UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q


		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2007

Commission File Number 000-23745

BNP U.S. FUNDING L.L.C.

(Exact name of registrant as specified in its charter)


Delaware		13-3972207
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)


787 Seventh Avenue New York, NY		10019
(Address of principal executive offices)		(Zip Code)

(212) 841-2000

(Registrant’s telephone number, including area code)

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 twelve 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 ninety days. Yes þ No o

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer o Accelerated Filer o Non-Accelerated Filer x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) Yes o No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

All outstanding shares of Common Stock were held by BNP Paribas at June 30, 2007.

The number of shares outstanding of each of the issuer’s classes of common stock, as of the close of business on August 14, 2007, was as follows:


Class		Number of Shares
Common Stock, $10,000 per share par value		53,011

Form 10-Q Index

PART I		PAGE
Item 1:	Condensed Financial Statements (Unaudited)
	Balance Sheets - As of June 30, 2007 and December 31, 2006	3
	Statements of Income - Three and Six Months Ended June 30, 2007 and 2006	4
	Statements of Comprehensive Income - Three and Six Months Ended
	June 30, 2007 and 2006	5
	Statements of Changes in Redeemable Common Securities, Preferred Securities and
	Security Holders’ Equity - Six Months Ended June 30, 2007	6
	Statements of Cash Flows - Six Months Ended June 30, 2007 and 2006	7
	Notes to Financial Statements	8

Item 2:	Management’s Discussion and Analysis of Financial Condition and Results of Operations	13

Item 3:	Quantitative and Qualitative Disclosures about Market Risk	20

Item 4:	Controls and Procedures	22

PART II

Item 1:	Legal Proceedings	23

Item 1A:	Risk Factors	23

Item 2:	Unregistered Sales of Equity Securities and Use of Proceeds	24

Item 3:	Defaults Upon Senior Securities	24

Item 4:	Submission of Matters to a Vote Security Holders	24

Item 5:	Other Information	24

Item 6:	Exhibits	24

Part I
Item 1.
FINANCIAL STATEMENTS

BNP U.S. FUNDING L.L.C.

BALANCE SHEETS
(in thousands, except per share data)

	June 30, 2007			December 31, 2006
	(unaudited)			(audited)
ASSETS

Cash and cash equivalents	$	27,173		$	26,821

Certificates of deposit		505,000			325,000

Investment securities (Note 4)
Available-for-sale, at fair value		473,921			666,209

Receivable arising from payment for securities, pursuant to the application of SFAS 125, as replaced by SFAS 140 (Note 3), at amortized cost		7,446			9,127

Accounts receivable		34			11

Accrued interest receivable		16,977			17,224

Other assets		7,511			-

TOTAL ASSETS	$	1,038,062		$	1,044,392

LIABILITIES

Accrued interest payable	$	89		$	2,247
Accrued expenses		220			126
Other liabilities		-			2,839

TOTAL LIABILITIES		309			5,212

Redeemable common securities, par value and redeemable value $10,000 per security; 150,000 securities authorized, 53,011 securities issued and outstanding		530,110			530,110

Preferred securities, liquidation preference $10,000 per security; 150,000 securities authorized, 50,000 securities issued and outstanding		500,000			500,000

Additional paid-in capital		803			803
Accumulated other comprehensive loss		(20,107	)		(11,457	)
Retained earnings		26,947			19,724

TOTAL REDEEMABLE COMMON SECURITIES, PREFERRED SECURITIES AND SECURITYHOLDERS’ EQUITY		1,037,753			1,039,180

TOTAL LIABILITIES AND TOTAL REDEEMABLE COMMON SECURITIES, PREFERRED SECURITIES AND SECURITYHOLDERS’ EQUITY	$	1,038,062		$	1,044,392

See Notes to Financial Statements.

BNP U.S. FUNDING L.L.C.

STATEMENTS OF INCOME (UNAUDITED)

(in thousands, except per share data)

	For the Three Months Ended June 30,						For the Six Months Ended June 30,
INTEREST INCOME	2007			2006			2007			2006

Collateralized Mortgage Obligations:
Floating-Rate REMICs	$	28		$	36		$	59		$	70
Fixed-Rate REMICs		7			391			248			744
Mortgage Backed Securities:
Agency ARMs		50			59			106			145
Agency Hybrid ARMs		104			120			213			269
Agency DUSs		1,336			2,022			2,836			4,017
Agency Debentures		5,753			6,654			12,114			13,142
Interest on deposits		7,032			3,408			12,146			6,327

Total		14,310			12,690			27,722			24,714

NONINTEREST INCOME (EXPENSE)

Other financial instrument		9,913			(4,121	)		7,300			(3,097	)

NONINTEREST (EXPENSE)

Fees and expenses		(212	)		(196	)		(454	)		(424	)
		9,701			(4,317	)		6,846			(3,521	)

NET INCOME APPLICABLE TO PREFERRED AND REDEEMABLE COMMON SECURITIES	$	24,011		$	8,373		$	34,568		$	21,193

NET INCOME (LOSS) PER REDEEMABLE COMMON SECURITY	$	88.03		$	(206.97	)	$	287.17		$	34.86

See Notes to Financial Statements.

BNP U.S. FUNDING L.L.C.

STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

(in thousands)

	For the Three Months Ended June 30,					For the Six Months Ended June 30,
	2007			2006		2007			2006

NET INCOME	$	24,011		$	8,373	$	34,568		$	21,193

OTHER COMPREHENSIVE INCOME (LOSS)

Net change in unrealized gain (loss) in fair value of available-for-sale securities that are not treated as collateral and that are not hedged by derivative instruments		(9,651	)		3,253		(8,650	)		(1,208	)

TOTAL OTHER COMPREHENSIVE (LOSS) INCOME		(9,651	)		3,253		(8,650	)		(1,208	)

COMPREHENSIVE INCOME	$	14,360		$	11,626	$	25,918		$	19,985

See Notes to Financial Statements.

BNP U.S. FUNDING L.L.C.

STATEMENT OF CHANGES IN REDEEMABLE COMMON SECURITIES,
PREFERRED SECURITIES AND SECURITYHOLDERS' EQUITY (UNAUDITED)
(in thousands)

For the Six Months Ended June 30, 2007
													Total
													Redeemable
							Accumulated						Common Securities,
	Redeemable				Additional		Other						Preferred Securities
	Common		Preferred		Paid-in		Comprehensive			Retained			and Securityholders'
	Securities		Securities		Capital		Income			Earnings			Equity

Balance at December 31, 2006	$	530,110	$	500,000	$	803	$	(11,457	)	$	19,724		$	1,039,180

Net income											10,557			10,557
Other comprehensive income								1,001						1,001


Balance at March 31, 2007	$	530,110	$	500,000	$	803	$	(10,456	)	$	30,281		$	1,050,738

Net income											24,011			24,011
Other comprehensive loss								(9,651	)					(9,651)
Return of Capital to Common Shareholder											(8,000	)		(8,000)
Dividends paid - preferred securities											(19,345	)		(19,345)


Balance at June 30, 2007	$	530,110	$	500,000	$	803	$	(20,107	)	$	26,947		$	1,037,753


See Notes to the Financial Statements.

BNP U.S. FUNDING L.L.C.

STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands)

	For the Six Months Ended June 30,
	2007			2006
OPERATING ACTIVITIES

Net income	$	34,568			$	21,193
Adjustments to reconcile net income to net cash
provided by operating activities:
Amortization		338				366
Loss (gain) on other financial instrument		(7,300	)			3,097
Changes in assets and liabilities:
Interest receivable		247				(5,669	)
Accounts receivable		(23	)			(139	)
Accrued expenses		94				87
Accrued interest payable		(2,158	)			(108	)
Net cash provided by operating activities		25,766				18,827

INVESTING ACTIVITIES

Purchases of certificate of deposits		(180,000	)			(70,000	)
Proceeds from principal payments of securities,
not treated as collateral		180,291				76,892
Proceeds from principal payments of securities,
treated as collateral		1,640				2,418
Net cash provided by investing activities		1,931				9,310

FINANCING ACTIVITIES

Return of capital		(8,000	)			(6,000	)
Cash dividends - preferred securities		(19,345	)			(19,345	)
		(27,345	)			(25,345	)
Net cash used in financing activities


NET INCREASE IN CASH AND CASH EQUIVALENTS		352				2,792

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD		26,821				19,485

CASH AND CASH EQUIVALENTS, END OF PERIOD	$	27,173			$	22,277

NONCASH FINANCING AND INVESTING ACTIVITIES

Decrease in receivable arising from payment for securities, pursuant
to the application of SFAS 125, as replaced by SFAS 140 (Note 3)	$	1,640			$	2,418

SUPPLEMENTAL CASH FLOW INFORMATION

Swap interest paid	$	4,561			$	6,715


See Notes to Financial Statements.

NOTES TO FINANCIAL STATEMENTS

UNAUDITED

NOTE 1--ORGANIZATION AND BASIS OF PRESENTATION

BNP U.S. Funding L.L.C. (the “Company”) is a Delaware limited liability company formed on October 14, 1997, for the purpose of acquiring and holding certain types of eligible securities that generate net income for distribution to the holders of its Series A Preferred Securities (as defined below) and its redeemable Common Securities (as defined below). The Company has no subsidiaries and is a wholly owned subsidiary of the New York Branch (the “Branch”) of BNP PARIBAS (formerly, Banque Nationale de Paris), a société anonyme or limited liability corporation organized under the laws of the Republic of France (the “Bank”, “BNP PARIBAS” or “BNPP”). The Company was continued pursuant to the Amended and Restated Limited Liability Company Agreement of the Company (the “Company’s Charter” or the “Charter”) entered into on December 5, 1997, by the Branch.

The Company was initially capitalized on October 14, 1997, with the issuance to the Branch of one share of the Company’s redeemable common securities, $10,000 par value (the “Common Securities”). On December 5, 1997 (inception), the Company commenced operations concurrent with the issuance of 50,000 noncumulative preferred securities, Series A, liquidation preference $10,000 per security (the “Series A Preferred Securities”), to qualified institutional buyers, and the issuance of an additional 53,010 Common Securities to the Branch. These issuances raised in the aggregate $1,030,115,873 of net capital (including $5,873 of additional paid-in capital). This entire amount was used to acquire a portfolio of debt securities (the “Initial Portfolio”) at their fair values from the Branch. The Branch contributed additional paid-in capital of $3,000,000, $5,500,000, $7,500,000, $8,500,000, $6,800,000 and $3,400,000 on December 3, 2002, June 3, 2003, December 3, 2003, June 3, 2004, December 2, 2004 and June 2, 2005, respectively. On June 20, 2006, December 19, 2006 and June 15, 2007, the Company repaid $6,000,000, $7,000,000 and $8,000,000 of these contributions, respectively.

The Company entered into a services agreement (the “Services Agreement”) with the Branch on December 5, 1997, pursuant to which the Branch maintains the securities portfolio of the Company (the “Portfolio”) and performs other administrative functions. The Company has no employees. All of the Company’s officers are officers or employees of the Branch or the Bank or their affiliates. The securities in the Portfolio are held by Citibank N.A., acting as trustee (the “Trustee”) under the trust agreement between the Company and Citibank N.A. dated December 1, 1997 (the “Trust Agreement”).

The accounting and financial reporting policies of the Company conform to U.S. generally accepted accounting principles ("GAAP") and current industry practices. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make certain estimates and assumptions that affect the reported amounts and disclosures and may vary from actual results.

The accompanying financial statements are unaudited but, in the opinion of management, contain all the adjustments (consisting of those of a normal recurring nature) considered necessary to present fairly the financial position and the results of operations and cash flows for the periods presented in conformity with GAAP applicable to interim periods. The 2006 Balance Sheet data was derived from audited financial statements, however, it does not include all the disclosures required by GAAP. The accompanying financial statements should be read in conjunction with the audited financial statements of BNP U.S. Funding L.L.C reported in Form 10-K for the year ended December 31, 2006, filed on April 2, 2007.

NOTE 2--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Investment Securities

Investments in debt securities are classified as available-for-sale (recorded on a trade-date basis) and are carried at fair value. The debt securities can be categorized as hedged or non-hedged securities. Fair values of non-hedged debt securities are estimated based on quoted market price for these securities. For the hedged securities, changes in the fair market value of both the securities and the derivatives used as hedging instruments (cross currency and interest rate swaps) are reported in current earnings in the Statements of Income, pursuant to application of SFAS 133 (see below, “Accounting for Derivatives and Hedging Activities”). Unrealized gains and losses on the non-hedged securities are reported as a component of “Other Comprehensive Income (Loss)”. The hedged securities are generally valued using discounted cash flows in a yield-curve model based on LIBOR, and obtained from independent market sources.

Interest on securities is included in interest income and is recognized using the interest method. Premiums and discounts are amortized in a manner that approximates the constant yield method.

Accounting for Derivatives and Hedging Activities

Statement of Financial Accounting Standards No. 133 (“SFAS 133”), “Accounting for Derivative Instruments and Hedging Activities”, requires that an entity measure all derivatives at fair value and recognize those derivatives as either assets or liabilities on the balance sheet. The change in the derivative’s fair value is generally to be recognized in current period earnings. However, if certain conditions are met, a derivative may be specifically designated as a hedge of an exposure to changes in fair value, variability of cash flows, or certain foreign currency exposures.

The Company has made an assessment of all its financial instruments and concluded that it holds freestanding derivative instruments but no embedded derivative instruments at June 30, 2007. As part of its asset management activities, the Company uses foreign exchange and interest rate swaps to modify the interest rate and foreign exchange characteristics of existing assets. The interest rate swaps have a high correlation between the instrument and the asset being hedged, both at inception and throughout the hedge period. These instruments qualify for hedge accounting.

Valuations of Financial Instruments

Investments include mortgage backed securities and derivatives. The Company carries its investments at fair value if they are considered to be available-for-sale. For a substantial majority of the Company's investments, fair values are determined based upon quoted prices or validated models with externally verifiable model inputs. If available, quoted market prices provide the best indication of fair value. If quoted market prices are not available for mortgage backed securities and derivatives, the Company discounts the expected cash flows using market interest rates commensurate with the duration of the investment.

New Accounting Pronouncements

In February 2006, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standard No. 155 “Accounting for Certain Hybrid Instruments, an amendment of FASB Statement No. 133 and 140” (“SFAS 155”). SFAS 155 contains a variety of provisions which address fair value of hybrid financial instruments containing an embedded derivative, clarifies which interest only and principal only strips are not subject to SFAS 133, establishes requirements to evaluate securitized financial assets to identify embedded derivatives and addresses certain aspects of SFAS 140 regarding qualifying special purpose entities and their holding of certain derivative financial instruments. SFAS 155 is effective for fiscal years beginning after September 15, 2006. Adoption of SFAS 155 did not have any impact upon the Company's financial condition or results of operations, since the Company only holds freestanding derivatives.

In March 2006, the FASB issued SFAS No. 156, "Accounting for Servicing of Financial Assets" ("SFAS 156"). The Statement amends SFAS No. 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities," with respect to accounting for separately recognized Mortgage Servicing Right (MSR). SFAS 156 requires all separately recognized MSR to be initially measured at fair value, if practicable. SFAS 156 permits an entity to choose either of the following subsequent measurement methods for each class of separately recognized servicing assets and liabilities: (1) amortizing servicing assets or liabilities in proportion to and over the period of estimated net servicing income or net servicing loss; or (2) reporting servicing assets or liabilities at fair value at each reporting date and reporting changes in fair value in earnings in the period in which the changes occur. In the event that the first method is selected, SFAS 156 requires an assessment of servicing assets or liabilities for impairment or increased obligation based on fair value at each reporting date. SFAS 156 further requires additional disclosures for all separately recognized MSR. SFAS 156 is effective as of commencement of the first fiscal year that begins after September 15, 2006. Adoption of SFAS 156 did not have any impact on the Company’s financial condition or results of operations.

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements" ("SFAS 157"), which defines fair value, establishes a framework for measuring fair value under GAAP, and expands disclosures about fair value measurements. Other current accounting pronouncements that require or permit fair value measurements will require application of SFAS 157. SFAS 157 does not require any new fair value measurements, however, does change the definition of fair value and the methods used to measure fair value, and expands disclosures about fair value measurements. SFAS 157 emphasizes fair value as a market-based measurement, not an entity-specific measurement. Under SFAS 157, a fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability. SFAS 157 further establishes a fair value hierarchy that distinguishes between (1) market participants’ assumptions developed based on market data obtained from sources independent of the reporting entity (observable inputs) and (2) the reporting entity’s own assumptions about market participants’ assumptions developed based on the best information available in the circumstances. SFAS 157 also expands disclosures about the use of fair value to measure assets and liabilities in interim and annual periods subsequent to initial recognition. SFAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. Adoption of SFAS 157 is not expected to have a material impact upon the Company's financial condition or results of operations.

In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities" ("SFAS 159"). SFAS 159 permits companies to choose to measure many financial instruments and certain other items at fair value. SFAS No. 159 seeks to improve the overall quality of financial reporting by providing companies the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. SFAS 159 is effective for fiscal years beginning after November 15, 2007. Management is evaluating the impact of SFAS 159 upon the Company's financial condition and results of operations.

Certificates of Deposits

Beginning in 2004, the Company began reinvesting prepayments and payments on maturity of securities in the Portfolio in certificates of deposit. As of June 30, 2007, the Company had twelve certificates of deposit stated at cost that mature in less than five months. The aggregate principal value of the certificates of deposit was $505,000,000, representing 49% of the Company’s total assets.

Shift Event

A “Shift Event” would be deemed to have occurred if (i) the Bank’s total risk-based capital ratio or Tier 1 risk-based capital ratio were to decline below the minimum percentages required by French banking regulations, (ii) the Bank were to become subject to certain specified receivership proceedings or (iii) the French Banking Commission (Commission Bancaire), in its sole discretion, were to notify the Bank and the Company that it has determined that the Bank’s financial condition was deteriorating such that either of the foregoing clauses (i) or (ii) would apply in the near term. French banking regulations currently require French banks to maintain a minimum total risk-based capital ratio of at least 8.0% and a minimum Tier 1 risk-based capital ratio of at least 4.0%. At June 30, 2007, BNP PARIBAS Group's total and Tier 1 risk-based capital ratios were 10.2% and 7.2%, respectively.

NOTE 3--RECEIVABLE ARISING FROM PAYMENT FOR SECURITIES

Statement of Financial Accounting Standards No. 140 (“SFAS 140”), “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities” addresses the accounting for the transfer of financial assets. Under SFAS 140, transfers of financial assets that do not meet certain sale accounting requirements must be accounted for as secured borrowing transactions with a pledge of collateral. Due to the potential consequences of a Shift Event (as described above), the Company’s purchase of the Initial Portfolio from the Branch did not meet certain SFAS 125, as replaced by SFAS 140, sale accounting requirements. Therefore, the purchase of the Initial Portfolio has been accounted for as a secured borrowing transaction with a pledge of collateral. In accounting for this transaction as a secured borrowing in accordance with SFAS 125, as replaced by SFAS 140, the Company has recorded a receivable in an amount equal to the remaining amount paid to the Branch to acquire the Initial Portfolio. In this case, however, having delivered the securities in the Initial Portfolio to the Company, neither the Branch nor BNPP has any further obligation to the Company to repay any part of the purchase price for the Initial Portfolio or otherwise to repurchase or redeem any securities in the Initial Portfolio.

The Company has not sold or repledged the collateral; the securities within the Initial Portfolio mature or prepay over time. As they do, the Company recognizes the cash proceeds as a reduction in the receivable arising from payment for securities. The collateral at June 30, 2007 is reported in Note 4 below.

NOTE 4--INVESTMENT SECURITIES

The amortized cost and estimated fair value of the securities were as follows based on management’s prepayment assumptions (in thousands):

June 30, 2007

Non-Collateral	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
Collateralized Mortgage Obligations:
Floating-Rate REMICs	$	279	$	---	$	---	$	279
Fixed-Rate REMICs		---		---		---		---
Mortgage Backed Securities:
Agency ARMs		1,482		---		25		1,457
Agency Hybrid ARMs		3,223		4		25		3,202
Agency DUSs		92,986		725		31		93,680
Agency Debentures		382,114		633		7,444		375,303
Total Non-Collateral	$	480,084	$	1,362	$	7,525	$	473,921
Collateral
Collateralized Mortgage Obligations:
Floating-Rate REMICs	$	1,711	$	4	$	19	$	1,696
Fixed-Rate REMICs		---		---		---		---
Mortgage Backed Securities:
Agency ARMs		2,191		---		20		2,171
Agency Hybrid ARMs		3,544		---		96		3,448
Agency DUSs		---		---		---		---
Agency Debentures		---		---		---		---
Total Collateral	$	7,446	$	4	$	135	$	7,315
June 30, 2007 Total Portfolio	$	487,530	$	1,366	$	7,660	$	481,236

Because the Company has the ability and intent to hold those securities with unrealized losses until a recovery of fair value, which may be maturity, the Company does not consider these securities to be other-than-temporarily impaired at June 30, 2007. The unrealized losses are due to the fluctuation in interest rates and are not the result of a decrease in the credit ratings of the securities in the Portfolio.

The breakdown of the Company’s securities by category and weighted average life distribution (stated in terms of amortized cost) is summarized below based on management’s prepayment assumptions (actual maturities may differ from maturities shown below due to prepayments) (in thousands):

June 30, 2007

Non-Collateral	Due in 1 year or less		Due after 1 through 5 years		Due after 5 through 10 years		Due after 10 years		Total
Collateralized Mortgage Obligations:
Floating-Rate REMICs	$	---	$	279	$	---	$	---	$	279
Fixed-Rate REMICs		---		---		---		---		---
Mortgage Backed Securities:
Agency ARMs		---		1,195		---		287		1,482
Agency Hybrid ARMs		---		1,309		1,067		847		3,223
Agency DUSs		28,701		64,285		---		---		92,986
Agency Debentures		382,114		---		---		---		382,114
Total Non-Collateral	$	410,815	$	67,068	$	1,067	$	1,134	$	480,084
Collateral
Collateralized Mortgage Obligations:
Floating-Rate REMICs	$	---	$	1,711	$	---	$	---	$	1,711
Fixed-Rate REMICs		---		---		---		---		---
Mortgage Backed Securities:
Agency ARMs		242		1,072		380		497		2,191
Agency Hybrid ARMs		---		1,784		1,089		671		3,544
Agency DUSs		---		---		---		---		---
Agency Debentures		---		---		---		---		---
Total Collateral	$	242	$	4,567	$	1,469	$	1,168	$	7,446
June 30, 2007 Total Portfolio	$	411,057	$	71,635	$	2,536	$	2,302	$	487,530

The breakdown of the Company’s securities by category and yield, before the result of hedges, is summarized below:

June 30, 2007	Due in 1 year or less			Due after 1 through 5 years			Due after 5 through 10 years			Due after 10 years			Total			Yield after Hedging
Collateralized Mortgage Obligations:
Floating-Rate REMICs		3.08	%		5.56	%		---	%		---	%		5.56	%		5.56	%
Fixed-Rate REMICs		6.74			---			---			---			6.74			4.82
Mortgage Backed Securities:
Agency ARMs		0.24			5.49			6.84			6.79			5.30			5.30
Agency Hybrid ARMs		---			5.67			5.76			6.98			5.98			5.98
Agency DUSs		5.14			6.07			---			---			5.71			5.28
Agency Debentures		6.04			---			---			---			6.04			5.65
Total		5.93	%		6.02	%		5.92	%		6.92	%		5.95	%		5.56	%

NOTE 5--FAIR VALUE OF FINANCIAL INSTRUMENTS

The fair values of securities at June 30, 2007 were obtained from independent market sources and are summarized in Note 4. The carrying value of securities, as shown in Note 4, approximates their fair value. The fair value of the receivable arising from payment for securities, pursuant to the application of SFAS 125, as replaced by SFAS 140, was $7,315,119 at June 30, 2007. The carrying value of cash and cash equivalents, accounts receivable, accrued interest receivable, accrued expenses, and accounts payable approximate fair value due to their short-term nature. The twelve certificates of deposits also approximate fair value and mature within five months.

The fair value of the cross currency and interest rate swaps was $7,511,323 at June 30, 2007 and is reflected in “Other assets”.

NOTE 6--DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

The Company maintains an overall risk management strategy that incorporates the use of derivative instruments to hedge the interest rate risk and foreign currency risk of fixed-income securities. As a result of interest rate or exchange rate fluctuations, hedged fixed-rate assets will appreciate or depreciate in market value. The effect of this unrealized appreciation or depreciation is expected to substantially offset the Company’s gains or losses on the derivative instruments that are linked to these hedged assets and liabilities. The Company considers its use of derivatives to be a prudent method of managing interest rate and foreign currency rate sensitivity, as it prevents earnings from being exposed to undue risk posed by changes in interest and exchange rates in compliance with the Company’s policies. Hedge accounting may not be available on certain derivatives due to occurrence of hedge ineffectiveness.

Derivative instruments that are used as part of the Company’s interest rate risk management strategy include interest rate and cross currency swap contracts that have indices related to the pricing of specific balance sheet assets and liabilities. As a matter of policy, the Company does not use highly leveraged derivative instruments for interest rate risk management. Interest rate swaps generally involve the exchange of fixed and variable rate interest payments between two parties, based on a common notional principal amount and maturity date.

By using derivative instruments, the Company exposes itself to credit and market risk. If a counterparty fails to fulfill its performance obligations under a derivative contract, the Company’s credit risk will equal the fair value gain in a derivative. Generally, when the fair value of a derivative contract is positive, this indicates that the counterparty owes the Company, thus creating a repayment risk for the Company. When the fair value of a derivative contract is negative, the Company owes the counterparty and, therefore, assumes no repayment risk. The Company minimizes the credit (or repayment) risk in derivative instruments by entering into transactions with BNP PARIBAS. Consequently, the Company does not require that collateral be provided by the counterparty.

Market risk is the adverse effect that a change in interest rates, currency, or implied volatility rates might have on the value of a financial instrument. The Company does not expose itself to market risk by using derivatives but rather reduces market risk since it uses derivatives only for fair value hedges that effectively offset fluctuations in the fair value of the hedged items.

The Company formally documents all relationships between derivatives and hedged items, as well as its risk management objectives and strategies for undertaking various hedge transactions. This process includes linking all derivatives that are designated as fair value or cash flow hedges to (1) assets and liabilities on the balance sheet, (2) firm commitments or (3) forecasted transactions.

Fair Value Hedges

The Company mainly enters into interest rate swaps and cross currency interest rate swaps to convert fixed rate Agency Debentures, Agency DUSs and Fixed-Rate REMICs into variable rate securities.

The fair value of the hedging instruments was $(694,077) at June 30, 2007, and has been recorded in “Other liabilities”. It has been offset, except for the ineffective portion of the hedge, by the revaluation of the respective hedged investment securities. The fair value of the hedging instruments does not include accrued interest receivable and payable, which are shown separately on the balance sheet. For the six months ended June 30, 2007, the Company also recognized a gain of $7,300,436 in current year to date earnings related to cross currency swaps that no longer meet the requirements of FAS 133 for the hedge effectiveness to qualify as a fair value hedging instrument.

Cash Flow Hedges

For the six months ended June 30, 2007, the Company did not enter into cash flow hedge transactions and it is not the intention of the Company to use interest rate swaps to convert floating rate financial instruments to fixed rate financial instruments as part of a cash flow hedge strategy.

At June 30, 2007, the Company had outstanding interest rate and cross currency swap agreements with a notional principal amount of $282,385,875.

NOTE 7-- RELATED PARTY TRANSACTIONS

The Company entered into a Services Agreement with the Branch on December 5, 1997 pursuant to which the Branch manages the securities portfolio of the Company and performs other administrative functions. Expenses incurred under such Agreement were $319,755 for the period ended June 30, 2007. Under a specific allocation methodology, the costs of personnel servicing the Company is based on actual man-hours devoted to the activities of the Company and remains at arm’s length.

The counterparty to all cross currency and interest rate swaps is BNP PARIBAS. For the six months ended June 30, 2007, interest rate swap income and expense were $9,439,447 and $4,890,618, respectively.

The Branch also serves as the dividend paying agent, registrar and transfer agent with respect to the Series A Preferred Securities. The fee is $4,000 per annum for these services.

All of the Company’s officers and all but one of the members of the Company’s Board of Directors are officers and employees of the Branch or BNP PARIBAS or their affiliates.

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

FORWARD LOOKING DISCLOSURE STATEMENT

From time to time, the Company may publish, verbally or in written form, forward-looking statements relating to such matters as anticipated financial performance, economic conditions, interest rate levels, investment prospects and similar matters. In fact, this quarterly report on Form 10-Q and our annual report on Form 10-K (or any other periodic reporting documents required by the Securities Exchange Act of 1934 Act, as amended (the “Exchange Act”)) may contain forward-looking statements reflecting the current views of the Company concerning potential future events or developments. The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for forward-looking statements. In order to comply with the terms of the “safe harbor,” the Company cautions investors that any forward-looking statements made by the Company are not guarantees of future performance and that a variety of factors could cause the Company’s actual results and experience to differ materially from the anticipated results or other expectations expressed in the Company’s forward-looking statements. The risks and uncertainties which may affect the operations, performance, development and results of the Company’s business include, but are not limited to, the following: uncertainties relating to economic conditions and interest rate levels, and uncertainties relating to government and regulatory policies. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statements were made.

Set forth on the following pages is management’s discussion and analysis of the results of operations for the six and three months ended June 30, 2007 and 2006. Such information should be read in conjunction with our Financial Statements together with the Notes to the Financial Statements.

GENERAL

The Company was formed on October 14, 1997, with the issuance of one share to the Branch and commenced operations on December 5, 1997, by the sale to qualified institutional buyers of 50,000 Series A Preferred Securities and the sale to the Branch of 53,010 Common Securities. Together, such sales raised net capital of $1,030,115,873, which the Company used to purchase the Initial Portfolio from the Branch. The Branch contributed $3,400,000, $6,800,000, $8,500,000, $7,500,000, $5,500,000, and $3,000,000 of additional paid-in capital on June 2, 2005, December 2, 2004, June 3, 2004, December 3, 2003, June 3, 2003 and December 3, 2002, respectively. On June 20, 2006, December 19, 2006 and June 15, 2007, the Company repaid $6,000,000, $7,000,000 and $8,000,000 of these contributions, respectively.

The Company’s sole business is to acquire, hold and manage debt instruments, largely consisting of mortgage obligations, in the Portfolio, which generate net income for distribution to security holders. The Company’s major source of income is interest generated by the securities in the Portfolio.

SUMMARY OF CRITICAL ACCOUNTING POLICIES

The Notes to the Financial Statements contain a summary of the Company's significant accounting policies, including a discussion of recently issued accounting pronouncements. Certain of these policies as well as estimates made by management are considered to be important to the portrayal of the Company's financial condition, since they require management to make difficult, complex or subjective judgments and estimates, some of which may relate to matters that are inherently uncertain.

Investment Securities

Investments in debt securities are classified as available-for-sale (recorded on a trade-date basis) and are carried at fair value. The debt securities can be categorized as hedged or non-hedged securities. Fair values of non-hedged debt securities are estimated based on quoted market price for these securities. For the hedged securities, changes in the fair market value of both the securities and the derivatives used as hedging instruments (cross currency and interest rate swaps) are reported in current earnings in the Statements of Income, pursuant to application of SFAS 133, (see below, “Accounting for Derivatives and Hedging Activities”). Unrealized gains and losses on the non-hedged securities are reported as a component of “Other Comprehensive Income (Loss)”. The hedged securities are generally valued using discounted cash flows in a yield-curve model based on LIBOR, and obtained from independent market sources.

Interest on securities is included in interest income and is recognized using the interest method. Premiums and discounts are amortized in a manner that approximates the constant yield method.

Accounting for Derivatives and Hedging Activities

The Company has made an assessment of all its financial instruments and concluded that it holds freestanding derivative instruments but no embedded derivative instruments at June 30, 2007. As part of its asset management activities the Company uses foreign exchange and interest rate swaps to modify the interest rate and foreign exchange characteristics of existing assets. The interest rate swaps have a high correlation between the instrument and the asset being hedged, both at inception and throughout the hedge period. These instruments qualify for hedge accounting.

Dividends

Dividends on the Series A Preferred Securities, when, as and if declared by the Company’s Board of Directors, are payable semi-annually in arrears on a non-cumulative basis on the fifth day of June and December of each year, commencing June 5, 1998, at a rate per annum of 7.738% of the liquidation preference through and including December 5, 2007. Thereafter, dividends, when, as and if declared by the Company’s Board of Directors, will be payable quarterly in arrears on the third Wednesday of March, June, September, and December of each year and will be calculated on a weekly basis in each quarter at a rate per annum of the liquidation preference equal to 2.8% per annum above one-week LIBOR for the week concerned as determined on the related LIBOR determination date. Holders of Common Securities are entitled to receive dividends when, as and if declared by the Company’s Board of Directors out of the Company’s net income not required to be applied to fund dividends with respect to the Series A Preferred Securities. Dividends to the Preferred Security Holders may be paid out of (i) net income, determined without regard to capital gains or losses, and/or (ii) amounts contributed by the Bank or the Branch to the Company’s capital. As of June 30, 2007, the Branch has contributed a total (net of a return of capital) of $13,700,000 of additional paid-in capital, which was used to facilitate the semi-annual payments of dividends to the holders of the Series A Preferred Securities.

The Company has paid dividends on the Series A Preferred Securities as scheduled on each dividend date through and including the June 5, 2007 payment date. The Company has not paid dividends to the Common Securities holders since June 10, 2001, although the Company has returned additional capital contributions to the Branch of $6,000,000, $7,000,000 and $8,000,000 on June 20, 2006, December 19, 2006 and June 15, 2007, respectively.

If the Bank’s financial condition were to deteriorate with the consequence that a Shift Event (as defined below) were to occur, substantially all of the Common Securities would be redeemed automatically without prior redemption of the Series A Preferred Securities and dividends payable on each Series A Preferred Security could be substantially reduced or completely eliminated. In addition, if the Bank’s Tier 1 risk-based capital ratio were to decline below the minimum percentage required by French banking regulations (currently 4%), the Company would pay a special dividend consisting of all of the Company’s net assets (other than assets having a total market value of approximately $40,000,000) to the Branch as holder of the Common Securities.

SIX MONTH PERIOD

Results of Operations

The following discussion pertains to the six months ended June 30, 2007 and June 30, 2006 (the “2007 Period” and the “2006 Period”, respectively).

Revenue

The Company’s net income for the 2007 Period and 2006 Period was $34,568,245 and $21,193,179, respectively.

For the 2007 Period and 2006 Period, the Company had revenues of $27,722,301 and $24,714,177, respectively. These amounts consisted of interest income on the investment securities, the unrealized gain/loss on hedged securities and derivatives used as hedging instruments, net swap revenue, and interest on short-term investments. Interest revenue and expense is a function of the mix of financial instruments owned and hedging activities, the prevailing level of interest rates, and the term structure of our derivatives. The net interest revenue in the 2007 Period rose 12% compared with the corresponding 2006 Period, principally attributable to an increase in short-term interest rates of the floating rate component of the swaps used as hedging instruments coupled with the decrease in the total outstanding swap contracts.

The company normally declares and pays dividends in June and December of each fiscal year. The Company has declared and paid dividends for the 2007 and 2006 fiscal years as follows:

Security	Amount	Date Paid
Series A Preferred	$19,345,000	June 05, 2007
Series A Preferred	$19,345,000	December 05, 2006
Series A Preferred	$19,345,000	June 05, 2006

Interest Income and Yields

For the 2007 Period and 2006 Period interest on the securities in the Portfolio amounted to $11,027,606 and $16,256,306, respectively, representing an aggregate yield of 5.95% and 6.02%, respectively. Interest earned and average yield with respect to each category of security in the Portfolio was as follows (yield based on average amortized cost):

	2007 Period			2006 Period
Floating-Rate REMICs	$	58,649	5.56%	$	69,655	4.82%
Fixed-Rate REMICs	$	347,278	6.74%	$	1,041,835	6.74%
Agency ARMs	$	106,601	5.30%	$	144,978	4.49%
Agency Hybrid ARMs	$	213,001	5.98%	$	269,112	5.08%
Agency DUS	$	3,070,073	5.71%	$	5,239,460	6.01%
Agency Debentures	$	7,232,004	6.04%	$	9,491,266	6.02%

The yield on Agency Debentures is based on U.S. dollar denominated securities, which excludes the Japanese Yen denominated securities.

During the 2007 Period, the yields on the Agency DUSs, Agency Debentures and Fixed-Rate REMICs were approximately 5.28%, 5.65% and 4.82%, respectively, when taking into account the income and expense from the derivative products used to hedge these securities. During the 2006 Period, the yields on the Agency DUSs, Agency Debentures and Fixed-Rate REMICS were approximately 4.61%, 5.21% and 4.81%, respectively, when taking into account the income and expense from the derivative products used to hedge these securities.

The Company also recorded interest income from short-term investments for the 2007 Period and 2006 Period of $12,145,866 and $6,327,487, respectively.

These amounts are attributable to the interest earned on (i) interest payments on securities in the Portfolio, (ii) prepayments of principal pending their reinvestment and (iii) short-term investments classified as cash equivalents. The Company began reinvesting prepayments in certificate of deposits in fourth quarter of 2004.

Operating Expenses

Operating expenses for the 2007 Period and 2006 Period totaled $454,492 and $424,069, respectively. Operating expenses consisted largely of fees paid to the Branch under the Services Agreement, fees to Citibank as Trustee, consulting fees and audit fees. The cost of Branch personnel servicing the Company is based on actual man-hours devoted to the activities of the Company and remains at arm’s length. Expenses incurred under the Services Agreement for the 2007 Period and 2006 Period totaled $319,755 and $276,951, respectively.

Financial Condition

Portfolio

The average amortized cost of the Portfolio during the 2007 Period and 2006 Period was $560,099,300 and $730,079,639, respectively. This reflects the following prepayments and reinvestments:

PREPAYMENTS	2007 Period		2006 Period
Floating-Rate REMICs	$	325,952	$	406,652
Fixed-Rate REMICs	$	30,915,000	$	---
Agency ARMs	$	918,828	$	1,527,205
Agency Hybrid ARMs	$	1,040,409	$	1,714,211
Agency DUS	$	26,606,037	$	75,498,454
Agency Debentures	$	122,125,000	$	---

REINVESTMENTS	2007 Period		2006 Period
Floating-Rate REMICs	$	---	$	---
Fixed-Rate REMICs	$	---	$	---
Agency ARMs	$	---	$	---
Agency Hybrid ARMs	$	---	$	---
Agency DUS	$	---	$	---
Agency Debentures	$	---	$	---

As of June 30, 2007 and 2006, as calculated by aggregate amortized cost, approximately 21.62% and 28.80%, respectively, of the Portfolio consisted of collateralized mortgage obligations (Floating-Rate REMICs and Fixed-Rate REMICs) and mortgage backed securities (Agency ARMs, Agency Hybrid ARMs and Agency DUSs), and approximately 78.38% and 71.20%, respectively, consisted of Agency Debentures. As of June 30, 2007 and 2006, floating rate securities accounted for approximately 2.55% and 2.55%, respectively, of the Portfolio’s collateralized mortgage obligations and mortgage backed securities. In addition, a significant portion of the Agency Debentures and the Agency DUSs are hedged so that in all but one case, the fixed interest rates received on the bonds are converted into prevailing floating rates.

The aggregate market value of the securities in the Portfolio as of June 30, 2007 was lower than the amortized cost by 1.29%, as a result of a net increase in interest rates from the time of their original purchase. In 2006, however, the aggregate market value of the securities in the Portfolio was higher than the amortized cost by approximately by 1.99%, as a result of a net decrease in interest rates from the time of their original purchase. For the hedged securities, changes in the fair market value of both the securities and the derivatives used as hedging instruments (cross currency and interest rate swaps) are reported in current earnings in the Statements of Income, pursuant to application of SFAS 133 (Note 2 to Financial Statements). Unrealized gains and losses on the non-hedged securities are reported as a component of Other Comprehensive Income (Loss).

THREE MONTH PERIOD

Results of Operations

The following discussion pertains to the three months ended June 30, 2007 and June 30, 2006 (the “2007 Period” and the “2006 Period”, respectively).

Revenue

The Company’s net income for the 2007 Period and 2006 Period was $24,011,721 and $8,373,059, respectively.

For the 2007 Period and 2006 Period, the Company had revenues of $14,309,912 and $12,690,124, respectively. These amounts consisted of interest income on the investment securities, the unrealized gain/loss on hedged securities and derivatives used as hedging instruments, net swap revenue, and interest on short-term investments. Interest revenue and expense is a function of the mix of financial instruments owned and hedging activities, the prevailing level of interest rates, and the term structure of our derivatives. The net interest revenue in the 2007 Period rose 12.8% compared with the corresponding 2006 Period, principally attributable to an increase in short-term interest rates of the floating rate component of the swaps used as hedging instruments coupled with the decrease in the total outstanding swap contracts.

Interest Income and Yields

For the 2007 Period and 2006 Period interest on the securities in the Portfolio amounted to $4,668,994 and $7,944,365, respectively, representing an aggregate yield of 5.90% and 4.41%, respectively. Interest earned and average yield with respect to each category of security in the Portfolio was as follows (yield based on average amortized cost):

	2007 Period				2006 Period
Floating-Rate REMICs	$	28,446	5.61	%	$	36,265	5.23	%
Fixed-Rate REMICs	$	---	---	%	$	520,918	6.74	%
Agency ARMs	$	49,554	5.22	%	$	58,958	3.95	%
Agency Hybrid ARMs	$	103,583	6.04	%	$	119,835	4.73	%
Agency DUS	$	1,417,948	5.51	%	$	2,463,354	5.92	%
Agency Debentures	$	3,069,463	6.11	%	$	4,745,035	6.02	%

The yield on Agency Debentures is based on U.S. dollar denominated securities, which excludes the Japanese Yen denominated securities.

During the 2007 Period, the yields on the Agency DUSs, Agency Debentures and Fixed-Rate REMICs were approximately 5.19%, 5.90% and 0%, respectively, when taking into account the income and expense from the derivative products used to hedge these securities. During the 2006 Period, the yields on the Agency DUSs, Agency Debentures and Fixed-Rate REMICS were approximately 4.86%, 5.33% and 5.06%, respectively, when taking into account the income and expense from the derivative products used to hedge these securities.

The Company also recorded interest income from short-term investments for the 2007 Period and 2006 Period of $7,032,450 and $3,407,718, respectively.

Operating Expenses

Operating expenses for the 2007 Period and 2006 Period totaled $211,687 and $195,728, respectively. Operating expenses consisted largely of fees paid to the Branch under the Services Agreement, fees to Citibank as Trustee, consulting fees and audit fees. The cost of Branch personnel servicing the Company is based on actual man-hours devoted to the activities of the Company and remains at arm’s length. Expenses incurred under the Services Agreement for the 2007 Period and 2006 Period totaled $160,280 and $122,255, respectively.

Financial Condition

Portfolio

The average amortized cost of the Portfolio during the 2007 Period and 2006 Period was $505,862,099 and $721,007,260, respectively. This reflects the following prepayments and reinvestments:

PREPAYMENTS	2007 Period		2006 Period
Floating-Rate REMICs	$	136,384	$	134,855
Fixed-Rate REMICs	$	---	$	---
Agency ARMs	$	446,045	$	1,161,220
Agency Hybrid ARMs	$	458,285	$	1,211,983
Agency DUS	$	15,846,936	$	23,571,221
Agency Debentures	$	12,125,000	$	---

REINVESTMENTS	2007 Period		2006 Period
Floating-Rate REMICs	$	---	$	---
Fixed-Rate REMICs	$	---	$	---
Agency ARMs	$	---	$	---
Agency Hybrid ARMs	$	---	$	---
Agency DUS	$	---	$	---
Agency Debentures	$	---	$	---

Receivable Arising from Payment for Securities

Due to the potential consequences of a Shift Event (as defined in Item 1 Note 2 to Financial Statements), the Company’s purchase of the Initial Portfolio (as defined in Item 1 herein) from the Branch did not meet certain SFAS 125, as replaced by SFAS 140, sale accounting requirements. Accordingly, the Company recorded at December 5, 1997 a receivable for the consideration paid to the Branch for the Initial Portfolio treated as collateral. As a legal and economic matter, however, there is no such receivable since (a) neither the Bank nor the Branch has any obligation to repay any part of the purchase price for the Initial Portfolio or to repurchase or redeem any of the securities included therein, and (b) the Company has no obligation to return any of such securities to the Bank or the Branch (except in the limited circumstances and to the extent that the occurrence of a Shift Event under the Charter would require the transfer of any assets held by the Company at the time). As the securities in the Initial Portfolio are paid, the receivable will be deemed to be realized by an amount corresponding to the amount of the payments received. At June 30, 2007, the receivable arising from payment for securities amounted to $7,445,906. The decrease in the amount of such receivable reflects the prepayment of securities in the Initial Portfolio. The Company recognized the cash proceeds of such prepayments as a reduction in the receivable. Such decreases in the receivable did not affect the Company’s results of operations or cash flow. Disclosures required under SFAS 125, as replaced by SFAS 140, are included in Note 3 to Financial Statements.

Investment Income

The interest income on the investment securities includes interest income on the remaining securities in the Initial Portfolio, which are considered to be collateral held by the Company and which are no longer recognized on the balance sheet pursuant to guidance in Statement of Financial Accounting Standards No. 140 (“SFAS 140”), “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, a replacement of SFAS 125”, which modified SFAS 125 in this respect, as explained in Note 3 to the financial statements. The receivable for the consideration paid to the Branch for the Initial Portfolio is recognized on the balance sheet and is an asset of similar size as the remaining securities in the Initial Portfolio. The balance sheet presentation results from compliance with SFAS 140 but does not reflect the economic substance of the transaction, as further explained in the section on the application of SFAS 125, as replaced by SFAS 140. For all economic intent and purposes, the securities in the Initial Portfolio are owned by the Company and managed as any other investment security, with related revenues belonging to the Company and recorded as such in the respective income statements.

Liquidity and Capital Resources

The objective of liquidity management is to ensure the availability of sufficient cash flows to meet all of the Company’s financial commitments. The Company’s sole liquidity needs are to acquire reinvestment securities as original securities repay or prepay and to pay dividends on the Series A Preferred Securities. The acquisition of reinvestment securities is funded with the proceeds of principal repayments or prepayments on original securities, and the payments of dividends on the Series A Preferred Securities are funded through interest income from the securities in the Portfolio. The Company does not believe that its future levels of principal repayments will be materially impacted by problems currently being experienced in the residential mortgage market. See “Asset Quality” for a further discussion of the Company’s asset quality.

BNP PARIBAS Group's total and Tier 1 risk-based capital ratios at June 30, 2007 were 10.2% and 7.2%, respectively, which are well above the minimum standards required by French banking regulations, currently 8% for total risk-based capital and 4% for Tier 1 risk-based capital. A “Shift Event” would occur if BNP PARIBAS’ risk-based capital fell below these minimum standards of 8% and 4%, respectively. See Note 2 of the attached financial statements for a detailed explanation of “Shift Events”.

Asset Quality

At June 30, 2007 and December 31, 2006, the Company had no mortgage backed securities collateralized by underlying subprime loans, which are defined as mortgage loans advanced to borrowers who do not qualify for market interest rates because of problems with their credit history. All mortgage backed securities owned by the Company as of June 30, 2007 possessed the highest possible investment credit ratings.

Accounting and Reporting Developments

In February 2006, the FASB issued Statement of Financial Accounting Standard No. 155 “Accounting for Certain Hybrid Instruments, an amendment of FASB Statement No. 133 and 140” (“SFAS 155”). SFAS 155 contains a variety of provisions which address fair value of hybrid financial instruments containing an embedded derivative, clarifies which interest only and principal only strips are not subject to SFAS 133, establishes requirements to evaluate securitized financial assets to identify embedded derivatives and addresses certain aspects of SFAS 140 regarding qualifying special purpose entities and their holding of certain derivative financial instruments. SFAS 155 is effective for fiscal years beginning after September 15, 2006. Adoption of SFAS 155 did not have any impact upon the Company's financial condition or results of operations, since the Company only holds freestanding derivatives.

In March 2006, the FASB issued SFAS No. 156, "Accounting for Servicing of Financial Assets" ("SFAS 156"). The Statement amends SFAS No. 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities," with respect to accounting for separately recognized Mortgage Servicing Rights (“MSR”). SFAS 156 requires all separately recognized MSR to be initially measured at fair value, if practicable. SFAS 156 permits an entity to choose either of the following subsequent measurement methods for each class of separately recognized servicing assets and liabilities: (1) amortizing servicing assets or liabilities in proportion to and over the period of estimated net servicing income or net servicing loss; or (2) reporting servicing assets or liabilities at fair value at each reporting date and reporting changes in fair value in earnings in the period in which the changes occur. In the event that the first method is selected, SFAS 156 requires an assessment of servicing assets or liabilities for impairment or increased obligation based on fair value at each reporting date. SFAS 156 further requires additional disclosures for all separately recognized MSR. SFAS 156 is effective as of commencement of the first fiscal year that begins after September 15, 2006. Adoption of SFAS 156 did not have any impact on the Company’s financial condition or results of operations.

Item 3: Quantitative and Qualitative Disclosures About Market Risk

Interest Rate Sensitivity

The Company’s principal market risk exposure is to changes in interest rates. This exposure arises from its investments in collateralized mortgage obligations, mortgage-backed securities, agency debentures, agency DUSs and certain derivative instruments used by the Company to modify interest rate exposure.

The outstanding principal amount and estimated fair value of the Company’s investments as of June 30, 2007, by each category of investment, is depicted in the Financial Statements.

Interest Rate Risk

The Company’s income consists primarily of interest payments on collateralized mortgage obligations, mortgage-backed securities, agency debentures and agency DUSs. Currently, the Company uses derivative products to manage a portion of its interest rate risk.

Due to the high rate of mortgage pre-payments, brought on by lower interest rates, the Company has shifted its investment strategy to shorter term investments, specifically certificates of deposits. This "burn-out effect" (heavy pre-payment in a decreasing interest rate environment) coupled with the shorter term investment strategy has made the Portfolio less sensitive to pre-payments risk. Large repayments may still occur due to redemption of securities at their natural maturities. The possibility for sporadic large pre-payments still exists, as long term rates enter a more volatile cycle, partly due to uncertainty in the sub-prime market. Note that the Portfolio does not include any sub-prime related securities.

The Company regularly reviews its hedging requirements. In the future, the Company may enter into additional swaps and unwind part or all of the initial and any future swaps. This strategy is implemented in order to rebalance the fixed and floating mix of interest obligations (including those arising as a result of previous interest rate swaps entered into) and the fixed and floating mix of interest payments.

The Company’s interest rate management strategy will continue to be rebalanced with any purchases of new investments. There can be no assurance, however, that the Company’s interest rate risk management strategies will be effective in this regard.

The Company is a party to eight interest rate swaps and six cross currency swaps, all with BNP PARIBAS as counterparty, as set out in the table below. In all but one of these swaps, the Company pays a fixed coupon and receives floating rate payments on the notional balances. The notional amount of each swap is tied to the outstanding principal of the securities they hedge. The maturity dates of the swaps reflect the maturity of these securities. However, the maturity dates may be earlier due to prepayments on some of these securities.

Trade Date	Maturity Date		Fixed Rate	Receive Rate		Fair Value at June 30, 2007 (in 000’s)			Notional Balance (in 000’s)
February 25, 1999		February 25, 2009	U.S. 5.95		U.S. One Month LIBOR Plus Three Basis Points		(54	)		7,028
June 25, 1999		June 25, 2009	U.S. 6.06		U.S. One Month LIBOR Plus Three and Half Basis Points		(186	)		15,520
July 1, 1999		June 25, 2009	U.S. 6.39		U.S. One Month LIBOR Plus Three and Half Basis Points		(284	)		14,634
September 27, 1999		March 25, 2009	U.S. 5.858		U.S. One Month LIBOR Plus Four Basis Points		(117	)		15,112
June 26, 2000		October 1, 2008	U.S. 6.26		U.S. One Month LIBOR		(15	)		4,186
August 25, 2002		August 25, 2007	U.S. 4.90		U.S. One Month LIBOR Plus Five Basis Points		31			26,500
March 21, 2003		February 25, 2009	U.S. 5.945		U.S. One Month LIBOR Plus Nine Basis Points		(64	)		7,805
August 1, 2003		October 25, 2007	U.S. 6.812		U.S. One Month LIBOR Plus Ten Basis Points		(7	)		2,201
Total Swaps- Fair Value Hedges						$	(696	)	$	92,986
November 25, 1998		March 26, 2008	JPY 1.75		U.S. Three Month LIBOR Plus Six Basis Points		980			42,000
November 25, 1998		October 9, 2007	JPY 2.125		U.S. Three Month LIBOR Plus Six Basis Points		1,596			58,000
March 29, 1999		October 9, 2007	JPY 2.125		U.S. Three Month LIBOR Minus Two and Half Basis Points		1,674			30,000
April 6, 1999		October 9, 2007	JPY 2.125		U.S. Three Month LIBOR Minus One Basis Point		737			26,400
November 2, 2000		October 9, 2007	JPY 2.125		U.S. Three Month LIBOR Minus Two Basis Points		1,903			15,000
January 17, 2001		March 26, 2008	JPY 1.750		U.S. 5.80		1,317			18,000
Other Swap						$	8,207		$	189,400
Total Swap Portfolio (Other assets)						$	7,511		$	282,386

The main feature of mortgage securities is their sensitivity to the prepayment of mortgage loans, creating a contraction risk when interest rates decline and an extension risk when interest rates increase. The Company uses an estimate of the prepayment rate given either by the CPR (Conditional Prepayment Rate) or the PSA (Public Securities Association) prepayment model. Because of this risk, the securities are valued based on their average life rather than on their stated maturity date. The prepayment risk is evaluated and analyzed as this impacts the structure of the portfolio and the re-investment policy.

June 30, 2007

Non-Collateral	Due In 2007		Due after 2007		Due after 2008		Due after 2009		Due After 2010		Due After 2011		Total

Fixed-Rate Instruments:
Fixed-Rate REMICs	$	---	$	---	$	---	$	---	$	---	$	---	$	---
Agency DUS		28,701		20,011		44,274		---		---		---		92,986
Agency Debentures		250,105		132,009		---		---		---		---		382,114
Total Fixed-Rate Instruments		278,806		152,020		44,274		---		---		---		475,100

Floating-Rate Instruments:
Floating-Rate REMICs		---		---		---		279		---		---		279
Agency ARMs		---		---		288		---		907		287		1,482
Agency Hybrid ARMs		---		---		1,172		---		137		1,914		3,223
Total Floating-Rate Instruments		---		---		1,460		279		1,044		2,201		4,984

Total Non-Collateral	$	278,806	$	152,020	$	45,734	$	279	$	1,044	$	2,201	$	480,084
Collateral
Fixed-Rate Instruments:
Fixed-Rate REMICs	$	---	$	---	$	---	$	---	$	---	$	---	$	---
Agency DUS		---		---		---		---		---		---		---
Agency Debentures		---		---		---		---		---		---		---
Total Fixed-Rate Instruments		---		---		---		---		---		---		---

Floating-Rate Instruments:
Floating-Rate REMICs		---		---		958		---		753		---		1,711
Agency ARMs		128		176		---		276		734		877		2,191
Agency Hybrid ARMs		---		243		1,541		---		---		1,760		3,544
Total Floating-Rate Instruments		128		419		2,499		276		1,487		2,637		7,446

Total Collateral	$	128	$	419	$	2,499	$	276	$	1,487	$	2,637	$	7,446
June 30, 2007 Total Portfolio	$	278,934	$	152,439	$	48,233	$	555	$	2,531	$	4,838	$	487,530

Item 4: Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of June 30, 2007, the Company carried out an evaluation under the supervision and with the participation of the Company’s management, including the President and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. There are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives. Based upon and as of the date of the Company’s evaluation, the President and Chief Financial Officer concluded that the disclosure controls and procedures are effective in all material respects to provide reasonable assurance that information required to be disclosed in the reports the Company files and submits under the Exchange Act is recorded, processed, summarized and reported as and when required. There has been no change in the Company’s internal control over financial reporting that occurred during the second fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

Part II

Item 1: Legal Proceedings

None.

Item 1A: Risk Factors

The following important factors, among others, could adversely affect the Company’s results of operations and financial condition.

Since the major source of the Company’s income is from interest payments, the Company is subject to interest rate risk.

The purpose of the Company is to acquire and hold eligible securities that will generate net income for distribution to the holders of the Series A Preferred Securities and the Common Securities. The eligible securities in the Portfolio carry either fixed, adjustable or floating interest rates. Some of the fixed rate securities are hedged with derivatives instruments that aim to transform the fixed rate exposure into floating rate income, based on one-month and three-month Libor rates. As a consequence, a decreasing or low interest rate environment will negatively affect the net income of the Company through the floating rate component of the Portfolio, which may affect the ability of the Company to distribute dividends to the holders of the Series A Preferred Securities. Conversely, in an increasing or high interest rate environment, the net income of the Company will benefit from higher interest income.

The Company’s investments are subject to prepayment and reinvestment risks.

Mortgage-backed securities are subject to prepayment of the underlying loans. In a declining or low interest rate environment, mortgage-backed securities are exposed to more prepayments that shorten their average term. Prepayments received in such a situation may be reinvested into securities that carry a lower current yield. In an increasing or high interest rate environment, mortgage-backed securities are less subject to prepayment.

The Company’s investments are subject to credit market’s volatility risks.

As a result of the recent subprime related credit market problems, the credit market may decline due to investors’ risk aversions and other credit market related factors. The subprime problem has led to devaluation and illiquidity of some securities and the future of these securities is dismal. Although the Company does not hold any mortgage backed securities collateralized by underlying subprime loans, the inherent credit market volatility is a risk to the Portfolio.

The Company is subject to changes in French bank regulatory policies that may affect its ability to pay dividends.

As a subsidiary of the Bank, the company is subject to the risk that French Banking Commission (Commission Bancaire), in their exercise of regulatory oversight with respect to the Bank, may make determinations that would restrict the Company’s ability to make distributions to holders of its securities (including dividend payments to the holders of the Series A Preferred Securities) or to redeem its securities, or render other regulatory decisions that may impair or alter the Company’s current operations.

A Shift Event could have materially adverse consequences for the Company and the SecurityHolders.

If a Shift Event (as defined below) occurs, then substantially all the Common Securities would be automatically redeemed without prior redemption of the Series A Preferred Securities. In addition, if the Bank’s Tier 1 risk-based capital ratio were to decline below the minimum percentage required by French banking regulations (currently 4%), the Company would pay a special dividend consisting of all of its net assets (other than assets having a total market value of approximately $40,000,000) to the Branch as holders of the Common Securities.

A Shift Event would be deemed to have occurred if (i) the Bank’s total risk-based capital ratio or Tier 1 risk-based capital ratio were to decline below the minimum percentages required by French banking regulations, (ii) the Bank were to become subject to certain specified receivership proceedings or (iii) the French Banking Commission, in its sole discretion, were to notify the Bank and the Company that it has determined that the Bank’s financial condition was deteriorating such that either of the foregoing clauses(i) or (ii) would apply in the near term. French banking regulations currently require French banks to maintain a minimum total risk-based capital ratio of at least 8.0% and a minimum Tier 1 risk-based capital ratio of at least 4.0%.

The Company has business relationships with affiliated parties that may generate conflicts of interest.

Because of the relationship between the Company and the Branch, the Bank and their affiliates, conflicts of interest may arise between the Branch, the Bank and their affiliates and the Company. The Company’s officers, employees and directors (other than the independent director) are officers and employees of the Branch, the Bank or an affiliate. Conflicts of interest may arise in between the discharge by such individuals of their duties as officers, employees or directors of the Company on the one hand and the Branch, the Bank and its affiliates on the other hand.

Item 2: Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3: Defaults upon Senior Securities

None.

Item 4: Submission of Matters to a Vote of Security Holders

None.

Item 5: Other Information

None

Item 6: Exhibits

EXHIBITS

Exhibits:

11)

Computation of Per Share Earnings (omitted in accordance with section (b)(11) of Item 601 of Regulation S-K)

12)

Computation of ratio of earnings to fixed charges and preferred security dividends

31.1)

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2)

Certification of President pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32)

Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Signature

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 thereto duly authorized.


	BNP U.S. FUNDING L.L.C.
	Registrant

Date: August 14, 2007	By:	/s/ Martine Billeaud
		Martine Billeaud
		President and Director


Date: August 14, 2007	By:	/s/ Thomas Clyne
		Thomas Clyne
		Chief Financial Officer and Director

BNP US FUNDING LLC 10-Q