10-D 1 baf0700d_10d-200712.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: November 21, 2007 to December 20, 2007 Commission File Number of issuing entity: 333-130536-22 Banc of America Funding 2007-D Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130536 Banc of America Funding Corporation (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) 54-2199825 54-2199826 54-2199827 54-2199828 54-2199830 54-6744182 54-6744183 (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-4 _____ _____ __X___ ____________ 1-A-5 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-R _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 3-A-3 _____ _____ __X___ ____________ 3-A-4 _____ _____ __X___ ____________ 3-A-5 _____ _____ __X___ ____________ X-B-1 _____ _____ __X___ ____________ X-B-2 _____ _____ __X___ ____________ X-B-3 _____ _____ __X___ ____________ X-B-4 _____ _____ __X___ ____________ X-B-5 _____ _____ __X___ ____________ X-B-6 _____ _____ __X___ ____________ R _____ _____ __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 December 20, 2007 a distribution was made to holders of Banc of America Funding 2007-D Trust. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Banc of America Funding 2007-D Trust, relating to the December 20, 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 Funding 2007-D Trust (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: January 2, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Funding 2007-D Trust, relating to the December 20, 2007 distribution. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Distribution Date: 12/20/2007 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2007-D 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 05952GAA9 0612/19/2007 54.~~53000~~95000% ~~239~~215,~~185~~053,~~000~~214.0008 ~~734~~887,~~829~~094.4751 1-A-2 05952GAB7 0612/19/2007 54.~~57000~~99000% 5751,~~216~~443,~~000~~379.0038 ~~177~~213,~~051~~918.7372 1-A-3 05952GAC5 0612/19/2007 54.~~43000~~85000% ~~152~~124,~~688~~866,~~000~~099.0044 ~~460~~504,~~608~~667.8015 1-A-4 05952GAD3 0612/19/2007 54.~~55000~~97000% 73,072,000.00 ~~225~~302,~~305~~639.3387 1-A-5 05952GAE1 0612/19/2007 5.~~60000~~02000% 50,000,000.00 ~~155~~209,~~555~~166.5667 M-1 05952GAF8 0612/19/2007 5.~~67000~~09000% 10,011,000.00 3142,~~534~~463.6532 M-2 05952GAG6 0612/19/2007 5.~~72000~~14000% 4,247,000.00 1318,~~496~~191.0232 M-3 05952GAH4 0612/19/2007 5.~~87000~~29000% 3,034,000.00 913,~~894~~374.2188 M-4 05952GAJ0 0612/19/2007 65.~~17000~~59000% 3,034,000.00 1014,~~399~~133.8838 M-5 05952GAK7 0612/19/2007 65.~~32000~~74000% 3,034,000.00 1014,~~652~~512.7163 M-6 05952GAL5 0612/19/2007 65.~~57000~~99000% 3,034,000.00 1115,~~074~~144.1072 M-7 05952GAM3 0612/19/2007 65.~~57000~~99000% 3,034,000.00 1115,~~074~~144.1072 M-8 05952GAN1 0612/19/2007 65.~~57000~~99000% 3,034,000.00 1115,~~074~~144.1072 CE 05952GAP6 0611/1930/2007 0.00000% 2,~~122~~123,~~994~~610.5998 1435,~~247,292~~777.7212 2-A-1 05952GAR2 0511/3130/2007 6.~~08188~~08261% 9691,~~066~~938,~~000~~009.0082 ~~486~~466,~~884~~019.8319 2-A-R 05952GAS0 0511/3130/2007 6.~~08188~~08136% ~~100~~0.00 0.5100 3-A-1 05952GAT8 0511/3130/2007 5.~~65516~~65258% ~~124~~119,~~075~~134,~~000~~564.0008 ~~584~~561,~~719~~181.7945 3-A-2 05952GAU5 0511/3130/2007 5.~~65516~~65258% 9590,~~070~~129,~~000~~603.0090 ~~448~~424,~~029~~554.9005 3-A-3 05952GAV3 0511/3130/2007 5.~~65516~~65258% 29,004,000.00 136,~~685~~622.1788 3-A-4 05952GAW1 0511/3130/2007 5.~~65516~~65258% 109,~~000~~601,~~000~~818.0058 4745,~~126~~229.3221 3-A-5 05952GAX9 0511/3130/2007 5.~~65516~~65258% ~~124~~119,~~074~~133,~~000~~603.0090 ~~584~~561,~~715~~176.0793 X-B-1 05952GAY7 0511/3130/2007 5.~~77089~~76925% 5,~~831~~827,~~000~~183.00 28,~~041~~015.7438 X-B-2 05952GAZ4 0511/3130/2007 5.~~77089~~76925% 1,~~458~~457,~~000~~045.0059 7,~~011~~005.6405 X-B-3 05952GBA8 0511/3130/2007 5.~~77089~~76925% 1,~~093~~092,~~000~~284.0052 5,~~256~~251.3238 X-B-4 05952GBC4 0511/3130/2007 5.~~77089~~76925% ~~729~~728,~~000~~522.0079 3,~~505~~502.8252 X-B-5 05952GBD2 0511/3130/2007 5.~~77089~~76925% ~~546~~545,~~000~~642.0059 2,~~625~~623.7629 X-B-6 05952GBE0 0511/3130/2007 5.~~77089~~76925% ~~547~~546,~~035~~676.0091 2,~~630~~628.7326 R 05952GAQ4 0511/3130/2007 0.00000% 0.00 0.00 Totals 1,~~095~~018,~~239~~159,~~129~~259.5956 54,~~447~~945,~~076~~183.9832

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 1,~~283~~093,~~683~~270.2133 0.00 ~~237~~213,~~901~~959,~~316~~943.7974 21,~~018~~980,~~512~~364.6884 0.00 1-A-2 ~~307~~261,~~072~~523.8574 0.00 5651,~~908~~181,~~927~~855.1564 ~~484~~475,~~124~~442.5846 0.00 1-A-3 1,~~479~~260,~~977~~447.7788 0.00 ~~151~~123,~~208~~605,~~022~~651.2355 1,~~940~~765,~~586~~115.5703 0.00 1-A-4 0.00 0.00 73,072,000.00 ~~225~~302,~~305~~639.3387 0.00 1-A-5 0.00 0.00 50,000,000.00 ~~155~~209,~~555~~166.5667 0.00 M-1 0.00 0.00 10,011,000.00 3142,~~534~~463.6532 0.00 M-2 0.00 0.00 4,247,000.00 1318,~~496~~191.0232 0.00 M-3 0.00 0.00 3,034,000.00 913,~~894~~374.2188 0.00 M-4 0.00 0.00 3,034,000.00 1014,~~399~~133.8838 0.00 M-5 0.00 0.00 3,034,000.00 1014,~~652~~512.7163 0.00 M-6 0.00 0.00 3,034,000.00 1115,~~074~~144.1072 0.00 M-7 0.00 0.00 3,034,000.00 1115,~~074~~144.1072 0.00 M-8 0.00 0.00 3,034,000.00 1115,~~074~~144.1072 0.00 CE 0.00 0.00 2,123,610.98 1435,~~247,292~~777.7212 0.00 2-A-1 ~~535~~997,~~810~~434.9763 0.00 9590,~~530~~940,~~189~~575.0318 1,~~022~~463,~~695~~453.8082 0.00 2-A-R ~~100~~0.00 0.00 0.00 ~~100~~0.5100 0.00 3-A-1 1530,~~043,003~~328.5658 0.00 ~~123~~118,~~031~~604,~~996~~235.4449 1,~~627~~091,~~723~~510.3503 0.00 3-A-2 1530,~~042,995~~324.1531 0.00 9489,~~027~~599,~~004~~279.8559 1954,~~491,025~~878.0536 0.00 3-A-3 0.00 0.00 29,004,000.00 136,~~685~~622.1788 0.00 3-A-4 8442,~~062~~742.3558 0.00 9,~~915~~559,~~937~~076.6500 ~~131~~87,~~188~~971.6779 0.00 3-A-5 1530,~~042,995~~324.1531 0.00 ~~123~~118,~~031~~603,~~004~~279.8559 1,~~627~~091,~~710~~501.2224 0.00 X-B-1 ~~617~~653.4415 0.00 5,~~830~~826,~~382~~529.5685 28,~~659~~668.1853 0.00 X-B-2 ~~154~~163.3932 0.00 1,~~457~~456,~~845~~882.6127 7,~~166~~168.0337 0.00 X-B-3 ~~115~~122.7443 0.00 1,092,~~884~~162.2609 5,~~372~~373.0681 0.00 X-B-4 7781.1966 0.00 728,~~922~~441.8114 3,~~583~~584.0118 0.00 X-B-5 5761.8216 0.00 545,~~942~~581.1843 2,~~683~~684.5845 0.00 X-B-6 5761.9328 0.00 546,~~977~~615.0763 2,~~688~~689.6654 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 65,~~820~~247,~~781~~539.5236 0.00 1,~~088~~012,~~418~~911,~~964~~720.4617 1210,~~267~~192,~~858~~722.5068 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 239,185,000.00 ~~239~~215,~~185~~053,~~000~~214.0008 0.00 1,~~283~~093,~~683~~270.2133 0.00 1-A-2 57,216,000.00 5751,~~216~~443,~~000~~379.0038 0.00 ~~307~~261,~~072~~523.8574 0.00 1-A-3 152,688,000.00 ~~152~~124,~~688~~866,~~000~~099.0044 0.00 1,~~479~~260,~~977~~447.7788 0.00 1-A-4 73,072,000.00 73,072,000.00 0.00 0.00 0.00 1-A-5 50,000,000.00 50,000,000.00 0.00 0.00 0.00 M-1 10,011,000.00 10,011,000.00 0.00 0.00 0.00 M-2 4,247,000.00 4,247,000.00 0.00 0.00 0.00 M-3 3,034,000.00 3,034,000.00 0.00 0.00 0.00 M-4 3,034,000.00 3,034,000.00 0.00 0.00 0.00 M-5 3,034,000.00 3,034,000.00 0.00 0.00 0.00 M-6 3,034,000.00 3,034,000.00 0.00 0.00 0.00 M-7 3,034,000.00 3,034,000.00 0.00 0.00 0.00 M-8 3,034,000.00 3,034,000.00 0.00 0.00 0.00 CE 2,122,994.59 2,~~122~~123,~~994~~610.5998 0.00 0.00 0.00 2-A-1 96,066,000.00 9691,~~066~~938,~~000~~009.0082 56,~~876~~057.5552 ~~529~~991,~~934~~377.4311 0.00 2-A-R 100.00 ~~100~~0.00 10.1000 980.9000 0.00 3-A-1 124,075,000.00 ~~124~~119,~~075~~134,~~000~~564.0008 15,~~202~~402.6059 1514,~~027,800~~925.9699 0.00 3-A-2 95,070,000.00 9590,~~070~~129,~~000~~603.0090 15,~~202~~402.47 1514,~~027,792~~921.6884 0.00 3-A-3 29,004,000.00 29,004,000.00 0.00 0.00 0.00 3-A-4 10,000,000.00 109,~~000~~601,~~000~~818.0058 1,~~225~~241.2739 8241,~~837~~501.0719 0.00 3-A-5 124,074,000.00 ~~124~~119,~~074~~133,~~000~~603.0090 217,~~034~~958.7949 1522,~~021,960~~365.3782 0.00 X-B-1 5,831,000.00 5,~~831~~827,~~000~~183.00 ~~617~~653.4415 0.00 0.00 X-B-2 1,458,000.00 1,~~458~~457,~~000~~045.0059 ~~154~~163.3932 0.00 0.00 X-B-3 1,093,000.00 1,~~093~~092,~~000~~284.0052 ~~115~~122.7443 0.00 0.00 X-B-4 729,000.00 ~~729~~728,~~000~~522.0079 7781.1966 0.00 0.00 X-B-5 546,000.00 ~~546~~545,~~000~~642.0059 5761.8216 0.00 0.00 X-B-6 547,035.00 ~~547~~546,~~035~~676.0091 5761.9328 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 1,095,239,129.59 1,~~095~~018,~~239~~159,~~129~~259.5956 5947,~~623~~205.2946 65,~~761~~200,~~158~~333.2490 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 1,~~283~~093,~~683~~270.2133 ~~237~~213,~~901~~959,~~316~~943.7974 0.~~99463309~~89453747 1,~~283~~093,~~683~~270.2133 1-A-2 0.00 ~~307~~261,~~072~~523.8574 5651,~~908~~181,~~927~~855.1564 0.~~99463309~~89453747 ~~307~~261,~~072~~523.8574 1-A-3 0.00 1,~~479~~260,~~977~~447.7788 ~~151~~123,~~208~~605,~~022~~651.2355 0.~~99030718~~80953088 1,~~479~~260,~~977~~447.7788 1-A-4 0.00 0.00 73,072,000.00 1.00000000 0.00 1-A-5 0.00 0.00 50,000,000.00 1.00000000 0.00 M-1 0.00 0.00 10,011,000.00 1.00000000 0.00 M-2 0.00 0.00 4,247,000.00 1.00000000 0.00 M-3 0.00 0.00 3,034,000.00 1.00000000 0.00 M-4 0.00 0.00 3,034,000.00 1.00000000 0.00 M-5 0.00 0.00 3,034,000.00 1.00000000 0.00 M-6 0.00 0.00 3,034,000.00 1.00000000 0.00 M-7 0.00 0.00 3,034,000.00 1.00000000 0.00 M-8 0.00 0.00 3,034,000.00 1.00000000 0.00 CE 0.00 0.00 2,123,610.98 1.00029034 0.00 2-A-1 0.00 ~~535~~997,~~810~~434.9763 9590,~~530~~940,~~189~~575.0318 0.~~99442247~~94664684 ~~535~~997,~~810~~434.9763 2-A-R 0.00 ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 3-A-1 0.00 1530,~~043,003~~328.5658 ~~123~~118,~~031~~604,~~996~~235.4449 0.~~99159377~~95590760 1530,~~043,003~~328.5658 3-A-2 0.00 1530,~~042,995~~324.1531 9489,~~027~~599,~~004~~279.8559 0.~~98902919~~94245587 1530,~~042,995~~324.1531 3-A-3 0.00 0.00 29,004,000.00 1.00000000 0.00 3-A-4 0.00 8442,~~062~~742.3558 9,~~915~~559,~~937~~076.6500 0.~~99159376~~95590760 8442,~~062~~742.3558 3-A-5 0.00 1530,~~042,995~~324.1531 ~~123~~118,~~031~~603,~~004~~279.8559 0.~~99159377~~95590760 1530,~~042,995~~324.1531 X-B-1 0.00 ~~617~~653.4415 5,~~830~~826,~~382~~529.5685 0.~~99989411~~99923338 ~~617~~653.4415 X-B-2 0.00 ~~154~~163.3932 1,~~457~~456,~~845~~882.6127 0.~~99989411~~99923338 ~~154~~163.3932 X-B-3 0.00 ~~115~~122.7443 1,092,~~884~~162.2609 0.~~99989411~~99923339 ~~115~~122.7443 X-B-4 0.00 7781.1966 728,~~922~~441.8114 0.~~99989412~~99923339 7781.1966 X-B-5 0.00 5761.8216 545,~~942~~581.1843 0.~~99989410~~99923339 5761.8216 X-B-6 0.00 5761.9328 546,~~977~~615.0763 0.~~99989410~~99923338 5761.9328 R 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 65,~~820~~247,~~781~~539.5236 1,~~088~~012,~~418~~911,~~964~~720.4617 0.~~99377290~~92483157 65,~~820~~247,~~781~~539.5236 NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 239,185,000.00 ~~1000~~899.~~00000000~~10828054 0.00000000 54.~~36690516~~57081477 0.00000000 1-A-2 57,216,000.00 ~~1000~~899.~~00000000~~10828055 0.00000000 54.~~36690524~~57081481 0.00000000 1-A-3 152,688,000.00 ~~1000~~817.~~00000000~~78593891 0.00000000 98.~~69282308~~25505528 0.00000000 1-A-4 73,072,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-5 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 10,011,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 4,247,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 3,034,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 3,034,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 3,034,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 3,034,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 3,034,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 3,034,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 2,122,994.59 1000.~~00000000~~29033988 0.00000000 0.00000000 0.00000000 2-A-1 96,066,000.00 ~~1000~~957.~~00000000~~02964441 0.~~06117201~~06305582 510.~~51635782~~31975007 0.00000000 2-A-R 100.00 ~~1000~~0.00000000 110.00000000 ~~989~~0.00000000 0.00000000 3-A-1 124,075,000.00 ~~1000~~960.~~00000000~~18185839 0.~~12252750~~12413935 84.~~28370711~~15011880 0.00000000 3-A-2 95,070,000.00 ~~1000~~948.~~00000000~~03412117 0.~~15990817~~16201189 105.~~81090439~~41623898 0.00000000 3-A-3 29,004,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-4 10,000,000.00 ~~1000~~960.~~00000000~~18185800 0.~~12252700~~12413900 84.~~28370700~~15011900 0.00000000 3-A-5 124,074,000.00 ~~1000~~960.~~00000000~~18185841 0.~~16953423~~06414309 84.~~23670044~~21011509 0.00000000 X-B-1 5,831,000.00 ~~1000~~999.~~00000000~~34539530 0.~~10588921~~11201338 0.00000000 0.00000000 X-B-2 1,458,000.00 ~~1000~~999.~~00000000~~34539781 0.~~10589163~~11201646 0.00000000 0.00000000 X-B-3 1,093,000.00 ~~1000~~999.~~00000000~~34539799 0.~~10589204~~11201281 0.00000000 0.00000000 X-B-4 729,000.00 ~~1000~~999.~~00000000~~34539095 0.~~10588477~~11201646 0.00000000 0.00000000 X-B-5 546,000.00 ~~1000~~999.~~00000000~~34540293 0.~~10589744~~11201465 0.00000000 0.00000000 X-B-6 547,035.00 ~~1000~~999.~~00000000~~34539837 0.~~10589816~~11202208 0.00000000 0.00000000 R 0.00 0.00000000 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-A-1 0.00000000 54.~~36690516~~57081477 ~~994~~894.~~63309484~~53746573 0.~~99463309~~89453747 54.~~36690516~~57081477 1-A-2 0.00000000 54.~~36690524~~57081481 ~~994~~894.~~63309476~~53746574 0.~~99463309~~89453747 54.~~36690524~~57081481 1-A-3 0.00000000 98.~~69282308~~25505528 ~~990~~809.~~30717692~~53088357 0.~~99030718~~80953088 98.~~69282308~~25505528 1-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 1000.29033988 1.00029034 0.00000000 2-A-1 0.00000000 510.~~57752972~~38280588 ~~994~~946.~~42247028~~64683842 0.~~99442247~~94664684 510.~~57752972~~38280588 2-A-R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 3-A-1 0.00000000 84.~~40623462~~27425815 ~~991~~955.~~59376538~~90760016 0.~~99159377~~95590760 84.~~40623462~~27425815 3-A-2 0.00000000 105.~~97081256~~57825087 ~~989~~942.~~02918744~~45587031 0.~~98902919~~94245587 105.~~97081256~~57825087 3-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 3-A-4 0.00000000 84.~~40623500~~27425800 ~~991~~955.~~59376500~~90760000 0.~~99159376~~95590760 84.~~40623500~~27425800 3-A-5 0.00000000 84.~~40623459~~27425818 ~~991~~955.~~59376541~~90760022 0.~~99159377~~95590760 84.~~40623459~~27425818 X-B-1 0.00000000 0.~~10588921~~11201338 999.~~89411079~~23338192 0.~~99989411~~99923338 0.~~10588921~~11201338 X-B-2 0.00000000 0.~~10589163~~11201646 999.~~89410837~~23338134 0.~~99989411~~99923338 0.~~10589163~~11201646 X-B-3 0.00000000 0.~~10589204~~11201281 999.~~89410796~~23338518 0.~~99989411~~99923339 0.~~10589204~~11201281 X-B-4 0.00000000 0.~~10588477~~11201646 999.~~89411523~~23338820 0.~~99989412~~99923339 0.~~10588477~~11201646 X-B-5 0.00000000 0.~~10589744~~11201465 999.~~89410256~~23338828 0.~~99989410~~99923339 0.~~10589744~~11201465 X-B-6 0.00000000 0.~~10589816~~11202208 999.~~89410184~~23337629 0.~~99989410~~99923338 0.~~10589816~~11202208 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. 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 0511/3120/07 - 0612/19/07 2030 54.~~53000~~95000% ~~239~~215,~~185~~053,~~000~~214.0008 ~~734~~887,~~829~~094.4751 0.00 1-A-2 0511/3120/07 - 0612/19/07 2030 54.~~57000~~99000% 5751,~~216~~443,~~000~~379.0038 ~~177~~213,~~051~~918.7372 0.00 1-A-3 0511/3120/07 - 0612/19/07 2030 54.~~43000~~85000% ~~152~~124,~~688~~866,~~000~~099.0044 ~~460~~504,~~608~~667.8015 0.00 1-A-4 0511/3120/07 - 0612/19/07 2030 54.~~55000~~97000% 73,072,000.00 ~~225~~302,~~305~~639.3387 0.00 1-A-5 0511/3120/07 - 0612/19/07 2030 5.~~60000~~02000% 50,000,000.00 ~~155~~209,~~555~~166.5667 0.00 M-1 0511/3120/07 - 0612/19/07 2030 5.~~67000~~09000% 10,011,000.00 3142,~~534~~463.6532 0.00 M-2 0511/3120/07 - 0612/19/07 2030 5.~~72000~~14000% 4,247,000.00 1318,~~496~~191.0232 0.00 M-3 0511/3120/07 - 0612/19/07 2030 5.~~87000~~29000% 3,034,000.00 913,~~894~~374.2188 0.00 M-4 0511/3120/07 - 0612/19/07 2030 65.~~17000~~59000% 3,034,000.00 1014,~~399~~133.8838 ~~254~~0.7900 M-5 0511/3120/07 - 0612/19/07 2030 65.~~32000~~74000% 3,034,000.00 1014,~~652~~512.7163 ~~507~~0.6200 M-6 0511/3120/07 - 0612/19/07 2030 65.~~57000~~99000% 3,034,000.00 1115,~~074~~144.1072 ~~929~~216.0137 M-7 0511/3120/07 - 0612/19/07 2030 65.~~57000~~99000% 3,034,000.00 1115,~~074~~144.1072 ~~929~~216.0137 M-8 0511/3120/07 - 0612/19/07 2030 65.~~57000~~99000% 3,034,000.00 1115,~~074~~144.1072 ~~929~~216.0137 CE N/A N/A 0.00000% 2,~~122~~123,~~994~~610.5998 0.00 0.00 2-A-1 0511/01/07 - 0511/30/07 30 6.~~08188~~08261% 9691,~~066~~938,~~000~~009.0082 ~~486~~466,~~884~~019.8319 0.00 2-A-R 05N/~~01/07~~A ~~- 05~~N/~~30/07~~A 30 6.~~08188~~08136% ~~100~~0.00 0.5100 0.00 3-A-1 0511/01/07 - 0511/30/07 30 5.~~65516~~65258% ~~124~~119,~~075~~134,~~000~~564.0008 ~~584~~561,~~719~~181.7945 0.00 3-A-2 0511/01/07 - 0511/30/07 30 5.~~65516~~65258% 9590,~~070~~129,~~000~~603.0090 ~~448~~424,~~029~~554.9005 0.00 3-A-3 0511/01/07 - 0511/30/07 30 5.~~65516~~65258% 29,004,000.00 136,~~685~~622.1788 0.00 3-A-4 0511/01/07 - 0511/30/07 30 5.~~65516~~65258% 109,~~000~~601,~~000~~818.0058 4745,~~126~~229.3221 0.00 3-A-5 0511/01/07 - 0511/30/07 30 5.~~65516~~65258% ~~124~~119,~~074~~133,~~000~~603.0090 ~~584~~561,~~715~~176.0793 0.00 X-B-1 0511/01/07 - 0511/30/07 30 5.~~77089~~76925% 5,~~831~~827,~~000~~183.00 28,~~041~~015.7438 0.00 X-B-2 0511/01/07 - 0511/30/07 30 5.~~77089~~76925% 1,~~458~~457,~~000~~045.0059 7,~~011~~005.6405 0.00 X-B-3 0511/01/07 - 0511/30/07 30 5.~~77089~~76925% 1,~~093~~092,~~000~~284.0052 5,~~256~~251.3238 0.00 X-B-4 0511/01/07 - 0511/30/07 30 5.~~77089~~76925% ~~729~~728,~~000~~522.0079 3,~~505~~502.8252 0.00 X-B-5 0511/01/07 - 0511/30/07 30 5.~~77089~~76925% ~~546~~545,~~000~~642.0059 2,~~625~~623.7629 0.00 X-B-6 0511/01/07 - 0511/30/07 30 5.~~77089~~76925% ~~547~~546,~~035~~676.0091 2,~~630~~628.7326 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 4,~~199~~509,~~784~~406.2620 ~~3,549~~649.4411

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 0.00 ~~734~~887,~~829~~094.4751 0.00 ~~237~~213,~~901~~959,~~316~~943.7974 1-A-2 0.00 0.00 ~~177~~213,~~051~~918.7372 0.00 5651,~~908~~181,~~927~~855.1564 1-A-3 0.00 0.00 ~~460~~504,~~608~~667.8015 0.00 ~~151~~123,~~208~~605,~~022~~651.2355 1-A-4 0.00 0.00 ~~225~~302,~~305~~639.3387 0.00 73,072,000.00 1-A-5 0.00 0.00 ~~155~~209,~~555~~166.5667 0.00 50,000,000.00 M-1 0.00 0.00 3142,~~534~~463.6532 0.00 10,011,000.00 M-2 0.00 0.00 1318,~~496~~191.0232 0.00 4,247,000.00 M-3 0.00 0.00 913,~~894~~374.2188 0.00 3,034,000.00 M-4 ~~254~~0.7900 0.00 1014,~~399~~133.8838 0.00 3,034,000.00 M-5 ~~507~~0.6200 0.00 1014,~~652~~512.7163 0.00 3,034,000.00 M-6 ~~929~~216.0137 0.00 1115,~~074~~144.1072 0.00 3,034,000.00 M-7 ~~929~~216.0137 0.00 1115,~~074~~144.1072 0.00 3,034,000.00 M-8 ~~929~~216.0137 0.00 1115,~~074~~144.1072 0.00 3,034,000.00 CE 0.00 0.00 1435,~~247,292~~777.7212 0.00 2,123,610.98 2-A-1 0.00 0.00 ~~486~~466,~~884~~019.8319 0.00 9590,~~530~~940,~~189~~575.0318 2-A-R 0.00 0.00 0.5100 0.00 0.00 3-A-1 0.00 0.00 ~~584~~561,~~719~~181.7945 0.00 ~~123~~118,~~031~~604,~~996~~235.4449 3-A-2 0.00 0.00 ~~448~~424,~~029~~554.9005 0.00 9489,~~027~~599,~~004~~279.8559 3-A-3 0.00 0.00 136,~~685~~622.1788 0.00 29,004,000.00 3-A-4 0.00 0.00 4745,~~126~~229.3221 0.00 9,~~915~~559,~~937~~076.6500 3-A-5 0.00 0.00 ~~584~~561,~~715~~176.0793 0.00 ~~123~~118,~~031~~603,~~004~~279.8559 X-B-1 0.00 0.00 28,~~041~~015.7438 0.00 5,~~830~~826,~~382~~529.5685 X-B-2 0.00 0.00 7,~~011~~005.6405 0.00 1,~~457~~456,~~845~~882.6127 X-B-3 0.00 0.00 5,~~256~~251.3238 0.00 1,092,~~884~~162.2609 X-B-4 0.00 0.00 3,~~505~~502.8252 0.00 728,~~922~~441.8114 X-B-5 0.00 0.00 2,~~625~~623.7629 0.00 545,~~942~~581.1843 X-B-6 0.00 0.00 2,~~630~~628.7326 0.00 546,~~977~~615.0763 R 0.00 0.00 0.00 0.00 0.00 Totals ~~3,549~~649.4411 0.00 54,~~447~~945,~~076~~183.9832 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-1 239,185,000.00 54.~~53000~~95000% ~~1000~~899.~~00000000~~10828054 3.~~07222221~~70882167 0.00000000 1-A-2 57,216,000.00 54.~~57000~~99000% ~~1000~~899.~~00000000~~10828055 3.~~09444439~~73879195 0.00000000 1-A-3 152,688,000.00 54.~~43000~~85000% ~~1000~~817.~~00000000~~78593891 3.~~01666667~~30521816 0.00000000 1-A-4 73,072,000.00 54.~~55000~~97000% 1000.00000000 34.~~08333329~~14166671 0.00000000 1-A-5 50,000,000.00 5.~~60000~~02000% 1000.00000000 34.~~11111120~~18333340 0.00000000 M-1 10,011,000.00 5.~~67000~~09000% 1000.00000000 34.~~15000000~~24166617 0.00000000 M-2 4,247,000.00 5.~~72000~~14000% 1000.00000000 34.~~17777725~~28333412 0.00000000 M-3 3,034,000.00 5.~~87000~~29000% 1000.00000000 34.~~26111074~~40833223 0.00000000 M-4 3,034,000.00 65.~~17000~~59000% 1000.00000000 34.~~42777851~~65833223 0.~~08397825~~00000000 M-5 3,034,000.00 65.~~32000~~74000% 1000.00000000 34.~~51111074~~78333223 0.~~16731048~~00000000 M-6 3,034,000.00 65.~~57000~~99000% 1000.00000000 34.~~65000000~~99166777 0.~~30619974~~07131510 M-7 3,034,000.00 65.~~57000~~99000% 1000.00000000 34.~~65000000~~99166777 0.~~30619974~~07131510 M-8 3,034,000.00 65.~~57000~~99000% 1000.00000000 34.~~65000000~~99166777 0.~~30619974~~07131510 CE 2,122,994.59 0.00000% 1000.~~00000000~~29033988 0.00000000 0.00000000 2-A-1 96,066,000.00 6.~~08188~~08261% ~~1000~~957.~~00000000~~02964441 54.~~06823257~~85103148 0.00000000 2-A-R 100.00 6.~~08188~~08136% ~~1000~~0.00000000 50.~~10000000~~00000000 0.00000000 3-A-1 124,075,000.00 5.~~65516~~65258% ~~1000~~960.~~00000000~~18185839 4.~~71263180~~52292122 0.00000000 3-A-2 95,070,000.00 5.~~65516~~65258% ~~1000~~948.~~00000000~~03412117 4.~~71263175~~46569948 0.00000000 3-A-3 29,004,000.00 5.~~65516~~65258% 1000.00000000 4.~~71263171~~71048407 0.00000000 3-A-4 10,000,000.00 5.~~65516~~65258% ~~1000~~960.~~00000000~~18185800 4.~~71263200~~52292100 0.00000000 3-A-5 124,074,000.00 5.~~65516~~65258% ~~1000~~960.~~00000000~~18185841 4.~~71263174~~52292124 0.00000000 X-B-1 5,831,000.00 5.~~77089~~76925% ~~1000~~999.~~00000000~~34539530 4.~~80907906~~80455839 0.00000000 X-B-2 1,458,000.00 5.~~77089~~76925% ~~1000~~999.~~00000000~~34539781 4.~~80908093~~80456104 0.00000000 X-B-3 1,093,000.00 5.~~77089~~76925% ~~1000~~999.~~00000000~~34539799 4.~~80907594~~80455627 0.00000000 X-B-4 729,000.00 5.~~77089~~76925% ~~1000~~999.~~00000000~~34539095 4.~~80908093~~80455418 0.00000000 X-B-5 546,000.00 5.~~77089~~76925% ~~1000~~999.~~00000000~~34540293 4.~~80908425~~80456044 0.00000000 X-B-6 547,035.00 5.~~77089~~76925% ~~1000~~999.~~00000000~~34539837 4.~~80907072~~80455547 0.00000000 R 0.00 0.00000% 0.00000000 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-A-1 0.00000000 0.00000000 3.~~07222221~~70882167 0.00000000 ~~994~~894.~~63309484~~53746573 1-A-2 0.00000000 0.00000000 3.~~09444439~~73879195 0.00000000 ~~994~~894.~~63309476~~53746574 1-A-3 0.00000000 0.00000000 3.~~01666667~~30521816 0.00000000 ~~990~~809.~~30717692~~53088357 1-A-4 0.00000000 0.00000000 34.~~08333329~~14166671 0.00000000 1000.00000000 1-A-5 0.00000000 0.00000000 34.~~11111120~~18333340 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 34.~~15000000~~24166617 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 34.~~17777725~~28333412 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 34.~~26111074~~40833223 0.00000000 1000.00000000 M-4 0.~~08397825~~00000000 0.00000000 34.~~42777851~~65833223 0.00000000 1000.00000000 M-5 0.~~16731048~~00000000 0.00000000 34.~~51111074~~78333223 0.00000000 1000.00000000 M-6 0.~~30619974~~07131510 0.00000000 34.~~65000000~~99166777 0.00000000 1000.00000000 M-7 0.~~30619974~~07131510 0.00000000 34.~~65000000~~99166777 0.00000000 1000.00000000 M-8 0.~~30619974~~07131510 0.00000000 34.~~65000000~~99166777 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~587~~205.~~51573173~~26529933 0.00000000 1000.29033988 2-A-1 0.00000000 0.00000000 54.~~06823257~~85103148 0.00000000 ~~994~~946.~~42247028~~64683842 2-A-R 0.00000000 0.00000000 50.~~10000000~~00000000 0.00000000 0.00000000 3-A-1 0.00000000 0.00000000 4.~~71263180~~52292122 0.00000000 ~~991~~955.~~59376538~~90760016 3-A-2 0.00000000 0.00000000 4.~~71263175~~46569948 0.00000000 ~~989~~942.~~02918744~~45587031 3-A-3 0.00000000 0.00000000 4.~~71263171~~71048407 0.00000000 1000.00000000 3-A-4 0.00000000 0.00000000 4.~~71263200~~52292100 0.00000000 ~~991~~955.~~59376500~~90760000 3-A-5 0.00000000 0.00000000 4.~~71263174~~52292124 0.00000000 ~~991~~955.~~59376541~~90760022 X-B-1 0.00000000 0.00000000 4.~~80907906~~80455839 0.00000000 999.~~89411079~~23338192 X-B-2 0.00000000 0.00000000 4.~~80908093~~80456104 0.00000000 999.~~89410837~~23338134 X-B-3 0.00000000 0.00000000 4.~~80907594~~80455627 0.00000000 999.~~89410796~~23338518 X-B-4 0.00000000 0.00000000 4.~~80908093~~80455418 0.00000000 999.~~89411523~~23338820 X-B-5 0.00000000 0.00000000 4.~~80908425~~80456044 0.00000000 999.~~89410256~~23338828 X-B-6 0.00000000 0.00000000 4.~~80907072~~80455547 0.00000000 999.~~89410184~~23337629 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (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 109,~~715~~367,~~754~~789.4719 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 67108,~~926~~771.3532 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments ~~65,205~~0.3400 Total Deposits 109,~~848~~476,~~886~~560.1651 Withdrawals Swap Payments 0104,208.0018 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 079,170.0075 Total Administration Fees ~~208~~191,~~737~~960.8814 Payment of Interest and Principal 109,~~640~~101,~~148~~221.2844 Total Withdrawals (Pool Distribution Amount) 109,~~848~~476,~~886~~560.1651 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~208~~191,~~737~~036.8866 Borrowers Protection Plan Fees (Bank of America, N.A) 923.48 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~208~~191,~~737~~960.8814 *Servicer Payees include: BANK OF AMERICA, N.A.; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Basis Risk Reserve Fund 0.00 ~~3,549~~649.4410 ~~3,549~~649.4410 0.00 Bank of New York Cap Agreement 0.00 0.00 0.00 0.00 Bank of New York Swap Agreement 0.00 ~~65,205~~0.3400 ~~65,205~~0.3400 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Bank of New York Cap Agreement 0.00 0.00 0.00 Bank of New York Swap Agreement 1,~~284~~593,~~786~~376.67 1,~~219~~697,~~581~~584.3385 65(104,~~205~~208.3418)

Collateral Statement Group 1 (A) 1(B) Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 57.~~584163~~593906 6.~~935762~~941745 Weighted Average Net Rate 57.~~209163~~218906 6.~~673626~~682407 Weighted Average Pass-Through Rate 57.~~209163~~218906 6.~~673538~~682301 Weighted Average Remaining Term ~~359~~352 ~~338~~333 Principal And Interest Constant ~~186~~106,~~397~~318.1323 ~~428~~352,~~436~~068.0226 Beginning Loan Count ~~116~~82 ~~184~~158 Loans Paid in Full 1 2 3 Ending Loan Count ~~115~~80 ~~182~~155 Beginning Scheduled Balance 5431,~~424~~386,~~920~~921.4460 7360,~~425~~427,~~719~~035.3610 Ending Scheduled Balance 5330,~~205~~819,~~906~~676.4000 7259,~~203~~692,~~106~~962.6242 Actual Ending Collateral Balance 5330,~~154~~745,~~219~~220.9870 7259,~~207~~695,~~012~~325.7866 Scheduled Principal ~~44,232~~0.4300 42,~~049~~510.9472 Unscheduled Principal 1659,~~285,881~~551.5982 1731,~~218,562~~561.8096 Negative Amortized Principal (~~111~~92,~~099~~306.9822) 0.00 Scheduled Interest ~~253~~198,~~264~~624.6845 ~~424~~349,~~386~~557.0854 Servicing Fees 179,~~007~~808.7941 1613,~~039~~059.5815 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 5.4235 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 ~~236~~188,~~256~~816.8904 ~~408~~336,~~341~~493.0804 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 1(C) 1(D) Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~288861~~267738 6.~~246288~~228232 Weighted Average Net Rate 6.~~038861~~017738 5.~~996288~~978232 Weighted Average Pass-Through Rate 6.~~031969~~010485 5.~~995708~~977628 Weighted Average Remaining Term ~~362~~355 ~~360~~354 Principal And Interest Constant ~~625~~592,~~637~~442.6757 1,~~597~~529,~~970~~527.6493 Beginning Loan Count ~~174~~167 ~~455~~442 Loans Paid in Full 01 1 Ending Loan Count ~~174~~166 ~~454~~441 Beginning Scheduled Balance ~~117~~111,~~366~~502,~~644~~283.5242 ~~304~~292,~~545~~222,~~502~~127.6528 Ending Scheduled Balance ~~117~~110,~~356~~675,~~653~~902.1492 ~~303~~291,~~932~~746,~~383~~047.2414 Actual Ending Collateral Balance ~~117~~110,~~367~~683,~~040~~467.7954 ~~303~~291,~~943~~755,~~684~~350.8975 Scheduled Principal 10,~~552~~053.2033 12,~~738~~838.3270 Unscheduled Principal ~~(560~~816,327.~~82)~~17 ~~600~~463,~~381~~241.0944 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~615~~582,~~085~~389.4724 1,~~585~~516,~~232~~689.3223 Servicing Fees 2423,~~451~~229.3864 6360,~~446~~879.9861 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 ~~674~~673.1193 ~~147~~146.1394 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 ~~589~~558,~~959~~485.9867 1,~~521~~455,~~638~~662.2168 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 1(E) Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~277851~~202743 6.~~331878~~332609 Weighted Average Net Rate 65.~~027851~~952743 6.~~081879~~082609 Weighted Average Pass-Through Rate 65.~~025327~~950561 6.~~081878~~082609 Weighted Average Remaining Term ~~361~~355 ~~359~~353 Principal And Interest Constant ~~304~~282,~~460~~586.7931 ~~527~~506,~~549~~012.2001 Beginning Loan Count 8784 ~~177~~174 Loans Paid in Full 0 01 Ending Loan Count 8784 ~~177~~173 Beginning Scheduled Balance 5653,~~983~~481,~~207~~936.6247 9894,~~833~~704,~~652~~514.7780 Ending Scheduled Balance 5653,~~977~~470,~~827~~473.7544 9893,~~297~~706,~~572~~897.4789 Actual Ending Collateral Balance 5653,~~982~~474,~~707~~516.0338 9893,~~301~~710,~~532~~986.9227 Scheduled Principal 6,~~350~~140.7072 6,~~046~~239.9780 Unscheduled Principal ~~(970~~5,322.~~83)~~31 ~~530~~991,~~033~~377.3311 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~298~~276,~~110~~445.0959 ~~521~~499,~~502~~772.2321 Servicing Fees 11,~~871~~142.5007 2019,~~590~~730.3411 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 ~~119~~97.8826 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 ~~286~~265,~~118~~206.7126 ~~500~~480,~~911~~042.8910 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 Group 3 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~905158~~902581 6.~~183728~~245770 Weighted Average Net Rate 5.~~655158~~652581 5.~~925806~~990779 Weighted Average Pass-Through Rate 5.~~655158~~652581 5.~~924636~~989546 Weighted Average Remaining Term ~~342~~336 ~~353~~347 Principal And Interest Constant 1,~~339~~288,~~478~~785.3230 54,~~009~~657,~~929~~740.7761 Beginning Loan Count ~~419~~404 1,~~612~~511 Loans Paid in Full 41 89 Ending Loan Count ~~415~~403 1,~~604~~502 Beginning Scheduled Balance ~~265~~255,~~585~~300,~~482~~837.6640 ~~971~~899,~~165~~025,~~130~~656.0207 Ending Scheduled Balance ~~263~~254,~~414~~196,~~510~~481.4321 ~~965~~894,~~387~~308,~~960~~441.0502 Actual Ending Collateral Balance ~~263~~254,~~429~~217,~~954~~540.7325 ~~965~~894,~~386~~282,~~153~~407.1255 Scheduled Principal 3233,~~541~~007.5217 ~~116~~70,~~512~~790.0844 Unscheduled Principal 21,~~138~~071,~~430~~349.7102 54,~~771~~738,~~757~~730.8783 Negative Amortized Principal 0.00 (~~111~~92,~~099~~306.9822) Scheduled Interest 1,~~306~~255,~~936~~778.8013 54,~~004~~679,~~517~~256.6739 Servicing Fees 5553,~~330~~187.3167 ~~208~~191,~~737~~036.8866 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 ~~946~~923.5448 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~251~~202,~~606~~590.4946 4,~~794~~487,~~833~~296.25 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

~~Miscellaneous~~Additional Reporting - ~~Deal~~Group Level ~~Miscellaneous~~Informational Reporting ~~Item~~Group ~~Value~~2 ~~Group~~Senior Percentage 97.078803% Senior Prepayment Percentage 100.000000% Subordinate Percentage 2.921197% ~~Reimbursement~~Subordinate Prepayment Percentage 0.000000% Recovery Amount $0.00 Liquidation Proceeds 0.00 Group 3 ~~Reimbursement~~Senior Percentage 97.089375% Senior Prepayment Percentage 100.000000% Subordinate Percentage 2.910625% Subordinate Prepayment Percentage 0.000000% Recovery Amount $0.00 Liquidation Proceeds 0.00 Structural Reporting Monthly Excess Interest Amount 539,985.10 Monthly Excess Cash Amount 435,776.92 Extra Principal Distribution 0.00 Overcollaterization Amount 2,123,610.98 OC ~~Group~~Deficiency ~~Reimbursement~~Amount 0.00 OC Release Amount $0.00 ~~Aggregate~~OC ~~Senior~~Recovery Amount (a) 0.00 OC Recovery Amount (b) 0.00 OC Recovery Amount (c) 0.00 OC Recovery Amount (d) 0.00 OC Recovery Amount (c) 0.00 Target Overcollaterization Amount 2,123,610.98 Trigger Event Reporting Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.500000% 97Calculated Value 0.~~1993973~~000000% ~~Aggregate~~Delinquency ~~Subordinate~~Trigger Trigger Result Pass Threshold Value 2.531866% Calculated Value 1.240957% Trigger Event Trigger Result Pass Group 2 Shifting Interest Cumulative Loss Test Trigger Result Pass Threshold Value 20.~~8006027~~000000% Calculated Value 0.000000% Shifting Interest Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Shifting Interest Senior Step Down Test Trigger Result Pass Two Times Test Trigger Result Pass Group 3 Shifting Interest Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Shifting Interest Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 3.180461% Shifting Interest Senior Step Down Test Trigger Result Pass Two Times Test Trigger Result Pass

~~Additional~~Delinquency ~~Reporting~~Status - ~~Group~~MBA ~~Level~~Delinquency ~~Informational~~Calculation ~~Reporting~~Method ~~Group~~DELINQUENT 2BANKRUPTCY ~~Senior~~FORECLOSURE ~~Percentage~~REO 97Total No.~~199787%~~ ~~Senior~~of ~~Prepayment~~Loans ~~Percentage~~No. ~~100~~of Loans No.~~000000%~~ ~~Subordinate~~of ~~Percentage~~Loans 2No.~~800213%~~ ~~Subordinate~~of ~~Prepayment~~Loans ~~Percentage~~No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0~~.000000%~~-29 ~~Recovery~~Days ~~Amount~~2 0~~.00~~ ~~Liquidation~~0 ~~Proceeds~~2 1,298,118.15 0.00 ~~Group~~0.00 31,298,118.15 ~~Senior~~30 ~~Percentage~~Days ~~97.199966%~~21 ~~Senior~~2 ~~Prepayment~~0 ~~Percentage~~0 ~~100~~23 12,571,732.~~000000%~~92 ~~Subordinate~~716,000.00 ~~Percentage~~0.00 20.~~800034%~~00 ~~Subordinate~~13,287,732.92 ~~Prepayment~~60 ~~Percentage~~Days 3 0~~.000000%~~ ~~Recovery~~0 ~~Amount~~0 3 2,178,438.70 0.00 ~~Liquidation~~0.00 ~~Proceeds~~ 0.00 ~~Structural~~2,178,438.70 ~~Reporting~~90 ~~Monthly~~Days ~~Excess~~5 ~~Interest~~0 ~~Amount~~0 0~~.00~~ ~~Monthly~~5 ~~Excess~~2,763,344.61 ~~Cash~~0.00 ~~Amount~~0.00 10.00 2,~~250~~763,~~842~~344.1661 ~~Extra~~120 ~~Principal~~Days ~~Distribution~~3 ~~616.39~~0 ~~Overcollaterization~~1 ~~Amount~~0 24 1,~~123~~677,~~610~~399.9883 OC0.00 ~~Deficiency~~319,052.80 ~~Amount~~ 0.00 OC1,996,452.63 ~~Release~~150 ~~Amount~~Days 0~~.00~~ OC0 ~~Recovery~~0 ~~Amount~~0 ~~(a)~~0 0.00 OC0.00 ~~Recovery~~0.00 ~~Amount~~0.00 ~~(b)~~ 0.00 OC180+ ~~Recovery~~Days ~~Amount~~2 ~~(c)~~0 0~~.00~~ OC0 ~~Recovery~~2 ~~Amount~~543,365.77 ~~(d)~~0.00 0.00 OC0.00 ~~Recovery~~543,365.77 ~~Amount~~Totals ~~(c)~~34 ~~0.00~~4 ~~Target~~1 ~~Overcollaterization~~0 ~~Amount~~39 19,734,281.83 2,~~123~~014,~~610~~118.9815 ~~Trigger~~319,052.80 ~~Event~~0.00 ~~Reporting~~22,067,452.78 ~~Cumulative~~No. ~~Loss~~of ~~Trigger~~Loans ~~Trigger~~No. ~~Result~~of ~~Pass~~Loans ~~Threshold~~No. ~~Value~~of 0Loans No.~~500000%~~ ~~Calculated~~of ~~Value~~Loans 0No.~~000000%~~ ~~Delinquency~~of ~~Trigger~~Loans ~~Trigger~~Actual ~~Result~~Balance ~~Pass~~Actual ~~Threshold~~Balance ~~Value~~Actual 2Balance Actual Balance Actual Balance 0-29 Days 0.~~291627~~133156% ~~Calculated~~0.000000% ~~Value~~0.000000% 0.133156% 0.145158% 0.000000% ~~Trigger~~0.000000% ~~Event~~0.145158% ~~Trigger~~30 ~~Result~~Days ~~Pass~~1.398136% ~~Group~~0.133156% 20.000000% ~~Shifting~~0.000000% ~~Interest~~1.531292% ~~Cumulative~~1.405790% ~~Loss~~0.080064% ~~Test~~0.000000% ~~Trigger~~0.000000% ~~Result~~1.485854% ~~Pass~~60 ~~Threshold~~Days ~~Value~~0.199734% 200.000000% ~~Calculated~~0.000000% ~~Value~~ 0.000000% ~~Shifting~~0.199734% ~~Interest~~0.243596% ~~Delinquency~~0.000000% ~~Test~~0.000000% ~~Trigger~~0.000000% ~~Result~~0.243596% ~~Pass~~90 ~~Threshold~~Days ~~Value~~0.332889% 500.000000% ~~Calculated~~0.000000% ~~Value~~ 0.000000% ~~Shifting~~0.332889% ~~Interest~~0.309001% ~~Senior~~0.000000% ~~Step~~0.000000% ~~Down~~0.000000% ~~Test~~0.309001% ~~Trigger~~120 ~~Result~~Days ~~Pass~~0.199734% ~~Two~~0.000000% ~~Times~~0.066578% ~~Test~~0.000000% ~~Trigger~~0.266312% ~~Result~~0.187569% ~~Pass~~0.000000% ~~Group~~0.035677% 30.000000% ~~Shifting~~0.223246% ~~Interest~~150 ~~Cumulative~~Days ~~Loss~~0.000000% ~~Trigger~~0.000000% ~~Trigger~~0.000000% ~~Result~~0.000000% ~~Pass~~0.000000% ~~Threshold~~0.000000% ~~Value~~0.000000% 200.000000% ~~Calculated~~0.000000% ~~Value~~ 0.000000% ~~Shifting~~180+ ~~Interest~~Days ~~Delinquency~~0.133156% ~~Test~~0.000000% ~~Trigger~~0.000000% ~~Result~~0.000000% ~~Pass~~0.133156% ~~Threshold~~0.060760% ~~Value~~0.000000% 500.000000% ~~Calculated~~0.000000% ~~Value~~0.060760% Totals 2.263648% 0.266312% 0.066578% 0.000000% ~~Shifting~~2.596538% ~~Interest~~2.206717% ~~Senior~~0.225222% ~~Step~~0.035677% ~~Down~~0.000000% ~~Test~~2.467616% ~~Trigger~~Please ~~Result~~refer ~~Pass~~to ~~Two~~CTSLink.com ~~Times~~for ~~Test~~a ~~Trigger~~list ~~Result~~of ~~Pass~~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 29 0 ~~0 0 29 13,051,326~~.~~47 0.~~00 ~~0.00~~Periodic ~~0.00~~Advance 13108,~~051,326~~771.47 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 29 0 0 0 29 13,051,326.47 0.00 0.00 0.00 13,051,326.47 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 1.807980% 0.000000% 0.000000% 0.000000% 1.807980% 1.351928% 0.000000% 0.000000% 0.000000% 1.351928% 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 1.807980% 0.000000% 0.000000% 0.000000% 1.807980% 1.351928% 0.000000% 0.000000% 0.000000% 1.351928% Please refer to CTSLink.com for a list of delinquency code descriptions.32

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 67,926.35

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 (A) - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 600,000.00 0.00 0.00 0.00 600,000.00 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 1 0 0 0 1 600,000.00 0.00 0.00 0.00 600,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.869565% 0.000000% 0.000000% 0.000000% 0.869565% 1.128791% 0.000000% 0.000000% 0.000000% 1.128791% 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 0.869565% 0.000000% 0.000000% 0.000000% 0.869565% 1.128791% 0.000000% 0.000000% 0.000000% 1.128791% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(B) - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 18 0 0 0 18 6,793,116.11 0.00 0.00 0.00 6,793,116.11 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 18 0 0 0 18 6,793,116.11 0.00 0.00 0.00 6,793,116.11 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 9.890110% 0.000000% 0.000000% 0.000000% 9.890110% 9.407834% 0.000000% 0.000000% 0.000000% 9.407834% 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 9.890110% 0.000000% 0.000000% 0.000000% 9.890110% 9.407834% 0.000000% 0.000000% 0.000000% 9.407834% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(C) - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1,179,286.31 0.00 0.00 0.00 1,179,286.31 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 1,179,286.31 0.00 0.00 0.00 1,179,286.31 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.724138% 0.000000% 0.000000% 0.000000% 1.724138% 1.004785% 0.000000% 0.000000% 0.000000% 1.004785% 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 1.724138% 0.000000% 0.000000% 0.000000% 1.724138% 1.004785% 0.000000% 0.000000% 0.000000% 1.004785% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(D) - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1,648,920.00 0.00 0.00 0.00 1,648,920.00 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 3 0 0 0 3 1,648,920.00 0.00 0.00 0.00 1,648,920.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.660793% 0.000000% 0.000000% 0.000000% 0.660793% 0.542508% 0.000000% 0.000000% 0.000000% 0.542508% 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 0.660793% 0.000000% 0.000000% 0.000000% 0.660793% 0.542508% 0.000000% 0.000000% 0.000000% 0.542508% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1(E) - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 2,830,004.05 0.00 0.00 0.00 2,830,004.05 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 4 0 0 0 4 2,830,004.05 0.00 0.00 0.00 2,830,004.05 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.963855% 0.000000% 0.000000% 0.000000% 0.963855% 1.074291% 0.000000% 0.000000% 0.000000% 1.074291% 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 0.963855% 0.000000% 0.000000% 0.000000% 0.963855% 1.074291% 0.000000% 0.000000% 0.000000% 1.074291% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~REO~~180+ ~~Detail~~Delinquency ~~- All Mortgage Loans in REO during Current Period~~ Summary ~~- No REO Information to report this period. 1~~ (Acontinued) ~~- No REO Information to report this period.~~ 1(B) ~~- No REO Information to report this period.~~ 1(C) -Days NoNumber ~~REO~~of ~~Information~~Outstanding toPercentage ~~report~~of ~~this~~Number ~~period.~~of ~~1(D)~~Outstanding -Percentage Noof ~~REO~~Delinquent ~~Information~~Loans toActual ~~report~~Balance(%) ~~this~~Loans ~~period.~~Actual 1Balance(E%) -Balance($) NoBalance($) ~~REO~~180 ~~Information~~- to209 ~~report~~0 ~~this~~0.00 ~~period~~0.000 ~~Group~~1 2126,365.77 -0.114 NoTotal ~~REO~~0 ~~Information~~0.00 to0.000 ~~report~~1 ~~this period~~126,365.77 ~~Group 3 - No REO Information to report this period~~0.114

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Detail~~History* -New ~~All~~Foreclosure ~~Mortgage~~Loans Month Foreclosure Percentage Loans in Foreclosure ~~during~~1 Jan-07 0.000% Original Principal Balance 322,000.00 Feb-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 319,052.80 Mar-07 No0.000% Apr-07 0.000% Current Foreclosure ~~Information~~Total toMay-07 0.000% Loans in Foreclosure 1 Jun-07 0.000% Original Principal Balance 322,000.00 Jul-07 0.000% Current Actual Balance 319,052.80 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.067% Dec-07 0.036% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 1 (A) - No Foreclosure Information to report this period. 1(B) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-07 No0.000% Original Principal Balance 0.00 Feb-07 0.000% Current Actual Balance 0.00 Mar-07 0.000% Apr-07 0.000% Current Foreclosure ~~Information~~Total toMay-07 0.000% Loans in Foreclosure 0 Jun-07 0.000% Original Principal Balance 0.00 Jul-07 0.000% Current Actual Balance 0.00 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.998% Dec-07 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 1(C) - No Foreclosure Information to report this period. 1(D) - No Foreclosure Information to report this period. 1(E) - No Foreclosure Information to report this period. Group 2 - No Foreclosure Information to report this period. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-07 No0.000% Original Principal Balance 322,000.00 Feb-07 0.000% Current Actual Balance 319,052.80 Mar-07 0.000% Apr-07 0.000% Current Foreclosure ~~Information~~Total toMay-07 0.000% Loans in Foreclosure 1 Jun-07 0.000% Original Principal Balance 322,000.00 Jul-07 0.000% Current Actual Balance 319,052.80 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.126% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

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 NoGroup ~~Foreclosure~~3 ~~Loans~~0060443595 ~~this~~Dec-2007 ~~Period~~01-Jan-2006 FL 70.00 322,000.00

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 NoGroup ~~Foreclosure~~3 ~~Loans~~0060443595 ~~this~~319,052.80 ~~Period~~01-Jul-2007 4 6.000% 9,185.83

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy ~~Detail~~History* -New ~~All~~Bankruptcy ~~Mortgage~~Loans Month Bankruptcy Percentage Loans in Bankruptcy ~~during~~3 Jan-07 0.000% Original Principal Balance 1,177,000.00 Feb-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 1,176,853.70 Mar-07 No0.000% Apr-07 0.000% Current Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 4 Jun-07 0.000% Original Principal Balance 2,014,500.00 Jul-07 0.000% Current Actual Balance 2,014,118.15 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.093% Dec-07 0.225% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 1 (A) - No Bankruptcy Information to report this period. 1(B) - No Bankruptcy Information to report this period. 1(C) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan-07 No0.000% Original Principal Balance 500,000.00 Feb-07 0.000% Current Actual Balance 500,000.00 Mar-07 0.000% Apr-07 0.000% Current Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 1 Jun-07 0.000% Original Principal Balance 500,000.00 Jul-07 0.000% Current Actual Balance 500,000.00 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.452% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 1(D) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan-07 No0.000% Original Principal Balance 216,000.00 Feb-07 0.000% Current Actual Balance 216,000.00 Mar-07 0.000% Apr-07 0.000% Current Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 2 Jun-07 0.000% Original Principal Balance 1,053,500.00 Jul-07 0.000% Current Actual Balance 1,053,264.45 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.287% Dec-07 0.361% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 1(E) - No Bankruptcy Information to report this period. Group 2 - No Bankruptcy Information to report this period. Group 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan-07 No0.000% Original Principal Balance 461,000.00 Feb-07 0.000% Current Actual Balance 460,853.70 Mar-07 0.000% Apr-07 0.000% Current Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 1 Jun-07 0.000% Original Principal Balance 461,000.00 Jul-07 0.000% Current Actual Balance 460,853.70 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.181% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

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 No1(C) ~~Bankruptcy~~6048846387 ~~Loans~~Dec-2007 ~~this~~01-Jun-2007 ~~Period~~CA 80.00 500,000.00 1(D) 6893815693 Dec-2007 01-Jun-2007 IL 80.00 216,000.00 1(D) 6994863071 Nov-2007 01-May-2007 FL 83.75 837,500.00 Group 3 0055177505 Dec-2007 01-Aug-2005 CA 68.30 461,000.00

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 No1(C) ~~Bankruptcy~~6048846387 ~~Loans~~500,000.00 ~~this~~01-Oct-2007 ~~Period~~1 6.125% 7,343.73 1(D) 6893815693 216,000.00 01-Oct-2007 1 6.375% 3,307.50 1(D) 6994863071 837,264.45 01-Nov-2007 0 6.750% 9,070.36 Group 3 0055177505 460,853.70 01-Nov-2007 0 5.750% 4,224.50

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 (A) 0 0.00 0.00 0.000% 1(B) 0 0.00 0.00 0.000% 1(C) 0 0.00 0.00 0.000% 1(D) 0 0.00 0.00 0.000% 1(E) 0 0.00 0.00 0.000% Group 2 0 0.00 0.00 0.000% Group 3 0 0.00 0.00 0.000% Total 0 0.00 0.00 0.000%

Realized Loss Report - Collateral Summary - No Realized Loss Information to report this period. 1 (A) - No Realized Loss Information to report this period. 1(B) - No Realized Loss Information to report this period. 1(C) - No Realized Loss Information to report this period. 1(D) - No Realized Loss Information to report this period. 1(E) - No Realized Loss Information to report this period. Group 2 - No Realized Loss Information to report this period. Group 3 - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): ~~sum~~Sum(Beg Scheduled Balance of Liquidated Loans) / ~~sum~~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 (All Realized Losses) / Sum (~~Ending~~ Actual Liquidated Balance for loans that have experienced a loss). 3 Month Average and 12 Month Average will not have values until the 3rd and 12th month respectively.

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 (A) 12 ~~600~~639,~~000~~600.00 ~~598~~647,~~570~~522.1666 0 0.00 0.00 1(B) 23 1,~~108~~125,500.00 1724,~~108,499~~489.9982 0 0.00 0.00 1(C) 01 0696,000.00 0696,000.00 0 0.00 0.00 1(D) 1 ~~560~~438,~~000~~500.00 ~~560~~438,~~000~~500.00 0 0.00 0.00 1(E) 0 0.00 0.00 0 0.00 0.00 Group 2 01 0897,500.00 0897,500.00 0 0.00 0.00 Group 3 41 2824,~~004,~~000.00 2819,~~003,079~~990.1396 0 0.00 0.00 Total 89 4,~~272~~621,~~500~~100.00 4,~~270~~224,~~149~~003.2844 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 (A) 0 0.00 0.00 0 0.00 0.00 ~~687~~10,~~311~~136.4328 1(B) 0 0.00 0.00 0 0.00 0.00 ~~110~~7,~~062~~072.8114 1(C) 0 0.00 0.00 0 0.00 0.00 ~~(560~~120,327.~~82)~~17 1(D) 0 0.00 0.00 0 0.00 0.00 4024,~~381~~741.0944 1(E) 0 0.00 0.00 0 0.00 0.00 ~~(970~~5,322.~~83)~~31 Group 2 0 0.00 0.00 0 0.00 0.00 ~~530~~93,~~033~~877.3311 Group 3 0 0.00 0.00 0 0.00 0.00 ~~135~~251,~~351~~358.5806 Total 0 0.00 0.00 0 0.00 0.00 1512,~~501,608~~834.5951

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 (A) ~~6085317961~~6828449782 ILNJ 8070.0074 01-May-2007 ~~600~~382,000.00 ~~598~~388,~~570~~694.1655 1 (BA) ~~0086297686~~6891536382 CAAZ 5380.8600 01-~~May~~Apr-~~2005~~2007 ~~460~~257,~~500~~600.00 ~~460~~260,~~499~~720.99 1(B) ~~6397731602~~0086532181 VAMA 8055.00 01-~~May~~Jun-~~2007~~2005 ~~648~~550,000.00 ~~648~~249,~~000~~254.0065 1(DB) ~~6423996765~~0086814209 CAUT 5874.9596 01-~~Jun~~Jul-~~2007~~2005 ~~560~~468,~~000~~500.00 ~~560~~368,~~000~~500.00 ~~Group~~1(B) 30201340460 ~~0058763517~~DE ~~NY 71~~79.1126 01-~~Nov~~Sep-~~2005~~2004 ~~320~~107,000.00 ~~319~~106,~~997~~735.8717 ~~Group~~1(C) 36002782966 ~~0060648813~~CA AL 80.00 01-~~Dec~~May-~~2005~~2007 ~~576~~696,000.00 ~~576~~696,000.00 1(D) 6527526880 IL 78.30 01-Jun-2007 438,500.00 438,500.00 Group 32 ~~0145533139~~0157322272 CAFL 6545.9256 01-~~Sep~~Apr-~~2005~~2007 ~~557~~897,~~000~~500.00 ~~556~~897,~~362~~500.4600 Group 3 ~~0149088361~~0057606758 NJCA 3480.4400 01-~~Feb~~Sep-~~2006~~2005 ~~551~~824,000.00 ~~550~~819,~~718~~990.8096

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 (A) ~~6085317961~~6828449782 Loan Paid in Full 0 7.~~875~~500% 360 17 1 (BA) ~~0086297686~~6891536382 Loan Paid in Full 0 67.875% 360 258 1(B) ~~6397731602~~0086532181 Loan Paid in Full 0(1) 57.~~750~~500% ~~300~~360 130 1(DB) ~~6423996765~~0086814209 Loan Paid in Full 0(1) 67.~~875~~625% 360 029 ~~Group~~1(B) 30201340460 ~~0058763517~~Loan Paid in Full 5 7.000% 360 39 1(C) 6002782966 Loan Paid in Full 0 6.~~375~~500% 360 197 ~~Group~~1(D) 36527526880 ~~0060648813~~ Loan Paid in Full 0 67.~~000~~250% 360 186 Group 32 ~~0145533139~~0157322272 Loan Paid in Full 0 56.~~750~~500% 360 218 Group 3 ~~0149088361~~0057606758 Loan Paid in Full 0 65.~~125~~750% 360 1627

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~594~~527% Current Month 6.~~903~~145% Current Month ~~475~~230.~~363~~993% 3 Month Average 0.~~000~~573% 3 Month Average 06.~~000~~667% 3 Month Average 0273.~~000~~161% 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~~Jan-~~2006~~2007 N/A N/A ~~Jul~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~6.903% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~475.363% N/A ~~Jan~~Jul-2007 ~~N/A~~17.260% N/A ~~Jan~~Jul-2007 ~~N/A~~1,043.127% N/A ~~Feb~~Aug-2007 ~~N/A~~24.492% N/A ~~Feb~~Aug-2007 ~~N/A~~1,321.133% N/A ~~Mar~~Sep-2007 ~~N/A~~21.652% N/A ~~Mar~~Sep-2007 ~~N/A~~1,050.374% N/A ~~Apr~~Oct-2007 ~~N/A~~7.206% N/A ~~Apr~~Oct-2007 ~~N/A~~318.451% N/A ~~May~~Nov-2007 ~~N/A~~6.649% N/A ~~May~~Nov-2007 ~~N/A~~270.039% N/A ~~Jun~~Dec-2007 6.~~903~~145% N/A ~~Jun~~Dec-2007 ~~475~~230.~~363~~993% 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 (A) SMM CPR PSA Current Month 2.~~360~~095% Current Month 2422.~~916~~438% Current Month 91,~~114~~493.~~544~~613% 3 Month Average 03.~~000~~710% 3 Month Average 035.~~000~~857% 3 Month Average 02,841.~~000~~663% 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~~Jan-~~2006~~2007 N/A N/A ~~Jul~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~24.916% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~9,114.544% N/A ~~Jan~~Jul-2007 ~~N/A~~89.364% N/A ~~Jan~~Jul-2007 ~~N/A~~18,474.837% N/A ~~Feb~~Aug-2007 ~~N/A~~92.843% N/A ~~Feb~~Aug-2007 ~~N/A~~12,811.347% N/A ~~Mar~~Sep-2007 ~~N/A~~41.358% N/A ~~Mar~~Sep-2007 ~~N/A~~4,418.793% N/A ~~Apr~~Oct-2007 ~~N/A~~43.585% N/A ~~Apr~~Oct-2007 ~~N/A~~3,839.953% N/A ~~May~~Nov-2007 ~~N/A~~41.547% N/A ~~May~~Nov-2007 ~~N/A~~3,191.422% N/A ~~Jun~~Dec-2007 2422.~~916~~438% N/A ~~Jun~~Dec-2007 91,~~114~~493.~~544~~613% 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(B) SMM CPR PSA Current Month 1.~~660~~211% Current Month 1813.~~195~~599% Current Month ~~394~~231.~~898~~685% 3 Month Average 01.~~000~~662% 3 Month Average 018.~~000~~155% 3 Month Average 0321.~~000~~763% 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~~Jan-~~2006~~2007 N/A N/A ~~Jul~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~18.195% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~394.898% N/A ~~Jan~~Jul-2007 ~~N/A~~30.190% N/A ~~Jan~~Jul-2007 ~~N/A~~626.553% N/A ~~Feb~~Aug-2007 ~~N/A~~42.895% N/A ~~Feb~~Aug-2007 ~~N/A~~856.559% N/A ~~Mar~~Sep-2007 ~~N/A~~53.071% N/A ~~Mar~~Sep-2007 ~~N/A~~1,009.214% N/A ~~Apr~~Oct-2007 ~~N/A~~20.943% N/A ~~Apr~~Oct-2007 ~~N/A~~382.399% N/A ~~May~~Nov-2007 ~~N/A~~19.924% N/A ~~May~~Nov-2007 ~~N/A~~351.206% N/A ~~Jun~~Dec-2007 1813.~~195~~599% N/A ~~Jun~~Dec-2007 ~~394~~231.~~898~~685% 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(C) SMM CPR PSA Current Month 0.~~000~~732% Current Month (08.~~006)~~441% Current Month (3612.~~295)~~004% 3 Month Average 0.~~000~~386% 3 Month Average 04.~~000~~489% 3 Month Average 0348.~~000~~661% 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~~Jan-~~2006~~2007 N/A N/A ~~Jul~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~(0.006)% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~(3.295)% N/A ~~Jan~~Jul-2007 ~~N/A~~0.414% N/A ~~Jan~~Jul-2007 ~~N/A~~110.678% N/A ~~Feb~~Aug-2007 ~~N/A~~21.422% N/A ~~Feb~~Aug-2007 ~~N/A~~3,710.846% N/A ~~Mar~~Sep-2007 ~~N/A~~26.804% N/A ~~Mar~~Sep-2007 ~~N/A~~3,438.589% N/A ~~Apr~~Oct-2007 ~~N/A~~0.456% N/A ~~Apr~~Oct-2007 ~~N/A~~46.565% N/A ~~May~~Nov-2007 ~~N/A~~4.570% N/A ~~May~~Nov-2007 ~~N/A~~387.415% N/A ~~Jun~~Dec-2007 (08.~~006)~~441% N/A ~~Jun~~Dec-2007 (3612.~~295)~~004% 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(D) SMM CPR PSA Current Month 0.~~197~~159% Current Month 21.~~340~~886% Current Month ~~1,877~~142.~~531~~020% 3 Month Average 0.~~000~~429% 3 Month Average 04.~~000~~987% 3 Month Average 0490.~~000~~891% 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~~Jan-~~2006~~2007 N/A N/A ~~Jul~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~2.340% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~1,877.531% N/A ~~Jan~~Jul-2007 ~~N/A~~4.178% N/A ~~Jan~~Jul-2007 ~~N/A~~1,285.360% N/A ~~Feb~~Aug-2007 ~~N/A~~6.996% N/A ~~Feb~~Aug-2007 ~~N/A~~1,330.558% N/A ~~Mar~~Sep-2007 ~~N/A~~19.570% N/A ~~Mar~~Sep-2007 ~~N/A~~2,694.218% N/A ~~Apr~~Oct-2007 ~~N/A~~8.937% N/A ~~Apr~~Oct-2007 ~~N/A~~963.721% N/A ~~May~~Nov-2007 ~~N/A~~4.138% N/A ~~May~~Nov-2007 ~~N/A~~366.933% N/A ~~Jun~~Dec-2007 21.~~340~~886% N/A ~~Jun~~Dec-2007 ~~1,877~~142.~~531~~020% 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(E) SMM CPR PSA Current Month (0.~~002)~~010% Current Month (0.~~020)~~119% Current Month ~~(10~~8.~~912)~~558% 3 Month Average 0.~~000~~005% 3 Month Average 0.~~000~~057% 3 Month Average 03.~~000~~830% 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~~Jan-~~2006~~2007 N/A N/A ~~Jul~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~(0.020)% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~(10.912)% N/A ~~Jan~~Jul-2007 ~~N/A~~4.935% N/A ~~Jan~~Jul-2007 ~~N/A~~1,279.323% N/A ~~Feb~~Aug-2007 ~~N/A~~0.008% N/A ~~Feb~~Aug-2007 ~~N/A~~1.432% N/A ~~Mar~~Sep-2007 ~~N/A~~50.434% N/A ~~Mar~~Sep-2007 ~~N/A~~6,343.250% N/A ~~Apr~~Oct-2007 ~~N/A~~(0.090)% N/A ~~Apr~~Oct-2007 ~~N/A~~(9.020)% N/A ~~May~~Nov-2007 ~~N/A~~0.143% N/A ~~May~~Nov-2007 ~~N/A~~11.953% N/A ~~Jun~~Dec-2007 (0.~~020)~~119% N/A ~~Jun~~Dec-2007 ~~(10~~8.~~912)~~558% 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. Group 2 SMM CPR PSA Current Month 01.~~536~~047% Current Month 611.~~249~~864% Current Month ~~4,632~~887.~~453~~990% 3 Month Average 0.~~000~~683% 3 Month Average 07.~~000~~774% 3 Month Average 0636.~~000~~454% 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~~Jan-~~2006~~2007 N/A N/A ~~Jul~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~6.249% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~4,632.453% N/A ~~Jan~~Jul-2007 ~~N/A~~4.453% N/A ~~Jan~~Jul-2007 ~~N/A~~1,327.733% N/A ~~Feb~~Aug-2007 ~~N/A~~18.044% N/A ~~Feb~~Aug-2007 ~~N/A~~3,363.811% N/A ~~Mar~~Sep-2007 ~~N/A~~7.480% N/A ~~Mar~~Sep-2007 ~~N/A~~1,014.627% N/A ~~Apr~~Oct-2007 ~~N/A~~0.790% N/A ~~Apr~~Oct-2007 ~~N/A~~84.309% N/A ~~May~~Nov-2007 ~~N/A~~10.669% N/A ~~May~~Nov-2007 ~~N/A~~937.062% N/A ~~Jun~~Dec-2007 611.~~249~~864% N/A ~~Jun~~Dec-2007 ~~4,632~~887.~~453~~990% 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. Group 3 SMM CPR PSA Current Month 0.~~805~~420% Current Month 94.~~247~~922% Current Month ~~250~~100.~~465~~690% 3 Month Average 0.~~000~~228% 3 Month Average 02.~~000~~687% 3 Month Average 056.~~000~~522% 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~~Jan-~~2006~~2007 N/A N/A ~~Jul~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Aug~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Sep~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Oct~~Apr-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Nov~~May-~~2006~~2007 N/A N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~9.247% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~250.465% N/A ~~Jan~~Jul-2007 ~~N/A~~9.456% N/A ~~Jan~~Jul-2007 ~~N/A~~243.004% N/A ~~Feb~~Aug-2007 ~~N/A~~17.925% N/A ~~Feb~~Aug-2007 ~~N/A~~438.165% N/A ~~Mar~~Sep-2007 ~~N/A~~3.852% N/A ~~Mar~~Sep-2007 ~~N/A~~89.813% N/A ~~Apr~~Oct-2007 ~~N/A~~2.034% N/A ~~Apr~~Oct-2007 ~~N/A~~45.298% N/A ~~May~~Nov-2007 ~~N/A~~1.106% N/A ~~May~~Nov-2007 ~~N/A~~23.580% N/A ~~Jun~~Dec-2007 94.~~247~~922% N/A ~~Jun~~Dec-2007 ~~250~~100.~~465~~690% 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 No Repurchases Due to Breaches this Period

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

Interest Rate Stratification Summary 1 (A) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.249 150 ~~9,123,527~~0.8700 0.~~945~~000 150 ~~9,123,527~~0.8700 170.~~148~~000 1.250 1.499 30 ~~542,823~~0.3600 0.~~056~~000 30 ~~542,823~~0.3600 10.~~020~~000 1.500 1.749 80 ~~2,979,864~~0.7000 0.~~309~~000 70 ~~2,462,864~~0.7000 40.~~629~~000 1.750 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.249 60 ~~2,382,357~~0.8700 0.~~247~~000 60 ~~2,382,357~~0.8700 40.~~478~~000 2.250 2.499 20 ~~1,027,549~~0.9800 0.~~106~~000 20 ~~1,027,549~~0.9800 10.~~931~~000 2.500 2.749 31 2517,~~796,721~~000.6400 0.~~290~~058 30 ~~2,796,721~~0.6400 50.~~256~~000 2.750 2.999 10 ~~1,516,788~~0.5400 0.~~157~~000 10 ~~1,516,788~~0.5400 20.~~851~~000 3.000 3.249 20 ~~396,775~~0.8800 0.~~041~~000 20 ~~396,775~~0.8800 0.~~746~~000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 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 1 115,638.31 0.~~012~~013 0 0.00 0.000 4.500 4.749 3 1,~~573~~565,~~043~~805.5311 0.~~163~~175 0 0.00 0.000 4.750 4.999 5 2,652,~~392~~324.0192 0.~~275~~297 0 0.00 0.000 5.000 5.249 20 11,~~728~~680,~~733~~049.7656 1.~~215~~306 0 0.00 0.000 5.250 5.499 2423 14,~~748~~181,~~286~~434.0327 1.~~528~~586 0 0.00 0.000 5.500 5.749 6766 4241,~~550~~302,~~131~~824.1386 4.~~408~~618 0 0.00 0.000 5.750 5.999 ~~404~~396 ~~260~~253,~~297~~092,~~740~~665.6376 2628.~~963~~300 0 0.00 0.000 6.000 6.249 ~~241~~235 ~~151~~145,~~296~~771,~~479~~939.3508 1516.~~672~~300 0 0.00 0.000 6.250 6.499 ~~249~~242 ~~157~~152,~~406~~873,~~115~~552.5420 1617.~~305~~094 0 0.00 0.000 6.500 6.749 ~~158~~154 9690,~~705~~282,~~778~~339.7635 10.~~017~~095 0 0.00 0.000 6.750 6.999 ~~139~~127 7870,~~277~~979,~~440~~956.6172 87.~~108~~937 0 0.00 0.000 7.000 7.249 7169 33,~~740~~496,~~177~~785.1377 3.~~495~~746 03 01,954,853.0091 06.~~000~~343 7.250 7.499 6671 3438,~~283~~780,~~355~~068.8866 34.~~551~~336 016 08,919,082.0078 028.~~000~~940 7.500 7.749 3450 2223,~~073~~655,~~343~~984.9352 2.~~286~~645 427 211,~~282~~099,~~580~~977.4744 436.~~290~~016 7.750 7.999 3121 188,~~653~~643,~~798~~784.1833 10.~~932~~967 2116 124,~~154~~129,~~820~~474.6627 2213.~~845~~399 8.000 8.249 248 111,~~339~~641,~~756~~420.6251 10.~~175~~184 248 111,~~339~~641,~~756~~420.6251 215.~~313~~326 8.250 8.499 1510 53,~~029~~074,~~221~~867.7809 0.~~521~~344 1510 53,~~029~~074,~~221~~867.7809 9.~~452~~977 >= 8.500 120 ~~2,150,117~~0.0300 0.~~223~~000 120 ~~2,150,117~~0.0300 40.~~041~~000 Total 1,~~604~~502 ~~965~~894,~~387~~308,~~960~~441.0502 100.000 ~~115~~80 5330,~~205~~819,~~906~~676.4000 100.000

Interest Rate Stratification (continued) 1(B) 1(C) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.249 0 0.00 0.000 0 0.00 0.000 1.250 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.749 10 ~~517,000~~0.00 0.~~716~~000 0 0.00 0.000 1.750 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.249 0 0.00 0.000 0 0.00 0.000 2.250 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.749 01 0517,000.00 0.~~000~~866 0 0.00 0.000 2.750 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 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 1 115,638.31 0.~~099~~104 4.500 4.749 1 660,000.00 01.~~914~~106 1 ~~459~~455,~~394~~711.2468 0.~~391~~412 4.750 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5 2,926,~~529~~259.3389 2.~~494~~644 5.250 5.499 1 280,000.00 0.~~388~~469 87 3,~~997~~431,~~097~~082.1005 3.~~406~~100 5.500 5.749 10 ~~857,163~~0.0700 10.~~187~~000 21 1312,~~249~~974,~~291~~851.8007 11.~~290~~723 5.750 5.999 1 ~~200~~199,~~000~~738.0069 0.~~277~~335 26 19,~~500~~480,~~441~~331.2528 1617.~~616~~601 6.000 6.249 3 1776,~~112,971~~426.5382 1.~~541~~301 2423 1413,~~468~~596,~~858~~921.0497 12.~~329~~285 6.250 6.499 75 21,~~239~~350,~~494~~743.8522 32.~~102~~263 26 15,~~803~~798,~~651~~185.6881 1314.~~466~~274 6.500 6.749 2224 8,~~429~~970,~~711~~191.4978 1115.~~675~~027 2119 1513,~~407~~435,~~040~~446.7830 1312.~~128~~139 6.750 6.999 3831 1612,~~061~~297,~~134~~346.7413 2220.~~244~~601 2220 1413,~~982~~713,~~199~~016.3156 12.~~766~~390 7.000 7.249 4340 1615,~~467~~341,~~016~~537.9861 2225.~~807~~701 5 3,409,~~650~~642.0013 23.~~905~~081 7.250 7.499 4031 1512,~~238~~038,~~305~~889.4324 2120.~~105~~168 5 5,~~034~~032,~~723~~587.0516 4.~~290~~547 7.500 7.749 1815 86,~~091~~191,~~661~~900.7328 1110.~~207~~373 6 4 2,~~551~~861,~~101~~107.7330 32.~~878~~585 7.750 7.999 6 2 1,~~048~~069,~~646~~188.8065 21.~~837~~791 3 3,~~451~~445,~~036~~121.5241 23.~~941~~113 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 0 0.00 0.000 0 0.00 0.000 Total ~~182~~155 7259,~~203~~692,~~106~~962.6242 100.000 ~~174~~166 ~~117~~110,~~356~~675,~~653~~902.1492 100.000

Interest Rate Stratification (continued) 1(D) 1(E) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.249 0 0.00 0.000 0 0.00 0.000 1.250 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.749 0 0.00 0.000 0 0.00 0.000 1.750 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.249 0 0.00 0.000 0 0.00 0.000 2.250 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.749 0 0.00 0.000 0 0.00 0.000 2.750 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 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 5 2,652,~~392~~324.0192 0.~~873~~909 0 0.00 0.000 5.000 5.249 14 8,~~337~~293,~~428~~110.3363 2.~~743~~843 0 0.00 0.000 5.250 5.499 14 9,~~031~~030,~~188~~352.9322 23.~~971~~095 1 1,440,000.00 2.~~527~~693 5.500 5.749 34 22,~~437~~350,~~360~~457.8853 7.~~382~~661 5 3,~~061~~033,~~302~~007.2689 5.~~373~~672 5.750 5.999 9089 5049,~~108~~563,~~967~~265.9473 16.~~487~~988 13 10,095,~~655~~644.0030 1718.~~719~~881 6.000 6.249 5958 4140,~~394~~040,~~478~~157.5443 13.~~620~~724 9 5,~~095~~092,~~470~~086.5862 89.~~943~~523 6.250 6.499 8584 6160,~~908~~765,~~849~~720.3272 20.~~369~~828 3836 2423,~~305~~844,~~773~~535.2909 4244.~~658~~594 6.500 6.749 6057 4642,~~086~~058,~~634~~888.5189 1514.~~163~~416 12 4,~~642~~628,~~826~~599.6254 8.~~148~~656 6.750 6.999 5149 3130,~~942~~336,~~568~~688.4327 10.~~510~~398 6 4,~~133~~132,~~000~~800.00 7.~~254~~729 7.000 7.249 2019 12,~~727~~214,~~410~~652.1512 4.~~188~~187 0 0.00 0.000 7.250 7.499 1614 1210,~~157~~937,~~810~~429.0018 43.~~000~~749 2 1,203,800.00 2.~~113~~251 7.500 7.749 5 4 3,~~148~~502,~~000~~999.0050 1.~~365~~201 10 ~~3,000,000~~0.00 50.~~265~~000 7.750 7.999 10 ~~999,294~~0.2000 0.~~329~~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 0 0.00 0.000 0 0.00 0.000 Total ~~454~~441 ~~303~~291,~~932~~746,~~383~~047.2414 100.000 8784 5653,~~977~~470,~~827~~473.7544 100.000

Interest Rate Stratification (continued) Group 2 Group 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.249 0 0.00 0.000 0 0.00 0.000 1.250 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.749 0 0.00 0.000 0 0.00 0.000 1.750 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.249 0 0.00 0.000 0 0.00 0.000 2.250 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.749 0 0.00 0.000 0 0.00 0.000 2.750 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 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 ~~453~~450,~~649~~093.2943 0.~~172~~177 4.750 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 1 ~~464~~460,~~776~~679.1004 0.~~176~~181 5.250 5.499 0 0.00 0.000 0 0.00 0.000 5.500 5.749 4 1,~~591~~590,~~013~~508.1237 1.~~619~~697 2 1,354,000.00 0.~~514~~533 5.750 5.999 1514 98,~~890~~926,~~195~~577.5957 109.~~061~~526 ~~259~~253 ~~170~~164,~~502~~827,~~480~~108.8519 64.~~728~~842 6.000 6.249 26 1817,~~534~~515,~~343~~760.2607 18.~~855~~692 ~~120~~116 7068,~~690~~750,~~357~~586.4017 2627.~~836~~046 6.250 6.499 61 3332,~~199~~760,~~099~~352.6198 3334.~~774~~960 3230 1918,~~949~~354,~~246~~014.7938 7.~~573~~220 6.500 6.749 4342 2221,~~139~~189,~~565~~212.3684 22.~~523~~612 0 0.00 0.000 6.750 6.999 2221 1110,~~158~~500,~~538~~105.1376 11.~~352~~205 0 0.00 0.000 7.000 7.249 32 1576,~~136,~~100.00 10.~~156~~615 0 0.00 0.000 7.250 7.499 3 648,~~717~~280.4030 0.~~660~~692 0 0.00 0.000 7.500 7.749 0 0.00 0.000 0 0.00 0.000 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 0 0.00 0.000 0 0.00 0.000 Total ~~177~~173 9893,~~297~~706,~~572~~897.4789 100.000 ~~415~~403 ~~263~~254,~~414~~196,~~510~~481.4321 100.000

SUPPLEMENTAL REPORTING Closing Date May 31, 2007. Determination Date With respect to any Distribution Date and for each Servicer, as defined in the applicable Servicing Agreement. Bank of America: The 16th of each month. Wells Fargo: The 17th of each month. Distribution Date The 20th day of each month beginning in June 2007 (or, if such day is not a Business Day, the next Business Day). LIBOR Determination Date LIBOR Determination Date: With respect to each class of Certificates whose Certificate Interest Rate is based on One-Month LIBOR, for each Distribution Date beginning with the second Distribution Date, the second LIBOR Business Day prior to the immediately preceding Distribution Date. Record Date With respect to the Shifting Interest Certificates and the Class CE Certificates, the last Business Day of the month immediately preceding the month in which the related Distribution Date occurs. With respect to the Offered Overcollateralized Certificates, the Business Day immediately preceding each Distribution Date; provided, however, if Definitive Certificates are issued for any of such Certificates, the Record Date for such Certificates will be the last Business Day of the month preceding such Distribution Date. Remittance Date The 18th day of each month beginning in June 2007 (or, if such day is not a Business Day, the preceding Business Day). Exchange ~~Certificates:~~Certificate Balances Class Beg Max Balance Current Issued Balance 3-A-2 $95,070,000.00 $95,070,000.00 3-A-3 $29,004,000.00 $29,004,000.00 3-A-5 $124,074,000.00 $0.00 Exchange Activity NoThere ~~Activity~~were no exchanges this month.

Filing Compare · Banc of America Funding 2007-D Trust