10-D 1 baf0700a_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: 333-130536-16 Banc of America Funding 2007-A 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) 54-2198744 54-2198745 54-2198746 54-6737495 (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___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-A-4 _____ _____ __X___ ____________ 2-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___ ____________ 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-A 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-A 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-A 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-A 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-A 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 05952DAA6 0612/19/2007 54.~~48000~~90000% 8981,~~357~~667,~~527~~811.86 ~~408~~333,~~066~~476.0490 2-A-1 05952DAB4 0612/19/2007 54.~~48000~~90000% ~~389~~358,~~581~~221,~~072~~807.3682 1,~~779~~462,~~086~~739.9005 2-A-2 05952DAC2 0612/19/2007 54.~~53000~~95000% 5550,~~155~~716,~~782~~026.0745 ~~254~~209,~~176~~203.2361 2-A-3 05952DAP3 0612/19/2007 54.~~38000~~80000% 4435,~~398~~799,~~138~~829.3887 ~~199~~143,~~051~~199.6532 2-A-4 05952DAQ1 0612/19/2007 54.~~48000~~90000% 43,003,000.00 ~~196~~175,~~380~~595.3758 2-A-5 05952DAR9 0612/19/2007 54.~~55000~~97000% 19,417,000.00 8980,~~803~~418.6374 M-1 05952DAD0 0612/19/2007 5.~~61000~~03000% 10,781,000.00 5045,~~401~~190.1836 M-2 05952DAE8 0612/19/2007 5.~~63000~~05000% 4,312,000.00 2018,~~230~~146.4733 M-3 05952DAF5 0612/19/2007 5.~~66000~~08000% 3,594,000.00 1615,~~951~~214.7060 M-4 05952DAG3 0612/19/2007 5.~~70000~~12000% 3,594,000.00 1715,~~071~~334.5040 M-5 05952DAH1 0612/19/2007 5.~~74000~~16000% 3,594,000.00 1715,~~191~~454.3020 M-6 05952DAJ7 0612/19/2007 65.~~15000~~57000% 3,594,000.00 1816,~~419~~682.2515 M-7 05952DAK4 0612/19/2007 65.~~57000~~99000% 3,594,000.00 1917,~~677~~940.1505 M-8 05952DAL2 0612/19/2007 65.~~57000~~99000% 3,594,000.00 1917,~~677~~940.1505 CE 05952DAM0 0511/3130/2007 0.00000% 2,515,~~448~~548.75 ~~573~~469,~~158~~243.7586 R 05952DAN8 0511/3130/2007 0.00000% 100.00 0.00 Totals ~~680~~627,~~085~~998,~~069~~124.4275 3,~~679~~035,~~343~~779.2720

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 2438,~~923,829~~167.0683 0.00 8681,~~433~~229,~~698~~644.8003 3771,~~331,895~~644.1073 0.00 2-A-1 83,~~650~~746,~~587~~758.6695 0.00 ~~380~~354,~~930~~475,~~484~~048.6087 105,~~429~~209,~~674~~498.5600 0.00 2-A-2 1530,~~224,725~~455.6449 0.00 5350,~~931~~185,~~056~~570.4396 1739,~~478,901~~659.8710 0.00 2-A-3 21,~~371~~027,~~880~~313.30 0.00 4234,~~026~~772,~~258~~516.0858 21,~~570~~170,~~931~~512.9562 0.00 2-A-4 0.00 0.00 43,003,000.00 ~~196~~175,~~380~~595.3758 0.00 2-A-5 0.00 0.00 19,417,000.00 8980,~~803~~418.6374 0.00 M-1 0.00 0.00 10,781,000.00 5045,~~401~~190.1836 0.00 M-2 0.00 0.00 4,312,000.00 2018,~~230~~146.4733 0.00 M-3 0.00 0.00 3,594,000.00 1615,~~951~~214.7060 0.00 M-4 0.00 0.00 3,594,000.00 1715,~~071~~334.5040 0.00 M-5 0.00 0.00 3,594,000.00 1715,~~191~~454.3020 0.00 M-6 0.00 0.00 3,594,000.00 1816,~~419~~682.2515 0.00 M-7 0.00 0.00 3,594,000.00 1917,~~677~~940.1505 0.00 M-8 0.00 0.00 3,594,000.00 1917,~~677~~940.1505 0.00 CE 0.00 0.00 2,515,548.75 ~~573~~469,~~158~~243.7586 0.00 R 0.00 0.00 100.00 0.00 0.00 Totals 155,~~171~~742,~~022~~695.6657 0.00 ~~664~~622,~~914~~255,~~146~~429.6619 188,~~850~~778,~~365~~474.9377 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 94,441,000.00 8981,~~357~~667,~~527~~811.86 0.00 2438,~~923,829~~167.0683 0.00 2-A-1 413,287,000.00 ~~389~~358,~~581~~221,~~072~~807.3682 0.00 83,~~650~~746,~~587~~758.6695 0.00 2-A-2 58,512,000.00 5550,~~155~~716,~~782~~026.0745 0.00 1530,~~224,725~~455.6449 0.00 2-A-3 50,898,000.00 4435,~~398~~799,~~138~~829.3887 0.00 21,~~371~~027,~~880~~313.30 0.00 2-A-4 43,003,000.00 43,003,000.00 0.00 0.00 0.00 2-A-5 19,417,000.00 19,417,000.00 0.00 0.00 0.00 M-1 10,781,000.00 10,781,000.00 0.00 0.00 0.00 M-2 4,312,000.00 4,312,000.00 0.00 0.00 0.00 M-3 3,594,000.00 3,594,000.00 0.00 0.00 0.00 M-4 3,594,000.00 3,594,000.00 0.00 0.00 0.00 M-5 3,594,000.00 3,594,000.00 0.00 0.00 0.00 M-6 3,594,000.00 3,594,000.00 0.00 0.00 0.00 M-7 3,594,000.00 3,594,000.00 0.00 0.00 0.00 M-8 3,594,000.00 3,594,000.00 0.00 0.00 0.00 CE 2,513,114.19 2,515,~~448~~548.75 0.00 0.00 0.00 R 100.00 100.00 0.00 0.00 0.00 Totals 718,728,214.19 ~~680~~627,~~085~~998,~~069~~124.4275 0.00 155,~~171~~742,~~022~~695.6657 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 2438,~~923,829~~167.0683 8681,~~433~~229,~~698~~644.8003 0.~~91521372~~86010995 2438,~~923,829~~167.0683 2-A-1 0.00 83,~~650~~746,~~587~~758.6695 ~~380~~354,~~930~~475,~~484~~048.6087 0.~~92170933~~85769707 83,~~650~~746,~~587~~758.6695 2-A-2 0.00 1530,~~224,725~~455.6449 5350,~~931~~185,~~056~~570.4396 0.~~92170933~~85769707 1530,~~224,725~~455.6449 2-A-3 0.00 21,~~371~~027,~~880~~313.30 4234,~~026~~772,~~258~~516.0858 0.~~82569567~~68318041 21,~~371~~027,~~880~~313.30 2-A-4 0.00 0.00 43,003,000.00 1.00000000 0.00 2-A-5 0.00 0.00 19,417,000.00 1.00000000 0.00 M-1 0.00 0.00 10,781,000.00 1.00000000 0.00 M-2 0.00 0.00 4,312,000.00 1.00000000 0.00 M-3 0.00 0.00 3,594,000.00 1.00000000 0.00 M-4 0.00 0.00 3,594,000.00 1.00000000 0.00 M-5 0.00 0.00 3,594,000.00 1.00000000 0.00 M-6 0.00 0.00 3,594,000.00 1.00000000 0.00 M-7 0.00 0.00 3,594,000.00 1.00000000 0.00 M-8 0.00 0.00 3,594,000.00 1.00000000 0.00 CE 0.00 0.00 2,515,548.75 1.00096874 0.00 R 0.00 0.00 100.00 1.00000000 0.00 Totals $0.00 155,~~171~~742,~~022~~695.6657 ~~664~~622,~~914~~255,~~146~~429.6619 0.~~92512598~~86577293 155,~~171~~742,~~022~~695.6657 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 94,441,000.00 ~~946~~864.~~17303777~~74954585 0.00000000 304.~~95931915~~63959329 0.00000000 2-A-1 413,287,000.00 ~~942~~866.~~64051945~~76282540 0.00000000 209.~~93118743~~06575564 0.00000000 2-A-2 58,512,000.00 ~~942~~866.~~64051938~~76282557 0.00000000 209.~~93118745~~06575557 0.00000000 2-A-3 50,898,000.00 ~~872~~703.~~29632559~~36417678 0.00000000 4620.~~60065818~~18376557 0.00000000 2-A-4 43,003,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 19,417,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 10,781,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 4,312,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 3,594,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 2,513,114.19 1000.~~92895102~~96874229 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 1-A-1 0.00000000 304.~~95931915~~63959329 ~~915~~860.~~21371862~~10995256 0.~~91521372~~86010995 304.~~95931915~~63959329 2-A-1 0.00000000 209.~~93118743~~06575564 ~~921~~857.~~70933177~~69706976 0.~~92170933~~85769707 209.~~93118743~~06575564 2-A-2 0.00000000 209.~~93118745~~06575557 ~~921~~857.~~70933193~~69707000 0.~~92170933~~85769707 209.~~93118745~~06575557 2-A-3 0.00000000 4620.~~60065818~~18376557 ~~825~~683.~~69566741~~18041141 0.~~82569567~~68318041 4620.~~60065818~~18376557 2-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-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 1000.96874229 1.00096874 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 1-A-1 0511/2120/07 - 0612/19/07 30 54.~~48000~~90000% 8981,~~357~~667,~~527~~811.86 ~~408~~333,~~066~~476.0490 0.00 2-A-1 0511/2120/07 - 0612/19/07 30 54.~~48000~~90000% ~~389~~358,~~581~~221,~~072~~807.3682 1,~~779~~462,~~086~~739.9005 0.00 2-A-2 0511/2120/07 - 0612/19/07 30 54.~~53000~~95000% 5550,~~155~~716,~~782~~026.0745 ~~254~~209,~~176~~203.2361 0.00 2-A-3 0511/2120/07 - 0612/19/07 30 54.~~38000~~80000% 4435,~~398~~799,~~138~~829.3887 ~~199~~143,~~051~~199.6532 0.00 2-A-4 0511/2120/07 - 0612/19/07 30 54.~~48000~~90000% 43,003,000.00 ~~196~~175,~~380~~595.3758 0.00 2-A-5 0511/2120/07 - 0612/19/07 30 54.~~55000~~97000% 19,417,000.00 8980,~~803~~418.6374 0.00 M-1 0511/2120/07 - 0612/19/07 30 5.~~61000~~03000% 10,781,000.00 5045,~~401~~190.1836 0.00 M-2 0511/2120/07 - 0612/19/07 30 5.~~63000~~05000% 4,312,000.00 2018,~~230~~146.4733 0.00 M-3 0511/2120/07 - 0612/19/07 30 5.~~66000~~08000% 3,594,000.00 1615,~~951~~214.7060 0.00 M-4 0511/2120/07 - 0612/19/07 30 5.~~70000~~12000% 3,594,000.00 1715,~~071~~334.5040 0.00 M-5 0511/2120/07 - 0612/19/07 30 5.~~74000~~16000% 3,594,000.00 1715,~~191~~454.3020 0.00 M-6 0511/2120/07 - 0612/19/07 30 65.~~15000~~57000% 3,594,000.00 1816,~~419~~682.2515 0.00 M-7 0511/2120/07 - 0612/19/07 30 65.~~57000~~99000% 3,594,000.00 1917,~~677~~940.1505 ~~1,068~~566.8545 M-8 0511/2120/07 - 0612/19/07 30 65.~~57000~~99000% 3,594,000.00 1917,~~677~~940.1505 ~~1,068~~566.8545 CE N/A N/A 0.00000% 2,515,~~448~~548.75 0.00 0.00 R N/A N/A 0.00000% 100.00 0.00 0.00 Totals 32,~~106~~566,~~184~~535.5234 21,~~137~~132.7090

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 ~~408~~333,~~066~~476.0490 0.00 8681,~~433~~229,~~698~~644.8003 2-A-1 0.00 0.00 1,~~779~~462,~~086~~739.9005 0.00 ~~380~~354,~~930~~475,~~484~~048.6087 2-A-2 0.00 0.00 ~~254~~209,~~176~~203.2361 0.00 5350,~~931~~185,~~056~~570.4396 2-A-3 0.00 0.00 ~~199~~143,~~051~~199.6532 0.00 4234,~~026~~772,~~258~~516.0858 2-A-4 0.00 0.00 ~~196~~175,~~380~~595.3758 0.00 43,003,000.00 2-A-5 0.00 0.00 8980,~~803~~418.6374 0.00 19,417,000.00 M-1 0.00 0.00 5045,~~401~~190.1836 0.00 10,781,000.00 M-2 0.00 0.00 2018,~~230~~146.4733 0.00 4,312,000.00 M-3 0.00 0.00 1615,~~951~~214.7060 0.00 3,594,000.00 M-4 0.00 0.00 1715,~~071~~334.5040 0.00 3,594,000.00 M-5 0.00 0.00 1715,~~191~~454.3020 0.00 3,594,000.00 M-6 0.00 0.00 1816,~~419~~682.2515 0.00 3,594,000.00 M-7 ~~1,068~~566.8545 0.00 1917,~~677~~940.1505 0.00 3,594,000.00 M-8 ~~1,068~~566.8545 0.00 1917,~~677~~940.1505 0.00 3,594,000.00 CE 0.00 0.00 ~~573~~469,~~158~~243.7586 0.00 2,515,548.75 R 0.00 0.00 0.00 0.00 100.00 Totals 21,~~137~~132.7090 0.00 3,~~679~~035,~~343~~779.2720 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 94,441,000.00 54.~~48000~~90000% ~~946~~864.~~17303777~~74954585 43.~~32085683~~53106066 0.00000000 2-A-1 413,287,000.00 54.~~48000~~90000% ~~942~~866.~~64051945~~76282540 43.~~30472505~~53928154 0.00000000 2-A-2 58,512,000.00 54.~~53000~~95000% ~~942~~866.~~64051938~~76282557 43.~~34400174~~57539667 0.00000000 2-A-3 50,898,000.00 54.~~38000~~80000% ~~872~~703.~~29632559~~36417678 32.~~91079512~~81345672 0.00000000 2-A-4 43,003,000.00 54.~~48000~~90000% 1000.00000000 4.~~56666674~~08333326 0.00000000 2-A-5 19,417,000.00 54.~~55000~~97000% 1000.00000000 4.~~62500026~~14166658 0.00000000 M-1 10,781,000.00 5.~~61000~~03000% 1000.00000000 4.~~67500046~~19166682 0.00000000 M-2 4,312,000.00 5.~~63000~~05000% 1000.00000000 4.~~69166744~~20833256 0.00000000 M-3 3,594,000.00 5.~~66000~~08000% 1000.00000000 4.~~71666667~~23333333 0.00000000 M-4 3,594,000.00 5.~~70000~~12000% 1000.00000000 4.~~75000000~~26666667 0.00000000 M-5 3,594,000.00 5.~~74000~~16000% 1000.00000000 4.~~78333333~~30000000 0.00000000 M-6 3,594,000.00 65.~~15000~~57000% 1000.00000000 54.~~12500000~~64166667 0.00000000 M-7 3,594,000.00 65.~~57000~~99000% 1000.00000000 54.~~47500000~~99166667 0.~~29739844~~15760991 M-8 3,594,000.00 65.~~57000~~99000% 1000.00000000 54.~~47500000~~99166667 0.~~29739844~~15760991 CE 2,513,114.19 0.00000% 1000.~~92895102~~96874229 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 1-A-1 0.00000000 0.00000000 43.~~32085683~~53106066 0.00000000 ~~915~~860.~~21371862~~10995256 2-A-1 0.00000000 0.00000000 43.~~30472505~~53928154 0.00000000 ~~921~~857.~~70933177~~69706976 2-A-2 0.00000000 0.00000000 43.~~34400174~~57539667 0.00000000 ~~921~~857.~~70933193~~69707000 2-A-3 0.00000000 0.00000000 32.~~91079512~~81345672 0.00000000 ~~825~~683.~~69566741~~18041141 2-A-4 0.00000000 0.00000000 4.~~56666674~~08333326 0.00000000 1000.00000000 2-A-5 0.00000000 0.00000000 4.~~62500026~~14166658 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.~~67500046~~19166682 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~69166744~~20833256 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~71666667~~23333333 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~75000000~~26666667 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~78333333~~30000000 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 54.~~12500000~~64166667 0.00000000 1000.00000000 M-7 0.~~29739844~~15760991 0.00000000 54.~~47500000~~99166667 0.00000000 1000.00000000 M-8 0.~~29739844~~15760991 0.00000000 54.~~47500000~~99166667 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~228~~186.~~06713371~~71808144 0.00000000 1000.96874229 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 189,~~824~~073,~~750~~596.7477 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 82238,~~076~~414.5262 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments ~~158,233~~0.9100 Total Deposits 199,~~065~~312,~~061~~011.1739 Withdrawals Swap Payments 0207,706.0051 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 70195,~~284~~891.88 Total Administration Fees ~~144~~129,~~410~~938.3623 Payment of Interest and Principal 188,~~850~~778,~~365~~474.9377 Total Withdrawals (Pool Distribution Amount) 199,~~065~~312,~~061~~011.1739 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~142~~128,~~710~~368.1524 Wells Fargo Master Servicing Fee 1,~~700~~569.2199 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~144~~129,~~410~~938.3623 *Servicer Payees include: BANK OF AMERICA, N.A.; COUNTRYWIDE HOME LOANS SERVICING LP; NATIONAL CITY ~~MTG~~MORTGAGE CO.; WASHINGTON MUTUAL BANK~~, F.A.~~; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Reserve Fund 0.00 21,~~137~~132.7089 21,~~137~~132.7089 0.00 Bank of New York Swap Account 0.00 ~~158,233~~0.9100 ~~158,233~~0.9100 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Bank of New York Interest Rate Cap A Agreement 0.00 0.00 0.00 Bank of New York Interest Rate Cap B Agreement 0.00 0.00 0.00 Bank of New York SWAP Agreement 2,~~896~~154,330.2917 2,~~738~~362,~~096~~036.3868 ~~158~~(207,~~233~~706.9151)

Collateral Statement Group Group 1 (a) Group 1 (b) Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 76.~~172314~~875016 6.~~448209~~448415 Weighted Average Net Rate 6.~~893059~~610833 6.~~197218~~198415 Weighted Average Pass-Through Rate 6.~~890059~~607833 6.~~173504~~173020 Weighted Average Remaining Term ~~345~~342 ~~359~~354 Principal And Interest Constant 3418,~~857~~881.8952 ~~187~~174,~~768~~638.0339 Beginning Loan Count 1912 ~~129~~121 Loans Paid in Full 20 40 Ending Loan Count 1712 ~~125~~121 Beginning Scheduled Balance 53,~~631~~159,~~930~~218.0529 3330,~~001~~488,~~391~~586.9101 Ending Scheduled Balance 53,~~003~~158,~~991~~436.1650 3130,~~515~~460,~~981~~044.3542 Actual Ending Collateral Balance 53,~~005~~158,~~188~~849.2377 3130,~~524~~469,~~843~~197.2016 Scheduled Principal ~~1,196~~781.2579 10,~~434~~802.8152 Unscheduled Principal ~~626,742~~0.6400 117,~~474,975~~739.7507 Negative Amortized Principal 0.00 0.00 Scheduled Interest 3318,~~661~~099.6473 ~~177~~163,~~333~~835.2287 Servicing Fees ~~1,310~~695.6251 76,~~472~~351.2779 Master Servicing Fees 147.0890 8276.5022 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0568.0097 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 3217,~~336~~396.9432 ~~169~~156,~~778~~838.5189 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 By Borrower Amount 0.00 0.00 Prepayment Penalty Paid By Borrower Count 0 0 Prepayment Penalty Paid by Servicer Amount 0.00 0.00 Prepayment Penalty Paid by Servicer Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 1 (c) Group 1 (d) Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~721650~~726808 6.~~547611~~541798 Weighted Average Net Rate 6.~~471651~~476808 6.~~297612~~291798 Weighted Average Pass-Through Rate 6.~~464122~~469225 6.~~294611~~288798 Weighted Average Remaining Term ~~359~~352 ~~347~~341 Principal And Interest Constant ~~115~~114,~~438~~306.6669 ~~201~~188,~~968~~349.7808 Beginning Loan Count 7170 ~~143~~133 Loans Paid in Full 1 0 3 Ending Loan Count 7169 ~~140~~133 Beginning Scheduled Balance 19,~~616~~383,~~662~~842.6692 3634,~~550~~086,~~965~~676.3346 Ending Scheduled Balance 1918,~~610~~978,~~266~~858.13 3534,~~746~~082,~~901~~816.5080 Actual Ending Collateral Balance 1918,~~615~~984,~~981~~460.2033 3534,~~749~~086,~~290~~265.5404 Scheduled Principal 5,~~558~~647.3720 2,~~534~~525.1863 Unscheduled Principal ~~838~~399,337.1659 ~~801~~1,~~529~~334.6503 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~109~~108,~~880~~659.2949 ~~199~~185,~~434~~823.6045 Servicing Fees 4,~~160~~038.8430 7,~~614~~101.7839 Master Servicing Fees 4948.0446 9185.3822 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 074.0003 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 ~~105~~104,~~670~~498.4270 ~~191~~178,~~728~~636.4484 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 By Borrower Amount 0.00 0.00 Prepayment Penalty Paid By Borrower Count 0 0 Prepayment Penalty Paid by Servicer Amount 0.00 0.00 Prepayment Penalty Paid by Servicer Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 2 (a) Group 2 (b) Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~656865~~592373 6.~~409325~~391994 Weighted Average Net Rate 6.~~358685~~288945 6.~~128989~~112491 Weighted Average Pass-Through Rate 6.~~345981~~273601 6.~~117856~~100536 Weighted Average Remaining Term 344 351 ~~357~~ Principal And Interest Constant ~~156~~121,~~297~~655.0339 1,~~190~~078,~~114~~268.2203 Beginning Loan Count 4536 ~~326~~302 Loans Paid in Full 31 82 Ending Loan Count 4235 ~~318~~300 Beginning Scheduled Balance 2721,~~324~~477,~~164~~738.3566 ~~219~~199,~~548~~205,~~199~~276.4187 Ending Scheduled Balance 2520,~~785~~367,~~122~~255.8306 ~~212~~197,~~189~~627,~~144~~348.5398 Actual Ending Collateral Balance 2520,~~788~~368,~~895~~934.2340 ~~212~~197,~~199~~645,~~571~~290.9227 Scheduled Principal 43,~~719~~664.3034 17,~~484~~168.4990 Unscheduled Principal 1,~~534~~106,~~322~~819.2226 71,~~341~~560,~~570~~758.3999 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~151~~117,~~577~~991.7305 1,~~172~~061,~~629~~099.7313 Servicing Fees 75,~~010~~430.5378 5246,~~777~~398.3869 Master Servicing Fees 6853.3169 ~~548~~498.8701 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0220.0095 01,486.0064 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 ~~144~~112,~~498~~285.8763 1,~~119~~012,~~303~~715.5179 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 072,694.0083 Percentage of Cumulative Losses 0.0000 0.~~0000~~0313 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid By Borrower Amount 0.00 0.00 Prepayment Penalty Paid By Borrower Count 0 0 Prepayment Penalty Paid by Servicer Amount 0.00 0.00 Prepayment Penalty Paid by Servicer Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 2 (c) Group 2 (d) Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~434305~~423420 6.~~585186~~585422 Weighted Average Net Rate 6.~~221944~~210788 6.~~335186~~335422 Weighted Average Pass-Through Rate 6.~~217511~~206262 6.~~320782~~324094 Weighted Average Remaining Term ~~356~~350 ~~351~~345 Principal And Interest Constant 1,~~561~~462,~~242~~553.9728 ~~293~~291,~~198~~244.0804 Beginning Loan Count ~~439~~415 ~~140~~139 Loans Paid in Full 62 03 Ending Loan Count ~~433~~413 ~~140~~136 Beginning Scheduled Balance ~~286~~268,~~196~~335,~~585~~608.9627 5251,~~215~~861,~~169~~177.7627 Ending Scheduled Balance ~~282~~266,~~872~~325,~~511~~466.5200 5251,~~190~~255,~~227~~203.6429 Actual Ending Collateral Balance ~~282~~266,~~949~~355,~~067~~307.3872 5251,~~195~~260,~~137~~232.6612 Scheduled Principal 26,~~679~~193.4600 6,~~659~~637.2561 Unscheduled Principal 31,~~297~~983,~~394~~949.9827 18599,~~282~~336.8737 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~534~~436,~~563~~360.5128 ~~286~~284,~~538~~606.8343 Servicing Fees 5047,~~989~~547.3637 1110,~~374~~804.3741 Master Servicing Fees ~~715~~670.4984 ~~130~~129.5465 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0341.0013 0359.0088 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,~~482~~387,~~858~~800.7294 ~~275~~273,~~033~~312.9449 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 By Borrower Amount 0.00 0.00 Prepayment Penalty Paid By Borrower Count 0 0 Prepayment Penalty Paid by Servicer Amount 0.00 0.00 Prepayment Penalty Paid by Servicer Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~467931~~451883 Weighted Average Net Rate 6.~~221751~~206593 Weighted Average Pass-Through Rate 6.~~213122~~197762 Weighted Average Remaining Term ~~355~~350 Principal And Interest Constant 3,~~740~~449,~~885~~896.6642 Beginning Loan Count 1,~~312~~228 Loans Paid in Full 269 Ending Loan Count 1,~~286~~219 Beginning Scheduled Balance ~~680~~627,~~085~~998,~~069~~124.4375 Ending Scheduled Balance ~~664~~622,~~914~~255,~~146~~429.6618 Actual Ending Collateral Balance ~~665~~622,~~027~~328,~~975~~536.3681 Scheduled Principal 7573,~~266~~420.1199 Unscheduled Principal 155,~~095~~669,~~656~~274.6658 Negative Amortized Principal 0.00 Scheduled Interest 3,~~665~~376,~~619~~475.5543 Servicing Fees ~~142~~128,~~710~~368.1524 Master Servicing Fees 1,~~700~~569.2199 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 03,051.0060 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~521~~243,~~209~~485.3560 Realized Loss Amount 0.00 Cumulative Realized Loss 072,694.0083 Percentage of Cumulative Losses 0.~~0000~~0101 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid By Borrower Amount 0.00 Prepayment Penalty Paid By Borrower Count 0 Prepayment Penalty Paid by Servicer Amount 0.00 Prepayment Penalty Paid by Servicer Count 0 Special Servicing Fee 0.00

Additional Reporting - Deal Level Miscellaneous Reporting Monthly Excess Cash Amount ~~417~~470,~~062~~376.5575 Extra Principal Distribution Amount 990.8900 Overcollateralization Increase Amount 990.~~100~~00 Overcollateralization Amount 2,515,548.75 Overcollateralization Defficiency Amount 0.00 Overcollateralization Release Amount 0.00 Target OC Amount 2,515,548.75 Monthly Excess Interest ~~417~~470,~~162~~376.4475 Trigger Event Reporting 60 Day Delinquency Trigger Threshold Value 0.~~023040~~024951% Calculated Value 02.~~735012~~793173% Cumulative Loss Trigger Threshold Value 0.002000% Calculated Value 0.~~000000~~010114% Trigger Trigger Result Pass

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 01 0 0 01 0418,031.00 0.00 0.00 0418,031.00 30 Days 1730 0 0 0 1730 615,~~505~~869,~~945~~533.8828 0.00 0.00 0.00 615,~~505~~869,~~945~~533.8828 60 Days 313 0 0 0 313 15,~~609~~694,~~115~~042.6835 0.00 0.00 0.00 15,~~609~~694,~~115~~042.6835 90 Days 410 0 21 0 611 16,~~887~~068,~~604~~544.0088 0.00 ~~679~~259,~~350~~833.0085 0.00 26,~~566~~328,~~954~~378.0073 120 Days 25 0 3 0 58 ~~978~~1,~~000~~906,533.0051 0.00 1883,~~322,770~~498.6648 0.00 2,~~300~~790,~~770~~031.6699 150 Days 14 0 13 0 27 1,~~000~~534,~~000~~210.0042 0.00 ~~229~~1,~~500~~333,981.0047 0.00 12,~~229~~868,~~500~~191.0089 180+ Days 01 03 112 06 122 0593,332.00 01,145,035.0075 ~~272~~4,~~000~~575,574.0024 03,011,683.0038 ~~272~~9,~~000~~325,625.0037 Totals 2763 04 719 06 3492 1131,~~980~~666,~~665~~196.5644 01,563,066.0075 27,~~503~~052,~~620~~888.6604 03,011,683.0038 1443,~~484~~293,~~286~~834.2261 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~~082034% 0.000000% 0.000000% 0.~~000000~~082034% 0.~~000000~~067172% 0.000000% 0.000000% 0.~~000000~~067172% 30 Days 12.~~321928~~461034% 0.000000% 0.000000% 0.000000% 12.~~321928~~461034% 02.~~978297~~550025% 0.000000% 0.000000% 0.000000% 02.~~978297~~550025% 60 Days 01.~~233281~~066448% 0.000000% 0.000000% 0.000000% 01.~~233281~~066448% 0.~~241962~~914958% 0.000000% 0.000000% 0.000000% 0.~~241962~~914958% 90 Days 0.~~311042~~820345% 0.000000% 0.~~155521~~082034% 0.000000% 0.~~466563~~902379% 0.~~283838~~975135% 0.000000% 0.~~102154~~041752% 0.000000% 01.~~385992~~016887% 120 Days 0.~~155521~~410172% 0.000000% 0.~~233281~~246103% 0.000000% 0.~~388802~~656276% 0.~~147061~~306355% 0.000000% 0.~~198905~~141967% 0.000000% 0.~~345966~~448321% 150 Days 0.~~077760~~328138% 0.000000% 0.~~077760~~246103% 0.000000% 0.~~155521~~574241% 0.~~150370~~246527% 0.000000% 0.~~034510~~214353% 0.000000% 0.~~184879~~460881% 180+ Days 0.~~000000~~082034% 0.~~000000~~246103% 0.~~077760~~984413% 0.~~000000~~492207% 01.~~077760~~804758% 0.~~000000~~095341% 0.~~000000~~183992% 0.~~040901~~735235% 0.~~000000~~483938% 01.~~040901~~498505% Totals 25.~~099533~~168171% 0.~~000000~~328138% 01.~~544323~~558655% 0.~~000000~~492207% 27.~~643857~~547170% 15.~~801528~~088341% 0.~~000000~~251164% 01.~~376468~~133306% 0.~~000000~~483938% 26.~~177997~~956749% Please refer to CTSLink.com for a list of delinquency code descriptions.

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 82238,~~076~~414.5262

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 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 10 0 10 0.00 0.00 ~~183,350~~0.00 0.00 ~~183,350~~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 01 0 01 0.00 0.00 0183,350.00 0.00 0183,350.00 Totals 0 0 1 0 1 0.00 0.00 183,350.00 0.00 183,350.00 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% 50.~~882353~~000000% 0.000000% 50.~~882353~~000000% 0.000000% 0.000000% 30.~~663199~~000000% 0.000000% 30.~~663199~~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% 08.~~000000~~333333% 0.000000% 08.~~000000~~333333% 0.000000% 0.000000% 05.~~000000~~804328% 0.000000% 05.~~000000~~804328% Totals 0.000000% 0.000000% 58.~~882353~~333333% 0.000000% 58.~~882353~~333333% 0.000000% 0.000000% 35.~~663199~~804328% 0.000000% 35.~~663199~~804328% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 21 0 0 0 21 ~~393~~416,~~614~~000.7800 0.00 0.00 0.00 ~~393~~416,~~614~~000.7800 60 Days 02 0 0 0 02 0419,466.0054 0.00 0.00 0.00 0419,466.0054 90 Days 0 0 01 0 01 0.00 0.00 0259,833.0085 0.00 0259,833.0085 120 Days 1 0 0 1 0 1 ~~320,000~~0.00 0.00 0196,578.0069 0.00 ~~320~~196,~~000~~578.0069 150 Days 02 0 0 0 02 0284,400.00 0.00 0.00 0.00 0284,400.00 180+ Days 0 0 01 0 01 0.00 0.00 0320,000.00 0.00 0320,000.00 Totals 35 0 03 0 38 ~~713~~1,~~614~~119,866.7854 0.00 0776,412.0054 0.00 ~~713~~1,~~614~~896,279.7808 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~600000~~826446% 0.000000% 0.000000% 0.000000% 10.~~600000~~826446% 1.~~248586~~365313% 0.000000% 0.000000% 0.000000% 1.~~248586~~365313% 60 Days 01.~~000000~~652893% 0.000000% 0.000000% 0.000000% 01.~~000000~~652893% 01.~~000000~~376690% 0.000000% 0.000000% 0.000000% 01.~~000000~~376690% 90 Days 0.000000% 0.000000% 0.~~000000~~826446% 0.000000% 0.~~000000~~826446% 0.000000% 0.000000% 0.~~000000~~852776% 0.000000% 0.~~000000~~852776% 120 Days 0.~~800000~~000000% 0.000000% 0.~~000000~~826446% 0.000000% 0.~~800000~~826446% 10.~~015072~~000000% 0.000000% 0.~~000000~~645172% 0.000000% 10.~~015072~~645172% 150 Days 01.~~000000~~652893% 0.000000% 0.000000% 0.000000% 01.~~000000~~652893% 0.~~000000~~933402% 0.000000% 0.000000% 0.000000% 0.~~000000~~933402% 180+ Days 0.000000% 0.000000% 0.~~000000~~826446% 0.000000% 0.~~000000~~826446% 0.000000% 0.000000% 01.~~000000~~050241% 0.000000% 01.~~000000~~050241% Totals 24.~~400000~~132231% 0.000000% 02.~~000000~~479339% 0.000000% 26.~~400000~~611570% 23.~~263658~~675405% 0.000000% 02.~~000000~~548188% 0.000000% 26.~~263658~~223594% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 2 0 0 0 2 ~~473~~779,~~698~~029.5330 0.00 0.00 0.00 ~~473~~779,~~698~~029.5330 60 Days 12 0 0 0 12 ~~415~~689,~~783~~326.6804 0.00 0.00 0.00 ~~415~~689,~~783~~326.6804 90 Days 01 0 0 0 01 0415,783.0068 0.00 0.00 0.00 0415,783.0068 120 Days 0 0 02 0 02 0.00 0.00 0686,919.0079 0.00 0686,919.0079 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 1 0 1 1 0.00 0.00 0.00 272,000.00 ~~0.00~~ 272,000.00 Totals 35 0 2 1 08 ~~4 889~~1,~~482~~884,139.2102 0.00 686,919.79 272,000.00 ~~0.00 1~~2,~~161~~843,~~482~~058.2181 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~816901~~898551% 0.000000% 0.000000% 0.000000% 2.~~816901~~898551% 24.~~414860~~103510% 0.000000% 0.000000% 0.000000% 24.~~414860~~103510% 60 Days 12.~~408451~~898551% 0.000000% 0.000000% 0.000000% 12.~~408451~~898551% 23.~~119617~~631002% 0.000000% 0.000000% 0.000000% 23.~~119617~~631002% 90 Days 01.~~000000~~449275% 0.000000% 0.000000% 0.000000% 01.~~000000~~449275% 02.~~000000~~190126% 0.000000% 0.000000% 0.000000% 02.~~000000~~190126% 120 Days 0.000000% 0.000000% 02.~~000000~~898551% 0.000000% 02.~~000000~~898551% 0.000000% 0.000000% 03.~~000000~~618327% 0.000000% 03.~~000000~~618327% 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% 10.~~408451~~000000% 01.~~000000~~449275% 1.~~408451~~449275% 0.000000% 0.000000% 10.~~386624~~000000% 01.~~000000~~432751% 1.~~386624~~432751% Totals 47.~~225352~~246377% 0.000000% 12.~~408451~~898551% 01.~~000000~~449275% 511.~~633803~~594203% 49.~~534477~~924638% 0.000000% 13.~~386624~~618327% 01.~~000000~~432751% 514.~~921102~~975716% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 21 0 0 0 21 ~~578~~328,~~511~~890.7565 0.00 0.00 0.00 ~~578~~328,~~511~~890.7565 60 Days 02 0 0 0 02 0836,000.00 0.00 0.00 0.00 0836,000.00 90 Days 10 0 0 0 10 ~~141,600~~0.00 0.00 0.00 0.00 ~~141,600~~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 01 02 01 04 0.00 0203,831.0075 0516,280.00 0416,912.0072 01,137,024.0047 Totals 3 01 02 01 37 ~~720~~1,~~111~~164,890.7565 0203,831.0075 0516,280.00 0416,912.0072 ~~720~~2,~~111~~301,915.7512 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~428571~~751880% 0.000000% 0.000000% 0.000000% 10.~~428571~~751880% 10.~~618247~~964877% 0.000000% 0.000000% 0.000000% 10.~~618247~~964877% 60 Days 01.~~000000~~503759% 0.000000% 0.000000% 0.000000% 01.~~000000~~503759% 02.~~000000~~452601% 0.000000% 0.000000% 0.000000% 02.~~000000~~452601% 90 Days 0.~~714286~~000000% 0.000000% 0.000000% 0.000000% 0.~~714286~~000000% 0.~~396092~~000000% 0.000000% 0.000000% 0.000000% 0.~~396092~~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~~751880% 01.~~000000~~503759% 0.~~000000~~751880% 03.~~000000~~007519% 0.000000% 0.~~000000~~597988% 01.~~000000~~514628% 01.~~000000~~223111% 03.~~000000~~335726% Totals 2.~~142857~~255639% 0.~~000000~~751880% 01.~~000000~~503759% 0.~~000000~~751880% 25.~~142857~~263158% 23.~~014339~~417478% 0.~~000000~~597988% 01.~~000000~~514628% 01.~~000000~~223111% 26.~~014339~~753204% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 (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 ~~999~~1,~~569~~030,200.6700 0.00 0.00 0.00 ~~999~~1,~~569~~030,200.6700 60 Days 01 0 0 0 01 0493,815.0049 0.00 0.00 0.00 0493,815.0049 90 Days 02 0 0 0 02 01,549,050.00 0.00 0.00 0.00 01,549,050.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 01 0 01 0.00 0.00 0425,581.0047 0.00 0425,581.0047 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 14 0 01 0 15 ~~999~~3,~~569~~073,065.6749 0.00 0425,581.0047 0.00 ~~999~~3,~~569~~498,646.6796 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~380952~~857143% 0.000000% 0.000000% 0.000000% 2.~~380952~~857143% 35.~~875969~~057702% 0.000000% 0.000000% 0.000000% 35.~~875969~~057702% 60 Days 02.~~000000~~857143% 0.000000% 0.000000% 0.000000% 02.~~000000~~857143% 02.~~000000~~424356% 0.000000% 0.000000% 0.000000% 02.~~000000~~424356% 90 Days 05.~~000000~~714286% 0.000000% 0.000000% 0.000000% 05.~~000000~~714286% 07.~~000000~~604963% 0.000000% 0.000000% 0.000000% 07.~~000000~~604963% 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% 02.~~000000~~857143% 0.000000% 02.~~000000~~857143% 0.000000% 0.000000% 02.~~000000~~089365% 0.000000% 02.~~000000~~089365% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 211.~~380952~~428571% 0.000000% 02.~~000000~~857143% 0.000000% 214.~~380952~~285714% 315.~~875969~~087021% 0.000000% 02.~~000000~~089365% 0.000000% 317.~~875969~~176387% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 (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 510 0 0 0 510 25,~~203~~202,~~400~~918.4594 0.00 0.00 0.00 25,~~203~~202,~~400~~918.4594 60 Days 01 0 0 0 01 0632,000.00 0.00 0.00 0.00 0632,000.00 90 Days 1 0 0 0 1 ~~420~~536,~~800~~000.00 0.00 0.00 0.00 ~~420~~536,~~800~~000.00 120 Days 10 0 0 0 10 ~~658,000~~0.00 0.00 0.00 0.00 ~~658,000~~0.00 150 Days 01 0 0 0 01 0649,810.0042 0.00 0.00 0.00 0649,810.0042 180+ Days 0 0 04 0 04 0.00 0.00 01,703,968.0024 0.00 01,703,968.0024 Totals 713 0 04 0 717 37,~~282~~020,~~200~~729.4536 0.00 01,703,968.0024 0.00 38,~~282~~724,~~200~~697.4560 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 13.~~572327~~333333% 0.000000% 0.000000% 0.000000% 13.~~572327~~333333% 12.~~038362~~632453% 0.000000% 0.000000% 0.000000% 12.~~038362~~632453% 60 Days 0.~~000000~~333333% 0.000000% 0.000000% 0.000000% 0.~~000000~~333333% 0.~~000000~~319765% 0.000000% 0.000000% 0.000000% 0.~~000000~~319765% 90 Days 0.~~314465~~333333% 0.000000% 0.000000% 0.000000% 0.~~314465~~333333% 0.~~198304~~271193% 0.000000% 0.000000% 0.000000% 0.~~198304~~271193% 120 Days 0.~~314465~~000000% 0.000000% 0.000000% 0.000000% 0.~~314465~~000000% 0.~~310085~~000000% 0.000000% 0.000000% 0.000000% 0.~~310085~~000000% 150 Days 0.~~000000~~333333% 0.000000% 0.000000% 0.000000% 0.~~000000~~333333% 0.~~000000~~328776% 0.000000% 0.000000% 0.000000% 0.~~000000~~328776% 180+ Days 0.000000% 0.000000% 01.~~000000~~333333% 0.000000% 01.~~000000~~333333% 0.000000% 0.000000% 0.~~000000~~862135% 0.000000% 0.~~000000~~862135% Totals 24.~~201258~~333333% 0.000000% 01.~~000000~~333333% 0.000000% 25.~~201258~~666667% 13.~~546752~~552187% 0.000000% 0.~~000000~~862135% 0.000000% 14.~~546752~~414321% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 (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 01 0 0 01 0418,031.00 0.00 0.00 0418,031.00 30 Days 212 0 0 0 212 ~~689~~6,~~003~~572,561.7002 0.00 0.00 0.00 ~~689~~6,~~003~~572,561.7002 60 Days 24 0 0 0 24 1,~~193~~723,~~332~~434.0028 0.00 0.00 0.00 1,~~193~~723,~~332~~434.0028 90 Days 25 0 10 0 35 13,~~325~~197,~~204~~811.0020 0.00 ~~496,000~~0.00 0.00 13,~~821~~197,~~204~~811.0020 120 Days 3 0 0 2 0 23 01,443,150.00 0.00 ~~1,003,570~~0.6600 0.00 1,~~003~~443,~~570~~150.6600 150 Days 1 0 1 0 2 1600,000~~,000~~.00 0.00 ~~229~~650,~~500~~000.00 0.00 1,~~229~~250,~~500~~000.00 180+ Days 01 02 02 03 08 0593,332.00 0941,204.00 01,063,354.00 02,003,570.0066 04,601,460.0066 Totals 726 03 43 03 1135 414,~~207~~130,~~539~~288.7050 01,359,235.00 1,~~729~~713,~~070~~354.6600 02,003,570.0066 519,~~936~~206,~~610~~448.3616 0-29 Days 0.~~000000~~242131% 0.000000% 0.000000% 0.~~000000~~242131% 0.~~000000~~156945% 0.000000% 0.000000% 0.~~000000~~156945% 30 Days 02.~~461894~~905569% 0.000000% 0.000000% 0.000000% 02.~~461894~~905569% 02.~~243508~~467592% 0.000000% 0.000000% 0.000000% 02.~~243508~~467592% 60 Days 0.~~461894~~968523% 0.000000% 0.000000% 0.000000% 0.~~461894~~968523% 0.~~421748~~647043% 0.000000% 0.000000% 0.000000% 0.~~421748~~647043% 90 Days 01.~~461894~~210654% 0.000000% 0.~~230947~~000000% 0.000000% 01.~~692841~~210654% 01.~~468354~~200581% 0.000000% 0.~~175297~~000000% 0.000000% 01.~~643651~~200581% 120 Days 0.~~000000~~726392% 0.000000% 0.~~461894~~000000% 0.000000% 0.~~461894~~726392% 0.~~000000~~541814% 0.000000% 0.~~354682~~000000% 0.000000% 0.~~354682~~541814% 150 Days 0.~~230947~~242131% 0.000000% 0.~~230947~~242131% 0.000000% 0.~~461894~~484262% 0.~~353420~~225263% 0.000000% 0.~~081110~~244035% 0.000000% 0.~~434531~~469298% 180+ Days 0.~~000000~~242131% 0.~~000000~~484262% 0.~~000000~~484262% 0.~~000000~~726392% 01.~~000000~~937046% 0.~~000000~~222760% 0.~~000000~~353364% 0.~~000000~~399224% 0.~~000000~~752217% 01.~~000000~~727565% Totals 16.~~616628~~295400% 0.~~000000~~726392% 0.~~923788~~726392% 0.~~000000~~726392% 28.~~540416~~474576% 15.~~487031~~305052% 0.~~000000~~510309% 0.~~611089~~643259% 0.~~000000~~752217% 27.~~098120~~210837% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 (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,~~168~~539,~~147~~933.0037 0.00 0.00 0.00 1,~~168~~539,~~147~~933.0037 60 Days 01 0 0 0 01 0900,000.00 0.00 0.00 0.00 0900,000.00 90 Days 01 0 0 0 01 0369,900.00 0.00 0.00 0.00 0369,900.00 120 Days 2 0 0 1 0 12 0463,383.0051 0.00 ~~319,200~~0.00 0.00 ~~319~~463,~~200~~383.0051 150 Days 0 0 01 0 01 0.00 0.00 0258,400.00 0.00 0258,400.00 180+ Days 0 0 02 01 03 0.00 0.00 0788,622.00 0319,200.00 01,107,822.00 Totals 37 0 3 1 011 ~~4 1~~3,~~168~~273,~~147~~216.0088 0.00 ~~319~~1,~~200~~047,022.00 0319,200.00 14,~~487~~639,~~347~~438.0088 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~142857~~205882% 0.000000% 0.000000% 0.000000% 2.~~142857~~205882% 23.~~238038~~004148% 0.000000% 0.000000% 0.000000% 23.~~238038~~004148% 60 Days 0.~~000000~~735294% 0.000000% 0.000000% 0.000000% 0.~~000000~~735294% 01.~~000000~~755747% 0.000000% 0.000000% 0.000000% 01.~~000000~~755747% 90 Days 0.~~000000~~735294% 0.000000% 0.000000% 0.000000% 0.~~000000~~735294% 0.~~000000~~721612% 0.000000% 0.000000% 0.000000% 0.~~000000~~721612% 120 Days 01.~~000000~~470588% 0.000000% 0.~~714286~~000000% 0.000000% 01.~~714286~~470588% 0.~~000000~~903982% 0.000000% 0.~~611551~~000000% 0.000000% 0.~~611551~~903982% 150 Days 0.000000% 0.000000% 0.~~000000~~735294% 0.000000% 0.~~000000~~735294% 0.000000% 0.000000% 0.~~000000~~504094% 0.000000% 0.~~000000~~504094% 180+ Days 0.000000% 0.000000% 01.~~000000~~470588% 0.~~000000~~735294% 02.~~000000~~205882% 0.000000% 0.000000% 01.~~000000~~538467% 0.~~000000~~622705% 02.~~000000~~161172% Totals 25.~~142857~~147059% 0.000000% 02.~~714286~~205882% 0.~~000000~~735294% 28.~~857143~~088235% 26.~~238038~~385490% 0.000000% 02.~~611551~~042562% 0.~~000000~~622705% 29.~~849589~~050757% Please refer to CTSLink.com for a list of delinquency code descriptions.

180+ Delinquency Summary Summary Group 1 (a) Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 3 1,856,881.89 ~~272~~0.298 0 0.00 0.000 210 - 239 6 2,377,378.47 0.382 0 0.00 0.000 240 - 269 1 260,140.35 0.042 0 0.00 0.~~041~~000 270 - 299 5 1,686,954.00 0.271 1 183,350.00 5.804 300 - 329 4 1,642,770.66 0.264 0 0.00 0.000 ~~Total~~330 - 359 2 1,229,500.00 0.198 0 0.00 0.000 360 - 389 1 272,000.00 0.~~041~~044 0 0.00 0.000 Total 22 9,325,625.37 1.499 1 183,350.00 5.804

180+ Delinquency Summary (continued) Group 1 (b) Group 1 (c) Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 0 0.00 0.000 0 0.00 0.000 210 - 239 0 0.00 0.000 0 0.00 0.000 240 - 269 0 0.00 0.000 0 0.00 0.000 270 - 299 0 0.00 0.000 0 0.00 0.000 300 - 329 1 ~~272~~320,000.00 1.~~387~~050 ~~Total~~0 0.00 0.000 330 - 359 0 0.00 0.000 0 0.00 0.000 360 - 389 0 0.00 0.000 1 272,000.00 1.~~387~~433 Total 1 320,000.00 1.050 1 272,000.00 1.433

180+ Delinquency Summary (continued) Group 1 (d) Group 2 (a) Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 0 0.00 0.000 0 0.00 0.000 ~~Total~~210 - 239 3 995,424.47 2.920 0 0.00 0.000 240 - 269 0 0.00 0.000 0 0.00 0.000 270 - 299 1 141,600.00 0.415 0 0.00 0.000 300 - 329 0 0.00 0.000 0 0.00 0.000 330 - 359 0 0.00 0.000 0 0.00 0.000 360 - 389 0 0.00 0.000 0 0.00 0.000 Total 4 1,137,024.47 3.335 0 0.00 0.000

180+ Delinquency Summary (continued) Group 2 (b) Group 2 (c) Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 2 1,023,027.89 0.518 1 833,854.00 0.313 210 - 239 0 0.00 0.000 1 593,332.00 0.223 240 - 269 1 260,140.35 0.132 0 0.00 0.000 ~~Total~~270 - 299 1 420,800.00 0.213 2 941,204.00 0.353 300 - 329 0 0.00 0.000 2 1,003,570.66 0.377 330 - 359 0 0.00 0.000 2 1,229,500.00 0.462 360 - 389 0 0.00 0.000 0 0.00 0.000 Total 4 1,703,968.24 0.863 8 4,601,460.66 1.728

180+ Delinquency Summary (continued) Group 2 (d) Days Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Balance($) 180 - 209 0 0.00 0.000 ~~Total~~210 - 239 2 788,622.00 1.538 240 - 269 0 0.00 0.000 270 - 299 0 0.00 0.000 300 - 329 1 319,200.00 0.623 330 - 359 0 0.00 0.000 360 - 389 0 0.00 0.000 Total 3 1,107,822.00 2.161 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

Summary 12 Month REO ~~Detail~~History* -New ~~All~~REO ~~Mortgage~~Loans Month REO Percentage Loans in REO ~~during~~1 Jan-07 0.000% Original Principal Balance 417,000.00 Feb-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 416,912.72 Mar-07 No0.000% Apr-07 0.000% Current REO ~~Information~~Total toMay-07 0.000% Loans in REO 6 Jun-07 0.000% Original Principal Balance 3,012,410.00 Jul-07 0.000% Current Actual Balance 3,011,683.38 Aug-07 0.037% Sep-07 0.237% Oct-07 0.411% Nov-07 0.413% Dec-07 0.484% *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. Group 1 (a) - No REO Information to report this period. Group 1 (b) - No REO Information to report this period. Group 1 (c) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 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 REO ~~Information~~Total toMay-07 0.000% Loans in REO 1 Jun-07 0.000% Original Principal Balance 272,000.00 Jul-07 0.000% Current Actual Balance 272,000.00 Aug-07 0.000% Sep-07 1.402% Oct-07 1.402% Nov-07 1.403% Dec-07 1.433% *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. Group 1 (d) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-07 No0.000% Original Principal Balance 417,000.00 Feb-07 0.000% Current Actual Balance 416,912.72 Mar-07 0.000% Apr-07 0.000% Current REO ~~Information~~Total toMay-07 0.000% Loans in REO 1 Jun-07 0.000% Original Principal Balance 417,000.00 Jul-07 0.000% Current Actual Balance 416,912.72 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 1.223% *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. Group 2 (a) - No REO Information to report this period. Group 2 (b) - No REO Information to report this period. Group 2 (c) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 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 REO ~~Information~~Total toMay-07 0.000% Loans in REO 3 Jun-07 0.000% Original Principal Balance 2,004,210.00 Jul-07 0.000% Current Actual Balance 2,003,570.66 Aug-07 0.087% Sep-07 0.456% Oct-07 0.743% Nov-07 0.747% Dec-07 0.752% *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. Group 2 (d) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 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 REO ~~Information~~Total toMay-07 0.000% Loans in REO 1 Jun-07 0.000% Original Principal Balance 319,200.00 Jul-07 0.000% Current Actual Balance 319,200.00 Aug-07 0.000% Sep-07 0.000% Oct-07 0.612% Nov-07 0.615% Dec-07 0.623% *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.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance NoGroup ~~REO~~1 ~~Loans~~(c) ~~this~~0004881886 ~~Period~~Sep-2007 01-Nov-2006 CA 80.00 272,000.00 Group 1 (d) 0123152054 Dec-2007 01-Mar-2006 CA 76.57 417,000.00 Group 2 (c) 0004849801 Aug-2007 01-Nov-2006 GA 90.00 240,210.00 Group 2 (c) 0004882665 Oct-2007 01-Nov-2006 CA 80.00 764,000.00 Group 2 (c) 0004908514 Sep-2007 01-Dec-2006 CA 79.37 1,000,000.00 Group 2 (d) 0126147520 Oct-2007 01-Mar-2006 NV 80.00 319,200.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGroup ~~REO~~1 ~~Loans~~(c) ~~this~~0004881886 ~~Period~~272,000.00 01-Nov-2006 12 7.000% 16,830.00 Group 1 (d) 0123152054 416,912.72 01-Apr-2007 7 6.750% 20,324.43 Group 2 (c) 0004849801 239,570.66 01-Jan-2007 10 6.625% 13,935.88 Group 2 (c) 0004882665 764,000.00 01-Jan-2007 10 6.625% 44,646.25 Group 2 (c) 0004908514 1,000,000.00 01-Dec-2006 11 7.750% 68,750.00 Group 2 (d) 0126147520 319,200.00 01-Jan-2007 10 7.375% 20,847.75

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 5 ~~Jul~~Jan-0607 0.000% Original Principal Balance 21,~~002~~404,~~760~~435.0026 ~~Aug~~Feb-0607 0.000% Current Actual Balance 21,~~002~~401,~~120~~732.6633 ~~Sep~~Mar-0607 0.000% ~~Oct~~Apr-0607 0.~~000~~073% Current Foreclosure Total ~~Nov~~May-0607 0.~~000~~221% Loans in Foreclosure 719 ~~Dec~~Jun-0607 0.~~000~~376% Original Principal Balance 27,~~504~~059,~~260~~211.0026 ~~Jan~~Jul-07 0.~~000~~657% Current Actual Balance 27,~~503~~052,~~620~~888.6604 ~~Feb~~Aug-07 0.~~000~~776% ~~Mar~~Sep-07 0.~~000~~792% ~~Apr~~Oct-07 01.~~073~~089% ~~May~~Nov-07 01.~~221~~037% ~~Jun~~Dec-07 01.~~376~~133% *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 1 (a) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 ~~Jul~~Jan-0607 0.000% Original Principal Balance ~~183,350~~0.00 ~~Aug~~Feb-0607 0.000% Current Actual Balance ~~183,350~~0.00 ~~Sep~~Mar-0607 0.000% ~~Oct~~Apr-0607 0.000% Current Foreclosure Total ~~Nov~~May-0607 0.000% Loans in Foreclosure 1 ~~Dec~~Jun-0607 03.~~000~~663% Original Principal Balance 183,350.00 ~~Jan~~Jul-07 04.~~000~~194% Current Actual Balance 183,350.00 Aug-07 4.195% Sep-07 4.197% Oct-07 4.527% Nov-07 5.802% Dec-07 5.804% *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 1 (b) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-07 0.000% Original Principal Balance 459,035.26 Feb-07 0.000% Current Actual Balance 456,412.54 Mar-07 0.000% Apr-07 0.000% Current Foreclosure Total May-07 0.000% Loans in Foreclosure 3 Jun-07 30.~~663~~000% Original Principal Balance 779,035.26 Jul-07 1.019% Current Actual Balance 776,412.54 Aug-07 1.035% Sep-07 1.042% Oct-07 1.047% Nov-07 1.049% Dec-07 2.548% *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 1 (bc) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-07 No0.000% Original Principal Balance 687,000.00 Feb-07 0.000% Current Actual Balance 686,919.79 Mar-07 0.000% Apr-07 1.365% Current Foreclosure ~~Information~~Total toMay-07 1.386% Loans in Foreclosure 2 Jun-07 1.387% Original Principal Balance 687,000.00 Jul-07 1.387% Current Actual Balance 686,919.79 Aug-07 1.388% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 3.618% *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. Group 1 (cd) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Jul~~Jan-0607 0.000% Original Principal Balance 0.00 ~~Aug~~Feb-0607 0.000% Current Actual Balance 0.00 ~~Sep~~Mar-0607 0.000% ~~Oct~~Apr-0607 0.000% Current Foreclosure Total ~~Nov~~May-0607 0.000% Loans in Foreclosure 12 ~~Dec~~Jun-0607 0.000% Original Principal Balance ~~272~~516,~~000~~280.00 ~~Jan~~Jul-07 0.~~000~~399% Current Actual Balance ~~272~~516,~~000~~280.00 ~~Feb~~Aug-07 01.~~000~~618% ~~Mar~~Sep-07 02.~~000~~718% ~~Apr~~Oct-07 12.~~365~~718% ~~May~~Nov-07 12.~~386~~737% ~~Jun~~Dec-07 1.~~387~~515% *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 12 (da) -12 NoMonth Foreclosure ~~Information~~History* toNew ~~report~~Foreclosure ~~this~~Loans ~~period~~Month Foreclosure Percentage Loans in Foreclosure 0 Jan-07 0.000% ~~Group~~Original 2Principal ~~(a)~~Balance 0.00 Feb-07 No0.000% ~~Foreclosure~~Current ~~Information~~Actual toBalance ~~report~~0.00 ~~this~~Mar-07 ~~period~~0.000% ~~Group~~Apr-07 20.000% ~~(b)~~Current Foreclosure Total May-07 No0.000% Loans in Foreclosure ~~Information~~1 toJun-07 0.000% Original Principal Balance 425,650.00 Jul-07 0.000% Current Actual Balance 425,581.47 Aug-07 0.000% Sep-07 0.000% Oct-07 6.776% Nov-07 1.981% Dec-07 2.089% *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. Group 2 (cb) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 30 ~~Jul~~Jan-0607 0.000% Original Principal Balance ~~1,500,210~~0.00 ~~Aug~~Feb-0607 0.000% Current Actual Balance ~~1,499,570~~0.6600 ~~Sep~~Mar-0607 0.000% ~~Oct~~Apr-0607 0.000% Current Foreclosure Total ~~Nov~~May-0607 0.000% Loans in Foreclosure 4 ~~Dec~~Jun-0607 0.000% Original Principal Balance 1,~~729~~707,~~710~~395.00 ~~Jan~~Jul-07 0.000% Current Actual Balance 1,~~729~~703,~~070~~968.6624 Aug-07 0.206% Sep-07 0.479% Oct-07 0.721% Nov-07 0.855% Dec-07 0.862% *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 2 (c) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-07 0.000% Original Principal Balance 0.00 Feb-07 0.000% Current Actual Balance 0.00 Mar-07 0.000% Apr-07 0.079% Current Foreclosure Total May-07 0.429% Loans in Foreclosure 3 Jun-07 0.611% Original Principal Balance 1,713,354.00 Jul-07 1.097% Current Actual Balance 1,713,354.00 Aug-07 1.061% Sep-07 0.711% Oct-07 0.800% Nov-07 0.804% Dec-07 0.643% *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 2 (d) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 ~~Jul~~Jan-0607 0.000% Original Principal Balance ~~319~~258,~~200~~400.00 ~~Aug~~Feb-0607 0.000% Current Actual Balance ~~319~~258,~~200~~400.00 ~~Sep~~Mar-0607 0.000% ~~Oct~~Apr-0607 0.000% Current Foreclosure Total ~~Nov~~May-0607 0.000% Loans in Foreclosure 13 ~~Dec~~Jun-0607 0.~~000~~612% Original Principal Balance ~~319~~1,~~200~~047,147.00 ~~Jan~~Jul-07 0.~~000~~612% Current Actual Balance ~~319~~1,~~200~~047,022.00 ~~Feb~~Aug-07 0.~~000~~612% ~~Mar~~Sep-07 01.~~000~~357% ~~Apr~~Oct-07 0.~~000~~745% ~~May~~Nov-07 01.~~000~~521% ~~Jun~~Dec-07 02.~~612~~043% *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.

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 Group 1 (a) 0004147625 Jun-2007 01-Oct-2006 FL 95.00 183,350.00 Group 1 (cb) ~~0004881886~~0004336337 ~~Apr~~Dec-2007 01-Nov-2006 FL 73.38 196,645.26 Group 1 (b) 0004394627 Dec-2007 01-Oct-2006 FL 88.95 262,390.00 Group 1 (b) 6726365163 Jul-2007 01-Feb-2007 CA 80.00 ~~272~~320,000.00 Group 21 (c) ~~0004849801~~0004875526 ~~Jun~~Dec-2007 01-Nov-2006 GARI 9079.0094 ~~240~~275,~~210~~000.00 Group 21 (c) ~~0004882665~~0004899173 ~~Jun~~Dec-2007 01-~~Nov~~Dec-2006 CAVA 80.00 ~~764~~412,000.00 Group 1 (d) 0122494992 Jul-2007 01-Feb-2006 FL 80.00 141,600.00 Group 1 (d) 0122776752 Sep-2007 01-Mar-2006 CA 80.00 374,680.00 Group 2 (ca) ~~0004894213~~0004869165 ~~Jun~~Oct-2007 01-Nov-2006 CANV 89.99 425,650.00 Group 2 (b) 0004894136 Sep-2007 01-Dec-2006 AZ 89.50 541,500.00 Group 2 (b) 0004900032 Aug-2007 01-Nov-2006 FL 80.00 ~~496~~420,~~000~~800.00 Group 2 (b) 0069408946 Oct-2007 01-Dec-2006 FL 80.00 484,190.00 Group 2 (b) 0069824506 Nov-2007 01-Jan-2007 NJ 95.00 260,905.00 Group 2 (c) 0068935535 Apr-2007 01-Jan-2007 FL 90.00 229,500.00 Group 2 (c) 0144139518 Oct-2007 01-Dec-2006 NV 80.00 833,854.00 Group 2 (c) 0152447550 Oct-2007 01-Jan-2007 CA 79.85 650,000.00 Group 2 (d) ~~0126147520~~0111199452 ~~Jun~~Sep-2007 01-~~Mar~~Apr-2006 NV 95.00 388,747.00 Group 2 (d) 0112684247 Dec-2007 01-Mar-2006 CA 80.00 ~~319~~258,~~200~~400.00 Group 2 (d) 0121142283 Nov-2007 01-Dec-2005 FL 92.45 400,000.00

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 Group 1 (a) 0004147625 183,350.00 01-Feb-2007 39 6.250% 10,084.25 Group 1 (b) 0004336337 196,578.69 01-Jul-2007 4 8.125% 7,~~583~~740.7530 Group 1 (cb) ~~0004881886~~0004394627 ~~272~~259,833.85 01-Aug-2007 3 6.750% 7,030.63 Group 1 (b) 6726365163 320,000.00 01-~~Nov~~Jan-~~2006~~2007 10 6.125% 17,233.26 Group 1 (c) 0004875526 274,919.79 01-Jul-2007 4 7.000% 79,~~650~~278.0058 Group 21 (c) ~~0004849801~~0004899173 ~~239~~412,~~570~~000.6600 01-~~Jan~~Jul-2007 4 6.~~625~~500% 12,875.04 Group 1 (d) 0122494992 141,600.00 01-Feb-2007 9 6.500% 8,~~352~~112.0750 Group 1 (d) 0122776752 374,680.00 01-Apr-2007 7 6.500% 17,563.14 Group 2 (ca) ~~0004882665~~0004869165 ~~764~~425,~~000~~581.47 01-Jun-2007 5 7.500% 16,451.95 Group 2 (b) 0004894136 541,500.00 01-~~Jan~~May-2007 46 6.~~625~~000% 20,~~293~~757.7552 Group 2 (cb) ~~0004894213~~0004900032 ~~496~~420,~~000~~800.00 01-Feb-2007 39 86.~~000~~375% 1623,626.13 Group 2 (b) 0069408946 481,527.89 01-May-2007 6 6.500% 20,016.7011 Group 2 (b) 0069824506 260,140.35 01-Mar-2007 8 6.125% 12,691.38 Group 2 (c) 0068935535 229,500.00 01-Dec-2006 511 6.875% 13,865.75 Group 2 (c) 0144139518 833,854.00 01-May-2007 6 6.250% 33,~~319~~771.0812 Group 2 (c) 0152447550 650,000.00 01-Jun-2007 5 6.000% 21,991.69 Group 2 (d) ~~0126147520~~0111199452 ~~319~~388,~~200~~747.00 01-~~Jan~~Apr-2007 47 7.~~375~~250% 920,~~476~~409.2521 Group 2 (d) 0112684247 258,400.00 01-Jun-2007 5 7.500% 10,928.19 Group 2 (d) 0121142283 399,875.00 01-Apr-2007 7 7.500% 21,743.95

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~~1 Jan-07 0.000% Original Principal Balance 445,204.00 Feb-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 445,204.00 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 1,564,235.00 Jul-07 0.031% Current Actual Balance 1,563,066.75 Aug-07 0.094% Sep-07 0.095% Oct-07 0.240% Nov-07 0.178% Dec-07 0.251% *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. Group 1 (a) - No Bankruptcy Information to report this period. Group 1 (b) - No Bankruptcy Information to report this period. Group 1 (c) - No Bankruptcy Information to report this period. Group 1 (d) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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 Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 1 Jun-07 0.000% Original Principal Balance 205,000.00 Jul-07 0.575% Current Actual Balance 203,831.75 Aug-07 0.590% Sep-07 0.594% Oct-07 0.594% Nov-07 0.598% Dec-07 0.598% *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. Group 2 (a) - No Bankruptcy Information to report this period. Group 2 (b) - No Bankruptcy Information to report this period. Group 2 (c) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan-07 No0.000% Original Principal Balance 445,204.00 Feb-07 0.000% Current Actual Balance 445,204.00 Mar-07 0.000% Apr-07 0.000% Current Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 3 Jun-07 0.000% Original Principal Balance 1,359,235.00 Jul-07 0.000% Current Actual Balance 1,359,235.00 Aug-07 0.000% Sep-07 0.000% Oct-07 0.339% Nov-07 0.341% Dec-07 0.510% *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. Group 2 (d) 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 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 Bankruptcy ~~Information~~Total toMay-07 0.000% Loans in Bankruptcy 0 Jun-07 0.000% Original Principal Balance 0.00 Jul-07 0.000% Current Actual Balance 0.00 Aug-07 0.766% Sep-07 0.767% Oct-07 0.767% Nov-07 0.000% 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.

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 NoGroup ~~Bankruptcy~~1 ~~Loans~~(d) ~~this~~6476659260 ~~Period~~Jul-2007 01-Oct-2006 SC 79.15 205,000.00 Group 2 (c) 0004877563 Oct-2007 01-Dec-2006 CA 80.00 418,031.00 Group 2 (c) 0004894213 Oct-2007 01-Nov-2006 CA 80.00 496,000.00 Group 2 (c) 0144271355 Dec-2007 01-Jan-2007 CA 80.00 445,204.00

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 NoGroup ~~Bankruptcy~~1 ~~Loans~~(d) ~~this~~6476659260 ~~Period~~203,831.75 01-Apr-2007 7 7.125% 10,483.33 Group 2 (c) 0004877563 418,031.00 01-Nov-2007 0 6.250% 4,180.30 Group 2 (c) 0004894213 496,000.00 01-Feb-2007 9 8.000% 35,236.74 Group 2 (c) 0144271355 445,204.00 01-Feb-2007 9 6.500% 25,710.52

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 NoN/A ~~Realized~~N/A Jan-2007 N/A N/A Feb-2007 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.000% N/A Dec-2007 0.000% 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. CDR Loss ~~Information~~Severity toCurrent Month 0.000% Current Month (Cumulative) 17.391% 3 Month Average 0.000% 3 Month Average (Cumulative) 17.391% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A CDR: Current vs. 12mo Average* Loss Severity: Curr Month(Cum) vs. 12mo Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 17.391% N/A Nov-2007 0.000% N/A Nov-2007 17.391% N/A Dec-2007 0.000% N/A Dec-2007 17.391% 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. ~~this~~The ~~period~~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 (a) - No Realized Loss Information to report this period. Group 1 (b) - No Realized Loss Information to report this period. Group 1 (c) - No Realized Loss Information to report this period. Group 1 (d) - No Realized Loss Information to report this period. Group 2 (a) - No Realized Loss Information to report this period. Group 2 (b) MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 NoN/A ~~Realized~~N/A Jan-2007 N/A N/A Feb-2007 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% N/A Nov-2007 0.000% N/A Nov-2007 0.000% N/A Dec-2007 0.000% N/A Dec-2007 0.000% 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. CDR Loss ~~Information~~Severity toCurrent Month 0.000% Current Month (Cumulative) 17.391% 3 Month Average 0.000% 3 Month Average (Cumulative) 17.391% 12 Month Average 0.000% 12 Month Average (Cumulative) N/A CDR: Current vs. 12mo Average* Loss Severity: Curr Month(Cum) vs. 12mo Avg.(Cum) Severity* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 0.000% N/A Feb-2007 0.000% N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 17.391% N/A Nov-2007 0.000% N/A Nov-2007 17.391% N/A Dec-2007 0.000% N/A Dec-2007 17.391% 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. ~~this~~The ~~period~~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 (c) - No Realized Loss Information to report this period. Group 2 (d) - 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 (a) 20 ~~626,420~~0.4100 ~~626,361~~0.7300 0 0.00 0.00 Group 1 (b) 40 ~~1,469,300~~0.00 ~~1,469,180~~0.4500 0 0.00 0.00 Group 1 (c) 01 0399,033.0087 0398,995.0064 0 0.00 0.00 Group 1 (d) 30 ~~802,572~~0.1000 ~~800,451~~0.1300 0 0.00 0.00 Group 2 (a) 31 1,~~536~~118,000.00 1,~~534~~107,~~541~~139.2784 0 0.00 0.00 Group 2 (b) 82 71,~~320~~546,~~920~~000.00 71,~~317~~545,~~346~~827.8062 0 0.00 0.00 Group 2 (c) 62 31,~~269~~935,~~030~~000.00 31,~~269~~935,~~030~~000.00 0 0.00 0.00 Group 2 (d) 03 0593,246.00 0593,147.0064 0 0.00 0.00 Total 269 155,~~024~~591,~~242~~279.5187 155,~~016~~580,~~911~~110.3874 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 (a) 0 0.00 0.00 0 0.00 0.00 ~~380~~0.9100 Group 1 (b) 0 0.00 0.00 0 0.00 0.00 517,~~795~~739.3007 Group 1 (c) 0 0.00 0.00 0 0.00 0.00 ~~838~~341.1695 Group 1 (d) 0 0.00 0.00 0 0.00 0.00 1,~~179~~334.1303 Group 2 (a) 0 0.00 0.00 0 0.00 0.00 ~~150~~796.7879 Group 2 (b) 0 0.00 0.00 0 0.00 0.00 2414,~~223~~931.5937 Group 2 (c) 0 0.00 0.00 0 0.00 0.00 2848,~~364~~949.9827 Group 2 (d) 0 0.00 0.00 0 0.00 0.00 186,~~282~~188.8773 Total 0 0.00 0.00 0 0.00 0.00 7990,~~215~~281.7221

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 (ac) ~~0004089980~~0004249717 CANV 6961.0539 01-Nov-2006 ~~240~~399,~~984~~033.4187 ~~240~~398,~~925~~995.7364 Group 12 (a) ~~3303631513~~6443577017 FLOR 8070.0098 01-Feb-~~2006~~2007 ~~385,436.00 385,436.00 Group~~ 1 ~~(b) 0004697095 MI 85.00 01-Nov-2006 229~~,~~500.00 229~~118,~~500.00 Group 1 (b) 0004894176 CA 70.00 01-Dec-2006 742,~~000.00 ~~742,000.00 Group~~ 1 ~~(b) 0053358131 AL 73.75 01-Aug-2005 236~~,~~000.00 236~~106,~~000~~022.0047 Group 12 (b) ~~0601631371~~6364554391 CA ~~70.00 01-Aug-2005 261,800.00 261,680.45 Group 1 (d) 0109596858 FL 47.99 01-Apr-2006 105,572.10 104,119.61 Group 1 (d) 0123953938 CA 49.06 01-Mar-2006 417,000.00 416,374.48 Group 1 (d) 0124180820 FL~~ 80.00 01-~~Mar-2006 280,000.00 279,856.43 Group 2 (a) 0004401749 WA 80.00 01-Nov-2006 516,000.00 516,000.00 Group 2 (a) 0004889139 IL 80.00 01-Dec-2006 600,000.00 600,000.00 Group 2 (a) 6371658524 GA 73.04 01-~~Feb-2007 ~~420~~580,000.00 ~~418~~579,~~171~~827.4462 Group 2 (b) ~~3010875221~~6626834961 ~~OR 37.88 01-Nov-2006 858,000.00 858,000.00 Group 2 (b) 3011114646~~ CA ~~64.34 01-Nov-2006 933,000.00 933,000.00 Group 2 (b) 6047071375 CA~~ 70.0025 01-Jan-2007 ~~805~~966,000.00 ~~805~~966,000.00 Group 2 (bc) ~~6114047589~~0153011539 CA 8075.00 01-Jan-2007 ~~740~~435,000.00 ~~740~~435,000.00 Group 2 (bc) ~~6352177692~~6207201184 ILCA 6867.9757 01-Feb-2007 21,~~000~~500,000.00 21,~~000~~500,000.00 Group 2 (bd) ~~6505147485~~0109045251 CAWA ~~77.92 01-Jan-2007 600,000.00 596,426.~~80 ~~Group 2 (b) 6788469325 CA 60~~.~~98 01-Jan-2007 625,000.~~00 ~~625,000.00 Group 2 (b) 6952784715 PA 80.00~~ 01-~~Jan~~Apr-~~2007 759,920.00 759,920.00 Group 2 (c) 0004882732 MT 77.59 01-Nov-~~2006 ~~450~~224,~~000~~476.00 ~~450~~224,~~000~~415.0020 Group 2 (cd) ~~0004921089~~0110521711 VAFL 80.00 01-~~Dec~~Feb-2006 ~~456~~116,~~000~~320.00 ~~456~~116,~~000~~282.0044 Group 2 (cd) ~~0146537772~~0115748932 ILWA 6890.~~97 01-Jan-2007 500,000.~~00 ~~500,000.00 Group 2 (c) 0151822839 MA 80.00~~ 01-Feb-~~2007~~2006 ~~840~~252,~~000~~450.00 ~~840~~252,~~000~~450.00 ~~Group 2 (c) 0151966866 CA 80.00 01-Jan-2007 476,280.00 476,280.00 Group 2 (c) 6067177458 CA 69.03 01-Jan-2007 546,750.00 546,750.00~~

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 (ac) ~~0004089980~~0004249717 Loan Paid in Full (1) 7.~~125% 360 7 Group 1 (a) 3303631513 Loan Paid in Full 0 7.500% 300 16 Group 1 (b) 0004697095 Loan Paid in Full 0 7.~~375% 360 713 Group 1 (b) 0004894176 Loan Paid in Full 0 7.500% 360 6 Group 1 (b) 0053358131 Loan Paid in Full (1) 5.500% 360 22 Group 1 (b) 0601631371 Loan Paid in Full 0 5.875% 360 22 Group 1 (d) 0109596858 Loan Paid in Full 0 6.625% 360 14 Group 1 (d) 0123953938 Loan Paid in Full 0 6.500% 360 15 Group 1 (d) 0124180820 Loan Paid in Full 0 7.000% 360 15 Group 2 (a) ~~0004401749~~6443577017 Loan Paid in Full 0 ~~7.250% 360 7 Group 2 (a) 0004889139 Loan Paid in Full 0~~ 6.250% 360 610 Group 2 (~~a) 6371658524 Loan Paid in Full 0 6.750% 360 4 Group 2 (~~b) ~~3010875221~~6364554391 Loan Paid in Full 0 6.125% 360 7 Group 2 (b) 3011114646 Loan Paid in Full (4) 6.450% 360 7 Group 2 (b) 6047071375 Loan Paid in Full 0 6.625% 360 5 Group 2 (b) 6114047589 Loan Paid in Full 0 6.625% 360 5 Group 2 (b) 6352177692 Loan Paid in Full 0 6.375% 360 410 Group 2 (b) ~~6505147485~~6626834961 Loan Paid in Full ~~(1) 6.500% 360 5 Group 2 (b) 6788469325 Loan Paid in Full~~ 0 6.250% 360 511 Group 2 (~~b) 6952784715 Loan Paid in Full 0 6.875% 360 5 Group 2 (~~c) ~~0004882732~~0153011539 Loan Paid in Full 0 67.~~875~~125% 360 711 Group 2 (c) ~~0004921089~~6207201184 Loan Paid in Full 0 6.~~625~~500% 360 610 Group 2 (cd) ~~0146537772~~0109045251 Loan Paid in Full 0 6.~~625~~500% 360 520 Group 2 (cd) ~~0151822839~~0110521711 Loan Paid in Full 0 7.750% 360 422 Group 2 (cd) ~~0151966866~~0115748932 Loan Paid in Full 10 67.~~750~~250% 360 ~~5 Group 2 (c) 6067177458 Loan Paid in Full 1 6.375% 360 5~~22

Prepayment Rates

Summary SMM CPR PSA Current Month 20.~~220~~903% Current Month 2310.~~616~~312% Current Month ~~1,789~~409.~~329~~746% 3 Month Average 10.~~884~~750% 3 Month Average 208.~~369~~625% 3 Month Average ~~1,839~~371.~~654~~957% 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~~7.982% N/A ~~Aug~~Feb-~~2006~~2007 ~~N/A~~1,524.394% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~14.718% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~2,045.138% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~19.837% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~2,153.845% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~17.655% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~1,575.790% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~23.616% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~1,789.329% N/A ~~Jan~~Jul-2007 ~~N/A~~19.979% N/A ~~Jan~~Jul-2007 ~~N/A~~1,312.043% N/A ~~Feb~~Aug-2007 712.~~982~~960% N/A ~~Feb~~Aug-2007 ~~1,524~~754.~~394~~108% N/A ~~Mar~~Sep-2007 14.~~718~~342% N/A ~~Mar~~Sep-2007 ~~2,045~~747.~~138~~146% N/A ~~Apr~~Oct-2007 198.~~837~~506% N/A ~~Apr~~Oct-2007 ~~2,153~~401.~~845~~317% N/A ~~May~~Nov-2007 177.~~655~~057% N/A ~~May~~Nov-2007 ~~1,575~~304.~~790~~807% N/A ~~Jun~~Dec-2007 2310.~~616~~312% N/A ~~Jun~~Dec-2007 ~~1,789~~409.~~329~~746% 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 (a) SMM CPR PSA Current Month 110.~~131~~000% Current Month 750.~~733~~000% Current Month ~~4,925~~0.~~988~~000% 3 Month Average 79.~~493~~745% 3 Month Average 5851.~~744~~516% 3 Month Average 42,~~159~~157.~~825~~040% 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~~50.827% N/A ~~Aug~~Feb-~~2006~~2007 ~~N/A~~6,304.113% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~35.695% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~3,546.699% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~46.333% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~3,805.963% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~54.165% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~3,747.524% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~75.733% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~4,925.988% N/A ~~Jan~~Jul-2007 ~~N/A~~80.228% N/A ~~Jan~~Jul-2007 ~~N/A~~4,565.597% N/A ~~Feb~~Aug-2007 500.~~827~~008% N/A ~~Feb~~Aug-2007 ~~6,304~~0.~~113~~399% N/A ~~Mar~~Sep-2007 350.~~695~~008% N/A ~~Mar~~Sep-2007 ~~3,546~~0.~~699~~364% N/A ~~Apr~~Oct-2007 4659.~~333~~662% N/A ~~Apr~~Oct-2007 32,~~805~~518.~~963~~049% N/A ~~May~~Nov-2007 5494.~~165~~887% N/A ~~May~~Nov-2007 3,~~747~~953.~~524~~073% N/A ~~Jun~~Dec-2007 750.~~733~~000% N/A ~~Jun~~Dec-2007 ~~4,925~~0.~~988~~000% 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 (b) SMM CPR PSA Current Month 40.~~471~~058% Current Month 420.~~239~~696% Current Month ~~2,080~~21.~~218~~718% 3 Month Average 10.~~649~~216% 3 Month Average 152.~~954~~553% 3 Month Average ~~800~~87.~~100~~774% 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~~4.687% N/A ~~Aug~~Feb-~~2006~~2007 ~~N/A~~359.989% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~26.744% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~1,836.338% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~2.337% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~141.914% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~3.286% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~178.169% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~42.239% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~2,080.218% N/A ~~Jan~~Jul-2007 ~~N/A~~3.916% N/A ~~Jan~~Jul-2007 ~~N/A~~175.448% N/A ~~Feb~~Aug-2007 417.~~687~~200% N/A ~~Feb~~Aug-2007 ~~359~~703.~~989~~615% N/A ~~Mar~~Sep-2007 267.~~744~~454% N/A ~~Mar~~Sep-2007 ~~1,836~~285.~~338~~270% N/A ~~Apr~~Oct-2007 24.~~337~~427% N/A ~~Apr~~Oct-2007 ~~141~~157.~~914~~399% N/A ~~May~~Nov-2007 32.~~286~~535% N/A ~~May~~Nov-2007 ~~178~~84.~~169~~206% N/A ~~Jun~~Dec-2007 420.~~239~~696% N/A ~~Jun~~Dec-2007 ~~2,080~~21.~~218~~718% 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 (c) SMM CPR PSA Current Month 02.~~004~~061% Current Month 022.~~051~~110% Current Month 3864.~~774~~588% 3 Month Average 0.~~613~~695% 3 Month Average 67.~~848~~470% 3 Month Average ~~612~~292.~~838~~592% 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~~0.048% N/A ~~Aug~~Feb-~~2006~~2007 ~~N/A~~8.647% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~0.092% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~12.117% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~3.660% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~381.759% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~16.833% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~1,452.982% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~0.051% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~3.774% N/A ~~Jan~~Jul-2007 ~~N/A~~0.081% N/A ~~Jan~~Jul-2007 ~~N/A~~5.178% N/A ~~Feb~~Aug-2007 0.~~048~~181% N/A ~~Feb~~Aug-2007 810.~~647~~272% N/A ~~Mar~~Sep-2007 010.~~092~~997% N/A ~~Mar~~Sep-2007 12561.~~117~~602% N/A ~~Apr~~Oct-2007 30.~~660~~132% N/A ~~Apr~~Oct-2007 ~~381~~6.~~759~~125% N/A ~~May~~Nov-2007 160.~~833~~167% N/A ~~May~~Nov-2007 ~~1,452~~7.~~982~~063% N/A ~~Jun~~Dec-2007 022.~~051~~110% N/A ~~Jun~~Dec-2007 3864.~~774~~588% 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 (d) SMM CPR PSA Current Month 20.~~193~~004% Current Month 230.~~363~~047% Current Month ~~847~~1.~~450~~192% 3 Month Average 10.~~592~~231% 3 Month Average 172.~~221~~670% 3 Month Average ~~657~~71.~~972~~392% 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~~0.188% N/A ~~Aug~~Feb-~~2006~~2007 ~~N/A~~9.564% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~30.707% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~1,416.588% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~6.741% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~284.860% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~21.559% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~841.604% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~23.363% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~847.450% N/A ~~Jan~~Jul-2007 ~~N/A~~9.680% N/A ~~Jan~~Jul-2007 ~~N/A~~327.581% N/A ~~Feb~~Aug-2007 026.~~188~~918% N/A ~~Feb~~Aug-2007 9855.~~564~~562% N/A ~~Mar~~Sep-2007 306.~~707~~581% N/A ~~Mar~~Sep-2007 ~~1,416~~196.~~588~~954% N/A ~~Apr~~Oct-2007 60.~~741~~041% N/A ~~Apr~~Oct-2007 ~~284~~1.~~860~~163% N/A ~~May~~Nov-2007 217.~~559~~922% N/A ~~May~~Nov-2007 ~~841~~211.~~604~~822% N/A ~~Jun~~Dec-2007 230.~~363~~047% N/A ~~Jun~~Dec-2007 ~~847~~1.~~450~~192% 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 (a) SMM CPR PSA Current Month 5.~~616~~154% Current Month 5047.~~023~~007% Current Month 31,~~515~~820.~~101~~436% 3 Month Average 43.~~255~~854% 3 Month Average 3633.~~616~~951% 3 Month Average 21,~~830~~456.~~596~~208% 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~~0.467% N/A ~~Aug~~Feb-~~2006~~2007 ~~N/A~~75.812% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~1.029% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~126.147% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~1.608% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~158.564% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~58.216% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~4,818.121% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~50.023% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~3,515.101% N/A ~~Jan~~Jul-2007 ~~N/A~~54.820% N/A ~~Jan~~Jul-2007 ~~N/A~~3,357.197% N/A ~~Feb~~Aug-2007 044.~~467~~766% N/A ~~Feb~~Aug-2007 752,550.~~812~~402% N/A ~~Mar~~Sep-2007 10.~~029~~080% N/A ~~Mar~~Sep-2007 ~~126~~4.~~147~~092% N/A ~~Apr~~Oct-2007 154.~~608~~799% N/A ~~Apr~~Oct-2007 ~~158~~2,546.~~564~~191% N/A ~~May~~Nov-2007 580.~~216~~047% N/A ~~May~~Nov-2007 ~~4,818~~1.~~121~~996% N/A ~~Jun~~Dec-2007 5047.~~023~~007% N/A ~~Jun~~Dec-2007 31,~~515~~820.~~101~~436% 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 (b) SMM CPR PSA Current Month 30.~~344~~784% Current Month 339.~~513~~008% Current Month ~~2,880~~381.~~577~~472% 3 Month Average 20.~~460~~533% 3 Month Average 256.~~466~~187% 3 Month Average ~~2,708~~280.~~975~~190% 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~~5.737% N/A ~~Aug~~Feb-~~2006~~2007 ~~N/A~~1,591.739% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~11.075% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~1,978.276% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~28.002% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~3,695.145% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~14.883% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~1,551.203% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~33.513% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~2,880.577% N/A ~~Jan~~Jul-2007 ~~N/A~~25.506% N/A ~~Jan~~Jul-2007 ~~N/A~~1,868.972% N/A ~~Feb~~Aug-2007 516.~~737~~765% N/A ~~Feb~~Aug-2007 1,~~591~~072.~~739~~279% N/A ~~Mar~~Sep-2007 1116.~~075~~190% N/A ~~Mar~~Sep-2007 ~~1,978~~917.~~276~~058% N/A ~~Apr~~Oct-2007 283.~~002~~667% N/A ~~Apr~~Oct-2007 ~~3,695~~186.~~145~~571% N/A ~~May~~Nov-2007 145.~~883~~885% N/A ~~May~~Nov-2007 ~~1,551~~272.~~203~~527% N/A ~~Jun~~Dec-2007 339.~~513~~008% N/A ~~Jun~~Dec-2007 ~~2,880~~381.~~577~~472% 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 (c) SMM CPR PSA Current Month 10.~~152~~739% Current Month 128.~~984~~521% Current Month ~~1,205~~373.~~254~~798% 3 Month Average 10.~~505~~680% 3 Month Average 167.~~599~~852% 3 Month Average ~~2,020~~381.~~367~~398% 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~~12.162% N/A ~~Aug~~Feb-~~2006~~2007 ~~N/A~~4,379.962% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~15.776% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~3,297.703% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~19.744% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~2,909.072% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~17.068% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~1,946.776% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~12.984% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~1,205.254% N/A ~~Jan~~Jul-2007 ~~N/A~~17.131% N/A ~~Jan~~Jul-2007 ~~N/A~~1,340.068% N/A ~~Feb~~Aug-2007 127.~~162~~439% N/A ~~Feb~~Aug-2007 ~~4,379~~503.~~962~~051% N/A ~~Mar~~Sep-2007 1518.~~776~~586% N/A ~~Mar~~Sep-2007 31,~~297~~106.~~703~~688% N/A ~~Apr~~Oct-2007 199.~~744~~144% N/A ~~Apr~~Oct-2007 ~~2,909~~486.~~072~~921% N/A ~~May~~Nov-2007 175.~~068~~890% N/A ~~May~~Nov-2007 ~~1,946~~283.~~776~~474% N/A ~~Jun~~Dec-2007 128.~~984~~521% N/A ~~Jun~~Dec-2007 ~~1,205~~373.~~254~~798% 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 (d) SMM CPR PSA Current Month 01.~~035~~156% Current Month 013.~~419~~021% Current Month 23441.~~692~~986% 3 Month Average 0.~~419~~566% 3 Month Average 46.~~758~~445% 3 Month Average ~~341~~223.~~171~~623% 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~~0.113% N/A ~~Aug~~Feb-~~2006~~2007 ~~N/A~~11.566% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~12.441% N/A ~~Sep~~Mar-~~2006~~2007 ~~N/A~~1,063.479% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~12.715% N/A ~~Oct~~Apr-~~2006~~2007 ~~N/A~~927.274% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~1.140% N/A ~~Nov~~May-~~2006~~2007 ~~N/A~~72.547% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~0.419% N/A ~~Dec~~Jun-~~2006~~2007 ~~N/A~~23.692% N/A ~~Jan~~Jul-2007 ~~N/A~~0.121% N/A ~~Jan~~Jul-2007 ~~N/A~~6.143% N/A ~~Feb~~Aug-2007 0.~~113~~083% N/A ~~Feb~~Aug-2007 113.~~566~~822% N/A ~~Mar~~Sep-2007 120.~~441~~088% N/A ~~Mar~~Sep-2007 ~~1,063~~3.~~479~~694% N/A ~~Apr~~Oct-2007 120.~~715~~079% N/A ~~Apr~~Oct-2007 ~~927~~3.~~274~~056% N/A ~~May~~Nov-2007 16.~~140~~235% N/A ~~May~~Nov-2007 72225.~~547~~826% N/A ~~Jun~~Dec-2007 013.~~419~~021% N/A ~~Jun~~Dec-2007 23441.~~692~~986% 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 (a) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.000 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 1 ~~143~~141,~~807~~602.0620 0.~~022~~023 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 1 ~~272~~270,~~460~~033.0559 0.~~041~~043 0 0.00 0.000 5.000 5.249 10 4,~~705~~633,~~870~~558.5985 0.~~708~~745 0 0.00 0.000 5.250 5.499 2120 10,~~837~~478,~~864~~880.7120 1.~~630~~684 0 0.00 0.000 5.500 5.749 3230 1413,~~282~~897,~~173~~723.6563 2.~~148~~233 0 0.00 0.000 5.750 5.999 75 41,~~150~~070,~~233~~851.6093 6.~~189~~600 0 0.00 0.000 6.000 6.249 ~~150~~145 8379,~~787~~841,~~778~~274.6984 12.~~601~~831 0 0.00 0.000 6.250 6.499 ~~303~~290 ~~178~~167,~~081~~516,~~424~~577.0571 26.~~783~~921 1 183,350.00 35.~~664~~805 6.500 6.749 ~~300~~279 ~~158~~145,~~711~~215,~~510~~958.5831 23.~~869~~337 4 1,~~326~~323,~~049~~755.11 2641.~~500~~912 6.750 6.999 ~~187~~179 8984,~~691~~886,~~566~~186.6294 13.~~489~~642 1 117,~~896~~273.8783 23.~~356~~713 7.000 7.249 7368 3127,~~067~~755,~~306~~330.8007 4.~~672~~460 43 ~~935~~616,~~530~~814.1957 1819.~~696~~529 7.250 7.499 5450 2221,~~678~~714,~~145~~258.8763 3.~~411~~490 32 ~~874~~548,~~950~~690.0025 17.~~485~~372 7.500 7.749 5048 2018,~~733~~292,~~749~~643.2702 32.~~118~~940 1 ~~370~~368,~~697~~552.4174 711.~~408~~669 7.750 7.999 2017 64,~~009~~637,~~013~~698.6166 0.~~904~~745 10 ~~572,476~~0.9200 110.~~440~~000 8.000 8.249 75 21,~~359~~735,~~921~~400.6260 0.~~355~~279 20 ~~623,040~~0.6600 120.~~451~~000 8.250 8.499 10 ~~233,869~~0.8900 0.~~035~~000 0 0.00 0.000 8.500 8.749 1 167,450.00 0.~~025~~027 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total 1,~~286~~219 ~~664~~622,~~914~~255,~~146~~429.6618 100.000 1712 53,~~003~~158,~~991~~436.1650 100.000

Interest Rate Stratification (continued) Group 1 (b) Group 1 (c) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.000 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 1 ~~272~~270,~~460~~033.0559 0.~~865~~887 0 0.00 0.000 5.000 5.249 3 ~~652~~594,~~972~~827.6933 21.~~072~~953 0 0.00 0.000 5.250 5.499 87 21,~~283~~950,~~946~~558.1499 76.~~247~~404 1 ~~343~~341,~~943~~511.7443 1.~~754~~799 5.500 5.749 109 21,~~073~~876,~~109~~685.6906 6.~~578~~161 0 0.00 0.000 5.750 5.999 6 1,~~910~~901,~~344~~766.5875 6.~~062~~243 1 ~~615~~614,~~200~~000.00 3.~~137~~235 6.000 6.249 7 1,966,~~141~~094.0080 6.~~239~~455 3 ~~864~~859,~~189~~399.7356 4.~~407~~528 6.250 6.499 23 6,~~891~~829,~~430~~193.9901 2122.~~866~~420 1514 3,~~891~~689,~~568~~824.5642 19.~~845~~442 6.500 6.749 2018 4,~~435~~022,~~744~~535.8575 1413.~~075~~206 20 5,~~022~~010,~~644~~099.6326 2526.~~612~~398 6.750 6.999 18 4,~~566~~592,~~800~~366.4536 1415.~~490~~077 9 2,~~365~~362,~~695~~195.8748 12.~~064~~446 7.000 7.249 11 2,~~385~~382,~~890~~766.7087 7.~~570~~823 10 2,~~590~~588,~~804~~920.0399 13.~~211~~641 7.250 7.499 5 1,~~519~~516,~~439~~471.7212 4.~~821~~979 76 21,~~172~~768,~~271~~962.7042 119.~~077~~321 7.500 7.749 8 1,644,~~989~~811.0030 5.~~220~~400 3 874,~~138~~137.0084 4.~~458~~606 7.750 7.999 2 ~~360~~359,~~632~~854.80 1.~~144~~181 2 869,~~809~~806.8773 4.~~435~~583 8.000 8.249 2 384,628.69 1.~~220~~263 0 0.00 0.000 8.250 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.749 1 167,450.00 0.~~531~~550 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total ~~125~~121 3130,~~515~~460,~~981~~044.3542 100.000 7169 1918,~~610~~978,~~266~~858.13 100.000

Interest Rate Stratification (continued) Group 1 (d) Group 2 (a) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.000 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 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 0 0.00 0.000 2 1,~~212~~211,~~250~~487.2936 45.~~701~~948 5.500 5.749 1 371,000.00 1.~~038~~089 3 1,511,~~438~~372.4792 57.~~862~~421 5.750 5.999 8 1,~~848~~846,~~854~~100.9641 5.~~172~~417 4 2,623,726.90 1012.~~175~~882 6.000 6.249 11 2,~~399~~398,~~233~~473.3095 67.~~712~~037 3 ~~948~~945,~~060~~800.5538 34.~~677~~644 6.250 6.499 3635 9,~~941~~741,~~218~~519.90 2728.~~810~~582 4 2 1,~~824~~056,~~710~~923.6226 105.~~955~~189 6.500 6.749 4440 109,~~126~~353,~~200~~501.1900 2827.~~327~~443 7 5 3,~~923~~820,~~409~~199.1886 2218.~~972~~757 6.750 6.999 2119 65,~~523~~837,~~216~~259.4382 1817.~~248~~127 5 2,~~952~~951,~~499~~158.4135 1114.~~450~~490 7.000 7.249 9 2,~~793~~791,~~613~~409.1068 78.~~815~~190 2 ~~931~~928,~~125~~694.8559 34.~~611~~560 7.250 7.499 4 949,400.00 2.~~656~~786 43 1,~~530~~553,~~120~~075.0037 57.~~934~~625 7.500 7.749 2 231,920.00 0.~~649~~680 5 3,~~717~~068,~~070~~626.2382 1415.~~416~~066 7.750 7.999 4 562,~~244~~232.6204 1.~~573~~650 10 ~~679,841~~0.4400 20.~~637~~000 8.000 8.249 0 0.00 0.000 1 ~~697~~696,~~000~~189.0025 23.~~703~~418 8.250 8.499 0 0.00 0.000 10 ~~233,869~~0.8900 0.~~907~~000 8.500 8.749 0 0.00 0.000 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total ~~140~~133 3534,~~746~~082,~~901~~816.5080 100.000 4235 2520,~~785~~367,~~122~~255.8306 100.000

Interest Rate Stratification (continued) Group 2 (b) Group 2 (c) Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.000 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 ~~143~~141,~~807~~602.0620 0.~~051~~053 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.249 3 1,~~921~~910,~~196~~889.9594 0.~~905~~967 4 2,~~131~~127,~~700~~841.9558 0.~~754~~799 5.250 5.499 4 3,~~055~~042,~~733~~546.9414 1.~~440~~540 5 3,155,~~745~~742.9030 1.~~116~~185 5.500 5.749 65 2,~~659~~480,957.07 1.~~254~~255 9 6,~~125~~120,~~995~~883.0006 2.~~166~~298 5.750 5.999 25 14,~~858~~843,~~110~~314.6234 7.~~002~~511 26 1716,~~025~~981,~~395~~961.7663 6.~~019~~376 6.000 6.249 4846 3028,~~388~~732,~~521~~723.6358 14.~~321~~539 6360 4240,~~507~~226,~~221~~554.1580 15.~~027~~104 6.250 6.499 8986 6664,~~698~~289,~~160~~023.6181 3132.~~433~~530 ~~113~~107 7973,~~711~~788,~~251~~551.7651 2827.~~179~~706 6.500 6.749 7266 5044,~~122~~679,~~676~~008.6991 2322.~~622~~608 ~~101~~96 6460,~~708~~480,~~330~~461.0564 22.~~875~~709 6.750 6.999 4541 2623,~~609~~561,~~369~~617.2541 1211.~~540~~922 6765 3837,~~755~~671,~~334~~137.6904 1314.~~701~~145 7.000 7.249 87 43,~~651~~649,~~614~~591.3439 21.~~192~~847 1815 1311,~~609~~636,~~101~~771.2671 4.~~811~~369 7.250 7.499 7 5,~~188~~187,~~804~~887.4733 2.~~445~~625 13 7,~~502~~504,~~175~~443.9334 2.~~652~~818 7.500 7.749 98 54,~~287~~503,~~253~~863.5979 2.~~492~~279 109 54,~~573~~566,~~640~~703.8199 1.~~970~~715 7.750 7.999 1 ~~588~~587,~~493~~342.1061 0.~~277~~297 2 1,426,811.20 0.~~504~~536 8.000 8.249 1 ~~159~~158,~~252~~582.2766 0.~~075~~080 1 496,000.00 0.~~175~~186 8.250 8.499 0 0.00 0.000 0 0.00 0.000 8.500 8.749 0 0.00 0.000 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total ~~318~~300 ~~212~~197,~~189~~627,~~144~~348.5398 100.000 ~~433~~413 ~~282~~266,~~872~~325,~~511~~466.5200 100.000

Interest Rate Stratification (continued) Group 2 (d) Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 3.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 3.250 3.499 0 0.00 0.000 3.500 3.749 0 0.00 0.000 3.750 3.999 0 0.00 0.000 4.000 4.249 0 0.00 0.000 4.250 4.499 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 1 ~~786~~777,~~244~~033.7098 1.~~506~~516 5.500 5.749 3 1,~~540~~536,~~673~~825.4252 2.~~952~~998 5.750 5.999 5 2,~~268~~259,~~600~~981.7890 4.~~347~~409 6.000 6.249 15 4,~~714~~712,~~411~~227.3377 9.~~033~~194 6.250 6.499 22 7,~~939~~938,~~732~~191.6180 15.~~213~~488 6.500 6.749 3230 1716,~~046~~526,~~455~~396.8878 32.~~662~~243 6.750 6.999 21 7,~~800~~793,~~753~~178.65 1415.~~947~~205 7.000 7.249 11 3,~~169~~160,~~627~~360.3327 6.~~073~~166 7.250 7.499 1110 2,~~940~~685,~~984~~328.0580 5.~~635~~239 7.500 7.749 12 3,034,~~040~~026.2354 5.~~813~~919 7.750 7.999 76 ~~948~~831,~~703~~651.6628 1.~~818~~623 8.000 8.249 0 0.00 0.000 8.250 8.499 0 0.00 0.000 8.500 8.749 0 0.00 0.000 8.750 8.999 0 0.00 0.000 9.000 9.249 0 0.00 0.000 9.250 9.499 0 0.00 0.000 9.500 9.749 0 0.00 0.000 9.750 9.999 0 0.00 0.000 >= 10.000 0 0.00 0.000 Total ~~140~~136 5251,~~190~~255,~~227~~203.6429 100.000

Filing Compare · Banc of America Funding 2007-A Trust