10-D 1 baf0700b_10d-200706.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: May 22, 2007 to June 20, 2007 Commission File Number of issuing entity: 333-130536-19 Banc of America Funding 2007-B Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130536 Banc of America Funding Corporation (Exact name of depositor as specified in its charter) Bank of America, National Association (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199233 54-2199234 54-2199235 54-6740320 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 _____ _____ __X___ ____________ A-2 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On June 20, 2007 a distribution was made to holders of Banc of America Funding 2007-B Trust. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Banc of America Funding 2007-B Trust, relating to the June 20, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Banc of America Funding 2007-B Trust (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: June 28, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Funding 2007-B Trust, relating to the June 20, 2007 distribution. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Distribution Date: 6/20/2007 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2007-B Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance ~~R 05952EAM8 04/30/2007 0.00000% 100.00 0.00~~ A-1 05952EAA4 0506/1819/2007 5.53000% ~~393~~386,~~660~~510,~~397~~066.0929 1,~~874~~781,~~588~~167.9422 A-2 05952EAB2 0506/1819/2007 5.59000% 4342,~~739~~944,~~057~~594.5022 ~~210~~200,~~542~~050.8123 M-1 05952EAC0 0506/1819/2007 5.77000% 7,526,000.00 3736,~~393~~187.7752 M-2 05952EAD8 0506/1819/2007 5.82000% 3,293,000.00 1615,~~503~~971.4205 M-3 05952EAE6 0506/1819/2007 5.97000% 2,352,000.00 1211,~~091~~701.2420 M-4 05952EAF3 0506/1819/2007 6.22000% 2,352,000.00 12,~~597~~191.5720 M-5 05952EAG1 0506/1819/2007 6.32000% 2,352,000.00 12,~~800~~387.1120 M-6 05952EAH9 0506/1819/2007 6.57000% 2,587,000.00 14,~~635~~163.9583 M-7 05952EAJ5 0506/1819/2007 6.57000% 2,587,000.00 14,~~635~~163.9583 M-8 05952EAK2 0506/1819/2007 6.57000% 2,352,000.00 1312,~~306~~877.4420 CE 05952EAL0 0405/3031/2007 0.00000% 1,646,215.26 ~~202~~398,~~167~~936.6376 R 05952EAM8 05/31/2007 0.00000% 100.00 0.00 Totals ~~464~~456,~~446~~501,~~769~~975.8577 2,~~421~~509,~~263~~797.8324

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses ~~R 0.00 0.00 100.00 0.00 0.00~~ A-1 723,~~150~~735,~~330~~833.8060 0.00 ~~386~~362,~~510~~774,~~066~~232.2969 925,~~024~~517,~~919~~000.7482 0.00 A-2 ~~794~~2,~~463~~637,255.2836 0.00 4240,~~944~~307,~~594~~338.2286 12,~~005~~837,~~006~~305.0959 0.00 M-1 0.00 0.00 7,526,000.00 3736,~~393~~187.7752 0.00 M-2 0.00 0.00 3,293,000.00 1615,~~503~~971.4205 0.00 M-3 0.00 0.00 2,352,000.00 1211,~~091~~701.2420 0.00 M-4 0.00 0.00 2,352,000.00 12,~~597~~191.5720 0.00 M-5 0.00 0.00 2,352,000.00 12,~~800~~387.1120 0.00 M-6 0.00 0.00 2,587,000.00 14,~~635~~163.9583 0.00 M-7 0.00 0.00 2,587,000.00 14,~~635~~163.9583 0.00 M-8 0.00 0.00 2,352,000.00 1312,~~306~~877.4420 0.00 CE 0.00 0.00 1,646,~~215~~315.26 ~~202~~398,~~167~~936.6376 0.00 R 0.00 0.00 100.00 0.00 0.00 Totals 726,~~944~~373,~~794~~088.0896 0.00 ~~456~~430,~~501~~128,~~975~~986.7781 1028,~~366~~882,~~057~~886.9120 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 ~~Realized~~ Face Certificate Principal Principal ~~Loss~~ Amount Balance Distribution Distribution ~~R 100.00 100.00 0.00 0.00 0.00 0.00~~ A-1 398,997,000.00 ~~393~~386,~~660~~510,~~397~~066.0929 0.00 723,~~150~~735,~~330~~833.8060 0.00 ~~0.00~~ A-2 44,332,000.00 4342,~~739~~944,~~057~~594.5022 0.00 ~~794~~2,~~463~~637,255.2836 0.00 ~~0.00~~ M-1 7,526,000.00 7,526,000.00 0.00 0.00 0.00 ~~0.00~~ M-2 3,293,000.00 3,293,000.00 0.00 0.00 0.00 ~~0.00~~ M-3 2,352,000.00 2,352,000.00 0.00 0.00 0.00 ~~0.00~~ M-4 2,352,000.00 2,352,000.00 0.00 0.00 0.00 ~~0.00~~ M-5 2,352,000.00 2,352,000.00 0.00 0.00 0.00 ~~0.00~~ M-6 2,587,000.00 2,587,000.00 0.00 0.00 0.00 ~~0.00~~ M-7 2,587,000.00 2,587,000.00 0.00 0.00 0.00 ~~0.00~~ M-8 2,352,000.00 2,352,000.00 0.00 0.00 0.00 ~~0.00~~ CE 1,645,689.65 1,646,215.26 0.00 0.00 0.00 R 100.00 100.00 0.00 0.00 0.00 Totals 470,375,789.65 ~~464~~456,~~446~~501,~~769~~975.8577 0.00 726,~~944~~373,~~794~~088.0896 0.00 ~~0.00~~

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution ~~R 0.00 100.00~~ A-1~~.00000000~~ 0.00 ~~A-1 7~~23,~~150~~735,~~330~~833.8060 ~~386~~362,~~510~~774,~~066~~232.2969 0.~~96870419~~90921544 723,~~150~~735,~~330~~833.8060 A-2 ~~794~~0.00 2,~~463~~637,255.2836 4240,~~944~~307,~~594~~338.2286 0.~~96870419~~90921544 ~~794~~2,~~463~~637,255.2836 M-1 0.00 0.00 7,526,000.00 1.00000000 0.00 M-2 0.00 0.00 3,293,000.00 1.00000000 0.00 M-3 0.00 0.00 2,352,000.00 1.00000000 0.00 M-4 0.00 0.00 2,352,000.00 1.00000000 0.00 M-5 0.00 0.00 2,352,000.00 1.00000000 0.00 M-6 0.00 0.00 2,587,000.00 1.00000000 0.00 M-7 0.00 0.00 2,587,000.00 1.00000000 0.00 M-8 0.00 0.00 2,352,000.00 1.00000000 0.00 CE 0.00 0.00 1,646,~~215~~315.26 1.~~00031939~~00038015 0.00 R 0.00 0.00 100.00 1.00000000 0.00 Totals 7$0.00 26,~~944~~373,~~794~~088.0896 ~~456~~430,~~501~~128,~~975~~986.7781 0.~~97050483~~91443692 726,~~944~~373,~~794~~088.0896

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution ~~R 100.00 1000.00000000 0.00000000 0.00000000 0.00000000~~ A-1 398,997,000.00 ~~986~~968.~~62495480~~70419149 0.00000000 1759.~~92076331~~48875205 0.00000000 A-2 44,332,000.00 ~~986~~968.~~62495489~~70419155 0.00000000 1759.~~92076333~~48875214 0.00000000 M-1 7,526,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 3,293,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 2,352,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 2,352,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 2,352,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 2,587,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 2,587,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 2,352,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 1,645,689.65 1000.31938586 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 ~~R 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000~~ A-1 0.00000000 1759.~~92076331~~48875205 ~~968~~909.~~70419149~~21543944 0.~~96870419~~90921544 1759.~~92076331~~48875205 A-2 0.00000000 1759.~~92076333~~48875214 ~~968~~909.~~70419155~~21543941 0.~~96870419~~90921544 1759.~~92076333~~48875214 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.~~31938586~~38015066 1.~~00031939~~00038015 0.00000000 R 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance ~~R N/~~A ~~N/A 0.00000% 100.00 0.00 0.00 A~~-1 0405/2021/07 - 0506/2019/07 3130 5.53000% ~~393~~386,~~660~~510,~~397~~066.0929 1,~~874~~781,~~588~~167.9422 0.00 A-2 0405/2021/07 - 0506/2019/07 3130 5.59000% 4342,~~739~~944,~~057~~594.5022 ~~210~~200,~~542~~050.8123 0.00 M-1 0405/2021/07 - 0506/2019/07 3130 5.77000% 7,526,000.00 3736,~~393~~187.7752 0.00 M-2 0405/2021/07 - 0506/2019/07 3130 5.82000% 3,293,000.00 1615,~~503~~971.4205 ~~119~~0.0700 M-3 0405/2021/07 - 0506/2019/07 3130 5.97000% 2,352,000.00 1211,~~091~~701.2420 ~~388~~0.8500 M-4 0405/2021/07 - 0506/2019/07 3130 6.22000% 2,352,000.00 12,~~597~~191.5720 ~~895~~77.1853 M-5 0405/2021/07 - 0506/2019/07 3130 6.32000% 2,352,000.00 12,~~800~~387.1120 ~~1,097~~273.7153 M-6 0405/2021/07 - 0506/2019/07 3130 6.57000% 2,587,000.00 14,~~635~~163.9583 ~~1,764~~839.3281 M-7 0405/2021/07 - 0506/2019/07 3130 6.57000% 2,587,000.00 14,~~635~~163.9583 ~~1,764~~839.3281 M-8 0405/2021/07 - 0506/2019/07 3130 6.57000% 2,352,000.00 1312,~~306~~877.4420 ~~1,604~~763.0553 CE N/A N/A 0.00000% 1,646,215.26 0.00 0.00 R N/A N/A 0.00000% 100.00 0.00 0.00 Totals 2,~~219~~110,~~096~~860.2048 72,~~633~~794.5021

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 ~~R 0.00 0.00 0.00 0.00 100.00~~ A-1 0.00 0.00 1,~~874~~781,~~588~~167.9422 0.00 ~~386~~362,~~510~~774,~~066~~232.2969 A-2 0.00 0.00 ~~210~~200,~~542~~050.8123 0.00 4240,~~944~~307,~~594~~338.2286 M-1 0.00 0.00 3736,~~393~~187.7752 0.00 7,526,000.00 M-2 ~~119~~0.0700 0.00 1615,~~503~~971.4205 0.00 3,293,000.00 M-3 ~~388~~0.8500 0.00 1211,~~091~~701.2420 0.00 2,352,000.00 M-4 ~~895~~77.1853 0.00 12,~~597~~191.5720 0.00 2,352,000.00 M-5 ~~1,097~~273.7153 0.00 12,~~800~~387.1120 0.00 2,352,000.00 M-6 ~~1,764~~839.3281 0.00 14,~~635~~163.9583 0.00 2,587,000.00 M-7 ~~1,764~~839.3281 0.00 14,~~635~~163.9583 0.00 2,587,000.00 M-8 ~~1,604~~763.0553 0.00 1312,~~306~~877.4420 0.00 2,352,000.00 CE 0.00 0.00 ~~202~~398,~~167~~936.6376 0.00 1,646,~~215~~315.26 R 0.00 0.00 0.00 0.00 100.00 Totals 72,~~633~~794.5021 0.00 2,~~421~~509,~~263~~797.8324 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 ~~R 100.00 0.00000% 1000.00000000 0.00000000 0.00000000~~ A-1 398,997,000.00 5.53000% ~~986~~968.~~62495480~~70419149 4.~~69825322~~46411181 0.00000000 A-2 44,332,000.00 5.59000% ~~986~~968.~~62495489~~70419155 4.~~74922877~~51254692 0.00000000 M-1 7,526,000.00 5.77000% 1000.00000000 4.~~96861148~~80833378 0.00000000 M-2 3,293,000.00 5.82000% 1000.00000000 54.~~01166717~~85000000 0.~~03615852~~00000000 M-3 2,352,000.00 5.97000% 1000.00000000 54.~~14083333~~97500000 0.~~16532738~~00000000 M-4 2,352,000.00 6.22000% 1000.00000000 5.~~35610969~~18333333 0.~~38060374~~03296344 M-5 2,352,000.00 6.32000% 1000.00000000 5.~~44222364~~26666667 0.~~46671344~~11629677 M-6 2,587,000.00 6.57000% 1000.00000000 5.~~65749903~~47500193 0.~~68199459~~32462698 M-7 2,587,000.00 6.57000% 1000.00000000 5.~~65749903~~47500193 0.~~68199459~~32462698 M-8 2,352,000.00 6.57000% 1000.00000000 5.~~65750000~~47500000 0.~~68199405~~32463010 CE 1,645,689.65 0.00000% 1000.31938586 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 RA-1 0.00000000 0.00000000 04.~~00000000~~46411181 0.00000000 ~~1000~~909.~~00000000~~21543944 A-12 0.00000000 0.00000000 4.~~69825322~~51254692 0.00000000 ~~968~~909.~~70419149~~21543941 AM-21 0.00000000 0.00000000 4.~~74922877~~80833378 0.00000000 ~~968~~1000.~~70419155~~00000000 M-12 0.00000000 0.00000000 4.~~96861148~~85000000 0.00000000 1000.00000000 M-23 0.~~03615852~~00000000 0.00000000 54.~~01166717~~97500000 0.00000000 1000.00000000 M-34 0.~~16532738~~03296344 0.00000000 5.~~14083333~~18333333 0.00000000 1000.00000000 M-45 0.~~38060374~~11629677 0.00000000 5.~~35610969~~26666667 0.00000000 1000.00000000 M-56 0.~~46671344~~32462698 0.00000000 5.~~44222364~~47500193 0.00000000 1000.00000000 M-67 0.~~68199459~~32462698 0.00000000 5.~~65749903~~47500193 0.00000000 1000.00000000 M-78 0.~~68199459~~32463010 0.00000000 5.~~65749903~~47500000 0.00000000 1000.00000000 ~~M-8~~CE 0.~~68199405~~00000000 0.00000000 5242.~~65750000~~41311842 0.00000000 1000.~~00000000~~38015066 CER 0.00000000 0.00000000 ~~122~~0.~~84675303~~00000000 0.00000000 1000.~~31938586~~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 1028,~~358~~837,~~052~~583.1467 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 6662,~~937~~212.3253 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments ~~110~~158,~~405~~642.6653 Total Deposits 1029,~~535~~058,~~395~~438.1273 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 5866,~~559~~937.9132 Total Administration Fees ~~110~~108,~~777~~615.3021 Payment of Interest and Principal 1028,~~366~~882,~~057~~886.9120 Total Withdrawals (Pool Distribution Amount) 1029,~~535~~058,~~395~~438.1273 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~108~~105,~~068~~952.0429 Wells Fargo Bank, NA Master Servicing Fee 2,~~709~~662.2692 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~110~~108,~~777~~615.3021 *Servicer Payees include: BANK OF AMERICA, N.A.; COUNTRYWIDE HOME LOANS SERVICING LP; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Basis Risk Reserve Fund 0.00 72,~~633~~794.4920 72,~~633~~794.4920 0.00 Bank of New York Reserve Fund 0.00 ~~110~~158,~~405~~642.6653 ~~110~~158,~~405~~642.6653 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Bank of New York Interest Rate Cap Agreement 1,~~517~~545,~~721~~382.1352 1,~~407~~386,~~315~~739.4799 ~~110~~158,~~405~~642.6653

Collateral Statement Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~256826~~465961 Weighted Average Net Rate 56.~~977609~~187446 Weighted Average Pass-Through Rate 56.~~970609~~180446 Weighted Average Remaining Term ~~360~~359 Principal And Interest Constant 2,~~381~~343,~~732~~335.4225 Beginning Loan Count ~~764~~752 Loans Paid in Full 1232 Ending Loan Count ~~752~~720 Beginning Scheduled Balance ~~464~~456,~~446~~501,~~769~~975.8577 Ending Scheduled Balance ~~456~~430,~~501~~128,~~975~~886.7781 Actual Ending Collateral Balance ~~456~~430,~~478~~097,~~290~~669.1851 Scheduled Principal 7339,~~593~~244.8259 Unscheduled Principal 726,~~984~~489,~~697~~523.2087 Negative Amortized Principal (155,679.50) Scheduled Interest 2,~~421~~459,~~635~~770.5416 Servicing Fees ~~108~~105,~~068~~952.0429 Master Servicing Fees 2,~~709~~662.2692 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 2,~~310~~351,~~858~~154.2495 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 0.00 Prepayment Penalty Paid Count 0 Special Servicing Fee 0.00

Additional Reporting - Deal Level Miscellaneous Reporting Available Funds 0.00 Monthly Excess Cash Amount ~~209~~401,~~801~~731.1311 Extra Principal Distribution Amount 0.00 Overcollateralization Increase Amount 0.00 Overcollateralization Amount 1,646,215.26 Overcollateralization Defficiency Amount 0.00 Overcollateralization Release Amount 0.00 Group 1 (a) Recovery Amount 0.00 Group 1 (b) Recovery Amount 0.00 Group 1 (c) Recovery Amount 0.00 Group 1 (d) Recovery Amount 0.00 Group 1 (e) Recovery Amount 0.00 Target OC Amount 1,646,315.26 Monthly Excess Interest ~~209~~401,~~801~~731.1311 Trigger Event Reporting 60 Day Delinquency Trigger Threshold Value 2.~~329422~~369963% Calculated Value 0.~~234282~~319302% Cumulative Loss Trigger Threshold Value 0.200000% Calculated Value 0.000000% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1612 0 0 0 1612 106,~~367~~586,~~178~~598.3443 0.00 0.00 0.00 106,~~367~~586,~~178~~598.3443 60 Days 21 0 0 0 21 2,~~139~~160,000.00 0.00 0.00 0.00 2,~~139~~160,000.00 90 Days 02 0 0 0 02 02,139,000.00 0.00 0.00 0.00 02,139,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1815 0 0 0 1815 1210,~~506~~885,~~178~~598.3443 0.00 0.00 0.00 1210,~~506~~885,~~178~~598.3443 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~127660~~666667% 0.000000% 0.000000% 0.000000% 21.~~127660~~666667% 21.~~271122~~531419% 0.000000% 0.000000% 0.000000% 21.~~271122~~531419% 60 Days 0.~~265957~~138889% 0.000000% 0.000000% 0.000000% 0.~~265957~~138889% 0.~~468587~~502212% 0.000000% 0.000000% 0.000000% 0.~~468587~~502212% 90 Days 0.~~000000~~277778% 0.000000% 0.000000% 0.000000% 0.~~000000~~277778% 0.~~000000~~497329% 0.000000% 0.000000% 0.000000% 0.~~000000~~497329% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~393617~~083333% 0.000000% 0.000000% 0.000000% 2.~~393617~~083333% 2.~~739709~~530960% 0.000000% 0.000000% 0.000000% 2.~~739709~~530960% 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 6662,~~937~~212.3253

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 - 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 ~~587~~209,~~591~~074.0681 0.00 0.00 0.00 ~~587~~209,~~591~~074.0681 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 ~~587~~209,~~591~~074.0681 0.00 0.00 0.00 ~~587~~209,~~591~~074.0681 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~781250~~952381% 0.000000% 0.000000% 0.000000% 0.~~781250~~952381% 10.~~019743~~547637% 0.000000% 0.000000% 0.000000% 10.~~019743~~547637% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~781250~~952381% 0.000000% 0.000000% 0.000000% 0.~~781250~~952381% 10.~~019743~~547637% 0.000000% 0.000000% 0.000000% 10.~~019743~~547637% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 2 1 908,~~563,~~000.00 0.00 0.00 0.00 1908,~~563,~~000.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 0 0 0 2 1 908,~~563,~~000.00 0.00 0.00 0.00 1908,~~563,~~000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~941176~~515152% 0.000000% 0.000000% 0.000000% 21.~~941176~~515152% 31.~~256169~~943492% 0.000000% 0.000000% 0.000000% 31.~~256169~~943492% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 21.~~941176~~515152% 0.000000% 0.000000% 0.000000% 21.~~941176~~515152% 31.~~256169~~943492% 0.000000% 0.000000% 0.000000% 31.~~256169~~943492% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 74 0 0 0 74 31,~~267~~857,~~026~~834.1488 0.00 0.00 0.00 31,~~267~~857,~~026~~834.1488 60 Days 10 0 0 0 10 ~~1,500,000~~0.00 0.00 0.00 0.00 ~~1,500,000~~0.00 90 Days 01 0 0 0 01 01,500,000.00 0.00 0.00 0.00 01,500,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 85 0 0 0 85 43,~~767~~357,~~026~~834.1488 0.00 0.00 0.00 43,~~767~~357,~~026~~834.1488 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~083333~~204819% 0.000000% 0.000000% 0.000000% 21.~~083333~~204819% 10.~~511368~~874036% 0.000000% 0.000000% 0.000000% 10.~~511368~~874036% 60 Days 0.~~297619~~000000% 0.000000% 0.000000% 0.000000% 0.~~297619~~000000% 0.~~693919~~000000% 0.000000% 0.000000% 0.000000% 0.~~693919~~000000% 90 Days 0.~~000000~~301205% 0.000000% 0.000000% 0.000000% 0.~~000000~~301205% 0.~~000000~~705690% 0.000000% 0.000000% 0.000000% 0.~~000000~~705690% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 21.~~380952~~506024% 0.000000% 0.000000% 0.000000% 21.~~380952~~506024% 21.~~205287~~579726% 0.000000% 0.000000% 0.000000% 21.~~205287~~579726% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 54 0 0 0 5 4 2,~~789~~890,~~604~~232.4707 0.00 0.00 0.00 42,~~789~~890,~~604~~232.4707 60 Days 1 0 0 0 1 ~~639~~2,160,000.00 0.00 0.00 0.00 ~~639~~2,160,000.00 90 Days 01 0 0 0 01 0639,000.00 0.00 0.00 0.00 0639,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 6 0 0 0 6 5,~~428~~689,~~604~~232.4707 0.00 0.00 0.00 5,~~428~~689,~~604~~232.4707 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~941176~~395210% 0.000000% 0.000000% 0.000000% 2.~~941176~~395210% 42.~~745367~~922843% 0.000000% 0.000000% 0.000000% 42.~~745367~~922843% 60 Days 0.~~588235~~598802% 0.000000% 0.000000% 0.000000% 0.~~588235~~598802% 02.~~633098~~184372% 0.000000% 0.000000% 0.000000% 02.~~633098~~184372% 90 Days 0.~~000000~~598802% 0.000000% 0.000000% 0.000000% 0.~~000000~~598802% 0.~~000000~~646210% 0.000000% 0.000000% 0.000000% 0.~~000000~~646210% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.~~529412~~592814% 0.000000% 0.000000% 0.000000% 3.~~529412~~592814% 5.~~378466~~753424% 0.000000% 0.000000% 0.000000% 5.~~378466~~753424% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~159~~721,~~956~~456.67 0.00 0.00 0.00 ~~159~~721,~~956~~456.67 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 ~~159~~721,~~956~~456.67 0.00 0.00 0.00 ~~159~~721,~~956~~456.67 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 24.000000% 0.000000% 0.000000% 0.000000% 24.000000% 02.~~473807~~137163% 0.000000% 0.000000% 0.000000% 02.~~473807~~137163% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 24.000000% 0.000000% 0.000000% 0.000000% 24.000000% 02.~~473807~~137163% 0.000000% 0.000000% 0.000000% 02.~~473807~~137163% Please refer to CTSLink.com for a list of delinquency code descriptions.

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 1 523 319,~~140~~712,~~000~~610.00 319,~~118~~550,~~145~~982.1286 0 0.00 0.00 Group 2 2 1959,~~712,500~~200.00 1957,~~257,906~~622.8688 0 0.00 0.00 Group 3 34 23,~~488~~260,~~000~~026.00 23,~~438~~260,~~000~~026.00 0 0.00 0.00 Group 4 13 ~~485~~2,027,000.00 ~~485~~2,~~000~~026,997.0050 0 0.00 0.00 Group 5 10 ~~135,457~~0.00 ~~135,387~~0.2000 0 0.00 0.00 Total 1232 725,~~960~~958,~~957~~836.00 725,~~434~~795,~~439~~629.1824 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 ~~106~~(17,~~973~~023.8059) Group 2 0 0.00 0.00 0 0.00 0.00 ~~371~~321,452.1833 Group 3 0 0.00 0.00 0 0.00 0.00 ~~264~~330,~~351~~144.9190 Group 4 0 0.00 0.00 0 0.00 0.00 ~~182~~17,~~777~~780.5615 Group 5 0 0.00 0.00 0 0.00 0.00 ~~545~~151.6164 Total 0 0.00 0.00 0 0.00 0.00 ~~555~~652,~~020~~505.0643

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~6067371952~~6015426460 MACA 9352.3917 01-Apr-2007 1,200,000.00 1,191,013.32 Group 1 6041531267 CA 77.17 01-Mar-2007 ~~353~~710,000.00 ~~353~~707,~~827~~624.0868 Group 1 ~~6277010499~~6089330275 IL 6364.5444 01-~~Feb~~Mar-2007 870,000.00 867,152.97 Group 1 6111074198 CA 49.22 01-Mar-2007 1,~~150~~575,000.00 1,~~135~~588,~~503~~360.4515 Group 1 ~~6713387246~~6220931098 IL 8077.92 01-Apr-2007 584,400.00 586,790.87 Group 1 6297903301 CA 66.67 01-Mar-2007 ~~260~~700,000.00 ~~258~~697,~~509~~709.3027 Group 1 ~~6880844672~~6347353721 IL 52.79 01-Mar-2007 805,000.00 802,365.66 Group 1 6359775886 CA 7569.3406 01-Apr-2007 ~~727~~846,000.00 ~~724~~840,~~046~~840.6044 Group 1 ~~6990585967~~6493378464 CA 7168.8297 01-~~Feb~~Mar-2007 ~~650~~200,000.00 ~~641~~200,~~496~~557.6596 Group 21 ~~6066957330~~6494397380 MACA 61.40 01-Mar-2007 1,750,000.00 1,745,403.53 Group 1 6506042792 CA 77.3659 01-~~Feb~~Apr-2007 ~~820~~900,000.00 ~~820~~894,511.13 Group 1 6568481896 IL 75.00 01-Mar-2007 660,000.00 657,949.15 Group 21 ~~6268843437~~6683815580 CA 7545.44 01-Mar-2007 1,386,000.00 1,376,182.60 Group 1 6698868517 CA 74.67 01-Mar-2007 896,000.00 893,067.84 Group 1 6736498616 CA 43.26 01-Feb-2007 ~~892~~995,000.00 1,006,039.68 Group 1 6759033118 CA 32.69 01-Mar-2007 850,000.00 847,218.40 Group 1 6783385930 SC 90.00 01-Mar-2007 450,000.00 450,884.32 Group 1 6791016451 CA 61.22 01-Mar-2007 1,500,000.00 ~~437~~1,~~906~~407,445.8693 Group 31 ~~6263480524~~6797810782 TN 80.00 01-Apr-2007 464,000.00 461,227.53 Group 1 6837223186 CA 8466.1615 01-Mar-2007 678,000.00 675,893.22 Group 1 6872449696 CA 78.01 01-Mar-2007 571,000.00 569,225.73 Group 1 6929178827 IL 49.90 01-Apr-2007 898,200.00 901,874.70 Group 1 6940130963 IL 94.92 01-Mar-2007 224,010.00 223,432.71 Group 2 6060892285 CA 80.00 01-Feb-2007 ~~660~~516,000.00 ~~610~~516,000.00 Group 2 6660686996 SC 80.00 01-Feb-2007 443,200.00 441,223.15 Group 3 ~~6799100612~~6426542335 CA 80.00 01-Mar-2007 ~~528~~1,232,000.00 ~~528~~1,232,000.00 Group 3 ~~6866245985~~6797014005 CA 8074.0007 01-~~Feb~~Mar-2007 1,~~300~~000,000.00 1,~~300~~000,000.00 Group 3 6910009312 CA 75.00 01-Mar-2007 622,500.00 622,500.00 Group 3 6965497073 CA 80.00 01-Feb-2007 405,526.00 405,526.00 Group 4 ~~0068045376~~6279225202 FLSC 79.5192 01-~~Oct~~Apr-~~2006~~2007 ~~485~~975,000.00 ~~485~~975,000.00 Group 54 ~~0126045473~~6283397930 CAMI 2771.0906 01-~~Mar~~Feb-~~2006~~2007 ~~135~~604,~~457~~000.00 ~~135~~603,~~387~~997.2050 Group 4 6908786988 HI 80.00 01-Apr-2007 448,000.00 448,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~6067371952~~6015426460 Loan Paid in Full (2) 2.500% 360 2 Group 1 6041531267 Loan Paid in Full 0 7.875% 360 3 Group 1 6089330275 Loan Paid in Full 0 7.875% 360 3 Group 1 6111074198 Loan Paid in Full (1) 8.500% 360 3 Group 1 6220931098 Loan Paid in Full 0 7.625% 360 2 Group 1 ~~6277010499~~6297903301 Loan Paid in Full 0 7.875% 360 3 Group 1 6347353721 Loan Paid in Full 0 7.875% 360 3 Group 1 6359775886 Loan Paid in Full (1) 2.000% 360 2 Group 1 6493378464 Loan Paid in Full 0 8.500% 360 3 Group 1 ~~6713387246~~6494397380 Loan Paid in Full 0 8.375% 360 3 Group 1 6506042792 Loan Paid in Full 0 2.~~375~~000% 360 2 Group 1 ~~6880844672~~6568481896 Loan Paid in Full 0 28.000% 360 3 Group 1 6683815580 Loan Paid in Full (1) 8.375% 360 3 Group 1 ~~6990585967~~6698868517 Loan Paid in Full 0 7.875% 360 3 Group 1 6736498616 Loan Paid in Full 0 8.000% 360 4 Group 1 6759033118 Loan Paid in Full (1) 7.875% 360 3 Group 1 6783385930 Loan Paid in Full 0 8.125% 360 3 Group 1 6791016451 Loan Paid in Full (1) 8.375% 360 3 Group 1 6797810782 Loan Paid in Full 0 2.125% 360 2 Group 1 6837223186 Loan Paid in Full 0 8.000% 360 3 Group 1 6872449696 Loan Paid in Full 0 8.000% 360 3 Group 1 6929178827 Loan Paid in Full 0 7.625% 360 2 ~~6066957330~~Group 1 6940130963 Loan Paid in Full (1) 67.875% 360 3 Group 2 ~~6268843437~~6060892285 Loan Paid in Full (1) 6.625% 360 4 Group 2 6660686996 Loan Paid in Full 0 6.625% 360 4 Group 3 6426542335 Loan Paid in Full 0 7.~~000~~250% 360 3 Group 3 ~~6263480524~~6797014005 Loan Paid in Full 0 6.~~500~~375% 360 3 Group 3 ~~6799100612~~6910009312 Loan Paid in Full 0 76.~~000~~250% 360 23 Group 3 ~~6866245985~~6965497073 Loan Paid in Full 0 6.375% 360 34 Group 4 ~~0068045376~~6279225202 Loan Paid in Full 0(1) 6.750% 360 72 Group 54 ~~0126045473~~6283397930 Loan Paid in Full 0 6.~~500~~750% 360 144 Group 4 6908786988 Loan Paid in Full (1) 6.125% 360 2

Prepayment Rates

Summary SMM CPR PSA Current Month 15.~~719~~801% Current Month 1851.~~786~~186% Current Month 47,~~115~~739.~~656~~253% 3 Month Average 02.~~000~~923% 3 Month Average 027.~~000~~985% 3 Month Average 05,751.~~000~~261% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 13.982% N/A Apr-2007 5,398.875% N/A May-2007 18.786% N/A May-2007 4,115.656% N/A Jun-2007 51.186% N/A Jun-2007 7,739.253% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 533.~~288~~858% Current Month 4799.~~897~~299% Current Month 1216,~~289~~410.~~622~~326% 3 Month Average 013.~~000~~652% 3 Month Average 055.~~000~~632% 3 Month Average 012,956.~~000~~506% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 19.701% N/A Apr-2007 10,169.570% N/A May-2007 47.897% N/A May-2007 12,289.622% N/A Jun-2007 99.299% N/A Jun-2007 16,410.326% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 2.~~555~~664% Current Month 2627.~~696~~680% Current Month 43,~~447~~452.~~128~~593% 3 Month Average 03.~~000~~290% 3 Month Average 032.~~000~~636% 3 Month Average 06,258.~~000~~385% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 43.532% N/A Apr-2007 10,875.435% N/A May-2007 26.696% N/A May-2007 4,447.128% N/A Jun-2007 27.680% N/A Jun-2007 3,452.593% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 1.~~235~~661% Current Month 1318.~~852~~209% Current Month 32,~~095~~811.~~219~~144% 3 Month Average 01.~~000~~318% 3 Month Average 014.~~000~~680% 3 Month Average 03,574.~~000~~127% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 11.978% N/A Apr-2007 4,816.018% N/A May-2007 13.852% N/A May-2007 3,095.219% N/A Jun-2007 18.209% N/A Jun-2007 2,811.144% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 02.~~657~~026% Current Month 721.~~609~~779% Current Month 23,~~062~~821.~~114~~000% 3 Month Average 0.~~000~~895% 3 Month Average 09.~~000~~800% 3 Month Average 01,963.~~000~~643% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.014% N/A Apr-2007 7.816% N/A May-2007 7.609% N/A May-2007 2,062.114% N/A Jun-2007 21.779% N/A Jun-2007 3,821.000% 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 5 SMM CPR PSA Current Month 0.~~401~~000% Current Month 40.~~708~~005% Current Month ~~687~~0.~~737~~609% 3 Month Average 0.~~000~~134% 3 Month Average 01.~~000~~577% 3 Month Average 0230.~~000~~581% 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. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 0.017% N/A Apr-2007 3.396% N/A May-2007 4.708% N/A May-2007 687.737% N/A Jun-2007 0.005% N/A Jun-2007 0.609% 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))

Interest Rate Stratification Summary Group 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 154 91,~~207~~699,~~765~~571.2511 20.~~017~~395 154 91,~~207~~699,~~765~~571.2511 154.~~964~~444 2.000 2.499 205 133,~~883~~547,~~177~~622.8960 30.~~041~~825 205 133,~~883~~547,~~177~~622.8960 249.~~069~~277 2.500 2.999 1 66,~~953~~830.9146 0.~~015~~016 1 66,~~953~~830.9146 0.~~116~~175 3.000 3.499 1 172,~~697~~411.6125 0.~~038~~040 1 172,~~697~~411.6125 0.~~299~~451 3.500 3.999 10 ~~223,038~~0.4800 0.~~049~~000 10 ~~223,038~~0.4800 0.~~387~~000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 14 7,~~456~~451,~~961~~923.2422 1.~~634~~732 0 0.00 0.000 5.000 5.499 49 25,~~265~~253,~~039~~570.9091 5.~~534~~871 0 0.00 0.000 5.500 5.999 ~~168~~167 ~~103~~102,~~055~~165,~~543~~472.9996 2223.~~575~~752 0 0.00 0.000 6.000 6.499 ~~251~~246 ~~166~~162,~~083~~873,~~217~~951.3585 3637.~~382~~866 0 0.00 0.000 6.500 6.999 ~~103~~101 7270,~~165~~579,~~931~~564.0382 1516.~~808~~409 0 0.00 0.000 7.000 7.499 4039 2524,~~466~~243,~~422~~255.8928 5.~~579~~636 8 3,~~129~~139,~~771~~086.1999 58.~~426~~208 7.500 7.999 54 2220,~~092~~471,~~619~~573.9964 4.~~840~~759 47 1918,~~633~~013,~~596~~470.3892 3447.~~039~~104 8.000 8.499 2732 9,~~466~~926,~~154~~875.6138 2.~~074~~308 2732 9,~~466~~926,~~154~~875.6138 1625.~~412~~958 >= 8.750 87 1,~~896~~676,~~451~~263.6333 0.~~415~~390 87 1,~~896~~676,~~451~~263.6333 34.~~288~~383 Total ~~752~~720 ~~456~~430,~~501~~128,~~975~~886.7781 100.000 ~~128~~105 5738,~~679~~242,~~606~~132.9504 100.000

Interest Rate Stratification (continued) Group 2 Group 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 6 3,~~771~~769,~~793~~942.3393 78.~~859~~071 7 3,~~218~~215,~~804~~666.9109 1.~~489~~513 5.000 5.499 6 2,~~825~~823,~~655~~669.3161 56.~~887~~045 28 14,~~289~~283,~~081~~741.1335 6.~~611~~720 5.500 5.999 12 8,~~697~~391,~~905~~656.6015 1817.~~123~~965 87 53,~~581~~454,~~207~~124.3826 2425.~~789~~150 6.000 6.499 1917 1413,~~940~~967,~~469~~373.7604 3129.~~130~~902 ~~147~~144 9896,~~886~~657,~~008~~932.1730 45.~~750~~476 6.500 6.999 21 15,648,~~918~~917.8366 3233.~~606~~502 46 33,~~260~~258,~~630~~059.9275 15.~~388~~648 7.000 7.499 4 2,109,~~485~~470.00 4.~~395~~516 1615 119,~~030~~798,~~934~~466.6625 54.~~103~~610 7.500 7.999 0 0.00 0.000 5 1,~~878~~877,~~142~~221.1526 0.~~869~~883 8.000 8.499 0 0.00 0.000 0 0.00 0.000 >= 8.750 0 0.00 0.000 0 0.00 0.000 Total 6866 4746,~~994~~711,~~227~~029.8339 100.000 ~~336~~332 ~~216~~212,~~144~~545,~~809~~211.3226 100.000

Interest Rate Stratification (continued) Group 4 Group 5 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 1.000 0 0.00 0.000 0 0.00 0.000 1.000 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 1 466,~~363~~314.0020 0.~~462~~472 0 0.00 0.000 5.000 5.499 15 8,~~150~~146,~~303~~159.4695 8.~~076~~239 0 0.00 0.000 5.500 5.999 4746 25,~~872~~417,~~142~~080.8528 25.~~635~~706 22 14,~~904~~902,~~288~~612.1627 44.~~151~~148 6.000 6.499 65 38,~~393~~385,~~057~~154.5538 38.~~041~~822 20 13,863,~~681~~492.8713 41.~~068~~070 6.500 6.999 3230 1918,~~795~~212,~~885~~091.6073 1918.~~614~~419 4 3,460,495.68 10.~~251~~252 7.000 7.499 9 7,787,900.00 7.~~716~~877 3 1,408,332.04 4.172 7.500 7.999 1 459,851.46 0.~~456~~465 1 121,030.00 0.359 8.000 8.499 0 0.00 0.000 0 0.00 0.000 >= 8.750 0 0.00 0.000 0 0.00 0.000 Total ~~170~~167 ~~100~~98,~~925~~874,~~503~~552.9200 100.000 50 33,~~757~~755,~~827~~962.7512 100.000

Filing Compare · Banc of America Funding 2007-B Trust