10-D 1 baf0700b_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: 333-130536-19 Banc of America Funding 2007-B 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) 54-2199233 54-2199234 54-2199235 54-6740320 (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)) A-1 _____ _____ __X___ ____________ A-2 _____ _____ __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___ ____________ 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-B 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-B 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-B 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-B 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-B 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 A-1 05952EAA4 0612/19/2007 54.~~53000~~95000% ~~386~~327,~~510~~353,~~066~~926.2977 1,~~781~~350,~~167~~334.2295 A-2 05952EAB2 0612/19/2007 5.~~59000~~01000% 4236,~~944~~371,~~594~~838.2209 ~~200~~151,~~050~~852.2342 M-1 05952EAC0 0612/19/2007 5.~~77000~~19000% 7,526,000.00 3632,~~187~~549.5295 M-2 05952EAD8 0612/19/2007 5.~~82000~~24000% 3,293,000.00 1514,~~971~~379.0543 M-3 05952EAE6 0612/19/2007 5.~~97000~~39000% 2,352,000.00 1110,~~701~~564.2040 M-4 05952EAF3 0612/19/2007 65.~~22000~~64000% 2,352,000.00 1211,~~191~~054.2040 M-5 05952EAG1 0612/19/2007 65.~~32000~~74000% 2,352,000.00 1211,~~387~~250.2040 M-6 05952EAH9 0612/19/2007 65.~~57000~~99000% 2,587,000.00 1412,~~163~~913.8344 M-7 05952EAJ5 0612/19/2007 65.~~57000~~99000% 2,587,000.00 1412,~~163~~913.8344 M-8 05952EAK2 0612/19/2007 65.~~57000~~99000% 2,352,000.00 1211,~~877~~740.2040 CE 05952EAL0 0511/3130/2007 0.00000% 1,646,~~215~~315.26 ~~398~~329,~~936~~161.7636 R 05952EAM8 0511/3130/2007 0.00000% 100.00 0.00 Totals ~~456~~390,~~501~~773,~~975~~180.7712 21,~~509~~948,~~797~~714.2459

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 231,~~735~~464,~~833~~263.6063 0.00 ~~362~~325,~~774~~889,~~232~~663.6914 252,~~517~~814,~~000~~598.8258 0.00 A-2 2162,~~637,255~~692.3629 0.00 4036,~~307~~209,~~338~~145.8680 2314,~~837,305~~544.5971 0.00 M-1 0.00 0.00 7,526,000.00 3632,~~187~~549.5295 0.00 M-2 0.00 0.00 3,293,000.00 1514,~~971~~379.0543 0.00 M-3 0.00 0.00 2,352,000.00 1110,~~701~~564.2040 0.00 M-4 0.00 0.00 2,352,000.00 1211,~~191~~054.2040 0.00 M-5 0.00 0.00 2,352,000.00 1211,~~387~~250.2040 0.00 M-6 0.00 0.00 2,587,000.00 1412,~~163~~913.8344 0.00 M-7 0.00 0.00 2,587,000.00 1412,~~163~~913.8344 0.00 M-8 0.00 0.00 2,352,000.00 1211,~~877~~740.2040 0.00 CE 0.00 0.00 1,646,315.26 ~~398~~329,~~936~~161.7636 0.00 R 0.00 0.00 100.00 0.00 0.00 Totals 261,~~373~~626,~~088~~955.9692 0.00 ~~430~~389,~~128~~146,~~986~~224.8120 283,~~882~~575,~~886~~670.2051 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 A-1 398,997,000.00 ~~386~~327,~~510~~353,~~066~~926.2977 0.00 231,~~735~~464,~~833~~263.6063 0.00 A-2 44,332,000.00 4236,~~944~~371,~~594~~838.2209 0.00 2162,~~637,255~~692.3629 0.00 M-1 7,526,000.00 7,526,000.00 0.00 0.00 0.00 M-2 3,293,000.00 3,293,000.00 0.00 0.00 0.00 M-3 2,352,000.00 2,352,000.00 0.00 0.00 0.00 M-4 2,352,000.00 2,352,000.00 0.00 0.00 0.00 M-5 2,352,000.00 2,352,000.00 0.00 0.00 0.00 M-6 2,587,000.00 2,587,000.00 0.00 0.00 0.00 M-7 2,587,000.00 2,587,000.00 0.00 0.00 0.00 M-8 2,352,000.00 2,352,000.00 0.00 0.00 0.00 CE 1,645,689.65 1,646,~~215~~315.26 0.00 0.00 0.00 R 100.00 100.00 0.00 0.00 0.00 Totals 470,375,789.65 ~~456~~390,~~501~~773,~~975~~180.7712 0.00 261,~~373~~626,~~088~~955.9692 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00 231,~~735~~464,~~833~~263.6063 ~~362~~325,~~774~~889,~~232~~663.6914 0.~~90921544~~81677221 231,~~735~~464,~~833~~263.6063 A-2 0.00 2162,~~637,255~~692.3629 4036,~~307~~209,~~338~~145.8680 0.~~90921544~~81677221 2162,~~637,255~~692.3629 M-1 0.00 0.00 7,526,000.00 1.00000000 0.00 M-2 0.00 0.00 3,293,000.00 1.00000000 0.00 M-3 0.00 0.00 2,352,000.00 1.00000000 0.00 M-4 0.00 0.00 2,352,000.00 1.00000000 0.00 M-5 0.00 0.00 2,352,000.00 1.00000000 0.00 M-6 0.00 0.00 2,587,000.00 1.00000000 0.00 M-7 0.00 0.00 2,587,000.00 1.00000000 0.00 M-8 0.00 0.00 2,352,000.00 1.00000000 0.00 CE 0.00 0.00 1,646,315.26 1.00038015 0.00 R 0.00 0.00 100.00 1.00000000 0.00 Totals $0.00 261,~~373~~626,~~088~~955.9692 ~~430~~389,~~128~~146,~~986~~224.8120 0.~~91443692~~82730921 261,~~373~~626,~~088~~955.9692 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 A-1 398,997,000.00 ~~968~~820.~~70419149~~44207543 0.00000000 593.~~48875205~~66986125 0.00000000 A-2 44,332,000.00 ~~968~~820.~~70419155~~44207548 0.00000000 593.~~48875214~~66986127 0.00000000 M-1 7,526,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 3,293,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 2,352,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 2,352,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 2,352,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 2,587,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 2,587,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 2,352,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 1,645,689.65 1000.~~31938586~~38015066 0.00000000 0.00000000 0.00000000 R 100.00 1000.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.00000000 593.~~48875205~~66986125 ~~909~~816.~~21543944~~77221418 0.~~90921544~~81677221 593.~~48875205~~66986125 A-2 0.00000000 593.~~48875214~~66986127 ~~909~~816.~~21543941~~77221420 0.~~90921544~~81677221 593.~~48875214~~66986127 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 1000.38015066 1.00038015 0.00000000 R 0.00000000 0.00000000 1000.00000000 1.00000000 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 A-1 0511/2120/07 - 0612/19/07 30 54.~~53000~~95000% ~~386~~327,~~510~~353,~~066~~926.2977 1,~~781~~350,~~167~~334.2295 0.00 A-2 0511/2120/07 - 0612/19/07 30 5.~~59000~~01000% 4236,~~944~~371,~~594~~838.2209 ~~200~~151,~~050~~852.2342 0.00 M-1 0511/2120/07 - 0612/19/07 30 5.~~77000~~19000% 7,526,000.00 3632,~~187~~549.5295 0.00 M-2 0511/2120/07 - 0612/19/07 30 5.~~82000~~24000% 3,293,000.00 1514,~~971~~379.0543 0.00 M-3 0511/2120/07 - 0612/19/07 30 5.~~97000~~39000% 2,352,000.00 1110,~~701~~564.2040 0.00 M-4 0511/2120/07 - 0612/19/07 30 65.~~22000~~64000% 2,352,000.00 1211,~~191~~054.2040 770.5300 M-5 0511/2120/07 - 0612/19/07 30 65.~~32000~~74000% 2,352,000.00 1211,~~387~~250.2040 ~~273~~0.5300 M-6 0511/2120/07 - 0612/19/07 30 65.~~57000~~99000% 2,587,000.00 1412,~~163~~913.8344 ~~839~~12.8154 M-7 0511/2120/07 - 0612/19/07 30 65.~~57000~~99000% 2,587,000.00 1412,~~163~~913.8344 ~~839~~12.8154 M-8 0511/2120/07 - 0612/19/07 30 65.~~57000~~99000% 2,352,000.00 1211,~~877~~740.2040 ~~763~~11.5340 CE N/A N/A 0.00000% 1,646,~~215~~315.26 0.00 0.00 R N/A N/A 0.00000% 100.00 0.00 0.00 Totals 21,~~110~~619,~~860~~553.4823 ~~2,794~~36.2148

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 A-1 0.00 0.00 1,~~781~~350,~~167~~334.2295 0.00 ~~362~~325,~~774~~889,~~232~~663.6914 A-2 0.00 0.00 ~~200~~151,~~050~~852.2342 0.00 4036,~~307~~209,~~338~~145.8680 M-1 0.00 0.00 3632,~~187~~549.5295 0.00 7,526,000.00 M-2 0.00 0.00 1514,~~971~~379.0543 0.00 3,293,000.00 M-3 0.00 0.00 1110,~~701~~564.2040 0.00 2,352,000.00 M-4 770.5300 0.00 1211,~~191~~054.2040 0.00 2,352,000.00 M-5 ~~273~~0.5300 0.00 1211,~~387~~250.2040 0.00 2,352,000.00 M-6 ~~839~~12.8154 0.00 1412,~~163~~913.8344 0.00 2,587,000.00 M-7 ~~839~~12.8154 0.00 1412,~~163~~913.8344 0.00 2,587,000.00 M-8 ~~763~~11.5340 0.00 1211,~~877~~740.2040 0.00 2,352,000.00 CE 0.00 0.00 ~~398~~329,~~936~~161.7636 0.00 1,646,315.26 R 0.00 0.00 0.00 0.00 100.00 Totals ~~2,794~~36.2148 0.00 21,~~509~~948,~~797~~714.2459 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 A-1 398,997,000.00 54.~~53000~~95000% ~~968~~820.~~70419149~~44207543 43.~~46411181~~38432357 0.00000000 A-2 44,332,000.00 5.~~59000~~01000% ~~968~~820.~~70419155~~44207548 43.~~51254692~~42534557 0.00000000 M-1 7,526,000.00 5.~~77000~~19000% 1000.00000000 4.~~80833378~~32500000 0.00000000 M-2 3,293,000.00 5.~~82000~~24000% 1000.00000000 4.~~85000000~~36666565 0.00000000 M-3 2,352,000.00 5.~~97000~~39000% 1000.00000000 4.~~97500000~~49166667 0.00000000 M-4 2,352,000.00 65.~~22000~~64000% 1000.00000000 54.~~18333333~~70000000 0.~~03296344~~00000000 M-5 2,352,000.00 65.~~32000~~74000% 1000.00000000 54.~~26666667~~78333333 0.~~11629677~~00000000 M-6 2,587,000.00 65.~~57000~~99000% 1000.00000000 54.~~47500193~~99166602 0.~~32462698~~00484731 M-7 2,587,000.00 65.~~57000~~99000% 1000.00000000 54.~~47500193~~99166602 0.~~32462698~~00484731 M-8 2,352,000.00 65.~~57000~~99000% 1000.00000000 54.~~47500000~~99166667 0.~~32463010~~00484694 CE 1,645,689.65 0.00000% 1000.~~31938586~~38015066 0.00000000 0.00000000 R 100.00 0.00000% 1000.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance A-1 0.00000000 0.00000000 43.~~46411181~~38432357 0.00000000 ~~909~~816.~~21543944~~77221418 A-2 0.00000000 0.00000000 43.~~51254692~~42534557 0.00000000 ~~909~~816.~~21543941~~77221420 M-1 0.00000000 0.00000000 4.~~80833378~~32500000 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~85000000~~36666565 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~97500000~~49166667 0.00000000 1000.00000000 M-4 0.~~03296344~~00000000 0.00000000 54.~~18333333~~70000000 0.00000000 1000.00000000 M-5 0.~~11629677~~00000000 0.00000000 54.~~26666667~~78333333 0.00000000 1000.00000000 M-6 0.~~32462698~~00484731 0.00000000 54.~~47500193~~99166602 0.00000000 1000.00000000 M-7 0.~~32462698~~00484731 0.00000000 54.~~47500193~~99166602 0.00000000 1000.00000000 M-8 0.~~32463010~~00484694 0.00000000 54.~~47500000~~99166667 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~242~~200.~~41311842~~01423719 0.00000000 1000.38015066 R 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 283,~~837~~680,~~583~~050.6791 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 62138,~~212~~095.5340 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments ~~158,642~~0.5300 Total Deposits 293,~~058~~818,~~438~~146.7331 Withdrawals Swap Payments 048,698.0072 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 66103,~~937~~269.3298 Total Administration Fees ~~108~~90,~~615~~507.2110 Payment of Interest and Principal 283,~~882~~575,~~886~~670.2051 Total Withdrawals (Pool Distribution Amount) 293,~~058~~818,~~438~~146.7331 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~105~~88,~~952~~227.2960 Wells Fargo Bank, NA Master Servicing Fee 2,~~662~~279.9250 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~108~~90,~~615~~507.2110 *Servicer Payees include: BANK OF AMERICA, N.A.; COUNTRYWIDE HOME LOANS SERVICING LP; 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 ~~2,794~~36.2049 ~~2,794~~36.2049 0.00 Bank of New York Reserve Fund 0.00 ~~158,642~~0.5300 ~~158,642~~0.5300 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Bank of New York Interest Rate Cap Agreement 1,~~545~~196,~~382~~020.5248 1,~~386~~244,~~739~~719.9920 ~~158~~(48,~~642~~698.5372)

Collateral Statement ~~Total~~Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 7.570543 6.~~465961~~324252 Weighted Average Net Rate 67.~~187446~~195543 5.952252 Weighted Average Pass-Through Rate 67.~~180446~~188543 5.945252 Weighted Average Remaining Term ~~359~~351 350 Principal And Interest Constant 287,~~343~~052.57 231,~~335~~671.2587 Beginning Loan Count ~~752~~77 62 Loans Paid in Full 323 0 Ending Loan Count ~~720~~74 62 Beginning Scheduled Balance ~~456~~25,~~501~~690,~~975~~635.7762 41,663,395.41 Ending Scheduled Balance ~~430~~25,~~128~~101,~~886~~758.8171 41,650,465.63 Actual Ending Collateral Balance ~~430~~25,~~097~~052,~~669~~601.5177 41,661,539.00 Scheduled Principal 390.00 12,~~244~~097.5902 Unscheduled Principal 26663,~~489,523~~901.8706 832.76 Negative Amortized Principal (~~155~~75,~~679~~024.5015) 0.00 Scheduled Interest 2162,~~459~~076.72 219,~~770~~574.1685 Servicing Fees ~~105~~8,~~952~~028.2932 12,915.65 Master Servicing Fees ~~2,662~~149.9286 243.04 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2153,~~351~~898.54 206,~~154~~416.9516 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

~~Additional~~Collateral ~~Reporting~~Statement Group Group 3 Group 4 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.314871 6.378029 Weighted Average Net Rate 6.064871 6.129238 Weighted Average Pass-Through ~~Deal~~Rate ~~Level~~6.057871 ~~Miscellaneous~~6.122238 ~~Reporting~~Weighted ~~Available~~Average ~~Funds~~Remaining Term 354 353 Principal And Interest Constant 1,043,669.97 512,479.79 Beginning Loan Count 307 161 Loans Paid in Full 1 0 Ending Loan Count 306 161 Beginning Scheduled Balance 194,991,888.0052 ~~Monthly~~94,682,527.67 ~~Excess~~Ending ~~Cash~~Scheduled ~~Amount~~Balance ~~401~~193,~~731~~981,333.1172 ~~Extra~~94,670,080.82 Actual Ending Collateral Balance 193,993,943.34 94,681,685.97 Scheduled Principal ~~Distribution~~17,546.04 ~~Amount~~9,239.83 0Unscheduled Principal 993,008.0076 ~~Overcollateralization~~3,207.02 ~~Increase~~Negative ~~Amount~~Amortized Principal 0.00 ~~Overcollateralization~~0.00 ~~Amount~~Scheduled Interest 1,~~646~~026,~~215~~123.2693 ~~Overcollateralization~~503,239.96 ~~Defficiency~~Servicing ~~Amount~~Fees 40,623.31 19,630.17 Master Servicing Fees 1,137.45 552.31 Trustee Fee 0.00 ~~Overcollateralization~~0.00 ~~Release~~FRY Amount 0.00 ~~Group~~0.00 1Special ~~(a)~~Hazard ~~Recovery~~Fee ~~Amount~~0.00 0.00 ~~Group~~Other 1Fee ~~(b)~~0.00 ~~Recovery~~0.00 ~~Amount~~Pool Insurance Fee 0.00 ~~Group~~0.00 Spread 1 ~~(c)~~0.00 ~~Recovery~~0.00 ~~Amount~~Spread 2 0.00 ~~Group~~0.00 1Spread ~~(d)~~3 ~~Recovery~~0.00 ~~Amount~~ 0.00 ~~Group~~Net 1Interest ~~(e)~~984,363.17 ~~Recovery~~483,057.48 Realized Loss Amount 0.00 ~~Target~~0.00 OCCumulative ~~Amount~~Realized ~~1,646,315~~Loss 0.2600 ~~Monthly~~0.00 ~~Excess~~Percentage ~~Interest~~of ~~401,731~~Cumulative Losses 0.110000 ~~Trigger~~0.0000 ~~Event~~Prepayment ~~Reporting~~Penalty 60Waived ~~Day~~Amount ~~Delinquency~~0.00 ~~Trigger~~0.00 ~~Threshold~~Prepayment ~~Value~~Penalty ~~2.369963%~~Waived ~~Calculated~~Count ~~Value~~0 0~~.319302%~~ ~~Cumulative~~Prepayment ~~Loss~~Penalty ~~Trigger~~Paid ~~Threshold~~Amount ~~Value~~0.00 0.~~200000%~~00 ~~Calculated~~Prepayment ~~Value~~Penalty Paid Count 0~~.000000%~~ ~~Trigger~~0 ~~Trigger~~Special ~~Result~~Servicing ~~Pass~~Fee 0.00 0.00

~~Delinquency~~Collateral ~~Status~~Statement -Group ~~MBA~~Group ~~Delinquency~~5 ~~Calculation~~Total ~~Method~~Collateral ~~DELINQUENT~~Description ~~BANKRUPTCY~~Mixed ~~FORECLOSURE~~ARM ~~REO~~Mixed ~~Total~~ARM ~~No.~~Weighted ofAverage ~~Loans~~Coupon NoRate 6.290935 of6.411659 ~~Loans~~Weighted ~~No.~~Average ofNet ~~Loans~~Rate No6.040935 ~~of Loans No~~6.140727 ofWeighted ~~Loans~~Average ~~Actual~~Pass-Through ~~Balance~~Rate ~~Actual~~6.033935 ~~Balance~~6.133727 ~~Actual~~Weighted ~~Balance~~Average ~~Actual~~Remaining ~~Balance~~Term ~~Actual~~350 ~~Balance~~353 ~~0-29~~Principal ~~Days~~And 0Interest 0Constant ~~0 0 0~~178,668.0045 02,053,542.0065 ~~0.00~~Beginning ~~0.00~~Loan 30Count ~~Days~~50 12657 0Loans 0Paid 0in 12Full ~~6,586,598.43~~ 0~~.00~~ ~~0.00~~4 ~~0.00~~Ending ~~6,586,598.43~~Loan 60Count ~~Days~~50 1653 0Beginning 0Scheduled 0Balance ~~1 2~~33,~~160~~744,~~000~~732.0090 ~~0.00 0.00 0.00 2~~390,~~160~~773,~~000~~180.0012 90Ending ~~Days~~Scheduled 2Balance ~~0 0 0 2 2~~33,~~139~~742,~~000~~585.0032 ~~0.00 0.00 0.00 2~~389,~~139~~146,~~000~~224.0020 ~~120~~Actual ~~Days~~Ending 0Collateral 0Balance ~~0 0 0 0~~33,744,348.0085 0389,134,118.0093 ~~0.00~~Scheduled ~~0.00~~Principal 01,763.0052 ~~150 Days 0 0 0 0 0 0~~40,646.0041 ~~0.00~~Unscheduled ~~0.00~~Principal 0384.0006 01,661,333.0066 ~~180+~~Negative ~~Days~~Amortized 0Principal 0 ~~0 0 0 0~~.00 0(75,024.0015) ~~0.00~~Scheduled ~~0.00~~Interest 0176,904.0093 ~~Totals 15 0 0 0 15 10~~2,~~885~~087,~~598~~920.4339 ~~0.00~~Servicing ~~0.00~~Fees 07,030.0015 1088,~~885,598~~227.4360 ~~No.~~Master ofServicing ~~Loans~~Fees No196.84 ~~of Loans No~~2,279.50 ofTrustee ~~Loans~~Fee ~~No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance~~ 0~~-29 Days 0~~.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~FRY ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Special ~~0.000000%~~Hazard 30Fee ~~Days 1.666667%~~ 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Other ~~1.666667%~~Fee ~~1.531419%~~ 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Pool ~~1.531419%~~Insurance 60Fee ~~Days~~ 0.~~138889%~~00 0.~~000000%~~00 ~~0.000000%~~Spread ~~0.000000%~~1 0.~~138889%~~00 0.~~502212%~~00 ~~0.000000%~~Spread ~~0.000000%~~2 0.~~000000%~~00 0.~~502212%~~00 90Spread ~~Days~~3 0.~~277778%~~00 0.~~000000%~~00 ~~0.000000%~~Net ~~0.000000%~~Interest 0169,677.~~277778%~~94 01,997,413.~~497329%~~29 ~~0.000000%~~Realized ~~0.000000%~~Loss ~~0.000000%~~Amount 0.~~497329%~~00 ~~120 Days~~ 0.~~000000%~~00 ~~0.000000%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Percentage ~~0.000000%~~of ~~0.000000%~~Cumulative ~~0.000000%~~Losses ~~150 Days~~ 0.~~000000%~~0000 0.~~000000%~~0000 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Waived ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~180+~~Waived ~~Days~~Count 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~Totals~~Paid ~~2.083333%~~Count 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Special ~~2.083333%~~Servicing ~~2.530960%~~Fee 0.~~000000%~~00 0.~~000000% 0.000000% 2.530960% Please refer to CTSLink.com for a list of delinquency code descriptions.~~00

~~Current~~Additional ~~Period~~Reporting ~~Class~~- ADeal ~~Insufficient~~Level Cash Reporting Available Funds 0.00 Monthly Excess Cash Amount 280,499.13 Monthly Excess Interest 280,499.13 Informational Reporting Senior Enhancement % 6.950450% Rolling 3 Month Delinquency Average 2.550005% Miscellaneous Reporting Group 1 (a) Recovery Amount 0.00 Group 1 (b) Recovery Amount 0.00 Group 1 (c) Recovery Amount 0.00 Group 1 (d) Recovery Amount 0.00 Group 1 (e) Recovery Amount 0.00 Structural Reporting Extra Principal ~~Balance~~Distribution ofAmount ~~Contaminated~~0.00 ~~Properties~~Overcollateralization Increase Amount 0.00 ~~Periodic~~Overcollateralization ~~Advance~~Amount 621,~~212~~646,315.5326 Overcollateralization Defficiency Amount 0.00 Overcollateralization Release Amount 0.00 Target OC Amount 1,646,315.26 Trigger Event Reporting Optional Termination Date NO Stepdown Date NO Trigger Event Trigger Result Pass Delinquency Trigger Trigger Result Pass Threshold Value 2.780180% Calculated Value 2.550005% Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.200000% Calculated Value 0.000000%

Delinquency Status ~~By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1~~ - MBA ~~No.~~Delinquency ofCalculation ~~Loans~~Method 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 1 209,074.81 0.00 0.00 0.00 209,074.81 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 1 209,074.81 0.00 0.00 0.00 209,074.81 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.952381% 0.000000% 0.000000% 0.000000% 0.952381% 0.547637% 0.000000% 0.000000% 0.000000% 0.547637% 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 0.952381% 0.000000% 0.000000% 0.000000% 0.952381% 0.547637% 0.000000% 0.000000% 0.000000% 0.547637% 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 121 0 0 0 121 ~~908~~12,~~000.00 0.00 0.00 0.00 908~~602,~~000~~011.0021 ~~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 90812,~~000.00 0.00 0.00 0.00 908~~602,~~000~~011.0021 ~~0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.515152% 0.000000% 0.000000% 0.000000% 1.515152% 1.943492% 0.000000% 0.000000% 0.000000% 1.943492%~~ 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 1.515152% 0.000000% 0.000000% 0.000000% 1.515152% 1.943492% 0.000000% 0.000000% 0.000000% 1.943492% 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 13,~~857~~314,~~834~~675.8899 0.00 0.00 0.00 13,~~857~~314,~~834~~675.8899 ~~60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00~~ 90 Days 12 0 0 0 12 1,~~500~~406,~~000~~332.0016 0.00 0.00 0.00 1,~~500~~406,~~000~~332.0016 120 Days 03 0 0 0 03 02,430,765.0065 0.00 0.00 0.00 02,430,765.0065 150 Days 02 0 0 0 02 ~~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 5 0 0 0 5 3~~1,~~357~~328,~~834~~160.8884 0.00 0.00 0.00 31,~~357~~328,~~834~~160.8884 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.204819% 0.000000% 0.000000% 0.000000% 1.204819% 0.874036% 0.000000% 0.000000% 0.000000% 0.874036% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.301205% 0.000000% 0.000000% 0.000000% 0.301205% 0.705690% 0.000000% 0.000000% 0.000000% 0.705690% 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%~~2 0~~.000000%~~ ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals~~ 1~~.506024%~~ ~~0.000000% 0.000000% 0.000000%~~ 1~~.506024%~~ ~~1.579726% 0.000000% 0.000000% 0.000000% 1.579726% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group~~ 4 - 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,~~890~~500,~~232.07 0.00 0.00 0.00 2,890,232.07 60 Days 1 0 0 0 1 2,160,~~000.00 0.00 ~~0.00 0.00 2~~900,~~160,~~000.00 ~~90 Days 1 0 0 0 1~~ 639,000.00 ~~0.00 0.00 0.00 639~~4,039,000.00 ~~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 634 0 01 01 636 523,~~689~~581,~~232~~945.0785 0.00 0900,000.00 0639,000.00 525,~~689~~120,~~232~~945.0785 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.395210% 0.000000% 0.000000% 0.000000% 2.395210% 2.922843% 0.000000% 0.000000% 0.000000% 2.922843% 60 Days 0.598802% 0.000000% 0.000000% 0.000000% 0.598802% 2.184372% 0.000000% 0.000000% 0.000000% 2.184372% 90 Days 0.598802% 0.000000% 0.000000% 0.000000% 0.598802% 0.646210% 0.000000% 0.000000% 0.000000% 0.646210% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.592814% 0.000000% 0.000000% 0.000000% 3.592814% 5.753424% 0.000000% 0.000000% 0.000000% 5.753424% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 - 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 2 0 0 0 2 721,456.67 0.00 0.00 0.00 721,456.67 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 2 0 0 0 2 721,456.67 0.00 0.00 0.00 721,456.67 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 43.~~000000~~215926% 0.000000% 0.000000% 0.000000% 43.~~000000~~215926% 23.~~137163~~238475% 0.000000% 0.000000% 0.000000% 23.~~137163~~238475% 60 Days 0.~~000000~~612557% 0.000000% 0.000000% 0.000000% 0.~~000000~~612557% 0.~~000000~~851808% 0.000000% 0.000000% 0.000000% 0.~~000000~~851808% 90 Days 0.~~000000~~306279% 0.000000% 0.000000% 0.000000% 0.~~000000~~306279% 0.~~000000~~361400% 0.000000% 0.000000% 0.000000% 0.~~000000~~361400% 120 Days 0.~~000000~~459418% 0.000000% 0.000000% 0.000000% 0.~~000000~~459418% 0.~~000000~~624660% 0.000000% 0.000000% 0.000000% 0.~~000000~~624660% 150 Days 0.~~000000~~306279% 0.000000% 0.000000% 0.000000% 0.~~000000~~306279% 0.~~000000~~341312% 0.000000% 0.000000% 0.000000% 0.~~000000~~341312% 180+ Days 0.~~000000~~306279% 0.000000% 0.~~000000~~153139% 0.~~000000~~153139% 0.~~000000~~612557% 0.~~000000~~642452% 0.000000% 0.~~000000~~231283% 0.~~000000~~164211% 01.~~000000~~037945% Totals 45.~~000000~~206738% 0.000000% 0.~~000000~~153139% 0.~~000000~~153139% 45.~~000000~~513017% 26.~~137163~~060107% 0.000000% 0.~~000000~~231283% 0.~~000000~~164211% 26.~~137163~~455601% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~REO Detail - All Mortgage Loans in REO during~~ Current Period ~~Summary~~Class -A NoInsufficient ~~REO~~Funds ~~Information to report this period~~0.00 ~~Group~~Principal 1Balance -of NoContaminated ~~REO~~Properties ~~Information to report this period~~0.00 ~~Group~~Periodic 2Advance ~~- No REO Information to report this period~~138,095. ~~Group 3 - No REO Information to report this period. Group 4 - No REO Information to report this period. Group 5 - No REO Information to report this period.~~40

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~Total ~~Detail~~Group 1 - ~~All~~MBA ~~Mortgage~~No. of Loans inNo. ~~REO~~of ~~during~~Loans ~~Current~~No. ~~Period~~of ~~Month~~Loans ~~Loan~~No. ~~First~~of ~~Original~~Loans ~~Loan~~No. ~~Entered~~of ~~Payment~~Loans ~~LTV~~Actual atBalance ~~Principal~~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 1 306,017.92 0.00 0.00 0.00 306,017.92 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 1 306,017.92 0.00 0.00 0.00 306,017.92 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.351351% 0.000000% 0.000000% 0.000000% 1.351351% 1.221502% 0.000000% 0.000000% 0.000000% 1.221502% 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 1.351351% 0.000000% 0.000000% 0.000000% 1.351351% 1.221502% 0.000000% 0.000000% 0.000000% 1.221502% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group ~~Number~~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 1 0 0 0 1 563,000.00 0.00 0.00 0.00 563,000.00 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 1 0 0 0 1 1,328,000.00 0.00 0.00 0.00 1,328,000.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 1 0 1 0.00 0.00 900,000.00 0.00 900,000.00 Totals 2 0 1 0 3 1,891,000.00 0.00 900,000.00 0.00 2,791,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.612903% 0.000000% 0.000000% 0.000000% 1.612903% 1.351366% 0.000000% 0.000000% 0.000000% 1.351366% 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 1.612903% 0.000000% 0.000000% 0.000000% 1.612903% 3.187592% 0.000000% 0.000000% 0.000000% 3.187592% 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% 1.612903% 0.000000% 1.612903% 0.000000% 0.000000% 2.160266% 0.000000% 2.160266% Totals 3.225806% 0.000000% 1.612903% 0.000000% 4.838710% 4.538959% 0.000000% 2.160266% 0.000000% 6.699224% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Date~~Total ~~State~~Group ~~Origination~~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 13 0 0 0 13 9,094,659.71 0.00 0.00 0.00 9,094,659.71 60 Days 2 0 0 0 2 999,130.57 0.00 0.00 0.00 999,130.57 90 Days 1 0 0 0 1 163,188.75 0.00 0.00 0.00 163,188.75 120 Days 2 0 0 0 2 1,102,765.65 0.00 0.00 0.00 1,102,765.65 150 Days 1 0 0 0 1 368,160.84 0.00 0.00 0.00 368,160.84 180+ Days 1 0 0 0 1 1,500,000.00 0.00 0.00 0.00 1,500,000.00 Totals 20 0 0 0 20 13,227,905.52 0.00 0.00 0.00 13,227,905.52 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 4.248366% 0.000000% 0.000000% 0.000000% 4.248366% 4.688115% 0.000000% 0.000000% 0.000000% 4.688115% 60 Days 0.653595% 0.000000% 0.000000% 0.000000% 0.653595% 0.515032% 0.000000% 0.000000% 0.000000% 0.515032% 90 Days 0.326797% 0.000000% 0.000000% 0.000000% 0.326797% 0.084121% 0.000000% 0.000000% 0.000000% 0.084121% 120 Days 0.653595% 0.000000% 0.000000% 0.000000% 0.653595% 0.568454% 0.000000% 0.000000% 0.000000% 0.568454% 150 Days 0.326797% 0.000000% 0.000000% 0.000000% 0.326797% 0.189780% 0.000000% 0.000000% 0.000000% 0.189780% 180+ Days 0.326797% 0.000000% 0.000000% 0.000000% 0.326797% 0.773220% 0.000000% 0.000000% 0.000000% 0.773220% Totals 6.535948% 0.000000% 0.000000% 0.000000% 6.535948% 6.818721% 0.000000% 0.000000% 0.000000% 6.818721% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 - 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 1,867,303.58 0.00 0.00 0.00 1,867,303.58 60 Days 1 0 0 0 1 2,155,588.75 0.00 0.00 0.00 2,155,588.75 90 Days 1 0 0 0 1 1,243,143.41 0.00 0.00 0.00 1,243,143.41 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 1 0 0 0 1 960,000.00 0.00 0.00 0.00 960,000.00 180+ Days 1 0 0 1 2 1,000,000.00 0.00 0.00 639,000.00 1,639,000.00 Totals 8 0 0 1 9 7,226,035.74 0.00 0.00 639,000.00 7,865,035.74 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.484472% 0.000000% 0.000000% 0.000000% 2.484472% 1.972191% 0.000000% 0.000000% 0.000000% 1.972191% 60 Days 0.621118% 0.000000% 0.000000% 0.000000% 0.621118% 2.276669% 0.000000% 0.000000% 0.000000% 2.276669% 90 Days 0.621118% 0.000000% 0.000000% 0.000000% 0.621118% 1.312971% 0.000000% 0.000000% 0.000000% 1.312971% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.621118% 0.000000% 0.000000% 0.000000% 0.621118% 1.013924% 0.000000% 0.000000% 0.000000% 1.013924% 180+ Days 0.621118% 0.000000% 0.000000% 0.621118% 1.242236% 1.056170% 0.000000% 0.000000% 0.674893% 1.731063% Totals 4.968944% 0.000000% 0.000000% 0.621118% 5.590062% 7.631926% 0.000000% 0.000000% 0.674893% 8.306818% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 - MBA No. of Loans ~~this~~No. ~~Period~~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 2 0 0 0 2 771,030.00 0.00 0.00 0.00 771,030.00 60 Days 1 0 0 0 1 159,956.67 0.00 0.00 0.00 159,956.67 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 3 930,986.67 0.00 0.00 0.00 930,986.67 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 4.000000% 0.000000% 0.000000% 0.000000% 4.000000% 2.284916% 0.000000% 0.000000% 0.000000% 2.284916% 60 Days 2.000000% 0.000000% 0.000000% 0.000000% 2.000000% 0.474025% 0.000000% 0.000000% 0.000000% 0.474025% 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 6.000000% 0.000000% 0.000000% 0.000000% 6.000000% 2.758941% 0.000000% 0.000000% 0.000000% 2.758941% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~Group ~~Mortgage~~1 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans inActual ~~REO~~Balance(%) ~~during~~Loans ~~Current~~Actual ~~Period~~Balance(%) Balance(~~continued~~$) ~~Current~~Balance($) ~~Paid~~180 ~~Current~~- ~~Approximate~~209 ~~Loan~~1 ~~Actual~~900,000.00 To0.231 ~~Months~~0 ~~Loan~~0.00 ~~Delinquent~~0.000 ~~Group~~210 ~~Number~~- ~~Balance~~239 ~~Date~~1 ~~Delinquent~~1,000,000.00 ~~Rate~~0.257 ~~Interest~~0 No0.00 ~~REO~~0.000 ~~Loans~~270 ~~this~~- ~~Period~~299 2 2,139,000.00 0.550 0 0.00 0.000 Total 4 4,039,000.00 1.038 0 0.00 0.000

~~Foreclosure~~180+ ~~Detail~~Delinquency -Summary ~~All~~(continued) ~~Mortgage~~Group ~~Loans~~2 inGroup ~~Foreclosure~~3 ~~during~~Days ~~Current~~Number ~~Period~~of ~~Summary~~Outstanding -Percentage Noof ~~Foreclosure~~Number ~~Information~~of toOutstanding ~~report~~Percentage ~~this~~of ~~period.~~Delinquent ~~Group~~Loans 1Actual -Balance(%) NoLoans ~~Foreclosure~~Actual ~~Information~~Balance(%) toBalance($) ~~report~~Balance($) ~~this~~180 ~~period. Group 2~~ - No209 ~~Foreclosure~~1 ~~Information~~900,000.00 to2.160 ~~report~~0 ~~this~~0.00 ~~period~~0.000 ~~Group~~210 3 - No239 ~~Foreclosure~~0 ~~Information~~0.00 to0.000 ~~report~~0 ~~this~~0.00 ~~period~~0.000 ~~Group~~270 4 - No299 ~~Foreclosure~~0 ~~Information~~0.00 to0.000 ~~report~~1 ~~this~~1,500,000.00 ~~period~~0.773 ~~Group~~Total 51 -900,000.00 No2.160 ~~Foreclosure~~1 ~~Information~~1,500,000.00 ~~to report this period~~0.773

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~Group ~~Mortgage~~4 Group 5 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans inActual ~~Foreclosure~~Balance(%) ~~during~~Loans ~~Current~~Actual ~~Period~~Balance(%) ~~Month~~Balance($) ~~Loan~~Balance($) ~~First~~180 ~~Original~~- ~~Loan~~209 ~~Entered~~0 ~~Payment~~0.00 ~~LTV~~0.000 at0 ~~Principal~~0.00 ~~Group~~0.000 ~~Number~~210 FC- ~~Date~~239 ~~State~~1 ~~Origination~~1,000,000.00 ~~Balance~~1.056 No0 ~~Foreclosure~~0.00 ~~Loans~~0.000 ~~this~~270 ~~Period~~- 299 1 639,000.00 0.675 0 0.00 0.000 Total 2 1,639,000.00 1.731 0 0.00 0.000 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

~~Foreclosure~~Summary ~~Loan~~12 ~~Detail~~Month -REO ~~All~~History* ~~Mortgage~~New REO Loans Month REO Percentage Loans in ~~Foreclosure~~REO ~~during~~1 ~~Current~~Jan-07 ~~Period~~0.000% ~~(continued)~~Original Principal Balance 639,000.00 Feb-07 0.000% Current ~~Paid~~Actual Balance 639,000.00 Mar-07 0.000% Apr-07 0.000% Current ~~Approximate~~REO ~~Loan~~Total May-07 0.000% Loans in REO 1 Jun-07 0.000% Original Principal Balance 639,000.00 Jul-07 0.000% Current Actual ToBalance ~~Months~~639,000.00 ~~Loan~~Aug-07 ~~Delinquent~~0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.164% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group ~~Number~~1 ~~Balance~~- ~~Date~~No ~~Delinquent~~REO ~~Rate~~Information ~~Interest~~to report this period. Group 2 - No ~~Foreclosure~~REO Information to report this period. Group 3 - No REO Information to report this period. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-07 0.000% Original Principal Balance 639,000.00 Feb-07 0.000% Current Actual Balance 639,000.00 Mar-07 0.000% Apr-07 0.000% Current REO Total May-07 0.000% Loans in REO 1 Jun-07 0.000% Original Principal Balance 639,000.00 Jul-07 0.000% Current Actual Balance 639,000.00 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.675% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 - No REO Information to report this ~~Period~~period.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Realized Loss Report - Collateral Summary - No Realized Loss Information to report this period. Group 1 - 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. Group 4 - No Realized Loss Information to report this period. Group 5 - 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 Group 1 233 19637,~~712,610~~500.00 19647,~~550,982~~208.8689 0 0.00 0.00 Group 2 20 ~~959,200~~0.00 ~~957,622~~0.8800 0 0.00 0.00 Group 3 41 31,~~260~~000,~~026~~000.00 3987,~~260,026~~719.0083 0 0.00 0.00 Group 4 30 ~~2,027,000~~0.00 ~~2,026,997~~0.5000 0 0.00 0.00 Group 5 0 0.00 0.00 0 0.00 0.00 Total 324 251,~~958~~637,~~836~~500.00 251,~~795~~634,~~629~~928.2472 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 Group 1 0 0.00 0.00 0 0.00 0.00 ~~(17~~15,~~023~~015.~~59)~~89 Group 2 0 0.00 0.00 0 0.00 0.00 ~~321,452~~832.3376 Group 3 0 0.00 0.00 0 0.00 0.00 ~~330~~6,~~144~~345.9084 Group 4 0 0.00 0.00 0 0.00 0.00 173,~~780~~207.1502 Group 5 0 0.00 0.00 0 0.00 0.00 ~~151~~384.6406 Total 0 0.00 0.00 0 0.00 0.00 ~~652~~25,~~505~~785.4357

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~6015426460~~6598235999 CANV 5239.1769 01-~~Apr-2007 1,200,000.00 1,191,013.32 Group 1 6041531267 CA 77.17 01-~~Mar-2007 ~~710~~231,000.00 ~~707~~235,~~624~~250.6806 Group 1 ~~6089330275~~6710782795 ILNV 6479.44 01-Mar-2007 870,000.00 867,152.97 Group 1 6111074198 CA 49.22 01-Mar-2007 1,575,000.00 1,588,360.15 Group 1 6220931098 IL 77.92 01-Apr-2007 584,400.00 586,790.87 Group 1 6297903301 CA 66.67 01-Mar-2007 700,000.00 697,709.27 Group 1 6347353721 IL 52.79 01-Mar-2007 ~~805~~188,000.00 ~~802~~193,~~365~~475.6689 Group 1 ~~6359775886~~6919551306 CAFL 6995.~~06 01-Apr-2007 846,000.~~00 ~~840,840.44 Group 1 6493378464 CA 68.97~~ 01-Mar-2007 200,000.00 200,557.96 Group 1 6494397380 CA 61.40 01-Mar-2007 1,750,000.00 1,745,403.53 Group 1 6506042792 CA 77.59 01-Apr-2007 900,000.00 894,511.13 Group 1 6568481896 IL 75.00 01-Mar-2007 660,000.00 657,949.15 Group 1 6683815580 CA 45.44 01-Mar-2007 1,386,000.00 1,376,182.60 Group 1 6698868517 CA 74.67 01-Mar-2007 896,000.00 893,067.84 Group 1 6736498616 CA 43.26 01-Feb-2007 995,000.00 1,006,039.68 Group 1 6759033118 CA 32.69 01-Mar-2007 850,000.00 847,218~~.40 Group 1 6783385930 SC 90.00 01-Mar-2007 450~~,~~000.00 450,884.32 Group 1 6791016451 CA 61.22 01-Mar-2007 1,~~500~~,000~~.00 1220,~~407,445~~159.~~93 Group 1 6797810782 TN 80.00 01-Apr-2007 464,000.00 461,227.53 Group 1 6837223186 CA 66.15 01-Mar-2007 678,000.00 675,893.~~22 Group 1 6872449696 CA 78.01 01-Mar-2007 571,000.00 569,225.73 Group 1 6929178827 IL 49.90 01-Apr-2007 898,200.00 901,874.70 Group 1 6940130963 IL 94.92 01-Mar-2007 224,010.00 223,432.71 Group 2 6060892285 CA 80.00 01-Feb-2007 516,000.00 516,000.00 Group 2 6660686996 SC 80.00 01-Feb-2007 443,200.00 441,223.15 Group 3 ~~6426542335~~6565022230 CA 80.00 01-~~Mar~~Dec-~~2007~~2006 1,~~232,~~000~~.00 1~~,~~232,~~000.00 ~~Group 3 6797014005 CA 74.07 01-Mar-2007 1~~986,~~000,000~~662.~~00 1,000,000.00 Group 3 6910009312 CA 75.00 01-Mar-2007 622,500.00 622,500.00 Group 3 6965497073 CA 80.00 01-Feb-2007 405,526.00 405,526.00 Group 4 6279225202 SC 79.~~92 ~~01-Apr-2007 975,000.00 975,000.00 Group 4 6283397930 MI 71.06 01-Feb-2007 604,000.00 603,997.50 Group 4 6908786988 HI 80.00 01-Apr-2007 448,000.00 448,000.00~~

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~6015426460~~6598235999 Loan Paid in Full ~~(2) 2.500% 360 2 Group 1 6041531267 Loan Paid in Full~~ 0 7.875% 360 3 Group 1 6089330275 Loan Paid in Full 0 7.875% 360 3 Group 1 6111074198 Loan Paid in Full (1) 8.500% 360 3 Group 1 6220931098 Loan Paid in Full 0 7.625% 360 2 Group 1 6297903301 Loan Paid in Full 0 7.875% 360 3 Group 1 6347353721 Loan Paid in Full 0 7.875% 360 3 Group 1 6359775886 Loan Paid in Full (1) 2.000% 360 2 Group 1 6493378464 Loan Paid in Full 0 8.500% 360 3 Group 1 6494397380 Loan Paid in Full 0 8.375% 360 39 Group 1 ~~6506042792~~6710782795 Loan Paid in Full 0 ~~2.000% 360 2 Group 1 6568481896 Loan Paid in Full 0 8.000% 360 3 Group 1 6683815580 Loan Paid in Full (1) 8.375% 360 3 Group 1 6698868517 Loan Paid in Full 0~~ 7.875% 360 39 Group 1 ~~6736498616~~6919551306 Loan Paid in Full 0 ~~8.000% 360 4 Group 1 6759033118 Loan Paid in Full (1)~~ 7.875% 360 3 Group 1 6783385930 Loan Paid in Full 0 8.125% 360 3 Group 1 6791016451 Loan Paid in Full (1) 8.375% 360 3 Group 1 6797810782 Loan Paid in Full 0 2.125% 360 2 Group 1 6837223186 Loan Paid in Full 0 8.000% 360 39 Group ~~1 6872449696 Loan Paid in Full 0 8.000% 360~~ 3 ~~Group~~6565022230 ~~1 6929178827~~ Loan Paid in Full ~~0 7.625% 360 2 Group~~ 1 ~~6940130963 Loan Paid in Full (1) 7.875% 360 3 Group 2 6060892285 Loan Paid in Full (1)~~ 6.~~625~~000% 360 4 Group 2 6660686996 Loan Paid in Full 0 6.625% 360 4 Group 3 6426542335 Loan Paid in Full 0 7.250% 360 3 Group 3 6797014005 Loan Paid in Full 0 6.375% 360 3 Group 3 6910009312 Loan Paid in Full 0 6.250% 360 3 Group 3 6965497073 Loan Paid in Full 0 6.375% 360 4 Group 4 6279225202 Loan Paid in Full (1) 6.750% 360 2 Group 4 6283397930 Loan Paid in Full 0 6.750% 360 4 Group 4 6908786988 Loan Paid in Full (1) 6.125% 360 212

Prepayment Rates

Summary SMM CPR PSA Current Month 50.~~801~~425% Current Month 514.~~186~~984% Current Month ~~7,739~~267.~~253~~432% 3 Month Average 20.~~923~~984% 3 Month Average 2711.~~985~~088% 3 Month Average ~~5,751~~697.~~261~~483% 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~~13.982% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~5,398.875% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~18.786% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~4,115.656% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~51.186% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~7,739.253% N/A ~~Jan~~Jul-2007 ~~N/A~~29.745% N/A ~~Jan~~Jul-2007 ~~N/A~~3,449.456% N/A ~~Feb~~Aug-2007 ~~N/A~~31.506% N/A ~~Feb~~Aug-2007 ~~N/A~~2,958.070% N/A ~~Mar~~Sep-2007 ~~N/A~~11.682% N/A ~~Mar~~Sep-2007 ~~N/A~~922.952% N/A ~~Apr~~Oct-2007 1315.~~982~~558% N/A ~~Apr~~Oct-2007 51,~~398~~060.~~875~~795% N/A ~~May~~Nov-2007 1812.~~786~~723% N/A ~~May~~Nov-2007 ~~4,115~~764.~~656~~223% N/A ~~Jun~~Dec-2007 514.~~186~~984% N/A ~~Jun~~Dec-2007 ~~7,739~~267.~~253~~432% 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 1 SMM CPR PSA Current Month 332.~~858~~577% Current Month 9926.~~299~~894% Current Month 161,~~410~~477.~~326~~817% 3 Month Average 133.~~652~~971% 3 Month Average 5537.~~632~~608% 3 Month Average 122,~~956~~346.~~506~~148% 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~~19.701% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~10,169.570% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~47.897% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~12,289.622% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~99.299% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~16,410.326% N/A ~~Jan~~Jul-2007 ~~N/A~~87.673% N/A ~~Jan~~Jul-2007 ~~N/A~~10,740.957% N/A ~~Feb~~Aug-2007 ~~N/A~~75.168% N/A ~~Feb~~Aug-2007 ~~N/A~~7,257.330% N/A ~~Mar~~Sep-2007 ~~N/A~~27.953% N/A ~~Mar~~Sep-2007 ~~N/A~~2,253.697% N/A ~~Apr~~Oct-2007 1933.~~701~~728% N/A ~~Apr~~Oct-2007 102,~~169~~337.~~570~~114% N/A ~~May~~Nov-2007 4752.~~897~~201% N/A ~~May~~Nov-2007 123,~~289~~223.~~622~~513% N/A ~~Jun~~Dec-2007 9926.~~299~~894% N/A ~~Jun~~Dec-2007 161,~~410~~477.~~326~~817% 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 20.~~664~~002% Current Month 270.~~680~~024% Current Month ~~3,452~~1.~~593~~196% 3 Month Average 31.~~290~~119% 3 Month Average 3212.~~636~~250% 3 Month Average ~~6,258~~723.~~385~~834% 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~~43.532% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~10,875.435% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~26.696% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~4,447.128% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~27.680% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~3,452.593% N/A ~~Jan~~Jul-2007 ~~N/A~~44.282% N/A ~~Jan~~Jul-2007 ~~N/A~~4,419.967% N/A ~~Feb~~Aug-2007 ~~N/A~~15.524% N/A ~~Feb~~Aug-2007 ~~N/A~~1,291.618% N/A ~~Mar~~Sep-2007 ~~N/A~~18.217% N/A ~~Mar~~Sep-2007 ~~N/A~~1,296.237% N/A ~~Apr~~Oct-2007 4319.~~532~~765% N/A ~~Apr~~Oct-2007 101,~~875~~231.~~435~~064% N/A ~~May~~Nov-2007 2616.~~696~~960% N/A ~~May~~Nov-2007 ~~4,447~~939.~~128~~242% N/A ~~Jun~~Dec-2007 270.~~680~~024% N/A ~~Jun~~Dec-2007 ~~3,452~~1.~~593~~196% 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 10.~~661~~509% Current Month 185.~~209~~943% Current Month ~~2,811~~322.~~144~~431% 3 Month Average 10.~~318~~936% 3 Month Average 1410.~~680~~619% 3 Month Average ~~3,574~~669.~~127~~785% 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~~11.978% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~4,816.018% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~13.852% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~3,095.219% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~18.209% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~2,811.144% N/A ~~Jan~~Jul-2007 ~~N/A~~19.536% N/A ~~Jan~~Jul-2007 ~~N/A~~2,305.420% N/A ~~Feb~~Aug-2007 ~~N/A~~35.488% N/A ~~Feb~~Aug-2007 ~~N/A~~3,387.725% N/A ~~Mar~~Sep-2007 ~~N/A~~9.202% N/A ~~Mar~~Sep-2007 ~~N/A~~738.317% N/A ~~Apr~~Oct-2007 1113.~~978~~445% N/A ~~Apr~~Oct-2007 ~~4,816~~929.~~018~~463% N/A ~~May~~Nov-2007 1312.~~852~~469% N/A ~~May~~Nov-2007 ~~3,095~~757.~~219~~460% N/A ~~Jun~~Dec-2007 185.~~209~~943% N/A ~~Jun~~Dec-2007 ~~2,811~~322.~~144~~431% 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 4 SMM CPR PSA Current Month 20.~~026~~003% Current Month 210.~~779~~041% Current Month ~~3,821~~2.~~000~~289% 3 Month Average 0.~~895~~516% 3 Month Average 95.~~800~~697% 3 Month Average ~~1,963~~414.~~643~~046% 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~~0.014% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~7.816% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~7.609% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~2,062.114% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~21.779% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~3,821.000% N/A ~~Jan~~Jul-2007 ~~N/A~~3.508% N/A ~~Jan~~Jul-2007 ~~N/A~~455.702% N/A ~~Feb~~Aug-2007 ~~N/A~~14.939% N/A ~~Feb~~Aug-2007 ~~N/A~~1,536.654% N/A ~~Mar~~Sep-2007 ~~N/A~~12.221% N/A ~~Mar~~Sep-2007 ~~N/A~~1,040.934% N/A ~~Apr~~Oct-2007 017.~~014~~054% N/A ~~Apr~~Oct-2007 71,240.~~816~~018% N/A ~~May~~Nov-2007 7(0.~~609~~003)% N/A ~~May~~Nov-2007 ~~2,062~~(0.~~114~~170)% N/A ~~Jun~~Dec-2007 210.~~779~~041% N/A ~~Jun~~Dec-2007 ~~3,821~~2.~~000~~289% 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 5 SMM CPR PSA Current Month 0.~~000~~001% Current Month 0.~~005~~014% Current Month 0.~~609~~655% 3 Month Average 0.~~134~~001% 3 Month Average 10.~~577~~015% 3 Month Average ~~230~~0.~~581~~822% 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~~0.017% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~3.396% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~4.708% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~687.737% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~0.005% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~0.609% N/A ~~Jan~~Jul-2007 ~~N/A~~0.019% N/A ~~Jan~~Jul-2007 ~~N/A~~1.778% N/A ~~Feb~~Aug-2007 ~~N/A~~0.019% N/A ~~Feb~~Aug-2007 ~~N/A~~1.507% N/A ~~Mar~~Sep-2007 ~~N/A~~0.019% N/A ~~Mar~~Sep-2007 ~~N/A~~1.281% N/A ~~Apr~~Oct-2007 0.~~017~~012% N/A ~~Apr~~Oct-2007 30.~~396~~735% N/A ~~May~~Nov-2007 40.~~708~~020% N/A ~~May~~Nov-2007 ~~687~~1.~~737~~077% N/A ~~Jun~~Dec-2007 0.~~005~~014% N/A ~~Jun~~Dec-2007 0.~~609~~655% 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 Group 1 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 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 40 ~~1,699,571~~0.1100 0.~~395~~000 40 ~~1,699,571~~0.1100 40.~~444~~000 2.000 2.499 50 ~~3,547,622~~0.6000 0.~~825~~000 50 ~~3,547,622~~0.6000 90.~~277~~000 2.500 2.999 10 ~~66,830~~0.4600 0.~~016~~000 10 ~~66,830~~0.4600 0.~~175~~000 3.000 3.499 10 ~~172,411~~0.2500 0.~~040~~000 10 ~~172,411~~0.2500 0.~~451~~000 3.500 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 1413 76,~~451~~417,~~923~~652.2272 1.~~732~~649 0 0.00 0.000 5.000 5.499 4947 2524,~~253~~027,~~570~~935.9122 56.~~871~~175 0 0.00 0.000 5.500 5.999 ~~167~~164 ~~102~~100,~~165~~475,~~472~~962.9651 2325.~~752~~820 0 0.00 0.000 6.000 6.499 ~~246~~234 ~~162~~153,~~873~~042,~~951~~020.8561 3739.~~866~~328 0 0.00 0.000 6.500 6.999 ~~101~~100 7065,~~579~~193,~~564~~414.8286 16.~~409~~753 07 02,944,358.0096 011.~~000~~730 7.000 7.499 3962 2431,~~243~~536,~~255~~907.2819 58.~~636~~104 837 314,~~139~~814,~~086~~253.9940 859.~~208~~017 7.500 7.999 5426 206,~~471~~759,~~573~~004.6446 41.~~759~~737 4723 185,~~013~~649,~~470~~819.9272 4722.~~104~~508 8.000 8.499 327 91,~~926~~693,~~875~~326.3863 20.~~308~~435 327 91,~~926~~693,~~875~~326.3863 256.~~958~~746 >= 8.750 70 ~~1,676,263~~0.3300 0.~~390~~000 70 ~~1,676,263~~0.3300 40.~~383~~000 Total ~~720~~653 ~~430~~389,~~128~~146,~~886~~224.8120 100.000 ~~105~~74 3825,~~242~~101,~~132~~758.0471 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 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 65 32,~~769~~766,~~942~~259.9337 86.~~071~~642 7 3,~~215~~185,~~666~~326.0922 1.~~513~~642 5.000 5.499 6 2,~~823~~814,~~669~~440.6122 6.~~045~~757 2826 1413,~~283~~067,~~741~~619.3517 6.~~720~~737 5.500 5.999 12 8,~~391~~370,~~656~~605.1585 1720.~~965~~097 8784 5351,~~454~~823,~~124~~642.2612 2526.~~150~~716 6.000 6.499 17 13,~~967~~212,~~373~~746.0409 2931.~~902~~723 ~~144~~134 9688,~~657~~474,~~932~~974.3036 45.~~476~~610 6.500 6.999 2119 1513,~~648~~160,~~917~~414.6610 3331.~~502~~597 4643 3330,~~258~~236,~~059~~784.7511 15.~~648~~587 7.000 7.499 43 21,~~109~~326,~~470~~000.00 43.~~516~~184 1510 96,~~798~~204,~~466~~833.2500 43.~~610~~199 7.500 7.999 0 0.00 0.000 52 1988,~~877,221~~154.2674 0.~~883~~509 8.000 8.499 0 0.00 0.000 0 0.00 0.000 >= 8.750 0 0.00 0.000 0 0.00 0.000 Total 6662 4641,~~711~~650,~~029~~465.3963 100.000 ~~332~~306 ~~212~~193,~~545~~981,~~211~~333.2672 100.000

Interest Rate Stratification (continued) Group 4 Group 5 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 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 1 466,~~314~~067.2013 0.~~472~~492 0 0.00 0.000 5.000 5.499 15 8,~~146~~145,~~159~~875.9583 8.~~239~~604 0 0.00 0.000 5.500 5.999 46 25,~~417~~392,~~080~~084.2834 2526.~~706~~822 22 14,~~902~~889,~~612~~630.2720 44.~~148~~127 6.000 6.499 6563 3837,~~385~~491,~~154~~202.3876 3839.~~822~~602 20 13,863,~~492~~097.1340 41.~~070~~085 6.500 6.999 3027 1815,~~212~~391,~~091~~362.7301 1816.~~419~~258 4 3,460,495.68 10.~~252~~256 7.000 7.499 9 7,~~787~~783,~~900~~488.0075 78.~~877~~222 3 1,408,332.04 4.~~172~~174 7.500 7.999 10 ~~459,851~~0.4600 0.~~465~~000 1 121,030.00 0.359 8.000 8.499 0 0.00 0.000 0 0.00 0.000 >= 8.750 0 0.00 0.000 0 0.00 0.000 Total ~~167~~161 9894,~~874~~670,~~552~~080.0082 100.000 50 33,~~755~~742,~~962~~585.1232 100.000

SUPPLEMENTAL REPORTING Closing Date March 30, 2007 ~~Libor~~LIBOR Determination Date With respect to the Offered Certificates, for each Distribution Date beginning with the second Distribution Date, the second LIBOR Business Day prior to the immediately preceding Distribution Date. Determination Date With respect to any Distribution Date and for each Servicer, as defined in the applicable Servicing Agreement. BOA = As to any Distribution Date, the 16th day of the month of the related Distribution Date or, if such 16th day is not a Business Day, the Business Day immediately preceding such day. Countrywide = Not later than 12:00 noon Eastern time on the 5th Business Day of such month (or if such day is not a Business Day, the following Business Day). Wells Fargo = The Business Day immediately preceding the related Remittance Date. Distribution Date The 20th day of each month beginning in April 2007 (or, if such day is not a Business Day, the next Business Day). Record Date With respect to the Class CE and Class R Certificates, the last Business Day of the month immediately preceding the month in which the related Distribution Date occurs. With respect to the Offered 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 April 2007 (or, if such day is not a Business Day, the preceding Business Day).

Filing Compare · Banc of America Funding 2007-B Trust