30/07 30 5.48278% 66,699,000.00 304,746.57 0.00 2-A-1J 05/01/07 - 05/30/07 30 0.50000% 66,699,000.00 27,791.25 0.00 2-A-2 05/01/07 - 05/30/07 30 5.98278% 4,069,000.00 20,286.61 0.00 3-A-1 05/01/07 - 05/30/07 30 6.00859% 56,460,000.00 282,704.30 0.00 3-A-1A 05/01/07 - 05/30/07 30 5.90859% 56,460,000.00 277,999.30 0.00 3-A-1B 05/01/07 - 05/30/07 30 0.10000% 56,460,000.00 4,705.00 0.00 3-A-1C 05/01/07 - 05/30/07 30 5.80859% 56,460,000.00 273,294.30 0.00 3-A-1D 05/01/07 - 05/30/07 30 0.20000% 56,460,000.00 9,410.00 0.00 3-A-1E 05/01/07 - 05/30/07 30 5.70859% 56,460,000.00 268,589.30 0.00 3-A-1F 05/01/07 - 05/30/07 30 0.30000% 56,460,000.00 14,115.00 0.00 3-A-1G 05/01/07 - 05/30/07 30 5.60859% 56,460,000.00 263,884.30 0.00 3-A-1H 05/01/07 - 05/30/07 30 0.40000% 56,460,000.00 18,820.00 0.00 3-A-1I 05/01/07 - 05/30/07 30 5.50859% 56,460,000.00 259,179.30 0.00 3-A-1J 05/01/07 - 05/30/07 30 0.50000% 56,460,000.00 23,525.00 0.00 3-A-2 05/01/07 - 05/30/07 30 6.00859% 3,445,000.00 17,249.67 0.00 4-A-1 05/01/07 - 05/30/07 30 5.92927% 65,031,000.00 321,321.89 0.00 4-A-1A 05/01/07 - 05/30/07 30 5.82927% 65,031,000.00 315,902.64 0.00 4-A-1B 05/01/07 - 05/30/07 30 0.10000% 65,031,000.00 5,419.25 0.00 4-A-1C 05/01/07 - 05/30/07 30 5.72927% 65,031,000.00 310,483.39 0.00 4-A-1D 05/01/07 - 05/30/07 30 0.20000% 65,031,000.00 10,838.50 0.00 4-A-1E 05/01/07 - 05/30/07 30 5.62927% 65,031,000.00 305,064.14 0.00 4-A-1F 05/01/07 - 05/30/07 30 0.30000% 65,031,000.00 16,257.75 0.00 4-A-1G 05/01/07 - 05/30/07 30 5.52927% 65,031,000.00 299,644.89 0.00 4-A-1H 05/01/07 - 05/30/07 30 0.40000% 65,031,000.00 21,677.00 0.00 4-A-1I 05/01/07 - 05/30/07 30 5.42927% 65,031,000.00 294,225.64 0.00 4-A-1J 05/01/07 - 05/30/07 30 0.50000% 65,031,000.00 27,096.25 0.00 4-A-2 05/01/07 - 05/30/07 30 5.92927% 3,967,000.00 19,601.17 0.00 A-R 05/01/07 - 05/30/07 30 5.98278% 100.00 0.50 0.00 C-B-1 05/01/07 - 05/30/07 30 5.97203% 4,980,000.00 24,783.94 0.00 C-B-2 05/01/07 - 05/30/07 30 5.97203% 2,436,000.00 12,123.23 0.00 C-B-3 05/01/07 - 05/30/07 30 5.97203% 1,377,000.00 6,852.91 0.00 C-B-4 05/01/07 - 05/30/07 30 5.97203% 1,483,000.00 7,380.44 0.00 C-B-5 05/01/07 - 05/30/07 30 5.97203% 1,059,000.00 5,270.32 0.00 C-B-6 05/01/07 - 05/30/07 30 5.97203% 848,289.05 4,221.67 0.00 1-CE N/A N/A 0.00000% 1,205,066,521.44 0.00 0.00 1-P N/A N/A 0.00000% 100.00 0.00 0.00 2-P N/A N/A 0.00000% 100.00 0.00 0.00 Totals 10,336,516.34 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 1-1-A1 0.00 0.00 1,409,607.99 0.00 368,040,209.37 1-1-A2 0.00 0.00 160,895.52 0.00 40,893,578.20 1-2-A1 0.00 0.00 1,245,833.33 0.00 323,386,954.52 1-2-A2 0.00 0.00 529,503.89 0.00 139,488,366.47 1-2-A3 0.00 0.00 232,200.58 0.00 60,684,000.00 1-2-A4 0.00 0.00 288,018.89 0.00 74,062,000.00 1-2-A5 0.00 0.00 281,046.11 0.00 71,910,313.28 1-2-A6 0.00 0.00 188,194.44 0.00 49,576,473.72 1-M-1 0.00 0.00 75,513.33 0.00 19,280,000.00 1-M-2 0.00 0.00 40,335.75 0.00 10,244,000.00 1-M-3 0.00 0.00 26,461.98 0.00 6,627,000.00 1-M-4 0.00 0.00 17,340.67 0.00 4,218,000.00 1-M-5 0.00 0.00 17,926.50 0.00 4,218,000.00 1-M-6 0.00 0.00 19,098.17 0.00 4,218,000.00 1-B-1 0.00 0.00 30,632.17 0.00 6,026,000.00 1-B-2 0.00 0.00 36,752.50 0.00 7,230,000.00 2-A-1 0.00 0.00 332,537.82 0.00 66,690,688.11 2-A-1A 0.00 0.00 326,979.57 0.00 66,690,688.11 2-A-1B 0.00 0.00 5,558.25 0.00 66,690,688.11 2-A-1C 0.00 0.00 321,421.32 0.00 66,690,688.11 2-A-1D 0.00 0.00 11,116.50 0.00 66,690,688.11 2-A-1E 0.00 0.00 315,863.07 0.00 66,690,688.11 2-A-1F 0.00 0.00 16,674.75 0.00 66,690,688.11 2-A-1G 0.00 0.00 310,304.82 0.00 66,690,688.11 2-A-1H 0.00 0.00 22,233.00 0.00 66,690,688.11 2-A-1I 0.00 0.00 304,746.57 0.00 66,690,688.11 2-A-1J 0.00 0.00 27,791.25 0.00 66,690,688.11 2-A-2 0.00 0.00 20,286.61 0.00 4,068,492.93 3-A-1 0.00 0.00 282,704.30 0.00 55,930,896.20 3-A-1A 0.00 0.00 277,999.30 0.00 55,930,896.20 3-A-1B 0.00 0.00 4,705.00 0.00 55,930,896.20 3-A-1C 0.00 0.00 273,294.30 0.00 55,930,896.20 3-A-1D 0.00 0.00 9,410.00 0.00 55,930,896.20 3-A-1E 0.00 0.00 268,589.30 0.00 55,930,896.20 3-A-1F 0.00 0.00 14,115.00 0.00 55,930,896.20 3-A-1G 0.00 0.00 263,884.30 0.00 55,930,896.20 3-A-1H 0.00 0.00 18,820.00 0.00 55,930,896.20 3-A-1I 0.00 0.00 259,179.30 0.00 55,930,896.20 3-A-1J 0.00 0.00 23,525.00 0.00 55,930,896.20 3-A-2 0.00 0.00 17,249.67 0.00 3,412,715.86 4-A-1 0.00 0.00 321,321.89 0.00 64,889,113.22 4-A-1A 0.00 0.00 315,902.64 0.00 64,889,113.22 4-A-1B 0.00 0.00 5,419.25 0.00 64,889,113.22 4-A-1C 0.00 0.00 310,483.39 0.00 64,889,113.22 4-A-1D 0.00 0.00 10,838.50 0.00 64,889,113.22 4-A-1E 0.00 0.00 305,064.14 0.00 64,889,113.22 4-A-1F 0.00 0.00 16,257.75 0.00 64,889,113.22 4-A-1G 0.00 0.00 299,644.89 0.00 64,889,113.22 4-A-1H 0.00 0.00 21,677.00 0.00 64,889,113.22 4-A-1I 0.00 0.00 294,225.64 0.00 64,889,113.22 4-A-1J 0.00 0.00 27,096.25 0.00 64,889,113.22 4-A-2 0.00 0.00 19,601.17 0.00 3,958,344.67 A-R 0.00 0.00 0.50 0.00 0.00 C-B-1 0.00 0.00 24,783.94 0.00 4,979,619.32 C-B-2 0.00 0.00 12,123.23 0.00 2,435,813.79 C-B-3 0.00 0.00 6,852.91 0.00 1,376,894.74 C-B-4 0.00 0.00 7,380.44 0.00 1,482,886.64 C-B-5 0.00 0.00 5,270.32 0.00 1,058,919.05 C-B-6 0.00 0.00 4,221.67 0.00 848,224.20 1-CE 0.00 0.00 2,249,443.11 0.00 1,200,345,961.00 1-P 0.00 0.00 0.00 0.00 100.00 2-P 0.00 0.00 0.00 0.00 100.00 Totals 0.00 0.00 12,585,959.45 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 1-1-A1 369,061,000.00 5.50000% 1000.00000000 3.81944445 0.00000000 1-1-A2 41,007,000.00 5.65000% 1000.00000000 3.92361109 0.00000000 1-2-A1 325,000,000.00 5.52000% 1000.00000000 3.83333332 0.00000000 1-2-A2 140,680,000.00 5.42000% 1000.00000000 3.76388890 0.00000000 1-2-A3 60,684,000.00 5.51000% 1000.00000000 3.82638883 0.00000000 1-2-A4 74,062,000.00 5.60000% 1000.00000000 3.88888890 0.00000000 1-2-A5 72,269,000.00 5.60000% 1000.00000000 3.88888887 0.00000000 1-2-A6 50,000,000.00 5.42000% 1000.00000000 3.76388880 0.00000000 1-M-1 19,280,000.00 5.64000% 1000.00000000 3.91666649 0.00000000 1-M-2 10,244,000.00 5.67000% 1000.00000000 3.93750000 0.00000000 1-M-3 6,627,000.00 5.75000% 1000.00000000 3.99305568 0.00000000 1-M-4 4,218,000.00 5.92000% 1000.00000000 4.11111190 0.00000000 1-M-5 4,218,000.00 6.12000% 1000.00000000 4.25000000 0.00000000 1-M-6 4,218,000.00 6.52000% 1000.00000000 4.52777857 0.00000000 1-B-1 6,026,000.00 7.32000% 1000.00000000 5.08333389 0.00000000 1-B-2 7,230,000.00 7.32000% 1000.00000000 5.08333333 0.00000000 2-A-1 66,699,000.00 5.98278% 1000.00000000 4.98564926 0.00000000 2-A-1A 66,699,000.00 5.88278% 1000.00000000 4.90231593 0.00000000 2-A-1B 0.00 0.10000% 1000.00000000 0.08333333 0.00000000 2-A-1C 66,699,000.00 5.78278% 1000.00000000 4.81898259 0.00000000 2-A-1D 0.00 0.20000% 1000.00000000 0.16666667 0.00000000 2-A-1E 66,699,000.00 5.68278% 1000.00000000 4.73564926 0.00000000 2-A-1F 0.00 0.30000% 1000.00000000 0.25000000 0.00000000 2-A-1G 66,699,000.00 5.58278% 1000.00000000 4.65231593 0.00000000 2-A-1H 0.00 0.40000% 1000.00000000 0.33333333 0.00000000 2-A-1I 66,699,000.00 5.48278% 1000.00000000 4.56898259 0.00000000 2-A-1J 0.00 0.50000% 1000.00000000 0.41666667 0.00000000 2-A-2 4,069,000.00 5.98278% 1000.00000000 4.98565004 0.00000000 3-A-1 56,460,000.00 6.00859% 1000.00000000 5.00716082 0.00000000 3-A-1A 56,460,000.00 5.90859% 1000.00000000 4.92382749 0.00000000 3-A-1B 0.00 0.10000% 1000.00000000 0.08333333 0.00000000 3-A-1C 56,460,000.00 5.80859% 1000.00000000 4.84049416 0.00000000 3-A-1D 0.00 0.20000% 1000.00000000 0.16666667 0.00000000 3-A-1E 56,460,000.00 5.70859% 1000.00000000 4.75716082 0.00000000 3-A-1F 0.00 0.30000% 1000.00000000 0.25000000 0.00000000 3-A-1G 56,460,000.00 5.60859% 1000.00000000 4.67382749 0.00000000 3-A-1H 0.00 0.40000% 1000.00000000 0.33333333 0.00000000 3-A-1I 56,460,000.00 5.50859% 1000.00000000 4.59049416 0.00000000 3-A-1J 0.00 0.50000% 1000.00000000 0.41666667 0.00000000 3-A-2 3,445,000.00 6.00859% 1000.00000000 5.00716110 0.00000000 4-A-1 65,031,000.00 5.92927% 1000.00000000 4.94105719 0.00000000 4-A-1A 65,031,000.00 5.82927% 1000.00000000 4.85772385 0.00000000 4-A-1B 0.00 0.10000% 1000.00000000 0.08333333 0.00000000 4-A-1C 65,031,000.00 5.72927% 1000.00000000 4.77439052 0.00000000 4-A-1D 0.00 0.20000% 1000.00000000 0.16666667 0.00000000 4-A-1E 65,031,000.00 5.62927% 1000.00000000 4.69105719 0.00000000 4-A-1F 0.00 0.30000% 1000.00000000 0.25000000 0.00000000 4-A-1G 65,031,000.00 5.52927% 1000.00000000 4.60772385 0.00000000 4-A-1H 0.00 0.40000% 1000.00000000 0.33333333 0.00000000 4-A-1I 65,031,000.00 5.42927% 1000.00000000 4.52439052 0.00000000 4-A-1J 0.00 0.50000% 1000.00000000 0.41666667 0.00000000 4-A-2 3,967,000.00 5.92927% 1000.00000000 4.94105621 0.00000000 A-R 100.00 5.98278% 1000.00000000 5.00000000 0.00000000 C-B-1 4,980,000.00 5.97203% 1000.00000000 4.97669478 0.00000000 C-B-2 2,436,000.00 5.97203% 1000.00000000 4.97669540 0.00000000 C-B-3 1,377,000.00 5.97203% 1000.00000000 4.97669572 0.00000000 C-B-4 1,483,000.00 5.97203% 1000.00000000 4.97669589 0.00000000 C-B-5 1,059,000.00 5.97203% 1000.00000000 4.97669500 0.00000000 C-B-6 848,289.05 5.97203% 1000.00000000 4.97668808 0.00000000 1-CE 10,242,521.44 0.00000% 117653.30719581 0.00000000 0.00000000 1-P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 2-P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-1-A1 0.00000000 0.00000000 3.81944445 0.00000000 997.23408697 1-1-A2 0.00000000 0.00000000 3.92361109 0.00000000 997.23408686 1-2-A1 0.00000000 0.00000000 3.83333332 0.00000000 995.03678314 1-2-A2 0.00000000 0.00000000 3.76388890 0.00000000 991.52947448 1-2-A3 0.00000000 0.00000000 3.82638883 0.00000000 1000.00000000 1-2-A4 0.00000000 0.00000000 3.88888890 0.00000000 1000.00000000 1-2-A5 0.00000000 0.00000000 3.88888887 0.00000000 995.03678313 1-2-A6 0.00000000 0.00000000 3.76388880 0.00000000 991.52947440 1-M-1 0.00000000 0.00000000 3.91666649 0.00000000 1000.00000000 1-M-2 0.00000000 0.00000000 3.93750000 0.00000000 1000.00000000 1-M-3 0.00000000 0.00000000 3.99305568 0.00000000 1000.00000000 1-M-4 0.00000000 0.00000000 4.11111190 0.00000000 1000.00000000 1-M-5 0.00000000 0.00000000 4.25000000 0.00000000 1000.00000000 1-M-6 0.00000000 0.00000000 4.52777857 0.00000000 1000.00000000 1-B-1 0.00000000 0.00000000 5.08333389 0.00000000 1000.00000000 1-B-2 0.00000000 0.00000000 5.08333333 0.00000000 1000.00000000 2-A-1 0.00000000 0.00000000 4.98564926 0.00000000 999.87538209 2-A-1A 0.00000000 0.00000000 4.90231593 0.00000000 999.87538209 2-A-1B 0.00000000 0.00000000 0.08333333 0.00000000 999.87538209 2-A-1C 0.00000000 0.00000000 4.81898259 0.00000000 999.87538209 2-A-1D 0.00000000 0.00000000 0.16666667 0.00000000 999.87538209 2-A-1E 0.00000000 0.00000000 4.73564926 0.00000000 999.87538209 2-A-1F 0.00000000 0.00000000 0.25000000 0.00000000 999.87538209 2-A-1G 0.00000000 0.00000000 4.65231593 0.00000000 999.87538209 2-A-1H 0.00000000 0.00000000 0.33333333 0.00000000 999.87538209 2-A-1I 0.00000000 0.00000000 4.56898259 0.00000000 999.87538209 2-A-1J 0.00000000 0.00000000 0.41666667 0.00000000 999.87538209 2-A-2 0.00000000 0.00000000 4.98565004 0.00000000 999.87538216 3-A-1 0.00000000 0.00000000 5.00716082 0.00000000 990.62869642 3-A-1A 0.00000000 0.00000000 4.92382749 0.00000000 990.62869642 3-A-1B 0.00000000 0.00000000 0.08333333 0.00000000 990.62869642 3-A-1C 0.00000000 0.00000000 4.84049416 0.00000000 990.62869642 3-A-1D 0.00000000 0.00000000 0.16666667 0.00000000 990.62869642 3-A-1E 0.00000000 0.00000000 4.75716082 0.00000000 990.62869642 3-A-1F 0.00000000 0.00000000 0.25000000 0.00000000 990.62869642 3-A-1G 0.00000000 0.00000000 4.67382749 0.00000000 990.62869642 3-A-1H 0.00000000 0.00000000 0.33333333 0.00000000 990.62869642 3-A-1I 0.00000000 0.00000000 4.59049416 0.00000000 990.62869642 3-A-1J 0.00000000 0.00000000 0.41666667 0.00000000 990.62869642 3-A-2 0.00000000 0.00000000 5.00716110 0.00000000 990.62869666 4-A-1 0.00000000 0.00000000 4.94105719 0.00000000 997.81816703 4-A-1A 0.00000000 0.00000000 4.85772385 0.00000000 997.81816703 4-A-1B 0.00000000 0.00000000 0.08333333 0.00000000 997.81816703 4-A-1C 0.00000000 0.00000000 4.77439052 0.00000000 997.81816703 4-A-1D 0.00000000 0.00000000 0.16666667 0.00000000 997.81816703 4-A-1E 0.00000000 0.00000000 4.69105719 0.00000000 997.81816703 4-A-1F 0.00000000 0.00000000 0.25000000 0.00000000 997.81816703 4-A-1G 0.00000000 0.00000000 4.60772385 0.00000000 997.81816703 4-A-1H 0.00000000 0.00000000 0.33333333 0.00000000 997.81816703 4-A-1I 0.00000000 0.00000000 4.52439052 0.00000000 997.81816703 4-A-1J 0.00000000 0.00000000 0.41666667 0.00000000 997.81816703 4-A-2 0.00000000 0.00000000 4.94105621 0.00000000 997.81816738 A-R 0.00000000 0.00000000 5.00000000 0.00000000 0.00000000 C-B-1 0.00000000 0.00000000 4.97669478 0.00000000 999.92355823 C-B-2 0.00000000 0.00000000 4.97669540 0.00000000 999.92355911 C-B-3 0.00000000 0.00000000 4.97669572 0.00000000 999.92355846 C-B-4 0.00000000 0.00000000 4.97669589 0.00000000 999.92356035 C-B-5 0.00000000 0.00000000 4.97669500 0.00000000 999.92355996 C-B-6 0.00000000 0.00000000 4.97668808 0.00000000 999.92355200 1-CE 0.00000000 0.00000000 219.61810119 0.00000000 117192.42844953 1-P 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 2-P 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 13,353,750.06 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 265,753.39 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 34,226.72 Total Deposits 13,653,730.17 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Total Administration Fees 307,708.56 Payment of Interest and Principal 13,346,021.61 Total Withdrawals (Pool Distribution Amount) 13,653,730.17 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

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

ADMINISTRATION FEES Gross Servicing Fee* 301,683.23 Securities Adminstrator Fee - Wells Fargo Bank, N.A. 6,025.33 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 307,708.56 *Servicer Payees include: CHASE HOME FINANCE LLC; COUNTRYWIDE HOME LOANS SERVICING LP; NATIONAL CITY MORTGAGE CO.; PHH MORTGAGE CORPORATION; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Class A-R Reserve Fund - U.S. Bank, N.A. 100.00 100.00 0.00 0.00 Class 1-P Reserve Fund - U.S. Bank, N.A. 100.00 0.00 0.00 100.00 Class 2-P Reserve Fund - U.S. Bank, N.A. 100.00 0.00 0.00 100.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Cap Agreement - JPMorgan Chase Bank, N.A. 0.00 0.00 0.00 Swap Agreement - JPMorgan Chase Bank, N.A. 2,207,105.44 2,172,878.72 34,226.72

Collateral Statement Group 1 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 7.061078 7.043230 Weighted Average Net Rate 6.800908 6.787681 Weighted Average Pass-Through Rate 6.794908 6.781681 Weighted Average Remaining Term 356 357 Principal And Interest Constant 2,594,410.36 4,556,690.35 Beginning Loan Count 1,911 1,648 Loans Paid in Full 6 7 Ending Loan Count 1,905 1,641 Beginning Scheduled Balance 436,242,226.40 768,824,295.04 Ending Scheduled Balance 435,108,144.67 765,237,816.33 Actual Ending Collateral Balance 435,131,981.15 765,273,009.87 Scheduled Principal 27,460.20 44,185.06 Unscheduled Principal 1,106,621.53 3,542,293.65 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,566,950.16 4,512,505.29 Servicing Fees 94,580.75 163,727.11 Master Servicing Fees 2,181.21 3,844.12 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,470,188.20 4,344,934.06 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

Collateral Statement Group 3 4 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.235208 6.262267 Weighted Average Net Rate 5.982779 6.008592 Weighted Average Pass-Through Rate 5.982779 6.008592 Weighted Average Remaining Term 356 357 Principal And Interest Constant 394,508.59 338,916.96 Beginning Loan Count 287 102 Loans Paid in Full 0 1 Ending Loan Count 287 101 Beginning Scheduled Balance 75,086,071.82 63,560,240.87 Ending Scheduled Balance 75,077,002.08 62,998,437.47 Actual Ending Collateral Balance 75,081,595.20 63,003,841.81 Scheduled Principal 4,360.87 7,224.28 Unscheduled Principal 4,708.87 554,579.12 Negative Amortized Principal 0.00 0.00 Scheduled Interest 390,147.72 331,692.68 Servicing Fees 15,794.89 13,436.37 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 374,352.83 318,256.31 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

Collateral Statement Group 5 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.161114 6.925297 Weighted Average Net Rate 5.929269 6.669799 Weighted Average Pass-Through Rate 5.929269 6.664695 Weighted Average Remaining Term 358 356 Principal And Interest Constant 380,478.88 8,265,005.14 Beginning Loan Count 161 4,109 Loans Paid in Full 1 15 Ending Loan Count 160 4,094 Beginning Scheduled Balance 73,208,076.36 1,416,920,910.49 Ending Scheduled Balance 73,057,269.16 1,411,478,669.71 Actual Ending Collateral Balance 73,060,605.64 1,411,551,033.67 Scheduled Principal 4,609.48 87,839.89 Unscheduled Principal 146,197.72 5,354,400.89 Negative Amortized Principal 0.00 0.00 Scheduled Interest 375,869.40 8,177,165.25 Servicing Fees 14,144.11 301,683.23 Master Servicing Fees 0.00 6,025.33 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 361,725.29 7,869,456.69 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

Additional Reporting - Group Level Informational Reporting 1 Interest Transfer Amount - Pool 1 0.00 Principal Transfer Amount - Pool 1 0.00 Senior Enhancement % - Pool 1 6.023557% 2 Interest Transfer Amount - Pool 2 0.00 Principal Transfer Amount - Pool 2 0.00 3 Interest Transfer Amount - Pool 3 0.00 Principal Transfer Amount - Pool 3 0.00 4 Interest Transfer Amount - Pool 4 0.00 Principal Transfer Amount - Pool 4 0.00 Structural Reporting 1 Net Monthly Excess Cashflow 2,249,987.10 Extra Principal Distribution Amount 543.99 Overcollateralization Deficiency Amount 0.00 Overcollateralization Amount 10,242,521.44 Overcollateralization Floor Amount 6,025,332.61 Overcollateralization Target Amount 10,243,065.43 2 Senior % - Pool 2 94.249304% Senior Prepayment % - Pool 2 100.000000% Subordinate % - Pool 2 5.750696% Subordinate Prepayment % - Pool 2 0.000000% 3 Senior % - Pool 3 94.249171% Senior Prepayment % - Pool 3 100.000000% Subordinate % - Pool 3 5.750829% Subordinate Prepayment % - Pool 3 0.000000% 4 Senior % - Pool 4 94.249164% Senior Prepayment % - Pool 4 100.000000% Subordinate % - Pool 4 5.750836% Subordinate Prepayment % - Pool 4 0.000000% Trigger Event Reporting 1 Cumulative Loss Test Trigger Result Pass Threshold Value 0.200000% Calculated Value 0.000000% Delinquency Test Trigger Result Pass Threshold Value 2.409423% Calculated Value 0.000000% Step-Down Test Trigger Result Pass 2 Cumulative Loss Test Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Step-Down Test Trigger Result Pass 3 Cumulative Loss Test Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Step-Down Test Trigger Result Pass 4 Cumulative Loss Test Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Step-Down Test Trigger Result Pass

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 139 0 0 0 139 44,518,710.55 0.00 0.00 0.00 44,518,710.55 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 139 0 0 0 139 44,518,710.55 0.00 0.00 0.00 44,518,710.55 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 3.395213% 0.000000% 0.000000% 0.000000% 3.395213% 3.153886% 0.000000% 0.000000% 0.000000% 3.153886% 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 3.395213% 0.000000% 0.000000% 0.000000% 3.395213% 3.153886% 0.000000% 0.000000% 0.000000% 3.153886%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 265,753.39

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.00705756% 100,000.00 0.00708477% Fraud 4,237,088.00 0.29903490% 4,237,088.00 0.30018789% Special Hazard 2,118,544.00 0.14951745% 2,118,544.00 0.15009394% Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 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 71 0 0 0 71 15,691,361.34 0.00 0.00 0.00 15,691,361.34 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 71 0 0 0 71 15,691,361.34 0.00 0.00 0.00 15,691,361.34 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.727034% 0.000000% 0.000000% 0.000000% 3.727034% 3.606115% 0.000000% 0.000000% 0.000000% 3.606115% 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 3.727034% 0.000000% 0.000000% 0.000000% 3.727034% 3.606115% 0.000000% 0.000000% 0.000000% 3.606115% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 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 57 0 0 0 57 25,010,199.20 0.00 0.00 0.00 25,010,199.20 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 57 0 0 0 57 25,010,199.20 0.00 0.00 0.00 25,010,199.20 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.473492% 0.000000% 0.000000% 0.000000% 3.473492% 3.268141% 0.000000% 0.000000% 0.000000% 3.268141% 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 3.473492% 0.000000% 0.000000% 0.000000% 3.473492% 3.268141% 0.000000% 0.000000% 0.000000% 3.268141% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 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 8 0 0 0 8 2,232,625.83 0.00 0.00 0.00 2,232,625.83 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 8 0 0 0 8 2,232,625.83 0.00 0.00 0.00 2,232,625.83 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.787456% 0.000000% 0.000000% 0.000000% 2.787456% 2.973599% 0.000000% 0.000000% 0.000000% 2.973599% 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 2.787456% 0.000000% 0.000000% 0.000000% 2.787456% 2.973599% 0.000000% 0.000000% 0.000000% 2.973599% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 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 3 0 0 0 3 1,584,524.18 0.00 0.00 0.00 1,584,524.18 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 3 0 0 0 3 1,584,524.18 0.00 0.00 0.00 1,584,524.18 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.970297% 0.000000% 0.000000% 0.000000% 2.970297% 2.514964% 0.000000% 0.000000% 0.000000% 2.514964% 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 2.970297% 0.000000% 0.000000% 0.000000% 2.970297% 2.514964% 0.000000% 0.000000% 0.000000% 2.514964% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

REO Detail - All Mortgage Loans in REO during Current Period Summary - No REO Information to report this period. 1 - No REO Information to report this period. 2 - No REO Information to report this period. 3 - No REO Information to report this period. 4 - No REO Information to report this period. 5 - No REO Information to report this period.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance No REO Loans this Period

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No REO Loans this Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period Summary - No Foreclosure Information to report this period. 1 - No Foreclosure Information to report this period. 2 - No Foreclosure Information to report this period. 3 - No Foreclosure Information to report this period. 4 - No Foreclosure Information to report this period. 5 - No Foreclosure Information to report this period.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance No Foreclosure Loans this Period

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No Foreclosure Loans this Period

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Summary - No Bankruptcy Information to report this period. 1 - No Bankruptcy Information to report this period. 2 - No Bankruptcy Information to report this period. 3 - No Bankruptcy Information to report this period. 4 - No Bankruptcy Information to report this period. 5 - No Bankruptcy Information to report this period.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance No Bankruptcy Loans this Period

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest No Bankruptcy Loans this Period

Realized Loss Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Actual Loss/(Gain) Loss Group Losses Balance Amount Percentage 1 0 0.00 0.00 0.000% 2 0 0.00 0.00 0.000% 3 0 0.00 0.00 0.000% 4 0 0.00 0.00 0.000% 5 0 0.00 0.00 0.000% Total 0 0.00 0.00 0.000%

Realized Loss Loan Detail Report - Loans With Losses during Current Period Original Current Loan Principal Note LTV at Original Group Number Balance Rate State Origination Term No Losses this Period

Realized Loss Loan Detail Report - Loans With Losses during Current Period (continued) Prior Cumulative Loan Actual Realized Realized Group Number Balance Loss/(Gain) Loss/(Gain) No Losses this Period

Realized Loss Report - Collateral Summary - No Realized Loss Information to report this period. 1 - No Realized Loss Information to report this period. 2 - No Realized Loss Information to report this period. 3 - No Realized Loss Information to report this period. 4 - No Realized Loss Information to report this period. 5 - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum (Realized Losses) / Sum (Ending Actual Balance for loans that have experienced a loss).

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 1 6 795,707.00 795,455.06 0 0.00 0.00 2 7 3,177,669.25 2,937,368.27 0 0.00 0.00 3 0 0.00 0.00 0 0.00 0.00 4 1 494,000.00 493,933.23 0 0.00 0.00 5 1 134,650.00 134,650.00 0 0.00 0.00 Total 15 4,602,026.25 4,361,406.56 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 311,280.54 2 0 0.00 0.00 0 0.00 0.00 606,652.79 3 0 0.00 0.00 0 0.00 0.00 4,708.87 4 0 0.00 0.00 0 0.00 0.00 60,645.89 5 0 0.00 0.00 0 0.00 0.00 11,547.72 Total 0 0.00 0.00 0 0.00 0.00 994,835.81

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 0040380297 VA 80.00 01-Feb-2007 324,880.00 324,880.00 1 1843230939 MI 95.00 01-Mar-2007 58,900.00 58,732.10 1 1844732149 VA 80.00 01-Mar-2007 196,000.00 195,944.87 1 1927312783 OH 79.48 01-Apr-2007 51,227.00 51,227.00 1 1927319953 WA 70.00 01-Apr-2007 81,900.00 81,900.00 1 1927321820 PA 90.00 01-Apr-2007 82,800.00 82,657.02 2 0140694711 CO 85.30 01-Apr-2007 575,772.25 575,772.25 2 1846534102 CA 80.00 01-Dec-2006 372,000.00 372,000.00 2 1846547818 WA 75.75 01-Feb-2007 515,100.00 515,100.00 2 1927296428 UT 80.00 01-Mar-2007 412,847.00 412,722.29 2 1927313582 AZ 70.00 01-Feb-2007 256,200.00 256,200.00 2 1927320602 CA 80.00 01-Mar-2007 796,000.00 796,000.00 2 1927321729 PA 90.00 01-Apr-2007 249,750.00 7,846.32 4 1927296235 AZ 65.00 01-Mar-2007 494,000.00 493,933.23 5 1844736999 MI 62.63 01-Mar-2007 134,650.00 134,650.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 0040380297 Loan Paid in Full 0 6.875% 360 4 1 1843230939 Loan Paid in Full 0 7.750% 360 3 1 1844732149 Loan Paid in Full 0 6.750% 360 3 1 1927312783 Loan Paid in Full 0 8.250% 360 2 1 1927319953 Loan Paid in Full 0 7.750% 360 2 1 1927321820 Loan Paid in Full 0 6.750% 360 2 2 0140694711 Loan Paid in Full 0 6.500% 360 2 2 1846534102 Loan Paid in Full 0 6.375% 360 6 2 1846547818 Loan Paid in Full 0 6.875% 360 4 2 1927296428 Loan Paid in Full 0 7.250% 360 3 2 1927313582 Loan Paid in Full 0 6.875% 360 4 2 1927320602 Loan Paid in Full 0 7.500% 360 3 2 1927321729 Loan Paid in Full 0 7.750% 360 2 4 1927296235 Loan Paid in Full 0 6.375% 360 3 5 1844736999 Loan Paid in Full 0 5.125% 360 3

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 0 0.00 0.00 0.00 2 0 0.00 0.00 0.00 3 0 0.00 0.00 0.00 4 0 0.00 0.00 0.00 5 0 0.00 0.00 0.00 Total 0 0.00 0.00 0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period Paid In Prepayment Prepayment Loan Full Prior Penalty Penalty Group Number Date Balance Amount Waived No Prepayment Penalties this Period

Summary SMM CPR PSA Current Month 0.378% Current Month 4.442% Current Month 633.884% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 4.442% N/A Jun-2007 633.884% 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. 1 SMM CPR PSA Current Month 0.254% Current Month 3.002% Current Month 371.688% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 3.002% N/A Jun-2007 371.688% 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. 2 SMM CPR PSA Current Month 0.461% Current Month 5.391% Current Month 811.150% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 5.391% N/A Jun-2007 811.150% 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. 3 SMM CPR PSA Current Month 0.006% Current Month 0.075% Current Month 10.392% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 0.075% N/A Jun-2007 10.392% 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. 4 SMM CPR PSA Current Month 0.873% Current Month 9.983% Current Month 1,591.643% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 9.983% N/A Jun-2007 1,591.643% 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. 5 SMM CPR PSA Current Month 0.200% Current Month 2.370% Current Month 492.440% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 2.370% N/A Jun-2007 492.440% 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))

Modifications Beginning Current Loan Scheduled Scheduled Prior Modified Prior Modified Number Balance Balance Rate Rate Payment Payment No Modifications this Period

Substitutions Loans Repurchased Loans Substituted Current Current Loan Scheduled Current Current Loan Scheduled Current Current Number Balance Rate Payment Number Balance Rate Payment No Substitutions this Period

Repurchases Current Loan Scheduled Current Current Number Balance Rate Payment No Repurchases this Period

Breaches Current Loan Scheduled Current Current Number Balance Rate Payment No Breaches this Period

Interest Rate Stratification Summary 1 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 1 252,000.00 0.018 1 252,000.00 0.058 4.500 4.749 1 384,428.84 0.027 0 0.00 0.000 4.750 4.999 14 4,311,677.80 0.305 1 158,500.00 0.036 5.000 5.249 15 4,136,560.17 0.293 5 881,485.17 0.203 5.250 5.499 23 8,304,543.61 0.588 8 1,684,081.48 0.387 5.500 5.749 45 15,491,310.59 1.098 8 1,761,841.89 0.405 5.750 5.999 114 40,477,209.89 2.868 30 6,834,253.71 1.571 6.000 6.249 142 48,821,038.51 3.459 29 6,796,667.08 1.562 6.250 6.499 455 167,776,994.38 11.887 103 27,110,285.34 6.231 6.500 6.749 693 238,613,955.34 16.905 251 60,763,427.21 13.965 6.750 6.999 888 295,250,546.76 20.918 488 119,525,157.77 27.470 7.000 7.249 436 147,462,390.65 10.447 234 53,341,731.82 12.259 7.250 7.499 375 130,059,649.72 9.214 206 46,521,734.43 10.692 7.500 7.749 311 109,945,838.03 7.789 183 39,773,409.26 9.141 7.750 7.999 285 111,323,472.70 7.887 157 33,214,076.49 7.634 8.000 8.249 119 40,108,416.67 2.842 82 13,696,460.56 3.148 8.250 8.499 115 34,298,000.99 2.430 75 14,252,482.87 3.276 8.500 8.749 28 5,366,360.94 0.380 24 4,248,487.88 0.976 8.750 8.999 17 4,142,204.61 0.293 13 2,439,918.02 0.561 9.000 9.249 9 3,034,420.54 0.215 5 1,360,707.03 0.313 9.250 9.499 6 1,125,466.29 0.080 2 491,436.66 0.113 9.500 9.749 2 792,182.68 0.056 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total 4,094 1,411,478,669.71 100.000 1,905 435,108,144.67 100.000

Interest Rate Stratification (continued) 2 3 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 0 0.00 0.000 1 384,428.84 0.512 4.750 4.999 1 463,923.09 0.061 5 1,397,472.05 1.861 5.000 5.249 3 1,314,800.00 0.172 3 626,175.00 0.834 5.250 5.499 4 2,362,065.86 0.309 2 635,893.26 0.847 5.500 5.749 15 5,730,288.65 0.749 8 2,084,865.96 2.777 5.750 5.999 31 13,621,572.91 1.780 19 5,367,127.05 7.149 6.000 6.249 47 17,408,566.94 2.275 42 11,603,502.23 15.455 6.250 6.499 139 53,448,464.64 6.985 113 29,604,595.62 39.432 6.500 6.749 282 117,398,939.20 15.341 93 23,087,642.07 30.752 6.750 6.999 399 175,621,387.22 22.950 0 0.00 0.000 7.000 7.249 201 93,835,358.83 12.262 1 285,300.00 0.380 7.250 7.499 169 83,537,915.29 10.917 0 0.00 0.000 7.500 7.749 127 70,007,577.79 9.148 0 0.00 0.000 7.750 7.999 128 78,109,396.21 10.207 0 0.00 0.000 8.000 8.249 37 26,411,956.11 3.451 0 0.00 0.000 8.250 8.499 40 20,045,518.12 2.620 0 0.00 0.000 8.500 8.749 4 1,117,873.06 0.146 0 0.00 0.000 8.750 8.999 4 1,702,286.59 0.222 0 0.00 0.000 9.000 9.249 4 1,673,713.51 0.219 0 0.00 0.000 9.250 9.499 4 634,029.63 0.083 0 0.00 0.000 9.500 9.749 2 792,182.68 0.104 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total 1,641 765,237,816.33 100.000 287 75,077,002.08 100.000

Interest Rate Stratification (continued) 4 5 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 0 0.00 0.000 0 0.00 0.000 4.750 4.999 1 828,000.00 1.314 6 1,463,782.66 2.004 5.000 5.249 1 503,200.00 0.799 3 810,900.00 1.110 5.250 5.499 2 1,183,864.83 1.879 7 2,438,638.18 3.338 5.500 5.749 2 1,188,049.14 1.886 12 4,726,264.95 6.469 5.750 5.999 12 6,929,645.72 11.000 22 7,724,610.50 10.573 6.000 6.249 10 6,394,587.11 10.150 14 6,617,715.15 9.058 6.250 6.499 34 19,788,080.00 31.410 66 37,825,568.78 51.775 6.500 6.749 39 26,183,010.67 41.561 28 11,180,936.19 15.304 6.750 6.999 0 0.00 0.000 1 104,001.77 0.142 7.000 7.249 0 0.00 0.000 0 0.00 0.000 7.250 7.499 0 0.00 0.000 0 0.00 0.000 7.500 7.749 0 0.00 0.000 1 164,850.98 0.226 7.750 7.999 0 0.00 0.000 0 0.00 0.000 8.000 8.249 0 0.00 0.000 0 0.00 0.000 8.250 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.749 0 0.00 0.000 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total 101 62,998,437.47 100.000 160 73,057,269.16 100.000

SUPPLEMENTAL REPORTING Accrual Period: With respect to any Distribution Date and any Class of Certificates, other than the LIBOR and the Class 1-2-A6 Certificates, the calendar month preceding the month in which the Distribution Date occurs and with respect to the LIBOR and the Class 1-2-A6 Certificates, the period from and including the 25th day of the month immediately preceding the related Distribution Date (or in the case of the first Distribution Date, May 31, 2007) to and including the 24th day of the month of such Distribution Date. Interest shall accrue on all Classes of Certificates, other than the LIBOR and the Class 1-2-A6 Certificates, and on all Lower-Tier Interests on the basis of a 360-day year consisting of twelve 30-day months. Interest shall accrue on the LIBOR and the Class 1-2-A6 Certificates on the basis of a 360-day year consisting of the actual number of days in each Accrual Period. Closing Date: May 31, 2007. Determination Date: With respect to each Distribution Date and Servicer, the date specified as such in the related Purchase and Servicing Agreement or Servicing Agreement, as applicable. Distribution Account Deposit Date: With respect to each Servicer, the Remittance Date as defined in the related Purchase and Servicing Agreement or Servicing Agreement, as applicable, commencing in June 2007. Distribution Date: The 25th day of each month or, if such 25th day is not a Business Day, the next succeeding Business Day, commencing in June 2007. Exchangeable Certificates: The Certificates designated as Exchangeable Certificates in the Preliminary Statement issued or issuable pursuant to the Trust Agreement in exchange for and in accordance with the Trust Agreement for the applicable Exchangeable REMIC Certificates. Exchangeable REMIC Certificates: The Class 2-A-1, Class 3-A-1 and Class 4-A-1 Certificates issued or issuable pursuant to the Trust Agreement. Record Date: As to any Distribution Date and for any Class of Certificates, other than the LIBOR Certificates and the Class 1-2-A6 Certificates, shall be the last Business Day of the calendar month preceding the month of such Distribution Date and for the LIBOR Certificates and the Class 1-2-A6 Certificates, shall be the Business Day immediately preceding such Distribution Date. Business Day: Any day other than (i) a Saturday or a Sunday or (ii) a day on which banking institutions in the City of New York, New York, the States of Maryland or Minnesota or the cities in which the Corporate Trust Offices of the Trustee and the Securities Administrator are located, are authorized or obligated by law or executive order to be closed. LIBOR Determination Date The second LIBOR Business Day prior to the first day of the related Accrual Period. LIBOR Business Day Any day on which banks in London, England and the City of New York are open and conducting transactions in foreign currency and exchange. LIBOR For any Distribution Date (and the related Accrual Period), the London Interbank Offered Rate for one-month United States dollar deposits quoted on Reuters Screen LIBOR 01 Page as of 11:00 A.M., London time, on the related LIBOR Determination Date relating. If such rate does not appear on such page (or such other page as may replace that page on that service, or if such service is no longer offered, such other service for displaying LIBOR or comparable rates as may be reasonably selected by the Securities Administrator), the rate will be the Reference Bank Rate. If no such quotations can be obtained and no Reference Bank Rate is available, LIBOR will be LIBOR applicable to the preceding Distribution Date. On the LIBOR Determination Date immediately preceding each Distribution Date, the Securities Administrator shall determine LIBOR for the Accrual Period commencing on such Distribution Date.

Filing Compare · J.P. Morgan Alternative Loan Trust 2007-A2