10-D 1 jpa070a3_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: 333-141607-03 J.P. Morgan Mortgage Trust 2007-A3 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-141607 J.P. Morgan Acceptance Corporation I (Exact name of depositor as specified in its charter) J.P. Morgan Mortgage Acquisition Corp. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199642 54-2199643 54-6744158 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 2-A-3 _____ _____ __X___ ____________ 2-A-3M _____ _____ __X___ ____________ 2-A-3S _____ _____ __X___ ____________ 2-A-3L _____ _____ __X___ ____________ 2-A-3F _____ _____ __X___ ____________ 2-A-4 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 3-A-2M _____ _____ __X___ ____________ 3-A-2S _____ _____ __X___ ____________ 3-A-3 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ A-R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On June 25, 2007 a distribution was made to holders of J.P. Morgan Mortgage Trust 2007-A3. 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 J.P. Morgan Mortgage Trust 2007-A3, 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. J.P. Morgan Mortgage Trust 2007-A3 (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 J.P. Morgan Mortgage Trust 2007-A3, relating to the June 25, 2007 distribution. EX-99.1 J.P. MORGAN MORTGAGE TRUST Mortgage-Backed Pass-Through Certificate Distribution Date: 6/25/2007 J.P. MORGAN MORTGAGE TRUST Mortgage-Backed Pass-Through Certificate Series 2007-A3 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-1 46630UAA2 0405/3031/2007 5.~~51753~~50185% ~~174~~172,~~939~~716,~~500~~141.0028 ~~804~~791,~~361~~882.2110 1-A-2 46630UABO 0405/3031/2007 5.~~51753~~50185% 10,~~690~~554,~~800~~927.0041 4948,~~155~~393.6503 2-A-1 46630UAC8 0405/3031/2007 5.~~85799~~84783% 95,~~561~~118,~~000~~271.0009 ~~466~~463,~~496~~529.3361 2-A-2 46630UAD6 0405/3031/2007 5.~~85799~~84783% 22,267,000.00 108,~~699~~511.9337 2-A-3 46630UAE4 0405/3031/2007 5.~~85799~~84783% 45,990,500.00 224,~~510~~120.0054 2-A-3F3M ~~46630UAJ3~~46630UAF1 0405/3031/2007 05.~~50000~~59783% 045,990,500.00 19214,~~162~~539.7119 2-A-3L3S ~~46630UAH7~~46630UAG9 0405/3031/2007 50.~~35799~~25000% ~~45,990,500~~0.00 ~~205~~9,~~347~~581.2935 2-A-3M3L ~~46630UAF1~~46630UAH7 0405/3031/2007 5.~~60799~~34783% 45,990,500.00 ~~214~~204,~~928~~957.6483 2-A-3S3F ~~46630UAG9~~46630UAJ3 0405/3031/2007 0.~~25000~~50000% 0.00 919,~~581~~162.3571 2-A-4 46630UAKO 0405/3031/2007 5.~~85799~~84783% 8,~~100~~079,~~900~~006.0085 39,~~545~~370.8455 3-A-1 46630UAL8 0405/3031/2007 6.~~05181~~03845% ~~150~~147,~~000~~693,~~000~~438.0077 ~~756~~743,~~475~~199.6844 3-A-2 46630UAM6 0405/3031/2007 6.~~05181~~03845% ~~171~~168,~~614~~975,~~900~~964.0083 ~~865~~850,~~483~~293.3298 3-A-2M 46630UAN4 0405/3031/2007 5.~~80181~~78845% ~~171~~168,~~614~~975,~~900~~964.0083 ~~829~~815,~~730~~090.2265 3-A-2S 46630UAP9 0405/3031/2007 0.25000% 0.00 35,~~753~~203.1033 3-A-3 46630UAQ7 0405/3031/2007 6.~~05181~~03845% 8,~~486~~356,~~500~~002.0045 42,~~798~~047.8775 B-1 46630UAR5 0405/3031/2007 5.~~85912~~84594% 17,~~281~~279,~~400~~091.0091 84,~~378~~177.1912 B-2 46630UAS3 0405/3031/2007 5.~~85912~~84594% 5,~~040~~039,~~300~~626.0082 24,~~609~~551.7813 B-3 46630UAT1 0405/3031/2007 5.~~85912~~84594% 3,~~960~~959,~~200~~671.0008 19,~~336~~290.0800 B-4 46630UAV6 0405/3031/2007 5.~~85912~~84594% 2,~~520~~519,~~100~~763.0042 12,~~304~~275.6432 B-5 46630UAW4 0405/3031/2007 5.~~85912~~84594% 1,~~800~~799,~~100~~859.0058 8,~~789~~768.1723 B-6 46630UAX2 0405/3031/2007 5.~~85912~~84594% 1,800,~~504~~263.3588 8,~~791~~770.1520 A-R 46630UAU8 0405/3031/2007 5.~~51753~~50958% ~~100~~0.00 0.4600 Totals ~~983~~973,~~649~~106,~~704~~494.3520 4,~~830~~767,~~239~~715.6143

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 2960,~~223,358~~056.7250 0.00 ~~172~~171,~~716~~756,~~141~~084.2878 31,~~027~~751,~~719~~938.9360 0.00 1-A-2 ~~135~~58,~~872~~670.5941 0.00 10,~~554~~496,~~927~~257.4100 ~~185~~107,~~028~~063.2444 0.00 2-A-1 ~~442~~2,~~728~~734,014.9180 0.00 9592,~~118~~384,~~271~~256.0929 ~~909~~3,~~225~~197,544.2441 0.00 2-A-2 0.00 0.00 22,267,000.00 108,~~699~~511.9337 0.00 2-A-3 0.00 0.00 45,990,500.00 224,~~510~~120.0054 0.00 2-A-3F3M 0.00 0.00 045,990,500.00 19214,~~162~~539.7119 0.00 2-A-3L3S 0.00 0.00 ~~45,990,500~~0.00 ~~205~~9,~~347~~581.2935 0.00 2-A-3M3L 0.00 0.00 45,990,500.00 ~~214~~204,~~928~~957.6483 0.00 2-A-3S3F 0.00 0.00 0.00 919,~~581~~162.3571 0.00 2-A-4 21135,~~893~~198.1529 0.00 87,~~079~~943,~~006~~808.8557 61174,~~438~~568.9984 0.00 3-A-1 2856,~~306,561~~217.2370 0.00 ~~147~~146,~~693~~837,~~438~~221.7706 31,~~063~~599,~~036~~417.9114 0.00 3-A-2 2979,~~638,935~~598.1710 0.00 ~~168~~167,~~975~~996,~~964~~366.8373 31,~~504~~829,~~418~~892.4908 0.00 3-A-2M 2979,~~638,935~~598.1710 0.00 ~~168~~167,~~975~~996,~~964~~366.8373 31,~~468~~794,~~665~~688.3975 0.00 3-A-2S 0.00 0.00 0.00 35,~~753~~203.1033 0.00 3-A-3 ~~130~~48,~~497~~441.5594 0.00 8,~~356~~307,~~002~~560.4551 ~~173~~90,~~296~~489.4269 0.00 B-1 2,~~308~~322.0947 0.00 17,~~279~~276,~~091~~769.9144 86,~~686~~499.2859 0.00 B-2 ~~673~~677.1837 0.00 5,~~039~~038,~~626~~949.8245 25,~~282~~228.9650 0.00 B-3 ~~528~~532.9222 0.00 3,959,~~671~~138.0886 19,~~865~~822.0022 0.00 B-4 ~~336~~338.5868 0.00 2,519,~~763~~424.4274 12,~~641~~614.2200 0.00 B-5 ~~240~~241.4292 0.00 1,799,~~859~~617.5866 9,~~029~~010.5915 0.00 B-6 ~~240~~241.4797 0.00 1,800,~~263~~021.8890 9,~~031~~012.6217 0.00 A-R ~~100~~0.00 0.00 0.00 ~~100~~0.4600 0.00 Totals 106,~~543~~756,~~210~~150.1547 0.00 ~~973~~966,~~106~~350,~~494~~343.2072 1511,~~373~~523,~~449~~865.7690 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. NOTE: Exchangeable Certificates are the 2-A-3F3M, 2-A-3L3S, 2-A-3M3L, 2-A-3S3F, 3-A-2M, ~~AND~~and 3-A-2S Certficates.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 174,939,500.00 ~~174~~172,~~939~~716,~~500~~141.0028 28,~~589~~356.0978 2931,~~194,769~~699.6272 0.00 1-A-2 10,690,800.00 10,~~690~~554,~~800~~927.0041 1,~~747~~732.1292 ~~134~~56,~~125~~937.4749 0.00 2-A-1 95,561,000.00 95,~~561~~118,~~000~~271.0009 14,~~457~~528.9843 ~~428~~2,~~270~~719,486.9337 0.00 2-A-2 22,267,000.00 22,267,000.00 0.00 0.00 0.00 2-A-3 45,990,500.00 45,990,500.00 0.00 0.00 0.00 2-A-3F3M 045,990,500.00 045,990,500.00 0.00 0.00 0.00 2-A-3L3S ~~45,990,500~~0.00 ~~45,990,500~~0.00 0.00 0.00 0.00 2-A-3M3L 45,990,500.00 45,990,500.00 0.00 0.00 0.00 2-A-3S3F 0.00 0.00 0.00 0.00 0.00 2-A-4 8,100,900.00 8,~~100~~079,~~900~~006.0085 ~~714~~718.9544 21134,~~178~~479.1985 0.00 3-A-1 150,000,000.00 ~~150~~147,~~000~~693,~~000~~438.0077 2120,~~053~~877.3640 2835,~~285,507~~340.8730 0.00 3-A-2 171,614,900.00 ~~171~~168,~~614~~975,~~900~~964.0083 2423,~~087~~885.1482 2955,~~614,848~~712.0328 0.00 3-A-2M 171,614,900.00 ~~171~~168,~~614~~975,~~900~~964.0083 0.00 2979,~~638,935~~598.1710 0.00 3-A-2S 0.00 0.00 0.00 0.00 0.00 3-A-3 8,486,500.00 8,~~486~~356,~~500~~002.0045 1,~~191~~181.1317 ~~129~~47,~~306~~260.4277 0.00 B-1 17,281,400.00 17,~~281~~279,~~400~~091.0091 2,~~308~~322.0947 0.00 0.00 B-2 5,040,300.00 5,~~040~~039,~~300~~626.0082 ~~673~~677.1837 0.00 0.00 B-3 3,960,200.00 3,~~960~~959,~~200~~671.0008 ~~528~~532.9222 0.00 0.00 B-4 2,520,100.00 2,~~520~~519,~~100~~763.0042 ~~336~~338.5868 0.00 0.00 B-5 1,800,100.00 1,~~800~~799,~~100~~859.0058 ~~240~~241.4292 0.00 0.00 B-6 1,800,504.35 1,800,~~504~~263.3588 ~~240~~241.4797 0.00 0.00 A-R 100.00 ~~100~~0.00 10.2900 980.7100 0.00 Totals 983,649,704.35 ~~983~~973,~~649~~106,~~704~~494.3520 9695,~~169~~635.7259 106,~~447~~660,~~040~~514.4188 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00 2960,~~223,358~~056.7250 ~~172~~171,~~716~~756,~~141~~084.2878 0.~~98729070~~98180276 2960,~~223,358~~056.7250 1-A-2 0.00 ~~135~~58,~~872~~670.5941 10,~~554~~496,~~927~~257.4100 0.~~98729070~~98180276 ~~135~~58,~~872~~670.5941 2-A-1 0.00 ~~442~~2,~~728~~734,014.9180 9592,~~118~~384,~~271~~256.0929 0.~~99536705~~96675690 ~~442~~2,~~728~~734,014.9180 2-A-2 0.00 0.00 22,267,000.00 1.00000000 0.00 2-A-3 0.00 0.00 45,990,500.00 1.00000000 0.00 2-A-3F3M 0.00 0.00 045,990,500.00 01.00000000 0.00 2-A-3L3S 0.00 0.00 ~~45,990,500~~0.00 10.00000000 0.00 2-A-3M3L 0.00 0.00 45,990,500.00 1.00000000 0.00 2-A-3S3F 0.00 0.00 0.00 0.00000000 0.00 2-A-4 0.00 21135,~~893~~198.1529 87,~~079~~943,~~006~~808.8557 0.~~99729744~~98060815 21135,~~893~~198.1529 3-A-1 0.00 2856,~~306,561~~217.2370 ~~147~~146,~~693~~837,~~438~~221.7706 0.~~98462293~~97891481 2856,~~306,561~~217.2370 3-A-2 0.00 2979,~~638,935~~598.1710 ~~168~~167,~~975~~996,~~964~~366.8373 0.~~98462293~~97891481 2979,~~638,935~~598.1710 3-A-2M 0.00 2979,~~638,935~~598.1710 ~~168~~167,~~975~~996,~~964~~366.8373 0.~~98462293~~97891481 2979,~~638,935~~598.1710 3-A-2S 0.00 0.00 0.00 0.00000000 0.00 3-A-3 0.00 ~~130~~48,~~497~~441.5594 8,~~356~~307,~~002~~560.4551 0.~~98462292~~97891481 ~~130~~48,~~497~~441.5594 B-1 0.00 2,~~308~~322.0947 17,~~279~~276,~~091~~769.9144 0.~~99986644~~99973205 2,~~308~~322.0947 B-2 0.00 ~~673~~677.1837 5,~~039~~038,~~626~~949.8245 0.~~99986644~~99973205 ~~673~~677.1837 B-3 0.00 ~~528~~532.9222 3,959,~~671~~138.0886 0.~~99986644~~99973205 ~~528~~532.9222 B-4 0.00 ~~336~~338.5868 2,519,~~763~~424.4274 0.~~99986644~~99973205 ~~336~~338.5868 B-5 0.00 ~~240~~241.4292 1,799,~~859~~617.5866 0.~~99986644~~99973205 ~~240~~241.4292 B-6 0.00 ~~240~~241.4797 1,800,~~263~~021.8890 0.~~99986644~~99973205 ~~240~~241.4797 A-R 0.00 ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 Totals $0.00 106,~~543~~756,~~210~~150.1547 ~~973~~966,~~106~~350,~~494~~343.2072 0.~~98928154~~98241309 106,~~543~~756,~~210~~150.1547

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 174,939,500.00 ~~1000~~987.~~00000000~~29069924 0.~~16342273~~16209478 125.~~54587797~~32583962 0.00000000 1-A-2 10,690,800.00 ~~1000~~987.~~00000000~~29069948 0.~~16342276~~16209451 125.~~54587776~~32583997 0.00000000 2-A-1 95,561,000.00 ~~1000~~995.~~00000000~~36705445 0.~~15129582~~15203305 428.~~48164973~~45811963 0.00000000 2-A-2 22,267,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3 45,990,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3F3M 045,990,500.00 01000.00000000 0.00000000 0.00000000 0.00000000 2-A-3L3S ~~45,990,500~~0.00 ~~1000~~0.00000000 0.00000000 0.00000000 0.00000000 2-A-3M3L 45,990,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-3S3F 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 8,100,900.00 ~~1000~~997.~~00000000~~29744226 0.~~08825563~~08868644 216.~~61430088~~60060611 0.00000000 3-A-1 150,000,000.00 ~~1000~~984.~~00000000~~62292513 0.~~14035573~~13918267 155.~~23671913~~56893533 0.00000000 3-A-2 171,614,900.00 ~~1000~~984.~~00000000~~62292511 0.~~14035576~~13918267 155.~~23671913~~56893533 0.00000000 3-A-2M 171,614,900.00 ~~1000~~984.~~00000000~~62292511 0.00000000 155.~~37707489~~70811800 0.00000000 3-A-2S 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-3 8,486,500.00 ~~1000~~984.~~00000000~~62292465 0.~~14035586~~13918223 155.~~23671950~~56893537 0.00000000 B-1 17,281,400.00 ~~1000~~999.~~00000000~~86644080 0.~~13355920~~13439131 0.00000000 0.00000000 B-2 5,040,300.00 ~~1000~~999.~~00000000~~86644049 0.~~13355951~~13439081 0.00000000 0.00000000 B-3 3,960,200.00 ~~1000~~999.~~00000000~~86644109 0.~~13355891~~13439220 0.00000000 0.00000000 B-4 2,520,100.00 ~~1000~~999.~~00000000~~86644181 0.~~13355819~~13439149 0.00000000 0.00000000 B-5 1,800,100.00 ~~1000~~999.~~00000000~~86644075 0.~~13355925~~13439253 0.00000000 0.00000000 B-6 1,800,504.35 ~~1000~~999.~~00000000~~86644298 0.~~13355702~~13439012 0.00000000 0.00000000 A-R 100.00 ~~1000~~0.00000000 120.~~90000000~~00000000 ~~987~~0.~~10000000~~00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00000000 125.~~70930076~~48793440 ~~987~~981.~~29069924~~80276484 0.~~98729070~~98180276 125.~~70930076~~48793440 1-A-2 0.00000000 125.~~70930052~~48793449 ~~987~~981.~~29069948~~80276499 0.~~98729070~~98180276 125.~~70930052~~48793449 2-A-1 0.00000000 428.~~63294555~~61015268 ~~995~~966.~~36705445~~75690177 0.~~99536705~~96675690 428.~~63294555~~61015268 2-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-3F3M 0.00000000 0.00000000 01000.00000000 01.00000000 0.00000000 2-A-3L3S 0.00000000 0.00000000 ~~1000~~0.00000000 10.00000000 0.00000000 2-A-3M3L 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A-3S3F 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-4 0.00000000 216.~~70255774~~68929255 ~~997~~980.~~29744226~~60815095 0.~~99729744~~98060815 216.~~70255774~~68929255 3-A-1 0.00000000 155.~~37707487~~70811800 ~~984~~978.~~62292513~~91480707 0.~~98462293~~97891481 155.~~37707487~~70811800 3-A-2 0.00000000 155.~~37707489~~70811800 ~~984~~978.~~62292511~~91480711 0.~~98462293~~97891481 155.~~37707489~~70811800 3-A-2M 0.00000000 155.~~37707489~~70811800 ~~984~~978.~~62292511~~91480711 0.~~98462293~~97891481 155.~~37707489~~70811800 3-A-2S 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-3 0.00000000 155.~~37707535~~70811760 ~~984~~978.~~62292465~~91480705 0.~~98462292~~97891481 155.~~37707535~~70811760 B-1 0.00000000 0.~~13355920~~13439131 999.~~86644080~~73204949 0.~~99986644~~99973205 0.~~13355920~~13439131 B-2 0.00000000 0.~~13355951~~13439081 999.~~86644049~~73204968 0.~~99986644~~99973205 0.~~13355951~~13439081 B-3 0.00000000 0.~~13355891~~13439220 999.~~86644109~~73204889 0.~~99986644~~99973205 0.~~13355891~~13439220 B-4 0.00000000 0.~~13355819~~13439149 999.~~86644181~~73205032 0.~~99986644~~99973205 0.~~13355819~~13439149 B-5 0.00000000 0.~~13355925~~13439253 999.~~86644075~~73204822 0.~~99986644~~99973205 0.~~13355925~~13439253 B-6 0.00000000 0.~~13355702~~13439012 999.~~86644298~~73204730 0.~~99986644~~99973205 0.~~13355702~~13439012 A-R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~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-1 0405/01/07 - 0405/30/07 30 5.~~51753~~50185% ~~174~~172,~~939~~716,~~500~~141.0028 ~~804~~791,~~361~~882.2110 0.00 1-A-2 0405/01/07 - 0405/30/07 30 5.~~51753~~50185% 10,~~690~~554,~~800~~927.0041 4948,~~155~~393.6503 0.00 2-A-1 0405/01/07 - 0405/30/07 30 5.~~85799~~84783% 95,~~561~~118,~~000~~271.0009 ~~466~~463,~~496~~529.3361 0.00 2-A-2 0405/01/07 - 0405/30/07 30 5.~~85799~~84783% 22,267,000.00 108,~~699~~511.9337 0.00 2-A-3 0405/01/07 - 0405/30/07 30 5.~~85799~~84783% 45,990,500.00 224,~~510~~120.0054 0.00 2-A-3F3M 0405/01/07 - 0405/30/07 30 05.~~50000~~59783% 45,990,500.00 19214,~~162~~539.7119 0.00 2-A-3L3S 0405/01/07 - 0405/30/07 30 50.~~35799~~25000% 45,990,500.00 ~~205~~9,~~347~~581.2935 0.00 2-A-3M3L 0405/01/07 - 0405/30/07 30 5.~~60799~~34783% 45,990,500.00 ~~214~~204,~~928~~957.6483 0.00 2-A-3S3F 0405/01/07 - 0405/30/07 30 0.~~25000~~50000% 45,990,500.00 919,~~581~~162.3571 0.00 2-A-4 0405/01/07 - 0405/30/07 30 5.~~85799~~84783% 8,~~100~~079,~~900~~006.0085 39,~~545~~370.8455 0.00 3-A-1 0405/01/07 - 0405/30/07 30 6.~~05181~~03845% ~~150~~147,~~000~~693,~~000~~438.0077 ~~756~~743,~~475~~199.6844 0.00 3-A-2 0405/01/07 - 0405/30/07 30 6.~~05181~~03845% ~~171~~168,~~614~~975,~~900~~964.0083 ~~865~~850,~~483~~293.3298 0.00 3-A-2M 0405/01/07 - 0405/30/07 30 5.~~80181~~78845% ~~171~~168,~~614~~975,~~900~~964.0083 ~~829~~815,~~730~~090.2265 0.00 3-A-2S 0405/01/07 - 0405/30/07 30 0.25000% ~~171~~168,~~614~~975,~~900~~964.0083 35,~~753~~203.1033 0.00 3-A-3 0405/01/07 - 0405/30/07 30 6.~~05181~~03845% 8,~~486~~356,~~500~~002.0045 42,~~798~~047.8775 0.00 B-1 0405/01/07 - 0405/30/07 30 5.~~85912~~84594% 17,~~281~~279,~~400~~091.0091 84,~~378~~177.1912 0.00 B-2 0405/01/07 - 0405/30/07 30 5.~~85912~~84594% 5,~~040~~039,~~300~~626.0082 24,~~609~~551.7813 0.00 B-3 0405/01/07 - 0405/30/07 30 5.~~85912~~84594% 3,~~960~~959,~~200~~671.0008 19,~~336~~290.0800 0.00 B-4 0405/01/07 - 0405/30/07 30 5.~~85912~~84594% 2,~~520~~519,~~100~~763.0042 12,~~304~~275.6432 0.00 B-5 0405/01/07 - 0405/30/07 30 5.~~85912~~84594% 1,~~800~~799,~~100~~859.0058 8,~~789~~768.1723 0.00 B-6 0405/01/07 - 0405/30/07 30 5.~~85912~~84594% 1,800,~~504~~263.3588 8,~~791~~770.1520 0.00 A-R 04N/~~01/07~~A ~~- 04~~N/~~30/07~~A 30 5.~~51753~~50958% ~~100~~0.00 0.4600 0.00 Totals 4,~~830~~767,~~239~~715.6143 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-1 0.00 0.00 ~~804~~791,~~361~~882.2110 0.00 ~~172~~171,~~716~~756,~~141~~084.2878 1-A-2 0.00 0.00 4948,~~155~~393.6503 0.00 10,~~554~~496,~~927~~257.4100 2-A-1 0.00 0.00 ~~466~~463,~~496~~529.3361 0.00 9592,~~118~~384,~~271~~256.0929 2-A-2 0.00 0.00 108,~~699~~511.9337 0.00 22,267,000.00 2-A-3 0.00 0.00 224,~~510~~120.0054 0.00 45,990,500.00 2-A-3F3M 0.00 0.00 19214,~~162~~539.7119 0.00 45,990,500.00 2-A-3L3S 0.00 0.00 ~~205~~9,~~347~~581.2935 0.00 45,990,500.00 2-A-3M3L 0.00 0.00 ~~214~~204,~~928~~957.6483 0.00 45,990,500.00 2-A-3S3F 0.00 0.00 919,~~581~~162.3571 0.00 45,990,500.00 2-A-4 0.00 0.00 39,~~545~~370.8455 0.00 87,~~079~~943,~~006~~808.8557 3-A-1 0.00 0.00 ~~756~~743,~~475~~199.6844 0.00 ~~147~~146,~~693~~837,~~438~~221.7706 3-A-2 0.00 0.00 ~~865~~850,~~483~~293.3298 0.00 ~~168~~167,~~975~~996,~~964~~366.8373 3-A-2M 0.00 0.00 ~~829~~815,~~730~~090.2265 0.00 ~~168~~167,~~975~~996,~~964~~366.8373 3-A-2S 0.00 0.00 35,~~753~~203.1033 0.00 ~~168~~167,~~975~~996,~~964~~366.8373 3-A-3 0.00 0.00 42,~~798~~047.8775 0.00 8,~~356~~307,~~002~~560.4551 B-1 0.00 0.00 84,~~378~~177.1912 0.00 17,~~279~~276,~~091~~769.9144 B-2 0.00 0.00 24,~~609~~551.7813 0.00 5,~~039~~038,~~626~~949.8245 B-3 0.00 0.00 19,~~336~~290.0800 0.00 3,959,~~671~~138.0886 B-4 0.00 0.00 12,~~304~~275.6432 0.00 2,519,~~763~~424.4274 B-5 0.00 0.00 8,~~789~~768.1723 0.00 1,799,~~859~~617.5866 B-6 0.00 0.00 8,~~791~~770.1520 0.00 1,800,~~263~~021.8890 A-R 0.00 0.00 0.4600 0.00 0.00 Totals 0.00 0.00 4,~~830~~767,~~239~~715.6143 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A-1 174,939,500.00 5.~~51753~~50185% ~~1000~~987.~~00000000~~29069924 4.~~59793934~~52660548 0.00000000 1-A-2 10,690,800.00 5.~~51753~~50185% ~~1000~~987.~~00000000~~29069948 4.~~59793935~~52660512 0.00000000 2-A-1 95,561,000.00 5.~~85799~~84783% ~~1000~~995.~~00000000~~36705445 4.~~88166020~~85061490 0.00000000 2-A-2 22,267,000.00 5.~~85799~~84783% 1000.00000000 4.~~88166030~~87319217 0.00000000 2-A-3 45,990,500.00 5.~~85799~~84783% 1000.00000000 4.~~88166034~~87319207 0.00000000 2-A-3F3M 045,990,500.00 05.~~50000~~59783% 1000.00000000 04.~~41666670~~66485883 0.00000000 2-A-3L3S ~~45,990,500~~0.00 50.~~35799~~25000% 1000.00000000 40.~~46499364~~20833324 0.00000000 2-A-3M3L 45,990,500.00 5.~~60799~~34783% 1000.00000000 4.~~67332688~~45652537 0.00000000 2-A-3S3F 0.00 0.~~25000~~50000% 1000.00000000 0.~~20833324~~41666670 0.00000000 2-A-4 8,100,900.00 5.~~85799~~84783% ~~1000~~997.~~00000000~~29744226 4.~~88166006~~86002173 0.00000000 3-A-1 150,000,000.00 6.~~05181~~03845% ~~1000~~984.~~00000000~~62292513 54.~~04317120~~95466293 0.00000000 3-A-2 171,614,900.00 6.~~05181~~03845% ~~1000~~984.~~00000000~~62292511 54.~~04317119~~95466291 0.00000000 3-A-2M 171,614,900.00 5.~~80181~~78845% ~~1000~~984.~~00000000~~62292511 4.~~83483788~~74953311 0.00000000 3-A-2S 0.00 0.25000% ~~1000~~984.~~00000000~~62292511 0.~~20833331~~20512980 0.00000000 3-A-3 8,486,500.00 6.~~05181~~03845% ~~1000~~984.~~00000000~~62292465 54.~~04317092~~95466329 0.00000000 B-1 17,281,400.00 5.~~85912~~84594% ~~1000~~999.~~00000000~~86644080 4.~~88260153~~87096647 0.00000000 B-2 5,040,300.00 5.~~85912~~84594% ~~1000~~999.~~00000000~~86644049 4.~~88260223~~87096601 0.00000000 B-3 3,960,200.00 5.~~85912~~84594% ~~1000~~999.~~00000000~~86644109 4.~~88260189~~87096611 0.00000000 B-4 2,520,100.00 5.~~85912~~84594% ~~1000~~999.~~00000000~~86644181 4.~~88259990~~87096544 0.00000000 B-5 1,800,100.00 5.~~85912~~84594% ~~1000~~999.~~00000000~~86644075 4.~~88260097~~87096828 0.00000000 B-6 1,800,504.35 5.~~85912~~84594% ~~1000~~999.~~00000000~~86644298 4.~~88260414~~87096852 0.00000000 A-R 100.00 5.~~51753~~50958% ~~1000~~0.00000000 40.~~60000000~~00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A-1 0.00000000 0.00000000 4.~~59793934~~52660548 0.00000000 ~~987~~981.~~29069924~~80276484 1-A-2 0.00000000 0.00000000 4.~~59793935~~52660512 0.00000000 ~~987~~981.~~29069948~~80276499 2-A-1 0.00000000 0.00000000 4.~~88166020~~85061490 0.00000000 ~~995~~966.~~36705445~~75690177 2-A-2 0.00000000 0.00000000 4.~~88166030~~87319217 0.00000000 1000.00000000 2-A-3 0.00000000 0.00000000 4.~~88166034~~87319207 0.00000000 1000.00000000 2-A-3F3M 0.00000000 0.00000000 04.~~41666670~~66485883 0.00000000 1000.00000000 2-A-3L3S 0.00000000 0.00000000 40.~~46499364~~20833324 0.00000000 1000.00000000 2-A-3M3L 0.00000000 0.00000000 4.~~67332688~~45652537 0.00000000 1000.00000000 2-A-3S3F 0.00000000 0.00000000 0.~~20833324~~41666670 0.00000000 1000.00000000 2-A-4 0.00000000 0.00000000 4.~~88166006~~86002173 0.00000000 ~~997~~980.~~29744226~~60815095 3-A-1 0.00000000 0.00000000 54.~~04317120~~95466293 0.00000000 ~~984~~978.~~62292513~~91480707 3-A-2 0.00000000 0.00000000 54.~~04317119~~95466291 0.00000000 ~~984~~978.~~62292511~~91480711 3-A-2M 0.00000000 0.00000000 4.~~83483788~~74953311 0.00000000 ~~984~~978.~~62292511~~91480711 3-A-2S 0.00000000 0.00000000 0.~~20833331~~20512980 0.00000000 ~~984~~978.~~62292511~~91480711 3-A-3 0.00000000 0.00000000 54.~~04317092~~95466329 0.00000000 ~~984~~978.~~62292465~~91480705 B-1 0.00000000 0.00000000 4.~~88260153~~87096647 0.00000000 999.~~86644080~~73204949 B-2 0.00000000 0.00000000 4.~~88260223~~87096601 0.00000000 999.~~86644049~~73204968 B-3 0.00000000 0.00000000 4.~~88260189~~87096611 0.00000000 999.~~86644109~~73204889 B-4 0.00000000 0.00000000 4.~~88259990~~87096544 0.00000000 999.~~86644181~~73205032 B-5 0.00000000 0.00000000 4.~~88260097~~87096828 0.00000000 999.~~86644075~~73204822 B-6 0.00000000 0.00000000 4.~~88260414~~87096852 0.00000000 999.~~86644298~~73204730 A-R 0.00000000 0.00000000 40.~~60000000~~00000000 0.00000000 0.00000000 (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 119,~~563~~356,~~644~~599.1477 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 947,~~723~~369.4161 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 119,~~573~~403,~~367~~969.5538 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~153~~158,~~356~~237.2620 Payment of Interest and Principal 119,~~420~~245,~~011~~732.2918 Total Withdrawals (Pool Distribution Amount) 119,~~573~~403,~~367~~969.5538 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~153~~151,~~356~~709.2617 Master Servicing Fee - Wells Fargo Bank, N.A. 6,528.03 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~153~~158,~~356~~237.2620 *Servicer Payees include: COUNTRYWIDE HOME LOANS SERVICING LP; JOHNSON BANK; JP MORGAN CHASE BANK NA; PHH MORTGAGE CORPORATION; WELLS FARGO BANK, N.A.

Collateral Statement Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~785751~~779912 6.~~111411~~112258 Weighted Average Net Rate 5.~~518267~~512214 5.~~857992~~858830 Weighted Average Pass-Through Rate 5.~~518267~~501214 5.~~857992~~847830 Weighted Average Remaining Term ~~355~~354 ~~357~~356 Principal And Interest Constant ~~968~~956,~~950~~391.0790 ~~932~~930,~~703~~539.3648 Beginning Loan Count ~~348~~344 ~~322~~321 Loans Paid in Full 4 1 4 Ending Loan Count ~~344~~343 ~~321~~317 Beginning Scheduled Balance ~~194~~192,~~377~~016,~~466~~705.4864 ~~180~~179,~~020~~555,~~379~~042.8785 Ending Scheduled Balance ~~192~~190,~~016~~996,~~705~~542.6486 ~~179~~176,~~555~~685,~~042~~109.8544 Actual Ending Collateral Balance ~~192~~191,~~043~~019,~~838~~806.4295 ~~179~~176,~~565~~696,~~526~~397.4897 Scheduled Principal 31,~~767~~525.0357 15,~~887~~967.9019 Unscheduled Principal 988,637.21 2,~~328~~853,~~993~~966.8122 ~~449,449~~Negative Amortized Principal 0.1200 0.00 Scheduled Interest ~~937~~924,~~183~~866.0433 ~~916~~914,~~815~~572.4629 Servicing Fees 4342,~~327~~835.4328 3837,~~017~~920.1719 Master Servicing Fees 01,760.0015 01,645.0092 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 ~~893~~880,~~855~~270.6190 ~~878~~875,~~798~~006.2918 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 3 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~301805~~299449 6.~~114897~~112170 Weighted Average Net Rate 6.~~051805~~049449 5.~~859122~~856533 Weighted Average Pass-Through Rate 6.~~051805~~038449 5.~~859122~~845533 Weighted Average Remaining Term ~~358~~ 357 356 Principal And Interest Constant 1,~~863~~836,~~728~~019.5779 3,~~765~~722,~~382~~951.0017 Beginning Loan Count ~~529~~528 1,~~199~~193 Loans Paid in Full 12 67 Ending Loan Count ~~528~~526 1,~~193~~186 Beginning Scheduled Balance ~~345~~340,~~655~~577,~~958~~780.0088 ~~720~~712,~~053~~149,~~804~~529.3537 Ending Scheduled Balance ~~340~~338,~~577~~691,~~780~~324.8870 ~~712~~706,~~149~~372,~~529~~977.3700 Actual Ending Collateral Balance ~~340~~338,~~609~~722,~~881~~462.7016 ~~712~~706,~~219~~438,~~246~~667.6008 Scheduled Principal 48,~~514~~142.8083 9695,~~169~~635.7359 Unscheduled Principal 51,~~029~~838,~~662~~313.3235 75,~~808~~680,~~105~~916.2578 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~815~~787,~~213~~876.7796 3,~~669~~627,~~212~~315.2758 Servicing Fees 7270,~~011~~953.6670 ~~153~~151,~~356~~709.2617 Master Servicing Fees 03,121.0096 06,528.0003 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 1,~~743~~713,~~202~~801.1130 3,~~515~~469,~~856~~078.0138 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Trigger Event Reporting Cumulative Loss Test- Aggregate Calculated Value 0.000000% Trigger Result Pass Threshold Value 30.000000% Delinquency Test - Aggregate Calculated Value 0.~~000000~~654444% Trigger Result Pass Threshold Value 50.000000%

Additional Reporting - Group Level Miscellaneous Reporting Group 1 Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Group 2 Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Group 3 Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Structural Reporting Group 1 Senior Percentage 95.~~499959~~445377% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~500041~~554623% Subordinate Prepayment Percentage 0.000000% Group 2 Senior Percentage 95.~~499965~~488701% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~500035~~511299% Subordinate Prepayment Percentage 0.000000% Group 3 Senior Prepayment Percentage 95.~~499988~~433532% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~500012~~566468% Subordinate Prepayment Percentage 0.000000% Trigger Event Reporting Group 1 Step-Down Test - Delinquency Calculated Value 02.~~000000~~424066% Trigger Result Pass Threshold Value 50.000000% Step-Down Test- Cumulative Loss Calculated Value 0.000000% Trigger Result Pass Threshold Value 30.000000% Two Times Test Trigger Result Pass Two Times Test - Cumulative Loss Calculated Value 0.000000% Trigger Result Pass Threshold Value 20.000000% Two Times Test - Delinquency Calculated Value 02.~~000000~~424066% Trigger Result Pass Threshold Value 50.000000% Group 2 Step-Down Test - Delinquency Calculated Value 0.000000% Trigger Result Pass Threshold Value 50.000000% Step-Down Test- Cumulative Loss Calculated Value 0.000000% Trigger Result Pass Threshold Value 30.000000% Two Times Test Trigger Result Pass Two Times Test - Cumulative Loss Calculated Value 0.000000% Trigger Result Pass Threshold Value 20.000000% Two Times Test - Delinquency Calculated Value 0.000000% Trigger Result Pass Threshold Value 50.000000% Group 3 Step-Down Test - Delinquency Calculated Value 0.000000% Trigger Result Pass Threshold Value 50.000000% Step-Down Test- Cumulative Loss Calculated Value 0.000000% Trigger Result Pass Threshold Value 30.000000% Two Times Test Trigger Result Pass Two Times Test - Cumulative Loss Calculated Value 0.000000% Trigger Result Pass Threshold Value 20.000000% Two Times Test - Delinquency Calculated Value 0.000000% Trigger Result Pass Threshold Value 50.000000%

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 418 0 0 0 418 18,~~836~~875,~~399~~031.9977 0.00 0.00 0.00 18,~~836~~875,~~399~~031.9977 60 Days 01 0 0 0 01 0424,000.00 0.00 0.00 0.00 0424,000.00 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 419 0 0 0 419 19,~~836~~299,~~399~~031.9977 0.00 0.00 0.00 19,~~836~~299,~~399~~031.9977 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~335289~~517707% 0.000000% 0.000000% 0.000000% 01.~~335289~~517707% 01.~~257842~~256306% 0.000000% 0.000000% 0.000000% 01.~~257842~~256306% 60 Days 0.~~000000~~084317% 0.000000% 0.000000% 0.000000% 0.~~000000~~084317% 0.~~000000~~060019% 0.000000% 0.000000% 0.000000% 0.~~000000~~060019% 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 01.~~335289~~602024% 0.000000% 0.000000% 0.000000% 01.~~335289~~602024% 01.~~257842~~316325% 0.000000% 0.000000% 0.000000% 01.~~257842~~316325% 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 947,~~723~~369.4161

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 279,259.26 0.03878311% 279,259.26 0.~~03921357~~03953425% Fraud 7,200,538.04 1.00000000% 7,200,538.04 1.~~01109918~~01936771% Special Hazard 10,955,891.23 1.52153786% 109,~~955~~363,~~891~~263.2303 1.~~53842568~~32554094% Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 39 0 0 0 39 14,~~645~~640,~~999~~231.9965 0.00 0.00 0.00 14,~~645~~640,~~999~~231.9965 60 Days 01 0 0 0 01 0424,000.00 0.00 0.00 0.00 0424,000.00 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 310 0 0 0 310 15,~~645~~064,~~999~~231.9965 0.00 0.00 0.00 15,~~645~~064,~~999~~231.9965 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~872093~~623907% 0.000000% 0.000000% 0.000000% 02.~~872093~~623907% 02.~~857096~~429189% 0.000000% 0.000000% 0.000000% 02.~~857096~~429189% 60 Days 0.~~000000~~291545% 0.000000% 0.000000% 0.000000% 0.~~000000~~291545% 0.~~000000~~221967% 0.000000% 0.000000% 0.000000% 0.~~000000~~221967% 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 02.~~872093~~915452% 0.000000% 0.000000% 0.000000% 02.~~872093~~915452% 02.~~857096~~651155% 0.000000% 0.000000% 0.000000% 02.~~857096~~651155% 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 13 0 0 0 13 ~~190~~1,~~400~~322,939.0051 0.00 0.00 0.00 ~~190~~1,~~400~~322,939.0051 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 13 0 0 0 13 ~~190~~1,~~400~~322,939.0051 0.00 0.00 0.00 ~~190~~1,~~400~~322,939.0051 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~311526~~946372% 0.000000% 0.000000% 0.000000% 0.~~311526~~946372% 0.~~106034~~748708% 0.000000% 0.000000% 0.000000% 0.~~106034~~748708% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~311526~~946372% 0.000000% 0.000000% 0.000000% 0.~~311526~~946372% 0.~~106034~~748708% 0.000000% 0.000000% 0.000000% 0.~~106034~~748708% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 06 0 0 0 06 02,911,860.0061 0.00 0.00 0.00 02,911,860.0061 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 06 0 0 0 06 02,911,860.0061 0.00 0.00 0.00 02,911,860.0061 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~140684% 0.000000% 0.000000% 0.000000% 01.~~000000~~140684% 0.~~000000~~859660% 0.000000% 0.000000% 0.000000% 0.~~000000~~859660% 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 01.~~000000~~140684% 0.000000% 0.000000% 0.000000% 01.~~000000~~140684% 0.~~000000~~859660% 0.000000% 0.000000% 0.000000% 0.~~000000~~859660% Please refer to CTSLink.com for a list of delinquency code descriptions.

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Group 1 4 1 503,~~902,000~~200.00 1503,~~891,030~~200.3500 0 0.00 0.00 Group 2 14 ~~430~~1,~~100~~747,350.00 ~~430~~1,~~100~~747,350.00 0 0.00 0.00 Group 3 12 ~~699~~343,~~859~~312.00 ~~699~~343,~~859~~283.0031 0 0.00 0.00 Total 67 32,~~031~~593,~~959~~862.00 32,~~020~~593,~~989~~833.3531 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 ~~438~~485,~~837~~437.1121 Group 2 0 0.00 0.00 0 0.00 0.00 191,~~349~~106,616.1222 Group 3 0 0.00 0.00 0 0.00 0.00 41,~~330~~495,~~420~~030.7904 Total 0 0.00 0.00 0 0.00 0.00 43,~~788~~087,~~607~~083.0247

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~0035143601~~1596786622 MDCA 7980.7000 01-~~Feb~~Jul-2006 503,200.00 503,200.00 Group 2 0072324031 CA 56.75 01-Mar-2007 ~~157~~454,000.00 ~~157~~454,000.00 Group 12 ~~1263141014~~0072828668 CADC 7075.00 01-Apr-~~2006~~2007 ~~822~~675,~~500~~000.00 ~~810~~675,~~656~~000.7000 Group 12 ~~1927171524~~1927232039 NJPA 7080.00 01-~~May~~Nov-2006 ~~472~~209,~~500~~600.00 ~~472~~209,~~500~~600.00 Group 12 ~~1927275712~~7102885238 NCIL 6961.2393 01-Jan-2007 ~~450~~408,~~000~~750.00 ~~450~~408,~~000~~750.00 Group 23 ~~0157773763~~0040647950 NVPA 7980.9900 01-Mar-2007 ~~430,~~100,400.00 ~~430,~~100,371.0031 Group 3 ~~1243166850~~1311617237 CAFL 6680.6500 01-~~May~~Mar-2007 ~~699~~242,~~859~~912.00 ~~699~~242,~~241~~912.5300

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~0035143601~~1596786622 Loan Paid in Full 0 6.~~500~~250% 360 311 Group 12 ~~1263141014~~0072324031 Loan Paid in Full 0 6.~~000~~375% 360 133 Group 12 ~~1927171524~~0072828668 Loan Paid in Full 0(1) 6.~~375~~250% 360 122 Group 12 ~~1927275712~~1927232039 Loan Paid in Full 0(2) 6.~~625~~000% 360 47 Group 2 ~~0157773763~~7102885238 Loan Paid in Full 0 56.~~750~~835% 360 25 Group 3 ~~1243166850~~0040647950 Loan Paid in Full 0(1) 6.~~625~~460% 360 3 Group 3 1311617237 Loan Paid in Full 0 7.125% 360 3

Prepayment Rates

Summary SMM CPR PSA Current Month 10.~~085~~798% Current Month 129.~~265~~165% Current Month 21,~~164~~195.~~962~~247% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 12.265% N/A May-2007 2,164.962% N/A Jun-2007 9.165% N/A Jun-2007 1,195.247% 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 10.~~198~~515% Current Month 136.~~470~~007% Current Month ~~1,303~~487.~~013~~384% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 13.470% N/A May-2007 1,303.013% N/A Jun-2007 6.007% N/A Jun-2007 487.384% 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 01.~~250~~590% Current Month 217.~~955~~493% Current Month ~~550~~2,367.~~336~~835% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 2.955% N/A May-2007 550.336% N/A Jun-2007 17.493% N/A Jun-2007 2,367.835% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 10.~~455~~540% Current Month 166.~~132~~289% Current Month 51,~~061~~212.~~604~~527% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2006 N/A N/A Jun-2006 N/A N/A~~ Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 16.132% N/A May-2007 5,061.604% N/A Jun-2007 6.289% N/A Jun-2007 1,212.527% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Interest Rate Stratification Summary Group 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 2.750 0 0.00 0.000 0 0.00 0.000 2.750 2.999 3 1,341,~~291~~286.6077 0.~~188~~190 3 1,341,~~291~~286.6077 0.~~699~~702 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 3 1,~~456~~457,~~318~~613.5812 0.~~204~~206 3 1,~~456~~457,~~318~~613.5812 0.~~758~~763 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 17 11,~~937~~936,~~075~~057.5226 1.~~676~~690 17 11,~~937~~936,~~075~~057.5226 6.~~217~~249 4.000 4.249 1 ~~844~~843,~~750~~479.8299 0.119 1 ~~844~~843,~~750~~479.8299 0.~~440~~442 4.250 4.499 29 16,~~433~~431,~~482~~806.2416 2.~~308~~326 28 15,~~433~~431,~~482~~806.2416 8.~~038~~080 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 13 10,~~368~~365,~~800~~942.3945 1.~~456~~467 3 3,~~054~~052,~~523~~817.3164 1.~~591~~598 5.000 5.249 13 7,~~552~~549,~~016~~727.0866 1.~~060~~069 5 3,384,~~711~~693.8070 1.~~763~~772 5.250 5.499 28 17,~~440~~430,~~883~~388.3706 2.~~449~~468 16 9,~~213~~210,~~940~~592.3923 4.~~799~~822 5.500 5.749 55 34,~~597~~586,~~038~~808.4586 4.~~858~~896 19 13,~~684~~677,~~456~~284.4648 7.~~127~~161 5.750 5.999 130 80,~~375~~324,~~056~~518.5010 11.~~286~~371 48 25,~~406~~369,~~319~~871.2654 13.~~231~~283 6.000 6.249 ~~198~~197 ~~128~~127,~~603~~821,~~534~~626.3507 18.~~059~~095 45 25,~~870~~465,~~299~~862.6397 13.~~473~~333 6.250 6.499 ~~334~~330 ~~207~~204,~~088~~376,~~910~~617.4717 2928.~~079~~933 6665 3433,~~185~~809,~~350~~242.8702 17.~~803~~701 6.500 6.749 271 142,~~786~~112,~~656~~096.3059 20.~~050~~119 72 36,~~727~~539,~~008~~403.1730 19.~~127~~131 6.750 6.999 7675 4139,~~283~~995,~~558~~464.5450 5.~~797~~662 18 9,~~477~~476,~~176~~531.9968 4.~~936~~962 7.000 7.249 1615 6,~~872~~631,~~236~~788.1651 0.~~965~~939 0 0.00 0.000 7.250 7.499 6 3,167,~~920~~755.0073 0.~~445~~448 0 0.00 0.000 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total 1,~~193~~186 ~~712~~706,~~149~~372,~~529~~977.3700 100.000 ~~344~~343 ~~192~~190,~~016~~996,~~705~~542.6486 100.000

Interest Rate Stratification (continued) Group 2 Group 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 2.750 0 0.00 0.000 0 0.00 0.000 2.750 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.249 0 0.00 0.000 0 0.00 0.000 3.250 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.749 0 0.00 0.000 0 0.00 0.000 3.750 3.999 0 0.00 0.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 1 1,000,000.00 0.~~557~~566 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 7 5,~~814~~813,~~704~~816.7803 3.~~238~~290 3 1,499,~~572~~308.3078 0.~~440~~443 5.000 5.249 6 3,~~245~~242,~~254~~983.2896 1.~~807~~835 2 922,050.00 0.~~271~~272 5.250 5.499 6 3,~~431~~430,~~519~~612.1874 1.~~911~~942 6 4,~~795~~789,~~423~~183.8009 1.~~408~~414 5.500 5.749 21 10,817,~~845~~416.3607 6.~~025~~122 15 10,~~094~~092,~~736~~108.6331 2.~~964~~980 5.750 5.999 34 21,~~464~~459,~~919~~244.5685 1112.~~955~~145 48 33,~~503~~495,~~817~~401.6871 9.~~837~~890 6.000 6.249 7271 42,~~554~~239,~~444~~405.0427 23.~~700~~907 81 60,~~178~~116,~~790~~357.6883 17.~~670~~750 6.250 6.499 9896 5756,~~442~~253,~~413~~123.0016 31.~~992~~838 ~~170~~169 ~~115~~114,~~461~~314,~~146~~251.6099 33.~~902~~752 6.500 6.749 62 27,~~700~~630,~~289~~523.1067 15.~~427~~638 137 7877,~~359~~942,~~359~~169.0362 23.~~008~~013 6.750 6.999 1312 54,~~935~~650,~~733~~063.5569 32.~~306~~632 45 25,~~870~~868,~~648~~869.0013 7.~~596~~638 7.000 7.249 0 0.00 0.000 1615 6,~~872~~631,~~236~~788.1651 21.~~018~~958 7.250 7.499 1 147,920.00 0.~~082~~084 5 3,~~020~~019,~~000~~835.0073 0.~~887~~892 >= 7.500 0 0.00 0.000 0 0.00 0.000 Total ~~321~~317 ~~179~~176,~~555~~685,~~042~~109.8544 100.000 ~~528~~526 ~~340~~338,~~577~~691,~~780~~324.8870 100.000

Filing Compare · JPMMT 2007-A3