10-D 1 baf07002_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 26, 2007 to June 25, 2007 Commission File Number of issuing entity: 333-130536-17 Banc of America Funding 2007-2 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) 54-2198949 54-2198950 54-2198951 54-2198952 54-2198953 54-2198954 54-6737509 54-6737510 54-6737511 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-R _____ _____ __X___ ____________ 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 1-A-3 _____ _____ __X___ ____________ 1-A-4 _____ _____ __X___ ____________ 1-A-5 _____ _____ __X___ ____________ 1-A-6 _____ _____ __X___ ____________ 1-A-7 _____ _____ __X___ ____________ 1-A-8 _____ _____ __X___ ____________ 1-A-9 _____ _____ __X___ ____________ 1-A-10 _____ _____ __X___ ____________ 1-A-11 _____ _____ __X___ ____________ 1-A-12 _____ _____ __X___ ____________ 1-A-13 _____ _____ __X___ ____________ 1-A-14 _____ _____ __X___ ____________ 1-A-15 _____ _____ __X___ ____________ 1-A-16 _____ _____ __X___ ____________ 1-A-17 _____ _____ __X___ ____________ 1-A-18 _____ _____ __X___ ____________ 1-A-19 _____ _____ __X___ ____________ 1-A-20 _____ _____ __X___ ____________ 1-A-21 _____ _____ __X___ ____________ 1-A-22 _____ _____ __X___ ____________ 1-A-23 _____ _____ __X___ ____________ 1-A-24 _____ _____ __X___ ____________ 1-A-25 _____ _____ __X___ ____________ 1-A-26 _____ _____ __X___ ____________ 1-A-27 _____ _____ __X___ ____________ 1-A-28 _____ _____ __X___ ____________ 1-A-29 _____ _____ __X___ ____________ 1-A-30 _____ _____ __X___ ____________ 1-A-31 _____ _____ __X___ ____________ 1-A-32 _____ _____ __X___ ____________ 1-A-33 _____ _____ __X___ ____________ 1-A-34 _____ _____ __X___ ____________ 1-A-35 _____ _____ __X___ ____________ 1-A-36 _____ _____ __X___ ____________ 1-A-37 _____ _____ __X___ ____________ 1-A-38 _____ _____ __X___ ____________ 1-A-39 _____ _____ __X___ ____________ 1-A-40 _____ _____ __X___ ____________ 1-A-41 _____ _____ __X___ ____________ 1-A-42 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 30-IO _____ _____ __X___ ____________ 30-PO _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ T-A-1A _____ _____ __X___ ____________ T-A-1B _____ _____ __X___ ____________ T-A-2 _____ _____ __X___ ____________ T-A-3 _____ _____ __X___ ____________ T-A-4 _____ _____ __X___ ____________ T-A-5 _____ _____ __X___ ____________ T-A-6 _____ _____ __X___ ____________ T-M-1 _____ _____ __X___ ____________ T-M-2 _____ _____ __X___ ____________ T-M-3 _____ _____ __X___ ____________ T-M-4 _____ _____ __X___ ____________ T-M-5 _____ _____ __X___ ____________ T-B-1 _____ _____ __X___ ____________ CE _____ _____ __X___ ____________ P _____ _____ __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 25, 2007 a distribution was made to holders of Banc of America Funding 2007-2 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 2007-2 Trust, relating to the June 25, 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 2007-2 Trust (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: July 3, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Funding 2007-2 Trust, relating to the June 25, 2007 distribution. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Distribution Date: 6/25/2007 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2007-2 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 1-A-R 05951GAN2 0405/3031/2007 6.10000% 0.00 0.0012 1-A-1 05951GAP7 0405/3031/2007 5.62000% 48,~~713~~016,~~164~~546.3896 ~~228~~224,~~139~~877.9949 1-A-2 05951GAQ5 0405/3031/2007 6.00000% 111,791,000.00 558,955.00 1-A-3 05951GAR3 0405/3031/2007 5.75000% 106,425,000.00 509,953.1312 1-A-4 05951GAS1 0405/3031/2007 6.00000% 0.00 22,171.88 1-A-5 05951GAT9 0405/3031/2007 5.75000% 5,366,000.00 25,712.08 1-A-6 05951GAU6 0405/3031/2007 6.00000% 0.00 1,117.91 1-A-7 05951GAV4 0405/3031/2007 5.75000% 68,234,000.00 326,954.58 1-A-8 05951GAW2 0405/3031/2007 6.00000% 0.00 14,215.42 1-A-9 05951GAX0 0405/3031/2007 5.75000% 2221,~~372~~258,~~960~~940.00 ~~107~~101,~~203~~865.7775 1-A-10 05951GAY8 0405/3031/2007 6.00000% 0.00 4,~~661~~428.0394 1-A-11 05951GAZ5 0405/3031/2007 5.75000% 7372,~~420~~306,~~984~~976.00 ~~351~~346,~~808~~470.8893 1-A-12 05951GBA9 0405/3031/2007 6.00000% 0.00 15,~~296~~063.0495 1-A-13 05951GBB7 0405/3031/2007 5.75000% 17,185,000.00 82,344.79 1-A-14 05951GBC5 0405/3031/2007 6.00000% 0.00 3,580.20 1-A-15 05951GBD3 0405/3031/2007 6.00000% 9,~~137~~024,~~312~~968.00 45,~~686~~124.5684 1-A-16 05951GBE1 0405/3031/2007 5.92000% ~~107~~103,~~099~~819,~~362~~039.2676 ~~528~~512,~~356~~173.8593 1-A-17 05951GBF8 0405/3031/2007 6.00000% 6,555,000.00 32,775.00 1-A-18 05951GBG6 0405/3031/2007 5.92000% 18,~~831~~254,~~508~~722.7062 9290,~~902~~056.1163 1-A-19 05951GBH4 0405/3031/2007 0.08000% 0.00 8,~~395~~138.3925 1-A-20 05951GBJ0 0405/3031/2007 6.00000% 10,~~100~~150.2575 50.5075 1-A-21 05951GBK7 0405/3031/2007 6.00000% 0.00 0.00 1-A-22 05951GBL5 0405/3031/2007 6.00000% 3,~~681~~608,~~052~~925.2447 18,~~405~~044.2663 1-A-23 05951GBM3 0405/3031/2007 6.00000% 100,200.00 501.00 1-A-24 05951GBN1 0405/3031/2007 5.75000% 111,791,000.00 535,665.21 1-A-25 05951GBP6 0405/3031/2007 6.00000% 0.00 23,289.79 1-A-26 05951GBQ4 0405/3031/2007 6.00000% 106,425,000.00 532,125.00 1-A-27 05951GBR2 0405/3031/2007 6.00000% 5,366,000.00 26,830.00 1-A-28 05951GBS0 0405/3031/2007 1.38000% 0.00 5655,~~020~~219.1403 1-A-29 05951GBT8 0405/3031/2007 6.00000% 11,921,000.00 59,605.00 1-A-30 05951GBU5 0405/3031/2007 6.00000% 68,234,000.00 341,170.00 1-A-31 05951GBV3 0405/3031/2007 6.00000% 2221,~~372~~258,~~960~~940.00 ~~111~~106,~~864~~294.8070 1-A-32 05951GBW1 0405/3031/2007 6.00000% 7372,~~420~~306,~~984~~976.00 ~~367~~361,~~104~~534.9288 1-A-33 05951GBX9 0405/3031/2007 6.00000% 17,185,000.00 85,925.00 1-A-34 05951GBY7 0405/3031/2007 5.75000% 9089,~~606~~492,~~960~~940.00 ~~434~~428,~~158~~820.3534 1-A-35 05951GBZ4 0405/3031/2007 6.00000% 0.00 18,~~876~~644.4536 1-A-36 05951GCA8 0405/3031/2007 6.00000% 9089,~~606~~492,~~960~~940.00 ~~453~~447,~~034~~464.8070 1-A-37 05951GCB6 0405/3031/2007 5.75000% 9089,~~605~~491,~~984~~976.00 ~~434~~428,~~153~~815.6772 1-A-38 05951GCC4 0405/3031/2007 6.00000% 0.00 18,~~876~~644.2416 1-A-39 05951GCD2 0405/3031/2007 6.00000% 9089,~~605~~491,~~984~~976.00 ~~453~~447,~~029~~459.9187 1-A-40 05951GCE0 0405/3031/2007 5.75000% ~~181~~178,~~212~~984,~~944~~916.00 ~~868~~857,~~312~~636.0206 1-A-41 05951GCF7 0405/3031/2007 6.00000% 0.00 37,~~752~~288.6951 1-A-42 05951GCG5 0405/3031/2007 6.00000% ~~181~~178,~~212~~984,~~944~~916.00 ~~906~~894,~~064~~924.7157 2-A-1 05951GCH3 0405/3031/2007 5.~~73141~~72875% 3938,~~246~~981,~~494~~577.4365 ~~187~~186,~~448~~096.2028 30-IO 05951GCJ9 0405/3031/2007 6.00000% 0.00 ~~103~~100,~~176~~241.9933 30-PO 05951GCK6 0405/3031/2007 0.00000% 3,~~717~~713,~~586~~582.2553 0.00 M-1 05951GCL4 0405/3031/2007 6.~~07212~~07198% 9,~~662~~648,~~620~~847.9700 48,~~893~~823.8302 B-1 05951GCM2 0405/3031/2007 6.~~07212~~07198% 4,~~830~~823,~~811~~925.3306 24,~~444~~408.3999 B-2 05951GCN0 0405/3031/2007 6.~~07212~~07198% 4,~~261~~255,~~775~~700.9078 21,~~565~~533.0178 B-3 05951GCP5 0405/3031/2007 6.~~07212~~07198% 3,~~125~~121,~~701~~245.6599 15,~~816~~793.3646 B-4 05951GCQ3 0405/3031/2007 6.~~07212~~07198% 2,~~273~~269,~~146~~906.8146 11,~~502~~485.3569 B-5 05951GCR1 0405/3031/2007 6.~~07212~~07198% 1,~~705~~702,~~109~~679.6807 8,~~628~~615.0353 B-6 05951GCS9 0405/3031/2007 6.~~07212~~07198% 1,~~420~~418,~~918~~892.0555 7,~~189~~179.9957 T-A-1A 05951GAA0 0506/2422/2007 5.38000% 7774,~~217~~924,~~411~~352.9024 ~~346~~347,~~191~~107.4087 T-A-1B 05951GAB8 0405/3031/2007 5.80580% 9290,~~798~~043,~~920~~149.4097 ~~448~~435,~~976~~643.6477 T-A-2 05951GAC6 0506/2422/2007 5.45000% 59,830,000.00 ~~271~~280,~~727~~785.9251 T-A-3 05951GAD4 0506/2422/2007 5.48000% 32,676,000.00 ~~149~~154,~~220~~194.4041 T-A-4 05951GAE2 0506/2422/2007 5.72000% 54,514,000.00 ~~259~~268,~~850~~511.0774 T-A-5 05951GAF9 0405/3031/2007 5.96440% 66,581,000.00 330,929.76 T-A-6 05951GAG7 0405/3031/2007 5.97130% 9,934,000.00 49,432.41 T-M-1 05951GAH5 0405/3031/2007 6.16430% 10,462,000.00 53,742.42 T-M-2 05951GAJ1 0506/2422/2007 5.87000% 5,551,000.00 2728,~~153~~058.6476 T-M-3 05951GAK8 0506/2422/2007 6.17000% 2,135,000.00 1011,~~977~~343.4637 T-M-4 05951GAL6 0506/2422/2007 6.37000% 2,135,000.00 11,~~333~~711.2907 T-M-5 05951GAM4 0506/2422/2007 6.52000% 2,135,000.00 11,~~600~~986.1784 T-B-1 05951GCT7 0405/3031/2007 6.54000% 2,990,000.00 16,295.50 CE 05951GCU4 0405/3031/2007 0.00000% 1,921,530.50 ~~445~~437,~~790~~629.5976 P 05951GCV2 0405/3031/2007 0.00000% 100.00 09,893.0037 Totals 2,~~231~~208,~~615~~152,~~491~~539.7036 11,~~604~~523,~~932~~378.8930

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-R 0.00 0.00 0.00 0.0012 0.00 1-A-1 ~~696~~955,~~617~~350.4312 0.00 4847,~~016~~061,~~546~~196.9684 ~~924~~1,~~757~~180,227.4261 0.00 1-A-2 0.00 0.00 111,791,000.00 558,955.00 0.00 1-A-3 0.00 0.00 106,425,000.00 509,953.1312 0.00 1-A-4 0.00 0.00 0.00 22,171.88 0.00 1-A-5 0.00 0.00 5,366,000.00 25,712.08 0.00 1-A-6 0.00 0.00 0.00 1,117.91 0.00 1-A-7 0.00 0.00 68,234,000.00 326,954.58 0.00 1-A-8 0.00 0.00 0.00 14,215.42 0.00 1-A-9 1,114,020.00 0.00 2120,~~258~~144,~~940~~920.00 1,~~221~~215,~~223~~885.7775 0.00 1-A-10 0.00 0.00 0.00 4,~~661~~428.0394 0.00 1-A-11 1,114,008.00 0.00 7271,~~306~~192,~~976~~968.00 1,~~465~~460,~~816~~478.8893 0.00 1-A-12 0.00 0.00 0.00 15,~~296~~063.0495 0.00 1-A-13 0.00 0.00 17,185,000.00 82,344.79 0.00 1-A-14 0.00 0.00 0.00 3,580.20 0.00 1-A-15 112,344.00 0.00 98,~~024~~912,~~968~~624.00 ~~158~~157,~~030~~468.5684 0.00 1-A-16 35,~~280~~237,~~322~~919.5067 0.00 ~~103~~98,~~819~~581,~~039~~120.7608 35,~~808~~750,~~679~~093.3560 0.00 1-A-17 0.00 0.00 6,555,000.00 32,775.00 0.00 1-A-18 ~~576~~920,~~786~~994.0856 0.00 1817,~~254~~333,~~722~~728.6206 ~~669~~1,~~688~~011,051.19 0.00 1-A-19 0.00 0.00 0.00 8,~~395~~138.3925 0.00 1-A-20 (50.5075) 0.00 10,~~150~~201.7551 0.00 0.00 1-A-21 0.00 0.00 0.00 0.00 0.00 1-A-22 7298,~~126~~915.7758 0.00 3,~~608~~510,~~925~~009.47 90 116,~~532~~960.0321 0.00 1-A-23 0.00 0.00 100,200.00 501.00 0.00 1-A-24 0.00 0.00 111,791,000.00 535,665.21 0.00 1-A-25 0.00 0.00 0.00 23,289.79 0.00 1-A-26 0.00 0.00 106,425,000.00 532,125.00 0.00 1-A-27 0.00 0.00 5,366,000.00 26,830.00 0.00 1-A-28 0.00 0.00 0.00 5655,~~020~~219.1403 0.00 1-A-29 0.00 0.00 11,921,000.00 59,605.00 0.00 1-A-30 0.00 0.00 68,234,000.00 341,170.00 0.00 1-A-31 1,114,020.00 0.00 2120,~~258~~144,~~940~~920.00 1,~~225~~220,~~884~~314.8070 0.00 1-A-32 1,114,008.00 0.00 7271,~~306~~192,~~976~~968.00 1,~~481~~475,~~112~~542.9288 0.00 1-A-33 0.00 0.00 17,185,000.00 85,925.00 0.00 1-A-34 1,114,020.00 0.00 8988,~~492~~378,~~940~~920.00 1,~~548~~542,~~178~~840.3534 0.00 1-A-35 0.00 0.00 0.00 18,~~876~~644.4536 0.00 1-A-36 1,114,020.00 0.00 8988,~~492~~378,~~940~~920.00 1,~~567~~561,~~054~~484.8070 0.00 1-A-37 1,114,008.00 0.00 8988,~~491~~377,~~976~~968.00 1,~~548~~542,~~161~~823.6772 0.00 1-A-38 0.00 0.00 0.00 18,~~876~~644.2416 0.00 1-A-39 1,114,008.00 0.00 8988,~~491~~377,~~976~~968.00 1,~~567~~561,~~037~~467.9187 0.00 1-A-40 2,228,028.00 0.00 ~~178~~176,~~984~~756,~~916~~888.00 3,~~096~~085,~~340~~664.0206 0.00 1-A-41 0.00 0.00 0.00 37,~~752~~288.6951 0.00 1-A-42 2,228,028.00 0.00 ~~178~~176,~~984~~756,~~916~~888.00 3,~~134~~122,~~092~~952.7157 0.00 2-A-1 ~~264~~158,~~916~~942.7815 0.00 38,~~981~~822,~~577~~635.6550 ~~452~~345,~~364~~038.9843 0.00 30-IO 0.00 0.00 0.00 ~~103~~100,~~176~~241.9933 0.00 30-PO 43,~~003~~960.7200 0.00 3,~~713~~709,~~582~~622.5352 43,~~003~~960.7200 0.00 M-1 138,~~773~~332.9693 0.00 9,~~648~~640,~~847~~514.0007 6257,~~667~~155.7995 0.00 B-1 64,~~886~~166.2703 0.00 4,~~823~~819,~~925~~759.0603 3128,~~330~~575.6602 0.00 B-2 63,~~075~~675.1230 0.00 4,~~255~~252,~~700~~025.7848 2725,~~640~~209.1308 0.00 B-3 42,~~455~~695.6557 0.00 3,~~121~~118,~~245~~550.9943 2018,~~272~~489.0103 0.00 B-4 31,~~240~~960.3533 0.00 2,~~269~~267,~~906~~946.4613 1413,~~742~~446.7002 0.00 B-5 21,~~430~~470.6247 0.00 1,~~702~~701,~~679~~208.0760 1110,~~058~~086.6500 0.00 B-6 21,~~025~~225.5038 0.00 1,~~418~~417,~~892~~667.5517 98,~~215~~404.4995 0.00 T-A-1A 21,~~293~~816,~~059~~655.6643 0.00 7473,~~924~~107,~~352~~696.2482 2,~~639~~163,~~251~~763.0630 0.00 T-A-1B 2,~~755~~183,~~770~~233.4378 0.00 9087,~~043~~859,~~149~~916.9719 32,~~204~~618,~~747~~877.0755 0.00 T-A-2 0.00 0.00 59,830,000.00 ~~271~~280,~~727~~785.9251 0.00 T-A-3 0.00 0.00 32,676,000.00 ~~149~~154,~~220~~194.4041 0.00 T-A-4 0.00 0.00 54,514,000.00 ~~259~~268,~~850~~511.0774 0.00 T-A-5 0.00 0.00 66,581,000.00 330,929.76 0.00 T-A-6 0.00 0.00 9,934,000.00 49,432.41 0.00 T-M-1 0.00 0.00 10,462,000.00 53,742.42 0.00 T-M-2 0.00 0.00 5,551,000.00 2728,~~153~~058.6476 0.00 T-M-3 0.00 0.00 2,135,000.00 1011,~~977~~343.4637 0.00 T-M-4 0.00 0.00 2,135,000.00 11,~~333~~711.2907 0.00 T-M-5 0.00 0.00 2,135,000.00 11,~~600~~986.1784 0.00 T-B-1 0.00 0.00 2,990,000.00 16,295.50 0.00 CE 0.00 0.00 1,921,530.50 ~~445~~437,~~790~~629.5976 0.00 P 0.00 0.00 100.00 09,893.0037 0.00 Totals 2324,~~462~~879,~~952~~958.3455 0.00 2,~~208~~183,~~152~~272,~~539~~580.3683 3536,~~067~~403,~~885~~336.2385 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 1-A-R 100.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-1 49,697,800.00 48,~~713~~016,~~164~~546.3896 6030,~~505~~341.7393 ~~636~~925,~~111~~008.6918 0.00 ~~0.00~~ 1-A-2 111,791,000.00 111,791,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-3 106,425,000.00 106,425,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-4 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-5 5,366,000.00 5,366,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-6 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-7 68,234,000.00 68,234,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-8 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-9 24,601,000.00 2221,~~372~~258,~~960~~940.00 9635,~~759~~381.8529 1,~~017~~078,~~260~~638.1571 0.00 ~~0.00~~ 1-A-10 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-11 75,649,000.00 7372,~~420~~306,~~984~~976.00 9635,~~758~~380.8191 1,~~017~~078,~~249~~627.1909 0.00 ~~0.00~~ 1-A-12 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-13 17,185,000.00 17,185,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-14 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-15 9,362,000.00 9,~~137~~024,~~312~~968.00 93,~~757~~568.8005 ~~102~~108,~~586~~775.2095 0.00 ~~0.00~~ 1-A-16 110,560,000.00 ~~107~~103,~~099~~819,~~362~~039.2676 ~~284~~166,~~917~~356.2540 25,~~995~~071,~~405~~563.2527 0.00 ~~0.00~~ 1-A-17 6,555,000.00 6,555,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-18 19,440,000.00 18,~~831~~254,~~508~~722.7062 5029,~~097~~250.6180 ~~526~~891,~~688~~743.4876 0.00 ~~0.00~~ 1-A-19 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-20 10,000.00 10,~~100~~150.2575 0.00 0.00 (50.5075) ~~0.00~~ 1-A-21 10,000.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-22 3,783,000.00 3,~~681~~608,~~052~~925.2447 63,~~264~~141.6856 6595,~~862~~774.0902 0.00 ~~0.00~~ 1-A-23 100,200.00 100,200.00 0.00 0.00 0.00 ~~0.00~~ 1-A-24 111,791,000.00 111,791,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-25 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-26 106,425,000.00 106,425,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-27 5,366,000.00 5,366,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-28 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-29 11,921,000.00 11,921,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-30 68,234,000.00 68,234,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-31 24,601,000.00 2221,~~372~~258,~~960~~940.00 8999,~~458~~979.2466 1,~~024~~014,~~561~~040.7634 0.00 ~~0.00~~ 1-A-32 75,649,000.00 7372,~~420~~306,~~984~~976.00 8999,~~457~~978.2858 1,~~024~~014,~~550~~029.7242 0.00 ~~0.00~~ 1-A-33 17,185,000.00 17,185,000.00 0.00 0.00 0.00 ~~0.00~~ 1-A-34 92,835,000.00 9089,~~606~~492,~~960~~940.00 8999,~~458~~979.2466 1,~~024~~014,~~561~~040.7634 0.00 ~~0.00~~ 1-A-35 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-36 92,835,000.00 9089,~~606~~492,~~960~~940.00 8999,~~458~~979.2466 1,~~024~~014,~~561~~040.7634 0.00 ~~0.00~~ 1-A-37 92,834,000.00 9089,~~605~~491,~~984~~976.00 8999,~~457~~978.2858 1,~~024~~014,~~550~~029.7242 0.00 ~~0.00~~ 1-A-38 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-39 92,834,000.00 9089,~~605~~491,~~984~~976.00 8999,~~457~~978.2858 1,~~024~~014,~~550~~029.7242 0.00 ~~0.00~~ 1-A-40 185,669,000.00 ~~181~~178,~~212~~984,~~944~~916.00 ~~178~~199,~~915~~958.5224 2,~~049~~028,~~112~~069.4876 0.00 ~~0.00~~ 1-A-41 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 1-A-42 185,669,000.00 ~~181~~178,~~212~~984,~~944~~916.00 ~~178~~199,~~915~~958.5224 2,~~049~~028,~~112~~069.4876 0.00 ~~0.00~~ 2-A-1 41,198,000.00 3938,~~246~~981,~~494~~577.4365 ~~143~~144,~~911~~317.2291 ~~121~~14,~~005~~624.5624 0.00 ~~0.00~~ 30-IO 0.00 0.00 0.00 0.00 0.00 ~~0.00~~ 30-PO 3,755,105.72 3,~~717~~713,~~586~~582.2553 3,~~281~~301.7342 ~~721~~658.9959 0.00 ~~0.00~~ M-1 9,679,000.00 9,~~662~~648,~~620~~847.9700 138,~~773~~332.9693 0.00 0.00 ~~0.00~~ B-1 4,839,000.00 4,~~830~~823,~~811~~925.3306 64,~~886~~166.2703 0.00 0.00 ~~0.00~~ B-2 4,269,000.00 4,~~261~~255,~~775~~700.9078 63,~~075~~675.1230 0.00 0.00 ~~0.00~~ B-3 3,131,000.00 3,~~125~~121,~~701~~245.6599 42,~~455~~695.6557 0.00 0.00 ~~0.00~~ B-4 2,277,000.00 2,~~273~~269,~~146~~906.8146 31,~~240~~960.3533 0.00 0.00 ~~0.00~~ B-5 1,708,000.00 1,~~705~~702,~~109~~679.6807 21,~~430~~470.6247 0.00 0.00 ~~0.00~~ B-6 1,423,326.64 1,~~420~~418,~~918~~892.0555 21,~~025~~225.5038 0.00 0.00 ~~0.00~~ T-A-1A 80,000,000.00 7774,~~217~~924,~~411~~352.9024 0.00 21,~~293~~816,~~059~~655.6643 0.00 ~~0.00~~ T-A-1B 96,143,000.00 9290,~~798~~043,~~920~~149.4097 0.00 2,~~755~~183,~~770~~233.4378 0.00 ~~0.00~~ T-A-2 59,830,000.00 59,830,000.00 0.00 0.00 0.00 ~~0.00~~ T-A-3 32,676,000.00 32,676,000.00 0.00 0.00 0.00 ~~0.00~~ T-A-4 54,514,000.00 54,514,000.00 0.00 0.00 0.00 ~~0.00~~ T-A-5 66,581,000.00 66,581,000.00 0.00 0.00 0.00 ~~0.00~~ T-A-6 9,934,000.00 9,934,000.00 0.00 0.00 0.00 ~~0.00~~ T-M-1 10,462,000.00 10,462,000.00 0.00 0.00 0.00 ~~0.00~~ T-M-2 5,551,000.00 5,551,000.00 0.00 0.00 0.00 ~~0.00~~ T-M-3 2,135,000.00 2,135,000.00 0.00 0.00 0.00 ~~0.00~~ T-M-4 2,135,000.00 2,135,000.00 0.00 0.00 0.00 ~~0.00~~ T-M-5 2,135,000.00 2,135,000.00 0.00 0.00 0.00 ~~0.00~~ T-B-1 2,990,000.00 2,990,000.00 0.00 0.00 0.00 ~~0.00~~ CE 1,920,677.54 1,921,530.50 0.00 0.00 0.00 ~~0.00~~ P 100.00 100.00 0.00 0.00 0.00 ~~0.00~~ Totals 2,271,903,309.90 2,~~231~~208,~~615~~152,~~491~~539.7036 1,~~685~~474,~~719~~357.7548 2123,~~777~~405,~~283~~651.0982 (50.5075) ~~0.00~~

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-R 0.00 0.00 0.00 0.00000000 0.00 1-A-1 ~~696~~0.00 955,~~617~~350.4312 4847,~~016~~061,~~546~~196.9684 0.~~96617047~~94694729 ~~696~~955,~~617~~350.4312 1-A-2 0.00 0.00 111,791,000.00 1.00000000 0.00 1-A-3 0.00 0.00 106,425,000.00 1.00000000 0.00 1-A-4 0.00 0.00 0.00 0.00000000 0.00 1-A-5 0.00 0.00 5,366,000.00 1.00000000 0.00 1-A-6 0.00 0.00 0.00 0.00000000 0.00 1-A-7 0.00 0.00 68,234,000.00 1.00000000 0.00 1-A-8 0.00 0.00 0.00 0.00000000 0.00 1-A-9 0.00 1,114,020.00 2120,~~258~~144,~~940~~920.00 0.~~86414942~~81886590 1,114,020.00 1-A-10 0.00 0.00 0.00 0.00000000 0.00 1-A-11 0.00 1,114,008.00 7271,~~306~~192,~~976~~968.00 0.~~95582197~~94109596 1,114,008.00 1-A-12 0.00 0.00 0.00 0.00000000 0.00 1-A-13 0.00 0.00 17,185,000.00 1.00000000 0.00 1-A-14 0.00 0.00 0.00 0.00000000 0.00 1-A-15 0.00 112,344.00 98,~~024~~912,~~968~~624.00 0.~~96400000~~95200000 112,344.00 1-A-16 30.00 5,~~280~~237,~~322~~919.5067 ~~103~~98,~~819~~581,~~039~~120.7608 0.~~93902894~~89165268 35,~~280~~237,~~322~~919.5067 1-A-17 0.00 0.00 6,555,000.00 1.00000000 0.00 1-A-18 ~~576~~0.00 920,~~786~~994.0856 1817,~~254~~333,~~722~~728.6206 0.~~93902894~~89165268 ~~576~~920,~~786~~994.0856 1-A-19 0.00 0.00 0.00 0.00000000 0.00 1-A-20 0.00 (50.5075) 10,~~150~~201.7551 1.~~01507500~~02015100 (50.5075) 1-A-21 0.00 0.00 0.00 0.00000000 0.00 1-A-22 720.00 98,~~126~~915.7758 3,~~608~~510,~~925~~009.4790 0.~~95398506~~92783767 7298,~~126~~915.7758 1-A-23 0.00 0.00 100,200.00 1.00000000 0.00 1-A-24 0.00 0.00 111,791,000.00 1.00000000 0.00 1-A-25 0.00 0.00 0.00 0.00000000 0.00 1-A-26 0.00 0.00 106,425,000.00 1.00000000 0.00 1-A-27 0.00 0.00 5,366,000.00 1.00000000 0.00 1-A-28 0.00 0.00 0.00 0.00000000 0.00 1-A-29 0.00 0.00 11,921,000.00 1.00000000 0.00 1-A-30 0.00 0.00 68,234,000.00 1.00000000 0.00 1-A-31 0.00 1,114,020.00 2120,~~258~~144,~~940~~920.00 0.~~86414942~~81886590 1,114,020.00 1-A-32 0.00 1,114,008.00 7271,~~306~~192,~~976~~968.00 0.~~95582197~~94109596 1,114,008.00 1-A-33 0.00 0.00 17,185,000.00 1.00000000 0.00 1-A-34 0.00 1,114,020.00 8988,~~492~~378,~~940~~920.00 0.~~96400000~~95200000 1,114,020.00 1-A-35 0.00 0.00 0.00 0.00000000 0.00 1-A-36 0.00 1,114,020.00 8988,~~492~~378,~~940~~920.00 0.~~96400000~~95200000 1,114,020.00 1-A-37 0.00 1,114,008.00 8988,~~491~~377,~~976~~968.00 0.~~96400000~~95200000 1,114,008.00 1-A-38 0.00 0.00 0.00 0.00000000 0.00 1-A-39 0.00 1,114,008.00 8988,~~491~~377,~~976~~968.00 0.~~96400000~~95200000 1,114,008.00 1-A-40 0.00 2,228,028.00 ~~178~~176,~~984~~756,~~916~~888.00 0.~~96400000~~95200000 2,228,028.00 1-A-41 0.00 0.00 0.00 0.00000000 0.00 1-A-42 0.00 2,228,028.00 ~~178~~176,~~984~~756,~~916~~888.00 0.~~96400000~~95200000 2,228,028.00 2-A-1 ~~264~~0.00 158,~~916~~942.7815 38,~~981~~822,~~577~~635.6550 0.~~94620073~~94234272 ~~264~~158,~~916~~942.7815 30-IO 0.00 0.00 0.00 0.00000000 0.00 30-PO 40.00 3,~~003~~960.7200 3,~~713~~709,~~582~~622.5352 0.~~98894220~~98788764 43,~~003~~960.7200 M-1 130.00 8,~~773~~332.9693 9,~~648~~640,~~847~~514.0007 0.~~99688470~~99602377 138,~~773~~332.9693 B-1 60.00 4,~~886~~166.2703 4,~~823~~819,~~925~~759.0603 0.~~99688470~~99602377 64,~~886~~166.2703 B-2 60.00 3,~~075~~675.1230 4,~~255~~252,~~700~~025.7848 0.~~99688470~~99602377 63,~~075~~675.1230 B-3 40.00 2,~~455~~695.6557 3,~~121~~118,~~245~~550.9943 0.~~99688470~~99602377 42,~~455~~695.6557 B-4 30.00 1,~~240~~960.3533 2,~~269~~267,~~906~~946.4613 0.~~99688470~~99602377 31,~~240~~960.3533 B-5 20.00 1,~~430~~470.6247 1,~~702~~701,~~679~~208.0760 0.~~99688470~~99602377 21,~~430~~470.6247 B-6 20.00 1,~~025~~225.5038 1,~~418~~417,~~892~~667.5517 0.~~99688470~~99602377 21,~~025~~225.5038 T-A-1A 20.00 1,~~293~~816,~~059~~655.6643 7473,~~924~~107,~~352~~696.2482 0.~~93655440~~91384621 21,~~293~~816,~~059~~655.6643 T-A-1B 0.00 2,~~755~~183,~~770~~233.4378 9087,~~043~~859,~~149~~916.9719 0.~~93655440~~91384621 2,~~755~~183,~~770~~233.4378 T-A-2 0.00 0.00 59,830,000.00 1.00000000 0.00 T-A-3 0.00 0.00 32,676,000.00 1.00000000 0.00 T-A-4 0.00 0.00 54,514,000.00 1.00000000 0.00 T-A-5 0.00 0.00 66,581,000.00 1.00000000 0.00 T-A-6 0.00 0.00 9,934,000.00 1.00000000 0.00 T-M-1 0.00 0.00 10,462,000.00 1.00000000 0.00 T-M-2 0.00 0.00 5,551,000.00 1.00000000 0.00 T-M-3 0.00 0.00 2,135,000.00 1.00000000 0.00 T-M-4 0.00 0.00 2,135,000.00 1.00000000 0.00 T-M-5 0.00 0.00 2,135,000.00 1.00000000 0.00 T-B-1 0.00 0.00 2,990,000.00 1.00000000 0.00 CE 0.00 0.00 1,921,530.50 1.00044409 0.00 P 0.00 0.00 100.00 1.00000000 0.00 Totals 23$0.00 24,~~462~~879,~~952~~958.3455 2,~~208~~183,~~152~~272,~~539~~580.3683 0.~~97193949~~96098834 2324,~~462~~879,~~952~~958.3455

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-1 49,697,800.00 ~~980~~966.~~18754110~~17047354 10.~~21747301~~61052864 1218.~~79959455~~61265851 0.00000000 1-A-2 111,791,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 106,425,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-5 5,366,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-7 68,234,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-9 24,601,000.00 ~~909~~864.~~43294988~~14942482 31.~~93316735~~43820536 4143.~~35035771~~84531970 0.00000000 1-A-10 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-11 75,649,000.00 ~~970~~955.~~54797816~~82196724 10.~~27904943~~46769832 1314.~~44696149~~25831260 0.00000000 1-A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-13 17,185,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-15 9,362,000.00 ~~976~~964.00000000 10.~~04227729~~38112049 1011.~~95772271~~61887951 0.00000000 1-A-16 110,560,000.00 ~~968~~939.~~69900742~~02894139 21.~~57703736~~50467077 2745.~~09302867~~87159253 0.00000000 1-A-17 6,555,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-18 19,440,000.00 ~~968~~939.~~69900720~~02894136 21.~~57703755~~50467078 2745.~~09302881~~87159259 0.00000000 1-A-19 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-20 10,000.00 ~~1010~~1015.~~02500000~~07500000 0.00000000 0.00000000 (5.~~05000000~~07500000) 1-A-21 10,000.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-22 3,783,000.00 ~~973~~953.~~05108115~~98505683 10.~~65600846~~83044145 1725.~~41001586~~31694951 0.00000000 1-A-23 100,200.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-24 111,791,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-25 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-26 106,425,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-27 5,366,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-28 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-29 11,921,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-30 68,234,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-31 24,601,000.00 ~~909~~864.~~43294988~~14942482 34.~~63636600~~06404862 41.~~64715906~~21947644 0.00000000 1-A-32 75,649,000.00 ~~970~~955.~~54797816~~82196724 1.~~18253090~~32161139 13.~~54348002~~40439953 0.00000000 1-A-33 17,185,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-34 92,835,000.00 ~~976~~964.00000000 01.~~96362622~~07696084 1110.~~03637378~~92303916 0.00000000 1-A-35 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-36 92,835,000.00 ~~976~~964.00000000 01.~~96362622~~07696084 1110.~~03637378~~92303916 0.00000000 1-A-37 92,834,000.00 ~~976~~964.00000000 01.~~96362626~~07696081 1110.~~03637374~~92303919 0.00000000 1-A-38 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-39 92,834,000.00 ~~976~~964.00000000 01.~~96362626~~07696081 1110.~~03637374~~92303919 0.00000000 1-A-40 185,669,000.00 ~~976~~964.00000000 01.~~96362624~~07696083 1110.~~03637376~~92303917 0.00000000 1-A-41 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-42 185,669,000.00 ~~976~~964.00000000 01.~~96362624~~07696083 1110.~~03637376~~92303917 0.00000000 2-A-1 41,198,000.00 ~~952~~946.~~63106049~~20072940 3.~~49316035~~50303194 20.~~93717074~~35497451 0.00000000 30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-PO 3,755,105.72 ~~990~~988.~~00841180~~94220480 0.~~87393811~~87918164 0.~~19226889~~17538521 0.00000000 M-1 9,679,000.00 ~~998~~996.~~30777663~~88469883 10.~~42307676~~86092881 0.00000000 0.00000000 B-1 4,839,000.00 ~~998~~996.~~30777640~~88469932 10.~~42307708~~86092788 0.00000000 0.00000000 B-2 4,269,000.00 ~~998~~996.~~30777700~~88469899 10.~~42307800~~86092762 0.00000000 0.00000000 B-3 3,131,000.00 ~~998~~996.~~30777707~~88469818 10.~~42307569~~86092942 0.00000000 0.00000000 B-4 2,277,000.00 ~~998~~996.~~30777778~~88469917 10.~~42307861~~86092666 0.00000000 0.00000000 B-5 1,708,000.00 ~~998~~996.~~30777518~~88470141 10.~~42307963~~86093091 0.00000000 0.00000000 B-6 1,423,326.64 ~~998~~996.~~30777424~~88469964 10.~~42307461~~86092677 0.00000000 0.00000000 T-A-1A 80,000,000.00 ~~965~~936.~~21764875~~55440300 0.00000000 2822.~~66324575~~70819287 0.00000000 T-A-1B 96,143,000.00 ~~965~~936.~~21764871~~55440302 0.00000000 2822.~~66324569~~70819280 0.00000000 T-A-2 59,830,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 T-A-3 32,676,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 T-A-4 54,514,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 T-A-5 66,581,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 T-A-6 9,934,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 T-M-1 10,462,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 T-M-2 5,551,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 T-M-3 2,135,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 T-M-4 2,135,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 T-M-5 2,135,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 T-B-1 2,990,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 1,920,677.54 1000.44409329 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-1 0.00000000 1419.~~01706776~~22318734 ~~966~~946.~~17047354~~94728620 0.~~96617047~~94694729 1419.~~01706776~~22318734 1-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-9 0.00000000 45.28352506 ~~864~~818.~~14942482~~86589976 0.~~86414942~~81886590 45.28352506 1-A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-11 0.00000000 14.72601092 ~~955~~941.~~82196724~~09595632 0.~~95582197~~94109596 14.72601092 1-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-13 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-15 0.00000000 12.00000000 ~~964~~952.00000000 0.~~96400000~~95200000 12.00000000 1-A-16 0.00000000 2947.~~67006603~~37626330 ~~939~~891.~~02894139~~65267800 0.~~93902894~~89165268 2947.~~67006603~~37626330 1-A-17 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-18 0.00000000 2947.~~67006584~~37626337 ~~939~~891.~~02894136~~65267798 0.~~93902894~~89165268 2947.~~67006584~~37626337 1-A-19 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-20 0.00000000 (5.~~05000000~~07500000) ~~1015~~1020.~~07500000~~15100000 1.~~01507500~~02015100 (5.~~05000000~~07500000) 1-A-21 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-22 0.00000000 1926.~~06602432~~14739096 ~~953~~927.~~98505683~~83766852 0.~~95398506~~92783767 1926.~~06602432~~14739096 1-A-23 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-24 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-25 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-26 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-27 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-28 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-29 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-30 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-31 0.00000000 45.28352506 ~~864~~818.~~14942482~~86589976 0.~~86414942~~81886590 45.28352506 1-A-32 0.00000000 14.72601092 ~~955~~941.~~82196724~~09595632 0.~~95582197~~94109596 14.72601092 1-A-33 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A-34 0.00000000 12.00000000 ~~964~~952.00000000 0.~~96400000~~95200000 12.00000000 1-A-35 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-36 0.00000000 12.00000000 ~~964~~952.00000000 0.~~96400000~~95200000 12.00000000 1-A-37 0.00000000 12.00000000 ~~964~~952.00000000 0.~~96400000~~95200000 12.00000000 1-A-38 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-39 0.00000000 12.00000000 ~~964~~952.00000000 0.~~96400000~~95200000 12.00000000 1-A-40 0.00000000 12.00000000 ~~964~~952.00000000 0.~~96400000~~95200000 12.00000000 1-A-41 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-42 0.00000000 12.00000000 ~~964~~952.00000000 0.~~96400000~~95200000 12.00000000 2-A-1 0.00000000 63.~~43033108~~85800646 ~~946~~942.~~20072940~~34272295 0.~~94620073~~94234272 63.~~43033108~~85800646 30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-PO 0.00000000 1.~~06620700~~05456418 ~~988~~987.~~94220480~~88763795 0.~~98894220~~98788764 1.~~06620700~~05456418 M-1 0.00000000 10.~~42307676~~86092881 996.~~88469883~~02377002 0.~~99688470~~99602377 10.~~42307676~~86092881 B-1 0.00000000 10.~~42307708~~86092788 996.~~88469932~~02377144 0.~~99688470~~99602377 10.~~42307708~~86092788 B-2 0.00000000 10.~~42307800~~86092762 996.~~88469899~~02377138 0.~~99688470~~99602377 10.~~42307800~~86092762 B-3 0.00000000 10.~~42307569~~86092942 996.~~88469818~~02377196 0.~~99688470~~99602377 10.~~42307569~~86092942 B-4 0.00000000 10.~~42307861~~86092666 996.~~88469917~~02377251 0.~~99688470~~99602377 10.~~42307861~~86092666 B-5 0.00000000 10.~~42307963~~86093091 996.~~88470141~~02377049 0.~~99688470~~99602377 10.~~42307963~~86093091 B-6 0.00000000 10.~~42307461~~86092677 996.~~88469964~~02377287 0.~~99688470~~99602377 10.~~42307461~~86092677 T-A-1A 0.00000000 2822.~~66324575~~70819287 ~~936~~913.~~55440300~~84621025 0.~~93655440~~91384621 2822.~~66324575~~70819287 T-A-1B 0.00000000 2822.~~66324569~~70819280 ~~936~~913.~~55440302~~84621023 0.~~93655440~~91384621 2822.~~66324569~~70819280 T-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 T-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 T-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 T-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 T-A-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 T-M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 T-M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 T-M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 T-M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 T-M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 T-B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 1000.44409329 1.00044409 0.00000000 P 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 1-A-R N/A N/A 6.10000% 0.00 0.00 0.00 1-A-1 0405/25/07 - 0506/24/07 30 5.62000% 48,~~713~~016,~~164~~546.3896 ~~228~~224,~~139~~877.9949 0.00 1-A-2 0405/01/07 - 0405/30/07 30 6.00000% 111,791,000.00 558,955.00 0.00 1-A-3 0405/01/07 - 0405/30/07 30 5.75000% 106,425,000.00 509,953.13 0.00 1-A-4 0405/01/07 - 0405/30/07 30 6.00000% 4,434,375.00 22,171.88 0.00 1-A-5 0405/01/07 - 0405/30/07 30 5.75000% 5,366,000.00 25,712.08 0.00 1-A-6 0405/01/07 - 0405/30/07 30 6.00000% 223,583.00 1,117.91 0.00 1-A-7 0405/01/07 - 0405/30/07 30 5.75000% 68,234,000.00 326,954.58 0.00 1-A-8 0405/01/07 - 0405/30/07 30 6.00000% 2,843,083.00 14,215.42 0.00 1-A-9 0405/01/07 - 0405/30/07 30 5.75000% 2221,~~372~~258,~~960~~940.00 ~~107~~101,~~203~~865.7775 0.00 1-A-10 0405/01/07 - 0405/30/07 30 6.00000% ~~932~~885,~~206~~788.0659 4,~~661~~428.0394 0.00 1-A-11 0405/01/07 - 0405/30/07 30 5.75000% 7372,~~420~~306,~~984~~976.00 ~~351~~346,~~808~~470.8893 0.00 1-A-12 0405/01/07 - 0405/30/07 30 6.00000% 3,~~059~~012,~~207~~790.0203 15,~~296~~063.0495 0.00 1-A-13 0405/01/07 - 0405/30/07 30 5.75000% 17,185,000.00 82,344.79 0.00 1-A-14 0405/01/07 - 0405/30/07 30 6.00000% 716,041.00 3,580.20 0.00 1-A-15 0405/01/07 - 0405/30/07 30 6.00000% 9,~~137~~024,~~312~~968.00 45,~~686~~124.5684 0.00 1-A-16 0405/25/07 - 0506/24/07 30 5.92000% ~~107~~103,~~099~~819,~~362~~039.2676 ~~528~~512,~~356~~173.8593 0.00 1-A-17 0405/01/07 - 0405/30/07 30 6.00000% 6,555,000.00 32,775.00 0.00 1-A-18 0405/25/07 - 0506/24/07 30 5.92000% 18,~~831~~254,~~508~~722.7062 9290,~~902~~056.1163 0.00 1-A-19 0405/25/07 - 0506/24/07 30 0.08000% ~~125~~122,~~930~~073,~~870~~762.9638 8,~~395~~138.3925 0.00 1-A-20 0405/01/07 - 0405/30/07 30 6.00000% 10,~~100~~150.2575 50.5075 0.00 1-A-21 N/A N/A 6.00000% 0.00 0.00 0.00 1-A-22 0405/01/07 - 0405/30/07 30 6.00000% 3,~~681~~608,~~052~~925.2447 18,~~405~~044.2663 0.00 1-A-23 0405/01/07 - 0405/30/07 30 6.00000% 100,200.00 501.00 0.00 1-A-24 0405/01/07 - 0405/30/07 30 5.75000% 111,791,000.00 535,665.21 0.00 1-A-25 0405/01/07 - 0405/30/07 30 6.00000% 4,657,958.00 23,289.79 0.00 1-A-26 0405/01/07 - 0405/30/07 30 6.00000% 106,425,000.00 532,125.00 0.00 1-A-27 0405/01/07 - 0405/30/07 30 6.00000% 5,366,000.00 26,830.00 0.00 1-A-28 0405/25/07 - 0506/24/07 30 1.38000% 48,~~713~~016,~~164~~546.3896 5655,~~020~~219.1403 0.00 1-A-29 0405/01/07 - 0405/30/07 30 6.00000% 11,921,000.00 59,605.00 0.00 1-A-30 0405/01/07 - 0405/30/07 30 6.00000% 68,234,000.00 341,170.00 0.00 1-A-31 0405/01/07 - 0405/30/07 30 6.00000% 2221,~~372~~258,~~960~~940.00 ~~111~~106,~~864~~294.8070 0.00 1-A-32 0405/01/07 - 0405/30/07 30 6.00000% 7372,~~420~~306,~~984~~976.00 ~~367~~361,~~104~~534.9288 0.00 1-A-33 0405/01/07 - 0405/30/07 30 6.00000% 17,185,000.00 85,925.00 0.00 1-A-34 0405/01/07 - 0405/30/07 30 5.75000% 9089,~~606~~492,~~960~~940.00 ~~434~~428,~~158~~820.3534 0.00 1-A-35 0405/01/07 - 0405/30/07 30 6.00000% 3,~~775~~728,~~289~~871.0659 18,~~876~~644.4536 0.00 1-A-36 0405/01/07 - 0405/30/07 30 6.00000% 9089,~~606~~492,~~960~~940.00 ~~453~~447,~~034~~464.8070 0.00 1-A-37 0405/01/07 - 0405/30/07 30 5.75000% 9089,~~605~~491,~~984~~976.00 ~~434~~428,~~153~~815.6772 0.00 1-A-38 0405/01/07 - 0405/30/07 30 6.00000% 3,~~775~~728,~~248~~831.0203 18,~~876~~644.2416 0.00 1-A-39 0405/01/07 - 0405/30/07 30 6.00000% 9089,~~605~~491,~~984~~976.00 ~~453~~447,~~029~~459.9187 0.00 1-A-40 0405/01/07 - 0405/30/07 30 5.75000% ~~181~~178,~~212~~984,~~944~~916.00 ~~868~~857,~~312~~636.0206 0.00 1-A-41 0405/01/07 - 0405/30/07 30 6.00000% 7,~~550~~457,~~537~~702.0862 37,~~752~~288.6951 0.00 1-A-42 0405/01/07 - 0405/30/07 30 6.00000% ~~181~~178,~~212~~984,~~944~~916.00 ~~906~~894,~~064~~924.7157 0.00 2-A-1 0405/01/07 - 0405/30/07 30 5.~~73141~~72875% 3938,~~246~~981,~~494~~577.4365 ~~187~~186,~~448~~096.2028 0.00 30-IO 0405/01/07 - 0405/30/07 30 6.00000% 20,~~635~~048,~~398~~266.0447 ~~103~~100,~~176~~241.9933 0.00 30-PO N/A N/A 0.00000% 3,~~717~~713,~~586~~582.2553 0.00 0.00 M-1 0405/01/07 - 0405/30/07 30 6.~~07212~~07198% 9,~~662~~648,~~620~~847.9700 48,~~893~~823.8302 0.00 B-1 0405/01/07 - 0405/30/07 30 6.~~07212~~07198% 4,~~830~~823,~~811~~925.3306 24,~~444~~408.3999 0.00 B-2 0405/01/07 - 0405/30/07 30 6.~~07212~~07198% 4,~~261~~255,~~775~~700.9078 21,~~565~~533.0178 0.00 B-3 0405/01/07 - 0405/30/07 30 6.~~07212~~07198% 3,~~125~~121,~~701~~245.6599 15,~~816~~793.3646 0.00 B-4 0405/01/07 - 0405/30/07 30 6.~~07212~~07198% 2,~~273~~269,~~146~~906.8146 11,~~502~~485.3569 0.00 B-5 0405/01/07 - 0405/30/07 30 6.~~07212~~07198% 1,~~705~~702,~~109~~679.6807 8,~~628~~615.0353 0.00 B-6 0405/01/07 - 0405/30/07 30 6.~~07212~~07198% 1,~~420~~418,~~918~~892.0555 7,~~189~~179.9957 0.00 T-A-1A 0405/25/07 - 0506/24/07 3031 5.38000% 7774,~~217~~924,~~411~~352.9024 ~~346~~347,~~191~~107.4087 0.00 T-A-1B 0405/01/07 - 0405/30/07 30 5.80580% 9290,~~798~~043,~~920~~149.4097 ~~448~~435,~~976~~643.6477 0.00 T-A-2 0405/25/07 - 0506/24/07 3031 5.45000% 59,830,000.00 ~~271~~280,~~727~~785.9251 0.00 T-A-3 0405/25/07 - 0506/24/07 3031 5.48000% 32,676,000.00 ~~149~~154,~~220~~194.4041 0.00 T-A-4 0405/25/07 - 0506/24/07 3031 5.72000% 54,514,000.00 ~~259~~268,~~850~~511.0774 0.00 T-A-5 0405/01/07 - 0405/30/07 30 5.96440% 66,581,000.00 330,929.76 0.00 T-A-6 0405/01/07 - 0405/30/07 30 5.97130% 9,934,000.00 49,432.41 0.00 T-M-1 0405/01/07 - 0405/30/07 30 6.16430% 10,462,000.00 53,742.42 0.00 T-M-2 0405/25/07 - 0506/24/07 3031 5.87000% 5,551,000.00 2728,~~153~~058.6476 0.00 T-M-3 0405/25/07 - 0506/24/07 3031 6.17000% 2,135,000.00 1011,~~977~~343.4637 0.00 T-M-4 0405/25/07 - 0506/24/07 3031 6.37000% 2,135,000.00 11,~~333~~711.2907 0.00 T-M-5 0405/25/07 - 0506/24/07 3031 6.52000% 2,135,000.00 11,~~600~~986.1784 0.00 T-B-1 0405/01/07 - 0405/30/07 30 6.54000% 2,990,000.00 16,295.50 0.00 CE N/A N/A 0.00000% 1,921,530.50 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 Totals 11,~~159~~075,~~142~~855.3006 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-R 0.00 0.00 0.0012 0.00 0.00 1-A-1 0.00 0.00 ~~228~~224,~~139~~877.9949 0.00 4847,~~016~~061,~~546~~196.9684 1-A-2 0.00 0.00 558,955.00 0.00 111,791,000.00 1-A-3 0.00 0.00 509,953.1312 0.00 106,425,000.00 1-A-4 0.00 0.00 22,171.88 0.00 4,434,375.00 1-A-5 0.00 0.00 25,712.08 0.00 5,366,000.00 1-A-6 0.00 0.00 1,117.91 0.00 223,583.00 1-A-7 0.00 0.00 326,954.58 0.00 68,234,000.00 1-A-8 0.00 0.00 14,215.42 0.00 2,843,083.00 1-A-9 0.00 0.00 ~~107~~101,~~203~~865.7775 0.00 2120,~~258~~144,~~940~~920.00 1-A-10 0.00 0.00 4,~~661~~428.0394 0.00 ~~885~~839,~~788~~371.5912 1-A-11 0.00 0.00 ~~351~~346,~~808~~470.8893 0.00 7271,~~306~~192,~~976~~968.00 1-A-12 0.00 0.00 15,~~296~~063.0495 0.00 32,~~012~~966,~~790~~373.0304 1-A-13 0.00 0.00 82,344.79 0.00 17,185,000.00 1-A-14 0.00 0.00 3,580.20 0.00 716,041.00 1-A-15 0.00 0.00 45,~~686~~124.5684 0.00 98,~~024~~912,~~968~~624.00 1-A-16 0.00 0.00 ~~528~~512,~~356~~173.8593 0.00 ~~103~~98,~~819~~581,~~039~~120.7608 1-A-17 0.00 0.00 32,775.00 0.00 6,555,000.00 1-A-18 0.00 0.00 9290,~~902~~056.1163 0.00 1817,~~254~~333,~~722~~728.6206 1-A-19 0.00 0.00 8,~~395~~138.3925 0.00 ~~122~~115,~~073~~914,~~762~~848.3814 1-A-20 0.00 0.00 50.5075 0.00 10,~~150~~201.7551 1-A-21 0.00 0.00 0.00 0.00 0.00 1-A-22 0.00 0.00 18,~~405~~044.2663 0.00 3,~~608~~510,~~925~~009.4790 1-A-23 0.00 0.00 501.00 0.00 100,200.00 1-A-24 0.00 0.00 535,665.21 0.00 111,791,000.00 1-A-25 0.00 0.00 23,289.79 0.00 4,657,958.00 1-A-26 0.00 0.00 532,125.00 0.00 106,425,000.00 1-A-27 0.00 0.00 26,830.00 0.00 5,366,000.00 1-A-28 0.00 0.00 5655,~~020~~219.1403 0.00 4847,~~016~~061,~~546~~196.9684 1-A-29 0.00 0.00 59,605.00 0.00 11,921,000.00 1-A-30 0.00 0.00 341,170.00 0.00 68,234,000.00 1-A-31 0.00 0.00 ~~111~~106,~~864~~294.8070 0.00 2120,~~258~~144,~~940~~920.00 1-A-32 0.00 0.00 ~~367~~361,~~104~~534.9288 0.00 7271,~~306~~192,~~976~~968.00 1-A-33 0.00 0.00 85,925.00 0.00 17,185,000.00 1-A-34 0.00 0.00 ~~434~~428,~~158~~820.3534 0.00 8988,~~492~~378,~~940~~920.00 1-A-35 0.00 0.00 18,~~876~~644.4536 0.00 3,~~728~~682,~~871~~454.5912 1-A-36 0.00 0.00 ~~453~~447,~~034~~464.8070 0.00 8988,~~492~~378,~~940~~920.00 1-A-37 0.00 0.00 ~~434~~428,~~153~~815.6772 0.00 8988,~~491~~377,~~976~~968.00 1-A-38 0.00 0.00 18,~~876~~644.2416 0.00 3,~~728~~682,~~831~~414.0304 1-A-39 0.00 0.00 ~~453~~447,~~029~~459.9187 0.00 8988,~~491~~377,~~976~~968.00 1-A-40 0.00 0.00 ~~868~~857,~~312~~636.0206 0.00 ~~178~~176,~~984~~756,~~916~~888.00 1-A-41 0.00 0.00 37,~~752~~288.6951 0.00 7,~~457~~364,~~702~~868.6216 1-A-42 0.00 0.00 ~~906~~894,~~064~~924.7157 0.00 ~~178~~176,~~984~~756,~~916~~888.00 2-A-1 0.00 0.00 ~~187~~186,~~448~~096.2028 0.00 38,~~981~~822,~~577~~635.6550 30-IO 0.00 0.00 ~~103~~100,~~176~~241.9933 0.00 2019,~~048~~263,~~266~~221.4789 30-PO 0.00 0.00 0.00 0.00 3,~~713~~709,~~582~~622.5352 M-1 0.00 0.00 48,~~893~~823.8302 0.00 9,~~648~~640,~~847~~514.0007 B-1 0.00 0.00 24,~~444~~408.3999 0.00 4,~~823~~819,~~925~~759.0603 B-2 0.00 0.00 21,~~565~~533.0178 0.00 4,~~255~~252,~~700~~025.7848 B-3 0.00 0.00 15,~~816~~793.3646 0.00 3,~~121~~118,~~245~~550.9943 B-4 0.00 0.00 11,~~502~~485.3569 0.00 2,~~269~~267,~~906~~946.4613 B-5 0.00 0.00 8,~~628~~615.0353 0.00 1,~~702~~701,~~679~~208.0760 B-6 0.00 0.00 7,~~189~~179.9957 0.00 1,~~418~~417,~~892~~667.5517 T-A-1A 0.00 0.00 ~~346~~347,~~191~~107.4087 0.00 7473,~~924~~107,~~352~~696.2482 T-A-1B 0.00 0.00 ~~448~~435,~~976~~643.6477 0.00 9087,~~043~~859,~~149~~916.9719 T-A-2 0.00 0.00 ~~271~~280,~~727~~785.9251 0.00 59,830,000.00 T-A-3 0.00 0.00 ~~149~~154,~~220~~194.4041 0.00 32,676,000.00 T-A-4 0.00 0.00 ~~259~~268,~~850~~511.0774 0.00 54,514,000.00 T-A-5 0.00 0.00 330,929.76 0.00 66,581,000.00 T-A-6 0.00 0.00 49,432.41 0.00 9,934,000.00 T-M-1 0.00 0.00 53,742.42 0.00 10,462,000.00 T-M-2 0.00 0.00 2728,~~153~~058.6476 0.00 5,551,000.00 T-M-3 0.00 0.00 1011,~~977~~343.4637 0.00 2,135,000.00 T-M-4 0.00 0.00 11,~~333~~711.2907 0.00 2,135,000.00 T-M-5 0.00 0.00 11,~~600~~986.1784 0.00 2,135,000.00 T-B-1 0.00 0.00 16,295.50 0.00 2,990,000.00 CE 0.00 0.00 ~~445~~437,~~790~~629.5976 0.00 1,921,530.50 P 0.00 0.00 09,893.0037 0.00 100.00 Totals 0.00 0.00 11,~~604~~523,~~932~~378.8930 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-R 100.00 6.10000% 0.00000000 0.00000000 0.00000000 1-A-1 49,697,800.00 5.62000% ~~980~~966.~~18754110~~17047354 4.~~59054505~~52489829 0.00000000 1-A-2 111,791,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 1-A-3 106,425,000.00 5.75000% 1000.00000000 4.79166671 0.00000000 1-A-4 0.00 6.00000% 1000.00000000 5.00000113 0.00000000 1-A-5 5,366,000.00 5.75000% 1000.00000000 4.79166605 0.00000000 1-A-6 0.00 6.00000% 1000.00000000 4.99997764 0.00000000 1-A-7 68,234,000.00 5.75000% 1000.00000000 4.79166662 0.00000000 1-A-8 0.00 6.00000% 1000.00000000 5.00000176 0.00000000 1-A-9 24,601,000.00 5.75000% ~~909~~864.~~43294988~~14942482 4.~~35769969~~14071582 0.00000000 1-A-10 0.00 6.00000% ~~909~~864.~~43294951~~14942427 4.~~54716445~~32074424 0.00000000 1-A-11 75,649,000.00 5.75000% ~~970~~955.~~54797816~~82196724 4.~~65054237~~57998030 0.00000000 1-A-12 0.00 6.00000% ~~970~~955.~~54797828~~82196742 4.~~85274145~~77910979 0.00000000 1-A-13 17,185,000.00 5.75000% 1000.00000000 4.79166657 0.00000000 1-A-14 0.00 6.00000% 1000.00000000 4.99999302 0.00000000 1-A-15 9,362,000.00 6.00000% ~~976~~964.00000000 4.~~88000000~~82000000 0.00000000 1-A-16 110,560,000.00 5.92000% ~~968~~939.~~69900742~~02894139 4.~~77891507~~63254278 0.00000000 1-A-17 6,555,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 1-A-18 19,440,000.00 5.92000% ~~968~~939.~~69900720~~02894136 4.~~77891512~~63254270 0.00000000 1-A-19 0.00 0.08000% ~~968~~939.~~69900738~~02894138 0.~~06457992~~06260192 0.00000000 1-A-20 10,000.00 6.00000% ~~1010~~1015.~~02500000~~07500000 5.~~05000000~~07500000 0.00000000 1-A-21 10,000.00 6.00000% 0.00000000 0.00000000 0.00000000 1-A-22 3,783,000.00 6.00000% ~~973~~953.~~05108115~~98505683 4.~~86525509~~76992598 0.00000000 1-A-23 100,200.00 6.00000% 1000.00000000 5.00000000 0.00000000 1-A-24 111,791,000.00 5.75000% 1000.00000000 4.79166668 0.00000000 1-A-25 0.00 6.00000% 1000.00000000 5.00000000 0.00000000 1-A-26 106,425,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 1-A-27 5,366,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 1-A-28 0.00 1.38000% ~~980~~966.~~18754110~~17047354 1.~~12721569~~11109606 0.00000000 1-A-29 11,921,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 1-A-30 68,234,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 1-A-31 24,601,000.00 6.00000% ~~909~~864.~~43294988~~14942482 4.~~54716475~~32074712 0.00000000 1-A-32 75,649,000.00 6.00000% ~~970~~955.~~54797816~~82196724 4.~~85273989~~77910984 0.00000000 1-A-33 17,185,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 1-A-34 92,835,000.00 5.75000% ~~976~~964.00000000 4.~~67666667~~61916669 0.00000000 1-A-35 0.00 6.00000% ~~976~~964.~~00000931~~00001396 4.~~88000126~~82000060 0.00000000 1-A-36 92,835,000.00 6.00000% ~~976~~964.00000000 4.~~88000000~~82000000 0.00000000 1-A-37 92,834,000.00 5.75000% ~~976~~964.00000000 4.~~67666663~~61916668 0.00000000 1-A-38 0.00 6.00000% ~~975~~963.~~99999690~~99999535 4.~~87999996~~82000123 0.00000000 1-A-39 92,834,000.00 6.00000% ~~976~~964.00000000 4.~~87999989~~81999989 0.00000000 1-A-40 185,669,000.00 5.75000% ~~976~~964.00000000 4.~~67666665~~61916669 0.00000000 1-A-41 0.00 6.00000% ~~976~~964.~~00000310~~00000465 4.~~88000061~~81999962 0.00000000 1-A-42 185,669,000.00 6.00000% ~~976~~964.00000000 4.~~87999995~~81999995 0.00000000 2-A-1 41,198,000.00 5.~~73141~~72875% ~~952~~946.~~63106049~~20072940 4.~~54993446~~51711928 0.00000000 30-IO 0.00 6.00000% ~~944~~917.~~51050080~~63668271 4.~~72255249~~58818331 0.00000000 30-PO 3,755,105.72 0.00000% ~~990~~988.~~00841180~~94220480 0.00000000 0.00000000 M-1 9,679,000.00 6.~~07212~~07198% ~~998~~996.~~30777663~~88469883 5.~~05153735~~04422151 0.00000000 B-1 4,839,000.00 6.~~07212~~07198% ~~998~~996.~~30777640~~88469932 5.~~05153751~~04422195 0.00000000 B-2 4,269,000.00 6.~~07212~~07198% ~~998~~996.~~30777700~~88469899 5.~~05153666~~04422113 0.00000000 B-3 3,131,000.00 6.~~07212~~07198% ~~998~~996.~~30777707~~88469818 5.~~05153625~~04422229 0.00000000 B-4 2,277,000.00 6.~~07212~~07198% ~~998~~996.~~30777778~~88469917 5.~~05153711~~04422047 0.00000000 B-5 1,708,000.00 6.~~07212~~07198% ~~998~~996.~~30777518~~88470141 5.~~05153981~~04422131 0.00000000 B-6 1,423,326.64 6.~~07212~~07198% ~~998~~996.~~30777424~~88469964 5.~~05153898~~04421810 0.00000000 T-A-1A 80,000,000.00 5.38000% ~~965~~936.~~21764875~~55440300 4.~~32739250~~33884838 0.00000000 T-A-1B 96,143,000.00 5.80580% ~~965~~936.~~21764871~~55440302 4.~~66988382~~53120633 0.00000000 T-A-2 59,830,000.00 5.45000% 1000.00000000 4.~~54166672~~69305549 0.00000000 T-A-3 32,676,000.00 5.48000% 1000.00000000 4.~~56666667~~71888879 0.00000000 T-A-4 54,514,000.00 5.72000% 1000.00000000 4.~~76666673~~92555564 0.00000000 T-A-5 66,581,000.00 5.96440% 1000.00000000 4.97033328 0.00000000 T-A-6 9,934,000.00 5.97130% 1000.00000000 4.97608315 0.00000000 T-M-1 10,462,000.00 6.16430% 1000.00000000 5.13691646 0.00000000 T-M-2 5,551,000.00 5.87000% 1000.00000000 45.~~89166637~~05472167 0.00000000 T-M-3 2,135,000.00 6.17000% 1000.00000000 5.~~14166745~~31305386 0.00000000 T-M-4 2,135,000.00 6.37000% 1000.00000000 5.~~30833255~~48527869 0.00000000 T-M-5 2,135,000.00 6.52000% 1000.00000000 5.~~43333489~~61444496 0.00000000 T-B-1 2,990,000.00 6.54000% 1000.00000000 5.45000000 0.00000000 CE 1,920,677.54 0.00000% 1000.44409329 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-R 0.00000000 0.00000000 01.~~00000000~~20000000 0.00000000 0.00000000 1-A-1 0.00000000 0.00000000 4.~~59054505~~52489829 0.00000000 ~~966~~946.~~17047354~~94728620 1-A-2 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-3 0.00000000 0.00000000 4.~~79166671~~79166662 0.00000000 1000.00000000 1-A-4 0.00000000 0.00000000 5.00000113 0.00000000 1000.00000000 1-A-5 0.00000000 0.00000000 4.79166605 0.00000000 1000.00000000 1-A-6 0.00000000 0.00000000 4.99997764 0.00000000 1000.00000000 1-A-7 0.00000000 0.00000000 4.79166662 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 5.00000176 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 4.~~35769969~~14071582 0.00000000 ~~864~~818.~~14942482~~86589976 1-A-10 0.00000000 0.00000000 4.~~54716445~~32074424 0.00000000 ~~864~~818.~~14942427~~86589902 1-A-11 0.00000000 0.00000000 4.~~65054237~~57998030 0.00000000 ~~955~~941.~~82196724~~09595632 1-A-12 0.00000000 0.00000000 4.~~85274145~~77910979 0.00000000 ~~955~~941.~~82196742~~09595656 1-A-13 0.00000000 0.00000000 4.79166657 0.00000000 1000.00000000 1-A-14 0.00000000 0.00000000 4.99999302 0.00000000 1000.00000000 1-A-15 0.00000000 0.00000000 4.~~88000000~~82000000 0.00000000 ~~964~~952.00000000 1-A-16 0.00000000 0.00000000 4.~~77891507~~63254278 0.00000000 ~~939~~891.~~02894139~~65267800 1-A-17 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-18 0.00000000 0.00000000 4.~~77891512~~63254270 0.00000000 ~~939~~891.~~02894136~~65267798 1-A-19 0.00000000 0.00000000 0.~~06457992~~06260192 0.00000000 ~~939~~891.~~02894138~~65267800 1-A-20 0.00000000 0.00000000 5.~~05000000~~07500000 0.00000000 ~~1015~~1020.~~07500000~~15100000 1-A-21 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-22 0.00000000 0.00000000 4.~~86525509~~76992598 0.00000000 ~~953~~927.~~98505683~~83766852 1-A-23 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-24 0.00000000 0.00000000 4.79166668 0.00000000 1000.00000000 1-A-25 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-26 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-27 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-28 0.00000000 0.00000000 1.~~12721569~~11109606 0.00000000 ~~966~~946.~~17047354~~94728620 1-A-29 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-30 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-31 0.00000000 0.00000000 4.~~54716475~~32074712 0.00000000 ~~864~~818.~~14942482~~86589976 1-A-32 0.00000000 0.00000000 4.~~85273989~~77910984 0.00000000 ~~955~~941.~~82196724~~09595632 1-A-33 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-34 0.00000000 0.00000000 4.~~67666667~~61916669 0.00000000 ~~964~~952.00000000 1-A-35 0.00000000 0.00000000 4.~~88000126~~82000060 0.00000000 ~~964~~952.~~00001396~~00001861 1-A-36 0.00000000 0.00000000 4.~~88000000~~82000000 0.00000000 ~~964~~952.00000000 1-A-37 0.00000000 0.00000000 4.~~67666663~~61916668 0.00000000 ~~964~~952.00000000 1-A-38 0.00000000 0.00000000 4.~~87999996~~82000123 0.00000000 ~~963~~951.~~99999535~~99999380 1-A-39 0.00000000 0.00000000 4.~~87999989~~81999989 0.00000000 ~~964~~952.00000000 1-A-40 0.00000000 0.00000000 4.~~67666665~~61916669 0.00000000 ~~964~~952.00000000 1-A-41 0.00000000 0.00000000 4.~~88000061~~81999962 0.00000000 ~~964~~952.~~00000465~~00000620 1-A-42 0.00000000 0.00000000 4.~~87999995~~81999995 0.00000000 ~~964~~952.00000000 2-A-1 0.00000000 0.00000000 4.~~54993446~~51711928 0.00000000 ~~946~~942.~~20072940~~34272295 30-IO 0.00000000 0.00000000 4.~~72255249~~58818331 0.00000000 ~~917~~881.~~63668271~~70411441 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~988~~987.~~94220480~~88763795 M-1 0.00000000 0.00000000 5.~~05153735~~04422151 0.00000000 996.~~88469883~~02377002 B-1 0.00000000 0.00000000 5.~~05153751~~04422195 0.00000000 996.~~88469932~~02377144 B-2 0.00000000 0.00000000 5.~~05153666~~04422113 0.00000000 996.~~88469899~~02377138 B-3 0.00000000 0.00000000 5.~~05153625~~04422229 0.00000000 996.~~88469818~~02377196 B-4 0.00000000 0.00000000 5.~~05153711~~04422047 0.00000000 996.~~88469917~~02377251 B-5 0.00000000 0.00000000 5.~~05153981~~04422131 0.00000000 996.~~88470141~~02377049 B-6 0.00000000 0.00000000 5.~~05153898~~04421810 0.00000000 996.~~88469964~~02377287 T-A-1A 0.00000000 0.00000000 4.~~32739250~~33884838 0.00000000 ~~936~~913.~~55440300~~84621025 T-A-1B 0.00000000 0.00000000 4.~~66988382~~53120633 0.00000000 ~~936~~913.~~55440302~~84621023 T-A-2 0.00000000 0.00000000 4.~~54166672~~69305549 0.00000000 1000.00000000 T-A-3 0.00000000 0.00000000 4.~~56666667~~71888879 0.00000000 1000.00000000 T-A-4 0.00000000 0.00000000 4.~~76666673~~92555564 0.00000000 1000.00000000 T-A-5 0.00000000 0.00000000 4.97033328 0.00000000 1000.00000000 T-A-6 0.00000000 0.00000000 4.97608315 0.00000000 1000.00000000 T-M-1 0.00000000 0.00000000 5.13691646 0.00000000 1000.00000000 T-M-2 0.00000000 0.00000000 45.~~89166637~~05472167 0.00000000 1000.00000000 T-M-3 0.00000000 0.00000000 5.~~14166745~~31305386 0.00000000 1000.00000000 T-M-4 0.00000000 0.00000000 5.~~30833255~~48527869 0.00000000 1000.00000000 T-M-5 0.00000000 0.00000000 5.~~43333489~~61444496 0.00000000 1000.00000000 T-B-1 0.00000000 0.00000000 5.45000000 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~232~~227.~~10069401~~85176110 0.00000000 1000.44409329 P 0.00000000 0.00000000 098933.~~00000000~~70000000 0.00000000 1000.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1718,~~509~~626,~~619~~214.8658 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~316~~564,~~105~~841.2687 Servicer Advances ~~222~~233,~~217~~178.3979 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 09,893.0037 Swap/Cap Payments 742,~~572~~550.6057 Total Deposits 1819,~~055~~476,~~515~~679.1118 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~184~~222,~~638~~217.1639 Total Administration Fees ~~209~~202,~~931~~363.1921 Payment of Interest and Principal 1719,~~660~~052,~~945~~098.7658 Total Withdrawals (Pool Distribution Amount) 1819,~~055~~476,~~515~~679.1118 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~203~~201,~~803~~236.4924 Exchange Fee ~~5,000~~0.00 LPMI Fee (Wells Fargo Bank, NA) 1,~~127~~126.7097 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~209~~202,~~931~~363.1921 *Servicer Payees include: BANK OF AMERICA, N.A.; NATIONAL CITY MTG CO; SUNTRUST MORTGAGE INC; WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Bank of America Class T-A-4 Cap Agreement 0.00 0.00 0.00 0.00 Bank of America Class 1-A-16 Cap Agreement 0.00 0.00 0.00 0.00 Bank of America Class 1-A-18 Cap Agreement 0.00 0.00 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Bank of America Class 1-A-18 Cap Agreement 0.00 0.00 0.00 Bank of New York Swap A Agreement ~~377~~389,~~339~~917.1209 375,140.34 214,~~198~~776.7875 Bank of America Swap B Agreement ~~252~~260,~~031~~432.5965 247,175.72 413,~~855~~256.8793 Bank of America Swap C Agreement ~~440~~434,~~876~~702.5074 ~~440~~420,~~358~~185.5585 ~~517~~14,516.9589 Bank of America Class 1-A-16 Cap Agreement 0.00 0.00 0.00 Bank of America Class T-A-4 Cap Agreement 0.00 0.00 0.00

Collateral Statement Group Group 1 Group 2 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~545974~~541797 5.~~981411~~978746 Weighted Average Net Rate 6.~~295974~~291797 5.~~731411~~728746 Weighted Average Pass-Through Rate 6.~~295974~~291797 5.~~731411~~728746 Weighted Average Remaining Term ~~355~~354 ~~175~~174 Principal And Interest Constant 3,~~140~~097,~~288~~798.2652 ~~357~~356,~~387~~389.3060 Beginning Loan Count ~~882~~872 7574 Loans Paid in Full 1012 10 Ending Loan Count ~~872~~860 74 Beginning Scheduled Balance ~~516~~509,~~065~~064,~~876~~377.3521 41,~~309~~037,~~932~~449.5544 Ending Scheduled Balance ~~509~~499,~~064~~491,~~377~~001.2128 4140,~~037~~870,~~449~~896.4402 Actual Ending Collateral Balance ~~509~~499,~~313~~742,~~110~~710.8011 4140,~~134~~967,~~547~~573.1729 Scheduled Principal ~~325~~322,~~160~~635.2150 151,~~477~~929.5518 Unscheduled Principal 69,~~676~~250,~~338~~740.9343 ~~121~~14,~~005~~624.5624 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~815~~775,~~128~~163.0502 ~~205~~204,~~909~~460.7542 Servicing Fees ~~107~~106,~~513~~055.7208 8,~~606~~549.2447 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~707~~669,~~614~~107.3394 ~~197~~195,~~303~~910.5195 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group T2 Total Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 7.~~169133~~164183 6.~~790239~~785811 Weighted Average Net Rate 6.~~919133~~914183 6.~~540239~~535811 Weighted Average Pass-Through Rate 6.~~915918~~910931 6.~~538856~~534411 Weighted Average Remaining Term ~~352~~351 ~~346~~345 Principal And Interest Constant 2,~~712~~679,~~870~~970.8137 6,~~210~~134,~~546~~158.3749 Beginning Loan Count 2,~~022~~006 2,~~979~~952 Loans Paid in Full 1618 2730 Ending Loan Count 21,~~006~~988 2,~~952~~922 Beginning Scheduled Balance ~~420~~415,~~880~~832,~~962~~132.8071 ~~978~~965,~~256~~933,~~771~~959.7036 Ending Scheduled Balance ~~415~~411,832,~~132~~243.7150 ~~965~~952,~~933~~194,~~959~~140.3680 Actual Ending Collateral Balance ~~415~~412,~~998~~003,~~985~~515.7830 ~~966~~952,~~446~~713,~~643~~798.7570 Scheduled Principal ~~198~~197,~~410~~389.9918 ~~675~~671,~~048~~953.7586 Unscheduled Principal 43,~~850~~802,~~419~~500.1003 1113,~~647~~067,~~763~~864.5970 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~514~~482,~~459~~581.8219 5,~~535~~462,~~497~~204.6263 Servicing Fees 8786,~~683~~631.5369 ~~203~~201,~~803~~236.4924 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 1,~~127~~126.7097 1,~~127~~126.7097 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~425~~394,~~648~~822.5953 5,~~330~~259,~~566~~841.4342 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 09,893.0037 09,893.0037 Prepayment Penalty Paid Count 01 01 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Miscellaneous Reporting OC Release Amount 0.00 Monthly Excess Cash ~~438~~395,~~217~~079.6720 Extra Principal Distribution 0.00 OC Increase Amount 0.00 OC Deficiency Amount 0.00 OC Amount 1,921,530.50 Target OC Amount 1,921,530.50

Additional Reporting - Group Level Miscellaneous Reporting Group 1 Recoveries 0.00 Non-PO Recovery 0.00 PO Recovery 0.00 Liquidation Proceeds 0.00 Senior Percentage 95.~~078222~~016269% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~921778~~983731% Subordinate Prepayment Percentage 0.000000% Group 2 Recoveries 0.00 Liquidation Proceeds 0.00 Senior Percentage 9594.~~004983~~990254% Senior Prepayment Percentage 100.000000% Subordinate Percentage 45.~~995017~~009746% Subordinate Prepayment Percentage 0.000000% Group T2 Recoveries 0.00 Trigger Event Reporting Group 1 Group 1 Senior Step Down Test Trigger Result Pass Group 1 Shifting Interest Cumulative Loss Test Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Group 1 Shifting Interest Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 35.~~558993~~269988% Group 2 Group 2 Senior Step Down Test Trigger Result Pass Group 2 Shifting Interest Cumulative Loss Test Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Group 2 Shifting Interest Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% Group T2 Group T2 Step Up Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.250000% Calculated Value 0.000000% Group T2 Step Up Enhancement Delinquency Trigger Trigger Result Pass Threshold Value 3.~~286125~~318041% Calculated Value 12.~~054502~~054851% Group T2 Step Up 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 12 0 0 12 ~~750~~816,~~000~~190.0076 0.00 0.00 ~~750~~816,~~000~~190.0076 30 Days 7684 0 0 0 7684 2522,~~800~~041,~~165~~271.2235 0.00 0.00 0.00 2522,~~800~~041,~~165~~271.2235 60 Days 2018 0 01 0 2019 65,~~688~~949,~~809~~524.1398 0.00 0212,000.00 0.00 6,~~688~~161,~~809~~524.1398 90 Days 48 0 03 0 411 13,~~995~~288,~~817~~969.4402 0.00 01,666,848.00 0.00 14,~~995~~955,817.4402 120 Days 23 0 05 0 28 ~~561~~1,~~150~~601,025.00 0.00 02,001,313.0090 0.00 ~~561~~3,~~150~~602,338.0090 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 ~~102~~113 12 09 0 ~~103~~124 3532,~~045~~880,~~941~~790.7935 ~~750~~816,~~000~~190.0076 03,880,161.0090 0.00 3537,~~795~~577,~~941~~143.7901 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.~~033875~~068446% 0.000000% 0.000000% 0.~~033875~~068446% 0.~~077604~~085670% 0.000000% 0.000000% 0.~~077604~~085670% 30 Days 2.~~574526~~874743% 0.000000% 0.000000% 0.000000% 2.~~574526~~874743% 2.~~669590~~313525% 0.000000% 0.000000% 0.000000% 2.~~669590~~313525% 60 Days 0.~~677507~~616016% 0.000000% 0.~~000000~~034223% 0.000000% 0.~~677507~~650240% 0.~~692103~~624482% 0.000000% 0.~~000000~~022252% 0.000000% 0.~~692103~~646734% 90 Days 0.~~135501~~273785% 0.000000% 0.~~000000~~102669% 0.000000% 0.~~135501~~376454% 0.~~206511~~345221% 0.000000% 0.~~000000~~174958% 0.000000% 0.~~206511~~520179% 120 Days 0.~~067751~~102669% 0.000000% 0.~~000000~~171116% 0.000000% 0.~~067751~~273785% 0.~~058063~~168049% 0.000000% 0.~~000000~~210065% 0.000000% 0.~~058063~~378113% 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.~~455285~~867214% 0.~~033875~~068446% 0.~~000000~~308008% 0.000000% 34.~~489160~~243669% 3.~~626268~~451277% 0.~~077604~~085670% 0.~~000000~~407275% 0.000000% 3.~~703871~~944222% 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 ~~222~~233,~~217~~178.3979

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 1 0 0 1 750,000.00 0.00 0.00 750,000.00 30 Days 128 0 0 0 12 8 4,~~335~~976,~~703~~917.1764 0.00 0.00 0.00 84,~~335~~976,~~703~~917.1764 60 Days 01 0 0 0 01 0494,580.0075 0.00 0.00 0.00 0494,580.0075 90 Days 02 0 0 0 02 01,375,494.0060 0.00 0.00 0.00 01,375,494.0060 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 1211 1 0 0 1312 86,~~335~~846,~~703~~992.1799 750,000.00 0.00 0.00 97,~~085~~596,~~703~~992.1799 0-29 Days 0.~~114679~~116279% 0.000000% 0.000000% 0.~~114679~~116279% 0.~~147257~~150077% 0.000000% 0.000000% 0.~~147257~~150077% 30 Days 10.~~376147~~930233% 0.000000% 0.000000% 0.000000% 10.~~376147~~930233% 10.~~636656~~995896% 0.000000% 0.000000% 0.000000% 10.~~636656~~995896% 60 Days 0.~~000000~~116279% 0.000000% 0.000000% 0.000000% 0.~~000000~~116279% 0.~~000000~~098967% 0.000000% 0.000000% 0.000000% 0.~~000000~~098967% 90 Days 0.~~000000~~232558% 0.000000% 0.000000% 0.000000% 0.~~000000~~232558% 0.~~000000~~275241% 0.000000% 0.000000% 0.000000% 0.~~000000~~275241% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~376147~~279070% 0.~~114679~~116279% 0.000000% 0.000000% 1.~~490826~~395349% 1.~~636656~~370104% 0.~~147257~~150077% 0.000000% 0.000000% 1.~~783913~~520181% 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 10 0 0 0 10 ~~786,790~~0.2900 0.00 0.00 0.00 ~~786,790~~0.2900 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 10 0 0 0 10 ~~786,790~~0.2900 0.00 0.00 0.00 ~~786,790~~0.2900 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~351351~~000000% 0.000000% 0.000000% 0.000000% 10.~~351351~~000000% 10.~~912724~~000000% 0.000000% 0.000000% 0.000000% 10.~~912724~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~351351~~000000% 0.000000% 0.000000% 0.000000% 10.~~351351~~000000% 10.~~912724~~000000% 0.000000% 0.000000% 0.000000% 10.~~912724~~000000% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group T2 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 01 0 0 01 066,190.0076 0.00 0.00 066,190.0076 30 Days 6376 0 0 0 6376 1617,~~677~~064,~~671~~353.7671 0.00 0.00 0.00 1617,~~677~~064,~~671~~353.7671 60 Days 2017 0 01 0 2018 65,~~688~~454,~~809~~944.1323 0.00 0212,000.00 0.00 65,~~688~~666,~~809~~944.1323 90 Days 46 0 03 0 49 1,~~995~~913,~~817~~474.4442 0.00 01,666,848.00 0.00 13,~~995~~580,~~817~~322.4442 120 Days 23 0 05 0 28 ~~561~~1,~~150~~601,025.00 0.00 02,001,313.0090 0.00 ~~561~~3,~~150~~602,338.0090 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 89102 01 09 0 89112 2526,~~923~~033,~~448~~797.3336 066,190.0076 03,880,161.0090 0.00 2529,~~923~~980,~~448~~150.3302 0-29 Days 0.~~000000~~050302% 0.000000% 0.000000% 0.~~000000~~050302% 0.~~000000~~016066% 0.000000% 0.000000% 0.~~000000~~016066% 30 Days 3.~~140578~~822938% 0.000000% 0.000000% 0.000000% 3.~~140578~~822938% 4.~~009065~~141798% 0.000000% 0.000000% 0.000000% 4.~~009065~~141798% 60 Days 0.~~997009~~855131% 0.000000% 0.~~000000~~050302% 0.000000% 0.~~997009~~905433% 1.~~607891~~324004% 0.000000% 0.~~000000~~051456% 0.000000% 1.~~607891~~375460% 90 Days 0.~~199402~~301811% 0.000000% 0.~~000000~~150905% 0.000000% 0.~~199402~~452716% 0.~~479765~~464432% 0.000000% 0.~~000000~~404571% 0.000000% 0.~~479765~~869003% 120 Days 0.~~099701~~150905% 0.000000% 0.~~000000~~251509% 0.000000% 0.~~099701~~402414% 0.~~134892~~388595% 0.000000% 0.~~000000~~485752% 0.000000% 0.~~134892~~874347% 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 45.~~436690~~130785% 0.~~000000~~050302% 0.~~000000~~452716% 0.000000% 45.~~436690~~633803% 6.~~231613~~318829% 0.~~000000~~016066% 0.~~000000~~941779% 0.000000% 67.~~231613~~276673% Please refer to CTSLink.com for a list of delinquency code descriptions.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Detail~~History* -New ~~All~~Foreclosure ~~Mortgage~~Loans Month Foreclosure Percentage Loans in Foreclosure ~~during~~9 Jul-06 0.000% Original Principal Balance 3,881,198.00 Aug-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 3,880,161.90 Sep-06 No0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 9 Dec-06 0.000% Original Principal Balance 3,881,198.00 Jan-07 0.000% Current Actual Balance 3,880,161.90 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.407% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 - No Foreclosure Information to report this period. Group 2 - No Foreclosure Information to report this period. Group T2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 9 Jul-06 No0.000% Original Principal Balance 3,881,198.00 Aug-06 0.000% Current Actual Balance 3,880,161.90 Sep-06 0.000% Oct-06 0.000% Current Foreclosure ~~Information~~Total toNov-06 0.000% Loans in Foreclosure 9 Dec-06 0.000% Original Principal Balance 3,881,198.00 Jan-07 0.000% Current Actual Balance 3,880,161.90 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.942% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance NoGroup ~~Foreclosure~~T2 ~~Loans~~0001503602 ~~this~~Jun-2007 ~~Period~~01-Jan-2007 GA 70.00 980,000.00 Group T2 0001504852 Jun-2007 01-Jan-2007 NY 70.00 395,500.00 Group T2 0001543990 Jun-2007 01-Feb-2007 IL 69.99 277,550.00 Group T2 0145375796 Jun-2007 01-Jan-2007 NY 80.00 336,000.00 Group T2 0145660908 Jun-2007 01-Feb-2007 NY 80.00 531,648.00 Group T2 0145770657 Jun-2007 01-Dec-2006 CA 80.00 212,000.00 Group T2 0145879706 Jun-2007 01-Jan-2007 CA 80.00 799,200.00 Group T2 0204218218 Jun-2007 01-Dec-2006 MA 80.00 260,000.00 Group T2 0204532493 Jun-2007 01-Feb-2007 PA 95.00 89,300.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGroup ~~Foreclosure~~T2 ~~Loans~~0001503602 ~~this~~979,342.44 ~~Period~~01-Jan-2007 4 8.000% 25,256.65 Group T2 0001504852 395,500.00 01-Jan-2007 4 7.000% 8,898.72 Group T2 0001543990 277,550.00 01-Jan-2007 4 7.875% 7,054.40 Group T2 0145375796 336,000.00 01-Feb-2007 3 7.625% 8,260.00 Group T2 0145660908 531,648.00 01-Feb-2007 3 7.500% 12,847.75 Group T2 0145770657 212,000.00 01-Mar-2007 2 7.375% 5,035.00 Group T2 0145879706 799,200.00 01-Feb-2007 3 8.375% 21,645.00 Group T2 0204218218 259,621.46 01-Jan-2007 4 7.625% 6,370.57 Group T2 0204532493 89,300.00 01-Jan-2007 4 7.500% 2,154.04

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Jun~~Jul-06 0.000% Original Principal Balance 066,605.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 066,190.0076 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 12 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~750~~816,~~000~~605.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~750~~816,~~000~~190.0076 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.~~000~~077% ~~Apr~~May-07 0.~~077~~078% ~~May~~Jun-07 0.~~078~~086% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jun~~Jul-06 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 1 ~~Nov~~Dec-06 0.000% Original Principal Balance 750,000.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance 750,000.00 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.~~000~~145% ~~Apr~~May-07 0.~~145~~147% ~~May~~Jun-07 0.~~147~~150% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 - No Bankruptcy Information to report this period. Group T2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jul-06 No0.000% Original Principal Balance 66,605.00 Aug-06 0.000% Current Actual Balance 66,190.76 Sep-06 0.000% Oct-06 0.000% Current Bankruptcy ~~Information~~Total toNov-06 0.000% Loans in Bankruptcy 1 Dec-06 0.000% Original Principal Balance 66,605.00 Jan-07 0.000% Current Actual Balance 66,190.76 Feb-07 0.000% Mar-07 0.000% Apr-07 0.000% May-07 0.000% Jun-07 0.016% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Group 1 6703439338 Apr-2007 01-Jan-2007 CA 70.09 750,000.00 Group T2 0001406159 Jun-2007 01-Oct-2006 IL 70.00 66,605.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest Group 1 6703439338 750,000.00 01-~~Apr~~May-2007 0 6.750% 8,125.00 Group T2 0001406159 66,190.76 01-May-2007 0 7.375% 786.33

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 1 912 67,~~319~~130,~~439~~700.00 67,~~298~~107,~~342~~314.8269 10 ~~314,500~~0.00 ~~314,500~~0.00 Group 2 10 ~~111,000~~0.00 ~~108,140~~0.5400 0 0.00 0.00 Group T2 16 43,~~838~~164,~~115~~720.00 43,~~828~~155,~~985~~486.1559 02 0561,150.00 0561,150.00 Total 2628 1110,~~268~~295,~~554~~420.00 1110,~~235~~262,~~468~~801.5128 12 ~~314~~561,~~500~~150.00 ~~314~~561,~~500~~150.00

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 0.00 682,~~026~~148,514.8935 Group 2 0 0.00 0.00 0 0.00 0.00 1314,~~231~~624.9024 Group T2 0 0.00 0.00 0 0.00 0.00 2387,~~652~~733.7487 Total 0 0.00 0.00 0 0.00 0.00 ~~104~~2,~~911~~250,872.5346

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~0001418587~~0001352602 NJNY 7180.4300 01-Dec-2006 ~~600~~432,000.00 ~~600~~428,~~000~~703.0074 Group 1 ~~0001447122~~0001468209 CANJ 5680.4000 01-Dec-2006 ~~730~~472,~~439~~000.00 ~~726~~468,~~518~~890.5461 Group 1 ~~0001453196~~0004982254 CATX 5379.7799 01-~~Dec~~Jan-~~2006~~2007 ~~535~~484,000.00 ~~532~~481,~~312~~131.7765 Group 1 ~~0001467310~~0156895104 NJTX 7772.6591 01-Dec-2006 ~~314~~495,~~500~~200.00 ~~314~~491,937.82 Group 1 6077088976 CA 74.90 01-Feb-2007 535,500.00 533,111.46 Group 1 ~~0001475319~~6090122976 DCIL 4074.38 01-Feb-2007 900,000.00 896,358.41 Group 1 6187850166 CA 80.00 01-~~Dec~~Jan-~~2006~~2007 ~~400~~580,000.00 ~~400~~580,000.00 Group 1 ~~6326217376~~6668905307 CAPA 7376.3377 01-Feb-2007 1760,~~100,~~000.00 1756,~~096,085~~527.6832 Group 1 ~~6510783670~~6777016954 CA 7970.6600 01-~~Jul~~Jan-~~2006~~2007 ~~928~~910,000.00 ~~918~~910,~~740~~000.8800 Group 1 ~~6574399843~~6783190645 HIIL 80.00 01-Feb-2007 ~~444~~572,000.00 ~~442~~569,~~567~~509.0269 Group 1 ~~6657125008~~6813762157 CA 7280.7500 01-Mar-2007 ~~702~~440,000.00 ~~700~~438,~~427~~508.2462 Group 1 ~~6897396583~~6866924704 ILFL 8068.0075 01-Feb-2007 ~~880~~550,000.00 ~~877~~547,~~159~~546.9176 Group 2T2 ~~6518231318~~0001515984 FLIL 5575.5000 01-~~Sep~~Jan-~~2006~~2007 ~~111~~416,~~000~~250.00 ~~107~~416,~~773~~250.6600 Group T2 ~~0001514745~~0001528675 FLGA 7370.3400 01-Jan-2007 ~~550~~144,~~076~~900.00 ~~548~~144,~~059~~900.9100 Group T2 ~~0001519911~~0001532580 NCTX 7085.00 01-Jan-2007 ~~107~~135,~~730~~150.00 ~~107~~134,~~304~~610.6953 Group T2 ~~0001524769~~0001540813 MDAZ 8079.0099 01-~~Dec~~Jan-~~2006~~2007 ~~291~~328,~~200~~700.00 ~~289~~326,~~946~~892.7877 Group T2 ~~0001528486~~0004901644 NJOH 7571.0043 01-Jan-2007 ~~525~~150,000.00 ~~525~~149,~~000~~370.0035 Group T2 ~~0001533890~~0004936311 IL 7090.00 01-~~Feb~~Jan-2007 ~~105~~274,~~000~~500.00 ~~104~~273,~~700~~258.6939 Group T2 ~~0004562544~~0004937352 PAWA 90.00 01-Jan-2007 ~~158,~~211,500.00 ~~157~~211,~~616~~500.5100 Group T2 ~~0004643441~~0004952399 CAOH 5280.7000 01-Jan-2007 ~~263~~88,~~500~~000.00 ~~262~~87,~~439~~639.3473 Group T2 ~~0004931481~~0004953153 MDWI 9580.00 01-Jan-2007 ~~364~~154,~~800~~400.00 ~~363~~154,~~559~~353.6836 Group T2 ~~0004948166~~0004954685 WAWV 8070.00 01-Jan-2007 ~~247~~136,~~012~~500.00 ~~245~~135,~~827~~851.8332 Group T2 ~~0004980198~~0004994930 TXDE 73.0947 01-Jan-2007 43180,~~486~~000.00 43179,~~330~~079.5552 Group T2 ~~0038417739~~0005034739 FLWA 7080.00 01-~~Feb~~Jan-2007 ~~475~~159,~~300~~200.00 ~~475~~159,~~300~~173.0006 Group T2 ~~0145605895~~0132039290 FL 8079.0099 01-~~Dec~~Jan-~~2006~~2007 ~~372~~315,~~000~~450.00 ~~372~~314,~~000~~125.0091 Group T2 ~~0145651733~~0145599940 NYFL 8090.00 01-~~Dec~~Feb-~~2006~~2007 ~~516~~90,000.00 ~~513~~89,~~548~~716.0435 Group T2 ~~0145892790~~0145629333 NHMD 80.00 01-~~Dec~~Feb-~~2006~~2007 ~~168~~104,000.00 ~~168~~103,~~000~~825.0084 Group T2 ~~0146117890~~0145657615 FLNJ 80.00 01-~~Feb~~Jan-2007 ~~500~~344,000.00 ~~499~~343,~~332~~255.3496 Group T2 ~~0204520522~~0145689576 NCFL 7964.9880 01-Jan-2007 ~~150~~405,~~800~~000.00 ~~150~~403,~~800~~122.36 Group T2 0204391114 MO 80.00 01-Dec-2006 88,320.00 87,840.71

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~0001418587~~0001352602 Loan Paid in Full 0(2) 6.~~750~~375% 360 56 Group 1 ~~0001447122~~0001468209 Loan Paid in Full 0 6.~~625~~375% 360 56 Group 1 ~~0001453196~~0004982254 Loan Paid in Full 0(1) 76.500% 360 5 Group 1 ~~0001467310~~0156895104 ~~Repurchase~~Loan 1Paid in Full 0 6.375% 360 56 Group 1 ~~0001475319~~6077088976 Loan Paid in Full 0 6.~~375~~625% 360 54 Group 1 ~~6326217376~~6090122976 Loan Paid in Full 0 67.~~625~~125% 360 34 Group 1 ~~6510783670~~6187850166 Loan Paid in Full 0(1) 67.~~625~~750% 360 105 Group 1 ~~6574399843~~6668905307 Loan Paid in Full ~~(1)~~0 76.~~125~~500% 360 34 Group 1 ~~6657125008~~6777016954 Loan Paid in Full 0 7.~~500~~750% 360 25 Group 1 ~~6897396583~~6783190645 Loan Paid in Full 2(1) 76.~~125~~750% 360 34 Group 21 ~~6518231318~~6813762157 Loan Paid in Full 0 76.~~000~~875% ~~180~~360 83 Group T21 ~~0001514745~~6866924704 Loan Paid in Full 0 76.625% 360 4 Group T2 ~~0001519911~~0001515984 ~~Loan~~Repurchase ~~Paid~~4 in8.500% ~~Full~~360 05 Group T2 0001528675 Repurchase 4 7.~~250~~125% 360 45 Group T2 ~~0001524769~~0001532580 Loan Paid in Full 0 78.~~750~~125% 360 5 Group T2 ~~0001528486~~0001540813 Loan Paid in Full 0 86.~~625~~500% 360 45 Group T2 ~~0001533890~~0004901644 Loan Paid in Full 0(1) 7.~~750~~875% 360 35 Group T2 ~~0004562544~~0004936311 Loan Paid in Full 0 7.500% 360 45 Group T2 ~~0004643441~~0004937352 Loan Paid in Full 0 76.~~250~~375% 360 45 Group T2 ~~0004931481~~0004952399 Loan Paid in Full 0(1) 8.000% 360 45 Group T2 ~~0004948166~~0004953153 Loan Paid in Full 0 67.250% 360 45 Group T2 ~~0004980198~~0004954685 Loan Paid in Full 01 7.~~750~~250% 360 45 Group T2 ~~0038417739~~0004994930 Loan Paid in Full 0 76.~~375~~875% 360 35 Group T2 ~~0145605895~~0005034739 Loan Paid in Full 0 76.~~750~~875% 360 5 Group T2 ~~0145651733~~0132039290 Loan Paid in Full 0(1) 7.~~250~~875% 360 5 Group T2 ~~0145892790~~0145599940 Loan Paid in Full 01 8.~~000~~375% 360 54 Group T2 ~~0146117890~~0145629333 Loan Paid in Full 0 7.500% 360 34 Group T2 ~~0204520522~~0145657615 Loan Paid in Full (1) 7.250% 360 45 Group T2 0145689576 Loan Paid in Full 0 7.375% 360 5 Group T2 0204391114 Loan Paid in Full (1) 7.375% 360 6

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group 1 0 0.00 0.00 0.00 Group 2 0 0.00 0.00 0.00 Group T2 01 0314,350.0022 09,893.0037 0.00 Total 01 0314,350.0022 09,893.0037 0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period Paid In Prepayment Prepayment Loan Full Prior Penalty Penalty Group Number Date Balance Amount Waived NoGroup ~~Prepayment~~T2 ~~Penalties~~0132039290 ~~this~~05/30/2007 ~~Period~~314,350.22 9,893.37 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 1.~~191~~354% Current Month 1315.~~397~~089% Current Month 1,~~547~~414.~~263~~840% 3 Month Average 01.~~957~~170% 3 Month Average 1013.~~877~~155% 3 Month Average 1,~~654~~536.~~671~~736% 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 8.256% N/A Mar-2007 1,768.645% N/A Apr-2007 10.978% N/A Apr-2007 1,648.104% N/A May-2007 13.397% N/A May-2007 1,547.263% N/A Jun-2007 15.089% N/A Jun-2007 1,414.840% 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 1.~~295~~818% Current Month 1419.~~475~~765% Current Month 1,~~562~~751.~~060~~520% 3 Month Average 1.~~022~~293% 3 Month Average 1114.~~565~~350% 3 Month Average 1,~~646~~508.~~810~~673% 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 11.410% N/A Mar-2007 2,165.931% N/A Apr-2007 8.810% N/A Apr-2007 1,212.440% N/A May-2007 14.475% N/A May-2007 1,562.060% N/A Jun-2007 19.765% N/A Jun-2007 1,751.520% 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 0.~~294~~036% Current Month 30.~~471~~428% Current Month ~~384~~38.~~162~~814% 3 Month Average 1.~~385~~391% 3 Month Average 13.~~730~~804% 3 Month Average 1,913.~~837~~525% 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 0.204% N/A Mar-2007 39.750% N/A Apr-2007 37.513% N/A Apr-2007 5,317.599% N/A May-2007 3.471% N/A May-2007 384.162% N/A Jun-2007 0.428% N/A Jun-2007 38.814% 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 T2 SMM CPR PSA Current Month 10.~~153~~915% Current Month 1210.~~991~~442% Current Month 1,~~649~~057.~~207~~315% 3 Month Average 0.~~833~~995% 3 Month Average 911.~~497~~298% 3 Month Average 1,~~575~~495.~~158~~222% 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 5.040% N/A Mar-2007 1,297.123% N/A Apr-2007 10.461% N/A Apr-2007 1,779.145% N/A May-2007 12.991% N/A May-2007 1,649.207% N/A Jun-2007 10.442% N/A Jun-2007 1,057.315% 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))

Breaches Current Loan Scheduled Current Current Number Balance Rate Payment ~~0001467310~~0001515984 ~~314~~416,~~500~~250.00 68.~~375~~500% 12,~~670~~948.7844 0001528675 144,900.00 7.125% 860.34 Loans reported as breaches were repurchased due to a breach of the representations and warrants of the governing transaction document(s).

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($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 4 2,~~649~~644,~~258~~983.8073 0.~~274~~278 0 0.00 0.000 5.500 5.749 8 5,~~349~~332,~~626~~269.1738 0.~~554~~560 2 1,~~057~~056,~~854~~674.3552 0.~~208~~212 5.750 5.999 44 23,~~568~~505,~~914~~417.2853 2.~~440~~469 16 10,~~518~~505,~~311~~910.4640 2.~~066~~103 6.000 6.249 92 49,~~260~~167,~~480~~941.0183 5.~~100~~164 55 33,~~786~~751,~~318~~343.5491 6.~~637~~757 6.250 6.499 ~~440~~436 ~~208~~206,~~091~~251,~~741~~952.0043 21.~~543~~661 ~~268~~265 ~~165~~164,~~819~~263,~~147~~653.1241 32.~~573~~886 6.500 6.749 ~~477~~472 ~~190~~187,~~339~~479,~~833~~743.5847 19.~~705~~689 ~~258~~254 ~~142~~139,~~043~~552,~~440~~934.4697 27.~~903~~939 6.750 6.999 ~~507~~503 ~~164~~161,~~839~~390,~~667~~555.6263 1716.~~065~~949 ~~180~~178 ~~100~~97,~~787~~752,~~057~~868.6701 19.~~798~~570 7.000 7.249 ~~289~~287 8483,~~798~~677,~~914~~399.6309 8.~~779~~788 5453 3433,~~169~~226,~~456~~780.5038 6.~~712~~652 7.250 7.499 ~~430~~425 ~~106~~105,~~306~~118,~~290~~814.1923 11.~~006~~040 27 16,~~376~~366,~~639~~204.6545 3.~~217~~277 7.500 7.749 ~~282~~280 6059,~~162~~761,~~148~~152.4451 6.~~228~~276 6 1,~~756~~754,~~151~~794.4168 0.~~345~~351 7.750 7.999 ~~211~~207 4038,~~882~~920,~~314~~342.6832 4.~~232~~087 53 21,~~690~~200,~~329~~208.7571 0.~~528~~240 8.000 8.249 8482 15,~~855~~627,~~899~~043.0118 1.~~642~~641 1 59,~~670~~627.3084 0.012 8.250 8.499 4241 7,~~114~~021,~~109~~142.3807 0.737 0 0.00 0.000 8.500 8.749 2625 4,~~747~~328,~~567~~732.4587 0.~~492~~455 0 0.00 0.000 8.750 8.999 14 1,~~751~~750,~~285~~763.9426 0.~~181~~184 0 0.00 0.000 9.000 9.249 1 108,500.00 0.011 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 1 107,~~408~~387.1827 0.011 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total 2,~~952~~922 ~~965~~952,~~933~~194,~~959~~140.3680 100.000 ~~872~~860 ~~509~~499,~~064~~491,~~377~~001.2128 100.000

Interest Rate Stratification (continued) Group 2 Group T2 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 4 2,~~649~~644,~~258~~983.8073 6.~~456~~472 0 0.00 0.000 5.500 5.749 5 3,~~939~~924,~~336~~464.6787 9.~~599~~602 1 ~~352~~351,~~435~~129.1599 0.085 5.750 5.999 19 11,~~410~~361,~~071~~232.59 27.~~804~~798 9 1,~~640~~638,~~531~~274.2354 0.~~395~~398 6.000 6.249 22 12,~~553~~499,~~406~~287.6229 30.~~590~~582 15 2,~~920~~917,~~754~~310.8563 0.~~702~~708 6.250 6.499 20 8,~~246~~210,~~628~~139.2882 20.~~095~~088 ~~152~~151 3433,~~025~~778,~~965~~159.6020 8.~~183~~202 6.500 6.749 3 1,~~457~~451,~~031~~873.7930 3.~~550~~552 ~~216~~215 46,~~839~~474,~~361~~935.3320 11.~~264~~285 6.750 6.999 0 0.00 0.000 ~~327~~325 6463,~~052~~637,~~609~~687.9562 15.~~403~~452 7.000 7.249 1 ~~781~~778,~~715~~914.6942 1.~~905~~906 ~~234~~233 49,~~847~~671,~~742~~704.4429 1112.~~987~~061 7.250 7.499 0 0.00 0.000 ~~403~~398 8988,~~929~~752,~~650~~609.5478 21.~~626~~551 7.500 7.749 0 0.00 0.000 ~~276~~274 58,~~405~~006,~~997~~357.0383 14.~~046~~085 7.750 7.999 0 0.00 0.000 ~~206~~204 3837,~~191~~720,~~984~~133.9361 9.~~184~~159 8.000 8.249 0 0.00 0.000 8381 15,~~796~~567,~~228~~415.7134 3.~~799~~780 8.250 8.499 0 0.00 0.000 4241 7,~~114~~021,~~109~~142.3807 1.~~711~~705 8.500 8.749 0 0.00 0.000 2625 4,~~747~~328,~~567~~732.4587 1.~~142~~051 8.750 8.999 0 0.00 0.000 14 1,~~751~~750,~~285~~763.9426 0.~~421~~425 9.000 9.249 0 0.00 0.000 1 108,500.00 0.026 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 1 107,~~408~~387.1827 0.026 9.750 9.999 0 0.00 0.000 0 0.00 0.000 >= 10.000 0 0.00 0.000 0 0.00 0.000 Total 74 4140,~~037~~870,~~449~~896.4402 100.000 21,~~006~~988 ~~415~~411,832,~~132~~243.7150 100.000

SUPPLEMENTAL REPORTING Closing Date February 27, 2007 Determination Date With respect to any Distribution Date and for each Servicer, as defined in the applicable Servicing Agreement. Bank of America, N.A. - The 16th or immediately preceding Business Day of the month of the related Distribution Date. Suntrust Mortgage, Inc. - The 15th or immediately following Business Day of each month. Wells Fargo Bank, N.A. - The Business Day immediately preceding the related Remittance Date. National City Mortgage Co. - The 15th or immediately preceding Business Day of the month of the related Remittance Date. Countrywide Home Loans, Inc. - The 15th or immediately following Business Day of each month. Washington Mutual Bank, F.A. - The 13th or immediately following Business Day of each month. Distribution Date The 25th day of each month beginning in March 2007 (or, if such day is not a Business Day, the next Business Day). LIBOR Determination Date With respect to each class of Certificates whose Pass-Through Rate or Certificate Interest Rate is based on One-Month LIBOR, for each Distribution Date beginning with the second Distribution Date, the second LIBOR Business Day prior to the immediately preceding Distribution Date. Record Date With respect to the Shifting Interest Certificates and the Overcollateralized Certificates (other than the Class T-A-1A, Class T-A-2, Class T-A-3, Class T-A-4, Class T-M-2, Class T M 3, Class T-M-4 and Class T-M-5 Certificates), the last Business Day of the month immediately preceding the month in which the related Distribution Date occurs. With respect to the Class T-A-1A, Class T-A-2, Class T-A-3, Class T-A-4, Class T-M-2, Class T M 3, Class T-M-4 and Class T-M-5 Certificates, the Business Day immediately preceding each Distribution Date; provided, however, if Definitive Certificates are issued for any of such Certificates, the Record Date for such Certificates will be the last Business Day of the month preceding such Distribution Date. Remittance Date The 18th day of each month beginning in March 2007 (or, if such day is not a Business Day, the preceding Business Day). Exchangeable Certificates Class Max Amount Issued Balance 1-A-2 111,791,000.00 104,438,000.00 1-A-3 106,425,000.00 0.00 1-A-4 4,434,375.00 0.00 1-A-5 5,366,000.00 0.00 1-A-6 223,583.00 0.00 1-A-7 68,234,000.00 68,234,000.00 1-A-8 2,843,083.00 2,843,083.00 1-A-9 24,601,000.00 0.00 1-A-10 1,025,041.00 0.00 1-A-11 75,649,000.00 24,601,000.00 1-A-12 3,152,041.00 0.00 1-A-13 17,185,000.00 5,589,000.00 1-A-14 716,041.00 0.00 1-A-17 6,555,000.00 6,555,000.00 1-A-24 111,791,000.00 0.00 1-A-25 4,657,958.00 0.00 1-A-26 106,425,000.00 7,000,000.00 1-A-27 5,366,000.00 353,000.00 1-A-28 49,697,800.00 49,697,800.00 1-A-29 11,921,000.00 0.00 1-A-30 68,234,000.00 0.00 1-A-31 24,601,000.00 24,601,000.00 1-A-32 75,649,000.00 0.00 1-A-33 17,185,000.00 0.00 1-A-34 92,835,000.00 0.00 1-A-35 3,868,124.00 0.00 1-A-36 92,835,000.00 0.00 1-A-37 92,834,000.00 62,644,000.00 1-A-38 3,868,082.00 3,868,082.00 1-A-39 92,834,000.00 0.00 1-A-40 185,669,000.00 0.00 1-A-41 7,736,206.00 0.00 1-A-42 185,669,000.00 0.00 Exchange Activity ~~April~~No 3,activity ~~2007~~in ~~Class~~the ~~Max~~current ~~Amount Issued Balance 1-A-2 111,791,000~~period.~~00 104,438,000.00 1-A-3 106,425,000.00 0.00 1-A-4 4,434,375.00 0.00 1-A-27 5,366,000.00 353,000.00~~

Filing Compare · Banc of America Funding 2007-2 Trust