Page 1 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Table of Contents

Distribution Report		2
Factor Report		3
Exchangeable Classes Distribution Report		4
Exchangeable Classes Factor Report		5
Pool I Group Principal Collections		7
Pool II Group Principal Collections		7
Pool I Group Interest Collection Details		8
Pool II Group Interest Collection Details		8
Senior Class Percentages		9
Subordinate Class Percentage		9
Certificate Interest Shortfall Details		10
Exchangeable Certificate Interest Shortfall Details		11
Group Variable Information		12
Applied Loss		13
Delinquency by Group		15
Delinquency Totals		16
Delinquency Trend Group		17
Bankruptcy Group Report		18
Foreclosure Group Report		19
REO Group Report		20
Realized Loss Group Report		21
Trigger Details		21
CPR Trend Report		22
Investor Supplemental Report		23

IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:

Mary J. Davis

Bank of New York - Structured Finance Services

601 Travis Street, 16^th Floor

Houston, Texas 77002

Tel: (713) 483-6216 / Fax: (713) 483-6627

Email: maryjo.davis@bankofny.com


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 2 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

DISTRIBUTION IN DOLLARS

CLASS	ORIGINAL FACE VALUE		BEGINNING PRINCIPAL BALANCE		PRINCIPAL		INTEREST		TOTAL		REALIZED LOSSES		DEFERRED INTEREST		ENDING PRINCIPAL BALANCE
IA1		182,764,000.00		182,764,000.00		3,791,970.51		694,097.36		4,486,067.87		0.00		0.00		178,972,029.49
IA2		5,624,000.00		5,624,000.00		116,686.23		21,358.71		138,044.94		0.00		0.00		5,507,313.77
IIA1		162,662,000.00		162,662,000.00		2,185,725.65		575,108.97		2,760,834.62		0.00		0.00		160,476,274.35
IIA2		5,005,000.00		5,005,000.00		67,253.30		17,695.71		84,949.01		0.00		0.00		4,937,746.70
IIA3		100,000,000.00		100,000,000.00		1,343,722.35		353,560.74		1,697,283.09		0.00		0.00		98,656,277.65
IIA4		10,000,000.00		10,000,000.00		134,372.24		35,356.07		169,728.31		0.00		0.00		9,865,627.76
IIIA1		282,327,000.00		282,327,000.00		6,660,624.88		1,074,333.75		7,734,958.63		0.00		0.00		275,666,375.12
IIIA2		8,687,000.00		8,687,000.00		204,942.67		33,056.48		237,999.15		0.00		0.00		8,482,057.33
IVA1		196,783,000.00		196,783,000.00		1,584,975.32		765,011.08		2,349,986.40		0.00		0.00		195,198,024.68
IVA2		6,055,000.00		6,055,000.00		48,769.59		23,539.34		72,308.93		0.00		0.00		6,006,230.41
VA1		358,645,000.00		358,645,000.00		3,074,337.37		1,308,916.65		4,383,254.02		0.00		0.00		355,570,662.63
VA2		11,035,000.00		11,035,000.00		94,593.02		40,273.52		134,866.54		0.00		0.00		10,940,406.98
VIA3		6,260,000.00		6,260,000.00		48,630.68		27,521.83		76,152.51		0.00		0.00		6,211,369.32
VIA4		196,144,000.00		196,144,000.00		1,523,740.55		862,338.97		2,386,079.52		0.00		0.00		194,620,259.45
VIIA1		173,381,000.00		173,381,000.00		2,874,803.30		851,770.76		3,726,574.06		0.00		0.00		170,506,196.70
VIIA2		59,990,000.00		59,990,000.00		0.00		294,713.54		294,713.54		0.00		0.00		59,990,000.00
VIIA3		7,449,000.00		7,449,000.00		91,761.23		36,594.78		128,356.01		0.00		0.00		7,357,238.77
AR		100.00		100.00		100.00		0.38		100.38		0.00		0.00		0.00
IM		2,690,100.00		2,690,100.00		4,503.70		10,000.45		14,504.15		0.00		0.00		2,685,596.30
IB1		4,703,000.00		4,703,000.00		7,873.64		17,483.40		25,357.04		0.00		0.00		4,695,126.36
IB2		2,015,500.00		2,015,500.00		3,374.30		7,492.62		10,866.92		0.00		0.00		2,012,125.70
IB3		2,687,400.00		2,687,400.00		4,499.18		9,990.41		14,489.59		0.00		0.00		2,682,900.82
IB4		671,900.00		671,900.00		1,124.88		2,497.79		3,622.67		0.00		0.00		670,775.12
IB5		1,343,707.32		1,343,707.32		2,249.60		4,995.23		7,244.83		0.00		0.00		1,341,457.72
IIM		6,169,600.00		6,169,600.00		2,143.44		28,853.16		30,996.60		0.00		0.00		6,167,456.56
IIB1		2,741,600.00		2,741,600.00		952.49		12,821.55		13,774.04		0.00		0.00		2,740,647.51
IIB2		1,370,800.00		1,370,800.00		476.24		6,410.77		6,887.01		0.00		0.00		1,370,323.76
IIB3		1,599,300.00		1,599,300.00		555.63		7,479.39		8,035.02		0.00		0.00		1,598,744.37
IIB4		685,400.00		685,400.00		238.12		3,205.39		3,443.51		0.00		0.00		685,161.88
IIB5		1,142,348.11		1,142,348.11		396.87		5,342.38		5,739.25		0.00		0.00		1,141,951.24
TOTALS		1,800,631,755.43		1,800,631,755.43		23,875,396.98		7,131,821.18		31,007,218.16		0.00		0.00		1,776,756,358.45


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 3 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

FACTOR INFORMATION PER $1000 OF ORIGINAL FACE

CLASS	CUSIP		BEGINNING PRINCIPAL		PRINCIPAL		INTEREST		TOTAL		ENDING PRINCIPAL		CURRENT PASS-THRU RATE
IA1		16163LAA0		1,000.00000000		20.74790719		3.79777943		24.54568662		979.25209281		4.557335	%
IA2		16163LAB8		1,000.00000000		20.74790718		3.79777916		24.54568634		979.25209282		4.557335	%
IIA1		16163LAD4		1,000.00000000		13.43722351		3.53560739		16.97283090		986.56277649		4.242729	%
IIA2		16163LAE2		1,000.00000000		13.43722278		3.53560639		16.97282917		986.56277722		4.242729	%
IIA3		16163LAF9		1,000.00000000		13.43722350		3.53560740		16.97283090		986.56277650		4.242729	%
IIA4		16163LBT8		1,000.00000000		13.43722400		3.53560700		16.97283100		986.56277600		4.242729	%
IIIA1		16163LAG7		1,000.00000000		23.59188062		3.80528164		27.39716226		976.40811938		4.566338	%
IIIA2		16163LAH5		1,000.00000000		23.59188097		3.80528146		27.39716243		976.40811903		4.566338	%
IVA1		16163LAJ1		1,000.00000000		8.05443214		3.88758724		11.94201938		991.94556786		4.665105	%
IVA2		16163LAK8		1,000.00000000		8.05443270		3.88758712		11.94201982		991.94556730		4.665105	%
VA1		16163LAL6		1,000.00000000		8.57209042		3.64961633		12.22170676		991.42790958		4.379540	%
VA2		16163LAM4		1,000.00000000		8.57209062		3.64961667		12.22170730		991.42790938		4.379540	%
VIA3		16163LBN1		1,000.00000000		7.76847923		4.39645847		12.16493770		992.23152077		5.275750	%
VIA4		16163LBP6		1,000.00000000		7.76847903		4.39645857		12.16493760		992.23152097		5.275750	%
VIIA1		16163LAQ5		1,000.00000000		16.58084392		4.91271108		21.49355500		983.41915608		5.895253	%
VIIA2		16163LAR3		1,000.00000000		0.00000000		4.91271112		4.91271112		1,000.00000000		5.895253	%
VIIA3		16163LAS1		1,000.00000000		12.31859713		4.91271043		17.23130756		987.68140287		5.895253	%
AR		16163LAT9		1,000.00000000		1,000.00000000		3.80000000		1,003.80000000		0.00000000		4.557335	%
IM		16163LAU6		1,000.00000000		1.67417568		3.71750121		5.39167689		998.32582432		4.461000	%
IB1		16163LAW2		1,000.00000000		1.67417393		3.71749947		5.39167340		998.32582607		4.461000	%
IB2		16163LAX0		1,000.00000000		1.67417514		3.71749938		5.39167452		998.32582486		4.461000	%
IB3		16163LAY8		1,000.00000000		1.67417578		3.71750019		5.39167597		998.32582422		4.461000	%
IB4		16163LAZ5		1,000.00000000		1.67417771		3.71750261		5.39168031		998.32582230		4.461000	%
IB5		16163LBA9		1,000.00000000		1.67417411		3.71749854		5.39167265		998.32582590		4.461000	%
IIM		16163LAV4		1,000.00000000		0.34741961		4.67666623		5.02408584		999.65258039		5.612000	%
IIB1		16163LBB7		1,000.00000000		0.34742121		4.67666691		5.02408812		999.65257879		5.612000	%
IIB2		16163LBC5		1,000.00000000		0.34741757		4.67666326		5.02408083		999.65258243		5.612000	%
IIB3		16163LBD3		1,000.00000000		0.34742075		4.67666479		5.02408554		999.65257925		5.612000	%
IIB4		16163LBE1		1,000.00000000		0.34741757		4.67667056		5.02408812		999.65258243		5.612000	%
IIB5		16163LBF8		1,000.00000000		0.34741599		4.67666550		5.02408150		999.65258401		5.612000	%
TOTALS				1,000.00000000		13.25945569		3.96073276		17.22018845		986.74054431


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 4 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

DISTRIBUTION IN DOLLARS

CLASS	ORIGINAL FACE VALUE		BEGINNING PRINCIPAL BALANCE		PRINCIPAL		INTEREST		TOTAL		REALIZED LOSSES		DEFERRED INTEREST		ENDING PRINCIPAL BALANCE
IA3		188,388,000.00		188,388,000.00		3,908,656.74		715,456.07		4,624,112.81		0.00		0.00		184,479,343.26
IIA5		167,667,000.00		167,667,000.00		2,252,978.96		592,804.68		2,845,783.64		0.00		0.00		165,414,021.04
IIA6		110,000,000.00		110,000,000.00		1,478,094.59		388,916.81		1,867,011.40		0.00		0.00		108,521,905.41
IIIA3		291,014,000.00		291,014,000.00		6,865,567.54		1,107,390.23		7,972,957.77		0.00		0.00		284,148,432.46
IVA3		202,838,000.00		202,838,000.00		1,633,744.90		788,550.42		2,422,295.32		0.00		0.00		201,204,255.10
VA3		369,680,000.00		369,680,000.00		3,168,930.39		1,349,190.16		4,518,120.55		0.00		0.00		366,511,069.61
VIA1		140,017,000.00		140,017,000.00		1,523,740.55		615,578.94		2,139,319.49		0.00		0.00		138,493,259.45
VIA2		56,127,000.00		56,127,000.00		0.00		246,760.03		246,760.03		0.00		0.00		56,127,000.00
VIA5		202,404,000.00		202,404,000.00		1,572,371.23		889,860.81		2,462,232.04		0.00		0.00		200,831,628.77
VIIA4		233,371,000.00		233,371,000.00		2,874,803.30		1,146,484.29		4,021,287.59		0.00		0.00		230,496,196.70
VIIA5		240,820,000.00		240,820,000.00		2,966,564.52		1,183,079.08		4,149,643.60		0.00		0.00		237,853,435.48
TOTALS		2,202,326,000.00		2,202,326,000.00		28,245,452.72		9,024,071.52		37,269,524.24		0.00		0.00		2,174,080,547.28

*Please Note: Above Certificates are Exchangeable Certificates


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 5 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

FACTOR INFORMATION PER $1000 OF ORIGINAL FACE

CLASS	CUSIP		BEGINNING PRINCIPAL		PRINCIPAL		INTEREST		TOTAL		ENDING PRINCIPAL		CURRENT PASS-THRU RATE
IA3		16163LAC6		1,000.00000000		20.74790719		3.79777942		24.54568662		979.25209281		4.557335	%
IIA5		16163LBU5		1,000.00000000		13.43722354		3.53560737		16.97283091		986.56277646		4.242729	%
IIA6		16163LBV3		1,000.00000000		13.43722355		3.53560736		16.97283091		986.56277646		4.242729	%
IIIA3		16163LBG6		1,000.00000000		23.59188060		3.80528164		27.39716223		976.40811940		4.566338	%
IVA3		16163LBL5		1,000.00000000		8.05443211		3.88758724		11.94201935		991.94556789		4.665105	%
VA3		16163LBM3		1,000.00000000		8.57209043		3.64961632		12.22170675		991.42790957		4.379540	%
VIA1		16163LAN2		1,000.00000000		10.88253962		4.39645857		15.27899819		989.11746038		5.275750	%
VIA2		16163LAP7		1,000.00000000		0.00000000		4.39645857		4.39645857		1,000.00000000		5.275750	%
VIA5		16163LBQ4		1,000.00000000		7.76847903		4.39645862		12.16493765		992.23152097		5.275750	%
VIIA4		16163LBR2		1,000.00000000		12.31859700		4.91271105		17.23130805		987.68140300		5.895253	%
VIIA5		16163LBS0		1,000.00000000		12.31859696		4.91271107		17.23130803		987.68140304		5.895253	%
TOTALS				1,000.00000000		12.82528232		4.09751850		16.92280082		987.17471768

*Please Note: Above Certificates are Exchangeable Certificates


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 6 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Mortgage Loan Information

Pool I Beginning Mortgage Loan Number			2,189
Pool I Ending Mortgage Loan Number			2,164
Pool I Beginning Principal Balance			1,343,698,707.32
Pool I Ending Principal Balance			1,324,367,008.90

Pool II Beginning Mortgage Loan Number			574
Pool II Ending Mortgage Loan Number			571
Pool II Beginning Principal Balance			456,933,048.11
Pool II Ending Principal Balance			452,389,349.56


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 7 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Pool I Group Principal Collections

	Scheduled Principal Amount		Net Liquidation Proceeds		Payoff Amount		Curtailment		Repurchased Proceeds		Unscheduled Recovery
Group 1		362,209.17		0.00		3,273,588.58		276,762.97		0.00		0.00
Group 2		522,853.37		0.00		3,111,163.94		102,547.14		0.00		0.00
Group 3		327,079.71		0.00		6,225,034.77		316,887.66		0.00		0.00
Group 4		376,678.69		0.00		1,176,533.44		84,489.12		0.00		0.00
Group 5		660,741.27		0.00		2,037,264.18		477,864.41		0.00		0.00
Total		2,249,562.21		0.00		15,823,584.91		1,258,551.30		0.00		0.00

Pool II Group Principal Collections

	Scheduled Principal Amount		Prepayment Amount		Payoff Amount		Curtailment		Repurchased Proceeds		Unscheduled Recovery
Group 6		114,781.13		0.00		1,435,020.04		26,013.73		0.00		0.00
Group 7		43,967.16		0.00		990,000.00		1,933,916.49		0.00		0.00
Total		158,748.29		0.00		2,425,020.04		1,959,930.22		0.00		0.00


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 8 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Pool I Group Interest Collection Details

	Gross Interest Amount		Service Fee Amount		Compensating Interest Shortfall		Relief Act Interest Shortfall		Net Interest Amount
Group 1		763,666.11		40,616.03		0.00		0.00		723,050.08
Group 2		1,052,005.15		59,864.31		0.00		0.00		992,140.84
Group 3		1,181,884.00		62,741.84		0.00		0.00		1,119,142.16
Group 4		840,652.05		43,731.43		0.00		0.00		796,920.62
Group 5		1,443,212.54		79,702.15		0.00		0.00		1,363,510.39
Total		5,281,419.85		286,655.76		0.00		0.00		4,994,764.09

Pool II Group Interest Collection Details
	Gross Interest Amount		Service Fee Amount		Compensating Interest Shortfall		Relief Act Interest Shortfall		Net Interest Amount
Group 6		961,899.38		44,515.05		0.00		0.00		917,384.33
Group 7		1,272,636.36		52,964.00		0.00		0.00		1,219,672.36
Total		2,234,535.74		97,479.05		0.00		0.00		2,137,056.69


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 9 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Senior Class Percentages
	Principal Balance			Percentage			Prepayment Percentage
ia		188,388,100.00			98.949784	%		100.000000	%
iia		277,667,000.00			98.949819	%		100.000000	%
iiia		291,014,000.00			98.949921	%		100.000000	%
iva		202,838,000.00			98.949676	%		100.000000	%
va		369,680,000.00			98.949744	%		100.000000	%
via		202,404,000.00			96.999794	%		100.000000	%
viia		240,820,000.00			96.999747	%		100.000000	%

Subordinate Class Percentage

	Percentage			Credit Support
im		0.200201	%		0.850005	%
ib1		0.350004	%		0.500001	%
ib2		0.149996	%		0.350005	%
ib3		0.200000	%		0.150004	%
ib4		0.050004	%		0.100001	%
ib5		0.100001	%		0.000000	%


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 10 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Certificate Interest Shortfall Details

	Compensating Interest Shortfall		Relief Act Interest Shortfall		Current Interest Shortfall		Interest Shortfall Paid		Remaining Interest Shortfall
ia1		0.00		0.00		0.00		0.00		0.00
ia2		0.00		0.00		0.00		0.00		0.00
ia3		0.00		0.00		0.00		0.00		0.00
iia1		0.00		0.00		0.00		0.00		0.00
iia2		0.00		0.00		0.00		0.00		0.00
iia3		0.00		0.00		0.00		0.00		0.00
iia4		0.00		0.00		0.00		0.00		0.00
iiia1		0.00		0.00		0.00		0.00		0.00
iiia2		0.00		0.00		0.00		0.00		0.00
iva1		0.00		0.00		0.00		0.00		0.00
iva2		0.00		0.00		0.00		0.00		0.00
va1		0.00		0.00		0.00		0.00		0.00
va2		0.00		0.00		0.00		0.00		0.00
via1		0.00		0.00		0.00		0.00		0.00
via2		0.00		0.00		0.00		0.00		0.00
via3		0.00		0.00		0.00		0.00		0.00
viia1		0.00		0.00		0.00		0.00		0.00
viia2		0.00		0.00		0.00		0.00		0.00
viia3		0.00		0.00		0.00		0.00		0.00
im		0.00		0.00		0.00		0.00		0.00
ib1		0.00		0.00		0.00		0.00		0.00
ib2		0.00		0.00		0.00		0.00		0.00
ib3		0.00		0.00		0.00		0.00		0.00
ib4		0.00		0.00		0.00		0.00		0.00
ib5		0.00		0.00		0.00		0.00		0.00
iim		0.00		0.00		0.00		0.00		0.00
iib1		0.00		0.00		0.00		0.00		0.00
iib2		0.00		0.00		0.00		0.00		0.00
iib3		0.00		0.00		0.00		0.00		0.00
iib4		0.00		0.00		0.00		0.00		0.00
iib5		0.00		0.00		0.00		0.00		0.00


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 11 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Exchangeable Certificate Interest Shortfall Details

	Compensating Interest Shortfall		Relief Act Interest Shortfall		Current Interest Shortfall		Interest Shortfall Paid		Remaining Interest Shortfall
xiim3		0.00		0.00		0.00		0.00		0.00
xiis3		0.00		0.00		0.00		0.00		0.00
xiiim2		0.00		0.00		0.00		0.00		0.00
xiiis2		0.00		0.00		0.00		0.00		0.00


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 12 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Pool I Senior Classes Principal Balance	1,329,587,100.00
Pool II Senior Classes Principal Balance	443,224,000.00
Class IM Principal Balance	2,690,100.00
Class IB Principal Balance	11,421,507.32
Class IIM Principal Balance	6,169,600.00
Class IIB Principal Balance	7,539,448.11
Pool I Senior Classes Percentage	98.949794	%
Pool II Senior Classes Percentage	96.999769	%

Group Variable Information

	Weighted Remaining Terms		WAC
Group 1		308		4.557335
Group 2		312		4.242729
Group 3		322		4.566338
Group 4		306		4.665105
Group 5		312		4.379540
Group 6		336		5.275750
Group 7		358		5.895253


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 13 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Applied Loss

	Applied Loss		Applied Loss Paid		Applied Loss Outstanding
ia1		0.00		0.00		0.00
ia2		0.00		0.00		0.00
ia3		0.00		0.00		0.00
iia1		0.00		0.00		0.00
iia2		0.00		0.00		0.00
iia3		0.00		0.00		0.00
iia4		0.00		0.00		0.00
iiia1		0.00		0.00		0.00
iiia2		0.00		0.00		0.00
iva1		0.00		0.00		0.00
iva2		0.00		0.00		0.00
va1		0.00		0.00		0.00
va2		0.00		0.00		0.00
via1		0.00		0.00		0.00
via2		0.00		0.00		0.00
via3		0.00		0.00		0.00
viia1		0.00		0.00		0.00
viia2		0.00		0.00		0.00
viia3		0.00		0.00		0.00
im		0.00		0.00		0.00
ib1		0.00		0.00		0.00
ib2		0.00		0.00		0.00
ib3		0.00		0.00		0.00
ib4		0.00		0.00		0.00
ib5		0.00		0.00		0.00
iim		0.00		0.00		0.00
iib1		0.00		0.00		0.00
iib2		0.00		0.00		0.00
iib3		0.00		0.00		0.00
iib4		0.00		0.00		0.00
iib5		0.00		0.00		0.00


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 14 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Pool I Realized Loss			0.00
Pool I Cumulative Realized Loss			0.00
Pool II Realized Loss			0.00
Pool II Cumulative Realized Loss			0.00
Aggregate Servicer Advances			499,403.18
Aggregate Servicer Advances Recovered			0.00
Number of Mortgage Loans Acquired Through Foreclosure			0.00
Principal Balance of Mortgage Loans Acquired Through Foreclosure			0.00


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 15 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency

Delinquency by Group
Group 1
Category	Number		Principal Balance		Percentage
1 Month		0		0.00		0
2 Month		0		0.00		0
3 Month		0		0.00		0
Total		0		0.00		0

Delinquency by Group
Group 2
Category	Number		Principal Balance		Percentage
1 Month		0		0.00		0
2 Month		0		0.00		0
3 Month		0		0.00		0
Total		0		0.00		0

Delinquency by Group
Group 3
Category	Number		Principal Balance		Percentage
1 Month		0		0.00		0
2 Month		0		0.00		0
3 Month		0		0.00		0
Total		0		0.00		0

Delinquency by Group
Group 4
Category	Number		Principal Balance		Percentage
1 Month		0		0.00		0
2 Month		0		0.00		0
3 Month		0		0.00		0
Total		0		0.00		0


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 16 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Delinquency by Group
Group 5
Category	Number		Principal Balance		Percentage
1 Month		0		0.00		0
2 Month		0		0.00		0
3 Month		0		0.00		0
Total		0		0.00		0

Delinquency by Group
Group 6
Category	Number		Principal Balance		Percentage
1 Month		0		0.00		0.00	%
2 Month		0		0.00		0.00	%
3 Month		0		0.00		0.00	%
Total		0		0.00		0.00	%

Delinquency by Group
Group 7
Category	Number		Principal Balance		Percentage
1 Month		0		0.00		0.00	%
2 Month		0		0.00		0.00	%
3 Month		0		0.00		0.00	%
Total		0		0.00		0.00	%

Delinquency Totals
Group Totals
Category	Category		Category		Category
1 Month		0		0.00		0.00	%
2 Month		0		0.00		0.00	%
3 Month		0		0.00		0.00	%
Total		0		0.00		0.00	%


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 17 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 18 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Number and Aggregate Principal Amounts of Mortgage Loans in Bankruptcy

Bankruptcy Group Report

Group Number	Number of Loans		Principal Balance		Percentage
1		0		0.00		0.00	%
2		0		0.00		0.00	%
3		0		0.00		0.00	%
4		0		0.00		0.00	%
5		0		0.00		0.00	%
6		0		0.00		0.00	%
7		0		0.00		0.00	%
Total		0		0.00		0.00	%


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 19 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure

Foreclosure Group Report

Group Number	Number of Loans		Principal Balance		Percentage
1		0		0.00		0.00	%
2		0		0.00		0.00	%
3		0		0.00		0.00	%
4		0		0.00		0.00	%
5		0		0.00		0.00	%
6		0		0.00		0.00	%
7		0		0.00		0.00	%
Total		0		0.00		0.00	%


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 20 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Number and Aggregate Principal Amounts of Mortgage Loans in REO

REO Group Report

Group Number	Number of Loans		Principal Balance		Percentage
1		0		0.00		0.00	%
2		0		0.00		0.00	%
3		0		0.00		0.00	%
4		0		0.00		0.00	%
5		0		0.00		0.00	%
6		0		0.00		0.00	%
7		0		0.00		0.00	%
Total		0		0.00		0.00	%


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 21 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Realized Loss Detail

Realized Loss Group Report

Group Number	Current Loss		Cumulative Loss		Ending Balance		Balance of Liquidated Loans		Net Liquidation Proceeds
1		0.00		0.00		186,475,019.23		0.00		0.00
2		0.00		0.00		276,877,389.74		0.00		0.00
3		0.00		0.00		287,233,304.58		0.00		0.00
4		0.00		0.00		203,353,370.00		0.00		0.00
5		0.00		0.00		370,427,925.35		0.00		0.00
6		0.00		0.00		207,088,545.26		0.00		0.00
7		0.00		0.00		245,300,804.30		0.00		0.00
TOTAL		0.00		0.00		1,776,756,358.46		0.00		0.00

Trigger Details

	6Month Rolling Delinquency Trigger		Cumulative Loss Trigger
Group 1		NO		N/A
Group 2		NO		N/A
Group 3		NO		N/A
Group 4		NO		N/A
Group 5		NO		N/A
Group 6		NO		N/A
Group 7		NO		N/A


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 22 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

	07/25/2007
Group 1		20.25	%
Group 2		12.93	%
Group 3		23.68	%
Group 4		7.15	%
Group 5		7.80	%
Group 6		8.09	%
Group 7		13.25	%


		Copyright 2007 Bank of New York & Co. All rights reserved.

Page 23 of 23

Chase Mortgage Finance Trust, Series 2007-A2

July 25, 2007

Additional Pool Performance Information
Pool I: Is there any material changes to methology regarding calculations of delinquencies and charge-offs?		NO

Pool II: Is there any material changes to methology regarding calculations of delinquencies and charge-offs?		NO

Pool I: Is there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments during the distribution period or that have cumulatively become material over time?		NO

Pool II: Is there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments during the distribution period or that have cumulatively become material over time?		NO

Pool I: Is there any material breaches of pool asset representations or warranties or transaction covenants?		NO

Pool II: Is there any material breaches of pool asset representations or warranties or transaction covenants?		NO

Pool I: Is there any new issuance of asset-backed securities backed by the same asset pool, or any pool asset changes?		NO

Pool II: Is there any new issuance of asset-backed securities backed by the same asset pool, or any pool asset changes?		NO

Pool I: Is there any material changes in the solicitation, credit-granting, underwriting, origination, acquisition or pool selection criteria or procedures, as applicable, used to originate, acquire or select the new pool assests?		NO

Pool II: Is there any material changes in the solicitation, credit-granting, underwriting, origination, acquisition or pool selection criteria or procedures, as applicable, used to originate, acquire or select the new pool assests?		NO


		Copyright 2007 Bank of New York & Co. All rights reserved.

Chase Mortgage Finance Trust Series 2007-A2 10-D