BAFC 2007-5 Prior Pools - June07

Banc of America Funding Corporation (BAFC)
Residential Mortgage Backed Securities

Static Pool Disclosure
June 2007
Banc of America Securities provides investment banking and securities products domestically and, on a limited basis, offshore. Other products and services, including
products and services that may be referenced in the accompanying materials, may be provided through affiliates of Banc of America Securities. Banc of America Securities
prohibits employees from offering a favorable research rating or specific price target or changing a rating or target to get a mandate and Banc of America Securities
prohibits research analysts from being compensated for involvement in investment banking transactions except to the extent that such participation is intended to benefit
investor clients.
Copyright 2005 Banc of America Securities LLC.

Banc of America Securities LLC, member NYSE/NASD/SIPC, is a subsidiary of Bank of America Corporation.
Notes:
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
"Current Factor" is the aggregate current Principal Balance of the mortgage loans over the aggregate Principal Balance of the mortgage loans as of the cut-off date for the pool.
"1M CPR" measures an annualized rate of principal prepayments for the relevant month.
"Life CPR" equals 1-[Current Pool Bal / (Current Pool Bal + cumulative unscheduled principal)] ^ (12/Month number).
"1M CDR" measures an annualized rate of loan defaults for the relevant month.
"Annual Loss Rate" measures an annualized rate of loan losses for the relevant month.
"Cum Loss Severity" is the aggregate cumulative losses over the aggregate cumulative defaults from the cut-off date for the pool through the relevant month.
Delinquencies exclude loans in Bankruptcy, Foreclosure or REO.
All percentages and weighted averages ("WA") are calculated based on the aggregate principal balance of the mortgage loans as of the cut-off date for the pool.
"C/O Refinance" means a mortgage loan originated in connection with a refinancing that has a principal balance in excess of the principal balance on the old loan plus settlement costs where cash is
distributed to the mortgagor.
(10) "Purchase" means a mortgage loan originated in connection with the acquisition of the related mortgaged property.
(11) "R/T Refinance" means a mortgage loan originated in connection with a refinancing to reduce the mortgage interest rate or reduce or increase the term.
Banc of America Funding Corporation

Mortgage Pass-Through Certificates, Series 2002-1
Original Pool Characteristics:
Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
149,915,322
586
5/1/2002
255,828
7.467
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
8.8
357.6
348.9
100
34.43
% Prepayment
%
Penalty
Buydown
0.00
0.00
%
Interest
Only
% Conforming
0.00
22.81
Original Distribution Statistics:

Product Type
30 YR FIXED
15 YR FIXED
Total:
Count Percent
580
98.69
6
1.31
586 100.00%
Property Type
SFR
PUD Attach
Condo
2-Family
Townhouse
4-Family
PUD Detach
Total:
Count Percent
413
67.79
17
2.85
39
4.60
5
1.58
2
0.14
2
0.62
108
22.43
586 100.00%
Servicer
Bank of America
Total:
Count Percent
586
100.00
586 100.00%
Originator
Bank of America
Total:
Count Percent
586
100.00
586 100.00%
Loan Purpose
Purchase
R/T Refi
C/O Refi
Total:
Count Percent
451
61.84
76
21.92
59
16.25
586 100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count Percent
578
98.14
4
0.92
4
0.93
586 100.00%
Original LTV
Count
Percent
20.01 - 25.00
1
0.11
25.01 - 30.00
3
0.86
30.01 - 35.00
2
0.91
35.01 - 40.00
2
0.78
40.01 - 45.00
3
0.58
45.01 - 50.00
7
2.07
50.01 - 55.00
17
5.37
55.01 - 60.00
7
2.06
60.01 - 65.00
27
9.54
65.01 - 70.00
41
11.3
70.01 - 75.00
55
14.2
75.01 - 80.00
74
17.64
80.01 - 85.00
1
0.19
85.01 - 90.00
5
1.23
90.01 - 95.00
2
0.37
95.01 - 100.00
165
16.68
>= 100.01
174
16.1
Total:
586 100.00%
W.A.: 79.26 | Low: 20.47 | High: 103.00
FICO
Count
Percent
800 - 849
6
1.05
750 - 799
184
30.00
700 - 749
289
42.88
650 - 699
58
14.72
600 - 649
5
1.18
550 - 599
37
8.89
450 - 499
6
1.19
N/A
1
0.09
Total:
586 100.00%
W.A.: 716 | Low: 487 | High: 810
State
CA
TX
FL
VA
CO
MD
AZ
WA
IL
NC
PA
NV
MN
TN
SC
NM
DC
GA
OH
MO
AR
Count
186
53
36
18
15
23
16
15
17
13
18
9
13
15
15
9
4
11
10
16
12
Percent
44.15
6.89
3.94
3.72
3.70
3.47
2.64
2.30
2.27
2.01
2.01
1.93
1.87
1.72
1.61
1.60
1.26
1.13
1.13
1.08
1.03
State
MA
NY
HI
OR
KS
UT
VT
IA
ID
NJ
AL
OK
KY
MI
NH
WI
ME
CT
IN
WV
Total:
Coupon
Count
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
8.01 - 8.50
8.51 - 9.00
9.01 - 9.50
Total:
W.A.: 7.467 | Low: 6.375 | High: 9.500
4
65
263
194
56
3
1
586
Count
5
4
2
5
11
2
2
5
3
2
1
5
3
3
1
2
12
1
2
2
Percent
1.00
0.85
0.79
0.78
0.68
0.61
0.53
0.52
0.42
0.42
0.33
0.32
0.23
0.23
0.17
0.16
0.15
0.14
0.13
0.06
586
100.00%
Percent
1.04
15.92
46.63
28.45
6.98
0.76
0.21
100.00%
05/29/2007 Page 1 of 3
Summary Incremental Periodic Data

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200206
$146,641,004
576
97.816%
7.467%
22.506%
22.506%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.249%
0.868%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.249%
0.868%
200207
$143,415,356
565
95.664%
7.456%
22.646%
22.584%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.649%
1.239%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.649%
1.239%
200208
$138,016,786
551
92.063%
7.450%
36.254%
27.449%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.810%
1.452%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.810%
1.452%
200209
$130,081,676
528
86.770%
7.444%
50.354%
34.027%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.060%
1.894%
0.219%
0.189%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.279%
2.083%
200210
$124,203,870
509
82.849%
7.432%
41.983%
35.718%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.278%
1.572%
0.457%
0.589%
0.230%
0.196%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.965%
2.358%
200211
$114,029,748
478
76.063%
7.433%
63.762%
41.592%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.305%
1.464%
0.435%
0.209%
0.035%
0.209%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.776%
1.883%
200212
$105,889,966
451
70.633%
7.418%
58.440%
44.384%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.984%
1.552%
0.741%
0.443%
0.507%
0.443%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.231%
2.439%
200301
$96,752,081
422
64.538%
7.418%
65.778%
47.679%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.505%
1.185%
1.511%
0.948%
0.042%
0.237%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.058%
2.370%
200302
$89,560,807
398
59.741%
7.407%
59.987%
49.237%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.992%
1.759%
1.057%
0.754%
0.780%
0.754%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.829%
3.266%
200303
10
$83,205,822
374
55.502%
7.410%
58.190%
50.235%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.898%
1.872%
0.957%
0.535%
1.012%
1.070%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.866%
3.476%
200304
11
$76,278,095
346
50.881%
7.393%
64.365%
51.745%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.855%
2.023%
0.696%
0.578%
0.619%
0.867%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.169%
3.468%
200305
12
$69,384,076
317
46.282%
7.390%
67.544%
53.335%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.163%
1.893%
0.806%
0.631%
0.681%
0.946%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.650%
3.470%
200306
13
$60,815,007
281
40.566%
7.391%
79.202%
56.169%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.026%
1.779%
0.886%
0.712%
1.019%
1.423%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.930%
3.915%
200307
14
$56,718,659
260
37.834%
7.394%
56.192%
56.192%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.345%
0.769%
1.001%
0.769%
1.767%
1.923%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.113%
3.462%
200308
15
$49,038,252
223
32.711%
7.389%
82.350%
58.787%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.477%
1.794%
1.156%
0.897%
2.044%
2.242%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.676%
4.933%
200309
16
$41,458,904
198
27.655%
7.395%
86.508%
61.584%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.256%
2.020%
1.366%
1.010%
2.417%
2.525%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
7.039%
5.556%
200310
17
$37,657,887
180
25.119%
7.396%
68.081%
62.020%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
4.102%
2.222%
0.000%
0.000%
2.309%
2.778%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
6.411%
5.000%
200311
18
$34,102,957
162
22.748%
7.373%
69.202%
62.479%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.728%
3.086%
1.203%
0.617%
0.000%
0.000%
0.000%
0.000%
2.431%
2.469%
0.119%
0.617%
7.480%
6.790%
200312
19
$30,837,915
151
20.570%
7.362%
69.752%
62.920%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
4.639%
3.974%
1.456%
1.324%
0.131%
0.662%
0.000%
0.000%
2.688%
2.649%
0.000%
0.000%
8.915%
8.609%
200401
20
$29,698,148
143
19.810%
7.377%
35.586%
61.900%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.841%
2.797%
2.832%
1.399%
0.132%
0.699%
0.000%
0.000%
2.928%
3.496%
0.000%
0.000%
8.733%
8.392%
200402
21
$29,256,229
141
19.515%
7.380%
15.440%
60.444%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.866%
1.418%
1.736%
1.418%
0.503%
0.709%
1.307%
0.709%
0.666%
1.418%
0.629%
1.418%
7.708%
7.092%
200403
22
$27,164,786
135
18.120%
7.377%
58.428%
60.372%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.232%
2.222%
1.505%
0.741%
0.364%
0.741%
1.709%
1.481%
0.831%
2.222%
0.677%
1.481%
8.319%
8.889%
200404
23
$23,150,884
122
15.443%
7.407%
85.130%
62.043%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.976%
3.279%
2.190%
1.639%
0.673%
0.820%
2.005%
1.639%
0.169%
1.639%
0.795%
1.639%
9.808%
10.656%
200405
24
$22,571,267
118
15.056%
7.457%
25.257%
60.974%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
4.828%
4.237%
3.099%
1.695%
0.688%
0.847%
0.362%
0.847%
1.868%
2.542%
0.815%
1.695%
11.659%
11.864%
200406
25
$21,326,663
111
14.226%
7.459%
48.719%
60.563%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.709%
3.604%
2.559%
1.802%
2.639%
1.802%
0.640%
1.802%
1.977%
1.802%
0.863%
1.802%
12.388%
12.613%
200407
26
$17,674,996
100
11.790%
7.457%
89.363%
62.517%
$18,295
0.012%
1.025%
$3,385
0.002%
0.027%
18.500%
3.645%
3.000%
0.244%
1.000%
2.522%
2.000%
0.311%
1.000%
2.164%
1.000%
1.263%
3.000%
10.148%
11.000%
200408
27
$17,120,998
97
11.420%
7.495%
30.853%
61.673%
$18,295
0.012%
0.000%
$3,385
0.002%
0.000%
18.500%
5.784%
3.093%
0.000%
0.000%
1.153%
2.062%
0.321%
1.031%
2.234%
1.031%
1.304%
3.093%
10.795%
10.309%
200409
28
$16,263,379
93
10.848%
7.482%
45.299%
61.200%
$18,295
0.012%
0.000%
$6,769
0.005%
0.027%
37.000%
2.631%
1.075%
2.500%
1.075%
1.213%
2.151%
0.337%
1.075%
2.352%
1.075%
1.372%
3.226%
10.406%
9.677%
200410
29
$15,723,938
90
10.489%
7.488%
32.376%
60.466%
$18,295
0.012%
0.000%
$6,769
0.005%
0.000%
37.000%
0.986%
1.111%
3.700%
2.222%
0.000%
0.000%
0.000%
0.000%
5.292%
3.333%
1.419%
3.333%
11.397%
10.000%
200411
30
$14,896,055
88
9.936%
7.480%
47.023%
60.095%
$18,295
0.012%
0.000%
$6,769
0.005%
0.000%
37.000%
2.730%
2.273%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.586%
3.409%
1.498%
3.409%
9.815%
9.091%
200412
31
$14,290,787
85
9.533%
7.479%
38.356%
59.547%
$18,295
0.012%
0.000%
$6,769
0.005%
0.000%
37.000%
0.000%
0.000%
1.772%
1.176%
0.000%
0.000%
0.000%
0.000%
2.978%
2.353%
1.562%
3.529%
6.312%
7.059%
200501
32
$14,140,641
84
9.432%
7.477%
10.646%
58.550%
$18,295
0.012%
0.000%
$6,769
0.005%
0.000%
37.000%
0.344%
1.190%
1.789%
1.190%
0.000%
0.000%
0.000%
0.000%
3.010%
2.381%
1.578%
3.571%
6.721%
8.333%
200502
33
$14,005,720
82
9.342%
7.475%
9.581%
57.575%
$56,944
0.038%
3.231%
$40,206
0.027%
0.268%
70.605%
4.802%
2.439%
1.805%
1.220%
0.000%
0.000%
0.000%
0.000%
3.039%
2.439%
1.313%
2.439%
10.959%
8.537%
200503
34
$13,621,332
79
9.086%
7.476%
27.349%
56.915%
$96,405
0.064%
3.329%
$90,891
0.061%
0.406%
94.280%
0.307%
1.266%
6.435%
2.532%
0.000%
0.000%
0.000%
0.000%
0.317%
1.266%
3.861%
2.532%
10.920%
7.595%
200504
35
$13,193,892
75
8.801%
7.472%
30.786%
56.344%
$96,405
0.064%
0.000%
$90,891
0.061%
0.000%
94.280%
6.302%
4.000%
0.000%
0.000%
1.914%
1.333%
0.000%
0.000%
0.327%
1.333%
3.987%
2.667%
12.530%
9.333%
200505
36
$12,880,426
73
8.592%
7.458%
23.948%
55.682%
$96,405
0.064%
0.000%
$92,384
0.062%
0.012%
95.829%
4.831%
1.370%
0.000%
0.000%
0.000%
0.000%
0.673%
1.370%
0.335%
1.370%
4.084%
2.740%
9.923%
6.849%
05/29/2007 Page 2 of 3

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200506
37
$12,675,585
71
8.455%
7.450%
16.253%
54.930%
$96,405
0.064%
0.000%
$92,384
0.062%
0.000%
95.829%
1.265%
1.408%
4.909%
1.408%
0.000%
0.000%
0.684%
1.408%
0.341%
1.408%
4.150%
2.817%
11.348%
8.451%
200507
38
$12,166,591
69
8.116%
7.448%
37.914%
54.565%
$96,405
0.064%
0.000%
$92,484
0.062%
0.001%
95.933%
5.105%
1.449%
0.000%
0.000%
0.000%
0.000%
0.712%
1.449%
0.000%
0.000%
4.678%
4.348%
10.494%
7.246%
200508
39
$10,904,639
65
7.274%
7.441%
72.710%
55.171%
$96,405
0.064%
0.000%
$92,509
0.062%
0.000%
95.959%
6.233%
3.077%
0.000%
0.000%
0.000%
0.000%
0.792%
1.538%
0.000%
0.000%
5.219%
4.615%
12.244%
9.231%
200509
40
$10,799,920
64
7.204%
7.453%
9.513%
54.394%
$96,405
0.064%
0.000%
$92,509
0.062%
0.000%
95.959%
1.419%
1.562%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.270%
4.688%
6.689%
6.250%
200510
41
$10,443,436
63
6.966%
7.446%
32.076%
53.965%
$96,405
0.064%
0.000%
$92,509
0.062%
0.000%
95.959%
7.395%
3.175%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.450%
4.762%
12.845%
7.937%
200511
42
$10,214,404
61
6.813%
7.465%
22.111%
53.402%
$96,405
0.064%
0.000%
$92,559
0.062%
0.000%
96.010%
1.316%
3.279%
6.062%
1.639%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.572%
4.918%
12.950%
9.836%
200512
43
$9,720,059
60
6.484%
7.466%
43.947%
53.218%
$96,405
0.064%
0.000%
$92,559
0.062%
0.000%
96.010%
6.357%
1.667%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.855%
5.000%
12.213%
6.667%
200601
44
$9,208,140
58
6.142%
7.477%
46.876%
53.099%
$96,405
0.064%
0.000%
$92,559
0.062%
0.000%
96.010%
6.704%
1.724%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
6.181%
5.172%
12.885%
6.897%
200602
45
$9,117,439
56
6.082%
7.473%
7.632%
52.427%
$121,580
0.081%
3.232%
$109,706
0.073%
0.137%
90.234%
6.764%
1.786%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.769%
3.571%
12.532%
5.357%
200603
46
$9,104,640
56
6.073%
7.471%
0.220%
51.669%
$121,580
0.081%
0.000%
$109,706
0.073%
0.000%
90.234%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200604
47
$9,091,260
56
6.064%
7.471%
0.286%
50.933%
$121,580
0.081%
0.000%
$111,332
0.074%
0.013%
91.571%
6.769%
1.786%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.786%
3.571%
12.554%
5.357%
200605
48
$8,931,101
55
5.957%
7.472%
17.994%
50.420%
$121,580
0.081%
0.000%
$111,332
0.074%
0.000%
91.571%
6.883%
1.818%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.889%
3.636%
12.772%
5.455%
200606
49
$8,918,691
55
5.949%
7.471%
0.166%
49.721%
$121,580
0.081%
0.000%
$111,332
0.074%
0.000%
91.571%
6.885%
1.818%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.897%
3.636%
12.783%
5.455%
200607
50
$8,906,346
55
5.941%
7.471%
0.147%
49.041%
$121,580
0.081%
0.000%
$111,332
0.074%
0.000%
91.571%
6.887%
1.818%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.906%
3.636%
12.793%
5.455%
200608
51
$8,894,055
55
5.933%
7.471%
0.130%
48.378%
$121,580
0.081%
0.000%
$111,332
0.074%
0.000%
91.571%
6.889%
1.818%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.914%
3.636%
12.803%
5.455%
200609
52
$8,882,172
55
5.925%
7.472%
0.065%
47.733%
$121,580
0.081%
0.000%
$111,332
0.074%
0.000%
91.571%
7.546%
3.636%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.922%
3.636%
13.467%
7.273%
200610
53
$8,868,161
55
5.915%
7.472%
0.342%
47.107%
$121,580
0.081%
0.000%
$111,332
0.074%
0.000%
91.571%
6.894%
1.818%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.931%
3.636%
12.825%
5.455%
200611
54
$8,615,678
53
5.747%
7.472%
28.176%
46.821%
$121,580
0.081%
0.000%
$165,733
0.111%
0.435%
136.316%
7.088%
1.887%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.439%
1.887%
11.527%
3.774%
200612
55
$8,083,849
51
5.392%
7.462%
52.703%
46.949%
$121,580
0.081%
0.000%
$495,027
0.330%
2.636%
407.162%
12.056%
3.922%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
12.056%
3.922%
200701
56
$7,709,960
50
5.143%
7.450%
42.428%
46.886%
$121,580
0.081%
0.000%
$501,761
0.335%
0.054%
412.700%
0.000%
0.000%
7.912%
2.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
7.912%
2.000%
200702
57
$7,698,136
50
5.135%
7.465%
0.223%
46.309%
$121,580
0.081%
0.000%
$505,364
0.337%
0.029%
415.664%
2.151%
2.000%
0.000%
0.000%
7.924%
2.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
10.075%
4.000%
200703
58
$7,686,182
50
5.127%
7.465%
0.232%
45.747%
$121,580
0.081%
0.000%
$508,994
0.340%
0.029%
418.649%
0.000%
0.000%
0.000%
0.000%
7.928%
2.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
7.928%
2.000%
200704
59
$7,674,630
50
5.119%
7.465%
0.159%
45.198%
$121,580
0.081%
0.000%
$510,915
0.341%
0.015%
420.229%
0.000%
0.000%
0.000%
0.000%
7.931%
2.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
7.931%
2.000%
200705
60
$7,663,109
50
5.112%
7.465%
0.143%
44.662%
$121,580
0.081%
0.000%
$512,849
0.342%
0.015%
421.820%
0.000%
0.000%
7.924%
2.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
7.924%
2.000%
05/29/2007 Page 3 of 3

Principal Balance
Loan
Count
150,045,447
908
Average
Cut-off Date Balance
11/1/2002
165,248
WAvg Coupon
WA Age
WAvg
Original
Term
6.6444
1.3
355.1
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
353.9
100
WAvg Mortgage % Prepayment

%
Insurance Coverage
Penalty
Buydown
32.61
0.00
0.14
% Interest
Only
%
Conforming
0.00
16.29

Product Type
20 YR FIXED
25 YR FIXED
30 YR FIXED
Total:
Count
52
7
849
908
Percent
3.86
0.37
95.77
100.00%
Property Type
2-Family
3-Family
4-Family
Condo
Condo Highrise
PUD Attach
PUD Detach
SFR
Townhouse
Total:
Count
73
18
45
85
18
21
59
586
3
908
Percent
9.02
3.43
8.89
6.97
1.98
2.17
7.44
59.76
0.35
100.00%
Servicer
Bank of America
Total:
Count
908
908
Percent
100.00
100.00%
Originator
Bank of America
Total:
Count
908
908
Percent
100.00
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
223
509
176
908
Percent
27.16
50.60
22.24
100.00%
Occupany Status
Investor
Primary
Secondary
Total:
Count
628
279
1
908
Percent
63.50
36.26
0.24
100.00%
Original LTV
Count
Percent
15.01 - 20.00
1
0.20
20.01 - 25.00
3
0.38
25.01 - 30.00
4
0.58
30.01 - 35.00
8
1.15
35.01 - 40.00
18
2.26
40.01 - 45.00
15
2.31
45.01 - 50.00
28
3.69
50.01 - 55.00
36
4.82
55.01 - 60.00
52
7.16
60.01 - 65.00
43
6.41
65.01 - 70.00
72
10.59
70.01 - 75.00
121
15.57
75.01 - 80.00
198
17.08
80.01 - 85.00
7
0.9
85.01 - 90.00
71
4.59
90.01 - 95.00
1
0.05
>= 95.01
230
22.27
Total:
908 100.00%
W.A.: 74.79 | Low: 17.65 | High: 103.00
FICO
Count
Percent
800 - 849
29
2.98
750 - 799
344
39.81
700 - 749
371
38.99
650 - 699
142
15.95
600 - 649
21
2.18
N/A
1
0.09
Total:
908 100.00%
W.A.: 737 | Low: 608 | High: 834
State
CA
FL
TX
VA
CO
IL
MA
GA
MD
WA
HI
SC
AZ
NC
NV
PA
IA
DC
TN
ID
NM
OH
Count
Coupon
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
8.01 - 8.50
Total:
W.A.: 6.644 | Low: 5.750 | High: 8.250
289
113
53
37
27
19
14
27
20
20
10
19
24
21
13
19
13
10
14
9
11
12
Percent
46.66
7.63
4.14
3.28
2.84
2.65
2.45
2.12
2.11
2.03
1.84
1.61
1.54
1.50
1.39
1.31
1.07
1.07
1.03
1.01
1.00
0.99
Count
23
325
531
23
4
2
908
Percent
2.04
36.75
58.69
1.93
0.46
0.14
100.00%
State
MO
OK
AR
MN
OR
ME
NY
IN
UT
KS
CT
VT
WI
MI
RI
NJ
NH
KY
AK
NE
LA
ND
Total:
Count
18
15
12
8
9
3
4
7
1
9
4
3
5
5
1
3
2
1
1
1
1
1
908
Percent
0.93
0.86
0.79
0.71
0.64
0.59
0.45
0.44
0.43
0.41
0.39
0.37
0.34
0.34
0.27
0.26
0.14
0.11
0.10
0.07
0.06
0.04
100.00%
05/29/2007 Page 1 of 3

Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200212
$149,270,778
904
99.484%
200301
$147,592,022
898
98.365%
200302
$146,386,852
892
200303
$144,293,917
200304
200305
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
6.644%
4.962%
2.512%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
6.642%
11.686%
5.673%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.339%
0.334%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.339%
0.334%
97.562%
6.640%
8.321%
6.346%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.524%
0.448%
0.069%
0.112%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.594%
0.561%
884
96.167%
6.641%
14.886%
8.125%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.398%
0.566%
0.187%
0.113%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.585%
0.679%
$142,283,034
877
94.827%
6.643%
14.503%
9.226%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.389%
0.228%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.389%
0.228%
$138,616,564
861
92.383%
6.641%
26.037%
11.850%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.888%
0.929%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.888%
0.929%
200306
$132,866,621
833
88.551%
6.641%
39.144%
15.849%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.656%
0.600%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.656%
0.600%
200307
$128,735,811
808
85.798%
6.638%
30.730%
17.660%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.880%
0.619%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.880%
0.619%
200308
10
$119,131,175
772
79.397%
6.635%
60.088%
23.425%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.428%
0.389%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.428%
0.389%
200309
11
$111,954,256
740
74.614%
6.632%
51.971%
26.621%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.002%
0.946%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.002%
0.946%
200310
12
$109,819,548
731
73.191%
6.628%
19.645%
26.082%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.555%
1.094%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.555%
1.094%
200311
13
$107,369,691
715
71.558%
6.626%
22.764%
25.850%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.876%
0.839%
0.940%
0.420%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.817%
1.259%
200312
14
$103,970,350
701
69.293%
6.622%
31.178%
26.262%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.553%
0.999%
0.000%
0.000%
0.071%
0.143%
0.160%
0.428%
0.000%
0.000%
0.000%
0.000%
0.783%
1.569%
200401
15
$101,624,833
689
67.729%
6.622%
22.994%
26.067%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.637%
0.871%
0.130%
0.145%
0.000%
0.000%
0.163%
0.435%
0.000%
0.000%
0.000%
0.000%
0.930%
1.451%
200402
16
$99,220,708
675
66.127%
6.621%
24.006%
25.959%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.798%
1.037%
0.000%
0.000%
0.000%
0.000%
0.167%
0.444%
0.000%
0.000%
0.000%
0.000%
0.965%
1.481%
200403
17
$94,584,035
656
63.037%
6.619%
42.967%
27.105%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.651%
0.610%
0.067%
0.152%
0.000%
0.000%
0.030%
0.152%
0.000%
0.000%
0.000%
0.000%
0.747%
0.915%
200404
18
$89,093,887
627
59.378%
6.615%
50.573%
28.680%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.164%
0.478%
0.000%
0.000%
0.000%
0.000%
0.031%
0.159%
0.000%
0.000%
0.000%
0.000%
0.196%
0.638%
200405
19
$85,385,238
607
56.906%
6.608%
39.173%
29.294%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.600%
0.824%
0.000%
0.000%
0.000%
0.000%
0.033%
0.165%
0.000%
0.000%
0.000%
0.000%
0.632%
0.988%
200406
20
$80,159,126
577
53.423%
6.607%
52.513%
30.707%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.252%
1.040%
0.079%
0.173%
0.000%
0.000%
0.035%
0.173%
0.000%
0.000%
0.000%
0.000%
1.365%
1.386%
200407
21
$78,778,575
566
52.503%
6.604%
17.730%
30.158%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.254%
0.353%
0.067%
0.177%
0.000%
0.000%
0.035%
0.177%
0.000%
0.000%
0.000%
0.000%
0.356%
0.707%
200408
22
$75,048,647
546
50.017%
6.602%
43.370%
30.841%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.512%
0.916%
0.000%
0.000%
0.071%
0.183%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.583%
1.099%
200409
23
$73,401,424
536
48.919%
6.601%
22.336%
30.511%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.709%
1.119%
0.223%
0.373%
0.000%
0.000%
0.000%
0.000%
0.072%
0.187%
0.000%
0.000%
1.004%
1.679%
200410
24
$71,610,062
527
47.726%
6.602%
24.637%
30.296%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.703%
1.139%
0.118%
0.190%
0.000%
0.000%
0.074%
0.190%
0.000%
0.000%
0.000%
0.000%
0.895%
1.518%
200411
25
$68,885,181
513
45.910%
6.600%
36.349%
30.568%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.822%
0.780%
0.379%
0.585%
0.000%
0.000%
0.077%
0.195%
0.122%
0.195%
0.000%
0.000%
1.400%
1.754%
200412
26
$66,170,564
500
44.100%
6.596%
37.411%
30.864%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.821%
0.800%
0.152%
0.200%
0.083%
0.200%
0.127%
0.200%
0.080%
0.200%
0.000%
0.000%
1.263%
1.600%
200501
27
$65,458,968
493
43.626%
6.590%
10.924%
30.232%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.984%
1.014%
0.000%
0.000%
0.084%
0.203%
0.000%
0.000%
0.209%
0.406%
0.000%
0.000%
1.277%
1.623%
200502
28
$63,619,540
480
42.400%
6.590%
27.956%
30.172%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.298%
0.417%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.215%
0.417%
0.000%
0.000%
0.514%
0.833%
200503
29
$61,850,444
471
41.221%
6.587%
27.686%
30.107%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.603%
0.849%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.222%
0.425%
0.000%
0.000%
0.825%
1.274%
200504
30
$61,180,281
466
40.774%
6.583%
10.980%
29.561%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.106%
0.215%
0.102%
0.215%
0.000%
0.000%
0.000%
0.000%
0.224%
0.429%
0.000%
0.000%
0.432%
0.858%
200505
31
$60,093,583
458
40.050%
6.580%
18.169%
29.239%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.166%
1.092%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.140%
0.218%
0.088%
0.218%
1.394%
1.528%
200506
32
$58,277,332
444
38.840%
6.579%
29.784%
29.275%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.881%
0.901%
0.249%
0.225%
0.000%
0.000%
0.000%
0.000%
0.144%
0.225%
0.091%
0.225%
1.366%
1.577%
200507
33
$56,378,606
430
37.574%
6.580%
31.798%
29.372%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.314%
1.163%
0.365%
0.465%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.243%
0.465%
1.922%
2.093%
200508
34
$55,390,149
422
36.916%
6.583%
17.915%
29.078%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.710%
0.948%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.152%
0.237%
0.862%
1.185%
200509
35
$53,818,338
409
35.868%
6.582%
28.143%
29.070%
$52,096
0.035%
1.123%
$204
0.000%
0.002%
0.392%
2.288%
2.689%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.156%
0.244%
2.444%
2.934%
200510
36
$52,730,395
404
35.143%
6.581%
20.546%
28.865%
$135,015
0.090%
1.833%
$30,539
0.020%
0.243%
22.619%
1.413%
1.980%
0.483%
0.495%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.896%
2.475%
200511
37
$51,312,664
394
34.198%
6.583%
26.789%
28.829%
$135,015
0.090%
0.000%
$6,532
0.004%
-0.192%
4.838%
1.152%
1.523%
0.115%
0.254%
0.496%
0.508%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.763%
2.284%
05/29/2007 Page 2 of 3

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200512
38
$50,687,099
388
33.781%
6.576%
12.344%
28.456%
$135,015
0.090%
0.000%
$6,532
0.004%
0.000%
4.838%
1.607%
1.546%
0.489%
1.031%
0.289%
0.258%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.384%
2.835%
200601
39
$49,483,173
379
32.979%
6.576%
23.883%
28.361%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
2.606%
1.583%
0.256%
0.528%
0.244%
0.528%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.106%
2.639%
200602
40
$48,519,568
373
32.337%
6.575%
19.770%
28.177%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
0.590%
0.804%
0.129%
0.268%
0.000%
0.000%
0.254%
0.268%
0.000%
0.000%
0.000%
0.000%
0.973%
1.340%
200603
41
$47,820,751
368
31.871%
6.573%
14.630%
27.892%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200604
42
$47,282,542
364
31.512%
6.572%
11.292%
27.554%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
0.858%
1.374%
0.644%
0.549%
0.133%
0.275%
0.260%
0.275%
0.000%
0.000%
0.000%
0.000%
1.895%
2.473%
200605
43
$46,767,698
362
31.169%
6.575%
10.885%
27.223%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
0.268%
0.552%
0.125%
0.276%
0.651%
0.552%
0.263%
0.276%
0.000%
0.000%
0.000%
0.000%
1.307%
1.657%
200606
44
$45,685,232
355
30.448%
6.573%
23.259%
27.154%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
1.847%
1.690%
0.128%
0.282%
0.667%
0.563%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.642%
2.535%
200607
45
$44,761,136
349
29.832%
6.573%
20.457%
27.029%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
2.211%
1.719%
0.000%
0.000%
0.811%
0.860%
0.274%
0.287%
0.000%
0.000%
0.000%
0.000%
3.296%
2.865%
200608
46
$44,085,663
344
29.382%
6.573%
15.292%
26.810%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
1.221%
1.163%
0.000%
0.000%
0.824%
0.872%
0.278%
0.291%
0.000%
0.000%
0.000%
0.000%
2.322%
2.326%
200609
47
$43,613,657
340
29.067%
6.569%
10.643%
26.517%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
0.423%
0.294%
0.000%
0.000%
0.699%
0.588%
0.280%
0.294%
0.134%
0.294%
0.000%
0.000%
1.536%
1.471%
200610
48
$43,323,660
336
28.874%
6.567%
6.141%
26.160%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
0.385%
0.595%
0.000%
0.000%
0.703%
0.595%
0.282%
0.298%
0.135%
0.298%
0.000%
0.000%
1.505%
1.786%
200611
49
$42,728,736
327
28.477%
6.568%
13.852%
25.945%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
0.871%
0.612%
0.000%
0.000%
0.713%
0.612%
0.286%
0.306%
0.137%
0.306%
0.000%
0.000%
2.006%
1.835%
200612
50
$42,645,607
327
28.422%
6.564%
0.637%
25.526%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
1.121%
1.223%
0.000%
0.000%
0.714%
0.612%
0.286%
0.306%
0.137%
0.306%
0.000%
0.000%
2.258%
2.446%
200701
51
$42,272,558
324
28.173%
6.564%
8.451%
25.242%
$135,015
0.090%
0.000%
$6,552
0.004%
0.000%
4.852%
1.457%
0.926%
0.000%
0.000%
0.721%
0.617%
0.426%
0.617%
0.000%
0.000%
0.000%
0.000%
2.604%
2.160%
200702
52
$41,267,726
317
27.503%
6.564%
23.770%
25.231%
$135,015
0.090%
0.000%
$25,786
0.017%
0.154%
19.099%
2.719%
1.577%
0.000%
0.000%
0.000%
0.000%
0.295%
0.315%
0.141%
0.315%
0.000%
0.000%
3.155%
2.208%
200703
53
$41,046,116
315
27.356%
6.565%
4.597%
24.904%
$135,015
0.090%
0.000%
$25,786
0.017%
0.000%
19.099%
1.878%
0.952%
0.000%
0.000%
0.142%
0.317%
0.296%
0.317%
0.000%
0.000%
0.000%
0.000%
2.316%
1.587%
200704
54
$40,929,384
313
27.278%
6.565%
1.635%
24.546%
$135,015
0.090%
0.000%
$27,327
0.018%
0.012%
20.240%
0.218%
0.639%
0.000%
0.000%
0.000%
0.000%
0.296%
0.319%
0.000%
0.000%
0.143%
0.319%
0.657%
1.278%
200705
55
$40,576,934
310
27.043%
6.565%
8.236%
24.295%
$135,015
0.090%
0.000%
$27,327
0.018%
0.000%
20.240%
0.355%
0.323%
0.000%
0.000%
0.000%
0.000%
0.298%
0.323%
0.000%
0.000%
0.144%
0.323%
0.798%
0.968%
05/29/2007 Page 3 of 3

Principal
Balance
1,020,273,797
Loan
Average
Count Cut-off Date Balance
2266
2003-04-01
450,253
WAvg Coupon
WA Age
WAvg
Original
Term
6.7911
11.3
357.9
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
346.5
95.89
23.18
% Prepayment
% Interest
Penalty
% Buydown
Only
0.00
0.12
0.00
%
Conforming
5.87

Product Type
20 YR FIXED
21 YR FIXED
23 YR FIXED
25 YR FIXED
26 YR FIXED
27 YR FIXED
28 YR FIXED
29 YR FIXED
30 YR FIXED
Total:
Count
36
1
1
14
3
2
2
3
2204
2266
Percent
1.34
0.03
0.06
0.54
0.11
0.08
0.07
0.11
97.65
100.00%
Property Type
Condo
Coop
MultiFamily
PUD
PUD Attached
SFR
Total:
Count
96
3
17
43
27
2080
2266
Percent
3.81
0.17
0.75
1.83
1.12
92.32
100.00%
Servicer
Wells Fargo
Total:
Count
2266
2266
Percent
100.00
100.00%
Originator
Wells Fargo
Total:
Count
2266
2266
Percent
100.00
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
540
715
1011
2266
Percent
22.81
31.33
45.86
100.00%
Original LTV
Count
Percent
5.01 - 10.00
2
0.17
10.01 - 15.00
1
0.08
15.01 - 20.00
5
0.28
20.01 - 25.00
7
0.3
25.01 - 30.00
17
0.9
30.01 - 35.00
42
2.16
35.01 - 40.00
45
2.19
40.01 - 45.00
85
3.95
45.01 - 50.00
105
5.14
50.01 - 55.00
123
5.51
55.01 - 60.00
186
8.38
60.01 - 65.00
248
11.55
65.01 - 70.00
383
17.89
70.01 - 75.00
279
12.07
75.01 - 80.00
668
26.93
80.01 - 85.00
14
0.56
85.01 - 90.00
42
1.49
90.01 - 95.00
14
0.46
Total:
2266 100.00%
W.A.: 65.73 | Low: 7.14 | High: 95.00
FICO
Count
Percent
800 - 849
71
3.28
750 - 799
872
38.97
700 - 749
753
32.97
650 - 699
439
19.36
600 - 649
112
4.61
550 - 599
4
0.18
N/A
15
0.62
Total:
2266 100.00%
W.A.: 733 | Low: 570 | High: 834
Occupany Status
Primary
Secondary
Total:
Count
Percent
2190
96.71
76
3.29
2266 100.00%
State
CA
NJ
VA
MD
NY
TX
MA
FL
CO
WA
MN
CT
NC
PA
IL
AZ
GA
DC
OR
MI
OH
ID
UT
TN
Count
797
158
158
119
112
92
78
74
70
63
61
45
45
44
46
29
32
24
21
21
21
14
12
11
Coupon
Count
5.01 - 5.50
1
5.51 - 6.00
8
6.01 - 6.50
256
6.51 - 7.00
1740
7.01 - 7.50
261
Total:
2266
W.A.: 6.791 | Low: 5.375 | High: 7.500
Percent
36.13
7.04
6.63
5.05
4.88
4.03
3.33
3.16
3.10
2.81
2.67
2.13
1.85
1.83
1.82
1.40
1.34
1.10
0.91
0.87
0.85
0.69
0.56
0.54
State
DE
SC
HI
NV
MO
WI
AR
IA
IN
NM
NE
MT
AL
KY
MS
VT
NH
ME
KS
LA
RI
OK
SD
WY
Total:
Count
10
8
8
9
10
8
6
7
6
5
5
4
5
4
4
4
3
2
3
2
2
2
1
1
2266
Percent
0.45
0.45
0.38
0.37
0.36
0.36
0.33
0.29
0.25
0.25
0.23
0.22
0.22
0.17
0.15
0.15
0.11
0.10
0.10
0.09
0.08
0.07
0.05
0.04
100.00%
Percent
0.05
0.36
11.21
77.69
10.69
100.00%
05/29/2007 Page 1 of 3

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200305
$878,292,370
1960
86.084%
6.791%
83.274%
83.274%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.696%
0.663%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.696%
0.663%
200306
$754,717,092
1699
73.972%
6.788%
83.628%
83.463%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.674%
0.706%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.674%
0.706%
200307
$652,914,221
1485
63.994%
6.787%
82.245%
83.082%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.274%
1.279%
0.054%
0.067%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.328%
1.347%
200308
$554,754,124
1257
54.373%
6.787%
85.700%
83.793%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.226%
1.273%
0.072%
0.080%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.299%
1.352%
200309
$432,502,725
995
42.391%
6.788%
94.910%
87.155%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.605%
1.407%
0.000%
0.000%
0.093%
0.100%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.697%
1.508%
200310
$366,153,129
850
35.888%
6.788%
86.304%
87.030%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.301%
1.412%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.301%
1.412%
200311
$329,655,074
774
32.310%
6.780%
71.321%
85.487%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.448%
0.646%
0.348%
0.258%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.796%
0.904%
200312
$310,885,481
732
30.471%
6.776%
49.927%
83.074%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.499%
1.230%
0.000%
0.000%
0.369%
0.273%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.868%
1.503%
200401
$296,441,584
699
29.055%
6.771%
42.818%
80.641%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.476%
1.574%
0.167%
0.286%
0.522%
0.429%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.165%
2.289%
200402
10
$285,783,325
675
28.010%
6.768%
34.771%
78.159%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.526%
1.630%
0.359%
0.444%
0.542%
0.444%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.427%
2.519%
200403
11
$272,115,825
647
26.671%
6.768%
43.783%
76.218%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.092%
2.318%
0.130%
0.155%
0.468%
0.464%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.691%
2.937%
200404
12
$246,985,863
586
24.208%
6.764%
68.373%
75.663%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.882%
1.195%
0.347%
0.341%
0.369%
0.341%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.598%
1.877%
200405
13
$225,423,500
538
22.094%
6.764%
66.190%
75.057%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.616%
0.743%
0.000%
0.000%
0.558%
0.558%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.174%
1.301%
200406
14
$208,326,767
498
20.419%
6.762%
60.717%
74.252%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.431%
2.811%
0.000%
0.000%
0.604%
0.602%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.034%
3.414%
200407
15
$194,747,787
467
19.088%
6.759%
54.917%
73.289%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.509%
1.927%
0.262%
0.214%
0.178%
0.214%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.949%
2.355%
200408
16
$183,218,721
440
17.958%
6.756%
51.321%
72.286%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.319%
1.818%
0.170%
0.227%
0.278%
0.227%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.767%
2.273%
200409
17
$175,465,635
421
17.198%
6.750%
39.717%
71.007%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.412%
1.900%
0.000%
0.000%
0.290%
0.238%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.702%
2.138%
200410
18
$168,927,360
404
16.557%
6.748%
35.774%
69.715%
$402,778
0.039%
2.720%
$46,800
0.005%
0.055%
11.619%
1.453%
1.980%
0.000%
0.000%
0.302%
0.248%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.755%
2.228%
200411
19
$163,446,365
392
16.020%
6.745%
31.800%
68.411%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.570%
2.296%
0.211%
0.255%
0.312%
0.255%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.093%
2.806%
200412
20
$156,446,379
376
15.334%
6.746%
40.084%
67.402%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.832%
1.330%
0.195%
0.266%
0.546%
0.532%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.573%
2.128%
200501
21
$148,688,359
360
14.573%
6.748%
44.965%
66.596%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.736%
1.111%
0.194%
0.278%
0.574%
0.556%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.505%
1.944%
200502
22
$144,220,082
349
14.135%
6.742%
29.721%
65.466%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.525%
1.719%
0.000%
0.000%
0.553%
0.573%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.078%
2.292%
200503
23
$141,683,187
342
13.887%
6.742%
18.068%
64.162%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.495%
1.754%
0.000%
0.000%
0.563%
0.585%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.058%
2.339%
200504
24
$133,677,581
324
13.102%
6.740%
49.574%
63.666%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.633%
1.852%
0.107%
0.309%
0.597%
0.617%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.337%
2.778%
200505
25
$130,645,926
317
12.805%
6.734%
22.996%
62.576%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.345%
1.577%
0.232%
0.315%
0.721%
0.946%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.298%
2.839%
200506
26
$124,821,653
305
12.234%
6.734%
41.342%
61.941%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.771%
0.984%
0.242%
0.328%
0.754%
0.984%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.768%
2.295%
200507
27
$119,793,022
293
11.741%
6.733%
38.085%
61.266%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.997%
1.365%
0.252%
0.341%
0.361%
0.683%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.610%
2.389%
200508
28
$116,033,857
284
11.373%
6.731%
30.809%
60.473%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.278%
1.761%
0.000%
0.000%
0.372%
0.704%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.651%
2.465%
200509
29
$113,189,593
277
11.094%
6.730%
24.671%
59.602%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.032%
1.444%
0.000%
0.000%
0.382%
0.722%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.414%
2.166%
200510
30
$110,945,338
272
10.874%
6.731%
20.196%
58.693%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.877%
1.471%
0.458%
0.368%
0.390%
0.735%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.724%
2.574%
200511
31
$109,772,072
270
10.759%
6.730%
10.647%
57.670%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.410%
1.852%
0.000%
0.000%
0.393%
0.741%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.803%
2.593%
200512
32
$107,221,302
264
10.509%
6.728%
23.446%
56.897%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.322%
1.894%
0.000%
0.000%
0.402%
0.758%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.725%
2.652%
200601
33
$105,263,481
260
10.317%
6.726%
18.614%
56.077%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.901%
1.154%
0.359%
0.385%
0.410%
0.769%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.670%
2.308%
200602
34
$103,362,863
256
10.131%
6.727%
18.400%
55.288%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.895%
2.344%
0.000%
0.000%
0.782%
1.172%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.678%
3.516%
200603
35
$102,415,819
254
10.038%
6.724%
9.059%
54.390%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.200%
1.575%
0.430%
0.394%
0.000%
0.000%
0.421%
0.787%
0.369%
0.394%
0.000%
0.000%
2.419%
3.150%
200604
36
$100,058,577
248
9.807%
6.723%
23.202%
53.742%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.295%
0.403%
0.475%
0.403%
0.808%
1.210%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.577%
2.016%
05/29/2007 Page 2 of 3

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200605
37
$97,648,466
243
9.571%
6.719%
24.195%
53.139%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.633%
1.646%
0.486%
0.412%
0.827%
1.235%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.946%
3.292%
200606
38
$97,501,363
243
9.556%
6.718%
0.201%
52.215%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
2.016%
2.469%
0.000%
0.000%
0.828%
1.235%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.845%
3.704%
200607
39
$95,823,757
239
9.392%
6.718%
17.494%
51.559%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.371%
0.837%
0.324%
0.418%
0.843%
1.255%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.537%
2.510%
200608
40
$94,603,242
236
9.272%
6.714%
12.861%
50.861%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.064%
0.424%
0.311%
0.424%
1.181%
1.695%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.556%
2.542%
200609
41
$94,450,442
236
9.257%
6.716%
0.292%
50.024%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.433%
0.847%
0.639%
0.847%
0.852%
1.271%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.924%
2.966%
200610
42
$94,302,225
236
9.243%
6.716%
0.223%
49.212%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.500%
0.424%
0.376%
0.847%
1.180%
1.695%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.056%
2.966%
200611
43
$92,946,256
233
9.110%
6.716%
14.552%
48.612%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.000%
0.000%
0.648%
0.858%
0.928%
1.717%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.576%
2.575%
200612
44
$92,640,970
232
9.080%
6.718%
2.236%
47.874%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.600%
0.862%
0.316%
0.431%
0.000%
0.000%
0.456%
0.862%
0.066%
0.431%
0.408%
0.431%
1.846%
3.017%
200701
45
$90,603,785
227
8.880%
6.718%
22.132%
47.424%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
0.488%
0.441%
0.842%
0.881%
0.000%
0.000%
0.465%
0.881%
0.067%
0.441%
0.417%
0.441%
2.279%
3.084%
200702
46
$90,403,924
227
8.861%
6.715%
0.931%
46.713%
$402,778
0.039%
0.000%
$46,800
0.005%
0.000%
11.619%
1.822%
1.762%
0.323%
0.441%
0.520%
0.441%
0.466%
0.881%
0.067%
0.441%
0.418%
0.441%
3.617%
4.405%
200703
47
$89,861,480
226
8.808%
6.716%
5.346%
46.076%
$780,469
0.076%
4.900%
$46,800
0.005%
0.000%
5.996%
1.135%
1.327%
0.709%
0.885%
0.523%
0.442%
0.468%
0.885%
0.067%
0.442%
0.000%
0.000%
2.902%
3.982%
200704
48
$86,827,839
219
8.510%
6.712%
32.651%
45.843%
$780,469
0.076%
0.000%
$46,800
0.005%
0.000%
5.996%
1.715%
1.370%
0.336%
0.457%
0.397%
0.457%
0.481%
0.913%
0.541%
0.457%
0.000%
0.000%
3.471%
3.653%
200705
49
$85,824,751
216
8.412%
6.710%
11.493%
45.315%
$780,469
0.076%
0.000%
$46,800
0.005%
0.000%
5.996%
2.062%
1.852%
0.339%
0.463%
0.402%
0.463%
0.997%
1.389%
0.548%
0.463%
0.000%
0.000%
4.348%
4.630%
05/29/2007 Page 3 of 3

Principal Balance
198,560,590
Loan
Count Cut-off Date
452
2003-07-01
Average
Balance
WAvg Coupon
439,293
6.8355
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
15.9
309.8
294
94.31
23.75
% Prepayment
%
% Interest
Penalty
Buydown
Only
% Conforming
0.00
0.00
0.00
5.46

Product Type
10 YR FIXED
15 YR FIXED
25 YR FIXED
26 YR FIXED
30 YR FIXED
Total:
Count
3
122
2
1
324
452
Percent
0.54
26.95
0.44
0.22
71.85
100.00%
Property Type
Condo
SFR
Total:
Count
32
420
452
Percent
7.25
92.75
100.00%
Servicer
ABN AMRO
SunTrust
Total:
Count
398
54
452
Percent
88.81
11.19
100.00%
Originator
ABN AMRO
SunTrust
Total:
Count
398
54
452
Percent
88.81
11.19
100.00%
Loan Purpose
Cons/Perm
C/O Refi
Purchase
R/T Refi
Total:
Count
3
99
151
199
452
Percent
0.67
20.73
33.26
45.33
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count
417
33
2
452
Percent
90.52
9.12
0.36
100.00%
Original LTV
Count
Percent
10.01 - 15.00
1
0.31
20.01 - 25.00
4
1.14
25.01 - 30.00
3
0.68
30.01 - 35.00
3
1.07
35.01 - 40.00
6
1.53
40.01 - 45.00
6
1.47
45.01 - 50.00
18
4.44
50.01 - 55.00
15
3.48
55.01 - 60.00
33
7.62
60.01 - 65.00
37
8.35
65.01 - 70.00
54
14.06
70.01 - 75.00
93
19.3
75.01 - 80.00
144
30.38
80.01 - 85.00
6
1.04
85.01 - 90.00
22
3.99
90.01 - 95.00
7
1.14
Total:
452 100.00%
W.A.: 68.99 | Low: 13.00 | High: 95.00
State
CA
NY
MI
FL
TX
IL
VA
GA
NJ
TN
AZ
MN
WA
MD
CO
NC
CT
IN
Count
FICO
Count
Percent
800 - 849
14
3.43
750 - 799
170
38.02
700 - 749
144
31.86
650 - 699
82
17.88
600 - 649
28
5.69
550 - 599
10
2.25
500 - 549
4
0.87
Total:
452 100.00%
W.A.: 727 | Low: 515 | High: 821
Coupon
Count
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
Total:
W.A.: 6.835 | Low: 5.750 | High: 7.750
132
46
44
44
22
21
16
15
12
10
9
9
8
7
6
6
5
4
Percent
28.81
11.15
10.26
10.21
5.08
4.50
3.35
3.08
2.63
2.21
1.90
1.79
1.56
1.55
1.35
1.28
1.24
0.95
17
88
201
142
4
452
Percent
3.82
19.66
44.83
30.82
0.87
100.00%
State
MO
#N/A
LA
PA
NV
UT
DC
OH
OK
AL
SC
KY
VT
WI
NE
NH
MT
MS
Total:
Count
4
4
3
4
3
2
2
2
2
2
1
1
1
1
1
1
1
1
452
Percent
0.87
0.78
0.71
0.67
0.60
0.37
0.35
0.35
0.34
0.31
0.30
0.24
0.23
0.21
0.20
0.20
0.19
0.18
100.00%
05/29/2007 Page 1 of 3

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200308
$166,526,580
380
83.867%
6.835%
87.630%
87.630%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200309
$133,190,030
308
67.078%
6.842%
92.999%
90.710%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.901%
2.273%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.901%
2.273%
200310
$119,347,705
275
60.106%
6.856%
72.628%
86.712%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.749%
1.818%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.749%
1.818%
200311
$109,012,984
252
54.902%
6.851%
65.532%
83.173%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.914%
1.984%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.914%
1.984%
200312
$101,620,447
235
51.179%
6.828%
55.957%
79.644%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.886%
1.702%
0.407%
0.426%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.293%
2.128%
200401
$95,232,367
221
47.961%
6.831%
53.067%
76.646%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.338%
1.810%
0.538%
0.452%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.876%
2.262%
200402
$92,197,535
214
46.433%
6.817%
30.617%
72.762%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.967%
0.935%
0.366%
0.467%
0.000%
0.000%
1.279%
0.935%
0.000%
0.000%
0.000%
0.000%
2.612%
2.336%
200403
$87,334,208
203
43.984%
6.812%
46.567%
70.415%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.221%
3.448%
0.000%
0.000%
0.387%
0.493%
1.349%
0.985%
0.000%
0.000%
0.000%
0.000%
4.956%
4.926%
200404
$80,016,197
188
40.298%
6.816%
64.149%
69.822%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.658%
2.660%
0.000%
0.000%
0.000%
0.000%
1.471%
1.064%
0.000%
0.000%
0.000%
0.000%
4.129%
3.723%
200405
10
$73,381,726
174
36.957%
6.811%
63.711%
69.306%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.314%
2.299%
0.000%
0.000%
0.000%
0.000%
1.602%
1.149%
0.000%
0.000%
0.000%
0.000%
3.916%
3.448%
200406
11
$65,976,988
157
33.228%
6.832%
71.403%
69.545%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.476%
2.548%
0.494%
0.637%
0.000%
0.000%
1.780%
1.274%
0.000%
0.000%
0.000%
0.000%
4.751%
4.459%
200407
12
$63,494,350
151
31.977%
6.819%
35.270%
67.616%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.359%
2.649%
0.000%
0.000%
0.000%
0.000%
1.858%
1.324%
0.000%
0.000%
0.000%
0.000%
4.217%
3.974%
200408
13
$59,019,142
142
29.723%
6.818%
57.320%
66.965%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.856%
2.113%
0.686%
0.704%
0.000%
0.000%
1.986%
1.408%
0.000%
0.000%
0.000%
0.000%
4.528%
4.225%
200409
14
$57,145,310
138
28.780%
6.810%
30.221%
65.200%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.827%
0.725%
0.708%
0.725%
2.050%
1.449%
0.000%
0.000%
0.000%
0.000%
3.584%
2.899%
200410
15
$54,259,003
130
27.326%
6.808%
44.800%
64.160%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.433%
3.077%
0.000%
0.000%
0.746%
0.769%
2.157%
1.538%
0.000%
0.000%
0.000%
0.000%
6.335%
5.385%
200411
16
$53,256,649
128
26.821%
6.796%
17.789%
62.299%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
4.715%
4.688%
1.051%
0.781%
0.000%
0.000%
2.195%
1.562%
0.760%
0.781%
0.000%
0.000%
8.721%
7.812%
200412
17
$51,817,972
125
26.097%
6.797%
25.941%
60.819%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.518%
2.400%
1.534%
1.600%
1.080%
0.800%
2.254%
1.600%
0.000%
0.000%
0.000%
0.000%
7.386%
6.400%
200501
18
$49,774,951
120
25.068%
6.799%
36.493%
59.800%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.960%
1.667%
1.015%
0.833%
0.651%
0.833%
2.344%
1.667%
0.000%
0.000%
0.000%
0.000%
5.970%
5.000%
200502
19
$46,758,366
113
23.549%
6.807%
51.394%
59.442%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.078%
0.885%
1.005%
0.885%
0.000%
0.000%
2.493%
1.770%
0.000%
0.000%
0.000%
0.000%
4.575%
3.540%
200503
20
$44,595,114
108
22.459%
6.804%
41.659%
58.745%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.507%
1.852%
0.000%
0.000%
1.054%
0.926%
2.611%
1.852%
0.000%
0.000%
0.000%
0.000%
6.172%
4.630%
200504
21
$43,597,471
106
21.957%
6.794%
21.440%
57.507%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.861%
1.887%
0.000%
0.000%
0.000%
0.000%
2.668%
1.887%
1.078%
0.943%
0.000%
0.000%
5.607%
4.717%
200505
22
$41,410,187
100
20.855%
6.785%
44.392%
57.031%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.555%
2.000%
1.218%
1.000%
0.000%
0.000%
2.807%
2.000%
1.135%
1.000%
0.000%
0.000%
7.714%
6.000%
200506
23
$39,542,216
97
19.914%
6.782%
40.700%
56.472%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.276%
1.031%
2.936%
2.062%
0.000%
0.000%
1.188%
1.031%
5.400%
4.124%
200507
24
$39,423,263
97
19.855%
6.773%
0.371%
54.992%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.794%
1.031%
0.000%
0.000%
0.000%
0.000%
2.942%
2.062%
1.279%
1.031%
1.192%
1.031%
6.207%
5.155%
200508
25
$37,951,151
93
19.113%
6.774%
34.554%
54.361%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.824%
1.075%
0.000%
0.000%
4.291%
3.226%
1.329%
1.075%
0.000%
0.000%
6.444%
5.376%
200509
26
$35,729,344
88
17.994%
6.769%
49.870%
54.243%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.555%
3.409%
1.412%
1.136%
0.000%
0.000%
5.966%
4.545%
200510
27
$35,239,489
87
17.747%
6.776%
12.463%
53.177%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.614%
3.448%
1.431%
1.149%
0.000%
0.000%
6.046%
4.598%
200511
28
$33,770,612
83
17.008%
6.781%
37.996%
52.750%
$0
0.000%
0.000%
$1,119
0.001%
0.007%
0.000%
3.420%
2.410%
0.000%
0.000%
1.391%
1.205%
3.420%
2.410%
0.000%
0.000%
0.000%
0.000%
8.232%
6.024%
200512
29
$32,499,965
79
16.368%
6.775%
34.753%
52.267%
N/A
N/A
-0.000%
$1,119
0.001%
0.000%
N/A
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.996%
3.797%
0.000%
0.000%
0.000%
0.000%
4.996%
3.797%
200601
30
$32,379,406
79
16.307%
6.762%
1.162%
51.139%
N/A
N/A
-0.000%
$1,119
0.001%
0.000%
N/A
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.560%
2.532%
0.000%
0.000%
1.451%
1.266%
5.011%
3.797%
200602
31
$32,275,481
79
16.255%
6.763%
0.529%
50.050%
N/A
N/A
-0.000%
$1,119
0.001%
0.000%
N/A
2.967%
2.532%
0.000%
0.000%
0.000%
0.000%
3.568%
2.532%
0.000%
0.000%
1.456%
1.266%
7.990%
6.329%
200603
32
$31,709,360
78
15.970%
6.763%
16.352%
49.284%
N/A
N/A
-0.000%
$18,972
0.010%
0.108%
N/A
2.918%
2.564%
0.000%
0.000%
0.000%
0.000%
1.075%
1.282%
0.000%
0.000%
0.000%
0.000%
3.993%
3.846%
200604
33
$30,827,213
76
15.525%
6.766%
26.226%
48.749%
N/A
N/A
-0.000%
$18,972
0.010%
0.000%
N/A
1.704%
1.316%
1.288%
1.316%
0.000%
0.000%
1.105%
1.316%
0.000%
0.000%
0.000%
0.000%
4.097%
3.947%
200605
34
$30,293,082
75
15.256%
6.760%
16.049%
48.045%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
2.180%
2.667%
0.000%
0.000%
0.000%
0.000%
1.123%
1.333%
0.000%
0.000%
0.000%
0.000%
3.303%
4.000%
200606
35
$29,377,489
74
14.795%
6.749%
28.310%
47.609%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
1.360%
1.351%
1.349%
1.351%
0.000%
0.000%
1.156%
1.351%
0.000%
0.000%
0.000%
0.000%
3.865%
4.054%
200607
36
$28,823,567
73
14.516%
6.729%
17.465%
46.989%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.177%
1.370%
0.000%
0.000%
0.000%
0.000%
1.177%
1.370%
05/29/2007 Page 2 of 3

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200608
37
$28,321,844
72
14.264%
6.729%
15.915%
46.370%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
1.813%
1.389%
0.000%
0.000%
0.000%
0.000%
1.197%
1.389%
0.000%
0.000%
0.000%
0.000%
3.010%
2.778%
200609
38
$28,221,214
72
14.213%
6.733%
0.514%
45.537%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.199%
1.389%
0.000%
0.000%
0.000%
0.000%
1.199%
1.389%
200610
39
$28,075,589
72
14.140%
6.734%
2.387%
44.762%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
1.755%
1.389%
0.000%
0.000%
0.000%
0.000%
1.204%
1.389%
0.000%
0.000%
0.000%
0.000%
2.959%
2.778%
200611
40
$27,471,647
71
13.835%
6.736%
19.948%
44.293%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
3.635%
2.817%
0.000%
0.000%
0.000%
0.000%
1.229%
1.408%
0.000%
0.000%
0.000%
0.000%
4.865%
4.225%
200612
41
$27,067,028
69
13.632%
6.734%
12.955%
43.730%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
4.327%
4.348%
1.826%
1.449%
0.000%
0.000%
1.246%
1.449%
0.000%
0.000%
0.000%
0.000%
7.399%
7.246%
200701
42
$26,558,818
68
13.376%
6.734%
17.248%
43.255%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
1.877%
1.471%
0.000%
0.000%
0.000%
0.000%
1.268%
1.471%
0.000%
0.000%
0.000%
0.000%
3.146%
2.941%
200702
43
$26,223,509
67
13.207%
6.734%
10.750%
42.699%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
3.231%
2.985%
0.000%
0.000%
0.000%
0.000%
1.283%
1.493%
0.000%
0.000%
0.000%
0.000%
4.514%
4.478%
200703
44
$25,851,332
66
13.019%
6.733%
12.459%
42.188%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
3.196%
3.030%
1.360%
1.515%
0.000%
0.000%
1.300%
1.515%
0.000%
0.000%
0.000%
0.000%
5.856%
6.061%
200704
45
$25,410,994
65
12.798%
6.735%
15.436%
41.740%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
1.926%
1.538%
0.000%
0.000%
1.384%
1.538%
2.858%
3.077%
0.000%
0.000%
0.000%
0.000%
6.169%
6.154%
200705
46
$24,609,935
64
12.394%
6.731%
29.191%
41.536%
N/A
N/A
0.000%
$18,972
0.010%
0.000%
N/A
1.977%
1.562%
0.000%
0.000%
0.000%
0.000%
2.949%
3.125%
1.429%
1.562%
0.000%
0.000%
6.355%
6.250%
05/29/2007 Page 3 of 3

Principal Balance
636,505,959
Loan
Count Cut-off Date
1392
2003-09-01
Average
Balance
WAvg Coupon
457,260
5.6261
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
2.7
340.5
337.8
100
25.72
% Prepayment
%
% Interest
Penalty
Buydown
Only
% Conforming
0.00
0.00
0.00
0.00

Product Type
15 YR FIXED
20 YR FIXED
25 YR FIXED
28 YR FIXED
29 YR FIXED
30 YR FIXED
Total:
Count
144
3
4
1
12
1228
1392
Percent
10.58
0.18
0.25
0.09
0.83
88.07
100.00%
Property Type
2-Family
Condo - High
Condo - Low
PUD
PUD Attached
PUD Detached
SFR
Total:
Count
2
3
29
105
15
148
1090
1392
Percent
0.15
0.25
2.05
7.58
1.03
10.40
78.53
100.00%
Servicer
SunTrust
WMMSC
Total:
Count
293
1099
1392
Percent
20.83
79.17
100.00%
Originator
LoanCity
SIB
SunTrust
Wachovia
Total:
Count
347
13
929
103
1392
Percent
25.26
0.95
65.80
8.00
100.00%
Loan Purpose
Refinance-Rate/Term
Refinance-Cashout
Purchase
Total:
Count
851
220
321
1392
Percent
61.23
15.74
23.03
100.00%
Original LTV
Count
Percent
15.01 - 20.00
3
0.20
20.01 - 25.00
7
0.53
25.01 - 30.00
8
0.55
30.01 - 35.00
25
1.82
35.01 - 40.00
33
2.38
40.01 - 45.00
42
3.17
45.01 - 50.00
60
4.43
50.01 - 55.00
65
4.76
55.01 - 60.00
107
7.84
60.01 - 65.00
137
10.18
65.01 - 70.00
210
15.12
70.01 - 75.00
229
16.51
75.01 - 80.00
450
31.5
80.01 - 85.00
1
0.06
85.01 - 90.00
10
0.63
90.01 - 95.00
5
0.29
Total:
1392 100.00%
W.A.: 66.85 | Low: 16.67 | High: 95.00
FICO
Count
Percent
800 - 849
41
2.85
750 - 799
712
50.96
700 - 749
437
31.63
650 - 699
178
12.88
600 - 649
24
1.67
Total:
1392 100.00%
W.A.: 745 | Low: 620 | High: 819
Occupany Status
Primary
Secondary
Total:
Count
Percent
1360
97.60
32
2.40
1392 100.00%
State
CA
VA
MD
FL
WA
NJ
MA
GA
CO
OR
IL
AZ
MO
PA
TX
CT
NC
TN
WI
DC
Count
668
114
69
61
52
41
34
32
34
29
29
24
24
22
21
18
18
16
9
7
Coupon
Count
4.51 - 5.00
50
5.01 - 5.50
534
5.51 - 6.00
717
6.01 - 6.50
87
6.51 - 7.00
4
Total:
1392
W.A.: 5.626 | Low: 4.625 | High: 6.625
Percent
48.40
7.85
5.10
4.38
3.61
2.91
2.45
2.41
2.11
2.05
1.96
1.93
1.76
1.50
1.43
1.41
1.36
1.13
0.63
0.60
State
MI
SC
NE
MT
KY
IA
ID
KS
UT
OH
NY
MN
OK
NV
AL
WY
NH
SD
IN
DE
Total:
Count
9
7
5
5
5
4
4
4
4
3
3
3
3
3
2
1
2
1
1
1
1392
Percent
0.59
0.44
0.38
0.35
0.34
0.30
0.28
0.28
0.27
0.26
0.24
0.22
0.21
0.21
0.16
0.16
0.14
0.07
0.06
0.05
100.00%
Percent
3.60
39.09
50.84
6.17
0.29
100.00%
05/29/2007 Page 1 of 3

Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200310
$634,587,386
1390
99.699%
200311
$628,009,734
1378
98.665%
200312
$624,826,940
1373
200401
$621,260,867
200402
200403
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
5.626%
1.960%
1.960%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.448%
0.360%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.448%
0.360%
5.626%
10.280%
6.213%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.051%
1.089%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.051%
1.089%
98.165%
5.624%
4.330%
5.595%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.255%
1.238%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.255%
1.238%
1369
97.605%
5.623%
5.053%
5.466%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.888%
2.922%
0.060%
0.073%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.948%
2.995%
$616,512,956
1361
96.859%
5.623%
7.234%
5.828%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.706%
0.661%
0.000%
0.000%
0.060%
0.073%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.767%
0.735%
$611,007,887
1351
95.994%
5.622%
8.654%
6.312%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.606%
0.518%
0.061%
0.074%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.666%
0.592%
200404
$595,458,189
1320
93.551%
5.620%
25.329%
9.307%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.375%
0.379%
0.093%
0.076%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.467%
0.455%
200405
$574,712,499
1274
90.292%
5.618%
33.518%
12.770%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.252%
0.235%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.252%
0.235%
200406
$570,532,880
1268
89.635%
5.613%
6.783%
12.139%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.912%
0.789%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.912%
0.789%
200407
10
$559,083,984
1243
87.836%
5.612%
20.209%
12.996%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.570%
0.563%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.570%
0.563%
200408
11
$555,254,629
1236
87.235%
5.608%
6.275%
12.421%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.474%
0.485%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.474%
0.485%
200409
12
$551,305,779
1229
86.614%
5.607%
6.563%
11.962%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.146%
0.163%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.146%
0.163%
200410
13
$544,704,610
1216
85.577%
5.607%
11.896%
11.971%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.160%
0.164%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.160%
0.164%
200411
14
$538,345,448
1203
84.578%
5.606%
11.565%
11.957%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.223%
0.249%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.223%
0.249%
200412
15
$528,916,736
1184
83.097%
5.605%
17.622%
12.361%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.616%
0.676%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.616%
0.676%
200501
16
$522,769,981
1171
82.131%
5.602%
11.478%
12.322%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.424%
0.342%
0.000%
0.000%
0.079%
0.085%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.503%
0.427%
200502
17
$519,776,328
1167
81.661%
5.602%
4.926%
11.918%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.547%
0.600%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.547%
0.600%
200503
18
$515,522,571
1160
80.993%
5.601%
7.692%
11.704%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.435%
0.431%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.435%
0.431%
200504
19
$508,154,467
1147
79.835%
5.601%
14.274%
11.856%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.209%
0.174%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.209%
0.174%
200505
20
$503,758,567
1139
79.144%
5.599%
8.185%
11.691%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.698%
0.702%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.698%
0.702%
200506
21
$497,483,738
1127
78.159%
5.598%
12.311%
11.735%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.168%
0.177%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.168%
0.177%
200507
22
$489,893,350
1111
76.966%
5.597%
15.236%
11.913%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.247%
0.270%
0.089%
0.090%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.336%
0.360%
200508
23
$484,372,435
1100
76.099%
5.595%
11.011%
11.889%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.559%
0.545%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.559%
0.545%
200509
24
$481,230,482
1094
75.605%
5.593%
5.689%
11.654%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.543%
0.548%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.543%
0.548%
200510
25
$474,592,341
1081
74.562%
5.592%
13.675%
11.751%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.323%
0.278%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.323%
0.278%
200511
26
$468,832,807
1070
73.657%
5.591%
11.898%
11.773%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.333%
0.374%
0.093%
0.093%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.426%
0.467%
200512
27
$465,852,541
1065
73.189%
5.591%
5.491%
11.563%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.098%
0.094%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.098%
0.094%
200601
28
$463,496,517
1061
72.819%
5.591%
3.980%
11.318%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.447%
0.471%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.447%
0.471%
200602
29
$459,626,283
1055
72.211%
5.591%
7.719%
11.212%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.475%
0.474%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.475%
0.474%
200603
30
$455,842,091
1049
71.616%
5.590%
7.578%
11.108%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.213%
0.191%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.213%
0.191%
200604
31
$452,905,070
1046
71.155%
5.588%
5.538%
10.949%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.214%
0.191%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.214%
0.191%
200605
32
$449,695,939
1039
70.651%
5.588%
6.248%
10.821%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.458%
0.481%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.458%
0.481%
200606
33
$445,616,547
1032
70.010%
5.588%
8.461%
10.765%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.139%
0.097%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.139%
0.097%
200607
34
$442,158,591
1026
69.467%
5.588%
6.980%
10.671%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.097%
0.097%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.097%
0.097%
200608
35
$438,534,264
1019
68.897%
5.588%
7.456%
10.595%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.105%
0.098%
0.098%
0.098%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.203%
0.196%
200609
36
$435,182,717
1014
68.371%
5.587%
6.819%
10.507%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.217%
0.197%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.217%
0.197%
05/29/2007 Page 2 of 3

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200610
37
$431,758,950
1008
67.833%
5.588%
7.061%
10.431%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.143%
0.099%
0.099%
0.099%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.242%
0.198%
200611
38
$428,808,337
1003
67.369%
5.589%
5.874%
10.328%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200612
39
$424,402,800
994
66.677%
5.590%
9.698%
10.327%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.101%
0.101%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.101%
0.101%
200701
40
$422,116,939
991
66.318%
5.589%
4.178%
10.193%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.417%
0.505%
0.000%
0.000%
0.101%
0.101%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.518%
0.605%
200702
41
$419,599,451
987
65.922%
5.588%
4.826%
10.081%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.117%
0.101%
0.000%
0.000%
0.102%
0.101%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.218%
0.203%
200703
42
$414,320,495
978
65.093%
5.587%
12.139%
10.145%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.568%
0.511%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.568%
0.511%
200704
43
$410,360,823
970
64.471%
5.587%
8.840%
10.130%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.333%
0.206%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.333%
0.206%
200705
44
$406,093,728
962
63.800%
5.588%
9.751%
10.136%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.368%
0.312%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.368%
0.312%
05/29/2007 Page 3 of 3


Loan
Principal Balance Count Cut-off Date
534,582,194
2923
2004-04-01
Average
Balance
WAvg Coupon
182,888
6.5736
WA Age
WAvg Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
3.7
353
349.3
100

%
% Interest
%
Insurance Coverage
Penalty
Buydown
Only
Conforming
28.21
36.78
0.00
0.00
73.41

Product Type
15 YR FIXED
20 YR FIXED
25 YR FIXED
29 YR FIXED
30 YR FIXED
Total:
Count
146
10
1
1
2765
2923
Percent
3.65
0.36
0.02
0.04
95.93
100.00%
Property Type
2-Family
3-Family
4-Family
Condo - High
Condo - Low
Condotel - High
Condotel - Low
PUD Detached
SFR
Total:
Count
195
82
93
32
221
2
6
82
2210
2923
Percent
7.14
3.51
3.67
1.05
6.40
0.06
0.13
2.72
75.30
100.00%
Coupon
Count
Percent
4.51 - 5.00
2
0.16
5.01 - 5.50
36
1.57
5.51 - 6.00
467
19.58
6.01 - 6.50
847
30.72
6.51 - 7.00
868
27.77
7.01 - 7.50
544
15.64
7.51 - 8.00
142
4.12
8.01 - 8.50
7
0.13
8.51 - 9.00
4
0.11
9.01 - 9.50
3
0.06
9.51 - 10.00
1
0.03
10.01 - 10.50
1
0.07
10.51 - 11.00
1
0.03
Total:
2923
100.00%
W.A.: 6.574 | Low: 4.750 | High: 10.625
Original LTV
Count
Percent
10.01 - 15.00
4
0.12
15.01 - 20.00
6
0.12
20.01 - 25.00
14
0.38
25.01 - 30.00
22
0.61
30.01 - 35.00
22
0.54
35.01 - 40.00
37
1.04
40.01 - 45.00
44
2.04
45.01 - 50.00
66
2.45
50.01 - 55.00
74
2.83
55.01 - 60.00
102
3.77
60.01 - 65.00
149
5.82
65.01 - 70.00
258
10.68
70.01 - 75.00
262
9.22
75.01 - 80.00
570
19.65
80.01 - 85.00
128
4.68
85.01 - 90.00
717
22.21
90.01 - 95.00
448
13.84
Total:
2923
100.00%
W.A.: 76.98 | Low: 10.42 | High: 95.00
Servicer
Wells Fargo
Total:
Count
2923
2923
Percent
100.00
100.00%
Originator
Wells Fargo
Total:
Count
2923
2923
Percent
100.00
100.00%
Occupany Status
Primary
Investor
Secondary
Total:
Count
1984
791
148
2923
Percent
73.07
22.03
4.90
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
1038
1430
455
2923
Percent
37.41
45.87
16.71
100.00%
State
CA
NY
FL
NJ
MN
MA
CO
MD
WA
TX
PA
GA
VA
AZ
IL
OR
NV
MO
OH
MI
NM
NC
CT
UT
ID
WI
Count
FICO
Count
800 - 849
750 - 799
700 - 749
650 - 699
600 - 649
550 - 599
N/A
Total:
W.A.: 704 | Low: 582 | High: 816
484
151
216
113
119
79
103
99
86
116
98
76
62
77
77
65
61
66
78
48
43
36
27
32
32
36
31
530
952
935
453
21
1
2923
Percent
24.08
6.62
5.72
5.09
4.05
3.99
3.96
3.92
2.91
2.81
2.43
2.32
2.27
2.11
2.00
1.95
1.80
1.56
1.52
1.41
1.23
1.04
0.99
0.97
0.90
0.89
State
DE
IA
SC
HI
WY
KS
LA
OK
DC
NE
IN
TN
NH
KY
AR
ME
MT
SD
MS
AL
RI
WV
AK
VT
ND
Count
19
34
26
18
18
21
21
24
11
27
29
27
20
21
20
16
14
14
16
10
9
11
8
6
3
Percent
0.74
0.72
0.70
0.65
0.63
0.58
0.57
0.57
0.57
0.56
0.56
0.54
0.49
0.47
0.42
0.40
0.32
0.32
0.32
0.29
0.28
0.26
0.23
0.22
0.07
Total:
2923
100.00%
Percent
1.11
19.1
33.07
30.71
15.25
0.75
0.02
100.00%
05/29/2007 Page 1 of 3

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200405
$526,657,000
2893
98.518%
6.574%
15.381%
15.381%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.360%
1.037%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.360%
1.037%
200406
$516,419,382
2847
96.602%
6.573%
20.011%
17.736%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.295%
1.264%
0.226%
0.211%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.522%
1.475%
200407
$505,895,329
2800
94.634%
6.571%
20.918%
18.821%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.461%
1.286%
0.186%
0.214%
0.100%
0.071%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.748%
1.571%
200408
$498,744,986
2765
93.296%
6.568%
14.637%
17.808%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.574%
1.447%
0.256%
0.326%
0.191%
0.181%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.021%
1.953%
200409
$492,124,237
2731
92.058%
6.567%
13.730%
17.021%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.432%
1.465%
0.110%
0.146%
0.270%
0.330%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.812%
1.941%
200410
$483,241,842
2691
90.396%
6.566%
18.604%
17.300%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.024%
1.895%
0.209%
0.223%
0.368%
0.446%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.602%
2.564%
200411
$471,270,965
2638
88.157%
6.560%
25.044%
18.467%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.152%
2.009%
0.398%
0.265%
0.358%
0.455%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.908%
2.729%
200412
$462,068,591
2599
86.435%
6.558%
20.046%
18.681%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.716%
2.386%
0.339%
0.385%
0.661%
0.654%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.716%
3.424%
200501
$450,861,664
2541
84.339%
6.556%
24.546%
19.369%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.481%
2.125%
0.459%
0.433%
0.826%
0.826%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.765%
3.384%
200502
10
$440,932,966
2495
82.482%
6.551%
22.435%
19.697%
$175,610
0.033%
0.466%
$2,598
0.000%
0.006%
1.480%
2.367%
2.244%
0.205%
0.160%
0.893%
0.842%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.464%
3.246%
200503
11
$431,626,832
2448
80.741%
6.546%
21.547%
19.883%
$324,169
0.061%
0.404%
$6,722
0.001%
0.009%
2.074%
2.416%
2.042%
0.517%
0.531%
0.915%
0.858%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.848%
3.431%
200504
12
$415,702,758
2380
77.762%
6.546%
35.457%
21.329%
$324,169
0.061%
0.000%
$4,736
0.001%
-0.004%
1.461%
1.695%
1.387%
0.479%
0.462%
0.783%
0.798%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.956%
2.647%
200505
13
$407,700,909
2338
76.265%
6.534%
19.719%
21.224%
$324,169
0.061%
0.000%
$4,606
0.001%
-0.000%
1.421%
1.843%
1.497%
0.281%
0.299%
1.271%
1.198%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.396%
2.994%
200506
14
$395,504,253
2275
73.984%
6.532%
29.593%
21.871%
$417,445
0.078%
0.274%
$5,123
0.001%
0.001%
1.227%
1.981%
2.110%
0.252%
0.220%
1.195%
1.099%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.428%
3.429%
200507
15
$385,181,567
2227
72.053%
6.527%
26.183%
22.184%
$417,445
0.078%
0.000%
$5,123
0.001%
0.000%
1.227%
1.651%
1.572%
0.521%
0.584%
1.321%
1.167%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.492%
3.323%
200508
16
$374,407,386
2176
70.037%
6.524%
27.857%
22.570%
$417,445
0.078%
0.000%
$5,123
0.001%
0.000%
1.227%
2.552%
2.665%
0.589%
0.506%
1.301%
1.195%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.442%
4.366%
200509
17
$361,516,593
2111
67.626%
6.518%
33.403%
23.271%
$735,739
0.138%
1.015%
$9,482
0.002%
0.010%
1.289%
1.638%
1.658%
0.921%
0.663%
1.397%
1.279%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.956%
3.600%
200510
18
$354,282,451
2071
66.273%
6.513%
20.410%
23.134%
$988,490
0.185%
0.836%
$12,813
0.002%
0.007%
1.296%
1.866%
1.931%
0.613%
0.531%
1.837%
1.738%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.317%
4.201%
200511
19
$346,658,127
2030
64.847%
6.513%
21.861%
23.087%
$988,490
0.185%
0.000%
$1,993
0.000%
-0.024%
0.202%
2.521%
2.660%
0.811%
0.690%
1.974%
1.921%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.307%
5.271%
200512
20
$338,996,153
1992
63.413%
6.513%
22.411%
23.072%
$988,490
0.185%
0.000%
($19,017)
-0.004%
-0.047%
-1.924%
2.020%
2.108%
0.804%
0.803%
2.599%
2.410%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.423%
5.321%
200601
21
$328,933,247
1940
61.531%
6.509%
29.326%
23.401%
$988,490
0.185%
0.000%
($19,017)
-0.004%
0.000%
-1.924%
2.438%
2.526%
0.515%
0.309%
2.806%
2.732%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.760%
5.567%
200602
22
$320,965,441
1903
60.040%
6.501%
24.383%
23.465%
$988,490
0.185%
0.000%
($18,240)
-0.003%
0.002%
-1.845%
2.476%
2.154%
0.543%
0.631%
1.141%
1.104%
0.725%
0.736%
1.061%
0.946%
0.438%
0.420%
6.383%
5.991%
200603
23
$308,167,550
1836
57.646%
6.494%
37.722%
24.166%
$988,490
0.185%
0.000%
($5,762)
-0.001%
0.028%
-0.583%
1.951%
1.961%
1.349%
0.926%
1.047%
1.198%
1.152%
1.253%
0.720%
0.926%
0.175%
0.109%
6.394%
6.373%
200604
24
$299,548,122
1798
56.034%
6.482%
27.772%
24.340%
$988,490
0.185%
0.000%
($2,815)
-0.001%
0.007%
-0.285%
1.593%
1.557%
0.995%
0.834%
0.562%
0.612%
0.951%
1.001%
1.081%
1.279%
0.248%
0.334%
5.430%
5.617%
200605
25
$293,078,171
1754
54.824%
6.477%
21.864%
24.262%
$1,117,118
0.209%
0.514%
$20,243
0.004%
0.052%
1.812%
2.435%
2.166%
0.883%
0.684%
0.718%
0.798%
0.935%
1.083%
1.207%
1.083%
0.272%
0.456%
6.449%
6.271%
200606
26
$286,864,018
1718
53.661%
6.469%
21.474%
24.176%
$1,230,539
0.230%
0.463%
$61,214
0.011%
0.092%
4.975%
2.028%
1.863%
1.036%
0.873%
0.579%
0.640%
1.157%
1.281%
1.287%
1.281%
0.000%
0.000%
6.087%
5.937%
200607
27
$282,528,095
1695
52.850%
6.468%
15.393%
23.888%
$1,556,732
0.291%
1.356%
$82,250
0.015%
0.047%
5.283%
1.678%
1.947%
0.853%
0.826%
0.791%
1.121%
1.054%
1.121%
1.251%
1.062%
0.000%
0.000%
5.628%
6.077%
200608
28
$279,152,546
1677
52.219%
6.465%
12.051%
23.514%
$1,556,732
0.291%
0.000%
$105,732
0.020%
0.053%
6.792%
1.494%
1.550%
0.760%
0.835%
0.427%
0.537%
0.733%
0.656%
1.602%
1.431%
0.266%
0.477%
5.281%
5.486%
200609
29
$273,416,338
1647
51.146%
6.463%
20.809%
23.442%
$1,556,732
0.291%
0.000%
$87,334
0.016%
-0.041%
5.610%
1.985%
1.882%
0.341%
0.425%
0.396%
0.607%
0.561%
0.546%
1.742%
1.457%
0.431%
0.668%
5.456%
5.586%
200610
30
$268,030,526
1618
50.138%
6.460%
19.964%
23.348%
$1,707,989
0.320%
0.662%
$134,623
0.025%
0.106%
7.882%
2.130%
2.163%
0.940%
0.927%
0.286%
0.494%
0.477%
0.433%
1.178%
1.174%
0.825%
0.927%
5.834%
6.119%
200611
31
$264,738,304
1599
49.522%
6.455%
12.364%
23.035%
$1,988,155
0.372%
1.247%
$136,153
0.025%
0.003%
6.848%
1.871%
1.939%
0.559%
0.625%
0.255%
0.313%
0.670%
0.563%
0.992%
1.188%
0.799%
0.938%
5.145%
5.566%
200612
32
$259,653,591
1572
48.571%
6.453%
19.456%
22.945%
$2,315,525
0.433%
1.474%
$389,166
0.073%
0.568%
16.807%
1.744%
1.845%
0.462%
0.636%
0.489%
0.382%
0.953%
1.209%
0.712%
0.954%
1.045%
1.081%
5.405%
6.107%
200701
33
$253,208,031
1546
47.366%
6.451%
24.817%
23.022%
$2,315,525
0.433%
0.000%
$389,166
0.073%
0.000%
16.807%
2.392%
2.458%
0.609%
0.517%
0.384%
0.323%
0.955%
1.294%
0.983%
1.229%
1.186%
1.294%
6.509%
7.115%
200702
34
$248,993,115
1527
46.577%
6.447%
16.868%
22.867%
$2,315,525
0.433%
0.000%
$389,166
0.073%
0.000%
16.807%
1.202%
1.244%
0.593%
0.589%
0.385%
0.524%
1.006%
1.310%
0.902%
0.982%
1.155%
1.375%
5.242%
6.025%
200703
35
$245,140,408
1507
45.856%
6.440%
15.658%
22.689%
$2,647,846
0.495%
1.590%
$427,223
0.080%
0.085%
16.135%
1.516%
1.659%
0.264%
0.265%
0.464%
0.464%
0.985%
1.261%
0.847%
1.062%
1.179%
1.327%
5.255%
6.038%
200704
36
$240,579,248
1483
45.003%
6.438%
18.815%
22.603%
$2,812,438
0.526%
0.803%
$476,366
0.089%
0.110%
16.938%
1.426%
1.618%
0.441%
0.270%
0.159%
0.202%
1.379%
1.416%
0.962%
1.281%
1.155%
1.281%
5.523%
6.069%
05/29/2007 Page 2 of 3

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200705
37
$236,470,841
1463
44.235%
6.436%
17.267%
22.483%
$3,162,979
0.592%
1.735%
$598,171
0.112%
0.273%
18.912%
2.142%
1.846%
0.500%
0.410%
0.236%
0.273%
1.620%
1.640%
0.529%
0.820%
1.075%
1.162%
6.103%
6.152%
05/29/2007 Page 3 of 3

Principal Balance
Loan
Count
Cut-off Date
Average
Balance
WAvg Coupon
WA
Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
680,444,632
1828
2004-08-01
372,234
6.1281
355.2
346.2
100
24.57
% Prepayment
%
Penalty
Buydown
0.34
1.41
%
Interest
Only
% Conforming
0.00
19.59

Product Type
10YR FIXED
15YR FIXED
20YR FIXED
22YR FIXED
25YR FIXED
27YR FIXED
28YR FIXED
29YR FIXED
30YR FIXED
Total:
Count
1
34
7
1
8
4
16
13
1744
1828
Percent
0.05
1.99
0.46
0.05
0.32
0.23
1.07
0.79
95.04
100.00%
Property Type
2-Family
3-Family
4-Family
Condo
Condo - High
Condo - Low
Cooperative
PUD
PUD-Detached
SFR
SFRA
Townhouse
Total:
Count
113
40
57
29
19
82
12
80
51
1282
22
41
1828
Percent
4.06
1.67
2.35
2.01
0.68
2.05
0.74
5.14
3.58
76.54
0.46
0.71
100.00%
Loan Purpose
Cons/Perm
C/O Refi
Purchase
R/T Refi
Total:
Count
1
441
645
741
1828
Percent
0.03
19.21
33.23
47.53
100.00%
Servicer
Bank of America
Citibank
NatCity
Suntrust
Wells Fargo
WAMU
Total:
Count
323
751
177
10
357
210
1828
Percent
20.62
18.11
13.06
0.74
30.37
17.10
100.00%
Original LTV
Count Percent
5.01 - 10.00
3
0.08
10.01 - 15.00
2
0.12
15.01 - 20.00
5
0.22
20.01 - 25.00
15
0.8
25.01 - 30.00
22
1.17
30.01 - 35.00
29
1.72
35.01 - 40.00
55
3.63
40.01 - 45.00
65
4.22
45.01 - 50.00
106
7.84
50.01 - 55.00
90
5.69
55.01 - 60.00
125
8.17
60.01 - 65.00
143
9.81
65.01 - 70.00
279
15.07
70.01 - 75.00
274
15.06
75.01 - 80.00
471
22.42
80.01 - 85.00
11
0.43
85.01 - 90.00
120
3
90.01 - 95.00
13
0.57
Total:
1828 100.00%
W.A.: 64.60 | Low: 7.48 | High: 95.00
Originator
Bank of America
Citibank
NatCity
Suntrust
Wells Fargo
WAMU
Total:
Count Percent
323
20.62
751
18.11
177
13.06
10
0.74
357
30.37
210
17.10
1828 100.00%
FICO
Count Percent
800 - 849
36
1.41
750 - 799
729
41.31
700 - 749
541
29.68
650 - 699
388
21.31
600 - 649
114
5.32
550 - 599
13
0.47
7
0.51
N/A
Total:
1828 100.00%
W.A.: 730 | Low: 555 | High: 820
State
CA
NY
VA
MD
MA
FL
TX
IL
WA
NJ
CO
PA
GA
DC
MI
CT
NC
MN
SC
OR
TN
NV
OH
AZ
NM
Count
653
89
84
79
82
94
76
66
39
44
25
48
43
21
25
18
34
17
18
19
14
19
30
21
12
Coupon
Count
4.51 - 5.00
1
5.01 - 5.50
152
5.51 - 6.00
717
6.01 - 6.50
509
6.51 - 7.00
369
7.01 - 7.50
75
7.51 - 8.00
5
Total:
1828
W.A.: 6.128 | Low: 4.875 | High: 7.625
Occupany Status
Primary
Investor
Secondary
Total:
Percent
44.42
5.41
4.56
4.07
4.05
3.87
3.76
3.46
2.58
2.30
1.53
1.45
1.40
1.38
1.21
1.21
1.08
1.01
0.95
0.88
0.87
0.80
0.79
0.69
0.64
State
UT
MO
HI
LA
DE
OK
AR
KY
WI
ID
MT
AL
IN
NH
ME
VT
RI
WV
MS
KS
WY
ND
IA
NE
Count
16
18
10
12
9
16
12
8
6
12
3
6
5
4
5
2
3
1
4
2
1
1
1
1
Percent
0.58
0.57
0.53
0.45
0.42
0.41
0.34
0.34
0.30
0.28
0.24
0.20
0.18
0.16
0.12
0.12
0.11
0.08
0.07
0.07
0.04
0.02
0.01
0.01
Total:
1828
100.00%
Percent
0.08
9.73
44.90
22.89
17.84
4.27
0.29
100.00%
Count
1016
766
46
1828
Percent
77.83
18.84
3.34
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200409
$669,753,201
1806
98.429%
6.128%
16.178%
16.178%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.587%
0.997%
0.033%
0.111%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.620%
1.107%
200410
$659,974,760
1781
96.992%
6.120%
15.027%
15.613%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.881%
1.067%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.881%
1.067%
200411
$645,923,936
1745
94.927%
6.113%
21.690%
17.700%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.915%
0.917%
0.021%
0.057%
0.100%
0.057%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.036%
1.032%
200412
$635,029,157
1715
93.326%
6.105%
17.331%
17.621%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.572%
0.933%
0.142%
0.117%
0.102%
0.058%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.815%
1.108%
200501
$621,693,470
1682
91.366%
6.097%
21.400%
18.406%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.488%
0.654%
0.050%
0.119%
0.160%
0.119%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.698%
0.892%
200502
$611,348,915
1659
89.846%
6.089%
17.085%
18.202%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.237%
0.362%
0.000%
0.000%
0.108%
0.181%
0.000%
0.000%
0.106%
0.060%
0.000%
0.000%
0.451%
0.603%
200503
$597,633,068
1631
87.830%
6.081%
22.754%
18.884%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.644%
0.736%
0.000%
0.000%
0.110%
0.184%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.754%
0.920%
200504
$574,980,775
1591
84.501%
6.074%
36.199%
21.299%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.334%
0.566%
0.000%
0.000%
0.000%
0.000%
0.059%
0.063%
0.060%
0.063%
0.000%
0.000%
0.453%
0.691%
200505
$561,320,376
1557
82.493%
6.065%
23.973%
21.619%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.272%
0.578%
0.065%
0.064%
0.000%
0.000%
0.060%
0.064%
0.062%
0.064%
0.000%
0.000%
0.459%
0.771%
200506
10
$550,827,952
1529
80.951%
6.057%
19.081%
21.388%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.183%
0.523%
0.008%
0.065%
0.000%
0.000%
0.061%
0.065%
0.063%
0.065%
0.000%
0.000%
0.314%
0.719%
200507
11
$541,283,391
1505
79.548%
6.053%
17.718%
21.081%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.523%
0.930%
0.000%
0.000%
0.008%
0.066%
0.062%
0.066%
0.064%
0.066%
0.000%
0.000%
0.657%
1.130%
200508
12
$523,928,929
1465
76.998%
6.049%
31.348%
22.011%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.369%
1.092%
0.143%
0.273%
0.008%
0.068%
0.064%
0.068%
0.066%
0.068%
0.000%
0.000%
0.650%
1.570%
200509
13
$514,135,666
1441
75.559%
6.041%
19.055%
21.807%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.254%
0.555%
0.031%
0.139%
0.040%
0.139%
0.065%
0.069%
0.100%
0.139%
0.000%
0.000%
0.490%
1.041%
200510
14
$508,481,608
1425
74.728%
6.036%
11.088%
21.107%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.346%
0.421%
0.000%
0.000%
0.016%
0.070%
0.066%
0.070%
0.101%
0.140%
0.000%
0.000%
0.530%
0.702%
200511
15
$498,094,984
1400
73.201%
6.032%
20.733%
21.101%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.904%
1.286%
0.262%
0.500%
0.043%
0.214%
0.101%
0.143%
0.070%
0.071%
0.000%
0.000%
1.379%
2.214%
200512
16
$491,747,061
1379
72.268%
6.027%
12.934%
20.634%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.932%
1.450%
0.366%
0.290%
0.121%
0.363%
0.118%
0.290%
0.071%
0.073%
0.000%
0.000%
1.608%
2.466%
200601
17
$481,582,911
1356
70.775%
6.026%
20.950%
20.671%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.820%
0.959%
0.205%
0.295%
0.360%
0.442%
0.120%
0.295%
0.088%
0.147%
0.000%
0.000%
1.593%
2.139%
200602
18
$478,677,381
1348
70.348%
6.022%
5.538%
19.918%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.779%
1.261%
0.102%
0.223%
0.084%
0.223%
0.204%
0.371%
0.222%
0.223%
0.000%
0.000%
1.391%
2.300%
200603
19
$474,634,128
1337
69.754%
6.021%
8.242%
19.361%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.707%
0.673%
0.017%
0.075%
0.113%
0.374%
0.135%
0.299%
0.248%
0.299%
0.000%
0.000%
1.219%
1.720%
200604
20
$469,169,790
1322
68.950%
6.019%
11.577%
19.007%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.608%
0.681%
0.051%
0.151%
0.098%
0.378%
0.135%
0.303%
0.234%
0.227%
0.016%
0.076%
1.143%
1.815%
200605
21
$464,957,517
1309
68.331%
6.014%
8.807%
18.567%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.505%
0.688%
0.145%
0.229%
0.146%
0.306%
0.315%
0.458%
0.259%
0.382%
0.016%
0.076%
1.387%
2.139%
200606
22
$460,462,390
1297
67.671%
6.013%
9.554%
18.196%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.769%
1.002%
0.034%
0.077%
0.164%
0.308%
0.317%
0.463%
0.064%
0.308%
0.017%
0.077%
1.365%
2.236%
200607
23
$455,292,551
1281
66.911%
6.010%
11.240%
17.923%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.723%
0.859%
0.155%
0.312%
0.166%
0.312%
0.312%
0.390%
0.065%
0.312%
0.017%
0.078%
1.437%
2.264%
200608
24
$451,172,680
1269
66.306%
6.008%
8.847%
17.581%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.744%
1.182%
0.255%
0.236%
0.131%
0.236%
0.277%
0.315%
0.072%
0.236%
0.046%
0.236%
1.525%
2.443%
200609
25
$446,085,657
1251
65.558%
6.007%
11.277%
17.355%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.561%
0.879%
0.065%
0.240%
0.177%
0.160%
0.280%
0.320%
0.133%
0.240%
0.047%
0.240%
1.263%
2.078%
200610
26
$440,633,013
1238
64.757%
6.005%
12.284%
17.183%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.309%
0.889%
0.163%
0.242%
0.133%
0.242%
0.282%
0.323%
0.224%
0.162%
0.026%
0.162%
1.137%
2.019%
200611
27
$437,222,529
1232
64.255%
6.003%
7.369%
16.856%
$0
0.000%
0.000%
$1,841
0.000%
0.003%
0.000%
0.268%
0.568%
0.135%
0.406%
0.056%
0.162%
0.284%
0.325%
0.323%
0.325%
0.017%
0.081%
1.084%
1.867%
200612
28
$431,720,454
1221
63.447%
6.004%
12.641%
16.726%
$0
0.000%
0.000%
$40,856
0.006%
0.069%
0.000%
0.822%
1.147%
0.140%
0.246%
0.100%
0.328%
0.287%
0.328%
0.264%
0.328%
0.018%
0.082%
1.631%
2.457%
200701
29
$427,668,345
1209
62.851%
6.003%
9.170%
16.493%
$0
0.000%
0.000%
$40,856
0.006%
0.000%
0.000%
0.652%
0.910%
0.160%
0.331%
0.063%
0.165%
0.289%
0.331%
0.285%
0.414%
0.018%
0.083%
1.468%
2.233%
200702
30
$423,133,872
1198
62.185%
6.003%
10.508%
16.317%
$0
0.000%
0.000%
$40,856
0.006%
0.000%
0.000%
0.670%
0.751%
0.039%
0.083%
0.086%
0.167%
0.442%
0.417%
0.120%
0.250%
0.018%
0.083%
1.375%
1.753%
200703
31
$419,602,229
1189
61.666%
6.000%
8.008%
16.078%
$0
0.000%
0.000%
$40,856
0.006%
0.000%
0.000%
1.525%
2.018%
0.136%
0.168%
0.058%
0.168%
0.161%
0.168%
0.121%
0.252%
0.018%
0.084%
2.019%
2.860%
200704
32
$413,137,703
1173
60.716%
5.999%
15.563%
16.078%
$0
0.000%
0.000%
$40,856
0.006%
0.000%
0.000%
0.624%
0.853%
0.307%
0.426%
0.000%
0.000%
0.251%
0.256%
0.123%
0.256%
0.019%
0.085%
1.324%
1.876%
200705
33
$408,810,550
1161
60.080%
5.996%
10.329%
15.926%
$0
0.000%
0.000%
$40,856
0.006%
0.000%
0.000%
0.996%
1.034%
0.199%
0.345%
0.000%
0.000%
0.165%
0.172%
0.124%
0.258%
0.000%
0.000%
1.484%
1.809%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
375,057,296
752
Cut-off Date
Average
Balance
WAvg Coupon
2004-09-01
498,746
5.6378
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
5.2
302.5
297.3
100
WAvg Mortgage
% Prepayment
Insurance Coverage
Penalty
23.05
0.00
%
Buydown
%
Interest
Only
%
Conforming
0.00
0.00
0.41

Product Type
15 YR FIXED
30 YR FIXED
Total:
Count
234
518
752
Percent
31.92
68.08
100.00%
Property Type
2-Family
Condo - Low
PUD
SFR
Townhouse
Total:
Count
11
18
159
561
3
752
Percent
1.62
2.49
21.78
73.76
0.35
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
204
129
419
752
Percent
25.54
16.82
57.64
100.00%
Coupon
Count
Percent
4.51 - 5.00
84
11.67
5.01 - 5.50
160
21.83
5.51 - 6.00
413
54.32
6.01 - 6.50
90
11.66
6.51 - 7.00
5
0.52
Total:
752
100.00%
W.A.: 5.638 | Low: 4.750 | High: 6.875
FICO
Count
Percent
800 - 849
11
1.48
750 - 799
361
48.06
700 - 749
240
32.07
650 - 699
116
15.46
600 - 649
24
2.93
Total:
752
100.00%
W.A.: 739 | Low: 600 | High: 810
Original LTV
Count
Percent
5.01 - 10.00
1
0.17
15.01 - 20.00
1
0.18
20.01 - 25.00
2
0.26
25.01 - 30.00
8
1.04
30.01 - 35.00
14
1.97
35.01 - 40.00
20
2.84
40.01 - 45.00
28
3.99
45.01 - 50.00
36
5.53
50.01 - 55.00
52
7.47
55.01 - 60.00
65
9.39
60.01 - 65.00
94
13.08
65.01 - 70.00
106
14.92
70.01 - 75.00
105
13
75.01 - 80.00
216
25.75
80.01 - 85.00
1
0.1
85.01 - 90.00
2
0.22
90.01 - 95.00
1
0.1
Total:
752 100.00%
W.A.: 64.42 | Low: 8.78 | High: 94.09
Occupany Status
Primary
Secondary
Investor
Total:
Count
Percent
733
97.48
15
2.12
4
0.41
752 100.00%
Originator
AHM
ALLIANCE
LOANCITY
Total:
Count
Percent
39
5.35
21
2.77
692
91.88
752 100.00%
Servicer
WMMSC
Total:
Count
Percent
752
100.00
752 100.00%
State
CA
WA
OR
NY
MD
CO
AZ
NJ
IL
NV
FL
PA
CT
VA
NC
MO
MI
TX
OH
KY
UT
WY
GA
TN
IN
MA
NM
MT
MN
Total:
Count
593
26
19
11
12
9
10
8
9
8
7
6
4
5
3
3
2
3
2
2
1
1
2
1
1
1
1
1
1
752
Percent
79.70
3.38
2.28
1.59
1.46
1.22
1.14
1.07
1.00
0.93
0.78
0.74
0.69
0.54
0.48
0.45
0.44
0.36
0.27
0.22
0.21
0.18
0.16
0.16
0.12
0.11
0.10
0.10
0.10
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200410
$369,818,750
744
98.603%
5.638%
13.505%
13.505%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.656%
0.806%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.656%
0.806%
200411
$364,358,216
734
97.147%
5.636%
14.318%
13.925%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.045%
0.954%
0.081%
0.136%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.126%
1.090%
200412
$353,703,836
715
94.307%
5.629%
28.244%
19.007%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.983%
0.979%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.983%
0.979%
200501
$346,945,256
704
92.505%
5.620%
18.695%
18.954%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.601%
3.551%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.601%
3.551%
200502
$342,727,487
697
91.380%
5.613%
11.468%
17.537%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.149%
0.143%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.149%
0.143%
200503
$336,332,276
685
89.675%
5.612%
18.197%
17.674%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.662%
0.584%
0.168%
0.146%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.829%
0.730%
200504
$328,312,108
670
87.537%
5.609%
23.217%
18.517%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.125%
0.149%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.125%
0.149%
200505
$324,565,504
664
86.538%
5.605%
10.585%
17.596%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.258%
1.054%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.258%
1.054%
200506
$316,517,525
649
84.392%
5.605%
24.060%
18.369%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.352%
0.308%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.352%
0.308%
200507
10
$310,906,858
639
82.896%
5.606%
17.152%
18.279%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.619%
0.626%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.619%
0.626%
200508
11
$304,492,125
626
81.186%
5.604%
20.017%
18.469%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.302%
0.319%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.302%
0.319%
200509
12
$300,420,102
619
80.100%
5.603%
12.588%
18.026%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.266%
0.323%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.266%
0.323%
200510
13
$295,894,733
611
78.893%
5.603%
14.343%
17.780%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.267%
0.164%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.267%
0.164%
200511
14
$291,587,039
603
77.745%
5.601%
13.795%
17.532%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200512
15
$289,782,106
600
77.263%
5.603%
4.556%
16.756%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.196%
0.167%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.196%
0.167%
200601
16
$289,033,070
600
77.064%
5.604%
0.318%
15.843%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.434%
0.500%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.434%
0.500%
200602
17
$285,333,166
594
76.077%
5.604%
11.884%
15.644%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.375%
0.337%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.375%
0.337%
200603
18
$283,317,835
591
75.540%
5.604%
5.532%
15.140%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.137%
0.169%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.137%
0.169%
200604
19
$279,922,454
583
74.635%
5.604%
10.976%
14.954%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200605
20
$276,858,222
577
73.818%
5.605%
9.840%
14.733%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.520%
0.693%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.520%
0.693%
200606
21
$274,511,138
574
73.192%
5.608%
7.120%
14.412%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200607
22
$272,835,752
572
72.745%
5.609%
4.394%
14.007%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.278%
0.350%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.278%
0.350%
200608
23
$269,574,586
567
71.876%
5.610%
10.908%
13.900%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.653%
0.705%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.653%
0.705%
200609
24
$268,860,634
567
71.685%
5.610%
0.280%
13.398%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.153%
0.176%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.153%
0.176%
200610
25
$266,529,919
563
71.064%
5.610%
7.248%
13.185%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200611
26
$262,155,108
556
69.897%
5.610%
15.557%
13.303%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200612
27
$260,013,865
552
69.326%
5.610%
6.652%
13.091%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.140%
0.181%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.140%
0.181%
200701
28
$258,420,435
550
68.902%
5.610%
4.298%
12.816%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.130%
0.182%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.130%
0.182%
200702
29
$256,109,875
547
68.286%
5.610%
7.473%
12.662%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.142%
0.183%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.142%
0.183%
200703
30
$254,704,308
545
67.911%
5.611%
3.506%
12.396%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.730%
0.550%
0.142%
0.183%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.872%
0.734%
200704
31
$252,391,856
542
67.294%
5.611%
7.579%
12.269%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.156%
0.184%
0.000%
0.000%
0.143%
0.184%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.300%
0.369%
200705
32
$250,123,745
537
66.689%
5.612%
7.452%
12.147%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.525%
0.559%
0.000%
0.000%
0.145%
0.186%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.670%
0.745%
05/29/2007 Page 2 of 2

Principal Balance
263,919,803
Loan
Count Cut-off Date
522
2004-11-01
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
505,593
5.755
6.7
308.6
WAvg
Remaining % Original LTV over 80% WAvg Mortgage % Prepayment
% Interest
Term
with Mortgage Insurance Insurance Coverage
Penalty
% Buydown
Only
% Conforming
301.8
100
24.95
0.28
0.45
0.00
3.27

Product Type
10 YR FIXED
15 YR FIXED
20 YR FIXED
30 YR FIXED
Total:
Count
3
141
1
377
522
Percent
0.74
27.50
0.12
71.64
100.00%
Property Type
2-Family
3-Family
Condo
Condo - High
Condo - Low
Cooperative
PUD
PUD Detach
PUD-Detached
SFR
Total:
Count
4
1
19
3
7
3
69
20
3
393
522
Percent
0.74
0.06
2.74
1.19
1.77
0.73
12.12
4.16
0.34
76.14
100.00%
Loan Purpose
Cons/Perm
C/O Refi
Purchase
R/T Refi
Total:
Count
1
105
184
232
522
Percent
0.17
17.92
35.43
46.49
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count
490
29
3
522
Percent
93.65
6.28
0.07
100.00%
Servicer
ABN AMRO
Bank of America
Chase
NatCity
SunTrust
Wells Fargo
WMMSC
Total:
Count
7
160
37
68
3
32
215
522
Percent
1.23
29.03
10.40
11.62
0.73
8.25
38.73
100.00%
Original LTV
Count
Percent
15.01 - 20.00
2
0.40
20.01 - 25.00
3
0.51
25.01 - 30.00
2
0.38
30.01 - 35.00
9
1.86
35.01 - 40.00
15
3.37
40.01 - 45.00
17
3.4
45.01 - 50.00
18
4.11
50.01 - 55.00
27
6.32
55.01 - 60.00
45
9.65
60.01 - 65.00
50
12.75
65.01 - 70.00
61
12.23
70.01 - 75.00
70
13.67
75.01 - 80.00
166
28.17
80.01 - 85.00
3
0.39
85.01 - 90.00
11
1.13
90.01 - 95.00
22
1.64
>= 95.01
1
0.03
Total:
522 100.00%
W.A.: 66.09 | Low: 15.43 | High: 97.00
FICO
Count
Percent
800 - 849
10
2.19
750 - 799
198
38.97
700 - 749
163
30.15
650 - 699
100
19.93
600 - 649
40
7.07
550 - 599
9
1.48
450 - 499
1
0.13
N/A
1
0.08
Total:
522 100.00%
W.A.: 727 | Low: 497 | High: 820
Originator
ABN AMRO
Bank of America
Bank of America - CRA
Chase
LoanCity
NatCity
SunTrust
Wells Fargo
Total:
Count
7
150
10
37
215
68
3
32
522
Percent
1.23
28.76
0.27
10.40
38.73
11.62
0.73
8.25
100.00%
State
CA
NY
FL
IL
MD
WA
TX
VA
CT
MA
CO
PA
NC
GA
OR
NV
MI
NJ
AZ
MO
OH
Count
222
23
25
24
21
22
22
15
10
9
10
11
10
6
7
7
5
5
8
8
5
Percent
43.14
7.15
5.25
4.46
3.91
3.38
2.99
2.83
2.37
2.29
2.18
1.92
1.69
1.52
1.42
1.22
1.05
1.02
1.01
0.98
0.97
1
89
71
188
103
41
13
12
2
2
522
Percent
0.24
17.51
15.51
37.68
20.89
5.53
1.80
0.55
0.14
0.16
100.00%
State
DC
SC
KS
TN
VT
NM
WI
LA
AL
DE
MT
UT
KY
IN
AR
HI
OK
MN
ID
WV
Total:
Coupon
Count
4.01 - 4.50
4.51 - 5.00
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
8.01 - 8.50
8.51 - 9.00
Total:
W.A.: 5.755 | Low: 4.500 | High: 9.000
Count
4
5
3
4
3
3
2
3
1
2
2
2
2
3
2
2
1
1
1
1
Percent
0.97
0.86
0.65
0.60
0.55
0.54
0.40
0.34
0.30
0.30
0.29
0.27
0.24
0.22
0.22
0.17
0.12
0.10
0.07
0.06
522
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200412
$257,722,737
511
97.652%
5.755%
23.085%
23.085%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.059%
1.761%
0.035%
0.196%
0.736%
0.978%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.830%
2.935%
200501
$251,133,059
500
95.155%
5.749%
25.015%
24.075%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.965%
2.200%
0.000%
0.000%
0.791%
1.200%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.756%
3.400%
200502
$245,284,245
488
92.939%
5.736%
22.847%
23.695%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.081%
1.230%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.081%
1.230%
200503
$241,936,716
482
91.671%
5.720%
13.168%
21.220%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.476%
0.622%
0.285%
0.207%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.761%
0.830%
200504
$235,453,873
470
89.214%
5.718%
26.061%
22.241%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.236%
0.638%
0.141%
0.213%
0.293%
0.213%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.670%
1.064%
200505
$231,828,027
464
87.840%
5.707%
14.934%
21.101%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.300%
1.078%
0.025%
0.216%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.325%
1.293%
200506
$229,866,244
461
87.097%
5.699%
7.431%
19.311%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.903%
1.302%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.903%
1.302%
200507
$226,523,740
454
85.831%
5.699%
13.995%
18.695%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.281%
1.322%
0.025%
0.220%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.307%
1.542%
200508
$222,522,471
446
84.314%
5.696%
17.188%
18.558%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.012%
1.121%
0.559%
0.673%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.571%
1.794%
200509
10
$215,358,545
432
81.600%
5.691%
30.722%
19.894%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.817%
0.694%
0.153%
0.231%
0.578%
0.694%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.548%
1.620%
200510
11
$213,414,295
428
80.863%
5.684%
7.955%
18.909%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.466%
0.701%
0.269%
0.234%
0.583%
0.701%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.318%
1.636%
200511
12
$211,772,873
425
80.241%
5.683%
6.428%
17.967%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.744%
1.647%
0.469%
0.706%
0.588%
0.706%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.801%
3.059%
200512
13
$210,000,817
421
79.570%
5.684%
7.173%
17.213%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.515%
0.475%
1.066%
1.425%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.581%
1.900%
200601
14
$207,635,795
419
78.674%
5.680%
10.348%
16.770%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.926%
0.716%
0.228%
0.239%
1.371%
1.671%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.524%
2.625%
200602
15
$206,157,301
416
78.114%
5.678%
5.706%
16.104%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.792%
0.721%
0.000%
0.000%
0.856%
1.202%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.648%
1.923%
200603
16
$205,277,402
415
77.780%
5.671%
2.377%
15.334%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.203%
0.241%
0.362%
0.241%
0.860%
1.205%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.425%
1.687%
200604
17
$203,283,705
411
77.025%
5.672%
8.571%
14.978%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.694%
0.487%
0.000%
0.000%
1.000%
0.973%
0.000%
0.000%
0.234%
0.487%
0.000%
0.000%
1.927%
1.946%
200605
18
$200,753,004
408
76.066%
5.672%
11.549%
14.818%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.491%
0.490%
0.000%
0.000%
1.012%
0.980%
0.000%
0.000%
0.237%
0.490%
0.000%
0.000%
1.740%
1.961%
200606
19
$200,245,010
408
75.873%
5.673%
0.247%
14.134%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.975%
0.735%
0.000%
0.000%
1.015%
0.980%
0.000%
0.000%
0.238%
0.490%
0.000%
0.000%
2.227%
2.206%
200607
20
$198,680,348
404
75.281%
5.673%
6.387%
13.788%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.709%
0.743%
0.000%
0.000%
0.987%
0.743%
0.000%
0.000%
0.239%
0.495%
0.000%
0.000%
1.935%
1.980%
200608
21
$196,838,508
402
74.583%
5.670%
7.997%
13.547%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.363%
1.741%
0.000%
0.000%
0.619%
0.498%
0.000%
0.000%
0.242%
0.498%
0.000%
0.000%
3.224%
2.736%
200609
22
$192,133,586
394
72.800%
5.673%
23.018%
14.027%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.484%
0.508%
0.471%
0.508%
0.634%
0.508%
0.000%
0.000%
0.248%
0.508%
0.000%
0.000%
1.837%
2.030%
200610
23
$190,416,558
390
72.149%
5.669%
7.561%
13.782%
$102,414
0.039%
0.638%
$6,328
0.002%
0.029%
6.179%
0.527%
0.769%
0.488%
0.513%
0.586%
0.256%
0.220%
0.256%
0.000%
0.000%
0.030%
0.256%
1.852%
2.051%
200611
24
$184,860,866
383
70.044%
5.669%
27.816%
14.443%
$102,414
0.039%
0.000%
$6,328
0.002%
0.000%
6.179%
0.000%
0.000%
0.530%
0.522%
0.800%
0.522%
0.226%
0.261%
0.000%
0.000%
0.031%
0.261%
1.588%
1.567%
200612
25
$181,906,844
377
68.925%
5.659%
15.087%
14.497%
$102,414
0.039%
0.000%
$6,328
0.002%
0.000%
6.179%
0.199%
0.265%
0.311%
0.265%
0.614%
0.265%
0.230%
0.265%
0.000%
0.000%
0.032%
0.265%
1.385%
1.326%
200701
26
$180,911,349
375
68.548%
5.662%
3.528%
14.126%
$102,414
0.039%
0.000%
$6,328
0.002%
0.000%
6.179%
1.302%
0.800%
0.512%
0.533%
0.000%
0.000%
0.231%
0.267%
0.000%
0.000%
0.032%
0.267%
2.077%
1.867%
200702
27
$177,715,552
368
67.337%
5.661%
16.784%
14.253%
$102,414
0.039%
0.000%
$6,328
0.002%
0.000%
6.179%
0.675%
0.815%
0.000%
0.000%
0.318%
0.272%
0.235%
0.272%
0.000%
0.000%
0.000%
0.000%
1.227%
1.359%
200703
28
$175,522,482
364
66.506%
5.658%
11.167%
14.172%
$102,414
0.039%
0.000%
$6,328
0.002%
0.000%
6.179%
0.987%
0.824%
0.440%
0.549%
0.000%
0.000%
0.237%
0.275%
0.000%
0.000%
0.000%
0.000%
1.665%
1.648%
200704
29
$173,515,098
362
65.745%
5.657%
10.152%
14.064%
$102,414
0.039%
0.000%
$6,328
0.002%
0.000%
6.179%
0.550%
0.276%
0.237%
0.276%
0.208%
0.276%
0.240%
0.276%
0.000%
0.000%
0.000%
0.000%
1.235%
1.105%
200705
30
$170,967,716
358
64.780%
5.653%
13.593%
14.076%
$102,414
0.039%
0.000%
$6,328
0.002%
0.000%
6.179%
0.847%
0.838%
0.558%
0.279%
0.000%
0.000%
0.243%
0.279%
0.211%
0.279%
0.000%
0.000%
1.860%
1.676%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
274,959,650
541
Cut-off Date
Average
Balance
WAvg Coupon
2004-12-01
508,243
6.0439
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
3.2
359.2
356.1
93.16
23.73
% Prepayment
%
Penalty
Buydown
0.38
0.00
%
Interest
Only
% Conforming
0.00
3.79

Product Type
20 YR FIXED
25 YR FIXED
27 YR FIXED
28 YR FIXED
30 YR FIXED
Total:
Count
Property Type
2-Family
Condo
Cooperative
PUD
PUD-Attached
PUD-Detached
SFR
Townhouse
Total:
Count
2
27
2
38
1
13
457
1
541
Percent
0.32
4.72
0.31
9.57
0.20
2.45
82.24
0.18
100.00%
Originator
Bank of America NA
Chase
National City
SUNTRUST
Wells Fargo
WAMU
Total:
Count
67
12
136
13
215
98
541
Percent
12.85
5.86
22.85
2.50
36.17
19.76
100.00%
Servicer
BofA
CHASE
NATCITY
SunTrust
WAMU
WELLS FARGO
Total:
Count
67
12
136
10
101
215
541
Percent
12.85
5.86
22.85
1.86
20.40
36.17
100.00%
2
1
1
2
535
541
Percent
0.26
0.62
0.14
0.15
98.83
100.00%
Original LTV
Count
Percent
15.01 - 20.00
2
0.53
20.01 - 25.00
2
0.07
25.01 - 30.00
8
1.21
30.01 - 35.00
3
0.88
35.01 - 40.00
3
0.53
40.01 - 45.00
7
1.78
45.01 - 50.00
19
3.52
50.01 - 55.00
23
4.31
55.01 - 60.00
31
6.71
60.01 - 65.00
50
12.27
65.01 - 70.00
65
12.72
70.01 - 75.00
91
15.03
75.01 - 80.00
211
36.61
80.01 - 85.00
5
0.83
85.01 - 90.00
11
1.52
90.01 - 95.00
9
1.23
>= 95.01
1
0.26
Total:
541 100.00%
W.A.: 69.65 | Low: 18.18 | High: 100.00
FICO
Count
Percent
800 - 849
14
2.68
750 - 799
188
36.38
700 - 749
154
30.93
650 - 699
163
26.02
600 - 649
20
3.67
550 - 599
2
0.31
Total:
541 100.00%
W.A.: 729 | Low: 581 | High: 811
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
Percent
112
16.83
287
54.07
142
29.1
541 100.00%
State
CA
NY
VA
NJ
CO
MD
WA
IL
MA
DC
TX
FL
CT
GA
MI
MO
NC
MN
AR
PA
UT
Count
255
31
28
24
20
23
14
12
10
10
11
13
10
8
4
4
4
7
5
6
5
Percent
49.99
5.82
4.84
3.76
3.66
3.64
2.31
2.14
2.10
2.09
1.95
1.94
1.68
1.49
1.44
0.99
0.91
0.90
0.87
0.87
0.83
State
OH
LA
AZ
TN
KS
WI
AL
SC
KY
WY
NV
OK
MT
DE
OR
HI
ME
NH
NM
ID
Total:
Coupon
Count
4.51 - 5.00
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
Total:
W.A.: 6.044 | Low: 5.000 | High: 7.000
Occupany Status
Primary
Secondary
Total:
1
25
262
235
18
541
Percent
0.19
5.62
48.87
42.07
3.25
100.00%
514
27
541
Percent
95.99
4.01
100.00%
Count
Count
3
3
5
2
1
2
2
2
2
2
3
1
1
1
1
2
1
1
1
1
Percent
0.73
0.70
0.54
0.45
0.36
0.35
0.35
0.32
0.31
0.27
0.25
0.19
0.19
0.18
0.15
0.15
0.14
0.13
0.02
0.01
541
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200501
$269,944,299
534
98.176%
6.044%
18.832%
18.832%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.380%
0.375%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.380%
0.375%
200502
$266,382,650
528
96.881%
6.038%
13.673%
16.301%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.080%
0.189%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.080%
0.189%
200503
$257,554,228
512
93.670%
6.038%
32.430%
22.074%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.730%
0.781%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.730%
0.781%
200504
$243,225,439
488
88.459%
6.035%
49.054%
29.942%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.636%
0.615%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.636%
0.615%
200505
$240,263,341
480
87.381%
6.027%
12.576%
26.791%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.874%
0.833%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.874%
0.833%
200506
$235,434,986
472
85.625%
6.023%
20.617%
25.815%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.161%
0.212%
0.422%
0.212%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.584%
0.424%
200507
$231,440,939
462
84.173%
6.020%
17.513%
24.701%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.739%
0.866%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.739%
0.866%
200508
$224,778,812
452
81.750%
6.018%
28.648%
25.225%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.680%
2.212%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.680%
2.212%
200509
$220,078,431
442
80.040%
6.017%
21.377%
24.826%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.336%
0.452%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.336%
0.452%
200510
10
$216,186,224
435
78.625%
6.014%
18.205%
24.208%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.638%
0.920%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.638%
0.920%
200511
11
$211,474,402
426
76.911%
6.010%
22.210%
24.048%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.715%
0.939%
0.164%
0.235%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.880%
1.174%
200512
12
$206,753,551
415
75.194%
6.010%
22.706%
23.956%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.571%
1.446%
0.000%
0.000%
0.168%
0.241%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.739%
1.687%
200601
13
$205,425,644
412
74.711%
6.008%
6.186%
22.736%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.357%
0.485%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.357%
0.485%
200602
14
$203,830,006
410
74.131%
6.006%
7.689%
21.767%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.570%
1.707%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.570%
1.707%
200603
15
$202,383,182
407
73.605%
6.006%
6.926%
20.873%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.143%
1.228%
0.547%
0.737%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.689%
1.966%
200604
16
$199,895,093
400
72.700%
6.005%
12.599%
20.397%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.783%
1.250%
0.235%
0.250%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.017%
1.500%
200605
17
$197,296,433
396
71.755%
6.002%
13.334%
20.016%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.647%
1.010%
0.322%
0.505%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.969%
1.515%
200606
18
$196,179,534
394
71.348%
6.005%
5.265%
19.277%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.743%
1.015%
0.179%
0.254%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.922%
1.269%
200607
19
$194,810,688
391
70.851%
6.003%
6.748%
18.678%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.589%
0.767%
0.180%
0.256%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.769%
1.023%
200608
20
$191,444,711
386
69.626%
6.003%
17.708%
18.646%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.875%
0.777%
0.194%
0.259%
0.183%
0.259%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.252%
1.295%
200609
21
$189,255,403
382
68.830%
6.003%
11.631%
18.341%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.463%
0.785%
0.000%
0.000%
0.196%
0.262%
0.000%
0.000%
0.185%
0.262%
0.000%
0.000%
0.844%
1.309%
200610
22
$188,595,140
381
68.590%
6.000%
2.708%
17.705%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.727%
1.312%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.186%
0.262%
0.000%
0.000%
0.913%
1.575%
200611
23
$187,041,662
378
68.025%
5.999%
8.117%
17.325%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.590%
0.794%
0.054%
0.265%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.645%
1.058%
200612
24
$185,467,062
374
67.452%
5.999%
8.307%
16.984%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.999%
1.070%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.999%
1.070%
200701
25
$185,199,060
374
67.355%
5.998%
0.251%
16.387%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.795%
2.406%
0.199%
0.267%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.994%
2.674%
200702
26
$181,023,444
366
65.836%
5.998%
22.800%
16.658%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.016%
1.366%
0.000%
0.000%
0.204%
0.273%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.219%
1.639%
200703
27
$180,377,620
365
65.601%
5.998%
2.743%
16.195%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.391%
1.918%
0.666%
0.548%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.057%
2.466%
200704
28
$179,299,253
363
65.209%
5.998%
5.518%
15.851%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.475%
0.551%
0.205%
0.275%
0.000%
0.000%
0.000%
0.000%
0.489%
0.275%
0.000%
0.000%
1.169%
1.102%
200705
29
$176,414,549
358
64.160%
5.998%
16.420%
15.885%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.801%
1.117%
0.000%
0.000%
0.208%
0.279%
0.000%
0.000%
0.497%
0.279%
0.000%
0.000%
1.506%
1.676%
05/29/2007 Page 2 of 2

Principal Balance
200,205,119
Loan
Count Cut-off Date
368
2005-01-01
Average
Balance
544,036
WAvg Coupon
WA
Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
6.0389
2.3
359.2
356.9
96.8
24.22
% Prepayment
%
% Interest
Penalty
Buydown
Only
% Conforming
0.00
0.00
1.10
1.71

Product Type
20 YR FIXED
29 YR FIXED
30 YR FIXED
30 YR FIXED 10YR IO
Total:
Count
3
3
357
5
368
Percent
0.60
1.09
97.21
1.10
100.00%
Property Type
2-Family
Condo
Condo - High
Condo - Low
PUD
PUD Detached
SFR
Total:
Count
3
13
6
10
21
34
281
368
Percent
0.74
3.29
1.77
2.65
5.71
9.60
76.25
100.00%
Loan Purpose
Cons/Perm
C/O Refi
Purchase
R/T Refi
Total:
Count
3
101
157
107
368
Percent
0.70
25.14
43.32
30.84
100.00%
Originator
AHM
Bank of America
Chase
Countrywide
LoanCity
NatCity
Wells Fargo
Total:
Count
1
103
66
60
8
52
78
368
Percent
0.23
27.45
18.78
16.76
1.72
14.06
21.00
100.00%
Original LTV
Count Percent
20.01 - 25.00
1
0.22
25.01 - 30.00
3
0.72
30.01 - 35.00
2
0.42
35.01 - 40.00
4
1.23
40.01 - 45.00
7
1.82
45.01 - 50.00
10
3.09
50.01 - 55.00
12
3.38
55.01 - 60.00
22
7.19
60.01 - 65.00
28
9.31
65.01 - 70.00
56
15.86
70.01 - 75.00
54
15.04
75.01 - 80.00
141
36.03
80.01 - 85.00
4
0.84
85.01 - 90.00
16
3.32
90.01 - 95.00
7
1.34
>= 95.01
1
0.18
Total:
368 100.00%
W.A.: 71.08 | Low: 23.68 | High: 95.00
FICO
Count Percent
800 - 849
6
1.76
750 - 799
114
32.33
700 - 749
112
30.85
650 - 699
104
27.35
600 - 649
28
6.82
N/A
4
0.89
Total:
368 100.00%
W.A.: 721 | Low: 610 | High: 810
Occupany Status Count Percent
Primary
346
93.87
Secondary
22
6.13
Total:
368 100.00%
State
CA
NY
IL
FL
MA
NJ
VA
HI
TX
MD
CO
NV
GA
PA
SC
MI
Count
Servicer
Bank of America
Chase
Countrywide
NatCity
Wells Fargo
WMMSC
Total:
Count
Coupon
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
Total:
Count
178
26
18
16
12
13
11
7
8
8
8
6
7
5
6
4
Percent
49.99
6.35
5.54
4.38
3.13
2.97
2.89
2.85
2.06
1.93
1.82
1.60
1.60
1.53
1.36
1.26
103
66
60
52
78
9
368
Percent
27.45
18.78
16.76
14.06
21.00
1.95
100.00%
9
206
138
15
368
Percent
1.95
57.87
36.33
3.84
100.00%
State
DC
AZ
OR
WA
NC
TN
CT
NM
WY
SD
WV
ID
NH
OH
MN
VT
Total:
Count
4
5
5
3
3
3
2
2
1
1
1
1
1
1
1
1
368
Percent
1.17
1.09
1.05
0.91
0.77
0.72
0.61
0.59
0.41
0.24
0.23
0.22
0.20
0.19
0.19
0.18
100.00%
05/29/2007 Page 1 of 2

Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200502
$199,163,803
367
99.480%
200503
$196,666,982
363
98.233%
200504
$190,886,448
355
200505
$187,712,932
200506
200507
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
6.039%
4.930%
4.930%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.173%
0.272%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.173%
0.272%
6.039%
13.002%
9.058%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
95.345%
6.038%
29.231%
16.357%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.635%
0.845%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.635%
0.845%
350
93.760%
6.039%
17.208%
16.582%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.298%
1.429%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.298%
1.429%
$183,978,788
344
91.895%
6.037%
20.437%
17.380%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.490%
0.581%
0.232%
0.291%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.722%
0.872%
$180,775,741
336
90.295%
6.039%
17.962%
17.490%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.938%
0.893%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.938%
0.893%
200508
$176,516,437
329
88.168%
6.035%
23.933%
18.457%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.574%
1.520%
0.444%
0.304%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.018%
1.824%
200509
$167,271,794
314
83.550%
6.033%
46.891%
22.726%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.786%
0.955%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.786%
0.955%
200510
$165,210,505
310
82.521%
6.029%
12.714%
21.690%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.077%
0.968%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.077%
0.968%
200511
10
$162,479,435
304
81.156%
6.029%
17.066%
21.257%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.658%
0.658%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.658%
0.658%
200512
11
$159,001,736
298
79.419%
6.028%
21.857%
21.328%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.854%
1.007%
0.348%
0.336%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.203%
1.342%
200601
12
$156,838,680
294
78.339%
6.019%
14.034%
20.762%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.156%
1.020%
0.000%
0.000%
0.353%
0.340%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.509%
1.361%
200602
13
$156,108,109
293
77.974%
6.018%
4.185%
19.613%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.587%
0.683%
0.000%
0.000%
0.355%
0.341%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.941%
1.024%
200603
14
$154,258,120
290
77.050%
6.018%
12.160%
19.118%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.811%
1.034%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.359%
0.345%
0.000%
0.000%
1.170%
1.379%
200604
15
$151,717,227
285
75.781%
6.019%
16.957%
18.992%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.814%
1.053%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.365%
0.351%
0.000%
0.000%
1.179%
1.404%
200605
16
$150,563,380
283
75.205%
6.017%
7.492%
18.333%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.516%
0.707%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.368%
0.353%
0.000%
0.000%
0.884%
1.060%
200606
17
$149,389,153
281
74.618%
6.016%
7.699%
17.759%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.357%
1.423%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.371%
0.356%
1.728%
1.779%
200607
18
$148,317,177
279
74.083%
6.016%
6.990%
17.210%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.844%
1.075%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.373%
0.358%
1.217%
1.434%
200608
19
$146,788,958
276
73.319%
6.016%
10.437%
16.882%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.924%
1.087%
0.287%
0.362%
0.377%
0.362%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.588%
1.812%
200609
20
$144,481,938
271
72.167%
6.015%
16.125%
16.860%
$553,690
0.277%
4.434%
$82,564
0.041%
0.495%
14.912%
2.046%
2.214%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.046%
2.214%
200610
21
$142,953,052
268
71.403%
6.008%
10.725%
16.592%
$553,690
0.277%
0.000%
$82,564
0.041%
0.000%
14.912%
1.820%
1.866%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.820%
1.866%
200611
22
$142,747,771
268
71.301%
6.008%
0.293%
15.928%
$553,690
0.277%
0.000%
$83,576
0.042%
0.006%
15.094%
1.162%
1.493%
0.333%
0.373%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.495%
1.866%
200612
23
$141,313,156
266
70.584%
6.008%
10.129%
15.698%
$553,690
0.277%
0.000%
$83,576
0.042%
0.000%
15.094%
0.891%
0.752%
0.297%
0.376%
0.336%
0.376%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.524%
1.504%
200701
24
$140,137,718
264
69.997%
6.006%
8.211%
15.413%
$553,690
0.277%
0.000%
$83,576
0.042%
0.000%
15.094%
0.679%
0.758%
0.299%
0.379%
0.339%
0.379%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.317%
1.515%
200702
25
$138,285,909
262
69.072%
6.006%
13.084%
15.340%
$553,690
0.277%
0.000%
$83,576
0.042%
0.000%
15.094%
0.000%
0.000%
0.557%
0.763%
0.344%
0.382%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.901%
1.145%
200703
26
$136,250,995
258
68.056%
6.006%
15.049%
15.343%
$553,690
0.277%
0.000%
$83,576
0.042%
0.000%
15.094%
0.562%
0.388%
0.564%
0.775%
0.348%
0.388%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.475%
1.550%
200704
27
$133,092,038
253
66.478%
6.001%
23.399%
15.670%
$553,690
0.277%
0.000%
$83,576
0.042%
0.000%
15.094%
0.000%
0.000%
0.313%
0.395%
0.357%
0.395%
0.277%
0.395%
0.000%
0.000%
0.000%
0.000%
0.948%
1.186%
200705
28
$132,841,001
253
66.352%
6.004%
0.758%
15.192%
$553,690
0.277%
0.000%
$83,576
0.042%
0.000%
15.094%
0.000%
0.000%
0.314%
0.395%
0.357%
0.395%
0.278%
0.395%
0.000%
0.000%
0.000%
0.000%
0.949%
1.186%
05/29/2007 Page 2 of 2

Principal Balance
353,050,578
Loan
Count Cut-off Date
695
2005-03-01
Average
Balance WAvg Coupon WA Age
507,986
5.9509
3.2
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
359.4
356.1
100

%
Insurance Coverage
Penalty
Buydown
24.78
0.00
0.11
%
Interest
Only
%
Conforming
0.00
15.25

Product Type
20 YR FIXED
24 YR FIXED
25 YR FIXED
27 YR FIXED
28 YR FIXED
29 YR FIXED
30 YR FIXED
Total:
Count
2
1
1
2
4
3
682
695
Percent
0.17
0.13
0.06
0.26
0.61
0.51
98.25
100.00%
Property Type
2-Family
3-Family
Condo
Cooperative
PUD
PUD Attach
PUD Detach
SFR
Total:
Count
8
3
51
4
49
1
22
557
695
Percent
0.82
0.59
5.64
0.66
8.99
0.14
3.07
80.08
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
182
316
197
695
Percent
20.96
47.98
31.06
100.00%
Servicer
BANA CRE
Chase
NatCity
SunTrust
WaMu
Wells Fargo
WMMSC
Total:
Count
110
166
133
14
39
232
1
695
Percent
15.78
27.44
16.18
1.63
8.45
30.40
0.11
100.00%
Original LTV
Count
Percent
15.01 - 20.00
4
0.59
20.01 - 25.00
3
0.35
25.01 - 30.00
9
1.3
30.01 - 35.00
13
1.88
35.01 - 40.00
9
1.88
40.01 - 45.00
23
2.53
45.01 - 50.00
41
5.74
50.01 - 55.00
39
7.27
55.01 - 60.00
49
7.79
60.01 - 65.00
73
15.36
65.01 - 70.00
98
16.16
70.01 - 75.00
104
13.77
75.01 - 80.00
195
23.09
80.01 - 85.00
4
0.42
85.01 - 90.00
8
0.75
90.01 - 95.00
23
1.13
Total:
695 100.00%
W.A.: 65.20 | Low: 15.84 | High: 95.00
FICO
Count
Percent
800 - 849
17
1.81
750 - 799
220
36.05
700 - 749
164
26.97
650 - 699
239
29.17
600 - 649
46
5.05
550 - 599
5
0.33
N/A
4
0.61
Total:
695 100.00%
W.A.: 724 | Low: 571 | High: 816
Originator
BANA CRE
Chase
LoanCity
NatCity
SunTrust
WaMu
Wells Fargo
Total:
Count
Percent
110
15.78
166
27.44
1
0.11
133
16.18
14
1.63
39
8.45
232
30.40
695 100.00%
State
CA
NY
NJ
FL
MD
TX
VA
IL
WA
CO
MA
CT
PA
MN
AZ
OR
MO
OH
HI
NV
OK
DC
MI
Count
274
58
43
43
25
24
18
19
18
11
13
11
12
8
12
13
6
7
5
7
4
3
6
Coupon
Count
4.51 - 5.00
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
Total:
W.A.: 5.951 | Low: 5.000 | High: 7.000
Occupany Status
Primary
Secondary
Investor
Total:
Percent
42.94
8.99
7.05
4.70
3.55
3.23
3.11
2.83
2.63
1.94
1.72
1.70
1.43
1.30
1.29
1.16
1.03
0.97
0.96
0.87
0.85
0.78
0.73
1
38
471
172
13
695
Percent
0.06
3.35
70.18
24.35
2.07
100.00%
655
39
1
695
Percent
94.23
5.76
0.01
100.00%
Count
State
WI
NE
RI
SC
KY
NC
IN
GA
TN
AR
AK
MT
ID
IA
UT
AL
KS
NH
LA
NM
DE
SD
Count
4
2
3
2
5
6
2
3
3
4
2
2
4
1
2
3
1
2
1
1
1
1
Percent
0.51
0.40
0.35
0.31
0.28
0.26
0.24
0.23
0.22
0.22
0.20
0.15
0.15
0.13
0.11
0.10
0.10
0.08
0.06
0.05
0.04
0.03
Total:
695
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200505
$333,786,885
671
98.175%
5.947%
18.821%
18.821%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.692%
0.745%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.692%
0.745%
200506
$328,093,993
661
96.500%
5.941%
17.619%
18.231%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.724%
0.908%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.724%
0.908%
200507
$324,485,453
652
95.439%
5.941%
11.295%
15.993%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.835%
0.920%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.835%
0.920%
200508
$321,580,484
646
94.585%
5.941%
9.064%
14.324%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.634%
0.929%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.634%
0.929%
200509
$313,175,882
635
92.113%
5.940%
26.270%
16.870%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.116%
0.315%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.116%
0.315%
200510
$311,046,756
630
91.486%
5.937%
6.647%
15.261%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.400%
0.476%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.400%
0.476%
200511
$306,637,058
621
90.189%
5.937%
14.624%
15.183%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.810%
0.966%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.810%
0.966%
200512
$300,780,282
613
88.467%
5.933%
19.594%
15.760%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.204%
1.631%
0.353%
0.489%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.557%
2.121%
200601
$298,120,446
607
87.685%
5.930%
8.892%
15.037%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.533%
0.824%
0.000%
0.000%
0.070%
0.165%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.603%
0.988%
200602
10
$297,035,161
605
87.365%
5.928%
2.972%
13.915%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.474%
0.826%
0.339%
0.331%
0.070%
0.165%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.884%
1.322%
200603
11
$294,239,783
601
86.543%
5.928%
9.496%
13.535%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.352%
0.499%
0.355%
0.333%
0.071%
0.166%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.778%
0.998%
200604
12
$292,141,117
597
85.926%
5.926%
6.957%
13.017%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.287%
0.670%
0.000%
0.000%
0.429%
0.503%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.716%
1.173%
200605
13
$291,119,093
594
85.625%
5.924%
2.776%
12.282%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.510%
0.842%
0.109%
0.168%
0.308%
0.337%
0.000%
0.000%
0.122%
0.168%
0.000%
0.000%
1.050%
1.515%
200606
14
$287,538,497
590
84.572%
5.923%
12.585%
12.315%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.778%
1.017%
0.110%
0.169%
0.072%
0.169%
0.000%
0.000%
0.124%
0.169%
0.000%
0.000%
1.084%
1.525%
200607
15
$285,703,490
587
84.032%
5.923%
6.076%
11.924%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.482%
0.681%
0.364%
0.341%
0.000%
0.000%
0.000%
0.000%
0.125%
0.170%
0.000%
0.000%
0.971%
1.192%
200608
16
$284,299,732
584
83.620%
5.922%
4.386%
11.482%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.079%
1.370%
0.000%
0.000%
0.254%
0.171%
0.000%
0.000%
0.125%
0.171%
0.000%
0.000%
1.458%
1.712%
200609
17
$283,070,784
581
83.258%
5.923%
3.693%
11.054%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.581%
0.861%
0.112%
0.172%
0.255%
0.172%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.948%
1.205%
200610
18
$281,342,886
577
82.750%
5.922%
5.731%
10.777%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.422%
0.520%
0.000%
0.000%
0.257%
0.173%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.678%
0.693%
200611
19
$277,757,199
570
81.695%
5.923%
13.007%
10.906%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.317%
0.526%
0.114%
0.175%
0.260%
0.175%
0.113%
0.175%
0.000%
0.000%
0.000%
0.000%
0.804%
1.053%
200612
20
$275,499,053
566
81.031%
5.925%
7.987%
10.774%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.823%
0.883%
0.068%
0.177%
0.262%
0.177%
0.114%
0.177%
0.115%
0.177%
0.000%
0.000%
1.381%
1.590%
200701
21
$274,122,209
561
80.626%
5.925%
4.427%
10.492%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.966%
1.248%
0.000%
0.000%
0.332%
0.357%
0.114%
0.178%
0.115%
0.178%
0.000%
0.000%
1.527%
1.961%
200702
22
$272,113,137
557
80.035%
5.925%
7.068%
10.350%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.244%
0.359%
0.000%
0.000%
0.265%
0.180%
0.114%
0.180%
0.069%
0.180%
0.000%
0.000%
0.693%
0.898%
200703
23
$269,479,356
552
79.260%
5.925%
9.663%
10.331%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.682%
0.725%
0.000%
0.000%
0.000%
0.000%
0.383%
0.362%
0.070%
0.181%
0.000%
0.000%
1.134%
1.268%
200704
24
$267,743,524
548
78.750%
5.923%
6.054%
10.167%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.671%
1.095%
0.000%
0.000%
0.000%
0.000%
0.116%
0.182%
0.270%
0.182%
0.000%
0.000%
1.056%
1.460%
200705
25
$264,301,034
542
77.737%
5.924%
13.074%
10.296%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.647%
0.923%
0.133%
0.184%
0.000%
0.000%
0.000%
0.000%
0.273%
0.184%
0.000%
0.000%
1.052%
1.292%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
255,477,040
448
Cut-off Date
Average
Balance
WAvg Coupon
2005-05-01
570,261
5.8557
WA Age
WAvg Original
Term
WAvg
Remaining
Term
% Original LTV over 80%

with Mortgage Insurance
2.5
358.8
356.3
54.88
WAvg Mortgage
% Prepayment
% Interest
Insurance Coverage
Penalty
% Buydown
Only
% Conforming
24.36
0.00
0.00
15.63
4.37

Product Type
20 YR FIXED
25 YR FIXED
26 YR FIXED
27 YR FIXED
28 YR FIXED
29 YR FIXED
30 YR FIXED
30 YR FIXED 10YR IO
Total:
Count
Property Type
2-Family
3-Family
Condo
Cooperative
MH
PUD
PUD Attached
PUD Detached
SFR
Townhouse
Total:
Count
2
2
32
7
2
24
8
62
306
3
448
Percent
0.48
0.62
5.95
2.35
0.11
5.82
1.40
12.55
70.11
0.61
100.00%
Servicer
Bank of America
Chase
Chevy Chase
NatCity
RFC
SunTrust
Wells Fargo
WAMU
Total:
Count
182
79
2
23
86
19
40
17
448
Percent
39.33
21.74
0.42
4.38
16.08
4.11
10.00
3.95
100.00%
Occupany Status
Primary
Secondary
Total:
Count
430
18
448
Percent
95.48
4.52
100.00%
1
5
1
2
1
4
350
84
448
Percent
0.34
0.78
0.17
0.33
0.16
0.63
81.97
15.63
100.00%
Original LTV
Count
Percent
10.01 - 15.00
1
0.15
15.01 - 20.00
2
0.6
25.01 - 30.00
6
1.7
30.01 - 35.00
4
0.71
35.01 - 40.00
14
3.21
40.01 - 45.00
11
2.74
45.01 - 50.00
15
3.4
50.01 - 55.00
31
6.57
55.01 - 60.00
38
9.42
60.01 - 65.00
46
12.25
65.01 - 70.00
73
16.73
70.01 - 75.00
47
11.43
75.01 - 80.00
135
27.6
80.01 - 85.00
2
0.38
85.01 - 90.00
11
2.18
90.01 - 95.00
11
0.74
>= 95.01
1
0.22
Total:
448
100.00%
W.A.: 66.41 | Low: 14.10 | High: 98.24
FICO
Count
800 - 849
22
750 - 799
195
700 - 749
129
650 - 699
75
600 - 649
27
Total:
448
W.A.: 737 | Low: 601 | High: 817
Percent
4.12
44.97
29.4
15.8
5.7
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Percent
23.09
38.68
38.22
100.00%
Count
118
164
166
448
State
CA
VA
NY
AZ
FL
MD
NJ
TX
WA
CT
GA
DC
MA
PA
CO
IL
NV
Originator
Bank of America
Chase
Chevy Chase
NatCity
RFC
SunTrust
Wells Fargo
WAMU
Total:
Count
221
45
22
16
19
17
12
13
9
6
4
7
7
7
7
4
4
Count
Coupon
Count
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
Total:
W.A.: 5.856 | Low: 5.250 | High: 6.875
Percent
49.69
8.42
7.45
4.07
3.82
3.38
3.18
2.56
2.03
1.98
1.58
1.45
1.35
1.31
1.26
1.22
0.68
182
79
2
23
86
19
40
17
448
Percent
39.33
21.74
0.42
4.38
16.08
4.11
10.00
3.95
100.00%
8
383
53
4
448
Percent
2.02
86.20
11.47
0.31
100.00%
State
MO
OK
OH
TN
NM
SC
NE
HI
MN
MS
DE
LA
NC
AL
ID
OR
Count
3
3
3
2
3
3
1
1
1
1
1
2
1
1
1
1
Percent
0.63
0.56
0.54
0.42
0.35
0.27
0.25
0.25
0.23
0.22
0.19
0.18
0.17
0.15
0.11
0.05
Total:
448
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200506
$252,381,738
443
98.788%
5.856%
12.683%
12.683%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.440%
0.677%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.440%
0.677%
200507
$251,612,789
442
98.487%
5.856%
2.553%
7.763%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.451%
0.452%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.451%
0.452%
200508
$244,865,035
433
95.846%
5.856%
27.050%
14.704%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.761%
0.693%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.761%
0.693%
200509
$238,368,670
425
93.303%
5.854%
26.785%
17.909%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.731%
0.941%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.731%
0.941%
200510
$236,216,089
421
92.461%
5.850%
9.324%
16.271%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.370%
0.475%
0.059%
0.238%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.429%
0.713%
200511
$233,109,349
417
91.245%
5.849%
13.740%
15.865%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.498%
0.719%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.498%
0.719%
200512
$230,484,429
414
90.217%
5.848%
11.729%
15.298%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.187%
0.242%
0.237%
0.483%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.424%
0.725%
200601
$227,881,007
409
89.198%
5.847%
11.760%
14.874%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.300%
1.222%
0.193%
0.244%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.493%
1.467%
200602
$227,520,552
409
89.057%
5.847%
0.767%
13.423%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.429%
0.734%
0.194%
0.244%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.622%
0.978%
200603
10
$225,394,962
407
88.225%
5.847%
9.627%
13.061%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.905%
0.737%
0.062%
0.246%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.966%
0.983%
200604
11
$223,590,454
404
87.519%
5.847%
8.148%
12.635%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.882%
0.743%
0.062%
0.248%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.944%
0.990%
200605
12
$222,396,210
401
87.051%
5.846%
5.130%
12.043%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.050%
0.249%
0.000%
0.000%
0.063%
0.249%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.112%
0.499%
200606
13
$221,652,351
400
86.760%
5.845%
2.813%
11.375%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.999%
0.750%
0.000%
0.000%
0.063%
0.250%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.062%
1.000%
200607
14
$220,923,916
399
86.475%
5.846%
2.736%
10.793%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.530%
0.752%
0.000%
0.000%
0.000%
0.000%
0.063%
0.251%
0.000%
0.000%
0.000%
0.000%
0.593%
1.003%
200608
15
$219,215,490
396
85.806%
5.845%
7.810%
10.606%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.201%
0.253%
0.000%
0.000%
0.000%
0.000%
0.064%
0.253%
0.000%
0.000%
0.000%
0.000%
0.264%
0.505%
200609
16
$218,516,923
395
85.533%
5.844%
2.602%
10.135%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.492%
0.506%
0.000%
0.000%
0.000%
0.000%
0.064%
0.253%
0.000%
0.000%
0.000%
0.000%
0.556%
0.759%
200610
17
$218,233,571
395
85.422%
5.844%
0.352%
9.595%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.185%
0.253%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.064%
0.253%
0.000%
0.000%
0.249%
0.506%
200611
18
$215,974,570
391
84.538%
5.844%
10.661%
9.663%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.871%
1.023%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.064%
0.256%
0.000%
0.000%
0.935%
1.279%
200612
19
$213,610,815
386
83.613%
5.843%
11.289%
9.757%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.998%
0.777%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.065%
0.259%
0.000%
0.000%
1.063%
1.036%
200701
20
$212,678,973
385
83.248%
5.842%
3.926%
9.483%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.359%
1.558%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.065%
0.260%
0.000%
0.000%
1.424%
1.818%
200702
21
$211,709,339
384
82.868%
5.843%
4.144%
9.244%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.675%
0.781%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.066%
0.260%
0.000%
0.000%
0.741%
1.042%
200703
22
$209,645,409
381
82.060%
5.843%
9.959%
9.285%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.525%
0.525%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.066%
0.262%
0.000%
0.000%
0.592%
0.787%
200704
23
$208,802,794
379
81.731%
5.843%
3.501%
9.049%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.067%
0.264%
0.000%
0.000%
0.067%
0.264%
200705
24
$206,833,407
375
80.960%
5.843%
9.598%
9.080%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.067%
0.267%
0.000%
0.000%
0.067%
0.267%
05/29/2007 Page 2 of 2

Loan
Principal Balance Count
300,263,958
513
Cut-off Date
Average
Balance
WAvg Coupon
2005-08-01
585,310
5.8746
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
3.3
358.1
354.8
63.74
26.88
% Prepayment
%
% Interest
Penalty
Buydown
Only
% Conforming
0.50
0.15
5.27
4.51

Product Type
20 YR FIXED
22 YR FIXED
25 YR FIXED
27 YR FIXED
28 YR FIXED
29 YR FIXED
30 YR FIXED
30 YR FIXED - IO
Total:
Count
7
1
2
2
3
6
463
29
513
Percent
1.07
0.12
0.37
0.26
0.45
0.82
91.63
5.27
100.00%
Property Type
2-Family
Condo
Condo - High
Condo - Low
Cooperative
PUD
PUD Attached
PUD Detached
SFR
Townhouse
Total:
Count
8
6
12
22
13
14
1
13
422
2
513
Percent
1.72
1.53
2.40
3.07
2.29
2.19
0.11
2.41
84.05
0.24
100.00%
Original LTV
Count
Percent
15.01 - 20.00
1
0.17
20.01 - 25.00
3
0.4
25.01 - 30.00
5
1.02
30.01 - 35.00
12
3.81
35.01 - 40.00
12
2.59
40.01 - 45.00
17
3.04
45.01 - 50.00
23
4.88
50.01 - 55.00
34
6.48
55.01 - 60.00
38
7.53
60.01 - 65.00
53
12.79
65.01 - 70.00
74
15.59
70.01 - 75.00
74
13.01
75.01 - 80.00
159
27.67
85.01 - 90.00
2
0.28
90.01 - 95.00
4
0.5
>= 95.01
2
0.25
Total:
513 100.00%
W.A.: 65.12 | Low: 16.13 | High: 100.00
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
157
180
176
513
Percent
25.53
37.70
36.76
100.00%
FICO
Count
Percent
800 - 849
21
3.62
750 - 799
171
39.24
700 - 749
104
22.33
650 - 699
164
26.09
600 - 649
51
8.41
N/A
2
0.31
Total:
513 100.00%
W.A.: 725 | Low: 600 | High: 817
Servicer
Bank of America
Citi
NatCity
RFC
Wells Fargo
WAMU
Total:
Count
9
138
99
34
177
56
513
Percent
1.57
27.33
17.62
6.30
33.36
13.82
100.00%
Originator
Bank of America
Citi
NatCity
RFC
Wells Fargo
WAMU
Total:
Count
9
138
99
34
177
56
513
Percent
1.57
27.33
17.62
6.30
33.36
13.82
100.00%
State
CA
NY
VA
NJ
FL
WA
DC
IL
MD
MA
TX
MN
UT
NC
CT
AR
AZ
GA
HI
Count
235
49
29
22
18
15
9
16
15
10
7
6
5
6
6
3
4
3
7
Coupon
Count
4.51 - 5.00
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
Total:
W.A.: 5.875 | Low: 5.000 | High: 7.125
Occupany Status
Primary
Secondary
Investor
Total:
Percent
46.32
9.12
5.19
4.17
3.44
3.12
3.12
3.08
2.47
2.46
1.55
1.47
1.18
1.08
1.03
1.00
0.95
0.94
0.92
2
13
405
82
9
2
513
Percent
0.55
2.84
80.77
13.45
2.12
0.27
100.00%
487
23
3
513
Percent
95.58
4.06
0.37
100.00%
Count
State
OR
OH
NV
MI
NM
CO
KY
PA
RI
LA
TN
OK
WI
KS
IN
SC
AL
MO
Count
7
5
6
4
4
3
1
3
1
2
2
2
2
1
1
2
1
1
Percent
0.85
0.79
0.75
0.67
0.60
0.52
0.43
0.42
0.33
0.31
0.29
0.28
0.25
0.21
0.21
0.20
0.16
0.14
Total:
513
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200509
$296,829,682
509
98.856%
5.875%
11.838%
11.838%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.355%
0.393%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.355%
0.393%
200510
$293,584,842
504
97.776%
5.871%
11.287%
11.568%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.416%
0.595%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.416%
0.595%
200511
$288,420,992
499
96.056%
5.871%
18.187%
13.839%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.406%
0.401%
0.146%
0.200%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.552%
0.601%
200512
$286,782,876
498
95.510%
5.856%
5.449%
11.824%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.842%
1.004%
0.253%
0.201%
0.147%
0.201%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.242%
1.406%
200601
$285,082,306
496
94.944%
5.856%
5.727%
10.646%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.296%
0.403%
0.000%
0.000%
0.402%
0.403%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.698%
0.806%
200602
$283,738,508
494
94.496%
5.854%
4.311%
9.629%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.826%
0.607%
0.140%
0.202%
0.256%
0.202%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.221%
1.012%
200603
$281,286,233
489
93.680%
5.854%
8.739%
9.510%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.317%
0.409%
0.000%
0.000%
0.141%
0.204%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.458%
0.614%
200604
$278,362,154
486
92.706%
5.853%
10.657%
9.663%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.159%
0.206%
0.000%
0.000%
0.143%
0.206%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.302%
0.412%
200605
$276,726,689
483
92.161%
5.857%
5.625%
9.231%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.937%
1.449%
0.000%
0.000%
0.143%
0.207%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.080%
1.656%
200606
10
$275,828,895
481
91.862%
5.855%
2.575%
8.595%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.460%
0.624%
0.291%
0.416%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.752%
1.040%
200607
11
$273,923,531
477
91.228%
5.855%
6.778%
8.439%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.066%
1.468%
0.144%
0.210%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.210%
1.677%
200608
12
$273,210,890
476
90.990%
5.852%
1.799%
7.911%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.521%
0.840%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.521%
0.840%
200609
13
$270,394,759
472
90.052%
5.852%
10.512%
8.121%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.446%
0.847%
0.294%
0.424%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.741%
1.271%
200610
14
$268,814,100
469
89.526%
5.851%
5.543%
7.947%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.133%
0.213%
0.310%
0.426%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.444%
0.640%
200611
15
$267,645,313
465
89.137%
5.851%
3.812%
7.685%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.297%
0.430%
0.164%
0.215%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.461%
0.645%
200612
16
$266,075,579
461
88.614%
5.850%
5.549%
7.560%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.257%
0.434%
0.148%
0.217%
0.165%
0.217%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.570%
0.868%
200701
17
$264,681,582
459
88.150%
5.850%
4.824%
7.409%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.525%
0.654%
0.465%
0.654%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.991%
1.307%
200702
18
$263,253,086
457
87.674%
5.850%
4.999%
7.284%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.968%
1.532%
0.360%
0.438%
0.316%
0.438%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.643%
2.407%
200703
19
$261,099,362
454
86.957%
5.849%
8.133%
7.336%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.876%
0.881%
0.245%
0.441%
0.150%
0.220%
0.000%
0.000%
0.168%
0.220%
0.000%
0.000%
1.439%
1.762%
200704
20
$260,273,900
453
86.682%
5.848%
2.386%
7.102%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.764%
0.883%
0.000%
0.000%
0.109%
0.221%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.873%
1.104%
200705
21
$258,818,501
450
86.197%
5.847%
5.195%
7.019%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.896%
1.333%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.896%
1.333%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
479,711,254
830
Cut-off Date
Average
Balance
WAvg Coupon
2005-09-01
577,965
5.915
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
3.1
359.6
356.5
89.71
24.74
% Prepayment
%
% Interest
Penalty
Buydown
Only
% Conforming
0.00
0.99
38.81
0.44

Product Type
20 YR FIXED
25 YR FIXED
27 YR FIXED
30 YR FIXED
30 YR FIXED - 10YR
30 YR FIXED - 15YR
Total:
Count
Property Type
2-Family
Condo
Condo - High
Condo - Low
Cooperative
PUD
PUD Attached
PUD Detached
SFR
Townhouse
Total:
Count
7
1
13
39
10
3
4
39
710
4
830
Percent
1.04
0.21
1.35
3.97
0.94
0.45
0.37
4.50
86.53
0.64
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
222
403
205
830
Percent
25.99
49.75
24.25
100.00%
1
1
1
511
234
82
830
Percent
0.31
0.08
0.08
60.72
27.98
10.83
100.00%
Coupon
Count
Percent
4.51 - 5.00
1
0.08
5.01 - 5.50
15
1.86
5.51 - 6.00
666
80.92
6.01 - 6.50
146
16.97
6.51 - 7.00
2
0.17
Total:
830
100.00%
W.A.: 5.915 | Low: 5.000 | High: 6.750
Original LTV
Count
Percent
20.01 - 25.00
2
0.23
25.01 - 30.00
5
0.44
30.01 - 35.00
10
1.24
35.01 - 40.00
9
1.05
40.01 - 45.00
19
2.95
45.01 - 50.00
29
3.54
50.01 - 55.00
51
6.21
55.01 - 60.00
58
7.49
60.01 - 65.00
90
11.44
65.01 - 70.00
125
16.04
70.01 - 75.00
101
13.45
75.01 - 80.00
318
34.71
80.01 - 85.00
1
0.09
85.01 - 90.00
9
0.83
90.01 - 95.00
2
0.17
>= 95.01
1
0.12
Total:
830 100.00%
W.A.: 68.21 | Low: 22.86 | High: 100.00
FICO
Count
Percent
800 - 849
57
6.33
750 - 799
391
45.11
700 - 749
199
25.91
650 - 699
168
20.99
600 - 649
13
1.43
550 - 599
2
0.24
Total:
830 100.00%
W.A.: 741 | Low: 592 | High: 816
Occupany Status
Primary
Secondary
Total:
Count
Percent
801
96.45
29
3.55
830 100.00%
State
CA
NY
VA
MD
FL
NJ
WA
MA
IL
CO
DC
CT
NC
TX
MN
AZ
GA
OR
NV
Servicer
Citi
NatCity
PHH/Cendant
RFC
Wells Fargo
WAMU
Total:
Count
Originator
Citi
NatCity
PHH/Cendant
RFC
Wells Fargo
WAMU
Total:
Count
Count
347
88
65
43
38
41
21
21
17
15
11
10
11
12
8
11
9
9
8
Percent
44.76
9.87
7.40
4.99
4.40
4.17
2.74
2.55
1.91
1.65
1.45
1.37
1.31
1.27
1.25
1.08
1.07
0.90
0.87
36
14
13
139
612
16
830
Percent
4.40
1.77
1.62
16.22
72.97
3.02
100.00%
36
14
13
139
612
16
830
Percent
4.40
1.77
1.62
16.22
72.97
3.02
100.00%
State
PA
MI
MO
WI
SC
NE
DE
MT
IA
HI
OH
NH
TN
KS
UT
VT
ME
SD
IN
Total:
Count
9
8
4
4
4
2
1
1
2
1
1
1
1
1
1
1
1
1
1
830
Percent
0.80
0.75
0.71
0.42
0.40
0.28
0.21
0.21
0.17
0.16
0.14
0.13
0.10
0.10
0.09
0.09
0.08
0.08
0.08
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200510
$476,843,348
826
99.402%
5.915%
6.226%
6.226%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.269%
0.363%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.269%
0.363%
200511
$473,729,162
821
98.753%
5.914%
6.843%
6.537%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.369%
0.244%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.369%
0.244%
200512
$470,598,376
817
98.100%
5.913%
6.925%
6.669%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.218%
0.245%
0.000%
0.000%
0.110%
0.122%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.328%
0.367%
200601
$466,315,417
810
97.208%
5.912%
9.685%
7.436%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.087%
0.123%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.087%
0.123%
200602
$465,147,645
809
96.964%
5.911%
2.193%
6.414%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.300%
0.371%
0.088%
0.124%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.388%
0.494%
200603
$462,706,627
805
96.455%
5.911%
5.366%
6.243%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.290%
0.373%
0.000%
0.000%
0.088%
0.124%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.378%
0.497%
200604
$459,848,612
800
95.859%
5.911%
6.414%
6.271%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.088%
0.125%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.088%
0.125%
200605
$458,558,386
798
95.590%
5.911%
2.526%
5.815%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.291%
0.376%
0.000%
0.000%
0.089%
0.125%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.380%
0.501%
200606
$455,921,551
794
95.041%
5.911%
5.919%
5.830%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.080%
0.126%
0.000%
0.000%
0.089%
0.126%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.169%
0.252%
200607
10
$454,145,961
791
94.671%
5.911%
3.781%
5.630%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.214%
0.253%
0.000%
0.000%
0.090%
0.126%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.304%
0.379%
200608
11
$453,687,332
791
94.575%
5.911%
0.377%
5.168%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.488%
0.632%
0.000%
0.000%
0.090%
0.126%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.578%
0.759%
200609
12
$451,021,264
787
94.019%
5.911%
6.042%
5.244%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.670%
0.762%
0.000%
0.000%
0.090%
0.127%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.760%
0.889%
200610
13
$448,971,601
783
93.592%
5.910%
4.518%
5.192%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.353%
0.383%
0.000%
0.000%
0.091%
0.128%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.444%
0.511%
200611
14
$447,175,391
781
93.218%
5.910%
3.889%
5.102%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.562%
0.640%
0.100%
0.128%
0.091%
0.128%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.752%
0.896%
200612
15
$446,239,822
780
93.023%
5.910%
1.649%
4.879%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.385%
0.513%
0.000%
0.000%
0.191%
0.256%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.576%
0.769%
200701
16
$440,625,323
771
91.852%
5.910%
13.357%
5.436%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.885%
0.649%
0.000%
0.000%
0.193%
0.259%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.079%
0.908%
200702
17
$439,399,617
770
91.597%
5.910%
2.455%
5.266%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.204%
0.260%
0.090%
0.130%
0.101%
0.130%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.396%
0.519%
200703
18
$436,509,785
765
90.994%
5.910%
6.809%
5.356%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.539%
0.654%
0.000%
0.000%
0.102%
0.131%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.641%
0.784%
200704
19
$432,435,953
758
90.145%
5.910%
9.860%
5.602%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.612%
0.528%
0.093%
0.132%
0.103%
0.132%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.808%
0.792%
200705
20
$429,734,530
754
89.582%
5.910%
6.428%
5.647%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.394%
0.530%
0.000%
0.000%
0.197%
0.265%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.591%
0.796%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
488,220,063
918
2005-10-01
531,830
5.889
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
2.9
360
357
81.83
25.1
% Prepayment
%
Penalty
Buydown
0.00
3.96
% Interest
Only
% Conforming
22.30
7.06

Product Type
28 YR FIXED
30 YR FIXED
30 YR FIXED - IO
Total:
Count
2
657
259
918
Percent
0.20
77.51
22.30
100.00%
Property Type
2-Family
3-Family
4-Family
Condo
Cooperative
MH
PUD
PUD Attached
PUD Detached
SFR
Townhouse
Total:
Count
19
1
1
71
10
2
27
3
13
768
3
918
Percent
1.7
0.07
0.02
5.97
1.01
0.08
2.58
0.21
1.23
86.97
0.16
100.00%
Loan Purpose
Cons/Perm
C/O Refi
Purchase
R/T Refi
Total:
Count
1
295
391
231
918
Percent
0.10
30.84
42.91
26.15
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count
865
42
11
918
Percent
94.55
4.90
0.55
100.00%
Original LTV
Count
Percent
10.01 - 15.00
1
0.2
15.01 - 20.00
2
0.17
20.01 - 25.00
3
0.25
25.01 - 30.00
10
1.58
30.01 - 35.00
17
1.86
35.01 - 40.00
22
2.61
40.01 - 45.00
31
4.13
45.01 - 50.00
48
6.45
50.01 - 55.00
41
4.81
55.01 - 60.00
75
9.74
60.01 - 65.00
76
8.56
65.01 - 70.00
99
11.85
70.01 - 75.00
135
16.44
75.01 - 80.00
307
28.47
80.01 - 85.00
6
0.38
85.01 - 90.00
24
1.39
90.01 - 95.00
12
0.76
>= 95.01
9
0.37
Total:
918 100.00%
W.A.: 65.97 | Low: 14.07 | High: 100.00
FICO
Count
Percent
800 - 849
69
7.38
750 - 799
329
37.54
700 - 749
261
30.13
650 - 699
216
21.28
600 - 649
43
3.67
Total:
918 100.00%
W.A.: 736 | Low: 616 | High: 816
Coupon
Count
Percent
5.01 - 5.50
35
4.35
5.51 - 6.00
679
76.37
6.01 - 6.50
192
18.31
6.51 - 7.00
12
0.96
Total:
918 100.00%
W.A.: 5.889 | Low: 5.250 | High: 6.750
State
CA
NY
NJ
FL
VA
MD
MA
WA
CO
IL
CT
PA
TX
GA
AZ
MN
NC
OR
SC
MI
NM
HI
UT
Count
Originator
Citi
GMAC
NatCity
PHH/Cendant
RFC
SunTrust
Wells Fargo
WAMU
Total:
Count
401
73
53
41
33
32
22
31
17
20
14
15
20
16
14
9
13
11
7
15
5
4
5
Percent
48.31
7.84
5.52
4.12
3.66
3.14
2.91
2.75
2.09
1.99
1.92
1.84
1.68
1.26
1.18
1.15
1.05
1.04
0.68
0.62
0.59
0.51
0.49
25
106
22
28
73
4
587
73
918
Percent
2.92
8.27
2.09
2.54
6.36
0.37
67.11
10.33
100.00%
State
TN
ID
RI
DC
IN
DE
IA
AL
MO
NV
ME
KS
AR
OH
KY
OK
WY
NH
LA
MT
VT
WV
WI
Total:
Count
3
3
2
3
3
2
3
4
4
2
3
1
2
3
1
1
1
1
1
1
1
1
1
918
Servicer
Citi
GMAC
NatCity
PHH/Cendant
RFC
SunTrust
Wells Fargo
WAMU
Total:
Percent
0.48
0.40
0.34
0.26
0.23
0.20
0.17
0.17
0.16
0.15
0.15
0.13
0.11
0.10
0.10
0.09
0.08
0.08
0.08
0.08
0.03
0.02
0.01
100.00%
Count
Percent
25
106
22
28
73
4
587
73
918
2.92
8.27
2.09
2.54
6.36
0.37
67.11
10.33
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200512
$482,465,250
908
99.228%
5.888%
7.978%
7.978%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.957%
1.101%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.957%
1.101%
200601
$477,965,887
900
98.302%
5.889%
9.748%
8.870%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.622%
0.667%
0.269%
0.333%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.891%
1.000%
200602
$476,333,292
900
97.966%
5.887%
3.065%
6.979%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.769%
0.667%
0.000%
0.000%
0.270%
0.333%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.039%
1.000%
200603
$475,367,413
899
97.768%
5.887%
1.419%
5.624%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.427%
0.667%
0.208%
0.111%
0.136%
0.111%
0.000%
0.000%
0.027%
0.111%
0.000%
0.000%
0.798%
1.001%
200604
$470,305,096
891
96.727%
5.887%
11.161%
6.762%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.573%
0.561%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.165%
0.224%
0.000%
0.000%
0.738%
0.786%
200605
$466,271,799
887
95.897%
5.886%
8.894%
7.125%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.499%
0.564%
0.212%
0.113%
0.000%
0.000%
0.000%
0.000%
0.166%
0.225%
0.000%
0.000%
0.877%
0.902%
200606
$462,577,292
879
95.137%
5.887%
8.155%
7.278%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.319%
0.455%
0.053%
0.114%
0.214%
0.114%
0.000%
0.000%
0.168%
0.228%
0.000%
0.000%
0.753%
0.910%
200607
$458,912,406
874
94.384%
5.885%
8.148%
7.392%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.050%
0.801%
0.053%
0.114%
0.000%
0.000%
0.000%
0.000%
0.169%
0.229%
0.000%
0.000%
1.272%
1.144%
200608
$456,315,806
868
93.850%
5.884%
5.603%
7.201%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.514%
0.691%
0.218%
0.230%
0.000%
0.000%
0.000%
0.000%
0.141%
0.115%
0.000%
0.000%
0.873%
1.037%
200609
10
$453,307,900
863
93.231%
5.884%
6.665%
7.152%
$0
0.000%
0.000%
$698
0.000%
0.002%
0.000%
0.862%
1.043%
0.029%
0.116%
0.107%
0.116%
0.000%
0.000%
0.142%
0.116%
0.000%
0.000%
1.139%
1.390%
200610
11
$452,092,316
860
92.981%
5.883%
2.153%
6.714%
$0
0.000%
0.000%
$1,394
0.000%
0.002%
0.000%
0.309%
0.465%
0.359%
0.349%
0.000%
0.000%
0.000%
0.000%
0.142%
0.116%
0.000%
0.000%
0.810%
0.930%
200611
12
$450,050,813
855
92.561%
5.883%
4.282%
6.519%
$0
0.000%
0.000%
$1,394
0.000%
0.000%
0.000%
0.888%
1.404%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.143%
0.117%
0.000%
0.000%
1.031%
1.520%
200612
13
$447,183,396
848
91.971%
5.882%
6.394%
6.514%
$0
0.000%
0.000%
$1,394
0.000%
0.000%
0.000%
0.542%
0.708%
0.143%
0.236%
0.000%
0.000%
0.000%
0.000%
0.144%
0.118%
0.000%
0.000%
0.828%
1.061%
200701
14
$444,344,331
842
91.387%
5.880%
6.359%
6.508%
$0
0.000%
0.000%
$1,394
0.000%
0.000%
0.000%
0.505%
0.950%
0.000%
0.000%
0.115%
0.119%
0.000%
0.000%
0.145%
0.119%
0.000%
0.000%
0.764%
1.188%
200702
15
$442,561,591
839
91.021%
5.880%
3.676%
6.327%
$0
0.000%
0.000%
$1,394
0.000%
0.000%
0.000%
0.422%
0.715%
0.143%
0.238%
0.115%
0.119%
0.000%
0.000%
0.145%
0.119%
0.000%
0.000%
0.825%
1.192%
200703
16
$441,117,375
836
90.724%
5.879%
2.794%
6.115%
$0
0.000%
0.000%
$1,394
0.000%
0.000%
0.000%
0.937%
1.077%
0.192%
0.359%
0.000%
0.000%
0.000%
0.000%
0.145%
0.120%
0.000%
0.000%
1.274%
1.555%
200704
17
$439,605,318
833
90.413%
5.879%
2.978%
5.938%
$0
0.000%
0.000%
$1,394
0.000%
0.000%
0.000%
0.760%
0.960%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.145%
0.120%
0.000%
0.000%
0.906%
1.080%
200705
18
$436,068,193
827
89.685%
5.879%
8.232%
6.072%
$0
0.000%
0.000%
$1,394
0.000%
0.000%
0.000%
0.836%
0.967%
0.137%
0.242%
0.146%
0.121%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.120%
1.330%
05/29/2007 Page 2 of 2

Principal Balance
747,428,751
Loan
Count
Cut-off
Date
Average
Balance
2143 2005-11-01 348,777
WAvg Coupon
WA Age
WAvg
Original
Term
5.9061
2.3
359.7
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
357.4
79.98
23.59
% Prepayment
%
Penalty
Buydown
0.00
2.63
% Interest
Only
% Conforming
31.77
24.25

Product Type
20 YR FIXED
25 YR FIXED
29 YR FIXED
30 YR FIXED
30 YR FIXED - IO
Total:
Count Percent
4
0.15
8
0.15
2
0.08
1642
67.85
487
31.77
2143 100.00%
Property Type
2-Family
3-Family
4-Family
Condo
Condo - High
Condo - Low
Cooperative
PUD
PUD Attached
PUD Detached
SFR
Total:
Count Percent
149
3.88
21
0.67
24
0.78
3
0.18
20
1.23
188
6.69
12
1.08
101
1.99
1
0.02
17
1.18
1607
82.29
2143 100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count Percent
681
31.80
1112
50.02
350
18.17
2143 100.00%
Coupon
Count Percent
4.51 - 5.00
1
0.05
5.01 - 5.50
38
1.90
5.51 - 6.00
1340
80.56
6.01 - 6.50
617
15.52
6.51 - 7.00
139
1.88
7.01 - 7.50
6
0.06
7.51 - 8.00
2
0.04
Total:
2143 100.00%
W.A.: 5.906 | Low: 4.750 | High: 7.750
Original LTV
Count
Percent
10.01 - 15.00
4
0.11
15.01 - 20.00
6
0.19
20.01 - 25.00
4
0.2
25.01 - 30.00
15
0.77
30.01 - 35.00
18
0.48
35.01 - 40.00
32
1.78
40.01 - 45.00
54
3.35
45.01 - 50.00
69
4.35
50.01 - 55.00
88
5.32
55.01 - 60.00
140
8.54
60.01 - 65.00
141
9.48
65.01 - 70.00
218
11.35
70.01 - 75.00
289
15.63
75.01 - 80.00
889
34.92
80.01 - 85.00
25
0.48
85.01 - 90.00
131
2.03
90.01 - 95.00
11
0.43
>= 95.01
9
0.58
Total:
2143 100.00%
W.A.: 68.62 | Low: 12.67 | High: 100.00
FICO
Count
Percent
800 - 849
130
5.97
750 - 799
941
47.83
700 - 749
617
27.99
650 - 699
373
15.55
600 - 649
76
2.43
550 - 599
4
0.11
N/A
2
0.12
Total:
2143 100.00%
W.A.: 745 | Low: 590 | High: 823
Occupany Status
Primary
Investor
Secondary
Total:
Count
Percent
1060
75.76
1008
18.78
75
5.46
2143 100.00%
State
CA
NY
VA
MD
NJ
FL
WA
MA
CT
IL
AZ
PA
GA
OR
NC
CO
TX
DC
NV
MN
SC
DE
TN
HI
Count
Originator
Chase
PHH/Cendant
RFC
SunTrust
Wells Fargo
Total:
Count
385
148
172
133
92
129
89
55
38
62
59
78
59
55
65
37
77
22
19
19
35
11
25
11
Percent
26.98
9.26
7.86
6.59
6.32
4.21
3.94
3.58
3.43
2.43
2.39
2.29
2.01
2.00
1.78
1.63
1.60
1.23
1.00
1.00
0.83
0.71
0.61
0.56
1002
30
31
1
1079
2143
Percent
18.67
1.61
2.11
0.27
77.34
100.00%
State
UT
OH
MI
MO
OK
WI
NM
NH
VT
AR
NE
ID
IN
ME
KY
MT
IA
KS
RI
AL
WV
AK
WY
ND
Total:
Count
16
36
21
27
27
16
13
9
2
20
4
9
15
3
15
6
6
7
2
6
5
1
1
1
2143
Servicer
Chase
PHH/Cendant
RFC
SunTrust
Wells Fargo
Total:
Percent
0.49
0.48
0.48
0.44
0.40
0.39
0.34
0.33
0.32
0.30
0.30
0.21
0.20
0.18
0.17
0.15
0.14
0.10
0.09
0.08
0.07
0.06
0.04
0.02
100.00%
Count
1002
30
31
1
1079
2143
Percent
18.67
1.61
2.11
0.27
77.34
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200512
$745,006,632
2135
99.676%
5.906%
3.002%
3.002%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.166%
0.141%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.166%
0.141%
200601
$741,809,609
2124
99.248%
5.906%
4.216%
3.612%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.592%
0.753%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.592%
0.753%
200602
$739,680,811
2116
98.963%
5.905%
2.560%
3.264%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.424%
0.662%
0.014%
0.047%
0.055%
0.047%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.493%
0.756%
200603
$737,245,608
2110
98.638%
5.905%
3.050%
3.212%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.551%
0.806%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.551%
0.806%
200604
$733,350,928
2099
98.116%
5.904%
5.342%
3.644%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.251%
0.286%
0.017%
0.048%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.268%
0.333%
200605
$730,564,709
2089
97.744%
5.905%
3.630%
3.644%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.502%
0.718%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.502%
0.718%
200606
$723,698,334
2070
96.825%
5.904%
9.928%
4.570%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.136%
0.483%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.136%
0.483%
200607
$720,387,633
2058
96.382%
5.903%
4.514%
4.566%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.376%
0.583%
0.040%
0.097%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.416%
0.680%
200608
$717,372,379
2046
95.979%
5.903%
4.060%
4.513%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.290%
0.587%
0.013%
0.049%
0.040%
0.098%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.343%
0.733%
200609
10
$712,758,698
2034
95.361%
5.902%
6.618%
4.728%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.447%
0.688%
0.032%
0.049%
0.032%
0.049%
0.000%
0.000%
0.008%
0.049%
0.000%
0.000%
0.519%
0.836%
200610
11
$708,921,271
2022
94.848%
5.902%
5.426%
4.795%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.329%
0.593%
0.011%
0.049%
0.078%
0.148%
0.006%
0.049%
0.008%
0.049%
0.000%
0.000%
0.432%
0.890%
200611
12
$706,535,671
2014
94.529%
5.902%
3.091%
4.657%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.543%
0.844%
0.000%
0.000%
0.065%
0.099%
0.006%
0.050%
0.008%
0.050%
0.000%
0.000%
0.622%
1.043%
200612
13
$704,527,004
2007
94.260%
5.902%
2.473%
4.494%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.977%
0.947%
0.038%
0.100%
0.065%
0.100%
0.006%
0.050%
0.008%
0.050%
0.000%
0.000%
1.095%
1.246%
200701
14
$700,857,394
1993
93.769%
5.901%
5.207%
4.548%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.819%
1.204%
0.086%
0.151%
0.081%
0.151%
0.000%
0.000%
0.008%
0.050%
0.000%
0.000%
0.994%
1.555%
200702
15
$697,437,900
1984
93.312%
5.900%
4.822%
4.570%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.484%
0.554%
0.065%
0.202%
0.137%
0.202%
0.000%
0.000%
0.008%
0.050%
0.000%
0.000%
0.694%
1.008%
200703
16
$691,795,907
1973
92.557%
5.900%
8.438%
4.819%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.593%
0.760%
0.033%
0.051%
0.158%
0.253%
0.000%
0.000%
0.008%
0.051%
0.000%
0.000%
0.794%
1.115%
200704
17
$688,048,236
1956
92.055%
5.900%
5.430%
4.859%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.540%
0.716%
0.070%
0.051%
0.116%
0.204%
0.000%
0.000%
0.029%
0.102%
0.000%
0.000%
0.754%
1.074%
200705
18
$683,255,930
1945
91.414%
5.899%
7.176%
4.992%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.861%
1.080%
0.034%
0.051%
0.117%
0.206%
0.000%
0.000%
0.009%
0.051%
0.000%
0.000%
1.020%
1.388%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
595,014,348
1051
12/1/2005
566,141
5.916
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
2.9
358.9
356.0
89.87
22.85
% Prepayment
%
Penalty
Buydown
0.41
1.50
% Interest
Only
% Conforming
29.21
6.20

Product Type
20 YR FIXED
25 YR FIXED
28 YR FIXED
29 YR FIXED
30 YR FIXED
30 YR FIXED - IO
Total:
Count
9
1
2
1
670
368
1051
Percent
0.84
0.08
0.16
0.08
69.63
29.21
100.00%
Property Type
Count
2-Family
15
3-Family
1
Condominium
76
Cooperative
6
PUD-Attached
64
PUD-Detached
48
Single Family Residenc
840
Townhouse
1
Total:
1051
Percent
1.79
0.17
6.71
0.89
5.44
4.06
80.88
0.06
100.00%
Servicer
GMAC
NatCity
PHH/Cendant
RFC
SunTrust
Wells Fargo
WAMU
Total:
Count
138
90
23
146
38
480
136
1051
Percent
9.08
9.06
1.95
9.20
4.44
44.58
21.69
100.00%
Originator
GMAC
NatCity
PHH/Cendant
RFC
SunTrust
Wells Fargo
WAMU
Total:
Count
138
90
23
146
38
480
136
1051
Percent
9.08
9.06
1.95
9.20
4.44
44.58
21.69
100.00%
Original LTV
Count
Percent
15.01 - 20.00
2
0.17
20.01 - 25.00
2
0.28
25.01 - 30.00
5
0.60
30.01 - 35.00
11
0.92
35.01 - 40.00
8
0.82
40.01 - 45.00
25
3.04
45.01 - 50.00
37
3.90
50.01 - 55.00
61
5.72
55.01 - 60.00
80
8.94
60.01 - 65.00
108
11.37
65.01 - 70.00
144
17.11
70.01 - 75.00
142
15.83
75.01 - 80.00
373
28.20
80.01 - 85.00
12
0.84
85.01 - 90.00
24
1.32
90.01 - 95.00
15
0.76
>= 95.01
2
0.18
Total:
1051 100.00%
W.A.:67.94 | Low: 15.63 | High: 100.00
FICO
Count
Percent
800 - 849
59
5.57
750 - 799
423
41.32
700 - 749
305
30.05
650 - 699
219
20.38
600 - 649
42
2.32
N/A
3
0.36
Total:
1051 100.00%
W.A.: 739 | Low: 620 | High: 814
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
Percent
343
30.14
450
42.86
258
26.99
1051 100.00%
State
CA
VA
NY
NJ
WA
FL
MA
MD
IL
CT
MI
CO
DC
GA
AZ
NC
TX
UT
OR
PA
OH
NV
SC
Count
386
103
68
50
46
47
32
43
31
22
32
19
12
16
14
10
13
9
11
8
7
5
8
Percent
40.65
8.69
7.49
4.53
4.40
4.36
3.95
3.95
3.25
2.22
1.66
1.51
1.33
1.27
1.03
0.98
0.95
0.93
0.75
0.64
0.58
0.54
0.47
State
MN
DE
WI
NM
AL
OK
IN
ME
TN
MT
RI
KY
NH
MO
IA
ID
HI
WV
AR
KS
MS
LA
Total:
Coupon
Count
5.01 - 5.50
41
5.51 - 6.00
739
6.01 - 6.50
248
6.51 - 7.00
21
7.01 - 7.50
2
Total:
1051
W.A.:5.916 | Low: 5.125 | High: 7.125
Percent
5.62
72.16
21.01
1.03
0.18
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Percent
95.53
4.34
0.13
100.00%
Count
1009
40
2
1051
Count
7
2
4
6
4
3
3
2
3
1
4
4
2
4
1
2
1
2
1
1
1
1
Percent
0.44
0.30
0.29
0.29
0.27
0.24
0.23
0.23
0.22
0.21
0.21
0.19
0.14
0.11
0.11
0.10
0.08
0.07
0.03
0.03
0.03
0.02
1051
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200601
$592,573,580
1048
99.590%
5.916%
3.954%
3.954%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.169%
0.095%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.169%
0.095%
200602
$591,571,781
1048
99.421%
5.915%
1.124%
2.551%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.227%
0.477%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.227%
0.477%
200603
$590,646,023
1047
99.266%
5.915%
0.963%
2.026%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.533%
0.382%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.533%
0.382%
200604
$586,630,726
1041
98.591%
5.915%
7.010%
3.297%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.279%
0.288%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.279%
0.288%
200605
$583,248,662
1036
98.023%
5.914%
5.837%
3.813%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.433%
0.483%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.433%
0.483%
200606
$580,467,725
1031
97.555%
5.913%
4.691%
3.962%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.487%
0.776%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.487%
0.776%
200607
$578,653,080
1027
97.250%
5.913%
2.781%
3.797%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.820%
0.974%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.820%
0.974%
200608
$575,767,513
1022
96.765%
5.912%
4.930%
3.942%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.443%
0.489%
0.122%
0.294%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.565%
0.783%
200609
$569,873,203
1015
95.775%
5.912%
10.770%
4.728%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.201%
0.394%
0.043%
0.099%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.245%
0.493%
200610
10
$568,047,521
1013
95.468%
5.909%
2.851%
4.545%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.651%
0.790%
0.043%
0.099%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.694%
0.888%
200611
11
$564,603,973
1008
94.889%
5.908%
6.135%
4.694%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.431%
0.496%
0.068%
0.198%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.500%
0.694%
200612
12
$562,344,804
1005
94.509%
5.908%
3.755%
4.620%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.764%
0.995%
0.044%
0.100%
0.025%
0.100%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.833%
1.194%
200701
13
$559,679,551
1001
94.062%
5.908%
4.600%
4.621%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.155%
1.099%
0.075%
0.100%
0.044%
0.100%
0.000%
0.000%
0.025%
0.100%
0.000%
0.000%
1.299%
1.399%
200702
14
$555,078,681
992
93.288%
5.908%
8.522%
4.909%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.475%
0.806%
0.032%
0.101%
0.000%
0.000%
0.000%
0.000%
0.070%
0.202%
0.000%
0.000%
0.577%
1.109%
200703
15
$548,036,812
980
92.105%
5.907%
13.334%
5.499%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.119%
1.122%
0.033%
0.102%
0.000%
0.000%
0.000%
0.000%
0.070%
0.204%
0.000%
0.000%
1.223%
1.429%
200704
16
$543,520,182
972
91.346%
5.906%
8.531%
5.695%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.238%
0.412%
0.159%
0.206%
0.034%
0.103%
0.000%
0.000%
0.071%
0.206%
0.000%
0.000%
0.502%
0.926%
200705
17
$539,118,193
964
90.606%
5.905%
8.364%
5.859%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.281%
0.519%
0.067%
0.207%
0.000%
0.000%
0.083%
0.104%
0.072%
0.207%
0.000%
0.000%
0.503%
1.037%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
482,144,195
899
1/1/2006
536,312
5.926
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
2.7
359.2
356.4
100
22.06
% Prepayment
%
Penalty
Buydown
0.00
0.09
% Interest
Only
% Conforming
55.66
14.87

Product Type
20 YR FIXED
26 YR FIXED
27 YR FIXED
29 YR FIXED
30 YR FIXED
30 YR FIXED - IO
Total:
Count Percent
5
0.60
1
0.13
1
0.09
1
0.11
334
43.41
557
55.66
899 100.00%
Original LTV
Count
Percent
20.01 - 25.00
7
0.53
25.01 - 30.00
4
0.66
30.01 - 35.00
10
1.43
35.01 - 40.00
20
2.46
40.01 - 45.00
14
1.37
45.01 - 50.00
23
3.00
50.01 - 55.00
45
6.49
55.01 - 60.00
65
7.36
60.01 - 65.00
91
11.05
65.01 - 70.00
113
15.60
70.01 - 75.00
97
12.10
75.01 - 80.00
395
37.02
80.01 - 85.00
3
0.24
85.01 - 90.00
10
0.63
90.01 - 95.00
2
0.07
Total:
899 100.00%
W.A.: 68.17 | Low: 20.53 | High: 95.00
Property Type
2-Family
Condominium
Cooperative
PUD-Attached
PUD-Detached
SFR
Townhouse
Total:
Count Percent
5
0.44
65
6.58
5
0.79
28
2.80
42
4.50
749
84.46
5
0.43
899 100.00%
Servicer
Bank of America
GMAC
NatCity
PHH/Cendant
RFC
SunTrust
Wells Fargo
WAMU
Total:
Count Percent
20
2.41
57
3.11
78
10.10
1
0.09
117
13.02
17
1.89
547
56.54
62
12.85
899 100.00%
FICO
Count
Percent
800 - 849
52
5.40
750 - 799
378
44.35
700 - 749
283
31.41
650 - 699
173
17.44
600 - 649
12
1.25
N/A
1
0.16
Total:
899 100.00%
W.A.: 743 | Low: 620 | High: 816
Originator
Bank of America
GMAC
NatCity
PHH/Cendant
RFC
SunTrust
Wells Fargo
WAMU
Total:
Count Percent
20
2.41
57
3.11
78
10.10
1
0.09
117
13.02
17
1.89
547
56.54
62
12.85
899 100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
Percent
302
31.44
390
45.01
207
23.55
899 100.00%
State
CA
VA
NY
MD
WA
NJ
MA
FL
DC
AZ
CT
GA
IL
CO
OR
TX
MI
HI
PA
Count
333
95
56
53
47
32
24
26
12
19
14
26
20
19
18
12
18
6
9
Percent
40.37
10.58
7.20
5.57
4.92
3.43
2.85
2.45
2.22
2.12
2.08
1.96
1.70
1.50
1.44
1.22
1.13
0.95
0.89
State
NC
OH
TN
MN
NV
SC
UT
NM
NH
ID
DE
IN
WI
ME
AL
RI
AR
KY
Total:
Coupon
Count
4.51 - 5.00
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
Total:
W.A.:5.926 | Low: 5.000 | High: 7.000
Occupany Status
Primary
Secondary
Total:
1
31
674
183
10
899
Percent
0.21
4.62
73.85
19.74
1.58
100.00%
870
29
899
Percent
96.65
3.35
100.00%
Count
Count
10
4
7
6
4
4
3
3
2
3
1
3
2
3
2
1
1
1
Percent
0.84
0.63
0.62
0.61
0.49
0.41
0.27
0.23
0.23
0.22
0.21
0.18
0.13
0.13
0.08
0.06
0.05
0.03
899
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200602
$480,655,915
898
99.691%
5.926%
3.104%
3.104%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.394%
0.445%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.394%
0.445%
200603
$479,833,306
897
99.521%
5.926%
1.485%
2.298%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.936%
1.115%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.936%
1.115%
200604
$472,913,846
891
98.086%
5.926%
15.523%
6.923%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.467%
0.786%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.467%
0.786%
200605
$469,869,345
886
97.454%
5.920%
6.934%
6.928%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.600%
0.790%
0.161%
0.226%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.761%
1.016%
200606
$467,842,508
884
97.034%
5.918%
4.514%
6.453%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.563%
0.679%
0.069%
0.113%
0.162%
0.226%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.794%
1.018%
200607
$465,379,106
880
96.523%
5.918%
5.600%
6.313%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.255%
1.250%
0.000%
0.000%
0.063%
0.114%
0.000%
0.000%
0.100%
0.114%
0.000%
0.000%
1.417%
1.477%
200608
$463,755,744
876
96.186%
5.917%
3.555%
5.927%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.459%
0.342%
0.115%
0.114%
0.063%
0.114%
0.000%
0.000%
0.100%
0.114%
0.000%
0.000%
0.738%
0.685%
200609
$462,226,693
873
95.869%
5.916%
3.328%
5.608%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.905%
0.573%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.164%
0.229%
0.000%
0.000%
1.069%
0.802%
200610
$460,965,996
871
95.608%
5.916%
2.660%
5.287%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.578%
0.574%
0.000%
0.000%
0.000%
0.000%
0.044%
0.115%
0.164%
0.230%
0.000%
0.000%
0.786%
0.918%
200611
10
$458,519,314
865
95.100%
5.915%
5.635%
5.324%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.892%
1.734%
0.000%
0.000%
0.000%
0.000%
0.044%
0.116%
0.102%
0.116%
0.000%
0.000%
2.038%
1.965%
200612
11
$457,038,931
863
94.793%
5.915%
3.237%
5.139%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.599%
0.695%
0.133%
0.116%
0.000%
0.000%
0.044%
0.116%
0.102%
0.116%
0.000%
0.000%
0.878%
1.043%
200701
12
$453,313,904
857
94.020%
5.915%
8.813%
5.453%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.071%
1.050%
0.000%
0.000%
0.000%
0.000%
0.045%
0.117%
0.103%
0.117%
0.000%
0.000%
1.218%
1.284%
200702
13
$451,904,224
855
93.728%
5.913%
3.091%
5.275%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.441%
0.468%
0.290%
0.234%
0.000%
0.000%
0.117%
0.234%
0.000%
0.000%
0.000%
0.000%
0.848%
0.936%
200703
14
$450,703,654
852
93.479%
5.912%
2.558%
5.086%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.503%
0.469%
0.065%
0.117%
0.103%
0.117%
0.117%
0.235%
0.000%
0.000%
0.000%
0.000%
0.788%
0.939%
200704
15
$448,622,343
848
93.047%
5.912%
4.827%
5.071%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.465%
0.472%
0.160%
0.118%
0.103%
0.118%
0.072%
0.118%
0.000%
0.000%
0.000%
0.000%
0.801%
0.825%
200705
16
$441,257,292
837
91.520%
5.912%
17.514%
5.728%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.905%
0.836%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.905%
0.836%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
816,000,986
1406
2/1/2006
580,371
6.035
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
2.9
359.7
356.7
73.91
21.49
% Prepayment
%
Penalty
Buydown
0.05
0.06
% Interest
Only
% Conforming
49.94
4.44

Product Type
15 YR FIXED
20 YR FIXED
25 YR FIXED
30 YR FIXED
30 YR FIXED - IO
Total:
Count Percent
1
0.06
3
0.19
1
0.01
675
49.81
726
49.94
1406 100.00%
Property Type
2-Family
Condominium
Cooperative
PUD-Attached
PUD-Detached
SFR
Townhouse
Total:
Count Percent
15
1.01
99
6.62
10
0.84
45
3.12
52
3.59
1184
84.76
1
0.06
1406 100.00%
Servicer
Bank of America
Countrywide
GMAC
NatCity
SunTrust
Washington Mutual
Wells Fargo
Total:
Count Percent
99
7.22
1
0.04
21
0.55
110
7.72
146
11.05
52
5.59
977
67.83
1406 100.00%
Originator
Bank of America
Countrywide
GMAC
MortgageIT
NatCity
SunTrust
TaylorBean
Virtual Bank
Wells Fargo
WAMU
Total:
Count Percent
84
6.18
1
0.04
21
0.55
5
0.43
110
7.72
146
11.05
6
0.33
4
0.27
977
67.83
52
5.59
1406 100.00%
Original LTV
Count
Percent
10.01 - 15.00
1
0.06
15.01 - 20.00
2
0.12
20.01 - 25.00
4
0.35
25.01 - 30.00
7
0.74
30.01 - 35.00
13
0.91
35.01 - 40.00
21
1.88
40.01 - 45.00
36
2.48
45.01 - 50.00
58
4.11
50.01 - 55.00
79
5.89
55.01 - 60.00
101
7.25
60.01 - 65.00
161
12.73
65.01 - 70.00
200
15.48
70.01 - 75.00
210
15.79
75.01 - 80.00
496
31.40
80.01 - 85.00
8
0.29
85.01 - 90.00
6
0.32
90.01 - 95.00
1
0.05
>= 95.01
2
0.15
Total:
1406 100.00%
W.A.: 67.57 | Low: 13.65 | High: 100.00
FICO
Count
Percent
800 - 849
78
5.49
750 - 799
601
43.51
700 - 749
431
32.23
650 - 699
256
16.93
600 - 649
40
1.85
Total:
1406 100.00%
W.A.: 741 | Low: 620 | High: 818
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
Percent
547
37.02
576
42.14
283
20.84
1406 100.00%
State
CA
VA
MD
NY
NJ
FL
WA
AZ
TX
IL
GA
CO
MA
DC
NC
CT
OR
TN
HI
MN
Count
642
97
91
78
54
47
42
37
25
28
28
26
24
17
25
18
16
11
6
9
Percent
48.05
6.64
5.91
5.39
4.01
3.53
2.84
2.19
2.10
2.06
1.70
1.66
1.60
1.41
1.34
1.21
1.07
0.78
0.73
0.70
Coupon
Count
5.01 - 5.50
21
5.51 - 6.00
813
6.01 - 6.50
520
6.51 - 7.00
47
7.01 - 7.50
5
Total:
1406
W.A.:6.035 | Low: 5.250 | High: 7.250
Percent
1.66
58.46
36.38
3.16
0.35
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Percent
95.14
4.58
0.28
100.00%
Count
1341
61
4
1406
State
NV
UT
DE
SC
MI
NM
WI
AL
IN
OH
MO
PA
RI
LA
ID
KY
OK
NH
WV
AR
Total:
Count
12
7
6
8
10
5
6
4
2
4
4
4
2
3
2
2
1
1
1
1
1406
Percent
0.65
0.58
0.47
0.45
0.41
0.37
0.34
0.30
0.28
0.23
0.22
0.22
0.14
0.09
0.08
0.08
0.06
0.05
0.02
0.01
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200603
$812,076,054
1403
99.519%
6.035%
5.035%
5.035%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.299%
0.356%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.299%
0.356%
200604
$810,655,490
1402
99.345%
6.035%
1.464%
3.267%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.065%
0.214%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.065%
0.214%
200605
$806,526,956
1399
98.839%
6.035%
5.351%
3.968%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.553%
0.429%
0.011%
0.071%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.564%
0.500%
200606
$802,576,950
1393
98.355%
6.033%
5.121%
4.259%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.165%
0.287%
0.011%
0.072%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.176%
0.359%
200607
$796,378,871
1382
97.595%
6.031%
8.294%
5.082%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.395%
0.507%
0.025%
0.145%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.420%
0.651%
200608
$791,044,237
1374
96.942%
6.030%
7.146%
5.431%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.554%
0.655%
0.018%
0.073%
0.011%
0.073%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.583%
0.801%
200609
$787,231,662
1368
96.474%
6.028%
5.012%
5.374%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.442%
0.512%
0.035%
0.146%
0.011%
0.073%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.488%
0.731%
200610
$782,511,538
1364
95.896%
6.028%
6.356%
5.500%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.665%
0.660%
0.073%
0.147%
0.033%
0.147%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.772%
0.953%
200611
$778,647,774
1361
95.422%
6.028%
5.148%
5.463%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.427%
0.661%
0.018%
0.073%
0.085%
0.220%
0.000%
0.000%
0.022%
0.073%
0.000%
0.000%
0.552%
1.029%
200612
10
$774,814,754
1356
94.953%
6.028%
5.126%
5.432%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.289%
0.442%
0.143%
0.295%
0.088%
0.221%
0.000%
0.000%
0.037%
0.147%
0.000%
0.000%
0.558%
1.106%
200701
11
$769,438,016
1348
94.294%
6.028%
7.403%
5.616%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.931%
1.187%
0.204%
0.297%
0.084%
0.223%
0.000%
0.000%
0.023%
0.074%
0.015%
0.074%
1.256%
1.855%
200702
12
$761,939,686
1336
93.375%
6.026%
10.490%
6.034%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.689%
0.898%
0.068%
0.075%
0.111%
0.299%
0.000%
0.000%
0.000%
0.000%
0.015%
0.075%
0.883%
1.347%
200703
13
$755,482,681
1329
92.584%
6.023%
9.096%
6.276%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.773%
1.053%
0.056%
0.075%
0.072%
0.150%
0.000%
0.000%
0.040%
0.150%
0.015%
0.075%
0.956%
1.505%
200704
14
$750,624,181
1321
91.988%
6.020%
6.817%
6.318%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.654%
0.681%
0.069%
0.076%
0.129%
0.227%
0.000%
0.000%
0.040%
0.151%
0.015%
0.076%
0.908%
1.211%
200705
15
$744,550,022
1311
91.244%
6.019%
8.666%
6.480%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.371%
0.610%
0.129%
0.153%
0.138%
0.229%
0.059%
0.076%
0.040%
0.153%
0.016%
0.076%
0.753%
1.297%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

WAvg Mortgage
Insurance Coverage
946,598,202
1691
3/1/2006
559,786
6.0142
6.5
357.2
350.7
95.48
24.95
% Prepayment
Penalty
% Buydown
0.00
0.55
% Interest
Only
% Conforming
22.57
6.83

Product Type
15 YR FIXED
20 YR FIXED
25 YR FIXED
28 YR FIXED
30 YR FIXED
30 YR FIXED - IO
Total:
Count
23
12
7
2
1225
422
1691
Percent
1.01
0.63
0.38
0.11
75.29
22.57
100.00%
Property Type
2-Family
3-Family
Condominium
Cooperative
PUD
SFR
Townhouse
Total:
Count
26
2
136
14
229
1281
3
1691
Percent
1.69
0.14
7.14
0.93
13.39
76.53
0.18
100.00%
Servicer
Bank of America
NatCity
SunTrust
Washington Mutual
Wells Fargo
Total:
Count
829
173
117
20
552
1691
Percent
50.39
9.12
8.26
2.01
30.22
100.00%
Originator
Bank of America
NatCity
SunTrust
Washington Mutual
Wells Fargo
Total:
Count
829
173
117
20
552
1691
Percent
50.39
9.12
8.26
2.01
30.22
100.00%
Original LTV
Count
Percent
5.01 - 10.00
1
0.07
15.01 - 20.00
7
0.43
20.01 - 25.00
5
0.34
25.01 - 30.00
14
0.87
30.01 - 35.00
17
1.08
35.01 - 40.00
43
2.85
40.01 - 45.00
43
2.41
45.01 - 50.00
85
5.19
50.01 - 55.00
82
4.83
55.01 - 60.00
109
6.90
60.01 - 65.00
148
10.00
65.01 - 70.00
243
15.29
70.01 - 75.00
251
14.78
75.01 - 80.00
627
34.26
80.01 - 85.00
1
0.05
85.01 - 90.00
10
0.48
90.01 - 95.00
4
0.12
>= 95.01
1
0.03
Total:
1691
100.00%
W.A.: 67.35 | Low: 9.79 | High: 100.00
FICO
Count
800 - 849
97
750 - 799
693
700 - 749
507
650 - 699
341
600 - 649
51
N/A
2
Total:
1691
W.A.: 739 | Low: 622 | High: 819
Percent
5.61
41.84
30.35
19.26
2.83
0.11
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Percent
32.21
42.00
25.79
100.00%
Count
590
702
399
1691
State
CA
FL
NY
VA
MD
MA
NJ
IL
WA
AZ
TX
GA
CT
NC
CO
PA
MN
MI
SC
DC
MO
OR
HI
Count
545
129
120
121
100
61
51
51
58
51
49
36
36
36
39
14
23
17
16
15
9
15
8
Percent
33.43
7.61
7.16
6.57
5.28
3.91
3.39
3.24
2.90
2.81
2.73
2.33
2.14
2.13
2.08
1.11
1.09
1.09
0.99
0.90
0.68
0.68
0.60
State
NV
WI
DE
NM
UT
NH
IN
TN
IA
ID
VT
RI
LA
KY
ME
AK
OK
AR
AL
OH
MS
MT
Total:
Coupon
Count
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
Total:
W.A.:6.014 | Low: 5.125 | High: 7.750
Occupany Status
Primary
Secondary
Investor
Total:
32
1035
510
110
3
1
1691
Percent
1.88
63.00
28.98
5.93
0.14
0.07
100.00%
1551
139
1
1691
Percent
91.40
8.52
0.08
100.00%
Count
Count
11
8
7
9
7
5
6
4
2
5
3
4
4
3
2
3
2
1
1
2
1
1
Percent
0.59
0.57
0.48
0.47
0.44
0.32
0.31
0.26
0.24
0.21
0.19
0.18
0.18
0.17
0.14
0.12
0.08
0.06
0.06
0.05
0.04
0.02
1691
100.00%
Notes:
(1) "WAvg" is calculated based on the stated Principal Balance of the loans as of the Cut-off Date for the pool.
(2) "R/T Refi" means a loan originated in connection with the refinancing to reduce the mortgage interest rate or reduce or increase the loan term.
(3) "C/O Refi" means a loan originated in connection with a refinancing that has a principal balance in excess of the principal balance on the prior loan plus settlement costs.
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200604
$939,321,593
1682
99.231%
6.014%
7.871%
7.871%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200605
$933,593,017
1674
98.626%
6.013%
6.073%
6.980%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.360%
0.418%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.360%
0.418%
200606
$926,973,943
1664
97.927%
6.013%
7.183%
7.051%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.377%
0.361%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.377%
0.361%
200607
$922,069,321
1655
97.409%
6.011%
5.133%
6.580%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.217%
0.242%
0.162%
0.060%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.379%
0.302%
200608
$915,126,306
1644
96.675%
6.009%
7.655%
6.801%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.248%
0.182%
0.000%
0.000%
0.163%
0.061%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.411%
0.243%
200609
$911,411,221
1638
96.283%
6.008%
3.699%
6.296%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.421%
0.366%
0.000%
0.000%
0.164%
0.061%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.585%
0.427%
200610
$906,700,658
1630
95.785%
6.008%
4.971%
6.113%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.276%
0.307%
0.000%
0.000%
0.165%
0.061%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.441%
0.368%
200611
$901,173,106
1623
95.201%
6.008%
6.022%
6.106%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.465%
0.493%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.465%
0.493%
200612
$895,268,840
1612
94.577%
6.005%
6.534%
6.158%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.373%
0.434%
0.069%
0.062%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.442%
0.496%
200701
10
$890,391,022
1605
94.062%
6.004%
5.273%
6.075%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.806%
0.810%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.806%
0.810%
200702
11
$882,659,820
1595
93.245%
6.003%
8.894%
6.340%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.448%
0.564%
0.025%
0.063%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.473%
0.627%
200703
12
$880,903,081
1594
93.060%
6.003%
1.224%
5.929%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.741%
0.816%
0.025%
0.063%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.766%
0.878%
200704
13
$871,096,620
1579
92.024%
6.003%
11.546%
6.379%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.284%
0.443%
0.102%
0.127%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.385%
0.570%
200705
14
$866,758,641
1576
91.566%
6.002%
4.700%
6.265%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.871%
0.761%
0.112%
0.190%
0.076%
0.063%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.059%
1.015%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
292,187,398
519
Cut-off Date
Average
Balance
WAvg Coupon
6/1/2006
562,982
6.4890
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

WAvg Mortgage
Insurance Coverage
2.5
359.5
357
88.03
22.35
% Prepayment
Penalty
% Buydown
0.57
1.10
% Interest
Only
% Conforming
35.10
12.44

Product Type
30 YR FIXED
30 YR FIXED - IO
20 YR FIXED
28 YR FIXED
Total:
Count
341
175
2
1
519
Percent
64.39
35.10
0.39
0.12
100.00%
Property Type
SFR
PUD
Condo
2-Family
Cooperative
3-Family
Total:
Count
377
91
41
6
3
1
519
Percent
75.47
16.05
6.84
1.23
0.27
0.14
100.00%
Servicer
SunTrust
NatCity
WAMU
GMAC
Wells Fargo
Bank of America
Total:
Count
159
187
67
89
11
6
519
Percent
35.04
27.69
17.56
15.90
2.67
1.15
100.00%
Originator
SunTrust
NatCity
WAMU
GMAC
Wells Fargo
Bank of America
Total:
Count
159
187
67
89
11
6
519
Percent
35.04
27.69
17.56
15.90
2.67
1.15
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
S/L Refi
Total:
Count
242
146
130
1
519
Percent
41.10
31.38
27.35
0.17
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count
500
16
3
519
Percent
97.23
2.37
0.40
100.00%
Original LTV
Count
Percent
10.01 - 15.00
1
0.21
15.01 - 20.00
2
0.38
20.01 - 25.00
1
0.14
25.01 - 30.00
1
0.21
30.01 - 35.00
2
0.53
35.01 - 40.00
4
0.55
40.01 - 45.00
9
2.44
45.01 - 50.00
18
3.86
50.01 - 55.00
20
3.55
55.01 - 60.00
40
7.85
60.01 - 65.00
47
10.81
65.01 - 70.00
76
17.50
70.01 - 75.00
118
22.25
75.01 - 80.00
168
28.11
80.01 - 85.00
5
0.65
85.01 - 90.00
4
0.54
90.01 - 95.00
3
0.43
Total:
519
100.00%
W.A.: 68.69 | Low: 14.14 | High: 95.00
FICO
Count
800 - 849
5
750 - 799
38
700 - 749
45
650 - 699
400
600 - 649
30
N/A
1
Total:
519
W.A.: 696 | Low: 622 | High: 811
Percent
0.86
12.57
11.42
70.28
4.68
0.19
100.00%
State
CA
FL
TX
VA
NY
MD
AZ
NJ
IL
CT
MA
WA
CO
GA
DC
NC
UT
NV
TN
PA
HI
Count
184
46
50
24
24
21
18
19
15
9
8
7
9
6
5
6
4
5
4
6
6
Percent
38.65
9.16
7.34
5.04
4.95
3.52
3.35
3.30
2.64
2.22
2.06
1.41
1.39
1.22
1.19
1.06
1.04
0.99
0.91
0.89
0.81
State
MN
OH
WI
DE
MI
MT
NM
LA
SC
RI
ME
OK
MO
OR
AR
AL
IN
VT
WV
SD
Total:
Coupon
Count
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
8.01 - 8.50
Total:
W.A.: 6.489 | Low: 5.125 | High: 8.250
4
39
267
183
23
1
2
519
Count
Percent
3
3
4
4
4
1
3
3
3
2
2
1
2
2
1
1
1
1
1
1
0.71
0.71
0.69
0.68
0.56
0.51
0.38
0.33
0.29
0.27
0.27
0.22
0.21
0.20
0.19
0.19
0.18
0.15
0.10
0.03
519
100.00%
Percent
0.74
8.21
53.66
33.99
3.06
0.03
0.31
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200607
$291,383,254
518
99.725%
6.489%
2.544%
2.544%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.548%
0.386%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.548%
0.386%
200608
$288,829,993
514
98.851%
6.489%
9.356%
6.013%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.512%
0.778%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.512%
0.778%
200609
$288,455,221
514
98.723%
6.488%
0.794%
4.307%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.602%
0.584%
0.241%
0.195%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.843%
0.778%
200610
$285,374,000
508
97.668%
6.488%
11.412%
6.137%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.424%
1.378%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.424%
1.378%
200611
$278,146,048
498
95.194%
6.487%
25.931%
10.482%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.752%
1.004%
0.220%
0.201%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.971%
1.205%
200612
$275,619,475
493
94.330%
6.478%
9.680%
10.354%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.318%
1.217%
0.000%
0.000%
0.222%
0.203%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.540%
1.420%
200701
$269,403,798
484
92.202%
6.476%
23.353%
12.343%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.560%
1.446%
0.266%
0.207%
0.000%
0.000%
0.000%
0.000%
0.227%
0.207%
0.000%
0.000%
2.053%
1.860%
200702
$266,322,157
477
91.148%
6.473%
12.204%
12.332%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.149%
2.096%
0.269%
0.210%
0.000%
0.000%
0.082%
0.210%
0.230%
0.210%
0.000%
0.000%
2.730%
2.725%
200703
$262,941,809
472
89.991%
6.468%
13.526%
12.472%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.793%
1.695%
0.466%
0.424%
0.000%
0.000%
0.083%
0.212%
0.233%
0.212%
0.000%
0.000%
2.575%
2.542%
200704
10
$260,676,964
468
89.216%
6.467%
9.137%
12.151%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.860%
0.855%
0.000%
0.000%
0.470%
0.427%
0.084%
0.214%
0.235%
0.214%
0.000%
0.000%
1.649%
1.709%
200705
11
$257,820,550
464
88.238%
6.466%
11.674%
12.114%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.230%
1.509%
0.000%
0.000%
0.277%
0.216%
0.000%
0.000%
0.435%
0.431%
0.000%
0.000%
1.943%
2.155%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

WAvg Mortgage
Insurance Coverage
708,434,175
1205
9/1/2006
587,912
6.3744
5.1
359.5
354.4
97.97
20.56
% Prepayment
Penalty
% Buydown
0.02
0.57
% Interest
Only
% Conforming
27.21
3.12
Count
Percent

Product Type
30 YR FIXED
30 YR FIXED - IO
20 YR FIXED
25 YR FIXED
29 YR FIXED
Total:
Count
880
316
4
3
2
1205
Percent
72.09
27.21
0.30
0.23
0.17
100.00%
Property Type
SFR
PUD
Condo
Cooperative
2-Family
3-Family
Townhouse
Total:
Count
877
199
70
34
21
3
1
1205
Percent
72.30
17.00
5.66
2.54
2.21
0.27
0.02
100.00%
Servicer
SunTrust
Wells Fargo
Chase
WAMU
RFC
Bank of America
GMAC
NatCity
Total:
Count
481
285
223
144
47
22
2
1
1205
Percent
41.87
22.13
18.36
13.70
2.20
1.57
0.09
0.07
100.00%
Originator
SunTrust
Chase
Wells Fargo
WAMU
American Home
TaylorBean
RFC
Quicken Loans
Bank of America
LoanCity
GMAC
MortgageIT
NatCity
Total:
Count
481
223
192
144
62
36
47
9
4
3
2
1
1
1205
Percent
41.87
18.36
15.85
13.70
3.77
2.72
2.20
0.83
0.24
0.21
0.09
0.08
0.07
100.00%
Loan Purpose
Purchase
C/O Refi
R/T Refi
Total:
Count
584
367
254
1205
Percent
49.25
30.19
20.56
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count
1151
47
7
1205
Percent
95.29
4.22
0.49
100.00%
Original LTV
Count
Percent
20.01 - 25.00
3
0.25
25.01 - 30.00
4
0.35
30.01 - 35.00
10
1.07
35.01 - 40.00
16
1.33
40.01 - 45.00
17
1.27
45.01 - 50.00
43
4.02
50.01 - 55.00
50
4.69
55.01 - 60.00
71
6.67
60.01 - 65.00
114
9.82
65.01 - 70.00
172
16.32
70.01 - 75.00
142
11.92
75.01 - 80.00
530
40.56
80.01 - 85.00
12
0.77
85.01 - 90.00
11
0.51
90.01 - 95.00
8
0.34
95.01 - 100.00
2
0.11
Total:
1205
100.00%
W.A.: 69.71 | Low: 22.73 | High: 100.00
FICO
Count
800 - 849
77
750 - 799
436
700 - 749
301
650 - 699
325
600 - 649
66
Total:
1205
W.A.: 733 | Low: 611 | High: 823
Percent
6.00
38.64
25.17
25.10
5.09
100.00%
State
CA
NY
FL
VA
GA
NJ
MD
WA
TX
AZ
MA
CO
CT
IL
NC
DC
SC
MI
MO
OH
TN
WI
PA
AL
Count
Coupon
Count
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
8.51 - 9.00
Total:
W.A.: 6.374 | Low: 5.250 | High: 8.625
517
113
78
66
38
36
36
29
27
25
24
20
19
18
14
9
11
11
8
8
9
8
9
7
Percent
44.80
9.71
6.52
5.34
3.09
2.98
2.82
2.24
2.07
1.97
1.91
1.60
1.54
1.31
1.22
0.94
0.77
0.73
0.68
0.65
0.64
0.63
0.63
0.54
3
82
898
191
28
2
1
1205
Percent
0.17
6.86
75.65
15.50
1.60
0.16
0.06
100.00%
State
MT
NV
UT
IA
OR
RI
NE
IN
NM
LA
OK
MN
AR
DE
KS
VT
KY
WV
MS
NH
ND
AK
ID
ME
Total:
5
6
6
5
5
4
3
2
2
3
3
3
2
2
2
1
3
1
1
1
1
1
2
1
1205
0.51
0.43
0.40
0.37
0.30
0.30
0.27
0.22
0.21
0.21
0.20
0.17
0.15
0.15
0.11
0.11
0.11
0.10
0.07
0.07
0.06
0.06
0.04
0.03
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200610
$704,733,458
1200
99.478%
6.374%
5.277%
5.277%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.296%
0.250%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.296%
0.250%
200611
$700,065,017
1193
98.819%
6.372%
6.870%
6.079%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.871%
0.838%
0.047%
0.084%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.918%
0.922%
200612
$692,539,175
1179
97.756%
6.369%
11.402%
7.890%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.743%
0.763%
0.076%
0.085%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.819%
0.848%
200701
$684,991,314
1166
96.691%
6.368%
11.554%
8.824%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.692%
0.858%
0.048%
0.086%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.740%
0.943%
200702
$675,873,189
1151
95.404%
6.366%
14.098%
9.909%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.462%
0.434%
0.255%
0.348%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.717%
0.782%
200703
$671,867,363
1146
94.838%
6.363%
6.048%
9.283%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.164%
1.222%
0.120%
0.087%
0.102%
0.175%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.386%
1.483%
200704
$663,790,740
1136
93.698%
6.363%
12.719%
9.787%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.110%
0.176%
0.174%
0.176%
0.103%
0.176%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.387%
0.528%
200705
$655,819,369
1123
92.573%
6.361%
12.696%
10.162%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.372%
0.534%
0.000%
0.000%
0.084%
0.178%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.456%
0.712%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
718,325,324
1200
9/1/2006
598,604
6.5887
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

WAvg Mortgage
Insurance Coverage
4.3
359.6
355.3
97.91
23.65
% Prepayment
Penalty
% Buydown
0.00
0.38
% Interest
Only
% Conforming
21.63
0.46
Count
Percent

Product Type
30 YR FIXED
30 YR FIXED - IO
20 YR FIXED
29 YR FIXED
25 YR FIXED
28 YR FIXED
Total:
Count
946
245
4
3
1
1
1,200
Percent
77.73
21.63
0.27
0.23
0.08
0.06
100.00%
Property Type
SFR
PUD
Condo
2-Family
Cooperative
Total:
Count
881
194
94
24
7
1,200
Percent
74.60
15.76
6.98
2.15
0.51
100.00%
Servicer
SunTrust
Chase
WAMU
Wells Fargo
Total:
Count
578
232
206
184
1,200
Percent
48.76
18.51
17.75
14.97
100.00%
Originator
SunTrust
Chase
WAMU
Wells Fargo
Total:
Count
578
232
206
184
1,200
Percent
48.76
18.51
17.75
14.97
100.00%
Loan Purpose
Purchase
C/O Refi
R/T Refi
Total:
Count
526
455
219
1,200
Percent
42.73
38.13
19.14
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count
1107
78
15
1,200
Percent
91.59
7.16
1.24
100.00%
Original LTV
Count
Percent
15.01 - 20.00
1
0.10
20.01 - 25.00
4
0.33
25.01 - 30.00
2
0.26
30.01 - 35.00
7
0.68
35.01 - 40.00
15
1.34
40.01 - 45.00
20
1.80
45.01 - 50.00
43
4.12
50.01 - 55.00
59
5.21
55.01 - 60.00
56
4.90
60.01 - 65.00
112
10.67
65.01 - 70.00
167
14.70
70.01 - 75.00
193
15.77
75.01 - 80.00
510
39.49
80.01 - 85.00
1
0.09
85.01 - 90.00
5
0.34
90.01 - 95.00
4
0.18
95.01-100.00
1
0.01
Total:
1,200
100.00%
W.A.: 69.48 | Low: 19.23 | High: 100.00
FICO
Count
800 - 849
79
750 - 799
489
700 - 749
388
650 - 699
204
600 - 649
40
Total:
1,200
W.A.: 741 | Low: 622 | High: 821
Percent
6.59
41.71
32.08
16.39
3.22
100.00%
State
CA
FL
NY
VA
MD
AZ
MA
WA
GA
TX
NJ
CO
CT
PA
IL
MI
NC
OR
TN
DC
Count
Coupon
Count
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
Total:
W.A.: 6.589 | Low: 6.250 | High: 7.750
532
107
92
79
44
33
29
30
25
22
26
21
15
14
15
13
8
11
9
9
Percent
44.82
9.45
7.62
6.09
3.36
2.64
2.41
2.27
2.17
1.96
1.95
1.82
1.21
1.19
1.15
1.07
0.90
0.80
0.78
0.69
620
566
13
1
1,200
Percent
50.86
48.10
0.96
0.09
100.00%
State
MN
UT
SC
MO
NH
NM
NV
WI
ID
AL
NE
DE
LA
SD
WV
AR
ME
RI
IA
MT
Total:
9
5
6
5
4
5
5
4
4
3
2
3
2
2
2
1
1
1
1
1
1,200
0.67
0.62
0.49
0.43
0.42
0.39
0.35
0.34
0.32
0.24
0.23
0.20
0.18
0.17
0.15
0.11
0.09
0.08
0.07
0.07
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200610
$711,848,764
1192
99.098%
6.589%
200611
$704,663,283
1182
98.098%
6.588%
200612
$696,482,752
1171
96.959%
6.588%
200701
$682,354,591
1156
94.992%
200702
$672,740,160
1143
200703
$664,410,404
200704
200705
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
9.493%
9.493%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.160%
0.168%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.160%
0.168%
10.682%
10.093%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.672%
0.677%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.672%
0.677%
12.304%
10.841%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.628%
0.683%
0.089%
0.085%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.717%
0.769%
6.588%
21.099%
13.529%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.013%
0.952%
0.000%
0.000%
0.091%
0.087%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.104%
1.038%
93.654%
6.586%
14.888%
13.810%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.584%
0.612%
0.000%
0.000%
0.092%
0.087%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.676%
0.700%
1130
92.494%
6.586%
13.094%
13.699%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.354%
0.442%
0.073%
0.088%
0.093%
0.088%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.521%
0.619%
$657,910,788
1121
91.590%
6.585%
10.298%
13.229%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.377%
0.446%
0.000%
0.000%
0.094%
0.089%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.471%
0.535%
$639,291,770
1094
88.998%
6.585%
28.475%
15.308%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.988%
1.005%
0.079%
0.091%
0.097%
0.091%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.164%
1.188%
1M CPR
(2)
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
738,541,931
2,552
10/1/2006
289,397
7.0666
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

WAvg Mortgage
Insurance Coverage
3.4
358.3
354.9
98.05
24.03
% Prepayment
Penalty
% Buydown
4.30
0.21
% Interest
Only
% Conforming
39.92
39.99
Count
Percent

Product Type
30 YR FIXED
30 YR FIXED - IO
15 YR FIXED
20 YR FIXED
25 YR FIXED
29 YR FIXED - IO
Total:
Count
1530
994
16
9
2
1
2,552
Percent
58.83
39.85
0.47
0.66
0.13
0.07
100.00%
Property Type
SFR
PUD
Condo
2-Family
3-Family
4-Family
Townhouse
Cooperative
Mixed Use
Other
Total:
Count
1719
413
206
121
38
40
10
3
1
1
2,552
Percent
66.00
20.45
6.93
2.99
1.52
1.50
0.28
0.18
0.09
0.06
100.00%
Servicer
SunTrust
Bank of America
Wells Fargo
Total:
Count
1357
624
571
2,552
Percent
42.66
39.73
17.61
100.00%
Originator
SunTrust
Bank of America
MortgageIT
LoanCity
JustMortgage
Total:
Count
1357
624
528
35
8
2,552
Percent
42.66
39.73
16.28
1.13
0.20
100.00%
Loan Purpose
Purchase
C/O Refi
R/T Refi
Total:
Count
1645
657
250
2,552
Percent
62.10
27.71
10.19
100.00%
Occupany Status
Primary
Investor
Secondary
Total:
Count
1768
664
120
2,552
Percent
80.06
13.54
6.39
100.00%
Count
Original LTV
Percent
15.01 - 20.00
3
0.04
20.01 - 25.00
3
0.21
25.01 - 30.00
9
0.21
30.01 - 35.00
15
0.78
35.01 - 40.00
18
0.94
40.01 - 45.00
26
1.38
45.01 - 50.00
43
2.63
50.01 - 55.00
35
1.71
55.01 - 60.00
72
4.28
60.01 - 65.00
141
8.79
65.01 - 70.00
153
7.31
70.01 - 75.00
171
8.18
75.01 - 80.00
1758
60.86
80.01 - 85.00
17
0.51
85.01 - 90.00
59
1.48
90.01 - 95.00
26
0.63
95.01 - 100.00
3
0.07
Total:
2,552
100.00%
W.A.: 73.54 | Low: 15.87 | High: 100.00
FICO
Count
800 - 849
84
750 - 799
597
700 - 749
807
650 - 699
796
600 - 649
263
N/A
5
Total:
2,552
W.A.: 724 | Low: 617 | High: 821
Percent
4.55
31.18
30.70
24.23
9.17
0.16
100.00%
State
CA
FL
GA
VA
TX
NY
WA
MD
AZ
NJ
TN
NC
CO
MA
OR
NV
CT
IL
SC
MI
MN
NM
PA
HI
OH
Count
Coupon
Count
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
8.01 - 8.50
8.51 - 9.00
9.01 - 9.50
Total:
W.A.: 7.067 | Low: 5.875 | High: 9.250
412
324
246
94
146
56
87
72
62
50
91
74
49
34
53
28
39
41
40
54
40
36
35
16
51
Percent
28.34
13.05
5.58
4.54
4.22
3.52
3.47
2.99
2.62
2.29
2.19
1.99
1.80
1.80
1.72
1.66
1.50
1.39
1.24
1.21
1.15
1.11
1.08
1.04
0.96
15
264
794
699
552
176
41
11
2,552
Percent
0.57
16.8
41.06
23.34
13.62
3.81
0.63
0.18
100.00%
State
MO
WI
DC
ID
UT
AL
IN
ME
KY
IA
NH
AR
OK
LA
SD
DE
VT
MS
RI
WV
KS
MT
WY
NE
ND
Total:
41
41
12
23
17
27
24
16
14
10
10
6
18
10
11
5
2
10
4
6
6
3
2
2
2
2,552
0.90
0.74
0.68
0.59
0.48
0.47
0.43
0.39
0.35
0.34
0.34
0.22
0.22
0.20
0.19
0.17
0.15
0.15
0.14
0.11
0.10
0.06
0.06
0.03
0.02
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200611
$726,948,982
2523
98.430%
7.067%
16.757%
16.757%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.378%
0.595%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.378%
0.595%
200612
$715,154,761
2494
96.833%
7.064%
17.285%
17.025%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.332%
2.566%
0.052%
0.080%
0.000%
0.000%
0.124%
0.040%
0.000%
0.000%
0.000%
0.000%
2.508%
2.686%
200701
$703,240,928
2463
95.220%
7.062%
17.718%
17.262%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.642%
3.451%
0.591%
0.934%
0.053%
0.081%
0.143%
0.081%
0.000%
0.000%
0.000%
0.000%
3.430%
4.547%
200702
$691,728,339
2431
93.661%
7.061%
17.426%
17.310%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.110%
2.756%
0.452%
0.576%
0.607%
0.864%
0.176%
0.206%
0.000%
0.000%
0.000%
0.000%
3.346%
4.401%
200703
$679,395,825
2398
91.992%
7.060%
18.876%
17.632%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.702%
3.461%
0.638%
0.876%
0.592%
0.667%
0.189%
0.167%
0.212%
0.459%
0.000%
0.000%
4.333%
5.630%
200704
$665,417,762
2359
90.099%
7.056%
21.549%
18.306%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.168%
3.688%
0.890%
1.102%
0.793%
1.060%
0.175%
0.127%
0.290%
0.509%
0.000%
0.000%
5.316%
6.486%
200705
$654,143,421
2317
88.572%
7.051%
17.977%
18.266%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.909%
3.712%
0.692%
0.950%
1.005%
1.252%
0.376%
0.432%
0.244%
0.173%
0.000%
0.000%
5.227%
6.517%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2006-8T2
Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
333,329,874
1,657
11/1/2006
201,165
7.4498
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

with Mortgage Insurance(4)
WAvg Mortgage
Insurance Coverage
2.4
356.5
354.1
100.00
27.40
% Prepayment
Penalty
% Buydown
16.28
0.00
% Interest
Only
% Conforming
37.11
78.57
Count
Percent

Product Type
30 YR FIXED
30 YR FIXED - IO
15 YR FIXED
30/40 BALLOON
20 YR FIXED
Total:
Count
1,062
545
39
10
1
1,657
Percent
60.24
37.11
1.86
0.69
0.10
100.00%
Property Type
SFR
PUD
Condo
2-Family
4-Family
3-Family
Cooperative
Townhouse
Total:
Count
1,055
297
150
84
32
28
9
2
1,657
Percent
62.43
19.61
8.39
4.83
2.15
2.01
0.44
0.15
100.00%
Servicer
Wells Fargo
PHH
Bank of America
Total:
Count
1,093
493
71
1,657
Percent
64.90
30.64
4.47
100.00%
Originator
American Home
PHH
LoanCity
JustMortgage
Pinnacle
MortgageIT
TBW
Total:
Count
1,019
493
68
39
33
4
1
1,657
Percent
58.08
30.64
6.32
2.44
2.13
0.32
0.07
100.00%
Loan Purpose
Purchase
C/O Refi
R/T Refi
Total:
Count
955
568
134
1,657
Percent
55.83
36.38
7.79
100.00%
Occupany Status
Primary
Investor
Secondary
Total:
Count
1,108
458
91
1,657
Percent
76.22
18.13
5.64
100.00%
Count
Original LTV
Percent
5.01 - 10.00
1
0.04
10.01 - 15.00
4
0.07
15.01 - 20.00
3
0.11
20.01 - 25.00
5
0.13
25.01 - 30.00
11
0.41
30.01 - 35.00
13
1.00
35.01 - 40.00
12
0.53
40.01 - 45.00
21
1.53
45.01 - 50.00
34
1.72
50.01 - 55.00
34
2.23
55.01 - 60.00
36
2.37
60.01 - 65.00
69
5.46
65.01 - 70.00
334
20.65
70.01 - 75.00
123
7.57
75.01 - 80.00
794
48.74
80.01 - 85.00
20
1.13
85.01 - 90.00
82
3.81
90.01 - 95.00
50
2.06
95.01 - 100.00
11
0.43
Total:
1,657
100.00%
W.A.: 73.77 | Low: 7.90 | High: 100.00
FICO
Count
800 - 849
35
750 - 799
281
700 - 749
471
650 - 699
628
600 - 649
242
Total:
1,657
W.A.: 703 | Low: 614 | High: 823
Percent
1.58
18.92
28.09
36.98
14.43
100.00%
State
FL
CA
NY
VA
MD
TX
IL
NJ
NC
AZ
GA
PA
OR
CO
MA
NV
CT
SC
MI
IN
UT
WA
OH
MN
LA
Count
Coupon
Count
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
8.01 - 8.50
8.51 - 9.00
9.01 - 9.50
9.51 - 10.00
Total:
W.A.: 7.450 | Low: 6.000 | High: 9.626
224
144
84
71
72
100
53
53
91
52
77
65
30
29
19
24
20
38
41
41
22
22
43
19
19
Percent
14.17
12.30
7.41
5.18
4.86
4.48
4.21
4.17
4.03
3.93
3.55
3.12
2.06
2.03
1.87
1.59
1.45
1.43
1.40
1.36
1.33
1.32
1.25
1.20
0.82
2
43
411
515
339
196
128
20
3
1,657
Percent
0.10
3.15
29.18
30.92
18.94
10.84
5.43
1.36
0.07
100.00%
State
NH
TN
NM
AR
MO
AL
VT
ID
RI
OK
KY
DC
HI
ME
DE
MT
WY
MS
WI
IA
NE
AK
ND
WV
KS
Total:
14
18
12
13
18
18
10
10
8
16
11
4
4
10
7
3
5
6
4
4
2
2
2
1
2
1,657
0.74
0.70
0.66
0.62
0.60
0.56
0.55
0.52
0.51
0.48
0.47
0.46
0.45
0.41
0.37
0.30
0.25
0.19
0.19
0.15
0.09
0.08
0.05
0.04
0.04
100.00%
Notes:
(4) This measure captures the % Original LTV over 80% with Mortgage Insurance, only where Mortgage Insurance is required by law.
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2006-8T2
Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200612
$328,520,463
1640
98.557%
7.450%
15.461%
15.461%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
4.924%
4.756%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.924%
4.756%
200701
$324,068,837
1623
97.222%
7.448%
14.545%
15.008%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.988%
2.773%
1.627%
1.294%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.615%
4.067%
200702
$317,145,979
1603
95.145%
7.441%
22.314%
17.522%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.669%
2.682%
0.672%
0.749%
0.941%
0.686%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.282%
4.117%
200703
$308,677,572
1576
92.604%
7.440%
27.245%
20.074%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
4.268%
3.807%
0.688%
0.825%
0.520%
0.508%
0.042%
0.127%
0.710%
0.571%
0.000%
0.000%
6.228%
5.838%
200704
$300,433,632
1541
90.131%
7.429%
27.247%
21.571%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.360%
2.401%
1.466%
0.844%
0.413%
0.454%
0.159%
0.324%
0.022%
0.065%
0.000%
0.000%
4.421%
4.088%
200705
$296,006,544
1519
88.803%
7.414%
15.740%
20.637%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.515%
3.423%
0.866%
0.790%
1.086%
0.527%
0.162%
0.329%
0.380%
0.461%
0.000%
0.000%
6.009%
5.530%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

with Mortgage Insurance(4)
WAvg Mortgage
Insurance Coverage
841,386,961
2,926
1/1/2007
287,555
6.9218
2.3
358.2
355.9
100.00
23.02
% Prepayment
Penalty
% Buydown
8.76
1.02
% Interest Only
% Conforming
46.43
50.52

Product Type
30 YR FIXED
30 YR FIXED - IO
15 YR FIXED
20 YR FIXED
30/40 BALLOON
29 YR FIXED
25 YR FIXED
15/30 BALLOON
Total:
Count
1,506
1,372
33
4
7
2
1
1
2,926
Percent
52.02
46.43
0.76
0.30
0.29
0.12
0.06
0.02
100.00%
Property Type
SFR
PUD
Condo
2-Family
3-Family
4-Family
Cooperative
Total:
Count
1,956
425
256
170
70
47
2
2,926
Percent
68.48
15.33
8.05
4.28
2.57
1.22
0.07
100.00%
Coupon
Count
Percent
5.01 - 5.50
4
0.30
5.51 - 6.00
41
2.37
6.01 - 6.50
698
33.93
6.51 - 7.00
901
30.84
7.01 - 7.50
608
16.08
7.51 - 8.00
424
10.65
8.01 - 8.50
214
5.07
8.51 - 9.00
34
0.71
9.01 - 9.50
2
0.05
Total:
2,926
100.00%
W.A.: 6.922 | Low: 5.500 | High: 9.500
Loan Purpose
Purchase
C/O Refi
R/T Refi
Total:
Count
1,437
1,042
447
2,926
Percent
50.01
31.39
18.60
100.00%
Occupany Status
Primary
Investor
Secondary
Total:
Count
2,038
726
162
2,926
Percent
82.56
11.77
5.67
100.00%
Original LTV
Count
Percent
10.01 - 15.00
2
0.13
15.01 - 20.00
3
0.03
20.01 - 25.00
3
0.12
25.01 - 30.00
12
0.36
30.01 - 35.00
12
0.41
35.01 - 40.00
18
0.58
40.01 - 45.00
30
0.99
45.01 - 50.00
33
1.25
50.01 - 55.00
56
1.88
55.01 - 60.00
100
4.08
60.01 - 65.00
112
5.53
65.01 - 70.00
543
15.80
70.01 - 75.00
303
11.23
75.01 - 80.00
1,573
53.22
80.01 - 85.00
43
1.35
85.01 - 90.00
51
1.94
90.01 - 95.00
32
1.09
Total:
2,926
100.00%
W.A.: 73.90 | Low: 11.11 | High: 95.00
FICO
Count
800 - 849
90
750 - 799
673
700 - 749
886
650 - 699
973
600 - 649
302
N/A
2
Total:
2,926
W.A.: 717 | Low: 618 | High: 822
Percent
3.18
27.18
29.63
29.47
10.42
0.12
100.00%
State
CA
FL
TX
NY
NC
MD
VA
IL
NJ
WA
AZ
GA
MA
SC
CO
PA
CT
OR
NV
TN
MN
DC
UT
OH
MI
RI
HI
Count
282
382
281
124
208
159
132
113
69
76
76
93
63
75
58
78
39
49
34
52
34
17
20
58
52
22
10
Percent
14.43
13.99
12.72
6.25
5.02
4.81
4.32
3.47
2.99
2.60
2.40
2.21
2.21
2.18
2.14
1.60
1.44
1.43
1.42
1.27
1.11
0.88
0.85
0.79
0.79
0.62
0.57
State
NH
IN
DE
KY
MO
WI
NM
ID
LA
WV
ME
MT
AR
MS
AL
KS
VT
NE
AK
OK
WY
IA
SD
Total:
Originator
American Home
Baltimore American
Bank of America
Chase
Countrywide
Metrocities
MortgageIT
NatCity
PHH/Cendant
SunTrust
TBW
Wells Fargo
WAMU
Total:
Count
2,128
5
124
1
2
27
3
62
3
34
6
513
18
2,926
Percent
52.56
0.13
9.48
0.06
0.11
1.98
0.06
4.52
0.22
2.25
0.39
26.76
1.48
100.00%
Count
Percent
21
30
15
35
24
10
11
14
17
9
13
9
6
11
13
5
6
3
4
8
2
3
1
2,926
Servicer
Bank of America
Chase
Countrywide
NatCity
PHH/Cendant
SunTrust
Wells Fargo
WAMU
Total:
0.55
0.51
0.49
0.41
0.39
0.38
0.35
0.32
0.30
0.25
0.22
0.19
0.19
0.17
0.15
0.14
0.12
0.11
0.10
0.08
0.04
0.03
0.01
100.00%
Count
Percent
151
1
2
62
3.00
34
2655
18
2,926
11.45
0.06
0.11
4.52
0.22
2.25
79.91
1.48
100.00%
Notes:
(2) "R/T Refi" means a loan originated in connection with the refinancing to reduce the mortgage interest rate or reduce or increase the loan term
(3) "C/O Refi" means a loan originated in connection with a refinancing that has a principal balance in excess of the principal balance on the prior loan plus settlement costs
(4) This measure captures the % Original LTV over 80% with Mortgage Insurance, only where Mortgage Insurance is required by law.
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200702
$836,103,177
2910
99.372%
6.922%
6.734%
6.734%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
4.336%
4.467%
0.000%
0.000%
0.000%
0.000%
0.023%
0.034%
0.000%
0.000%
0.000%
0.000%
4.358%
4.502%
200703
$829,274,419
2888
98.560%
6.918%
8.838%
7.794%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.427%
3.151%
1.081%
0.762%
0.061%
0.035%
0.023%
0.035%
0.000%
0.000%
0.000%
0.000%
4.592%
3.982%
200704
$817,971,042
2860
97.217%
6.911%
14.680%
10.151%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.843%
1.923%
0.848%
0.734%
0.655%
0.420%
0.023%
0.035%
0.062%
0.035%
0.000%
0.000%
3.432%
3.147%
200705
$809,498,024
2840
96.210%
6.908%
11.215%
10.422%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.147%
2.113%
0.611%
0.634%
0.809%
0.599%
0.023%
0.035%
0.725%
0.458%
0.000%
0.000%
4.315%
3.838%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
996,264,310
3,020
2007-02-01
329,889
6.7965
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

WAvg Mortgage
Insurance Coverage
2.3
350.3
348
99.11
24.24
% Prepayment
Penalty
% Buydown
3.64
0.56
% Interest Only
% Conforming
37.77
39.79

Product Type
30 YR FIXED
30 YR FIXED - IO
15 YR FIXED
30/40 BALLOON
20 YR FIXED
29 YR FIXED
28 YR FIXED - IO
10 YR FIXED
29 YR FIXED - IO
28 YR FIXED
Total:
Count
1,713
1,114
131
49
6
2
1
2
1
1
3,020
Percent
55.57
37.68
5.19
1.13
0.16
0.10
0.06
0.05
0.04
0.02
100.00%
Property Type
SFR
PUD
Condo
2-Family
4-Family
3-Family
Cooperative
Townhouse
Total:
Count
1980
527
270
156
49
33
4
1
3,020
Percent
66.69
18.39
7.61
4.53
1.28
1.27
0.13
0.09
100.00%
Coupon
Count
Percent
5.01 - 5.50
8
0.61
5.51 - 6.00
87
4.67
6.01 - 6.50
801
36.95
6.51 - 7.00
871
28.94
7.01 - 7.50
760
19.06
7.51 - 8.00
385
7.87
8.01 - 8.50
82
1.56
8.51 - 9.00
25
0.33
9.01 - 9.50
1
0.01
Total:
3,020
100.00%
W.A.: 6.797 | Low: 5.250 | High: 9.500
Loan Purpose
Purchase
C/O Refi
R/T Refi
Total:
Count
1,617
996
407
3,020
Percent
49.11
33.95
16.94
100.00%
Occupany Status
Primary
Investor
Secondary
Total:
Count
2,262
569
189
3,020
Percent
84.61
8.43
6.96
100.00%
Original LTV
Count
Percent
5.01 - 10.00
1
0.00
10.01 - 15.00
4
0.08
15.01 - 20.00
3
0.02
20.01 - 25.00
4
0.14
25.01 - 30.00
10
0.20
30.01 - 35.00
14
0.39
35.01 - 40.00
22
0.66
40.01 - 45.00
35
1.60
45.01 - 50.00
45
2.12
50.01 - 55.00
54
2.29
55.01 - 60.00
89
3.51
60.01 - 65.00
125
4.88
65.01 - 70.00
399
11.69
70.01 - 75.00
295
11.67
75.01 - 80.00
1,639
55.22
80.01 - 85.00
53
1.17
85.01 - 90.00
131
2.30
90.01 - 95.00
92
1.96
>= 95.01
5
0.08
Total:
3,020
100.00%
W.A.: 74.06 | Low: 9.46 | High: 100.00
State
CA
FL
TX
NY
MD
VA
NC
IL
GA
NJ
WA
AZ
PA
NV
MA
OR
SC
MI
OH
UT
CO
MO
TN
DC
CT
HI
MN
Count
422
407
228
123
151
154
147
120
145
76
78
81
101
48
42
46
55
54
97
29
28
42
33
14
20
10
15
Percent
22.38
13.88
9.19
5.43
4.88
4.71
3.84
3.77
3.19
2.72
2.44
2.39
1.98
1.67
1.55
1.48
1.34
1.34
1.28
1.03
0.91
0.88
0.68
0.62
0.62
0.54
0.46
State
IN
NM
KY
NH
WI
DE
RI
KS
WY
LA
MT
ID
WV
IA
AL
VT
ME
AR
OK
SD
NE
Total:
FICO
Count
800 - 849
112
750 - 799
706
700 - 749
893
650 - 699
960
600 - 649
344
N/A
5
Total:
3,020
W.A.: 720 | Low: 618 | High: 825
Percent
0.04
29.36
28.75
27.51
10.08
0.2
100.00%
Originator
American Home
Bank of America
Coastal Capital
NatCity
Pinnacle
SunTrust
Wells Fargo
WAMU
Total:
Count
947
460
9
623
67
691
211
12
3,020
Percent
26.69
30.57
0.28
11.97
1.30
19.08
9.33
0.78
100.00%
Count
Percent
38
22
24
10
14
14
10
11
8
19
6
10
5
10
12
6
13
9
6
5
2
3,020
Servicer
Bank of America
NatCity
SunTrust
Wells Fargo
WAMU
Total:
0.46
0.42
0.39
0.38
0.35
0.33
0.29
0.27
0.26
0.25
0.20
0.18
0.16
0.15
0.15
0.13
0.13
0.12
0.10
0.06
0.03
100.00%
Count
Percent
662
623
691
1032
12.00
3,020
0.42
11.97
19.08
26.31
0.78
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200703
$988,462,076
3002
99.217%
200704
$978,256,772
2979
98.192%
200705
$965,933,959
2952
96.956%
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
6.797%
8.256%
8.256%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.871%
2.132%
0.089%
0.100%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.960%
2.232%
6.795%
10.978%
9.630%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.552%
2.484%
0.362%
0.235%
0.076%
0.101%
0.077%
0.034%
0.000%
0.000%
0.000%
0.000%
3.067%
2.853%
6.790%
13.397%
10.907%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.671%
2.575%
0.692%
0.678%
0.265%
0.203%
0.078%
0.034%
0.000%
0.000%
0.000%
0.000%
3.706%
3.489%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

WAvg Mortgage
Insurance Coverage
% Prepayment
Penalty
% Buydown
% Interest Only
% Conforming
891,113,947
3,168
2007-04-01
281,286
6.6312
13.9
337.3
323.3
100.00
26.51
13.34
0.00
39.14
57.03

Product Type
10 YR FIXED
15 YR FIXED
15/30 BALLOON
20 YR FIXED
25 YR FIXED
30 YR FIXED
30 YR FIXED - IO
30/40 BALLOON
Total:
Count
2
319
27
1
1
1,523
1,254
41
3,168
Percent
0.06
11.99
0.53
0.03
0.05
47.05
39.14
1.16
100.00%
Property Type
2-Family
3-Family
4-Family
Condo
Cooperative
PUD
SFR
Townhouse
Total:
Count
167
54
51
199
6
580
2,109
2
3,168
Percent
4.78
1.82
1.65
5.50
0.35
20.03
65.70
0.17
100.00%
Coupon
Count
Percent
4.51 - 5.00
33
1.34
5.01 - 5.50
211
9.59
5.51 - 6.00
423
21.24
6.01 - 6.50
440
13.27
6.51 - 7.00
855
23.92
7.01 - 7.50
605
15.33
7.51 - 8.00
364
9.8
8.01 - 8.50
200
4.76
8.51 - 9.00
29
0.67
9.01 - 9.50
4
0.06
9.51 - 10.00
4
0.03
Total:
3,168
100.00%
W.A.: 6.631 | Low: 4.750 | High: 9.750
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
1,173
1,368
627
3,168
Percent
34.66
41.40
23.94
100.00%
Occupany Status
Primary
Investor
Secondary
Total:
Count
2,372
703
93
3,168
Percent
84.60
12.30
3.10
100.00%
Original LTV
Count
Percent
5.01 - 10.00
1
0.01
10.01 - 15.00
3
0.07
15.01 - 20.00
5
0.05
20.01 - 25.00
9
0.14
25.01 - 30.00
16
0.37
30.01 - 35.00
24
0.75
35.01 - 40.00
41
1.23
40.01 - 45.00
61
1.73
45.01 - 50.00
66
2.88
50.01 - 55.00
68
2.64
55.01 - 60.00
102
4.12
60.01 - 65.00
182
7.12
65.01 - 70.00
400
12.86
70.01 - 75.00
300
11.51
75.01 - 80.00
1,706
50.42
80.01 - 85.00
27
0.54
85.01 - 90.00
85
1.97
90.01 - 95.00
47
1.00
>= 95.01
25
0.60
Total:
3,168
100.00%
W.A.: 72.53 | Low: 9.89 | High: 100.00
FICO
Count
800 - 849
115
750 - 799
712
700 - 749
1,051
650 - 699
793
600 - 649
497
Total:
3,168
W.A.: 714 | Low: 620 | High: 820
Percent
4.30
24.53
31.56
24.56
15.05
100.00%
State
CA
FL
NY
MD
NJ
VA
TX
AZ
GA
MA
IL
WA
NC
OR
CO
NV
MN
PA
CT
MI
SC
OH
MO
RI
TN
Count
Originator
American Home Mortgage
SunTrust
Countrywide Home Loans, In
Greenpoint Mortgage Compa
ABN Amro Mortgage Group,
Wachovia Mortgage Corp
RBC Mortgage Company
HSBC Mortgage Corp
Wells Fargo
NatCity
Lehman Brothers Bank, Fsb
Other
Total:
Count
Percent
24.88
9.92
6.75
4.72
4.17
4.01
3.95
3.51
3.18
3.09
2.96
2.70
2.65
2.54
1.98
1.98
1.81
1.71
1.42
1.21
1.02
0.97
0.87
0.64
0.63
State
WI
LA
DC
NM
DE
HI
UT
ID
IN
KY
NH
ME
WV
VT
MT
OK
AL
KS
MS
AK
AR
NE
IA
WY
ND
SD
Total:
Count
546
341
154
135
120
125
144
118
166
79
95
76
130
83
70
56
59
78
40
58
61
57
43
19
35
Percent
50.59
9.84
7.95
7.52
6.1
3.12
2.75
2.44
1.55
1.09
1.09
5.98
100.00%
Servicer
Bank of America
Country Wide
CITI
GreenPoint
GMAC
NatCity
SunTrust
Wells Fargo
Washington Mutual B
Total:
Count
1,971
313
192
215
136
54
50
43
25
18
19
132
3,168
16
25
11
14
15
9
11
14
23
19
14
17
10
6
8
11
14
10
13
3
7
3
3
2
1
1
3,168
32
314
19
197
35
18
313
1,988
252
3,168
Percent
0.63
0.62
0.51
0.47
0.45
0.45
0.37
0.35
0.35
0.34
0.32
0.29
0.22
0.19
0.17
0.16
0.16
0.15
0.12
0.11
0.10
0.09
0.06
0.03
0.02
0.01
100.00%
Percent
0.80
13.20
1.09
6.47
1.84
1.09
9.84
51.67
14.00
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200705
$884,543,845
3153
99.263%
6.631%
7.204%
7.204%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.460%
3.330%
0.022%
0.032%
0.000%
0.000%
0.055%
0.032%
0.000%
0.000%
0.000%
0.000%
3.537%
3.394%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

WAvg Mortgage
Insurance Coverage
% Prepayment
Penalty
% Buydown
% Interest Only
% Conforming
1,038,331,668
2,964
2007-05-01
350,314
6.4594
11.7
344.2
332.6
4.21
23.28
9.62
0.70
29.55
35.56

Product Type
10 YR FIXED
15 YR FIXED
15/30 BALLOON
20 YR FIXED
25 YR FIXED
27 YR FIXED
28 YR FIXED
28 YR FIXED - IO
29 YR FIXED
30 YR FIXED
30 YR FIXED - IO
30/40 BALLOON
Total:
Count
2
248
11
11
6
1
1
1
1
1,658
921
103
2,964
Percent
0.05
8.05
0.23
0.45
0.22
0.08
0.05
0.04
0.04
57.13
29.51
4.14
100.00%
Property Type
2-Family
3-Family
4-Family
Condo
Cooperative
PUD
SFR
Townhouse
Total:
Count
162
56
55
203
9
488
1,985
6
2,964
Percent
4.10
1.88
1.66
5.96
0.39
17.71
68.13
0.17
100.00%
Coupon
Count
Percent
4.51 - 5.00
20
0.71
5.01 - 5.50
199
8.33
5.51 - 6.00
461
22.41
6.01 - 6.50
698
30.44
6.51 - 7.00
670
18.77
7.01 - 7.50
507
11.53
7.51 - 8.00
270
5.30
8.01 - 8.50
122
2.11
8.51 - 9.00
15
0.30
9.51 - 10.00
2
0.1
Total:
2,964
100.00%
W.A.: 6.459 | Low: 4.625 | High: 10.000
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
1,049
1,184
731
2,964
Percent
33.55
39.54
26.92
100.00%
Occupany Status
Primary
Investor
Secondary
Total:
Count
2,266
570
128
2,964
Percent
85.82
9.33
4.85
100.00%
Original LTV
Count
Percent
10.01 - 15.00
3
0.12
15.01 - 20.00
9
0.12
20.01 - 25.00
14
0.38
25.01 - 30.00
20
0.59
30.01 - 35.00
24
0.62
35.01 - 40.00
33
1.39
40.01 - 45.00
46
1.89
45.01 - 50.00
62
2.44
50.01 - 55.00
94
3.33
55.01 - 60.00
137
5.53
60.01 - 65.00
214
8.63
65.01 - 70.00
386
12.09
70.01 - 75.00
369
13.54
75.01 - 80.00
1,409
44.86
80.01 - 85.00
39
1.29
85.01 - 90.00
64
1.69
90.01 - 95.00
39
1.41
>= 95.01
2
0.09
Total:
2,964
100.00%
W.A.:71.44 | Low: 11.67 | High: 100.00
FICO
Count
800 - 849
121
750 - 799
658
700 - 749
706
650 - 699
1,187
600 - 649
291
N/A
1
Total:
2,964
W.A.: 719 | Low: 617 | High: 819
Percent
5.47
27.39
25.49
34.08
7.52
0.04
100.00%
State
CA
FL
NY
VA
TX
MD
NJ
WA
IL
GA
NC
MA
AZ
MN
CO
OR
MI
CT
DC
PA
NV
WI
SC
MO
OH
TN
Count
Originator
AHM
MortgageIT
Wells Fargo
Bank of America
SunTrust
Countrywide
NatCity
Country Wide
GreenPoint
ABN AMRO
GMACM
Lehman
Other
Total:
Count
658
286
149
127
143
116
93
90
87
108
114
67
76
56
49
55
73
39
19
63
40
31
38
42
63
36
Percent
30.64
9.62
6.12
4.91
4.33
3.90
3.40
3.03
2.68
2.52
2.42
2.37
2.34
1.96
1.75
1.35
1.34
1.26
1.22
1.19
1.13
1.01
1.00
0.89
0.88
0.84
877
608
339
257
192
169
130
122
90
86
43
31
20
2,964
Percent
18.19
14.81
15.72
17.4
5.94
8.13
6.59
4.03
1.87
3.19
1.95
1.48
0.72
100.00%
State
HI
UT
ID
DE
NM
RI
IN
LA
AL
NH
KS
AR
OK
MT
ME
MS
NE
KY
WV
IA
ND
SD
AK
WY
Total:
Count
Servicer
Bank of America
Citi
Country Wide
GreenPoint
GMAC
NatCity
SunTrust
Wells Fargo
Total:
Count
20
28
30
14
11
13
15
13
10
9
11
9
14
6
10
9
2
9
2
5
3
1
1
1
2,964
257
31
383
88
662
130
192
1,221
2,964
Percent
0.76
0.76
0.71
0.42
0.37
0.36
0.34
0.32
0.23
0.22
0.18
0.18
0.17
0.15
0.15
0.15
0.12
0.12
0.06
0.05
0.04
0.02
0.01
0.01
100.00%
Percent
17.40
1.48
15.57
1.81
17.18
6.59
5.94
34.04
100.00%
Notes:
05/29/2007 Page 1 of 1

Mortgage Pass-Through Certificates, Series 2004-A
Principal Balance
612,430,294
Loan
Average
Count Cut-off Date Balance
1,356
2004-08-01
451,645
WAvg Coupon
WA Age
WAvg
Original
Term
5.417
13
359.3
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
346.3
98.05
23.37
% Prepayment
Penalty
% Buydown
0.07
0.14
% Interest
Only
% Conforming
WAvg
Margin
WAvg Roll
Term
17.76
11.17
2.53
67.29

Product Type
10/20 1YRCMT
5/10 12ML
5/15 12ML
5/20 12ML
5/25 12ML
5/25 12ML - IO
5/25 1YRCMT
6MO 6ML
7/23 12ML
7/23 1YRCMT
7/23 1YRCMT-IO
Total:
Count
254
2
2
1
604
3
1
47
12
164
266
1356
Percent
24.49
0.08
0.08
0.08
40.05
0.07
0.05
3.93
0.92
12.56
17.69
100.00%
Property Type
2-Family
3-Family
4-Family
Condo
Condo - High
Condo - Low
Condotel
Cooperative
PUD
PUD Attach
PUD Detach
SFR
Townhouse
Total:
Count
16
3
3
68
15
49
1
5
127
6
36
1026
1
1356
Percent
1.4
0.29
0.33
3.23
1.36
3
0.06
0.34
9.49
0.2
2.09
78.15
0.03
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
229
683
444
1356
Percent
15.85
47.55
36.59
100.00%
Original LTV
Count
Percent
10.01 - 15.00
3
0.22
15.01 - 20.00
3
0.25
20.01 - 25.00
9
0.64
25.01 - 30.00
16
1.59
30.01 - 35.00
20
1.43
35.01 - 40.00
29
2.44
40.01 - 45.00
38
3.4
45.01 - 50.00
54
4.87
50.01 - 55.00
77
7.15
55.01 - 60.00
76
6.66
60.01 - 65.00
109
9.1
65.01 - 70.00
179
14.4
70.01 - 75.00
143
11.84
75.01 - 80.00
522
32.42
80.01 - 85.00
14
0.68
85.01 - 90.00
52
2.33
90.01 - 95.00
10
0.53
>= 95.01
2
0.06
Total:
1356
100.00%
W.A.: 66.67 | Low: 11.14 | High: 103.00
FICO
Count
800 - 849
26
750 - 799
559
700 - 749
459
650 - 699
265
600 - 649
35
550 - 599
5
500 - 549
1
N/A
6
Total:
1356
W.A.: 734 | Low: 519 | High: 819
Percent
1.69
41.06
32.71
20.88
2.72
0.44
0.07
0.42
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Percent
92.08
6.93
0.98
100.00%
Count
1235
95
26
1356
State
CA
FL
VA
MD
NY
NJ
CO
IL
WA
GA
CT
NC
TX
MA
MN
AZ
NV
PA
DC
SC
MI
OH
Count
647
90
61
56
46
40
36
33
39
33
21
25
28
18
20
17
20
11
11
13
10
13
Coupon
Count
2.01 - 2.50
1
2.51 - 3.00
3
3.01 - 3.50
27
3.51 - 4.00
27
4.01 - 4.50
48
4.51 - 5.00
340
5.01 - 5.50
337
5.51 - 6.00
299
6.01 - 6.50
195
6.51 - 7.00
71
7.01 - 7.50
8
Total:
1356
W.A.: 5.417 | Low: 2.500 | High: 7.500
Percent
52.68
5.27
4.12
3.84
3.79
3.02
2.67
2.39
2.31
1.94
1.92
1.86
1.75
1.27
1.22
1.18
1.04
0.78
0.76
0.71
0.62
0.59
Percent
0.11
0.21
2.15
2.08
3.52
25.29
24.54
21.63
14.74
5.19
0.54
100.00%
State
OR
NM
TN
WI
IA
IN
MO
KS
HI
UT
AR
DE
OK
ID
NE
WV
KY
NH
LA
RI
MT
Count
9
6
7
8
3
5
6
4
2
2
2
2
2
3
1
1
1
1
1
1
1
Percent
0.58
0.50
0.44
0.35
0.31
0.27
0.24
0.23
0.21
0.19
0.16
0.15
0.15
0.13
0.08
0.08
0.06
0.06
0.04
0.03
0.02
Total:
1356
100.00%
Originator
BofA
Wells Fargo
Total:
Count
Servicer
BofA
Wells Fargo
Total:
Count
Percent
672
45.26
684
54.74
1356 100.00%
Percent
672
45.26
684
54.74
1356 100.00%
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2004-00A
Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200409
$589,365,306
1310
96.234%
5.420%
36.138%
36.138%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.167%
0.153%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.167%
0.153%
200410
$561,935,353
1255
91.755%
5.407%
42.863%
39.608%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.692%
0.717%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.692%
0.717%
200411
$547,405,151
1229
89.382%
5.399%
26.078%
35.419%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.512%
0.570%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.512%
0.570%
200412
$532,048,640
1195
86.875%
5.395%
28.047%
33.671%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.296%
0.335%
0.025%
0.084%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.321%
0.418%
200501
$515,227,032
1163
84.128%
5.381%
31.157%
33.197%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.367%
0.344%
0.026%
0.086%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.392%
0.430%
200502
$500,700,867
1135
81.756%
5.383%
28.167%
32.405%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.328%
0.441%
0.000%
0.000%
0.027%
0.088%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.355%
0.529%
200503
$488,961,281
1109
79.840%
5.373%
23.843%
31.265%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.749%
0.812%
0.039%
0.090%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.788%
0.902%
200504
$468,055,301
1065
76.426%
5.378%
40.072%
32.454%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.566%
0.469%
0.000%
0.000%
0.109%
0.094%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.675%
0.563%
200505
$458,528,797
1042
74.870%
5.370%
20.889%
31.279%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.387%
0.480%
0.097%
0.096%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.484%
0.576%
200506
10
$449,102,076
1017
73.331%
5.369%
21.083%
30.343%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.343%
0.492%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.343%
0.492%
200507
11
$439,557,289
995
71.773%
5.360%
21.749%
29.623%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.239%
0.302%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.239%
0.302%
200508
12
$423,144,823
954
69.093%
5.360%
35.862%
30.186%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.857%
0.943%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.857%
0.943%
200509
13
$408,700,587
921
66.734%
5.350%
33.245%
30.446%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.453%
0.434%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.453%
0.434%
200510
14
$395,854,167
894
64.637%
5.343%
30.971%
30.504%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.948%
1.007%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.948%
1.007%
200511
15
$387,501,386
875
63.273%
5.328%
21.591%
29.963%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.743%
0.686%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.743%
0.686%
200512
16
$380,808,153
857
62.180%
5.324%
17.824%
29.280%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.926%
1.050%
0.117%
0.117%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.042%
1.167%
200601
17
$375,181,598
842
61.261%
5.321%
15.280%
28.545%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.582%
0.594%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.582%
0.594%
200602
18
$369,737,949
832
60.372%
5.317%
15.013%
27.872%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.821%
0.721%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.821%
0.721%
200603
19
$364,540,217
822
59.524%
5.317%
14.535%
27.244%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.747%
0.730%
0.120%
0.122%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.868%
0.852%
200604
20
$358,701,154
808
58.570%
5.316%
16.530%
26.762%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.154%
0.124%
0.069%
0.124%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.223%
0.248%
200605
21
$350,103,933
791
57.166%
5.311%
24.278%
26.664%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.524%
0.759%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.524%
0.759%
200606
22
$343,671,460
776
56.116%
5.315%
18.878%
26.345%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.508%
0.773%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.508%
0.773%
200607
23
$337,259,788
759
55.069%
5.313%
19.146%
26.065%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.002%
1.054%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.002%
1.054%
200608
24
$332,704,979
749
54.325%
5.308%
13.919%
25.613%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.341%
0.401%
0.266%
0.134%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.606%
0.534%
200609
25
$328,773,089
739
53.683%
5.313%
12.134%
25.134%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.233%
0.406%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.233%
0.406%
200610
26
$321,474,976
724
52.492%
5.319%
22.593%
25.055%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.514%
0.414%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.514%
0.414%
200611
27
$317,723,899
717
51.879%
5.314%
11.973%
24.624%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.705%
0.837%
0.077%
0.139%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.781%
0.976%
200612
28
$312,061,666
702
50.955%
5.321%
18.333%
24.425%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.537%
0.570%
0.000%
0.000%
0.078%
0.142%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.615%
0.712%
200701
29
$301,087,630
676
49.163%
5.383%
34.069%
24.796%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.769%
0.888%
0.000%
0.000%
0.081%
0.148%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.850%
1.036%
200702
30
$293,654,445
659
47.949%
5.402%
24.957%
24.817%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.100%
0.910%
0.000%
0.000%
0.000%
0.000%
0.131%
0.152%
0.000%
0.000%
0.000%
0.000%
1.231%
1.062%
200703
31
$286,393,614
644
46.763%
5.403%
24.990%
24.839%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.410%
1.398%
0.000%
0.000%
0.000%
0.000%
0.135%
0.155%
0.000%
0.000%
0.000%
0.000%
1.545%
1.553%
200704
32
$276,382,408
625
45.129%
5.411%
33.903%
25.156%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.555%
0.640%
0.269%
0.160%
0.000%
0.000%
0.140%
0.160%
0.000%
0.000%
0.000%
0.000%
0.963%
0.960%
200705
33
$269,001,646
610
43.924%
5.400%
26.782%
25.222%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.308%
1.475%
0.366%
0.328%
0.000%
0.000%
0.143%
0.164%
0.000%
0.000%
0.000%
0.000%
1.817%
1.967%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2004-B
Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
854,879,345
2,572
10/1/2004
332,379
5.1212
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
0.8
359.5
358.6
99.8
25.26
% Prepayment
% Interest
Penalty
% Buydown
Only
6.89
0.00
68.39
% Conforming
WAvg
Margin
WAvg
Roll
Term
33.58
2.48
51.05

Product Type
10/20 1YR CMT
10/20 1YR LIBOR
10/20 1YR LIBOR - IO
10/20 6MO LIBOR
10/20 6MO LIBOR - IO
10/5 1YR LIBOR - IO
3/12 1YR LIBOR
3/27 1YR CMT
3/27 1YR LIBOR
3/27 1YR LIBOR - IO
3/27 6MO LIBOR
3/27 6MO LIBOR - IO
5/10 1YR LIBOR
5/15 1YR LIBOR - IO
5/20 1YR LIBOR
5/25 1YR CMT
5/25 1YR LIBOR
5/25 1YR LIBOR - IO
5/25 6MO LIBOR
5/25 6MO LIBOR - IO
6MO LIBOR
7/23 1YR LIBOR
7/23 1YR LIBOR - IO
7/23 6MO LIBOR - IO
COFI 1MO
Total:
Count
35
40
132
1
6
1
2
4
99
506
17
363
3
2
1
1
196
631
13
120
17
8
23
1
350
2572
Percent
3.96
2.64
8.52
0.05
0.15
0.06
0.01
0.17
4.44
26.27
0.54
11.25
0.14
0.08
0.05
0.04
6.41
18.05
0.29
3.37
1.07
0.25
0.61
0.01
11.55
100.00%
Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
551
1635
386
2572
Percent
20.16
66.08
13.76
100.00%
FICO
Count
800 - 849
28
750 - 799
571
700 - 749
896
650 - 699
857
600 - 649
218
N/A
2
Total:
2572
W.A.: 714 | Low: 609 | High: 821
Percent
0.95
23.64
35.55
31.83
7.89
0.13
100.00%
Original LTV
Count
Percent
0.01 - 5.00
1
0
15.01 - 20.00
2
0.15
20.01 - 25.00
3
0.23
30.01 - 35.00
4
0.13
35.01 - 40.00
11
0.62
40.01 - 45.00
15
0.82
45.01 - 50.00
33
2.17
50.01 - 55.00
49
2.54
55.01 - 60.00
57
3.02
60.01 - 65.00
104
5.71
65.01 - 70.00
192
9.7
70.01 - 75.00
271
11.11
75.01 - 80.00
1582
57.8
80.01 - 85.00
37
0.86
85.01 - 90.00
129
3.22
90.01 - 95.00
78
1.88
>= 95.01
4
0.06
Total:
2572 100.00%
W.A.: 74.83 | Low: 4.55 | High: 102.65
Property Type
2-Family
3-Family
4-Family
Condo - High
Condo - Low
Condo - Mid
Condo - Site
Condominium
PUD
PUD Attached
PUD Detached
PUD - 2 units
PUD - 4 units
SFR
SFR-Attached
Townhouse
Total:
Count
Percent
79
3.03
27
0.95
33
1.18
5
0.44
70
1.89
3
0.08
2
0.06
238
8.56
279
15.69
77
1.8
258
7.73
1
0.07
3
0.08
1480
58.09
9
0.21
8
0.15
2572 100.00%
Occupany Status
Primary
Investor
Secondary
Total:
Count
Percent
1872
81.36
596
14.49
104
4.15
2572 100.00%
State
CA
FL
NV
VA
MD
NJ
MA
IL
WA
AZ
CO
NY
GA
TX
NC
MN
UT
CT
OR
PA
SC
MI
DC
HI
Count
998
194
145
118
114
63
53
66
78
97
52
31
70
50
41
39
38
19
40
26
30
28
14
10
Percent
49.43
6.29
4.99
4.38
3.26
2.86
2.54
2.50
2.36
2.23
1.80
1.60
1.48
1.16
1.15
1.11
1.06
1.04
1.00
0.85
0.77
0.77
0.65
0.54
Coupon
Count
0.51 - 1.00
118
1.01 - 1.50
96
1.51 - 2.00
65
2.01 - 2.50
23
2.51 - 3.00
5
3.01 - 3.50
10
3.51 - 4.00
25
4.01 - 4.50
58
4.51 - 5.00
267
5.01 - 5.50
685
5.51 - 6.00
775
6.01 - 6.50
303
6.51 - 7.00
117
7.01 - 7.50
22
7.51 - 8.00
2
8.01 - 8.50
1
Total:
2572
W.A.: 5.121 | Low: 1.000 | High: 8.125
Percent
4.51
3.08
2.02
0.47
0.09
0.33
1.31
2.81
12.79
27.59
30
10.96
3.24
0.73
0.03
0.04
100.00%
State
MO
TN
ID
IN
OH
WI
AL
OK
NM
KS
DE
ME
RI
NH
KY
AR
MS
LA
IA
WV
MT
SD
VT
NE
Total:
Count
25
12
15
13
14
11
6
7
4
6
7
3
5
4
6
3
3
3
4
3
1
1
1
1
2572
Percent
0.43
0.42
0.38
0.32
0.29
0.28
0.23
0.21
0.19
0.18
0.17
0.17
0.15
0.14
0.14
0.14
0.10
0.06
0.06
0.05
0.04
0.02
0.02
0.01
100.00%
Servicer
BofA
Countrywide
Greenpoint
NatCity
Wells
Total:
Count
Originator
BofA
Countrywide
Greenpoint
NatCity
Wells
Total:
Count
557
1046
521
417
31
2572
557
1046
521
417
31
2572
Percent
15.81
53.23
15.68
11.51
3.77
100.00%
Percent
15.81
53.23
15.68
11.51
3.77
100.00%
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2004-00B
Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200411
$846,871,429
2550
99.164%
5.093%
10.219%
10.209%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.516%
0.784%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.516%
0.784%
200412
$830,371,604
2515
97.232%
5.412%
20.827%
15.685%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.611%
0.358%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.611%
0.358%
200501
$806,226,086
2465
94.405%
5.441%
29.663%
20.630%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.269%
1.258%
0.207%
0.122%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.477%
1.379%
200502
$795,537,819
2435
93.153%
5.493%
14.663%
19.180%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.462%
1.355%
0.234%
0.287%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.696%
1.643%
200503
$784,123,926
2401
91.817%
5.513%
15.803%
18.517%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.656%
0.416%
0.227%
0.458%
0.061%
0.042%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.944%
0.916%
200504
$753,062,858
2328
88.180%
5.528%
38.356%
22.220%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.428%
1.289%
0.157%
0.301%
0.046%
0.086%
0.000%
0.000%
0.165%
0.172%
0.000%
0.000%
1.795%
1.847%
200505
$734,719,528
2279
86.032%
5.524%
25.527%
22.702%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.288%
0.219%
0.054%
0.088%
0.136%
0.307%
0.000%
0.000%
0.084%
0.132%
0.000%
0.000%
0.562%
0.746%
200506
$710,548,590
2211
83.202%
5.537%
32.997%
24.072%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.482%
1.176%
0.205%
0.181%
0.058%
0.090%
0.000%
0.000%
0.087%
0.136%
0.000%
0.000%
1.832%
1.583%
200507
$683,877,486
2133
80.078%
5.551%
36.760%
25.600%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.766%
1.453%
0.233%
0.188%
0.123%
0.141%
0.000%
0.000%
0.090%
0.141%
0.000%
0.000%
2.211%
1.922%
200508
10
$656,364,088
2057
76.857%
5.560%
38.864%
27.047%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.046%
1.896%
0.468%
0.389%
0.063%
0.097%
0.000%
0.000%
0.159%
0.194%
0.000%
0.000%
2.736%
2.577%
200509
11
$635,552,423
1991
74.420%
5.573%
32.026%
27.515%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.643%
1.657%
0.247%
0.301%
0.065%
0.100%
0.000%
0.000%
0.165%
0.201%
0.000%
0.000%
2.120%
2.260%
200510
12
$608,674,874
1914
71.273%
5.572%
40.426%
28.690%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.843%
1.881%
0.262%
0.157%
0.289%
0.313%
0.000%
0.000%
0.202%
0.261%
0.000%
0.000%
2.595%
2.612%
200511
13
$580,470,340
1831
67.970%
5.581%
43.360%
29.944%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.829%
1.912%
0.362%
0.218%
0.259%
0.218%
0.000%
0.000%
0.314%
0.382%
0.022%
0.055%
2.787%
2.785%
200512
14
$557,448,513
1770
65.274%
5.590%
38.423%
30.587%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.401%
1.582%
0.123%
0.226%
0.241%
0.169%
0.031%
0.056%
0.294%
0.339%
0.000%
0.000%
2.090%
2.373%
200601
15
$536,693,388
1699
62.844%
5.591%
36.527%
31.001%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.108%
1.883%
0.299%
0.294%
0.338%
0.235%
0.056%
0.118%
0.282%
0.294%
0.000%
0.000%
3.082%
2.825%
200602
16
$526,229,028
1669
61.619%
5.600%
20.990%
30.416%
$0
0.000%
0.000%
$11,230
0.001%
0.016%
0.000%
2.341%
2.397%
0.021%
0.060%
0.389%
0.360%
0.057%
0.120%
0.298%
0.300%
0.000%
0.000%
3.107%
3.235%
200603
17
$513,793,964
1634
60.163%
5.618%
24.906%
30.104%
$0
0.000%
0.000%
$11,230
0.001%
0.000%
0.000%
1.426%
1.591%
0.673%
0.612%
0.149%
0.245%
0.059%
0.122%
0.418%
0.306%
0.081%
0.061%
2.807%
2.938%
200604
18
$496,340,420
1579
58.119%
5.632%
33.914%
30.322%
$0
0.000%
0.000%
$11,230
0.001%
0.000%
0.000%
1.265%
1.077%
0.198%
0.317%
0.187%
0.317%
0.061%
0.127%
0.484%
0.317%
0.111%
0.127%
2.306%
2.280%
200605
19
$482,473,609
1528
56.495%
5.632%
28.787%
30.243%
$0
0.000%
0.000%
$11,230
0.001%
0.000%
0.000%
2.205%
2.421%
0.333%
0.196%
0.261%
0.393%
0.270%
0.196%
0.254%
0.262%
0.114%
0.131%
3.436%
3.599%
200606
20
$469,619,343
1492
54.990%
5.657%
27.657%
30.116%
$417,999
0.049%
1.035%
$27,154
0.003%
0.022%
6.496%
1.018%
1.408%
0.590%
0.737%
0.262%
0.335%
0.250%
0.134%
0.398%
0.402%
0.055%
0.134%
2.573%
3.150%
200607
21
$457,092,929
1455
53.523%
5.665%
27.697%
30.003%
$417,999
0.049%
0.000%
$27,154
0.003%
0.000%
6.496%
1.420%
1.375%
0.206%
0.412%
0.513%
0.619%
0.317%
0.206%
0.268%
0.275%
0.057%
0.137%
2.780%
3.024%
200608
22
$444,913,695
1419
52.097%
5.677%
27.678%
29.899%
$417,999
0.049%
0.000%
$27,154
0.003%
0.000%
6.496%
1.667%
1.832%
0.497%
0.352%
0.345%
0.634%
0.225%
0.070%
0.361%
0.352%
0.145%
0.282%
3.239%
3.524%
200609
23
$435,149,791
1388
50.954%
5.690%
23.385%
29.628%
$593,199
0.069%
0.472%
$29,959
0.004%
0.004%
5.050%
1.711%
1.801%
0.696%
0.720%
0.443%
0.432%
0.000%
0.000%
0.808%
0.648%
0.171%
0.288%
3.830%
3.890%
200610
24
$424,916,835
1353
49.756%
5.711%
24.826%
29.434%
$593,199
0.069%
0.000%
$30,384
0.004%
0.001%
5.122%
1.844%
1.700%
0.646%
0.591%
0.374%
0.443%
0.000%
0.000%
0.862%
0.739%
0.451%
0.517%
4.177%
3.991%
200611
25
$412,599,732
1314
48.313%
5.722%
29.507%
29.442%
$593,199
0.069%
0.000%
$30,470
0.004%
0.000%
5.137%
2.035%
2.055%
0.404%
0.381%
0.446%
0.533%
0.000%
0.000%
0.864%
0.685%
0.465%
0.533%
4.214%
4.186%
200612
26
$403,740,948
1283
47.276%
5.738%
22.662%
29.197%
$723,999
0.085%
0.380%
$79,288
0.009%
0.069%
10.951%
2.078%
2.572%
0.689%
0.701%
0.263%
0.234%
0.000%
0.000%
1.086%
0.935%
0.461%
0.546%
4.578%
4.988%
200701
27
$394,950,309
1253
46.247%
5.746%
23.224%
28.984%
$723,999
0.085%
0.000%
$79,288
0.009%
0.000%
10.951%
2.018%
2.394%
0.872%
0.958%
0.618%
0.479%
0.123%
0.080%
0.692%
0.718%
0.593%
0.638%
4.915%
5.267%
200702
28
$386,057,471
1223
45.205%
5.728%
23.914%
28.809%
$723,999
0.085%
0.000%
$79,288
0.009%
0.000%
10.951%
2.633%
2.698%
0.299%
0.327%
0.658%
0.736%
0.095%
0.082%
0.690%
0.736%
0.606%
0.654%
4.982%
5.233%
200703
29
$379,676,313
1200
44.458%
5.722%
18.119%
28.465%
$723,999
0.085%
0.000%
$79,288
0.009%
0.000%
10.951%
2.256%
2.833%
0.498%
0.583%
0.429%
0.333%
0.225%
0.167%
0.832%
1.000%
0.722%
0.750%
4.961%
5.667%
200704
30
$371,491,071
1174
43.500%
5.731%
23.013%
28.289%
$1,088,108
0.127%
1.145%
$127,464
0.015%
0.068%
11.714%
1.664%
1.959%
0.343%
0.511%
0.514%
0.426%
0.362%
0.341%
0.890%
0.937%
0.752%
0.852%
4.526%
5.026%
200705
31
$366,463,721
1155
42.911%
5.730%
15.082%
27.897%
$1,088,108
0.127%
0.000%
$165,613
0.019%
0.054%
15.220%
2.135%
2.684%
0.421%
0.519%
0.741%
0.693%
0.268%
0.260%
0.742%
0.866%
0.856%
0.952%
5.163%
5.974%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2004-C
Principal Balance
465,497,120
Loan
Count
1,723
Cut-off
Date
Average
Balance
WAvg Coupon
11/1/2004
270,167
5.7133
WA Age
WAvg
Original
Term
WAvg
Remaining
Term

WAvg Mortgage
Insurance
Coverage
359.6
358.6
100
25.08
% Prepayment
%
Penalty
Buydown
14.80
0.08
% Interest
Only
% Conforming
WAvg
Margin
WAvg Roll
Term
77.35
50.61
2.62
53.78

Product Type
.5/24.5 6ML - IO
10/20 12ML - IO
10/20 1YR CMT
10/20 6ML
10/20 6ML - IO
1/29 12ML
3/27 12ML
3/27 12ML - IO
3/27 6ML
3/27 6ML - IO
5/15 12ML
5/20 12ML
5/25 12ML
5/25 12ML -IO
5/25 6ML
5/25 6ML - IO
7/23 12ML
7/23 12ML - IO
7/23 6ML - IO
7/8 12ML
10/20 12ML - IO
10/20 12ML - IO
Total:
Count
2
7
85
2
4
1
11
79
18
860
1
1
144
161
10
307
6
9
7
3
4
1
1723
FICO
Count
800 - 849
25
750 - 799
349
700 - 749
555
650 - 699
640
600 - 649
150
N/A
4
Total:
1723
W.A.: 710 | Low: 603 | High: 817
Occupany Status
Primary
Investor
Secondary
Total:
Count
991
662
70
1723
Percent
0.23
0.3
10.96
0.13
0.18
0.02
0.5
5.61
1.6
46.33
0.03
0.16
8.09
8.97
0.85
13.69
0.27
0.72
0.15
0.04
0.84
0.32
100.00%
Percent
1.75
22.06
30.86
36.02
8.91
0.39
100.00%
Percent
69.17
26.98
3.85
100.00%
Original LTV
Count
Percent
10.01 - 15.00
1
0.08
15.01 - 20.00
5
0.55
20.01 - 25.00
3
0.27
25.01 - 30.00
5
0.63
30.01 - 35.00
8
0.7
35.01 - 40.00
5
0.5
40.01 - 45.00
5
0.47
45.01 - 50.00
18
1.06
50.01 - 55.00
25
2.7
55.01 - 60.00
41
3.77
60.01 - 65.00
46
3.85
65.01 - 70.00
96
6.32
70.01 - 75.00
138
8.42
75.01 - 80.00
1158
62.94
80.01 - 85.00
22
1.16
85.01 - 90.00
86
3.96
90.01 - 95.00
56
2.45
>= 95.01
5
0.18
Total:
1723 100.00%
W.A.: 75.21 | Low: 14.04 | High: 102.57
Property Type
2-Family
3-Family
4-Family
Condo
Condo - High
Condo - Low
Condo - Mid
Condo - Site
Cooperative
PUD Attached
PUD Detached
SFR
SFR-Attached
Townhouse
Total:
Count
Percent
93
6.1
31
2.05
45
3.57
65
3.49
11
0.73
110
4.73
4
0.24
4
0.32
1
0.02
91
4.48
297
17.4
948
55.94
20
0.79
3
0.15
1723 100.00%
Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
Percent
321
20.99
1115
61.61
287
17.39
1723 100.00%
State
CA
FL
AZ
VA
NV
IL
CO
NY
WA
MD
MA
NC
NJ
GA
OR
MN
SC
TX
MI
PA
DC
OH
CT
Count
488
118
124
86
96
66
76
41
68
47
33
48
29
55
54
27
33
49
29
18
9
20
7
Percent
40.29
5.31
5.18
5.07
4.88
3.71
3.49
3.49
3.36
2.82
2.36
2.16
1.93
1.88
1.87
1.51
1.34
1.33
0.90
0.88
0.79
0.68
0.61
Coupon
Count
3.51 - 4.00
4
4.01 - 4.50
15
4.51 - 5.00
111
5.01 - 5.50
509
5.51 - 6.00
616
6.01 - 6.50
354
6.51 - 7.00
101
7.01 - 7.50
12
8.01 - 8.50
1
Total:
1723
W.A.: 5.713 | Low: 3.750 | High: 8.50
Percent
0.47
0.66
6.81
33.18
35.88
17.25
5.21
0.52
0.02
100.00%
State
MO
TN
ID
KS
UT
MT
NH
WI
RI
VT
DE
KY
NM
WY
OK
ND
ME
NE
LA
IN
MS
IA
AL
Total:
Count
16
15
9
7
11
8
5
5
4
2
3
3
1
1
2
1
1
2
2
1
1
1
1
1723
Percent
0.49
0.48
0.40
0.39
0.33
0.32
0.31
0.30
0.17
0.15
0.14
0.13
0.08
0.08
0.08
0.05
0.05
0.04
0.04
0.03
0.03
0.02
0.02
100.00%
Servicer
BofA
Countrywide
Greenpoint
Wells
Total:
Count
Originator
BofA
Countrywide
Greenpoint
Wells
Total:
Count
425
5
1208
85
1723
425
5
1208
85
1723
Percent
24.94
1.16
62.93
10.96
100.00%
Percent
24.94
1.16
62.93
10.96
100.00%
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2004-00C
Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200412
$460,281,941
1705
99.627%
5.713%
12.468%
12.380%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.327%
0.117%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.327%
0.117%
200501
$449,651,123
1675
97.326%
5.715%
24.223%
18.518%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.612%
1.970%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.612%
1.970%
200502
$444,053,433
1658
96.115%
5.714%
13.698%
16.945%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.522%
1.448%
0.178%
0.241%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.700%
1.689%
200503
$435,826,606
1631
94.334%
5.717%
19.857%
17.685%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.236%
1.410%
0.061%
0.123%
0.187%
0.184%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.483%
1.717%
200504
$426,220,243
1597
92.255%
5.714%
23.232%
18.829%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.257%
1.252%
0.000%
0.000%
0.117%
0.063%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.375%
1.315%
200505
$414,802,938
1565
89.783%
5.712%
27.584%
20.362%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.036%
1.981%
0.130%
0.128%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.166%
2.109%
200506
$402,335,432
1525
87.085%
5.708%
30.450%
21.892%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.745%
1.705%
0.318%
0.393%
0.236%
0.131%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.298%
2.230%
200507
$389,802,815
1484
84.372%
5.705%
31.375%
23.149%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.350%
1.550%
0.142%
0.135%
0.333%
0.270%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.825%
1.954%
200508
$375,415,443
1439
81.258%
5.701%
36.115%
24.715%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.305%
2.085%
0.338%
0.486%
0.024%
0.069%
0.054%
0.069%
0.188%
0.139%
0.000%
0.000%
2.910%
2.849%
200509
10
$362,949,897
1397
78.560%
5.697%
33.100%
25.604%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.390%
1.432%
0.147%
0.215%
0.078%
0.286%
0.056%
0.072%
0.220%
0.215%
0.000%
0.000%
1.891%
2.219%
200510
11
$349,204,099
1350
75.585%
5.694%
36.873%
26.711%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.594%
1.926%
0.168%
0.148%
0.127%
0.148%
0.160%
0.222%
0.193%
0.370%
0.134%
0.074%
2.375%
2.889%
200511
12
$335,859,618
1307
72.696%
5.688%
37.136%
27.647%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.885%
1.989%
0.240%
0.459%
0.334%
0.459%
0.287%
0.536%
0.174%
0.153%
0.166%
0.153%
3.087%
3.749%
200512
13
$323,406,512
1262
70.001%
5.687%
36.235%
28.352%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.874%
2.139%
0.245%
0.396%
0.359%
0.475%
0.298%
0.555%
0.181%
0.158%
0.173%
0.158%
3.131%
3.883%
200601
14
$313,628,545
1222
67.884%
5.678%
30.576%
28.519%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.376%
1.637%
0.470%
0.573%
0.127%
0.246%
0.293%
0.573%
0.294%
0.409%
0.237%
0.246%
2.797%
3.682%
200602
15
$306,305,704
1188
66.299%
5.669%
24.419%
28.258%
$0
0.000%
0.000%
$133,367
0.029%
0.346%
0.000%
1.245%
1.347%
0.060%
0.084%
0.355%
0.589%
0.300%
0.589%
0.233%
0.337%
0.243%
0.253%
2.436%
3.199%
200603
16
$298,669,596
1159
64.646%
5.665%
25.868%
28.117%
$468,000
0.101%
1.818%
$252,533
0.055%
0.310%
53.960%
1.982%
2.157%
0.421%
0.345%
0.280%
0.431%
0.324%
0.690%
0.109%
0.173%
0.127%
0.259%
3.244%
4.055%
200604
17
$291,394,107
1135
63.072%
5.664%
25.339%
27.962%
$468,000
0.101%
0.000%
$252,533
0.055%
0.000%
53.960%
1.426%
1.057%
0.379%
0.352%
0.222%
0.264%
0.332%
0.705%
0.167%
0.264%
0.161%
0.352%
2.687%
2.996%
200605
18
$285,970,434
1113
61.898%
5.661%
19.879%
27.541%
$468,000
0.101%
0.000%
$119,166
0.026%
-0.346%
25.463%
2.452%
2.246%
0.620%
0.359%
0.419%
0.359%
0.339%
0.719%
0.133%
0.270%
0.164%
0.359%
4.127%
4.313%
200606
19
$280,349,765
1091
60.681%
5.656%
20.888%
27.211%
$558,375
0.121%
0.379%
$165,958
0.036%
0.122%
29.722%
1.642%
1.925%
0.516%
0.550%
0.634%
0.367%
0.322%
0.642%
0.368%
0.458%
0.216%
0.458%
3.699%
4.400%
200607
20
$274,337,573
1067
59.380%
5.657%
22.601%
26.992%
$558,375
0.121%
0.000%
$165,958
0.036%
0.000%
29.722%
1.427%
1.312%
0.373%
0.469%
0.202%
0.187%
0.307%
0.562%
0.888%
0.750%
0.299%
0.656%
3.495%
3.936%
200608
21
$267,507,582
1040
57.902%
5.654%
25.809%
26.942%
$762,227
0.165%
0.888%
$164,571
0.036%
-0.004%
21.591%
2.636%
2.596%
0.581%
0.673%
0.202%
0.288%
0.128%
0.288%
0.899%
0.577%
0.353%
0.865%
4.798%
5.288%
200609
22
$259,928,303
1010
56.261%
5.653%
28.877%
27.037%
$853,412
0.185%
0.408%
$180,824
0.039%
0.042%
21.188%
0.977%
1.287%
0.873%
0.891%
0.344%
0.198%
0.114%
0.198%
1.041%
0.792%
0.361%
0.891%
3.709%
4.257%
200610
23
$254,892,627
988
55.171%
5.642%
20.588%
26.774%
$853,412
0.185%
0.000%
$178,824
0.039%
-0.005%
20.954%
2.202%
2.227%
0.577%
0.607%
0.206%
0.304%
0.076%
0.202%
0.950%
0.506%
0.671%
1.215%
4.681%
5.061%
200611
24
$249,786,653
967
54.066%
5.643%
21.227%
26.557%
$853,412
0.185%
0.000%
$171,900
0.037%
-0.018%
20.143%
1.527%
1.758%
0.672%
0.620%
0.071%
0.103%
0.126%
0.207%
1.037%
0.724%
0.685%
1.241%
4.117%
4.654%
200612
25
$243,556,282
943
52.717%
5.637%
25.829%
26.533%
$1,078,940
0.234%
1.078%
$223,263
0.048%
0.133%
20.693%
1.333%
1.273%
0.589%
0.742%
0.559%
0.530%
0.129%
0.212%
1.032%
0.636%
0.641%
1.166%
4.284%
4.560%
200701
26
$238,411,414
925
51.604%
5.632%
22.266%
26.380%
$1,078,940
0.234%
0.000%
$223,263
0.048%
0.000%
20.693%
1.385%
1.514%
0.813%
0.865%
0.907%
0.865%
0.149%
0.216%
0.536%
0.541%
0.795%
1.405%
4.585%
5.405%
200702
27
$233,336,647
908
50.505%
5.624%
22.412%
26.242%
$1,078,940
0.234%
0.000%
$223,496
0.048%
0.001%
20.714%
2.042%
1.762%
0.089%
0.110%
0.610%
0.551%
0.152%
0.220%
0.791%
0.881%
0.897%
1.542%
4.582%
5.066%
200703
28
$230,256,085
892
49.839%
5.622%
14.357%
25.853%
$1,078,940
0.234%
0.000%
$223,496
0.048%
0.000%
20.714%
2.131%
2.242%
0.111%
0.112%
0.146%
0.112%
0.165%
0.336%
1.109%
1.121%
0.909%
1.570%
4.572%
5.493%
200704
29
$223,050,726
866
48.279%
5.619%
31.406%
26.058%
$1,078,940
0.234%
0.000%
$223,496
0.048%
0.000%
20.714%
0.600%
0.808%
0.996%
1.039%
0.115%
0.115%
0.382%
0.462%
0.933%
1.039%
0.939%
1.617%
3.964%
5.081%
200705
30
$218,987,936
849
47.400%
5.617%
19.419%
25.852%
$1,338,940
0.290%
1.390%
$224,302
0.049%
0.002%
16.752%
1.460%
1.649%
0.332%
0.471%
0.396%
0.471%
0.280%
0.353%
0.490%
0.589%
1.064%
1.767%
4.022%
5.300%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2004-D
Principal Balance
384,885,337
Loan
Count
1,059
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
12/1/2004
363,442
5.1
6.9
358.9
WAvg
Remaining % Original LTV over 80%
Term
352
100
WAvg Mortgage
Insurance
Coverage
23.37
% Prepayment
%
Penalty
Buydown
0.00
0.18
% Interest
Only
% Conforming
WAvg
Margin
WAvg
Roll Term
35.49
24.84
2.29
58.35

Product Type
10YR IO 12ML
10/10 1YRCMT
10/20 12ML
10/20 1YRCMT
3YR IO 12ML
3/27 12ML
5YR IO 12ML
5/10 12ML
5/15 12ML
5/25 12ML
5/25 12ML IO
5/5 12ML
7YR IO 12ML
7/23 12ML
Total:
Count
40
1
2
39
54
20
106
4
2
655
118
1
2
15
1059
Percent
3.96
0.26
0.37
6.86
6.16
2.61
12.68
0.22
0.14
52.19
12.34
0.09
0.35
1.77
100.00%
Property Type
2-Family
3-Family
4-Family
Condo
Condo - High
Condo - Low
Cooperative
PUD
PUD Attach
PUD Detach
SFR
Townhouse
Total:
Count
15
3
2
103
1
17
1
100
20
110
678
9
1059
Percent
1.33
0.34
0.22
7.08
0.26
1.55
0.02
11.98
1.63
9.79
65.39
0.41
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
178
594
287
1059
Percent
17.93
48.46
33.61
100.00%
Original LTV
Count
Percent
10.01 - 15.00
1
0.16
20.01 - 25.00
2
0.24
25.01 - 30.00
4
0.41
30.01 - 35.00
10
0.93
35.01 - 40.00
12
1.28
40.01 - 45.00
15
1.87
45.01 - 50.00
24
3.51
50.01 - 55.00
36
4.84
55.01 - 60.00
36
5.21
60.01 - 65.00
65
7.89
65.01 - 70.00
126
14.18
70.01 - 75.00
142
16.26
75.01 - 80.00
546
40.72
80.01 - 85.00
7
0.57
85.01 - 90.00
24
1.35
90.01 - 95.00
5
0.39
>= 95.01
4
0.19
Total:
1059 100.00%
W.A.: 70.31 | Low: 12.00 | High: 101.85
FICO
Count
Percent
800 - 849
55
6.14
750 - 799
353
36.34
700 - 749
422
36.41
650 - 699
200
17.86
600 - 649
23
2.63
N/A
6
0.63
Total:
1059 100.00%
W.A.: 737 | Low: 613 | High: 816
Occupany Status
Primary
Secondary
Investor
Total:
Count
Percent
963
92.83
51
4.93
45
2.24
1059 100.00%
State
CA
FL
MD
IL
VA
WA
GA
AZ
NV
NC
TX
CO
NY
SC
MA
MN
NJ
OR
DC
HI
MO
MI
Coupon
3.01 - 3.50
3.51 - 4.00
4.01 - 4.50
4.51 - 5.00
5.01 - 5.50
Count
528
86
43
29
27
28
31
26
22
27
28
20
12
16
10
10
9
13
7
7
11
9
Count
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
Total:
W.A.: 5.10 | Low: 3.375 | High: 6.625
Percent
61.88
5.95
3.18
2.69
2.44
2.16
2.06
2.02
1.88
1.74
1.68
1.67
1.41
1.00
0.99
0.90
0.85
0.85
0.54
0.51
0.47
0.43
4
48
129
216
364
Percent
0.40
5.80
14.65
22.44
31.98
259
38
1
1059
21.51
3.13
0.09
100.00%
State
OH
DE
TN
CT
VT
IA
KS
ME
NH
RI
UT
WI
NE
AL
PA
LA
WV
MS
OK
IN
AR
Count
5
3
7
5
3
10
6
3
2
1
2
2
2
1
2
1
1
1
1
1
1
Percent
0.39
0.31
0.28
0.26
0.26
0.25
0.18
0.16
0.10
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.03
0.03
0.03
0.02
0.02
Total:
1059
100.00%
Servicer
BofA
Wells
WMMSC
Total:
Count
Originator
BofA
Wells
WMMSC
Total:
Count
740
40
279
1059
740
40
279
1059
Percent
61.5
7.12
31.38
100.00%
Percent
61.5
7.12
31.38
100.00%
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2004-00D
Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200501
$378,033,730
1045
98.220%
5.100%
18.585%
18.585%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.183%
0.191%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.183%
0.191%
200502
$374,744,016
1037
97.365%
5.092%
9.053%
13.958%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.918%
0.868%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.918%
0.868%
200503
$366,223,946
1015
95.151%
5.091%
23.355%
17.218%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.303%
0.394%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.303%
0.394%
200504
$355,935,857
985
92.478%
5.087%
28.249%
20.135%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.464%
0.203%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.464%
0.203%
200505
$344,491,306
962
89.505%
5.083%
31.763%
22.620%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.405%
0.416%
0.000%
0.000%
0.000%
0.000%
0.120%
0.104%
0.000%
0.000%
0.000%
0.000%
0.525%
0.520%
200506
$336,208,211
940
87.353%
5.081%
24.568%
22.962%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.726%
0.532%
0.000%
0.000%
0.000%
0.000%
0.123%
0.106%
0.000%
0.000%
0.000%
0.000%
0.849%
0.638%
200507
$331,890,724
927
86.231%
5.077%
13.496%
21.689%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.370%
0.539%
0.121%
0.108%
0.000%
0.000%
0.124%
0.108%
0.000%
0.000%
0.000%
0.000%
0.616%
0.755%
200508
$320,612,723
894
83.301%
5.075%
33.284%
23.255%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.673%
0.671%
0.000%
0.000%
0.000%
0.000%
0.129%
0.112%
0.000%
0.000%
0.000%
0.000%
0.802%
0.783%
200509
$312,564,915
872
81.210%
5.064%
25.542%
23.527%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.131%
0.229%
0.246%
0.229%
0.000%
0.000%
0.132%
0.115%
0.000%
0.000%
0.000%
0.000%
0.509%
0.573%
200510
10
$304,992,793
850
79.243%
5.050%
24.740%
23.663%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.745%
0.706%
0.296%
0.235%
0.000%
0.000%
0.135%
0.118%
0.000%
0.000%
0.000%
0.000%
1.176%
1.059%
200511
11
$295,893,095
825
76.878%
5.048%
29.766%
24.253%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.790%
0.606%
0.259%
0.242%
0.000%
0.000%
0.139%
0.121%
0.000%
0.000%
0.000%
0.000%
1.188%
0.970%
200512
12
$288,797,287
805
75.035%
5.046%
24.507%
24.289%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.795%
0.870%
0.127%
0.124%
0.000%
0.000%
0.142%
0.124%
0.000%
0.000%
0.000%
0.000%
1.064%
1.118%
200601
13
$283,657,285
790
73.699%
5.040%
18.555%
23.877%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.349%
0.380%
0.188%
0.253%
0.000%
0.000%
0.145%
0.127%
0.000%
0.000%
0.000%
0.000%
0.681%
0.759%
200602
14
$280,854,300
781
72.971%
5.036%
10.316%
22.995%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.609%
0.640%
0.000%
0.000%
0.000%
0.000%
0.146%
0.128%
0.000%
0.000%
0.000%
0.000%
0.754%
0.768%
200603
15
$277,656,605
773
72.140%
5.036%
11.932%
22.317%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.817%
0.906%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.817%
0.906%
200604
16
$271,892,296
755
70.642%
5.034%
21.442%
22.276%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.405%
0.397%
0.159%
0.265%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.564%
0.662%
200605
17
$269,097,203
746
69.916%
5.029%
10.728%
21.654%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.907%
0.670%
0.214%
0.134%
0.161%
0.268%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.283%
1.072%
200606
18
$263,088,135
733
68.355%
5.028%
22.930%
21.739%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.406%
0.546%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.027%
0.136%
0.000%
0.000%
0.433%
0.682%
200607
19
$258,076,318
717
67.053%
5.018%
19.759%
21.649%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.763%
0.558%
0.000%
0.000%
0.000%
0.000%
0.064%
0.139%
0.027%
0.139%
0.000%
0.000%
0.854%
0.837%
200608
20
$251,096,404
698
65.239%
5.016%
27.263%
21.953%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.720%
0.716%
0.229%
0.143%
0.000%
0.000%
0.065%
0.143%
0.028%
0.143%
0.000%
0.000%
1.042%
1.146%
200609
21
$247,737,747
689
64.367%
5.014%
13.994%
21.605%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.383%
0.435%
0.596%
0.435%
0.000%
0.000%
0.066%
0.145%
0.029%
0.145%
0.000%
0.000%
1.074%
1.161%
200610
22
$245,656,840
684
63.826%
5.011%
8.628%
21.071%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.479%
0.585%
0.502%
0.439%
0.356%
0.146%
0.067%
0.146%
0.000%
0.000%
0.029%
0.146%
1.433%
1.462%
200611
23
$242,758,515
675
63.073%
5.013%
12.307%
20.723%
$70,938
0.018%
0.346%
$41,141
0.011%
0.128%
57.996%
0.843%
0.889%
0.510%
0.296%
0.152%
0.148%
0.068%
0.148%
0.000%
0.000%
0.000%
0.000%
1.572%
1.481%
200612
24
$239,239,804
664
62.159%
5.011%
15.131%
20.510%
$70,938
0.018%
0.000%
$41,633
0.011%
0.002%
58.689%
0.762%
0.753%
0.151%
0.151%
0.520%
0.301%
0.069%
0.151%
0.000%
0.000%
0.000%
0.000%
1.502%
1.355%
200701
25
$234,589,643
650
60.951%
5.023%
20.097%
20.507%
$70,938
0.018%
0.000%
$41,633
0.011%
0.000%
58.689%
0.614%
0.923%
0.373%
0.154%
0.312%
0.308%
0.070%
0.154%
0.000%
0.000%
0.000%
0.000%
1.369%
1.538%
200702
26
$232,653,454
644
60.447%
5.020%
8.441%
20.087%
$70,938
0.018%
0.000%
$41,633
0.011%
0.000%
58.689%
0.358%
0.776%
0.000%
0.000%
0.690%
0.466%
0.071%
0.155%
0.000%
0.000%
0.000%
0.000%
1.119%
1.398%
200703
27
$229,801,137
634
59.706%
5.026%
12.782%
19.841%
$70,938
0.018%
0.000%
$41,633
0.011%
0.000%
58.689%
0.884%
1.104%
0.381%
0.158%
0.157%
0.158%
0.000%
0.000%
0.161%
0.158%
0.000%
0.000%
1.583%
1.577%
200704
28
$228,105,824
626
59.266%
5.031%
7.461%
19.441%
$70,938
0.018%
0.000%
$41,633
0.011%
0.000%
58.689%
0.822%
0.639%
0.104%
0.319%
0.542%
0.319%
0.000%
0.000%
0.000%
0.000%
0.162%
0.160%
1.629%
1.438%
200705
29
$225,877,448
619
58.687%
5.040%
10.110%
19.149%
$70,938
0.018%
0.000%
$41,633
0.011%
0.000%
58.689%
0.661%
0.808%
0.152%
0.323%
0.581%
0.485%
0.000%
0.000%
0.000%
0.000%
0.164%
0.162%
1.558%
1.777%
05/29/2007 Page 2 of 2

Principal Balance
818,443,449
Loan
Count
2,630
Average
1/1/2005
311,195
WAvg Coupon
WA Age
WAvg
Original
Term
5.6766
2.4
359.9
WAvg
Term
357.4
98.21
WAvg Mortgage
Insurance
Coverage
%
Prepayment
Penalty
%
Buydown
% Interest
Only
% Conforming
WAvg
Margin
WAvg
Roll
Term
24.56
11.96
0.06
66.54
45.67
2.53
57.66

Product Type
10/20 1YR CMT
10/20 12ML
10/20 12ML - IO
10/20 6ML
10/20 6ML - IO
1/24 12ML
1/29 12ML
3/27 12ML
3/27 12ML - IO
3/27 6ML
3/27 6ML - IO
5/10 12ML
5/11 12ML
5/25 12ML
5/25 12ML - IO
5/25 6ML
5/25 6ML - IO
6ML
6ML - IO
7/23 12ML
7/23 12ML - IO
7/23 6ML
7/23 6ML - IO
Total:
Count
151
25
104
1
3
1
20
20
215
103
998
1
1
367
232
45
310
4
1
2
10
8
8
2630
Percent
11.98
1.6
5.66
0.01
0.1
0.05
1.17
1.2
11.66
3.35
30.04
0
0.04
11.83
10.13
1.65
8.34
0.18
0.06
0.07
0.42
0.33
0.13
100.00%
Coupon
Count
Percent
3.51 - 4.00
4
0.23
4.01 - 4.50
24
1.38
4.51 - 5.00
224
9.91
5.01 - 5.50
790
32.8
5.51 - 6.00
918
33.3
6.01 - 6.50
513
17.24
6.51 - 7.00
132
4.46
7.01 - 7.50
21
0.59
7.51 - 8.00
3
0.09
8.01 - 8.50
1
0.02
Total:
2630
100.00%
W.A.: 5.677 | Low: 3.875 | High: 8.250
Purpose
R/T Refi
Purchase
C/O Refi
Total:
Count
451
1639
540
2630
Percent
18.95
60.04
21.01
100.00%
Original LTV
Count
5.01 - 10.00
2
10.01 - 15.00
1
15.01 - 20.00
3
20.01 - 25.00
7
25.01 - 30.00
11
30.01 - 35.00
5
35.01 - 40.00
14
40.01 - 45.00
30
45.01 - 50.00
30
50.01 - 55.00
37
55.01 - 60.00
56
60.01 - 65.00
94
65.01 - 70.00
201
70.01 - 75.00
246
75.01 - 80.00
1744
80.01 - 85.00
21
85.01 - 90.00
86
90.01 - 95.00
40
>= 95.01
2
Total:
2630
W.A.: 74.10 | Low: 6.80 | High: 100.00
Percent
0.05
0.03
0.03
0.3
0.53
0.26
0.72
1.89
1.66
2.47
2.77
5.46
8.97
11.92
58.39
0.71
2.46
1.33
0.04
100.00%
Property Type
2-Family
3-Family
4-Family
Condo
Condo - High
Condo - Low
Condo - Mid
Condo - Site
Condominium
Cooperative
MH
PUD
PUD Attached
PUD Detached
PUD - 4 units
SFR
SFR-Attached
Townhouse
Total:
Percent
4.2
2.3
2.06
3.62
0.67
4.05
0.19
0.07
1.66
0.19
0.02
4.64
2.66
12.56
0.11
60.05
0.88
0.09
100.00%
Count
125
56
51
116
20
158
5
1
32
5
1
81
104
382
3
1448
37
5
2630
State
CA
FL
IL
NY
NV
MA
AZ
VA
MD
WA
NJ
CO
GA
TX
NC
OR
MI
CT
MN
SC
DC
PA
OH
UT
Count
891
237
116
86
124
76
140
91
85
89
51
77
72
53
48
49
37
26
27
32
15
23
29
30
Percent
46.79
6.91
4.02
3.96
3.90
3.42
3.29
3.24
3.10
2.51
2.35
2.11
1.52
1.35
1.26
1.26
0.98
0.98
0.76
0.72
0.64
0.54
0.52
0.49
FICO
Count
800 - 849
38
750 - 799
595
700 - 749
971
650 - 699
867
600 - 649
148
550 - 599
3
500 - 549
1
N/A
7
Total:
2630
W.A.: 715 | Low: 549 | High: 813
Percent
1.66
23.75
35.82
31.79
6.3
0.14
0.05
0.49
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Percent
76.49
4.65
18.86
100.00%
Count
1717
135
778
2630
State
MO
NM
TN
ID
RI
IN
NH
AL
WI
NE
ME
MT
KS
HI
IA
KY
DE
VT
WV
OK
LA
WY
AR
Count
16
7
12
16
6
7
5
5
6
4
4
7
7
3
4
5
2
3
2
2
1
1
1
Percent
0.33
0.33
0.30
0.28
0.25
0.22
0.18
0.17
0.17
0.15
0.15
0.15
0.09
0.09
0.09
0.08
0.08
0.07
0.06
0.06
0.02
0.02
0.02
Total:
2630
100.00%
Servicer
BofA
Countrywide
GPM
Wells Fargo
Total:
Count
Originator
BofA
Countrywide
GPM
Wells Fargo
Total:
Count
760
244
1476
150
2630
760
244
1476
150
2630
Percent
29.17
14.96
43.95
11.92
100.00%
Percent
29.17
14.96
43.95
11.92
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200502
$809,117,915
2604
98.861%
5.674%
12.436%
12.436%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.470%
0.307%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.470%
0.307%
200503
$798,172,629
2573
97.523%
5.677%
14.684%
13.569%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200504
$776,507,625
2510
94.876%
5.674%
27.788%
18.599%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.927%
1.076%
0.198%
0.199%
0.146%
0.120%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.271%
1.394%
200505
$755,609,554
2449
92.323%
5.669%
27.580%
20.948%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.133%
0.082%
0.178%
0.163%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.311%
0.245%
200506
$733,814,247
2385
89.660%
5.664%
29.282%
22.696%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.077%
1.048%
0.000%
0.000%
0.175%
0.126%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.253%
1.174%
200507
$711,663,180
2317
86.953%
5.660%
30.437%
24.049%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.138%
1.036%
0.289%
0.259%
0.164%
0.129%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.591%
1.424%
200508
$688,303,230
2251
84.099%
5.654%
32.669%
25.352%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.280%
1.066%
0.276%
0.311%
0.278%
0.178%
0.000%
0.000%
0.071%
0.044%
0.000%
0.000%
1.905%
1.599%
200509
$664,278,530
2173
81.164%
5.647%
34.388%
26.553%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.220%
1.196%
0.155%
0.184%
0.216%
0.230%
0.000%
0.000%
0.080%
0.092%
0.074%
0.046%
1.745%
1.749%
200510
$645,857,265
2109
78.913%
5.640%
28.287%
26.756%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.215%
1.375%
0.211%
0.237%
0.178%
0.190%
0.000%
0.000%
0.142%
0.142%
0.076%
0.047%
1.823%
1.991%
200511
10
$625,268,660
2041
76.397%
5.636%
31.867%
27.291%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.692%
1.715%
0.172%
0.294%
0.148%
0.196%
0.000%
0.000%
0.159%
0.147%
0.079%
0.049%
2.250%
2.401%
200512
11
$603,877,735
1977
73.784%
5.634%
33.805%
27.917%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.412%
1.568%
0.290%
0.354%
0.168%
0.202%
0.366%
0.455%
0.165%
0.152%
0.081%
0.051%
2.482%
2.782%
200601
12
$581,679,147
1908
71.071%
5.637%
35.868%
28.623%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.216%
1.310%
0.401%
0.472%
0.291%
0.262%
0.418%
0.524%
0.176%
0.157%
0.104%
0.105%
2.605%
2.830%
200602
13
$568,297,778
1860
69.436%
5.630%
23.968%
28.284%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.718%
1.882%
0.346%
0.323%
0.151%
0.161%
0.427%
0.538%
0.093%
0.108%
0.194%
0.161%
2.928%
3.172%
200603
14
$555,916,366
1818
67.924%
5.626%
22.818%
27.915%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.272%
1.650%
0.549%
0.495%
0.150%
0.165%
0.437%
0.550%
0.095%
0.110%
0.199%
0.165%
2.701%
3.135%
200604
15
$537,027,688
1762
65.616%
5.619%
33.602%
28.317%
$992,000
0.121%
2.120%
$214,271
0.026%
0.314%
21.600%
1.277%
1.305%
0.238%
0.227%
0.232%
0.170%
0.416%
0.511%
0.114%
0.114%
0.048%
0.114%
2.325%
2.440%
200605
16
$526,891,148
1732
64.377%
5.616%
20.011%
27.832%
$992,000
0.121%
0.000%
$214,271
0.026%
0.000%
21.600%
1.887%
2.136%
0.404%
0.231%
0.125%
0.115%
0.398%
0.520%
0.271%
0.231%
0.049%
0.115%
3.133%
3.349%
200606
17
$515,644,278
1696
63.003%
5.609%
22.391%
27.531%
$992,000
0.121%
0.000%
$214,271
0.026%
0.000%
21.600%
1.236%
1.592%
0.177%
0.236%
0.171%
0.059%
0.320%
0.472%
0.475%
0.354%
0.094%
0.177%
2.473%
2.889%
200607
18
$505,727,669
1660
61.791%
5.608%
20.349%
27.158%
$992,000
0.121%
0.000%
$214,271
0.026%
0.000%
21.600%
1.476%
1.506%
0.259%
0.422%
0.102%
0.181%
0.282%
0.422%
0.430%
0.361%
0.096%
0.181%
2.645%
3.072%
200608
19
$496,877,591
1625
60.710%
5.601%
18.645%
26.741%
$992,000
0.121%
0.000%
$214,271
0.026%
0.000%
21.600%
1.671%
1.723%
0.555%
0.492%
0.102%
0.308%
0.104%
0.123%
0.459%
0.431%
0.098%
0.185%
2.989%
3.262%
200609
20
$487,698,199
1590
59.588%
5.598%
19.603%
26.408%
$992,000
0.121%
0.000%
$214,271
0.026%
0.000%
21.600%
1.333%
1.572%
0.332%
0.440%
0.352%
0.314%
0.095%
0.126%
0.306%
0.440%
0.270%
0.314%
2.688%
3.208%
200610
21
$481,746,620
1568
58.861%
5.595%
13.215%
25.835%
$992,000
0.121%
0.000%
$214,271
0.026%
0.000%
21.600%
1.568%
1.594%
0.221%
0.319%
0.130%
0.191%
0.097%
0.128%
0.573%
0.638%
0.263%
0.383%
2.852%
3.253%
200611
22
$473,935,179
1539
57.907%
5.592%
17.348%
25.477%
$1,335,185
0.163%
0.852%
$279,893
0.034%
0.096%
20.963%
1.477%
2.079%
0.387%
0.325%
0.102%
0.195%
0.098%
0.130%
0.567%
0.585%
0.261%
0.390%
2.894%
3.704%
200612
23
$467,277,802
1512
57.093%
5.593%
15.133%
25.062%
$1,335,185
0.163%
0.000%
$279,893
0.034%
0.000%
20.963%
0.911%
1.124%
0.414%
0.661%
0.384%
0.331%
0.130%
0.198%
0.395%
0.463%
0.440%
0.529%
2.674%
3.307%
200701
24
$459,793,837
1489
56.179%
5.594%
17.141%
24.756%
$1,428,588
0.175%
0.240%
$280,025
0.034%
0.000%
19.602%
1.416%
1.813%
0.365%
0.470%
0.266%
0.470%
0.132%
0.201%
0.563%
0.470%
0.460%
0.604%
3.202%
4.030%
200702
25
$452,303,995
1461
55.264%
5.597%
17.411%
24.482%
$1,428,588
0.175%
0.000%
$280,025
0.034%
0.000%
19.602%
1.402%
1.164%
0.394%
0.479%
0.084%
0.205%
0.134%
0.205%
0.723%
0.684%
0.548%
0.753%
3.285%
3.491%
200703
26
$445,200,537
1443
54.396%
5.590%
16.815%
24.209%
$1,428,588
0.175%
0.000%
$280,132
0.034%
0.000%
19.609%
0.644%
0.832%
0.488%
0.554%
0.112%
0.208%
0.105%
0.139%
0.777%
0.762%
0.598%
0.901%
2.725%
3.396%
200704
27
$435,523,045
1408
53.214%
5.586%
22.724%
24.162%
$1,428,588
0.175%
0.000%
$280,132
0.034%
0.000%
19.609%
1.580%
1.562%
0.222%
0.355%
0.140%
0.213%
0.000%
0.000%
0.843%
0.781%
0.693%
1.065%
3.477%
3.977%
200705
28
$427,894,948
1384
52.282%
5.577%
18.630%
23.978%
$1,730,293
0.211%
0.828%
$280,132
0.034%
0.000%
16.190%
1.019%
1.084%
0.657%
0.723%
0.202%
0.361%
0.067%
0.072%
0.798%
0.578%
0.675%
1.156%
3.419%
3.974%
05/29/2007 Page 2 of 2

Principal Balance
1,007,134,254
Loan
Count
4,159
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
3/1/2005
242,158
6.0132
1.1
360
358.9
99.73
24.91
% Prepayment
% Interest
Penalty
% Buydown
Only
26.53
0.00
77.17
% Conforming
WAvg
Margin
WAvg
Roll Term
67.32
2.68
42.31

Product Type
10/20 12ML - IO
10/20 6ML - IO
1/29 6ML
3/27 12ML
3/27 12ML - IO
3/27 6ML
3/27 6ML - IO
5/25 12ML
5/25 12ML - IO
5/25 6ML
5/25 6ML - IO
7/23 12ML
7/23 12ML - IO
7/23 6ML
7/23 6ML - IO
Total:
Count
8
16
13
3
23
659
2294
193
162
207
563
1
6
1
10
4159
Percent
0.36
0.25
0.49
0.11
0.83
13.03
56.35
5.06
7.52
4.07
11.41
0.05
0.2
0.01
0.24
100.00%
Property Type
2-4 Family
Condo
Cooperative
PUD
SFR
Townhouse
Total:
Count
558
550
6
904
2139
2
4159
Percent
15.87
11.05
0.08
21.71
51.25
0.05
100.00%
Loan Purpose
R/T Refi
Purchase
C/O Refi
Total:
Count
735
2499
925
4159
Percent
17.69
57.71
24.6
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count
2037
136
1986
4159
Percent
60.70
3.63
35.67
100.00%
Original LTV
Count
Percent
20.01 - 25.00
7
0.08
25.01 - 30.00
11
0.23
30.01 - 35.00
4
0.08
35.01 - 40.00
10
0.28
40.01 - 45.00
16
0.25
45.01 - 50.00
33
0.93
50.01 - 55.00
29
0.67
55.01 - 60.00
55
1.74
60.01 - 65.00
72
2.17
65.01 - 70.00
211
5.84
70.01 - 75.00
316
9.19
75.01 - 80.00
3210
74.53
80.01 - 85.00
24
0.62
85.01 - 90.00
114
2.25
90.01 - 95.00
46
1.12
>= 95.01
1
0.02
Total:
4159 100.00%
W.A.: 77.29 | Low: 22.08 | High: 103.00
Coupon
Count
Percent
3.51 - 4.00
1
0.02
4.01 - 4.50
9
0.52
4.51 - 5.00
107
3.7
5.01 - 5.50
592
15.93
5.51 - 6.00
1502
34.98
6.01 - 6.50
1276
29.99
6.51 - 7.00
585
12.71
7.01 - 7.50
72
1.78
7.51 - 8.00
14
0.36
8.01 - 8.50
1
0.02
Total:
4159 100.00%
W.A.: 6.013 | Low: 3.875 | High: 8.50
State
CA
IL
FL
NY
AZ
VA
NV
MA
NJ
WA
CO
MD
TX
OR
GA
MN
NC
MI
OH
SC
PA
CT
UT
DC
ID
Count
925
367
306
164
265
168
178
119
111
154
157
112
154
119
115
77
80
84
80
42
52
32
44
27
42
FICO
Count
800 - 849
57
750 - 799
757
700 - 749
1515
650 - 699
1545
600 - 649
283
550 - 599
1
N/A
1
Total:
4159
W.A.: 707 | Low: 560 | High: 821
Percent
33.49
7.61
6.13
5.02
4.77
4.59
4.31
3.70
3.14
3.12
2.86
2.67
2.47
2.19
1.61
1.41
1.36
1.36
1.00
0.95
0.90
0.72
0.69
0.62
0.61
Percent
1.28
17.57
34.35
39.02
7.7
0.04
0.03
100.00%
State
MO
NH
MT
RI
IN
WI
ME
NM
KS
OK
DE
TN
WY
HI
VT
NE
LA
KY
WV
IA
AR
MS
Count
28
16
15
11
19
10
7
11
12
9
7
9
6
1
1
8
4
3
2
3
2
1
Percent
0.40
0.32
0.30
0.21
0.20
0.18
0.15
0.15
0.13
0.13
0.12
0.09
0.07
0.05
0.05
0.04
0.04
0.04
0.02
0.02
0.02
0.01
Total:
4159
100.00%
Servicer
BofA
GPM
NatCity
Total:
Count
Originator
BofA
GPM
NatCity
Total:
Count
Percent
396
14.13
3750
85.37
13
0.49
4159 100.00%
Percent
396
14.13
3750
85.37
13
0.49
4159 100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200505
$982,207,718
4058
98.559%
6.012%
15.751%
15.751%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.924%
2.292%
0.013%
0.025%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.937%
2.316%
200506
$961,388,944
3973
96.470%
6.008%
22.451%
19.172%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.239%
1.258%
0.283%
0.302%
0.066%
0.050%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.589%
1.611%
200507
$934,467,634
3873
93.768%
6.010%
28.677%
22.476%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.661%
1.498%
0.079%
0.077%
0.177%
0.207%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.917%
1.782%
200508
$908,828,707
3780
91.195%
6.007%
28.177%
23.946%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.097%
1.825%
0.237%
0.159%
0.166%
0.185%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.501%
2.169%
200509
$879,352,547
3670
88.238%
6.005%
32.480%
25.738%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.405%
1.362%
0.214%
0.191%
0.313%
0.300%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.932%
1.853%
200510
$854,371,251
3580
85.731%
6.000%
29.029%
26.301%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.953%
1.899%
0.215%
0.168%
0.419%
0.419%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.587%
2.486%
200511
$830,664,944
3492
83.352%
6.000%
28.444%
26.616%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.843%
1.947%
0.560%
0.544%
0.480%
0.487%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.883%
2.978%
200512
$801,340,619
3388
80.410%
5.996%
34.836%
27.702%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.932%
1.771%
0.571%
0.590%
0.723%
0.767%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.225%
3.129%
200601
$773,170,822
3288
77.583%
5.991%
34.714%
28.522%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.731%
1.703%
0.640%
0.517%
0.952%
1.004%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.322%
3.224%
200602
10
$748,143,921
3201
75.072%
5.987%
32.417%
28.926%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.688%
1.406%
0.273%
0.344%
1.226%
1.093%
0.275%
0.344%
0.000%
0.000%
0.000%
0.000%
3.462%
3.186%
200603
11
$723,871,114
3107
72.636%
5.986%
32.477%
29.261%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.714%
1.641%
0.486%
0.386%
1.433%
1.416%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.633%
3.444%
200604
12
$701,072,926
3009
70.348%
5.983%
31.679%
29.471%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.656%
1.628%
0.435%
0.432%
1.544%
1.462%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.636%
3.523%
200605
13
$675,262,596
2917
67.759%
5.979%
36.048%
30.005%
$248,000
0.025%
0.424%
$1,887
0.000%
0.002%
0.761%
1.980%
1.920%
0.477%
0.411%
1.737%
1.611%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.195%
3.942%
200606
14
$657,251,613
2842
65.951%
5.975%
27.481%
29.832%
$248,000
0.025%
0.000%
$6,409
0.001%
0.005%
2.584%
1.495%
1.830%
0.542%
0.493%
1.834%
1.654%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.871%
3.976%
200607
15
$638,510,045
2773
64.071%
5.970%
29.109%
29.789%
$248,000
0.025%
0.000%
$6,409
0.001%
0.000%
2.584%
2.295%
2.236%
0.758%
0.793%
1.831%
1.695%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.884%
4.724%
200608
16
$620,599,002
2697
62.273%
5.966%
28.699%
29.727%
$661,714
0.066%
0.775%
$138,564
0.014%
0.159%
20.940%
2.381%
2.225%
0.769%
0.556%
2.260%
2.151%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.411%
4.931%
200609
17
$601,739,756
2613
60.381%
5.964%
30.730%
29.791%
$889,712
0.089%
0.440%
$138,840
0.014%
0.000%
15.605%
2.234%
2.028%
0.620%
0.574%
2.677%
2.258%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.530%
4.860%
200610
18
$586,763,046
2554
58.878%
5.960%
25.867%
29.584%
$889,712
0.089%
0.000%
$138,840
0.014%
0.000%
15.605%
2.338%
2.428%
0.684%
0.666%
2.769%
2.310%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
5.790%
5.403%
200611
19
$567,712,197
2476
56.966%
5.958%
32.491%
29.744%
$2,006,208
0.201%
2.260%
$168,222
0.017%
0.035%
8.385%
1.969%
1.858%
0.413%
0.525%
1.002%
0.687%
0.275%
0.323%
1.005%
0.848%
0.740%
0.767%
5.403%
5.008%
200612
20
$556,431,145
2425
55.834%
5.952%
21.154%
29.343%
$2,797,738
0.281%
1.660%
$169,589
0.017%
0.002%
6.062%
2.460%
2.557%
0.654%
0.619%
1.187%
0.866%
0.280%
0.330%
1.004%
0.825%
0.755%
0.784%
6.340%
5.979%
200701
21
$542,999,020
2369
54.487%
5.950%
25.174%
29.154%
$3,619,331
0.363%
1.758%
$173,017
0.017%
0.004%
4.780%
2.641%
2.617%
0.730%
0.929%
0.886%
0.633%
0.477%
0.422%
1.364%
1.098%
0.956%
1.013%
7.054%
6.712%
200702
22
$528,369,909
2310
53.019%
5.949%
27.710%
29.094%
$4,319,331
0.433%
1.536%
$219,850
0.022%
0.056%
5.090%
2.259%
2.208%
0.789%
0.736%
0.940%
0.952%
0.460%
0.476%
1.624%
1.299%
0.990%
1.082%
7.061%
6.753%
200703
23
$519,002,766
2271
52.079%
5.945%
19.054%
28.689%
$4,319,331
0.433%
0.000%
$219,850
0.022%
0.000%
5.090%
2.750%
2.510%
0.706%
0.837%
0.884%
0.705%
0.419%
0.440%
1.541%
1.497%
1.360%
1.277%
7.659%
7.266%
200704
24
$509,468,330
2233
51.122%
5.940%
19.685%
28.340%
$4,319,331
0.433%
0.000%
$219,850
0.022%
0.000%
5.090%
2.243%
2.508%
0.707%
0.851%
1.101%
0.940%
0.501%
0.493%
1.218%
1.209%
1.711%
1.612%
7.480%
7.613%
200705
25
$498,188,249
2187
49.990%
5.940%
23.308%
28.150%
$5,047,231
0.506%
1.701%
$477,818
0.048%
0.311%
9.467%
1.362%
1.280%
0.917%
1.143%
1.079%
1.006%
0.534%
0.549%
1.569%
1.463%
1.660%
1.646%
7.122%
7.087%
05/29/2007 Page 2 of 2

Principal Balance
495,361,119
Loan
Count
2,181
Average
4/1/2005
227,126
WAvg Coupon
WA Age
WAvg
Original
Term
6.3996
0.6
360
WAvg
Remaining % Original LTV over 80% WAvg Mortgage
% Prepayment
%
Term
Penalty
Buydown
359.4
99.32
24.81
0.00
0.00
% Interest
Only
% Conforming
87.57
72.51
WAvg
Margin
WAvg
Roll Term
2.75
39.65

Product Type
10/20 6ML
10/20 6ML - IO
3/27 6ML
3/27 6ML - IO
5/25 6ML
5/25 6ML - IO
7/23 6ML
7/23 6ML - IO
Total:
Count
3
7
265
1502
44
350
1
9
2181
Percent
0.05
0.21
10.68
72.78
1.65
14.09
0.05
0.48
100.00%
Property Type
2-Family
3-Family
4-Family
Condo - High
Condo - Low
Condo - Mid
Condo - Site
Cooperative
PUD
PUD Attached
PUD Detached
SFR
SFR-Attached
Total:
Count
158
62
86
29
236
16
3
3
1
101
320
1101
65
2181
Percent
7.76
3.86
5.28
1.61
8.24
0.88
0.1
0.32
0.09
3.95
14.35
51.16
2.4
100.00%
FICO
Count
Percent
800 - 849
29
1.08
750 - 799
383
16.69
700 - 749
749
31.14
650 - 699
882
43.43
600 - 649
138
7.66
Total:
2181
100.00%
W.A.: 705 | Low: 620 | High: 814
Original LTV
Count
Percent
20.01 - 25.00
2
0.08
25.01 - 30.00
2
0.05
30.01 - 35.00
4
0.11
35.01 - 40.00
4
0.22
40.01 - 45.00
7
0.38
45.01 - 50.00
6
0.24
50.01 - 55.00
10
0.51
55.01 - 60.00
19
0.83
60.01 - 65.00
35
2.04
65.01 - 70.00
109
6.78
70.01 - 75.00
164
8.76
75.01 - 80.00
1701
74.7
80.01 - 85.00
17
0.86
85.01 - 90.00
72
3.23
90.01 - 95.00
29
1.22
Total:
2181
100.00%
W.A.: 77.94 | Low: 22.40 | High: 95.00
Coupon
Count
Percent
4.51 - 5.00
2
0.09
5.01 - 5.50
78
3.47
5.51 - 6.00
492
22.49
6.01 - 6.50
845
38.86
6.51 - 7.00
595
27.11
7.01 - 7.50
137
6.63
7.51 - 8.00
27
1.06
8.01 - 8.50
4
0.27
8.51 - 9.00
1
0.03
Total:
2181
100.00%
W.A.: 6.40 | Low: 4.875 | High: 8.625
State
CA
AZ
FL
NY
IL
NV
VA
MA
WA
CO
MD
NJ
TX
GA
MN
OR
MI
OH
CT
PA
NC
Loan Purpose
R/T Refi
Purchase
C/O Refi
Total:
Count
Occupany Status
Primary
Secondary
Investor
Total:
Count
Count
383
198
179
85
119
96
94
71
87
108
75
51
75
98
52
61
54
57
15
26
31
Percent
28.15
6.73
6.69
6.57
4.97
4.67
4.64
4.59
3.81
3.59
3.05
3.03
2.65
2.45
2.13
2.11
1.54
1.30
0.95
0.84
0.84
353
1428
400
2181
Percent
15.82
61.88
22.3
100.00%
901
62
1218
2181
Percent
54.25
2.62
43.13
100.00%
State
UT
DC
SC
ID
NM
MT
TN
MO
NH
RI
IN
DE
KS
KY
LA
NE
WY
OK
IA
AL
MS
Total:
Count
24
12
17
19
11
8
15
14
8
5
7
3
6
3
1
4
2
2
1
2
2
2181
Percent
0.65
0.60
0.49
0.39
0.38
0.34
0.33
0.33
0.30
0.21
0.14
0.11
0.10
0.08
0.06
0.04
0.03
0.03
0.03
0.02
0.02
100.00%
Originator
GPM
Total:
Count
Percent
2181
100
2181 100.00%
Servicer
GPM
Total:
Count
Percent
2181
100
2181 100.00%
05/29/2007 Page 1 of 2

Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200505
$492,589,565
2170
99.440%
6.400%
200506
$482,307,947
2134
97.365%
6.399%
200507
$471,181,083
2093
95.119%
6.395%
200508
$456,505,400
2041
92.156%
200509
$439,849,774
1980
200510
$426,718,782
200511
200512
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
6.380%
6.380%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
22.254%
14.686%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.766%
2.624%
0.057%
0.047%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.823%
2.671%
24.320%
18.027%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.184%
1.720%
0.132%
0.334%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.316%
2.054%
6.392%
31.494%
21.625%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.521%
2.058%
0.377%
0.343%
0.062%
0.245%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.960%
2.646%
88.794%
6.391%
35.888%
24.713%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.440%
1.313%
0.353%
0.303%
0.088%
0.303%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.881%
1.919%
1931
86.143%
6.384%
30.386%
25.692%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.545%
1.657%
0.240%
0.311%
0.417%
0.570%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.203%
2.538%
$415,339,953
1885
83.846%
6.372%
27.589%
25.968%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.093%
2.122%
0.377%
0.424%
0.454%
0.637%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.924%
3.183%
$400,490,816
1828
80.848%
6.373%
35.296%
27.206%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.142%
2.243%
0.536%
0.383%
0.651%
0.821%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
3.329%
3.446%
200601
$390,026,821
1781
78.736%
6.368%
27.103%
27.197%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.569%
2.414%
0.654%
0.618%
0.870%
0.898%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
4.094%
3.930%
200602
10
$379,234,874
1746
76.557%
6.367%
28.474%
27.328%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.673%
1.718%
1.038%
0.630%
0.858%
0.802%
0.170%
0.344%
0.000%
0.000%
0.000%
0.000%
3.739%
3.494%
200603
11
$370,832,379
1716
74.861%
6.363%
23.452%
26.987%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.818%
1.981%
0.501%
0.524%
1.490%
0.991%
0.290%
0.466%
0.000%
0.000%
0.000%
0.000%
4.099%
3.963%
200604
12
$352,019,619
1654
71.063%
6.359%
46.372%
28.843%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.237%
1.209%
0.320%
0.484%
0.467%
0.484%
0.314%
0.484%
1.120%
0.423%
0.039%
0.121%
3.497%
3.204%
200605
13
$341,814,722
1610
69.003%
6.347%
29.624%
28.906%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.286%
2.484%
0.749%
0.683%
0.381%
0.435%
0.172%
0.248%
1.563%
1.056%
0.040%
0.124%
6.190%
5.031%
200606
14
$331,902,490
1566
67.002%
6.342%
29.632%
28.960%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.179%
2.746%
0.487%
0.319%
0.372%
0.447%
0.258%
0.319%
1.283%
1.213%
0.041%
0.128%
4.620%
5.172%
200607
15
$321,450,865
1525
64.892%
6.336%
31.766%
29.154%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.399%
2.689%
0.594%
0.787%
0.785%
0.525%
0.332%
0.393%
0.427%
0.459%
0.444%
0.590%
5.982%
5.443%
200608
16
$312,662,371
1487
63.118%
6.335%
28.171%
29.095%
$1,041,500
0.210%
3.819%
$22,398
0.005%
0.054%
2.151%
3.300%
3.093%
1.235%
0.874%
0.689%
0.874%
0.235%
0.336%
0.668%
0.605%
0.449%
0.605%
6.576%
6.389%
200609
17
$304,712,252
1445
61.513%
6.335%
26.458%
28.946%
$1,454,850
0.294%
1.575%
$83,407
0.017%
0.148%
5.733%
3.203%
2.284%
0.749%
0.554%
1.204%
1.038%
0.241%
0.346%
0.786%
0.761%
0.577%
0.692%
6.760%
5.675%
200610
18
$297,769,943
1415
60.112%
6.334%
24.026%
28.684%
$2,018,250
0.407%
2.196%
$85,581
0.017%
0.005%
4.240%
2.594%
2.403%
1.701%
0.989%
0.783%
0.919%
0.176%
0.283%
1.520%
1.131%
0.543%
0.636%
7.318%
6.360%
200611
19
$288,558,980
1378
58.252%
6.331%
31.288%
28.826%
$2,559,502
0.517%
2.160%
$216,862
0.044%
0.318%
8.473%
2.317%
2.250%
1.033%
1.016%
1.352%
1.089%
0.120%
0.218%
1.510%
0.943%
0.605%
0.798%
6.936%
6.314%
200612
20
$280,601,421
1348
56.646%
6.324%
28.376%
28.806%
$2,754,790
0.556%
0.809%
$444,264
0.090%
0.551%
16.127%
2.667%
2.522%
0.933%
0.593%
1.530%
1.632%
0.124%
0.223%
1.553%
0.964%
0.594%
0.742%
7.401%
6.677%
200701
21
$273,262,798
1319
55.164%
6.319%
27.112%
28.729%
$2,754,790
0.556%
0.000%
$444,264
0.090%
0.000%
16.127%
3.376%
2.805%
1.268%
1.061%
1.055%
0.986%
0.226%
0.227%
1.328%
1.061%
1.578%
1.365%
8.832%
7.506%
200702
22
$266,960,434
1292
53.892%
6.316%
24.286%
28.535%
$2,967,147
0.599%
0.929%
$444,264
0.090%
0.000%
14.973%
2.596%
2.632%
1.184%
1.006%
0.882%
0.774%
0.450%
0.387%
1.534%
1.471%
1.493%
1.471%
8.138%
7.740%
200703
23
$261,672,956
1273
52.825%
6.312%
21.198%
28.234%
$2,967,147
0.599%
0.000%
$444,264
0.090%
0.000%
14.973%
2.493%
2.435%
0.639%
0.628%
1.109%
0.786%
0.380%
0.393%
1.902%
1.728%
1.523%
1.493%
8.047%
7.463%
200704
24
$255,531,088
1244
51.585%
6.312%
24.662%
28.091%
$2,967,147
0.599%
0.000%
$444,264
0.090%
0.000%
14.973%
2.603%
2.331%
0.491%
0.563%
1.235%
0.804%
0.205%
0.322%
1.546%
1.608%
2.144%
1.849%
8.224%
7.476%
200705
25
$250,522,549
1220
50.574%
6.313%
20.997%
27.822%
$3,162,036
0.638%
0.911%
$497,327
0.100%
0.129%
15.728%
2.340%
2.705%
1.146%
1.148%
1.361%
0.902%
0.179%
0.246%
1.306%
1.475%
2.168%
1.967%
8.501%
8.443%
1M CPR
(2)
05/29/2007 Page 2 of 2

Principal Balance
1,086,958,012
Loan
Count
1,654
Cut-off
Date
Average
Balance
6/1/2005
657,169
WAvg Coupon
WA
Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
4.3676
12.4
359.7
347.3
100
25.00
% Prepayment
%
Penalty
Buydown
0.00
0.00
% Interest
Only
76.07
% Conforming
WAvg
Margin
WAvg
Roll
Term
0.69
2.75
47.56

Product Type
5/15 1YRCMT
5/25 1YRCMT
5/25 1YRCMT-IO
Total:
Count
4
423
1227
1654
Percent
0.24
23.69
76.07
100.00%
Property
2-Family
Condo - High
Condo - Low
Cooperative
PUD Detach
SFR
Total:
Count
25
61
175
1
5
1387
1654
Percent
1.67
3.17
8.42
0.07
0.18
86.48
100.00%
Loan Purpose
R/T Refi
Purchase
C/O Refi
Total:
Count
802
600
252
1654
Percent
49.24
35.58
15.18
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count
1545
109
0
1654
Percent
93.25
6.75
0.00
100.00%
Original LTV
Count Percent
20.01 - 25.00
3
0.1
25.01 - 30.00
11
0.73
30.01 - 35.00
9
0.59
35.01 - 40.00
29
1.82
40.01 - 45.00
38
2.79
45.01 - 50.00
56
3.86
50.01 - 55.00
57
4.08
55.01 - 60.00
92
7.03
60.01 - 65.00
85
5.99
65.01 - 70.00
143
10.48
70.01 - 75.00
155
10.26
75.01 - 80.00
210
13.17
80.01 - 85.00
198
10.71
85.01 - 90.00
567
28.35
90.01 - 95.00
1
0.04
Total:
1654 100.00%
W.A.: 63.34 | Low: 11.07 | High: 87.66
FICO
Count Percent
800 - 849
39
2.22
750 - 799
692
42.29
700 - 749
617
37.39
650 - 699
280
16.46
600 - 649
24
1.52
N/A
2
0.12
Total:
1654 100.00%
W.A.: 738 | Low: 618 | High: 817
State
CA
CO
NV
AZ
WA
NY
CT
OR
NJ
MN
UT
TX
NC
IL
ID
DC
MA
Count
1428
29
30
27
26
18
13
12
8
7
6
5
3
3
4
3
3
Coupon
Count
2.01 - 2.50
2
3.01 - 3.50
1
3.51 - 4.00
7
4.01 - 4.50
1644
Total:
1654
W.A.: 4.368 | Low: 2.375 | High: 4.50
Percent
84.83
2.34
1.90
1.68
1.61
1.40
0.93
0.73
0.46
0.40
0.32
0.29
0.27
0.26
0.24
0.23
0.22
Percent
0.18
0.09
0.51
99.21
100.00%
State
FL
HI
NE
WY
MT
ME
PA
VA
OH
IA
VT
MI
GA
WI
RI
MD
Count
5
2
3
1
2
1
2
3
1
1
1
1
2
2
1
1
Percent
0.22
0.18
0.18
0.17
0.16
0.12
0.12
0.10
0.10
0.09
0.09
0.09
0.09
0.07
0.06
0.04
Total:
1654
100.00%
Servicer
Wells
Total:
Count
Percent
1654
100
1654 100.00%
Originator
Wells
Total:
Count
Percent
1654
100
1654 100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200507
$1,069,588,387
1622
98.402%
4.368%
17.219%
17.219%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.079%
0.123%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.079%
0.123%
200508
$1,053,111,622
1601
96.886%
4.367%
16.631%
16.929%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.164%
0.187%
0.036%
0.062%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.200%
0.250%
200509
$1,031,739,004
1567
94.920%
4.367%
21.465%
18.473%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.255%
0.255%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.255%
0.255%
200510
$1,014,502,798
1539
93.334%
4.367%
17.943%
18.345%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.274%
0.195%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.274%
0.195%
200511
$1,004,776,341
1523
92.439%
4.366%
10.521%
16.842%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.046%
0.066%
0.149%
0.131%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.195%
0.197%
200512
$990,696,389
1502
91.144%
4.366%
15.202%
16.576%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.048%
0.067%
0.000%
0.000%
0.000%
0.000%
0.082%
0.067%
0.000%
0.000%
0.000%
0.000%
0.130%
0.133%
200601
$974,640,236
1479
89.667%
4.366%
17.436%
16.704%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.076%
0.068%
0.000%
0.000%
0.000%
0.000%
0.083%
0.068%
0.000%
0.000%
0.000%
0.000%
0.159%
0.135%
200602
$967,943,857
1472
89.051%
4.366%
7.531%
15.614%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.270%
0.204%
0.000%
0.000%
0.000%
0.000%
0.084%
0.068%
0.000%
0.000%
0.000%
0.000%
0.353%
0.272%
200603
$963,044,880
1463
88.600%
4.365%
5.483%
14.548%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.326%
0.342%
0.175%
0.068%
0.000%
0.000%
0.084%
0.068%
0.000%
0.000%
0.000%
0.000%
0.586%
0.478%
200604
10
$949,972,768
1444
87.397%
4.365%
14.744%
14.572%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.113%
0.138%
0.000%
0.000%
0.178%
0.069%
0.085%
0.069%
0.000%
0.000%
0.000%
0.000%
0.376%
0.277%
200605
11
$942,598,023
1434
86.719%
4.364%
8.518%
14.043%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.086%
0.070%
0.000%
0.000%
0.000%
0.000%
0.086%
0.070%
200606
12
$923,063,611
1408
84.922%
4.365%
21.871%
14.728%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.287%
0.355%
0.000%
0.000%
0.000%
0.000%
0.087%
0.071%
0.000%
0.000%
0.000%
0.000%
0.375%
0.426%
200607
13
$909,993,699
1390
83.719%
4.364%
15.344%
14.780%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.110%
0.072%
0.000%
0.000%
0.039%
0.072%
0.088%
0.072%
0.000%
0.000%
0.000%
0.000%
0.238%
0.216%
200608
14
$904,069,899
1380
83.174%
4.364%
7.116%
14.259%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.131%
0.145%
0.111%
0.072%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.242%
0.217%
200609
15
$892,204,761
1364
82.083%
4.364%
14.270%
14.264%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.259%
0.220%
0.000%
0.000%
0.112%
0.073%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.371%
0.293%
200610
16
$883,037,992
1347
81.239%
4.364%
11.251%
14.083%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.108%
0.074%
0.072%
0.074%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.180%
0.148%
200611
17
$876,250,197
1337
80.615%
4.364%
8.423%
13.764%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200612
18
$869,307,767
1327
79.976%
4.364%
8.683%
13.494%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200701
19
$860,957,615
1314
79.208%
4.364%
10.522%
13.344%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.070%
0.152%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.070%
0.152%
200702
20
$852,192,373
1303
78.402%
4.364%
11.142%
13.239%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.197%
0.153%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.197%
0.153%
200703
21
$841,297,770
1289
77.399%
4.363%
13.905%
13.275%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.059%
0.078%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.059%
0.078%
200704
22
$831,002,671
1275
76.452%
4.363%
13.330%
13.282%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.284%
0.235%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.284%
0.235%
200705
23
$824,637,167
1266
75.867%
4.363%
8.382%
13.078%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.221%
0.158%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.221%
0.158%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2005-E
Principal Balance
1,409,032,983
Loan
Count
3,486
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
6/1/2005
404,198
4.4064
6.4
WAvg
WAvg
WAvg Mortgage
% Prepayment
%
Original Term
Term
Penalty
Buydown
359.7
353.3
94.62
24.96
19.41
0.18
% Interest Only
% Conforming
WAvg
Margin
43.95
26.05
2.65
WAvg
Roll
Term
35.68

Product Type
10/20 1YR CMT
10/20 12ML
10/20 12ML - IO
10/20 6ML - IO
10/5 12ML
1MO COFI NPP
1MO COFI PP1H
1MO COFI PP1S
1MO COFI PP3H
1MO COFI PP3S
1MO LIBOR NPP
1MO LIBOR PP1H
1MO LIBOR PP3H
2/28 6ML - IO
3/27 1YR CMT
3/27 12ML
3/27 12ML - IO
3/27 6ML
3/27 6ML - IO
5/10 12ML
5/15 1YR CMT
5/15 1YR CMT - IO
5/20 1YR CMT - IO
5/20 12ML
5/25 1YR CMT
5/25 1YR CMT - IO
5/25 12ML
5/25 12ML - IO
5/25 6ML
5/25 6ML - IO
6ML - IO
7/23 1YR CMT
7/23 12ML
7/23 12ML - IO
7/23 6ML
7/23 6ML - IO
Total:
Loan Purpose
R/T Refi
Purchase
C/O Refi
Total:
Count
70
112
17
3
1
517
202
1
183
80
161
173
1
11
1
28
174
8
502
1
1
1
1
2
163
222
260
249
3
95
151
1
82
3
2
4
3486
Count
451
1639
540
2630
Percent
3.48
4.06
0.61
0.08
0.03
11.55
5.2
0.01
5.3
1.59
3.43
3.57
0.02
0.28
0.03
0.86
6.5
0.15
11.49
0.02
0.05
0.09
0.03
0.03
6.92
10.65
5.01
8.37
0.03
1.74
3.88
0.04
4.65
0.14
0.04
0.1
100.00%
Percent
18.95
60.04
21.01
100.00%
Original LTV
Count
10.01 - 15.00
3
15.01 - 20.00
3
20.01 - 25.00
12
25.01 - 30.00
27
30.01 - 35.00
21
35.01 - 40.00
34
40.01 - 45.00
53
45.01 - 50.00
75
50.01 - 55.00
109
55.01 - 60.00
118
60.01 - 65.00
167
65.01 - 70.00
328
70.01 - 75.00
390
75.01 - 80.00
2039
80.01 - 85.00
17
85.01 - 90.00
63
>= 95.01
27
Total:
3486
W.A.: 70.77 | Low: 10.49 | High: 95.00
Percent
0.16
0.11
0.51
0.87
1.05
1.23
2.12
3.28
4.45
4.98
6.6
10.87
13.18
48.83
0.24
1.15
0.38
100.00%
Property
2-Family
3-Family
4-Family
Condo
Condo - High
Condo - Low
Condo - Mid
Condo - Site
Cooperative
PUD
PUD Attach
PUD Detach
SFR
Townhouse
Total:
Count
72
12
17
246
15
189
6
3
34
73
66
598
2152
3
3486
Percent
1.88
0.31
0.56
5.03
0.62
4.59
0.15
0.12
1.48
2.82
1.3
15.2
65.91
0.03
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count
2932
215
339
3486
Percent
87.36
6.64
6.00
100.00%
State
CA
FL
NY
NV
VA
NJ
AZ
IL
CO
MA
MD
WA
CT
GA
NC
HI
SC
TX
MN
MI
OR
UT
DC
Coupon
Count
0.51 - 1.00
1.01 - 1.50
1.51 - 2.00
2.01 - 2.50
2.51 - 3.00
3.01 - 3.50
3.51 - 4.00
4.01 - 4.50
4.51 - 5.00
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
6.51 - 7.00
7.01 - 7.50
7.51 - 8.00
Total:
W.A.: 4.406 | Low: 1.00 | High: 7.75
Count
1509
336
113
151
118
101
119
109
80
73
85
79
27
56
55
22
39
41
42
36
37
24
18
Percent
52.93
7.03
4.90
3.55
2.97
2.93
2.72
2.63
2.21
2.08
1.84
1.72
1.22
1.16
0.95
0.87
0.87
0.80
0.78
0.71
0.61
0.51
0.49
487
179
208
68
7
8
162
406
186
594
787
296
83
13
2
3486
Percent
12.33
3.05
4.87
1.20
0.09
0.05
4.16
18.17
6.49
19.1
20.37
7.53
2.23
0.29
0.06
100.00%
State
PA
OH
MO
NM
WI
TN
ID
KY
RI
AR
OK
IN
NH
AL
MT
IA
DE
KS
VT
SD
MS
NE
LA
Total:
Count
25
28
22
14
19
19
11
10
5
5
11
7
5
3
7
8
4
5
2
1
2
2
1
3486
Percent
0.48
0.37
0.33
0.32
0.31
0.23
0.21
0.18
0.14
0.12
0.12
0.11
0.10
0.09
0.09
0.09
0.07
0.05
0.03
0.02
0.02
0.01
0.01
100.00%
FICO
Count
Percent
800 - 849
83
2.40
750 - 799
962
30.48
700 - 749
1274
35.19
650 - 699
974
26.74
600 - 649
191
5.1
N/A
2
0.09
Total:
3486 100.00%
W.A.: 724 | Low: 607 | High: 819
Originator/Servicer
BofA
Chase
Countrywide
GPM
NatCity
Wells Fargo
Total:
Count
565
261
1493
628
151
388
3486
Percent
15.04
12.16
37.28
13.9
3.88
17.74
100.00%
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2005-00E
Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200507
$1,386,914,858
3430
98.430%
5.188%
17.238%
17.232%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.528%
0.612%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.528%
0.612%
200508
$1,351,370,928
3357
95.908%
5.368%
26.859%
22.188%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.283%
1.430%
0.067%
0.089%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.351%
1.519%
200509
$1,308,970,066
3261
92.898%
5.464%
31.939%
25.577%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.433%
0.429%
0.113%
0.092%
0.053%
0.061%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.598%
0.583%
200510
$1,274,821,879
3185
90.475%
5.484%
27.354%
26.019%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.962%
1.130%
0.000%
0.000%
0.031%
0.031%
0.000%
0.000%
0.020%
0.031%
0.000%
0.000%
1.014%
1.193%
200511
$1,244,001,710
3104
88.288%
5.588%
25.644%
25.938%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.072%
1.256%
0.192%
0.226%
0.032%
0.032%
0.000%
0.000%
0.021%
0.032%
0.000%
0.000%
1.317%
1.546%
200512
$1,203,549,132
2995
85.417%
5.624%
32.938%
27.150%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.545%
1.770%
0.170%
0.134%
0.106%
0.100%
0.000%
0.000%
0.055%
0.067%
0.000%
0.000%
1.876%
2.070%
200601
$1,182,758,977
2931
83.941%
5.645%
19.115%
26.048%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.146%
1.501%
0.213%
0.205%
0.174%
0.136%
0.013%
0.034%
0.088%
0.102%
0.000%
0.000%
1.634%
1.979%
200602
$1,165,178,999
2882
82.694%
5.683%
16.737%
24.938%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.310%
1.423%
0.226%
0.208%
0.140%
0.139%
0.028%
0.069%
0.132%
0.139%
0.000%
0.000%
1.835%
1.978%
200603
$1,146,841,534
2830
81.392%
5.718%
17.648%
24.156%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.578%
1.696%
0.323%
0.424%
0.074%
0.071%
0.028%
0.071%
0.183%
0.177%
0.000%
0.000%
2.186%
2.438%
200604
10
$1,115,307,717
2748
79.154%
5.736%
28.715%
24.619%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.871%
0.946%
0.300%
0.364%
0.195%
0.218%
0.029%
0.073%
0.070%
0.109%
0.000%
0.000%
1.464%
1.710%
200605
11
$1,080,423,653
2663
76.678%
5.766%
31.944%
25.311%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.393%
1.615%
0.186%
0.300%
0.213%
0.188%
0.030%
0.075%
0.111%
0.188%
0.000%
0.000%
1.933%
2.366%
200606
12
$1,046,001,819
2575
74.235%
5.809%
32.434%
25.927%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.782%
1.903%
0.275%
0.311%
0.255%
0.272%
0.031%
0.078%
0.155%
0.233%
0.000%
0.000%
2.498%
2.796%
200607
13
$1,013,059,028
2489
71.897%
5.799%
32.109%
26.417%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.634%
1.607%
0.171%
0.241%
0.264%
0.241%
0.069%
0.121%
0.253%
0.321%
0.000%
0.000%
2.392%
2.531%
200608
14
$991,297,203
2429
70.353%
5.823%
23.200%
26.187%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.062%
1.276%
0.342%
0.329%
0.237%
0.206%
0.033%
0.082%
0.352%
0.412%
0.043%
0.082%
2.070%
2.388%
200609
15
$965,812,369
2363
68.544%
5.845%
27.100%
26.243%
$215,658
0.015%
0.261%
$1,411
0.000%
0.001%
0.654%
1.332%
1.439%
0.152%
0.254%
0.343%
0.296%
0.053%
0.127%
0.337%
0.381%
0.061%
0.085%
2.278%
2.581%
200610
16
$945,961,104
2311
67.135%
5.873%
22.359%
26.000%
$215,658
0.015%
0.000%
$1,411
0.000%
0.000%
0.654%
1.691%
1.904%
0.386%
0.303%
0.170%
0.216%
0.055%
0.130%
0.308%
0.346%
0.062%
0.087%
2.673%
2.986%
200611
17
$923,771,871
2254
65.561%
5.877%
25.078%
25.940%
$215,658
0.015%
0.000%
$1,411
0.000%
0.000%
0.654%
1.932%
2.130%
0.363%
0.444%
0.479%
0.355%
0.017%
0.044%
0.262%
0.399%
0.087%
0.133%
3.139%
3.505%
200612
18
$901,203,647
2187
63.959%
5.887%
25.971%
25.935%
$215,658
0.015%
0.000%
$1,411
0.000%
0.000%
0.654%
2.321%
2.515%
0.442%
0.457%
0.508%
0.549%
0.018%
0.046%
0.158%
0.320%
0.089%
0.137%
3.536%
4.024%
200701
19
$884,894,673
2136
62.802%
5.886%
19.978%
25.627%
$215,658
0.015%
0.000%
$1,411
0.000%
0.000%
0.654%
2.496%
2.856%
0.662%
0.702%
0.493%
0.468%
0.039%
0.094%
0.304%
0.468%
0.090%
0.140%
4.084%
4.728%
200702
20
$861,701,752
2070
61.156%
5.871%
27.546%
25.719%
$215,658
0.015%
0.000%
$1,411
0.000%
0.000%
0.654%
1.855%
1.932%
0.558%
0.676%
0.425%
0.435%
0.065%
0.097%
0.450%
0.628%
0.112%
0.193%
3.466%
3.961%
200703
21
$847,441,141
2033
60.143%
5.835%
18.380%
25.381%
$215,658
0.015%
0.000%
$1,411
0.000%
0.000%
0.654%
2.223%
2.361%
0.309%
0.295%
0.466%
0.492%
0.079%
0.197%
0.756%
0.935%
0.133%
0.246%
3.966%
4.525%
200704
22
$830,871,982
1988
58.968%
5.826%
21.298%
25.196%
$215,658
0.015%
0.000%
$1,411
0.000%
0.000%
0.654%
1.894%
2.213%
0.484%
0.503%
0.399%
0.352%
0.089%
0.101%
0.839%
1.006%
0.228%
0.402%
3.934%
4.577%
200705
23
$813,109,153
1933
57.707%
5.815%
22.993%
25.099%
$506,259
0.036%
0.419%
$58,627
0.004%
0.049%
11.581%
1.750%
1.914%
0.665%
0.724%
0.322%
0.207%
0.220%
0.259%
0.925%
0.983%
0.258%
0.466%
4.141%
4.553%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2005-F
Principal Balance
1,034,169,983
Loan
Count
2,399
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
8/1/2005
431,084
4.8407
1.4
360
358.6
98.67
24.92
% Prepayment
Penalty
% Buydown
28.62
0.09
% Interest
Only
% Conforming
WAvg
Margin
WAvg
Roll
Term
65.00
18.27
2.46
44.99

Product Type
10/20 12ML
10/20 12ML - IO
3/27 12ML
3/27 12ML - IO
3/27 1YR CMT
5/25 1YR CMT
5/25 12ML
5/25 12ML - IO
5/25 1YR CMT
7/23 12ML
7/23 12ML - IO
MTA PP1H
Total:
Count
4
110
58
367
2
5
293
949
1
23
75
512
2399
Percent
0.23
5.44
2.39
16.94
0.09
0.1
8.52
39.61
0.04
0.41
3.02
23.22
100.00%
Property Type
2-Family
3-Family
4-Family
Condo - Low
Condominium
Cooperative
PUD
PUD Attach
PUD Detach
SFR
Townhouse
Total:
Count
37
12
16
181
231
1
338
45
206
1313
19
2399
Percent
1.9
0.61
0.82
4.86
9.66
0.05
16.57
1.15
7.51
56.49
0.39
100.00%
Loan Purpose
R/T Refi
Purchase
C/O Refi
Total:
Count
239
1687
473
2399
Percent
12.13
65
22.87
100.00%
Occupany Status
Primary
Secondary
Investor
Total:
Count
1976
171
252
2399
Percent
83.17
7.28
9.55
100.00%
Original LTV
Count
Percent
10.01 - 15.00
1
0.03
15.01 - 20.00
4
0.25
20.01 - 25.00
2
0.03
25.01 - 30.00
1
0
30.01 - 35.00
9
0.55
35.01 - 40.00
10
0.54
40.01 - 45.00
19
0.67
45.01 - 50.00
24
1.54
50.01 - 55.00
33
2.17
55.01 - 60.00
50
2.77
60.01 - 65.00
85
5.18
65.01 - 70.00
187
11.01
70.01 - 75.00
245
13.15
75.01 - 80.00
1637
58.79
80.01 - 85.00
7
0.24
85.01 - 90.00
69
2.5
90.01 - 95.00
16
0.58
Total:
2399 100.00%
W.A.: 74.62 | Low: 11.11 | High: 95.00
Coupon
Count
Percent
0.51 - 1.00
244
11.55
1.01 - 1.50
110
4.77
1.51 - 2.00
41
2.01
2.01 - 2.50
26
0.83
2.51 - 3.00
13
0.53
3.01 - 3.50
9
0.25
3.51 - 4.00
1
0.11
4.01 - 4.50
16
0.87
4.51 - 5.00
222
8
5.01 - 5.50
661
25.15
5.51 - 6.00
645
26.09
6.01 - 6.50
280
13.46
6.51 - 7.00
100
4.96
7.01 - 7.50
22
1.05
7.51 - 8.00
8
0.32
8.01 - 8.50
1
0.04
Total:
2399 100.00%
W.A.: 4.841 | Low: 1.00 | High: 8.125
State
CA
FL
VA
NV
MD
AZ
IL
CO
GA
MA
NC
NY
NJ
SC
HI
TX
WA
CT
UT
MN
DC
MI
MO
OH
Count
1057
279
119
105
77
78
57
49
59
38
62
23
31
46
14
43
30
16
16
18
14
15
16
9
Percent
52.79
10.61
4.32
4.12
2.71
2.65
1.98
1.83
1.73
1.54
1.42
1.34
1.31
1.29
1.18
0.89
0.87
0.75
0.69
0.69
0.47
0.47
0.42
0.39
FICO
Count
800 - 849
55
750 - 799
645
700 - 749
869
650 - 699
694
600 - 649
131
550 - 599
1
N/A
4
Total:
2399
W.A.: 719 | Low: 583 | High: 833
Percent
2.08
26.69
33.97
30.59
6.27
0.01
0.38
100.00%
State
OR
PA
AL
ID
ME
KS
WI
NM
TN
KY
WV
RI
IA
NH
IN
VT
WY
MT
AR
OK
DE
LA
MS
ND
Total:
Count
12
12
6
10
4
6
9
5
10
3
4
4
8
4
5
3
3
2
5
3
1
4
3
2
2399
Percent
0.38
0.32
0.26
0.26
0.25
0.23
0.22
0.22
0.18
0.15
0.12
0.11
0.10
0.10
0.10
0.09
0.08
0.07
0.07
0.06
0.06
0.06
0.05
0.02
100.00%
Servicer
BofA
Countrywide
Total:
Count
Percent
1130
37.65
1269
62.35
2399 100.00%
Originator
BofA
Countrywide
Total:
Count
Percent
1130
37.65
1269
62.35
2399 100.00%
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2005-00F
Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200509
$1,018,356,328
2372
98.471%
5.678%
17.045%
17.040%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.047%
0.843%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.047%
0.843%
200510
$1,001,059,428
2341
96.798%
5.771%
18.833%
17.936%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.340%
1.153%
0.156%
0.128%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.496%
1.282%
200511
$983,804,871
2309
95.130%
5.803%
19.113%
18.325%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.235%
1.083%
0.231%
0.173%
0.171%
0.130%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.637%
1.386%
200512
$969,745,037
2283
93.770%
5.857%
16.203%
17.796%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.919%
0.876%
0.299%
0.263%
0.189%
0.175%
0.123%
0.088%
0.120%
0.088%
0.000%
0.000%
1.649%
1.489%
200601
$955,664,423
2253
92.409%
5.880%
16.470%
17.527%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.676%
1.553%
0.098%
0.089%
0.313%
0.266%
0.125%
0.089%
0.121%
0.089%
0.000%
0.000%
2.333%
2.086%
200602
$944,245,873
2229
91.305%
5.906%
13.850%
16.920%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.189%
1.256%
0.353%
0.314%
0.227%
0.179%
0.126%
0.090%
0.189%
0.135%
0.000%
0.000%
2.084%
1.974%
200603
$936,735,964
2214
90.579%
5.934%
9.608%
15.908%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.702%
1.445%
0.285%
0.271%
0.290%
0.226%
0.127%
0.090%
0.231%
0.181%
0.000%
0.000%
2.635%
2.213%
200604
$921,580,676
2178
89.113%
5.965%
18.230%
16.196%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.130%
1.056%
0.289%
0.230%
0.290%
0.230%
0.063%
0.046%
0.403%
0.321%
0.000%
0.000%
2.175%
1.882%
200605
$907,244,292
2144
87.727%
5.997%
17.642%
16.352%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.766%
1.586%
0.543%
0.373%
0.407%
0.326%
0.064%
0.047%
0.453%
0.373%
0.000%
0.000%
3.233%
2.705%
200606
10
$885,337,898
2096
85.609%
6.023%
25.883%
17.351%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.003%
1.097%
0.224%
0.191%
0.833%
0.573%
0.066%
0.048%
0.394%
0.334%
0.070%
0.048%
2.590%
2.290%
200607
11
$854,727,319
2030
82.649%
6.042%
34.818%
19.110%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.125%
1.034%
0.351%
0.345%
0.778%
0.493%
0.115%
0.099%
0.467%
0.394%
0.129%
0.099%
2.965%
2.463%
200608
12
$833,374,179
1978
80.584%
6.047%
26.600%
19.755%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.551%
1.668%
0.589%
0.455%
0.702%
0.404%
0.048%
0.051%
0.503%
0.455%
0.132%
0.101%
3.526%
3.134%
200609
13
$816,473,859
1934
78.950%
6.091%
22.268%
19.944%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.145%
0.982%
0.530%
0.414%
0.988%
0.672%
0.000%
0.000%
0.473%
0.414%
0.199%
0.155%
3.335%
2.637%
200610
14
$795,795,951
1888
76.950%
6.116%
26.416%
20.426%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.998%
1.695%
0.416%
0.371%
1.105%
0.689%
0.000%
0.000%
0.645%
0.530%
0.204%
0.159%
4.367%
3.443%
200611
15
$779,858,866
1855
75.409%
6.119%
22.056%
20.527%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.330%
1.132%
0.880%
0.755%
0.742%
0.485%
0.000%
0.000%
0.887%
0.701%
0.208%
0.162%
4.046%
3.234%
200612
16
$761,321,183
1812
73.617%
6.106%
25.546%
20.842%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.742%
1.545%
0.424%
0.331%
0.885%
0.717%
0.000%
0.000%
1.434%
0.993%
0.213%
0.166%
4.699%
3.753%
200701
17
$745,126,453
1775
72.051%
6.119%
23.234%
20.976%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.581%
1.465%
0.399%
0.338%
0.934%
0.676%
0.000%
0.000%
1.690%
1.239%
0.218%
0.169%
4.821%
3.887%
200702
18
$731,384,443
1740
70.722%
6.103%
20.509%
20.942%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.015%
1.839%
0.605%
0.517%
0.664%
0.517%
0.000%
0.000%
1.680%
1.207%
0.367%
0.287%
5.331%
4.368%
200703
19
$716,703,997
1713
69.302%
6.110%
22.080%
20.994%
$622,400
0.060%
1.016%
$95,063
0.009%
0.110%
15.274%
2.529%
2.043%
0.450%
0.409%
1.015%
0.817%
0.000%
0.000%
1.546%
1.109%
0.618%
0.467%
6.158%
4.845%
200704
20
$704,766,216
1683
68.148%
6.087%
18.730%
20.875%
$622,400
0.060%
0.000%
$95,063
0.009%
0.000%
15.274%
1.670%
1.604%
0.750%
0.594%
0.567%
0.475%
0.061%
0.119%
1.668%
1.129%
0.822%
0.654%
5.537%
4.575%
200705
21
$691,830,606
1658
66.897%
6.082%
20.394%
20.845%
$622,400
0.060%
0.000%
$226,999
0.022%
0.153%
36.471%
1.755%
1.809%
0.668%
0.543%
0.758%
0.543%
0.237%
0.181%
1.720%
1.206%
0.779%
0.724%
5.917%
5.006%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2005-G

Loan
231,781,270
382
Cut-off
Date
Average
Balance
9/1/2005
606,757
WAvg Coupon WA Age

5.4816
0.8
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
360
359.2

%
Insurance Coverage
Penalty
Buydown
0.00
0.00
0.45
% Interest
Only
%
Conforming
WAvg
Margin
WAvg
Roll
Term
80.33
0.00
2.25
119.20

Product Type
10/20 12ML - IO
10/20 12ML
Total:
Count Percent
306
80.33
76
19.67
382 100.00%
Property
SFR
PUD
Condo
Townhouse
Total:
Count Percent
268
70.38
83
21.75
30
7.62
1
0.25
382 100.00%
Loan Purpose
R/T Refi
Purchase
C/O Refi
Total:
Count Percent
139
40.00
129
33.61
114
26.39
382 100.00%
Coupon
Count Percent
4.01 - 4.50
1
0.17
4.51 - 5.00
14
3.72
5.01 - 5.50
225
61.66
5.51 - 6.00
139
33.74
6.01 - 6.50
3
0.71
Total:
382 100.00%
W.A.: 5.482 | Low: 4.50 | High: 6.250
Original LTV
Count
Percent
10.01 - 15.00
1
0.43
15.01 - 20.00
2
0.65
20.01 - 25.00
1
0.17
25.01 - 30.00
6
1.8
30.01 - 35.00
3
1.01
35.01 - 40.00
3
0.86
40.01 - 45.00
15
4.14
45.01 - 50.00
26
8.4
50.01 - 55.00
36
9.97
55.01 - 60.00
36
8.87
60.01 - 65.00
29
7.83
65.01 - 70.00
58
14.96
70.01 - 75.00
32
8.19
75.01 - 80.00
134
32.71
Total:
382 100.00%
W.A.: 64.72 | Low: 13.70 | High: 80.00
FICO
Count
Percent
800 - 849
30
7.59
750 - 799
200
53.23
700 - 749
108
29.19
650 - 699
37
8.57
600 - 649
6
1.18
N/A
1
0.24
Total:
382 100.00%
W.A.: 754 | Low: 623 | High: 816
State
CA
IL
MD
NY
VA
FL
SC
CO
AZ
HI
MA
DC
WI
CT
WA
NC
Occupany Status
Primary
Secondary
Investor
Total:
Count
254
21
17
11
10
9
5
7
4
3
5
4
2
2
4
3
Count
359
23
0
382
Percent
67.02
5.76
3.89
2.62
2.34
2.18
1.60
1.39
1.24
1.22
1.17
1.14
1.02
0.91
0.81
0.78
Percent
93.29
6.71
0.00
100.00%
State
TX
KS
NV
MN
MO
MI
ID
ME
OH
DE
OR
KY
GA
VT
PA
Count
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
Percent
0.55
0.53
0.50
0.45
0.43
0.42
0.33
0.31
0.24
0.22
0.21
0.19
0.19
0.18
0.17
Total:
382
100.00%
Servicer
BofA
Total:
Count
Originator
BofA
Total:
Count
382
382
Percent
100
100.00%
382
382
Percent
100
100.00%
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2005-00G
Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200510
$230,954,794
381
99.643%
5.482%
3.946%
3.946%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200511
$229,944,291
381
99.207%
5.469%
4.881%
4.415%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.478%
0.525%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.478%
0.525%
200512
$229,016,976
380
98.807%
5.483%
4.485%
4.439%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.532%
0.789%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.532%
0.789%
200601
$228,650,146
380
98.649%
5.482%
1.648%
3.749%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.574%
0.789%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.574%
0.789%
200602
$227,992,751
379
98.365%
5.482%
3.141%
3.629%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.058%
0.792%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.058%
0.792%
200603
$227,321,704
379
98.076%
5.482%
3.218%
3.561%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.732%
0.792%
0.435%
0.264%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.167%
1.055%
200604
$225,020,255
376
97.083%
5.482%
11.257%
4.701%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.265%
0.266%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.265%
0.266%
200605
$224,905,997
376
97.034%
5.478%
0.344%
4.168%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.500%
0.532%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.500%
0.532%
200606
$224,003,089
375
96.644%
5.478%
4.458%
4.201%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.533%
0.533%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.533%
0.533%
200607
10
$222,756,008
373
96.106%
5.478%
6.228%
4.406%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.836%
0.804%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.836%
0.804%
200608
11
$222,652,207
373
96.061%
5.477%
0.291%
4.040%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.333%
0.268%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.333%
0.268%
200609
12
$221,063,225
370
95.376%
5.477%
7.988%
4.376%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.192%
0.270%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.192%
0.270%
200610
13
$219,176,092
367
94.562%
5.477%
9.535%
4.784%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.399%
0.545%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.399%
0.545%
200611
14
$219,062,887
367
94.513%
5.476%
0.349%
4.475%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200612
15
$217,000,189
364
93.623%
5.476%
10.489%
4.889%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200701
16
$215,912,793
362
93.154%
5.477%
5.597%
4.934%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.207%
0.276%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.207%
0.276%
200702
17
$215,144,395
361
92.822%
5.476%
3.927%
4.876%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.317%
0.277%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.317%
0.277%
200703
18
$213,655,247
359
92.180%
5.477%
7.744%
5.039%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.914%
0.836%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.914%
0.836%
200704
19
$213,495,782
359
92.111%
5.478%
0.617%
4.812%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.047%
0.836%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.047%
0.836%
200705
20
$211,846,505
356
91.399%
5.478%
8.632%
5.008%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.620%
0.562%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.620%
0.562%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2005-H

Loan
817,201,093
2,190
Cut-off
Date
Average
Balance
WAvg Coupon
10/1/2005
373,151
5.7799
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
1.5
360
358.5
100

%
Insurance Coverage
Penalty
Buydown
25.80
16.24
0.17
% Interest
Only
%
Conforming
WAvg
Margin
WAvg
Roll
Term
85.86
31.04
2.29
83.80

Product Type
10/20 12ML
10/20 12ML - IO
3/27 12ML
3/27 12ML - IO
5/25 12ML
5/25 12ML - IO
5/25 6ML
5/25 6ML - IO
7/23 12ML
7/23 12ML - IO
Total:
Count
30
601
8
118
249
493
68
498
23
102
2190
Percent
2.61
39.29
0.34
4.92
8.22
19.74
2.04
17.06
0.92
4.85
100.00%
Property
2-Family
3-Family
4-Family
Condo
Cooperative
PUD
SFR
Townhouse
Total:
Count
33
5
3
377
1
568
1183
20
2190
Percent
1.94
0.34
0.16
13.86
0.09
26.15
56.92
0.54
100.00%
Loan Purpose
R/T Refi
Purchase
C/O Refi
Cons/Perm
Total:
Count
262
1491
435
2
2190
Percent
17.18
60.86
21.93
0.03
100.00%
FICO
Count Percent
800 - 849
71
3.11
750 - 799
670
32.91
700 - 749
872
37.71
650 - 699
503
22.6
600 - 649
72
3.48
N/A
2
0.19
Total:
2190
100.00%
W.A.: 754 | Low: 623 | High: 816
Original LTV
Count
Percent
5.01 - 10.00
1
0.02
10.01 - 15.00
2
0.04
15.01 - 20.00
3
0.06
20.01 - 25.00
3
0.08
25.01 - 30.00
10
0.47
30.01 - 35.00
16
0.75
35.01 - 40.00
24
1.46
40.01 - 45.00
42
2.49
45.01 - 50.00
57
3.78
50.01 - 55.00
64
3.8
55.01 - 60.00
89
5.79
60.01 - 65.00
185
10.65
65.01 - 70.00
193
11.82
70.01 - 75.00
1458
57.22
75.01 - 80.00
3
0.13
80.01 - 85.00
27
0.98
85.01 - 90.00
11
0.37
90.01 - 95.00
2
0.08
Total:
2190 100.00%
W.A.: 73.25 | Low: 6.67 | High: 100.00
Coupon
Count
Percent
4.01 - 4.50
12
0.68
4.51 - 5.00
115
5.47
5.01 - 5.50
607
27.53
5.51 - 6.00
916
41.86
6.01 - 6.50
397
18.61
6.51 - 7.00
103
4.13
7.01 - 7.50
25
1.13
7.51 - 8.00
12
0.48
8.01 - 8.50
2
0.06
8.51 - 9.00
1
0.05
Total:
2190 100.00%
W.A.: 5.780 | Low: 4.125 | High: 8.625
State
CA
FL
NV
VA
MD
CO
AZ
NC
IL
WA
GA
NJ
NY
MA
SC
TX
MI
CT
HI
MN
OR
MO
DC
UT
Occupany Status
Primary
Secondary
Investor
Total:
Count
822
212
164
95
94
73
90
68
57
55
70
27
19
26
35
41
22
16
12
23
17
20
13
13
Count
1884
162
144
2190
Percent
50.06
8.39
5.50
4.70
3.63
2.97
2.73
2.38
2.28
1.83
1.80
1.49
1.30
1.12
1.07
1.00
0.76
0.73
0.71
0.69
0.53
0.48
0.41
0.35
Percent
87.70
7.58
4.71
100.00%
State
WI
TN
NM
OH
PA
IA
KS
WY
AL
ME
DE
KY
NH
VT
RI
ID
AR
OK
IN
AK
MT
LA
NE
Count
9
10
7
9
7
10
7
2
6
3
4
4
3
2
5
6
3
3
2
1
1
1
1
Percent
0.30
0.29
0.29
0.22
0.21
0.21
0.20
0.17
0.16
0.14
0.14
0.14
0.13
0.12
0.10
0.10
0.06
0.06
0.02
0.02
0.02
0.02
0.01
Total:
2190
100.00%
Servicer
BofA
CWHL
Total:
Count
Percent
1281
56.56
909
43.44
2190 100.00%
Originator
BofA
CWHL
Total:
Count
Percent
1281
56.56
909
43.44
2190 100.00%
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2005-00H
Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200512
$802,369,408
2157
99.354%
200601
$793,714,117
2133
98.283%
200602
$785,633,616
2111
200603
$779,053,132
200604
200605
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
5.774%
7.313%
7.313%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.186%
1.159%
0.176%
0.185%
0.040%
0.046%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.403%
1.391%
5.772%
12.044%
9.710%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.140%
1.078%
0.131%
0.234%
0.029%
0.047%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.300%
1.360%
97.282%
5.769%
11.396%
10.276%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.130%
1.184%
0.065%
0.095%
0.119%
0.189%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.315%
1.468%
2093
96.467%
5.765%
9.437%
10.068%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.450%
1.338%
0.055%
0.096%
0.091%
0.143%
0.000%
0.000%
0.029%
0.048%
0.000%
0.000%
1.626%
1.624%
$768,921,773
2067
95.213%
5.763%
14.379%
10.949%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.665%
0.726%
0.167%
0.145%
0.028%
0.048%
0.000%
0.000%
0.066%
0.097%
0.000%
0.000%
0.926%
1.016%
$763,114,588
2051
94.494%
5.758%
8.526%
10.551%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.174%
1.170%
0.081%
0.098%
0.148%
0.146%
0.081%
0.049%
0.067%
0.098%
0.000%
0.000%
1.550%
1.560%
200606
$756,897,268
2031
93.724%
5.757%
9.184%
10.358%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.917%
1.083%
0.419%
0.295%
0.043%
0.049%
0.119%
0.098%
0.028%
0.049%
0.030%
0.049%
1.556%
1.625%
200607
$748,440,573
2008
92.676%
5.755%
12.452%
10.624%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.939%
1.195%
0.198%
0.199%
0.117%
0.100%
0.120%
0.100%
0.028%
0.050%
0.030%
0.050%
1.432%
1.693%
200608
$742,050,398
1988
91.885%
5.751%
9.610%
10.513%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.952%
1.157%
0.275%
0.453%
0.182%
0.201%
0.083%
0.050%
0.140%
0.151%
0.031%
0.050%
1.663%
2.062%
200609
10
$730,075,879
1957
90.402%
5.749%
17.580%
11.247%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.291%
1.380%
0.182%
0.255%
0.142%
0.153%
0.084%
0.051%
0.310%
0.409%
0.031%
0.051%
2.040%
2.299%
200610
11
$720,710,016
1931
89.243%
5.747%
14.191%
11.521%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.391%
1.761%
0.258%
0.207%
0.144%
0.155%
0.102%
0.104%
0.391%
0.518%
0.031%
0.052%
2.317%
2.796%
200611
12
$713,726,445
1907
88.378%
5.745%
10.859%
11.467%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.388%
1.573%
0.313%
0.420%
0.145%
0.157%
0.103%
0.105%
0.382%
0.472%
0.045%
0.105%
2.376%
2.832%
200612
13
$704,704,424
1879
87.261%
5.746%
13.995%
11.666%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.135%
2.022%
0.298%
0.426%
0.118%
0.160%
0.104%
0.106%
0.381%
0.479%
0.045%
0.106%
3.081%
3.300%
200701
14
$697,016,914
1858
86.309%
5.745%
12.165%
11.703%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.895%
1.830%
0.366%
0.431%
0.265%
0.323%
0.105%
0.108%
0.277%
0.377%
0.104%
0.215%
3.012%
3.283%
200702
15
$689,471,899
1841
85.375%
5.744%
12.076%
11.729%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.283%
1.086%
0.967%
0.815%
0.176%
0.272%
0.106%
0.109%
0.324%
0.380%
0.176%
0.326%
3.033%
2.988%
200703
16
$682,272,955
1822
84.483%
5.740%
11.664%
11.727%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.354%
1.647%
0.578%
0.714%
0.609%
0.549%
0.000%
0.000%
0.240%
0.329%
0.307%
0.439%
3.087%
3.677%
200704
17
$675,228,023
1800
83.611%
5.737%
11.539%
11.717%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.034%
1.333%
0.621%
0.611%
0.255%
0.278%
0.102%
0.111%
0.468%
0.444%
0.388%
0.500%
2.869%
3.278%
200705
18
$666,772,674
1782
82.564%
5.736%
13.867%
11.840%
$0
0.000%
0.000%
$8,688
0.001%
0.013%
0.000%
1.419%
1.403%
0.736%
0.730%
0.190%
0.337%
0.160%
0.168%
0.607%
0.561%
0.356%
0.505%
3.468%
3.704%
05/29/2007 Page 2 of 2
SunTrust Alternative Loan Trust

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
688,178,733
3313
12/1/2005
207,721
6.645
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
WAvg Mortgage
Insurance
Coverage
2.2
359.7
357.5
100
26.13
% Prepayment
%
Penalty
Buydown
0.00
0.00
% Interest
Only
% Conforming
58.28
71.11

Product Type
20 YR FIXED
30 YR FIXED
30 YR FIXED - IO
Total:
Count
14
1647
1652
3313
Percent
0.25
41.47
58.28
100.00%
Property Type
2-Family
3-Family
4-Family
Condo - Site
Condominium
Condotel
PUD-Attached
PUD-Detached
SFR
Total:
Count
133
41
65
1
335
2
124
431
2181
3313
Percent
3.48
1.66
2.34
0.02
9.50
0.07
3.74
15.82
63.37
100.00%
Servicer
SunTrust
Total:
Count
3313
3313
Percent
100.00
100.00%
Originator
SunTrust
Total:
Count
3313
3313
Percent
100.00
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
789
2244
280
3313
Percent
28.91
62.57
8.53
100.00%
Occupany Status
Primary
Investor
Secondary
Total:
Count
1856
1233
224
3313
Percent
62.91
28.88
8.22
100.00%
Original LTV
Count
Percent
10.01 - 15.00
2
0.00
15.01 - 20.00
2
0.02
20.01 - 25.00
5
0.10
25.01 - 30.00
11
0.22
30.01 - 35.00
15
0.28
35.01 - 40.00
22
0.77
40.01 - 45.00
40
1.06
45.01 - 50.00
50
2.40
50.01 - 55.00
53
1.90
55.01 - 60.00
73
3.07
60.01 - 65.00
235
10.86
65.01 - 70.00
133
5.65
70.01 - 75.00
160
5.24
75.01 - 80.00
2279
63.17
80.01 - 85.00
13
0.25
85.01 - 90.00
130
2.98
90.01 - 95.00
90
2.01
Total:
3313 100.00%
W.A.:74.81 | Low: 12.73 | High: 95.00
FICO
Count
Percent
800 - 849
68
1.89
750 - 799
660
20.70
700 - 749
1048
30.97
650 - 699
1231
37.66
600 - 649
303
8.72
550 - 599
1
0.02
N/A
2
0.04
Total:
3313 100.00%
W.A.: 710 | Low: 592 | High: 835
State
CA
FL
GA
VA
MD
OR
AZ
WA
NC
TN
TX
IL
CO
MN
MA
ME
SC
ID
AL
NM
MO
UT
NV
DC
PA
Count
361
571
442
224
112
122
96
109
106
119
108
50
65
64
37
59
62
42
37
40
51
34
23
16
28
Percent
18.69
18.50
10.04
7.14
3.96
3.75
3.56
3.44
2.41
2.22
2.06
1.85
1.82
1.68
1.66
1.59
1.20
1.14
1.06
0.96
0.87
0.86
0.77
0.71
0.69
State
NJ
OH
MI
NH
NY
WI
MT
WV
OK
KY
DE
AR
KS
MS
CT
SD
NE
IA
RI
IN
VT
LA
WY
ND
Total:
Coupon
Count
5.51 - 6.00
293
6.01 - 6.50
1187
6.51 - 7.00
1096
7.01 - 7.50
500
7.51 - 8.00
190
8.01 - 8.50
47
Total:
3313
W.A.:6.645 | Low: 5.625 | High: 8.50
Count
19
37
34
19
17
25
15
12
23
18
11
13
15
10
10
11
9
9
3
13
4
4
3
1
Percent
0.69
0.68
0.66
0.66
0.60
0.48
0.40
0.34
0.34
0.33
0.32
0.26
0.24
0.21
0.20
0.19
0.17
0.15
0.14
0.13
0.08
0.07
0.05
0.01
3313
100.00%
Percent
11.53
38.93
31.31
12.86
4.40
0.97
100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200601
$678,811,363
3275
98.639%
6.645%
14.777%
14.777%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.457%
2.351%
0.093%
0.092%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.550%
2.443%
200602
$672,720,983
3246
97.754%
6.640%
9.836%
12.344%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.547%
1.633%
0.667%
0.524%
0.094%
0.092%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.307%
2.249%
200603
$666,297,036
3216
96.820%
6.637%
10.461%
11.724%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.304%
2.146%
0.358%
0.404%
0.533%
0.342%
0.014%
0.031%
0.000%
0.000%
0.000%
0.000%
3.208%
2.923%
200604
$657,545,514
3167
95.549%
6.633%
14.270%
12.370%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.589%
1.547%
0.069%
0.126%
0.316%
0.410%
0.036%
0.063%
0.152%
0.032%
0.000%
0.000%
2.162%
2.179%
200605
$644,894,253
3118
93.710%
6.630%
20.419%
14.046%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.187%
2.726%
0.555%
0.481%
0.228%
0.353%
0.036%
0.064%
0.230%
0.128%
0.000%
0.000%
4.237%
3.752%
200606
$633,041,034
3067
91.988%
6.624%
19.573%
14.997%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.143%
2.706%
0.499%
0.522%
0.466%
0.456%
0.037%
0.065%
0.124%
0.163%
0.000%
0.000%
4.269%
3.913%
200607
$620,975,795
3021
90.235%
6.619%
20.233%
15.770%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.649%
2.516%
0.566%
0.662%
0.503%
0.497%
0.038%
0.066%
0.048%
0.066%
0.016%
0.033%
3.821%
3.840%
200608
$611,764,957
2972
88.896%
6.616%
16.007%
15.805%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.162%
2.860%
0.621%
0.572%
0.681%
0.774%
0.149%
0.135%
0.109%
0.101%
0.016%
0.034%
4.738%
4.475%
200609
$603,312,520
2929
87.668%
6.614%
14.960%
15.716%
$98,212
0.014%
0.192%
$42,176
0.006%
0.074%
42.944%
3.271%
3.004%
0.543%
0.615%
0.878%
0.922%
0.206%
0.205%
0.110%
0.102%
0.000%
0.000%
5.009%
4.848%
200610
10
$592,967,155
2885
86.165%
6.612%
18.339%
15.987%
$98,212
0.014%
0.000%
$42,176
0.006%
0.000%
42.944%
3.367%
3.050%
1.004%
0.797%
0.880%
0.971%
0.273%
0.312%
0.512%
0.520%
0.015%
0.035%
6.051%
5.685%
200611
11
$580,792,294
2825
84.396%
6.609%
21.648%
16.524%
$98,212
0.014%
0.000%
$42,176
0.006%
0.000%
42.944%
3.450%
3.150%
0.850%
0.602%
0.807%
0.885%
0.289%
0.283%
0.757%
0.743%
0.098%
0.142%
6.251%
5.805%
200612
12
$569,079,448
2773
82.694%
6.604%
21.293%
16.937%
$98,212
0.014%
0.000%
$42,176
0.006%
0.000%
42.944%
3.320%
2.921%
1.329%
1.082%
0.415%
0.325%
0.446%
0.505%
1.067%
1.154%
0.115%
0.180%
6.692%
6.167%
200701
13
$560,605,894
2731
81.462%
6.601%
16.047%
16.875%
$98,212
0.014%
0.000%
$42,176
0.006%
0.000%
42.944%
4.216%
3.918%
0.810%
0.622%
0.632%
0.476%
0.541%
0.549%
1.834%
1.794%
0.197%
0.256%
8.231%
7.616%
200702
14
$551,769,697
2690
80.178%
6.599%
16.932%
16.884%
$98,212
0.014%
0.000%
$42,176
0.006%
0.000%
42.944%
3.718%
3.160%
0.770%
0.632%
0.190%
0.149%
0.587%
0.632%
2.550%
2.193%
0.201%
0.260%
8.017%
7.026%
200703
15
$542,055,280
2653
78.767%
6.596%
18.775%
17.017%
$98,212
0.014%
0.000%
$42,176
0.006%
0.000%
42.944%
4.544%
4.448%
0.663%
0.528%
0.469%
0.339%
0.558%
0.678%
2.420%
1.960%
0.449%
0.528%
9.104%
8.481%
200704
16
$532,316,870
2612
77.352%
6.595%
19.128%
17.156%
$98,212
0.014%
0.000%
$42,176
0.006%
0.000%
42.944%
4.266%
3.714%
1.169%
1.149%
0.740%
0.613%
0.530%
0.651%
2.302%
1.799%
0.438%
0.498%
9.445%
8.423%
200705
17
$524,453,865
2576
76.209%
6.594%
15.910%
17.089%
$98,212
0.014%
0.000%
$45,349
0.007%
0.006%
46.175%
4.455%
4.231%
1.352%
0.970%
1.381%
1.281%
0.655%
0.699%
2.106%
1.786%
0.411%
0.466%
10.360%
9.433%
05/29/2007 Page 2 of 2

Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
1,103,020,322
2,436
1/1/2006
452,800
5.64
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
3.9
360
356.1
100

%
Insurance Coverage
Penalty
Buydown
23.93
11.79
0.32
% Interest
Only
%
Conforming
WAvg
Margin
WAvg
Roll
Term
83.63
30.13
2.48
66.50

Product Type
10/20 1YRCMT
10/20 1YRCMT - IO
10/20 12ML
10/20 12ML - IO
1/29 12ML
3/27 12ML
3/27 12ML - IO
3/27 6ML
3/27 6ML - IO
5/23 6ML - IO
5/25 1YRCMT
5/25 1YRCMT - IO
5/25 12ML
5/25 12ML - IO
5/25 6ML
5/25 6ML - IO
6ML ARM
6ML - IO
7/23 12ML
7/23 12ML - IO
Total:
Count Percent
20
1.11
26
1.19
30
1.43
339
14.52
6
0.32
16
0.32
100
3.29
1
0.01
6
0.23
1
0.04
85
5.25
442
29.69
132
4.3
279
12.55
112
2.59
716
19.36
7
0.38
4
0.11
26
0.68
88
2.65
2436 100.00%
Property
2-Family
3-Family
4-Family
Condominium
Cooperative
PUD
SFR
Townhouse
Total:
Count Percent
26
1.02
9
0.38
10
0.33
479
14.84
4
0.25
484
17.45
1415
65.58
9
0.17
2436 100.00%
FICO
Count Percent
800 - 849
72
3.75
750 - 799
708
33.08
700 - 749
824
32.97
650 - 699
677
25.07
600 - 649
145
4.66
N/A
10
0.47
Total:
2436 100.00%
W.A.: 729 | Low: 601 | High: 817
Original LTV
Count
Percent
5.01 - 10.00
3
0.11
10.01 - 15.00
4
0.24
15.01 - 20.00
8
0.4
20.01 - 25.00
11
0.4
25.01 - 30.00
8
0.36
30.01 - 35.00
21
1.08
35.01 - 40.00
21
0.93
40.01 - 45.00
38
2.01
45.01 - 50.00
50
3.21
50.01 - 55.00
56
3.23
55.01 - 60.00
83
6.39
60.01 - 65.00
125
8.23
65.01 - 70.00
212
11.4
70.01 - 75.00
250
11.74
75.01 - 80.00
1424
47.41
80.01 - 85.00
24
0.55
85.01 - 90.00
61
1.63
90.01 - 95.00
37
0.69
Total:
2436 100.00%
W.A.: 70.82 | Low: 5.47 | High: 95.00
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
Percent
538
23.99
1545
57.12
353
18.89
2436 100.00%
Coupon
Count
Percent
2.51 - 3.00
1
0.09
3.51 - 4.00
7
0.33
4.01 - 4.50
50
3.47
4.51 - 5.00
348
22.84
5.01 - 5.50
424
20.50
5.51 - 6.00
669
24.75
6.01 - 6.50
541
17.07
6.51 - 7.00
265
7.66
7.01 - 7.50
98
2.66
7.51 - 8.00
26
0.52
8.01 - 8.50
6
0.11
8.51 - 9.00
1
0.01
Total:
2436 100.00%
W.A.: 5.640 | Low: 2.750 | High: 8.625
State
California
Florida
Nevada
Virginia
Arizona
Colorado
Maryland
New York
Illinois
Washington
Hawaii
Utah
South Carolina
New Jersey
North Carolina
Georgia
Texas
Oregon
Massachusetts
Minnesota
District of Columbia
Wisconsin
New Mexico
Michigan
Count
1014
203
230
90
106
65
77
37
58
55
22
38
39
28
38
35
41
37
23
31
12
10
16
13
Percent
53.09
7.16
6.47
3.05
3.02
2.56
2.36
2.07
1.98
1.92
1.26
1.23
1.19
1.14
1.14
1.10
1.05
1.03
1.01
0.99
0.55
0.42
0.40
0.40
State
Idaho
Connecticut
Pennsylvani
Missouri
Iowa
Indiana
Kansas
Montana
Ohio
Vermont
Tennessee
Alaska
New Hamps
Arkansas
Nebraska
Oklahoma
Rhode Island
Maine
Wyoming
Alabama
Delaware
North Dakota
Louisiana
Total:
Occupany Status
Primary
Secondary
Investor
Total:
Count
1954
265
217
2436
Percent
84.56
10.11
5.32
100.00%
Count
10
10
9
17
8
8
9
6
9
2
9
2
2
2
1
2
3
2
2
2
1
1
1
2436
Percent
0.38
0.38
0.32
0.30
0.28
0.23
0.22
0.22
0.19
0.16
0.16
0.10
0.08
0.06
0.06
0.05
0.05
0.04
0.03
0.03
0.03
0.01
0.01
100.00%
Servicer
BofA
Chase
CWHL
GPM
NatCity
Wells Fargo
Total:
Count
Originator
BofA
Chase
CWHL
GPM
NatCity
Wells Fargo
Total:
Count
Percent
859
31.69
7
0.51
985
30.47
11
0.32
5
0.13
569
36.88
2436 100.00%
Percent
859
31.69
7
0.51
985
30.47
11
0.32
5
0.13
569
36.88
2436 100.00%
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200602
$1,089,835,303
2415
98.805%
5.642%
13.264%
13.264%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.143%
1.201%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.143%
1.201%
200603
$1,079,379,949
2397
97.857%
5.644%
10.744%
12.014%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.511%
1.460%
0.289%
0.334%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.801%
1.794%
200604
$1,070,066,180
2378
97.012%
5.641%
9.695%
11.249%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.954%
1.051%
0.129%
0.126%
0.081%
0.126%
0.000%
0.000%
0.082%
0.042%
0.000%
0.000%
1.246%
1.346%
200605
$1,057,565,341
2353
95.879%
5.639%
12.975%
11.685%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.419%
1.402%
0.041%
0.085%
0.184%
0.170%
0.000%
0.000%
0.083%
0.042%
0.000%
0.000%
1.728%
1.700%
200606
$1,042,530,671
2318
94.516%
5.639%
15.612%
12.486%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.866%
0.992%
0.403%
0.431%
0.013%
0.043%
0.000%
0.000%
0.056%
0.043%
0.000%
0.000%
1.339%
1.510%
200607
$1,030,016,325
2288
93.381%
5.629%
13.311%
12.626%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.092%
1.136%
0.046%
0.131%
0.244%
0.262%
0.000%
0.000%
0.146%
0.131%
0.000%
0.000%
1.528%
1.661%
200608
$1,019,508,145
2263
92.429%
5.625%
11.395%
12.453%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.104%
1.237%
0.228%
0.221%
0.144%
0.177%
0.000%
0.000%
0.213%
0.265%
0.000%
0.000%
1.688%
1.900%
200609
$1,012,363,172
2248
91.781%
5.617%
7.901%
11.898%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.995%
1.068%
0.345%
0.445%
0.089%
0.133%
0.000%
0.000%
0.268%
0.311%
0.000%
0.000%
1.696%
1.957%
200610
$1,004,920,736
2232
91.106%
5.618%
8.283%
11.505%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.607%
1.792%
0.192%
0.179%
0.181%
0.179%
0.000%
0.000%
0.244%
0.314%
0.054%
0.045%
2.278%
2.509%
200611
10
$987,600,906
2190
89.536%
5.619%
18.659%
12.250%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.958%
1.416%
0.260%
0.365%
0.329%
0.320%
0.000%
0.000%
0.299%
0.365%
0.055%
0.046%
1.900%
2.511%
200612
11
$974,115,582
2155
88.313%
5.616%
15.030%
12.508%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.365%
1.717%
0.212%
0.418%
0.371%
0.418%
0.000%
0.000%
0.342%
0.371%
0.161%
0.139%
2.450%
3.063%
200701
12
$961,539,013
2127
87.173%
5.608%
14.257%
12.657%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.798%
1.787%
0.415%
0.423%
0.334%
0.517%
0.000%
0.000%
0.468%
0.470%
0.163%
0.141%
3.177%
3.338%
200702
13
$948,632,786
2100
86.003%
5.606%
14.787%
12.824%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.098%
1.143%
0.271%
0.333%
0.500%
0.571%
0.000%
0.000%
0.607%
0.667%
0.195%
0.190%
2.670%
2.905%
200703
14
$934,276,521
2073
84.702%
5.598%
16.542%
13.097%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.334%
1.640%
0.295%
0.386%
0.346%
0.434%
0.000%
0.000%
0.934%
0.965%
0.251%
0.241%
3.160%
3.666%
200704
15
$926,978,573
2057
84.040%
5.596%
8.784%
12.818%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.510%
1.750%
0.299%
0.340%
0.338%
0.438%
0.033%
0.097%
0.957%
1.021%
0.304%
0.292%
3.441%
3.938%
200705
16
$916,683,046
2033
83.107%
5.596%
12.352%
12.791%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.633%
1.968%
0.251%
0.344%
0.318%
0.394%
0.034%
0.098%
0.995%
1.131%
0.447%
0.394%
3.679%
4.329%
05/29/2007 Page 2 of 2


Loan
482,269,295
1,218
Cut-off
Date
Average
Balance
2/1/2006
395,952
WAvg Coupon WA Age

6.0303
2.5
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
359.8
357.3
100

%
Insurance Coverage
Penalty
Buydown
24.06
0.00
0.00
% Interest
Only
%
Conforming
WAvg
Margin
WAvg
Roll
Term
75.69
31.00
2.25
66.50

Product Type
10/20 12ML
10/20 12ML - IO
3/27 12ML
3/27 12ML - IO
4/26 12ML
5/15 12ML
5/25 12ML
5/25 12ML - IO
7/23 12ML
7/23 12ML - IO
Total:
Count Percent
1
0.19
185
15.76
27
2.36
118
10.19
1
0.03
1
0.13
253
18.13
517
42.88
32
3.47
83
6.86
1218 100.00%
Property
2-Family
3-Family
Condo
PUD
SFR
Townhouse
Total:
Count Percent
13
1.65
3
0.42
253
17.23
307
26.32
626
53.51
16
0.88
1218 100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count Percent
184
17.54
896
68.21
138
14.25
1218 100.00%
FICO
Count Percent
800 - 849
36
3.87
750 - 799
430
36.95
700 - 749
466
36.82
650 - 699
266
20.25
600 - 649
19
1.98
N/A
1
0.12
Total:
1218 100.00%
W.A.: 736 | Low: 621 | High: 816
Original LTV
Count
Percent
20.01 - 25.00
3
0.31
25.01 - 30.00
6
0.49
30.01 - 35.00
5
0.43
35.01 - 40.00
10
1.11
40.01 - 45.00
14
1.36
45.01 - 50.00
28
2.88
50.01 - 55.00
27
2.86
55.01 - 60.00
28
3.65
60.01 - 65.00
50
5.92
65.01 - 70.00
98
9.08
70.01 - 75.00
95
9.77
75.01 - 80.00
841
61.15
80.01 - 85.00
2
0.13
85.01 - 90.00
9
0.68
90.01 - 95.00
2
0.16
Total:
1218 100.00%
W.A.: 73.21 | Low: 21.38 | High: 95.00
Coupon
Count
Percent
4.01 - 4.50
1
0.06
4.51 - 5.00
28
3.24
5.01 - 5.50
106
9.32
5.51 - 6.00
446
40.07
6.01 - 6.50
486
37.50
6.51 - 7.00
138
9.09
7.01 - 7.50
12
0.7
7.51 - 8.00
1
0.02
Total:
1218 100.00%
W.A.: 6.030 | Low: 4.500 | High: 7.625
State
California
Florida
Virginia
Maryland
South Carolina
Arizona
Illinois
Colorado
Nevada
Georgia
Massachusetts
Texas
North Carolina
Washington
New Jersey
Connecticut
Michigan
Minnesota
Hawaii
Tennessee
Missouri
New York
Occupany Status
Primary
Secondary
Investor
Total:
Count
387
176
75
58
54
38
41
33
28
37
23
35
34
21
17
11
15
16
12
10
15
9
7
Percent
40.80
13.59
6.12
3.86
3.44
2.95
2.82
2.31
2.08
2.04
1.99
1.92
1.89
1.72
1.65
1.27
1.18
0.99
0.83
0.78
0.71
0.55
0.53
1046
121
51
1218
Percent
86.98
10.44
2.57
100.00%
Count
State
New Mexico
Pennsylvania
Kansas
Utah
Oregon
New Hamps
Arkansas
Indiana
Montana
Alabama
Iowa
Rhode Island
Idaho
Maine
Louisiana
Vermont
Delaware
Kentucky
Mississippi
Wisconsin
Oklahoma
West Virginia
Nebraska
Total:
Count
8
8
8
4
5
3
3
4
2
2
3
1
2
2
1
1
1
2
2
1
1
1
1
1218
Percent
0.49
0.47
0.35
0.33
0.33
0.24
0.22
0.21
0.20
0.15
0.15
0.14
0.13
0.11
0.11
0.08
0.08
0.05
0.05
0.04
0.02
0.02
0.02
100.00%
Servicer
BofA
Total:
Count
Percent
1218
100
1218 100.00%
Originator
BofA
Total:
Count
Percent
1218
100
1218 100.00%
05/29/2007 Page 1 of 2

Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200603
$478,196,461
1210
99.155%
6.030%
200604
$472,019,431
1197
97.875%
6.028%
200605
$467,588,014
1188
96.956%
6.026%
200606
$464,839,405
1181
96.386%
200607
$459,846,752
1169
200608
$455,722,401
200609
200610
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
9.402%
9.402%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.854%
1.074%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.854%
1.074%
14.184%
11.826%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.686%
0.835%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.686%
0.835%
10.427%
11.364%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.181%
0.337%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.181%
0.337%
6.024%
6.545%
10.185%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.669%
0.677%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.669%
0.677%
95.351%
6.022%
11.883%
10.529%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.334%
0.428%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.334%
0.428%
1159
94.495%
6.019%
9.968%
10.438%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.976%
0.949%
0.049%
0.086%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.026%
1.035%
$451,164,017
1148
93.550%
6.016%
11.086%
10.533%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.672%
0.784%
0.095%
0.087%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.767%
0.871%
$446,986,632
1138
92.684%
6.016%
10.280%
10.504%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.598%
0.615%
0.034%
0.088%
0.096%
0.088%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.728%
0.791%
200611
$440,976,793
1122
91.438%
6.013%
14.721%
10.985%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.687%
0.624%
0.035%
0.089%
0.000%
0.000%
0.000%
0.000%
0.097%
0.089%
0.000%
0.000%
0.819%
0.802%
200612
10
$434,879,809
1107
90.174%
6.015%
15.113%
11.409%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.418%
0.452%
0.201%
0.271%
0.060%
0.090%
0.000%
0.000%
0.098%
0.090%
0.000%
0.000%
0.778%
0.903%
200701
11
$429,571,882
1092
89.073%
6.013%
13.420%
11.596%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.823%
0.824%
0.252%
0.275%
0.036%
0.092%
0.000%
0.000%
0.161%
0.183%
0.000%
0.000%
1.271%
1.374%
200702
12
$425,440,803
1083
88.216%
6.012%
10.653%
11.521%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.182%
1.662%
0.278%
0.277%
0.062%
0.092%
0.000%
0.000%
0.101%
0.092%
0.000%
0.000%
1.622%
2.124%
200703
13
$419,685,400
1070
87.023%
6.011%
14.793%
11.779%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.377%
1.682%
0.051%
0.093%
0.344%
0.374%
0.000%
0.000%
0.102%
0.093%
0.000%
0.000%
1.874%
2.243%
200704
14
$413,513,588
1052
85.743%
6.008%
16.003%
12.091%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.809%
0.951%
0.000%
0.000%
0.370%
0.475%
0.000%
0.000%
0.000%
0.000%
0.104%
0.095%
1.283%
1.521%
200705
15
$408,446,011
1041
84.693%
6.010%
13.458%
12.185%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.190%
1.345%
0.033%
0.096%
0.064%
0.096%
0.000%
0.000%
0.113%
0.096%
0.105%
0.096%
1.505%
1.729%
1M CPR
(2)
05/29/2007 Page 2 of 2


Principal Balance
418,718,809
Loan
Count
645
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg Original
Term
WAvg Remaining
Term
% Original LTV over 80% with

Mortgage Insurance
WAvg Mortgage Insurance

Coverage
% Prepayment
Penalty
% Buydown
% Interest
Only
% Conforming
WAvg
Margin
WAvg Roll
Term
3/1/2006
649,176
6.0252
0.5
360
359.5
86.49
23.34
0.00
0.00
77.05
0.61
2.25
85.02

Product Type
10/20 12 MO LIBOR
10/20 12 MO LIBOR - IO
3/27 12 MO LIBOR
5/25 12 MO LIBOR
6 MO LIBOR
7/23 12 MO LIBOR
Total:
Count
14
255
10
39
109
174
1
18
25
645
Percent
2.09
41.29
1.57
6.85
16.06
25.46
0.11
3.13
3.44
100.00%
Property
2-Family
3-Family
4-Family
Condo
PUD Attach
PUD Detach
SFR
Townhouse
Total:
Count
Percent
1.27
0.52
0.38
11.92
1.66
24.3
58.78
1.16
100.00%
8
2
2
82
13
153
377
8
645
FICO
Count
800 - 849
33
750 - 799
260
700 - 749
253
650 - 699
88
600 - 649
11
Total:
645
W.A.: 742 | Low: 627 | High: 814
Percent
5.31
41.09
38.46
13.68
1.46
100.00%
Original LTV
Count
Percent
10.01 - 15.00
1
0.1
25.01 - 30.00
1
0.16
30.01 - 35.00
5
0.85
35.01 - 40.00
2
0.3
40.01 - 45.00
8
1.39
45.01 - 50.00
16
2.85
50.01 - 55.00
11
1.91
55.01 - 60.00
34
5.71
60.01 - 65.00
43
6.76
65.01 - 70.00
81
14.4
70.01 - 75.00
92
15.07
75.01 - 80.00
339
48.95
80.01 - 85.00
2
0.25
85.01 - 90.00
9
1.19
90.01 - 95.00
1
0.13
Total:
645
100.00%
W.A.: 72.16 | Low: 13.55 | High: 95.00
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
147
366
132
645
State
California
Florida
Illinois
Virginia
Arizona
Maryland
New Jersey
Massachusetts
Hawaii
Texas
North Carolina
South Carolina
Colorado
Michigan
Georgia
Washington
New York
Nevada
Count
333
57
29
35
15
20
11
13
7
14
11
12
8
6
12
9
7
10
Percent
49.98
9.22
5.19
4.48
2.93
2.78
2.19
2.12
2.06
1.97
1.71
1.68
1.52
1.45
1.44
1.42
1.32
1.29
Percent
21.33
55.53
23.15
100.00%
Coupon
Count
Percent
4.51 - 5.00
17
2.50
5.01 - 5.50
80
10.78
5.51 - 6.00
260
38.78
6.01 - 6.50
248
41.04
6.51 - 7.00
32
5.22
7.01 - 7.50
8
1.68
Total:
645
100.00%
W.A.: 6.025 | Low: 4.625 | High: 7.375
Occupany Status
Primary
Secondary
Investor
Total:
Count
Percent
571
58
16
645
87.25
10.34
2.41
100.00%
State
New Mexico
District of Colum
Connecticut
Oregon
Louisiana
Alabama
Minnesota
Utah
Oklahoma
Pennsylvania
Vermont
Rhode Island
Arkansas
Wisconsin
Kansas
Missouri
Maine
Tennessee
Total:
Count
5
5
4
4
3
1
2
2
1
1
1
1
1
1
1
1
1
1
645
Percent
0.81
0.73
0.68
0.56
0.39
0.31
0.26
0.22
0.20
0.15
0.14
0.13
0.12
0.11
0.11
0.11
0.11
0.11
100.00%
Servicer
BofA
Total:
Count
Originator
BofA
Total:
Count
645
645
Percent
100
100.00%
645
645
Percent
100
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200604
$417,383,715
644
99.681%
6.025%
3.496%
3.496%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.968%
1.087%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.968%
1.087%
200605
$414,774,813
642
99.058%
6.025%
6.989%
5.259%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.235%
1.246%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.235%
1.246%
200606
$409,767,311
636
97.862%
6.024%
13.320%
8.027%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.260%
0.943%
0.123%
0.157%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.382%
1.101%
200607
$400,230,678
624
95.585%
6.022%
24.401%
12.427%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.491%
0.641%
0.113%
0.160%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.603%
0.801%
200608
$396,451,614
619
94.682%
6.018%
10.507%
12.049%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.683%
0.646%
0.239%
0.323%
0.114%
0.162%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.036%
1.131%
200609
$394,074,086
616
94.114%
6.017%
6.697%
11.181%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.421%
0.487%
0.000%
0.000%
0.126%
0.162%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.546%
0.649%
200610
$389,855,588
610
93.107%
6.018%
11.865%
11.281%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.464%
0.492%
0.131%
0.164%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.595%
0.656%
200611
$381,402,813
600
91.088%
6.014%
22.907%
12.827%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.778%
0.833%
0.120%
0.167%
0.134%
0.167%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.032%
1.167%
200612
$378,450,370
596
90.383%
6.009%
8.633%
12.373%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.218%
1.007%
0.000%
0.000%
0.256%
0.336%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.474%
1.342%
200701
10
$374,073,691
589
89.338%
6.008%
12.766%
12.415%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.883%
0.849%
0.522%
0.340%
0.259%
0.340%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.664%
1.528%
200702
11
$370,512,804
585
88.487%
6.004%
10.571%
12.252%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.271%
0.342%
0.146%
0.171%
0.665%
0.513%
0.000%
0.000%
0.124%
0.171%
0.000%
0.000%
1.206%
1.197%
200703
12
$366,222,715
579
87.463%
6.002%
12.776%
12.298%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.550%
0.691%
0.000%
0.000%
0.139%
0.173%
0.000%
0.000%
0.659%
0.518%
0.000%
0.000%
1.348%
1.382%
200704
13
$359,679,508
573
85.900%
6.001%
19.199%
12.852%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.532%
0.349%
0.151%
0.175%
0.142%
0.175%
0.000%
0.000%
0.670%
0.524%
0.000%
0.000%
1.495%
1.222%
200705
14
$356,772,519
568
85.206%
5.996%
8.996%
12.585%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.812%
0.704%
0.000%
0.000%
0.143%
0.176%
0.000%
0.000%
0.676%
0.528%
0.000%
0.000%
1.631%
1.408%
05/29/2007 Page 2 of 2

Principal Balance
1,787,340,669
Loan
Count
3,746
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
4/1/2006
477,133
6.2749
2.5
360
357.5

WAvg Mortgage
100
25.43
% Prepayment
Penalty
% Buydown
% Interest
Only
% Conforming
WAvg
Margin
WAvg
Roll
Term
0.00
0.22
88.11
22.17
2.32
83.24

Product Type
1ML - IO
10/15 12ML
10/20 1YRCMT - IO
10/20 12ML
10/20 12ML 40/30 BAL
10/20 12ML - IO
10/20 6ML
10/20 6ML - IO
2/28 6ML
2/28 6ML - IO
3/27 12ML
3/27 12ML - IO
3/27 6ML
3/27 6ML 40/30 BAL
3/27 6ML - IO
4/26 12ML
5/25 1YRCMT - IO
5/25 12ML
5/25 12ML - IO
5/25 6ML
5/25 6ML - IO
6ML ARM
6ML - IO
7/23 12ML
7/23 12ML - IO
7/23 6ML
7/23 6ML - IO
Total:
Count
284
1
9
122
1
1179
53
341
2
21
3
36
4
3
145
1
1
128
477
68
624
76
70
16
39
2
40
3746
Percent
6.41
0.04
0.3
3.43
0.02
38.16
1.12
8.53
0.03
0.41
0.09
1.19
0.05
0.02
2.98
0.03
0.03
4.06
16.1
0.95
10.44
1.42
1.42
0.58
1.32
0.04
0.81
100.00%
Property
2-Family
3-Family
4-Family
Condo
Cooperative
PUD
SFR
Townhouse
Total:
Count
85
20
19
518
1
904
2184
15
3746
Percent
2.18
0.55
0.63
11.62
0
25.28
59.4
0.33
100.00%
FICO
Count
800 - 849
117
750 - 799
1105
700 - 749
1279
650 - 699
975
600 - 649
267
N/A
3
Total:
3746
W.A.: 727 | Low: 604 | High: 819
Percent
3.53
32.7
33.61
24.4
5.66
0.1
100.00%
Original LTV
Count
Percent
5.01 - 10.00
2
0.07
10.01 - 15.00
1
0.03
15.01 - 20.00
7
0.07
20.01 - 25.00
3
0.12
25.01 - 30.00
13
0.35
30.01 - 35.00
21
0.73
35.01 - 40.00
29
0.99
40.01 - 45.00
60
1.63
45.01 - 50.00
106
3.29
50.01 - 55.00
95
2.53
55.01 - 60.00
157
4.9
60.01 - 65.00
256
7.38
65.01 - 70.00
296
9.73
70.01 - 75.00
385
12.95
75.01 - 80.00
2202
53.39
80.01 - 85.00
10
0.18
85.01 - 90.00
71
1.21
90.01 - 95.00
32
0.44
Total:
3746
100.00%
W.A.: 72.26 | Low: 7.83 | High: 95.00
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
1122
2054
570
3746
Percent
29.69
53.52
16.79
100.00%
Coupon
Count
Percent
2.51 - 3.00
1
0.02
3.01 - 3.50
4
0.08
3.51 - 4.00
6
0.12
4.01 - 4.50
13
0.32
4.51 - 5.00
40
1.24
5.01 - 5.50
113
3.49
5.51 - 6.00
954
28.01
6.01 - 6.50
1493
41.68
6.51 - 7.00
813
18.54
7.01 - 7.50
204
4.37
7.51 - 8.00
86
1.8
8.01 - 8.50
16
0.29
8.51 - 9.00
3
0.04
Total:
3746
100.00%
W.A.: 6.275 | Low: 2.875 | High: 8.750
State
California
Florida
Nevada
Virginia
Maryland
New York
Illinois
Arizona
Colorado
Washington
New Jersey
Texas
South Carolina
North Carolina
Georgia
Massachusetts
Hawaii
Minnesota
Michigan
Connecticut
Pennsylvania
Oregon
Occupany Status
Primary
Secondary
Investor
Total:
Count
2008
285
226
127
126
88
79
100
78
70
63
49
35
39
41
30
20
19
26
25
18
20
27
Count
Percent
59.39
7.04
4.17
3.22
2.89
2.64
2.50
2.20
1.78
1.53
1.52
1.22
1.15
1.05
0.89
0.65
0.57
0.57
0.53
0.51
0.49
0.43
0.43
Percent
3222
221
303
3746
88.55
5.92
5.53
100.00%
State
Ohio
Utah
New Mexico
Missouri
Tennessee
Rhode Island
Alabama
New Hampshire
Delaware
Montana
Louisiana
Idaho
Vermont
Kentucky
Wisconsin
Indiana
Oklahoma
Wyoming
Iowa
Kansas
Maine
Mississippi
West Virginia
Total:
Count
28
20
17
13
10
7
6
4
4
4
3
6
2
7
4
3
2
1
1
2
1
1
1
3746
Percent
0.38
0.35
0.31
0.29
0.18
0.15
0.12
0.12
0.12
0.09
0.08
0.07
0.07
0.07
0.06
0.05
0.03
0.02
0.02
0.02
0.01
0.01
0.01
100.00%
Servicer
BofA
Countrywide
Greenpoint
IndyMac
Wells Fargo
Total:
Count
Originator
BofA
Countrywide
Greenpoint
IndyMac
Wells Fargo
Total:
Count
1199
1317
274
953
3
3746
Percent
41.10
28.02
5.62
25.15
0.12
100.00%
1199
1317
274
953
3
3746
Percent
41.10
28.02
5.62
25.15
0.12
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200605
$1,772,981,246
3716
99.197%
6.289%
200606
$1,754,274,521
3679
98.150%
6.287%
200607
$1,729,687,314
3625
96.774%
6.299%
200608
$1,708,465,533
3581
95.587%
200609
$1,688,199,141
3530
200610
$1,661,856,264
200611
200612
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
9.094%
9.094%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.921%
1.023%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.921%
1.023%
11.823%
10.470%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.452%
1.386%
0.109%
0.136%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.562%
1.522%
15.457%
12.165%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.207%
1.186%
0.433%
0.386%
0.103%
0.110%
0.010%
0.028%
0.000%
0.000%
0.000%
0.000%
1.753%
1.710%
6.313%
13.643%
12.538%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.462%
1.620%
0.419%
0.447%
0.380%
0.279%
0.010%
0.028%
0.010%
0.028%
0.000%
0.000%
2.281%
2.402%
94.453%
6.321%
13.215%
12.675%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.106%
1.416%
0.480%
0.397%
0.445%
0.425%
0.010%
0.028%
0.252%
0.198%
0.000%
0.000%
2.293%
2.465%
3473
92.979%
6.324%
17.080%
13.426%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.493%
1.699%
0.378%
0.489%
0.578%
0.461%
0.010%
0.029%
0.395%
0.317%
0.000%
0.000%
2.854%
2.995%
$1,633,067,802
3410
91.369%
6.321%
18.802%
14.216%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.365%
1.584%
0.555%
0.674%
0.212%
0.205%
0.000%
0.000%
0.830%
0.645%
0.010%
0.029%
2.971%
3.138%
$1,608,213,921
3357
89.978%
6.317%
16.691%
14.531%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.446%
1.728%
0.511%
0.655%
0.434%
0.506%
0.022%
0.030%
0.955%
0.745%
0.041%
0.060%
3.409%
3.724%
200701
$1,586,788,763
3309
88.779%
6.311%
14.744%
14.556%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.930%
2.236%
0.531%
0.544%
0.335%
0.423%
0.030%
0.060%
1.202%
1.028%
0.041%
0.060%
4.068%
4.352%
200702
10
$1,563,247,556
3263
87.462%
6.308%
16.298%
14.733%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.841%
1.961%
0.639%
0.736%
0.476%
0.552%
0.034%
0.061%
1.304%
1.195%
0.152%
0.153%
4.445%
4.658%
200703
11
$1,539,778,224
3209
86.149%
6.302%
16.476%
14.895%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.253%
2.462%
0.625%
0.623%
0.419%
0.467%
0.117%
0.156%
1.136%
1.153%
0.445%
0.405%
4.995%
5.266%
200704
12
$1,511,670,270
3153
84.576%
6.302%
19.715%
15.309%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.963%
2.125%
0.641%
0.825%
0.753%
0.698%
0.175%
0.222%
1.117%
1.173%
0.554%
0.476%
5.202%
5.519%
200705
13
$1,487,542,740
3106
83.227%
6.299%
17.435%
15.476%
$0
0.000%
0.000%
$1,268
0.000%
0.001%
0.000%
1.536%
1.803%
0.968%
1.095%
0.702%
0.740%
0.159%
0.225%
1.356%
1.384%
0.673%
0.612%
5.394%
5.860%
1M CPR
(2)
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2006-E
Principal Balance
637,413,148
Loan
Count
1,030
Cut-off
Date
Average
Balance
WAvg Coupon
5/1/2006
618,848
6.2018
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
0.9
360
359.1
100.00
WAvg Mortgage
% Prepayment
Insurance Coverage
Penalty
24.65
0.00
% Buydown
% Interest
Only
0.17
75.82
% Conforming
WAvg
Margin
WAvg
Roll
Term
4.97
2.25
76.58

Product Type
10/20 12ML
10/20 12ML - IO
3/27 12ML
3/27 12ML - IO
4/26 12ML
4/26 12ML - IO
5/25 12ML
5/25 12ML - IO
6ML ARM
6/24 12ML
7/23 12ML
7/23 12ML - IO
Total:
Count Percent
15
1.67
239
24.65
21
1.89
39
3.73
1
0.03
1
0.06
179
16.98
407
38.06
1
0.09
1
0.14
35
3.38
91
9.33
1030 100.00%
Property
2-Family
3-Family
4-Family
Condo
PUD
SFR
Townhouse
Total:
Count Percent
11
1.23
5
0.66
1
0.07
151
13.87
260
24.83
593
58.46
9
0.89
1030 100.00%
FICO
800 - 849
750 - 799
700 - 749
650 - 699
600 - 649
Count Percent
50
5.01
411
41.54
361
34.33
182
16.41
18
1.55
Original LTV
Count
Percent
20.01 - 25.00
3
0.41
25.01 - 30.00
3
0.21
30.01 - 35.00
6
0.62
35.01 - 40.00
8
0.91
40.01 - 45.00
14
1.69
45.01 - 50.00
30
3.05
50.01 - 55.00
41
4.07
55.01 - 60.00
34
3.94
60.01 - 65.00
74
8.13
65.01 - 70.00
104
11.35
70.01 - 75.00
149
15.85
75.01 - 80.00
553
49.28
80.01 - 85.00
1
0.03
85.01 - 90.00
9
0.41
90.01 - 95.00
1
0.04
Total:
1030
100.00%
W.A.: 71.58 | Low: 21.05 | High: 95.00
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
222
653
155
1030
Percent
21.95
61.92
16.14
100.00%
Coupon
4.01 - 4.50
4.51 - 5.00
5.01 - 5.50
5.51 - 6.00
6.01 - 6.50
Count
Percent
0.06
0.74
5.90
27.22
50.74
1
8
75
281
523
State
California
Florida
Virginia
Maryland
Illinois
Arizona
Texas
Georgia
Colorado
Washington
Massachusetts
New York
Nevada
New Jersey
North Carolina
South Carolina
Connecticut
Hawaii
Utah
Missouri
Occupany Status
Primary
Secondary
Investor
Total:
Count
494
127
45
31
26
25
31
27
17
22
18
14
20
14
13
18
10
8
9
11
8
Percent
47.88
12.23
4.39
2.87
2.69
2.60
2.55
2.27
2.21
1.85
1.84
1.51
1.43
1.33
1.30
1.27
1.26
1.07
1.00
0.98
0.88
909
97
24
1030
Percent
88.00
10.4
1.60
100.00%
Count
State
Michigan
Pennsylvania
Oregon
Wisconsin
Maine
Rhode Island
Vermont
Minnesota
Indiana
New Mexico
Wyoming
Tennessee
Idaho
New Hampshire
Nebraska
Delaware
Arkansas
Ohio
Oklahoma
Louisiana
Kentucky
Total:
Count
2
4
6
3
3
2
2
2
3
2
2
2
1
1
1
1
1
1
1
1
1
1030
Percent
0.70
0.53
0.45
0.40
0.31
0.29
0.27
0.24
0.24
0.21
0.21
0.17
0.10
0.09
0.08
0.08
0.08
0.07
0.03
0.03
0.03
100.00%
Servicer
BofA
Total:
Count
Percent
1030
100.00
1030 100.00%
Originator
BofA
Total:
Count
Percent
1030
100.00
1030 100.00%
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2006-00E
Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200606
$635,000,827
1027
99.622%
200607
$626,330,277
1014
98.261%
200608
$619,986,260
1006
200609
$611,782,206
200610
200611
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
6.202%
4.179%
4.179%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
6.201%
14.966%
9.734%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.102%
1.085%
0.160%
0.099%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.262%
1.183%
97.266%
6.199%
11.246%
10.242%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.823%
0.994%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.823%
0.994%
995
95.979%
6.196%
14.529%
11.335%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.620%
0.704%
0.100%
0.100%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.720%
0.804%
$598,188,001
982
93.846%
6.191%
23.418%
13.897%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.717%
0.815%
0.000%
0.000%
0.103%
0.102%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.819%
0.916%
$588,101,417
967
92.264%
6.186%
18.226%
14.637%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.352%
0.517%
0.000%
0.000%
0.104%
0.103%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.456%
0.620%
200612
$580,265,596
952
91.034%
6.181%
14.622%
14.637%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.778%
0.945%
0.025%
0.105%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.803%
1.050%
200701
$574,326,277
943
90.103%
6.178%
11.358%
14.237%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.180%
1.273%
0.083%
0.106%
0.025%
0.106%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.288%
1.485%
200702
$562,068,669
930
88.180%
6.177%
22.584%
15.210%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.040%
1.075%
0.000%
0.000%
0.111%
0.215%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.150%
1.290%
200703
10
$555,384,062
920
87.131%
6.173%
13.125%
15.006%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.179%
1.413%
0.274%
0.326%
0.112%
0.217%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.566%
1.957%
200704
11
$547,219,579
908
85.850%
6.173%
16.038%
15.104%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.080%
1.322%
0.000%
0.000%
0.392%
0.551%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.472%
1.872%
200705
12
$536,661,524
892
84.194%
6.166%
20.614%
15.580%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.171%
1.121%
0.200%
0.224%
0.186%
0.224%
0.000%
0.000%
0.187%
0.224%
0.000%
0.000%
1.744%
1.794%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2006-F
Principal Balance
562,295,597
Loan
Count
753
Cut-off
Date
Average
Balance
WAvg Coupon
6/1/2006
746,741
5.8667
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
2.6
359.8
357.2
100

%
Insurance Coverage
Penalty
Buydown
25.70
0.00
0.57
% Interest
Only
% Conforming
93.57
1.52
WAvg
Margin
WAvg
Roll
Term
2.69
62.23

Product Type
5/25 1 YR CMT - IO
7/23 1 YR CMT - IO
5/25 1 YR LIBOR - IO
5/25 1 YR CMT
7/23 1 YR CMT
5/25 1 YR LIBOR
5/20 1 YR CMT - IO
Total:
Count Percent
396
62.67
180
18.68
111
11.84
40
4.16
16
1.44
9
0.83
1
0.38
753 100.00%
Property
SFR
Condo - Low
Condo - High
2-Family
Cooperative
PUD Detached
Total:
Count Percent
626
86.09
89
8.85
28
3.96
4
0.53
3
0.30
3
0.27
753 100.00%
Loan Purpose
Purchase
C/O Refi
R/T Refi
Total:
Count Percent
470
62.71
164
20.88
119
16.41
753 100.00%
Coupon
Count Percent
4.01 - 4.50
5
0.60
4.51 - 5.00
26
4.36
5.01 - 5.50
142
25.42
5.51 - 6.00
212
29.17
6.01 - 6.50
324
36.40
6.51 - 7.00
44
4.06
Total:
753 100.00%
W.A.: 5.867 | Low: 4.500 | High: 7.000
Original LTV
Count
Percent
20.01 - 25.00
1
0.44
25.01 - 30.00
5
1.00
30.01 - 35.00
4
0.61
35.01 - 40.00
8
1.77
40.01 - 45.00
10
2.06
45.01 - 50.00
10
2.12
50.01 - 55.00
18
3.39
55.01 - 60.00
31
5.80
60.01 - 65.00
50
9.34
65.01 - 70.00
82
14.64
70.01 - 75.00
104
15.94
75.01 - 80.00
409
41.23
80.01 - 85.00
3
0.21
85.01 - 90.00
7
0.66
90.01 - 95.00
11
0.78
Total:
753 100.00%
W.A.: 70.39 | Low: 22.73 | High: 95.00
FICO
Count
Percent
800 - 849
33
4.11
750 - 799
146
22.86
700 - 749
132
22.72
650 - 699
429
48.78
600 - 649
11
1.25
N/A
2
0.28
Total:
753 100.00%
W.A.: 718 | Low: 608 | High: 817
State
CA
FL
AZ
WA
CO
NY
VA
NJ
MD
UT
IL
NV
CT
TX
PA
MN
MA
NC
OR
Occupany Status
Primary
Secondary
Investor
Total:
Count
442
30
33
31
17
19
25
20
21
8
16
11
7
7
5
8
5
7
6
Percent
63.09
3.99
3.52
3.49
3.28
3.04
2.51
2.38
2.13
1.74
1.40
1.29
1.04
0.84
0.70
0.70
0.64
0.60
0.50
672
63
18
753
Percent
87.35
11.37
1.28
100.00%
Count
State
GA
SC
HI
IA
MI
OH
MO
DC
ID
TN
VT
WI
IN
DE
AR
SD
AK
KS
NE
Total:
Count
6
4
2
2
3
2
2
2
1
2
1
1
1
1
1
1
1
1
1
753
Percent
0.42
0.38
0.37
0.33
0.27
0.19
0.19
0.17
0.13
0.12
0.11
0.10
0.08
0.08
0.08
0.04
0.04
0.02
0.02
100.00%
Servicer
Wells Fargo
Total:
Count
Originator
Wells Fargo
Total:
Count
753
753
Percent
100
100.00%
753
753
Percent
100
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200607
$559,598,161
750
99.520%
5.867%
5.532%
5.532%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.159%
0.933%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.159%
0.933%
200608
$556,701,720
746
99.005%
5.866%
5.962%
5.748%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.269%
0.268%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.269%
0.268%
200609
$555,621,396
746
98.813%
5.865%
2.226%
4.588%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200610
$552,859,078
743
98.322%
5.865%
5.730%
4.875%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.388%
0.135%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.388%
0.135%
200611
$545,083,033
734
96.939%
5.866%
15.564%
7.116%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.394%
0.136%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.394%
0.136%
200612
$532,505,385
726
94.702%
5.864%
24.370%
10.244%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.403%
0.138%
0.000%
0.000%
0.403%
0.138%
200701
$528,332,042
721
93.960%
5.865%
8.932%
10.058%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.815%
0.971%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.406%
0.139%
0.000%
0.000%
1.221%
1.110%
200702
$521,599,339
713
92.762%
5.862%
14.195%
10.587%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.184%
0.281%
0.084%
0.140%
0.000%
0.000%
0.000%
0.000%
0.411%
0.140%
0.000%
0.000%
0.679%
0.561%
200703
$515,145,104
710
91.615%
5.856%
13.808%
10.951%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.851%
0.845%
0.090%
0.141%
0.085%
0.141%
0.000%
0.000%
0.416%
0.141%
0.000%
0.000%
1.442%
1.268%
200704
10
$505,168,762
700
89.840%
5.852%
20.851%
11.995%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.587%
0.714%
0.000%
0.000%
0.092%
0.143%
0.000%
0.000%
0.086%
0.143%
0.000%
0.000%
0.765%
1.000%
200705
11
$500,057,554
693
88.931%
5.857%
11.412%
11.943%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.247%
1.443%
0.000%
0.000%
0.093%
0.144%
0.000%
0.000%
0.087%
0.144%
0.000%
0.000%
1.427%
1.732%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2006-G
Principal Balance
Loan
Count
Cut-off
Date
Average
Balance
WAvg Coupon
2,529,203,733
7,007
7/1/2006
360,954
6.0321
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
7.8
360
352.2
97.72

%
Insurance Coverage
Penalty
Buydown
25.66
0.00
0.64
% Interest
Only
%
Conforming
WAvg
Margin
WAvg
Roll
Term
92.90
52.40
2.69
79.70

Product Type
10/20 1 YR CMT - IO
5/25 1 YR CMT - IO
7/23 1 YR CMT - IO
10/20 1 YR CMT
5/25 1 YR CMT
7/23 1 YR CMT
3/27 1 YR CMT - IO
5/25 1 YR LIBOR
3/27 1 YR CMT
5/20 1 YR CMT - IO
Total:
Count
2,378
2,719
849
574
194
132
53
47
45
10
5
1
7,007
Percent
39.39
33.24
11.43
7.87
3.35
1.96
0.92
0.87
0.70
0.17
0.08
0.01
100.00%
Property
SFR
Condo - Low
Condo - High
2-Family
PUD Detached
Cooperative
4-Family
3-Family
Total:
Count
5,286
1,228
231
108
93
32
17
12
7,007
Percent
79.80
13.58
3.17
1.76
0.90
0.40
0.25
0.14
100.00%
Loan Purpose
Purchase
C/O Refi
R/T Refi
Total:
Count
4,018
2,122
867
7,007
Percent
52.44
34.18
13.38
100.00%
Coupon
Count Percent
3.51 - 4.00
1
0.01
4.01 - 4.50
15
0.16
4.51 - 5.00
246
2.45
5.01 - 5.50
247
2.76
5.51 - 6.00
3,601
54.65
6.01 - 6.50
2,487
35.27
6.51 - 7.00
385
4.38
7.01 - 7.50
22
0.28
7.51 - 8.00
2
0.03
8.01 - 8.50
1
0.01
Total:
7,007 100.00%
W.A.: 6.032 | Low: 4.000 | High: 8.500
Original LTV
Count
Percent
5.01 - 10.00
1
0.02
10.01 - 15.00
1
0.00
15.01 - 20.00
3
0.01
20.01 - 25.00
12
0.15
25.01 - 30.00
19
0.19
30.01 - 35.00
31
0.42
35.01 - 40.00
47
0.79
40.01 - 45.00
63
1.17
45.01 - 50.00
111
2.05
50.01 - 55.00
117
2.12
55.01 - 60.00
182
3.60
60.01 - 65.00
273
5.30
65.01 - 70.00
450
9.11
70.01 - 75.00
829
14.71
75.01 - 80.00
4,068
52.25
80.01 - 85.00
79
1.03
85.01 - 90.00
320
3.20
90.01 - 95.00
394
3.79
95.01 - 100.00
7
0.08
Total:
7,007 100.00%
W.A.: 74.69 | Low: 9.09 | High: 100.00
FICO
Count
Percent
800 - 849
140
1.77
750 - 799
1,025
13.28
700 - 749
837
11.59
650 - 699
4,873
71.40
600 - 649
103
1.52
550 - 599
11
0.13
500 - 549
1
0.00
N/A
17
0.30
Total:
7,007 100.00%
W.A.: 699 | Low: 510 | High: 816
State
CA
FL
VA
NY
NJ
MD
AZ
WA
IL
CO
GA
NV
NC
TX
PA
MA
MN
SC
CT
HI
OR
DC
MI
UT
OH
Occupany Status
Primary
Secondary
Investor
Total:
Count
2,335
794
320
240
251
263
313
290
201
177
233
152
163
128
111
81
105
85
46
38
75
42
71
41
56
Count
5,900
622
485
7,007
Percent
43.43
8.37
4.28
4.25
3.84
3.61
3.49
3.39
2.60
2.21
2.18
1.85
1.66
1.39
1.33
1.23
1.21
0.97
0.85
0.80
0.78
0.68
0.68
0.59
0.57
Percent
87.39
8.10
4.51
100.00%
State
MO
TN
IN
WI
AL
DE
ID
NM
KY
WV
KS
MT
NE
MS
AR
AK
IA
LA
NH
ME
OK
VT
RI
SD
WY
Total:
Count
37
39
26
28
28
22
30
24
25
11
15
8
18
14
11
9
10
11
9
4
6
3
3
2
3
7,007
Percent
0.44
0.42
0.29
0.28
0.27
0.22
0.22
0.19
0.19
0.16
0.14
0.13
0.12
0.12
0.10
0.08
0.07
0.07
0.07
0.05
0.04
0.03
0.03
0.02
0.02
100.00%
Servicer
Wells Fargo
Total:
Count
7,007
7,007
Percent
100
100.00%
Originator
Wells Fargo
Total:
Count
7,007
7,007
Percent
100
100.00%
Notes:
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2006-00G
Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200608
$2,524,098,337
6994
99.798%
200609
$2,484,948,804
6874
98.250%
200610
$2,456,906,177
6800
200611
$2,427,881,004
200612
200701
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
6.032%
2.305%
2.305%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.105%
1.287%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.105%
1.287%
6.033%
17.028%
9.967%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.534%
0.582%
0.090%
0.073%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.624%
0.655%
97.141%
6.033%
12.651%
10.871%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.714%
0.735%
0.095%
0.103%
0.024%
0.015%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.834%
0.853%
6720
95.994%
6.035%
13.210%
11.463%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.942%
0.938%
0.120%
0.134%
0.062%
0.060%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.124%
1.131%
$2,401,939,454
6647
94.968%
6.035%
12.013%
11.574%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.941%
1.053%
0.192%
0.181%
0.092%
0.105%
0.043%
0.060%
0.031%
0.030%
0.000%
0.000%
1.299%
1.429%
$2,367,677,275
6562
93.614%
6.036%
15.757%
12.286%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.567%
1.539%
0.189%
0.137%
0.156%
0.168%
0.044%
0.061%
0.076%
0.076%
0.000%
0.000%
2.032%
1.981%
200702
$2,330,114,845
6472
92.128%
6.036%
17.384%
13.034%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.034%
1.097%
0.170%
0.155%
0.109%
0.108%
0.064%
0.077%
0.150%
0.155%
0.000%
0.000%
1.528%
1.591%
200703
$2,300,326,348
6402
90.951%
6.035%
14.227%
13.185%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.409%
1.453%
0.170%
0.156%
0.102%
0.078%
0.065%
0.078%
0.273%
0.281%
0.000%
0.000%
2.019%
2.046%
200704
$2,266,861,294
6309
89.627%
6.034%
16.049%
13.508%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.200%
1.173%
0.163%
0.174%
0.077%
0.079%
0.068%
0.095%
0.280%
0.285%
0.000%
0.000%
1.788%
1.807%
200705
10
$2,241,965,409
6246
88.643%
6.033%
12.330%
13.392%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.544%
1.537%
0.404%
0.336%
0.127%
0.128%
0.054%
0.096%
0.283%
0.288%
0.015%
0.016%
2.426%
2.402%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2006-H
Principal Balance
1,851,540,221
Loan
Count
4,390
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
9/1/2006
421,763
6.6802
2.8
360.8
358
91.56

%
Insurance Coverage
Penalty
Buydown
27.17
24.36
0.64
% Interest Only % Conforming

82.66
36.11
WAvg
Margin
WAvg
Roll
Term
2.398
65.40

Product Type
5/25 12 MO LIBOR
7/23 12 MO LIBOR
5/25 6 MO LIBOR
10/20 12 MO LIBOR
10/20 1 YR CMT - IO
3/27 1 YR CMT - IO
3/27 12 MO LIBOR
3/27 1 YR CMT
5/35 12 MO LIBOR
6 MO LIBOR - IO
5/25 1 YR CMT - IO
7/33 12 MO LIBOR
3/27 6 MO LIBOR
2/28 6 MO LIBOR
1MO LIBOR - IO
7/23 6 MO LIBOR
10/20 6 MO LIBOR
10/20 1 YR CMT
10/30 12 MO LIBOR
7/23 1 YR CMT - IO
4/26 12 MO LIBOR
7/ 8 12 MO LIBOR
5/25 1 YR CMT
3/37 12 MO LIBOR
6 MO LIBOR
5/10 12 MO LIBOR
Total:
Count
1,633
1,200
234
230
142
152
86
79
149
46
65
84
41
43
32
26
20
11
16
24
6
18
19
8
4
6
2
2
3
3
1
1
1
1
1
1
4,390
Percent
29.49
29.14
7.55
6.77
4.55
3.80
2.60
2.36
1.96
1.70
1.61
1.47
1.33
1.04
0.94
0.56
0.45
0.40
0.37
0.36
0.29
0.27
0.25
0.17
0.13
0.11
0.07
0.06
0.05
0.04
0.03
0.03
0.03
0.02
0.02
0.02
100.00%
FICO
Count
800 - 849
93
750 - 799
911
700 - 749
1,255
650 - 699
1,682
600 - 649
442
550 - 599
2
500 - 549
1
N/A
4
Total:
4,390
W.A.: 714 | Low: 517 | High: 833
Percent
2.41
23.54
29.09
36.44
8.36
0.04
0.01
0.11
100.00%
Original LTV
Count
10.01 - 15.00
4
15.01 - 20.00
1
20.01 - 25.00
7
25.01 - 30.00
9
30.01 - 35.00
24
35.01 - 40.00
19
40.01 - 45.00
21
45.01 - 50.00
40
50.01 - 55.00
64
55.01 - 60.00
96
60.01 - 65.00
169
65.01 - 70.00
285
70.01 - 75.00
400
75.01 - 80.00
3,029
80.01 - 85.00
30
85.01 - 90.00
90
90.01 - 95.00
78
95.01 - 100.00
23
>= 100.01
1
Total:
4,390
W.A.: 75.56 | Low: 11.08 | High: 103.00
Percent
0.05
0.02
0.19
0.24
0.42
0.34
0.47
1.04
1.67
2.75
4.64
8.11
11.68
65.24
0.50
1.49
0.85
0.29
0.02
100.00%
Loan Purpose
Purchase
C/O Refi
R/T Refi
Total:
Count
2,956
969
465
4,390
Percent
64.70
23.30
12.00
100.00%
Coupon
Count
4.51 - 5.00
16
5.01 - 5.50
37
5.51 - 6.00
405
6.01 - 6.50
1,317
6.51 - 7.00
1,607
7.01 - 7.50
611
7.51 - 8.00
284
8.01 - 8.50
77
8.51 - 9.00
21
9.01 - 9.50
8
9.51 - 10.00
4
10.01 - 10.50
3
Total:
4,390
W.A.: 6.680 | Low: 4.625 | High: 10.375
Percent
0.33
0.99
9.59
33.94
35.75
12.77
5.01
1.15
0.27
0.08
0.07
0.04
100.00%
State
CA
FL
VA
GA
MD
IL
NJ
NV
SC
NY
WA
CO
AZ
MA
CT
TX
NC
MI
HI
OR
DC
PA
MN
Count
2392
295
136
240
110
101
113
101
77
65
92
80
93
67
31
49
43
48
23
37
16
25
14
Percent
59.18
6.53
3.23
2.89
2.60
2.44
2.23
1.91
1.86
1.79
1.76
1.70
1.47
1.40
1.33
0.95
0.87
0.68
0.67
0.58
0.50
0.42
0.40
State
NM
TN
MO
OH
UT
WI
ID
IN
WY
NH
KY
ME
AL
RI
LA
MS
VT
WV
AR
KS
OK
DE
Total:
Occupany Status
Primary
Secondary
Investor
Total:
Count
Property
SFR
PUD
Condo
2-Family
3-Family
4-Family
Townhouse
Cooperative
Total:
Count
3,775
262
353
4,390
Percent
87.99
6.22
5.79
100.00%
2,569
958
670
108
44
31
5
5
4,390
Percent
62.41
19.65
12.92
2.49
1.25
1.02
0.19
0.06
100.00%
Count
16
13
14
16
10
7
7
11
3
6
4
4
4
6
5
3
2
3
2
3
2
1
4,390
Percent
0.39
0.32
0.29
0.28
0.27
0.16
0.11
0.10
0.09
0.09
0.09
0.09
0.09
0.07
0.04
0.03
0.03
0.03
0.03
0.02
0.01
0.01
100.00%
Servicer
Opteum
Bank of America
Wells Fargo
Countrywide
IndyMac
Greenpoint
Total:
Count
Percent
2760
50.91
1452
44.88
143
3.50
31
0.59
3
0.11
1
0.00
4,390
100.00%
Originator
Opteum
Bank of America
American Home
Wells Fargo
Countrywide
SCME
IndyMac
Greenpoint
Total:
Count
Percent
2760
50.91
1195
39.02
247
5.68
143
3.50
31
0.59
10
0.19
3
0.11
1
0.00
4,390
100.00%
Notes:
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2006-00H
Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200610
$1,837,679,793
4371
99.259%
6.669%
200611
$1,799,822,528
4299
97.214%
6.679%
200612
$1,757,461,648
4213
94.926%
6.678%
200701
$1,718,049,458
4137
92.797%
200702
$1,683,160,677
4066
200703
$1,647,573,730
200704
200705
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
8.383%
8.383%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.835%
0.755%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.835%
0.755%
21.973%
15.451%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.038%
1.907%
0.340%
0.349%
0.006%
0.023%
0.009%
0.023%
0.440%
0.419%
0.000%
0.000%
2.833%
2.722%
24.735%
18.668%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.389%
2.374%
0.549%
0.451%
0.064%
0.095%
0.009%
0.024%
0.435%
0.404%
0.000%
0.000%
3.447%
3.347%
6.676%
23.699%
19.958%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
3.029%
3.263%
0.593%
0.580%
0.266%
0.193%
0.000%
0.000%
0.579%
0.556%
0.000%
0.000%
4.467%
4.593%
90.913%
6.672%
21.692%
20.310%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.651%
2.779%
0.761%
0.836%
0.320%
0.221%
0.000%
0.000%
0.482%
0.492%
0.023%
0.049%
4.237%
4.378%
3988
88.991%
6.667%
22.487%
20.679%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.824%
2.808%
0.832%
0.878%
0.314%
0.201%
0.026%
0.025%
0.318%
0.376%
0.006%
0.025%
4.320%
4.313%
$1,618,204,029
3927
87.405%
6.664%
19.275%
20.482%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.479%
2.674%
0.686%
0.662%
0.377%
0.306%
0.057%
0.051%
0.543%
0.637%
0.007%
0.025%
4.150%
4.354%
$1,583,396,526
3857
85.524%
6.661%
22.835%
20.782%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.320%
2.463%
0.940%
1.011%
0.169%
0.156%
0.059%
0.052%
0.996%
1.011%
0.055%
0.078%
4.540%
4.771%
1M CPR
(2)
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2006-I
Principal Balance
1,520,301,932
Loan
Count
2,591
Cut-off
Date
Average
Balance
WAvg Coupon
11/1/2006
586,763
5.5503
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
12.5
362.3
349.8
41.52%

%
Insurance Coverage
Penalty
Buydown % Interest Only % Conforming
22.21
0.00
0.09
75.25
5.36
WAvg
Margin
WAvg
Roll
Term
2.248
50.9

Product Type
Count
917
291
293
195
1 MO LAMA OPTION ARM
199
3 MO LAMA OPTION ARM
122
95
5/25 12 MO LIBOR
117
7/23 12 MO LIBOR
85
5/25 1 YR CMT
82
5/35 12 MO LIBOR
59
7/23 1 YR CMT
35
5/25 6 MO LIBOR
22
10/20 12 MO LIBOR
27
5/25 1 YR CMT - IO
8
10
7/33 12 MO LIBOR
11
7/23 6 MO LIBOR
8
10/30 12 MO LIBOR
6
3/37 12 MO LIBOR
5
3/27 12 MO LIBOR
2
1
4/26 12 MO LIBOR
1
Total:
2,591
Percent
38.70
11.59
11.54
7.71
5.36
4.71
4.68
3.83
3.25
2.62
1.35
1.10
0.83
0.78
0.59
0.44
0.35
0.29
0.13
0.08
0.06
0.01
0.01
100.00%
Coupon
Count
Percent
1.51 - 2.00
49
1.98
2.01 - 2.50
48
2.13
2.51 - 3.00
5
0.15
3.01 - 3.50
5
0.18
3.51 - 4.00
64
2.25
4.01 - 4.50
183
6.65
4.51 - 5.00
347
13.22
5.01 - 5.50
471
18.26
5.51 - 6.00
475
19.22
6.01 - 6.50
529
22.59
6.51 - 7.00
258
9.37
7.01 - 7.50
126
3.26
7.51 - 8.00
29
0.68
8.01 - 8.50
1
0.04
8.51 - 9.00
1
0.01
Total:
2,591
100.00%
W.A.: 5.550 | Low: 2.000 | High: 8.625
Original LTV
Count
10.01 - 15.00
1
15.01 - 20.00
6
20.01 - 25.00
14
25.01 - 30.00
11
30.01 - 35.00
18
35.01 - 40.00
36
40.01 - 45.00
29
45.01 - 50.00
59
50.01 - 55.00
91
55.01 - 60.00
127
60.01 - 65.00
139
65.01 - 70.00
239
70.01 - 75.00
297
75.01 - 80.00
1,398
80.01 - 85.00
18
85.01 - 90.00
43
90.01 - 95.00
23
>= 95.01
42
Total:
2,591
W.A.: 71.97 | Low: 13.00 | High: 103.00
Percent
0.04
0.21
0.63
0.43
0.78
1.56
1.23
2.56
4.04
5.23
5.56
9.98
12.64
51.11
0.59
1.30
0.56
1.55
100.00%
Loan Purpose
Purchase
R/T Refi
C/O Refi
Total:
Count
1,360
652
579
2,591
Percent
50.49
27.16
22.35
100.00%
FICO
Count
800 - 849
251
750 - 799
987
700 - 749
774
650 - 699
488
600 - 649
87
4
N/A
Total:
2,591
W.A.: 741 | Low: 603 | High: 826
Percent
9.32
38.69
29.55
19.33
2.95
0.16
100.00%
State
CA
NJ
FL
IL
NY
VA
MD
AZ
MA
CO
TX
CT
SC
GA
MN
WA
NV
PA
MI
NC
DC
MO
OH
Count
1,036
305
178
141
83
94
74
63
63
45
52
39
38
40
37
38
30
28
26
31
14
15
12
Percent
42.91
11.51
6.15
5.87
3.41
3.17
2.87
2.33
2.17
1.76
1.74
1.62
1.46
1.45
1.34
1.28
1.12
0.98
0.90
0.85
0.59
0.47
0.41
State
RI
IN
HI
TN
NM
UT
WI
VT
NH
ID
KY
OR
KS
AL
ME
NE
DE
OK
LA
ND
AR
MS
Total:
Occupany Status
Primary
Secondary
Investor
Total:
Count
Property
SFR
PUD
Condo
2-Family
Townhouse
4-Family
3-Family
Total:
Count
2,302
186
103
2,591
Percent
89.81
7.38
2.81
100.00%
1,897
287
315
42
37
6
7
2,591
Percent
73.56
12.06
10.95
1.54
1.28
0.32
0.29
100.00%
Count
10
11
11
11
9
5
5
5
4
6
4
5
4
5
3
2
2
2
1
1
2
1
2,591
Percent
0.41
0.38
0.37
0.35
0.33
0.28
0.20
0.20
0.17
0.16
0.14
0.12
0.11
0.11
0.11
0.05
0.04
0.04
0.04
0.02
0.02
0.01
100.00%
Servicer
BofA
PHH
NatCity
Wells Fargo
ABN Amro
Total:
Count
1,291
1,168
92
27
13
2,591
Percent
50.13
44.57
3.40
1.45
0.44
100.00%
Originator
BofA
PHH
NatCity
Wells Fargo
ABN Amro
Total:
Count
1,291
1,168
92
27
13
2,591
Percent
50.13
44.57
3.40
1.45
0.44
100.00%
Notes:
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2006-00I
Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200612
$1,475,949,914
2528
97.083%
5.753%
29.952%
29.946%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
200701
$1,435,704,111
2459
94.435%
5.756%
28.266%
29.108%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.254%
1.057%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.254%
1.057%
200702
$1,403,070,985
2409
92.289%
5.732%
24.111%
27.480%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.441%
0.623%
0.172%
0.125%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.613%
0.747%
200703
$1,381,667,784
2374
90.881%
5.719%
16.832%
24.953%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.781%
0.885%
0.085%
0.168%
0.084%
0.084%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.950%
1.137%
200704
$1,357,787,190
2336
89.310%
5.706%
18.857%
23.772%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.545%
0.642%
0.000%
0.000%
0.076%
0.086%
0.000%
0.000%
0.046%
0.043%
0.000%
0.000%
0.667%
0.771%
200705
$1,329,226,000
2291
87.432%
5.706%
22.497%
23.562%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.487%
0.567%
0.110%
0.175%
0.078%
0.087%
0.000%
0.000%
0.047%
0.044%
0.000%
0.000%
0.722%
0.873%
05/29/2007 Page 2 of 2

Mortgage Pass-Through Certificates, Series 2006-J
Principal Balance
1,167,908,854
Loan
Count
1,592
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
12/1/2006
733,611
6.3096
1.3
360.5
359.2
2.25%

Insurance Coverage
Penalty
0.24
% Buydown
0.15
0.68

93.12
2.22
WAvg Margin
WAvg
Roll
Term
2.377%
70.1

Product Type
10/20 1 YR CMT
10/20 1 YR CMT - IO
10/20 12 MO LIBOR
3/27 12 MO LIBOR
5/25 1 YR CMT
5/25 1 YR CMT - IO
5/25 12 MO LIBOR
5/35 12 MO LIBOR
7/23 1 YR CMT
7/23 1 YR CMT - IO
7/23 12 MO LIBOR
7/33 12 MO LIBOR
Total:
Count
9
54
10
79
4
9
12
150
31
860
8
19
113
28
203
3
1,592
Percent
0.87%
5.05%
0.58%
4.71%
0.24%
0.50%
0.73%
8.76%
1.66%
56.19%
0.26%
0.87%
6.74%
1.52%
11.17%
0.13%
100.00%
Coupon
Count
Percent
4.001 - 4.500
1
0.04%
4.501 - 5.000
16
1.19%
5.001 - 5.500
42
2.37%
5.501 - 6.000
259
18.10%
6.001 - 6.500
872
54.61%
6.501 - 7.000
364
21.72%
7.001 - 7.500
31
1.62%
7.501 - 8.000
7
0.35%
Total:
1,592 100.00%
W.A.: 6.310 | Low: 4.375 | High: 8.000
Original LTV
Count
20.001 - 25.000
2
25.001 - 30.000
4
30.001 - 35.000
15
35.001 - 40.000
16
40.001 - 45.000
12
45.001 - 50.000
28
50.001 - 55.000
46
55.001 - 60.000
67
60.001 - 65.000
88
65.001 - 70.000
218
70.001 - 75.000
234
75.001 - 80.000
804
80.001 - 85.000
11
85.001 - 90.000
20
90.001 - 95.000
24
95.001 or greater
3
Total:
1,592
W.A.: 71.31 | Low: 24.55 | High: 100.00
Percent
0.08%
0.39%
1.60%
1.44%
1.06%
1.89%
3.83%
5.75%
6.47%
15.95%
15.13%
44.17%
0.53%
0.75%
0.82%
0.14%
100.00%
Loan Purpose
Purchase
C/O Refi
R/T Refi
Total:
Count
581
535
476
1,592
Percent
35.44%
32.60%
31.96%
100.00%
FICO
Count
800 - 849
25
750 - 799
304
700 - 749
528
650 - 699
638
600 - 649
86
550 - 599
1
N/A
10
Total:
1,592
W.A.: 716 | Low: 599 | High: 813
Percent
1.92%
23.56%
32.93%
36.15%
4.77%
0.04%
0.64%
100.00%
0.35438819
0.326018365
0.319593445
1
State
Alabama
Arizona
California
Colorado
Connecticut
Delaware
Dist. of Columbia
Florida
Georgia
Hawaii
Idaho
Illinois
Indiana
Kansas
Kentucky
Maine
Maryland
Massachusetts
Michigan
Minnesota
Missouri
Montana
Nevada
New Hampshire
New Jersey
New Mexico
Count
4
32
960
31
14
1
14
87
14
7
3
71
1
1
1
1
37
15
5
11
2
1
26
2
31
5
Percent
0.36%
1.84%
60.08%
2.50%
1.02%
0.23%
1.01%
5.34%
0.84%
0.54%
0.08%
4.75%
0.10%
0.05%
0.05%
0.05%
1.99%
1.13%
0.32%
0.69%
0.10%
0.09%
1.47%
0.10%
1.81%
0.19%
State
New York
North Carolina
Oklahoma
Oregon
Pennsylvania
South Carolina
South Dakota
Tennessee
Texas
Utah
Vermont
Virginia
Washington
Wisconsin
Wyoming
Total:
Occupany Status
Primary
Secondary
Investor
Total:
Count
1420
105
67
1592
Percent
89.27%
7.17%
3.56%
100.00%
Property
SFR
PUD
Condo
2-Family
Cooperative
3-Family
4-Family
Townhouse
Total:
Count
1115
229
177
47
11
5
5
3
1592
Percent
71.08%
14.86%
9.66%
2.78%
0.80%
0.35%
0.28%
0.18%
100.00%
Count
56
17
1
11
9
13
1
4
14
7
2
34
42
3
1
1,592
Percent
3.93%
1.10%
0.01%
0.62%
0.56%
0.89%
0.08%
0.21%
1.04%
0.31%
0.13%
1.61%
2.15%
0.13%
0.51%
100.00%
Servicer
BofA
Wells Fargo
WAMU
Total:
Count
Originator
BofA
Wells Fargo
WAMU
Total:
Count
863
448
281
1,592
863
448
281
1,592
Percent
51.19%
26.91%
21.91%
100.00%
Percent
51.19%
26.91%
21.91%
100.00%
05/29/2007 Page 1 of 2

Mortgage Pass-Through Certificates, Series 2006-00J
Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200701
$1,141,157,091
1573
97.709%
6.310%
24.216%
24.216%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.611%
2.479%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.611%
2.479%
200702
$1,122,537,835
1552
96.115%
6.304%
17.849%
21.097%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.891%
1.997%
0.337%
0.322%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.228%
2.320%
200703
$1,104,678,983
1531
94.586%
6.300%
17.439%
19.897%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.927%
2.025%
0.317%
0.261%
0.076%
0.065%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.320%
2.351%
200704
$1,078,071,296
1503
92.308%
6.295%
25.305%
21.286%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.125%
0.998%
0.094%
0.133%
0.130%
0.067%
0.078%
0.067%
0.000%
0.000%
0.000%
0.000%
1.427%
1.264%
200705
$1,052,799,607
1475
90.144%
6.292%
24.711%
21.984%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.849%
1.085%
0.179%
0.203%
0.000%
0.000%
0.080%
0.068%
0.000%
0.000%
0.000%
0.000%
1.108%
1.356%
05/29/2007 Page 2 of 2

Principal Balance
718,728,214
Loan
Count
1,377
Cut-off
Date
Average
Balance
WAvg Coupon
1/1/2007
521,952
6.4803
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
2.6
361.8
359.2
89.92%

%
Insurance Coverage
Penalty
Buydown % Interest Only % Conforming
24.34
14.64
1.07
87.78
19.75
WAvg
Margin
WAvg
Roll
Term
2.409
74.5

Product Type
7/23 12 MO LIBOR
10/20 1 YR CMT - IO
5/25 1 YR CMT - IO
7/23 1 YR CMT - IO
5/25 12 MO LIBOR
5/25 1 YR CMT
5/35 12 MO LIBOR
10/20 1 YR CMT
7/23 6 MO LIBOR
7/23 1 YR CMT
5/25 6 MO LIBOR
7/33 12 MO LIBOR
3/27 12 MO LIBOR
10/20 12 MO LIBOR
6 MO LIBOR - IO
12 MO LIBOR
6 MO LIBOR
3/27 6 MO LIBOR
10/30 12 MO LIBOR
Total:
Count
306
259
223
117
89
36
40
30
42
28
25
21
23
21
17
20
17
18
10
7
12
5
3
3
4
1
1,377
Percent
29.48
24.45
9.03
8.35
6.04
3.03
2.47
2.32
2.17
1.78
1.56
1.43
1.22
1.02
1.00
0.97
0.83
0.61
0.60
0.44
0.31
0.27
0.23
0.20
0.19
0.02
100.00%
Original LTV
Count
15.01 - 20.00
3
20.01 - 25.00
3
25.01 - 30.00
2
30.01 - 35.00
9
35.01 - 40.00
11
40.01 - 45.00
16
45.01 - 50.00
25
50.01 - 55.00
20
55.01 - 60.00
65
60.01 - 65.00
46
65.01 - 70.00
129
70.01 - 75.00
142
75.01 - 80.00
730
80.01 - 85.00
28
85.01 - 90.00
90
90.01 - 95.00
50
>= 95.01
8
Total:
1,377
W.A.: 73.80 | Low: 18.33 | High: 100.00
Percent
0.06
0.22
0.03
0.89
0.70
1.51
2.31
2.24
5.92
4.05
11.70
12.22
50.24
1.29
4.03
1.95
0.65
100.00%
Loan Purpose
C/O Refi
Purchase
R/T Refi
Total:
Count
397
675
305
1,377
Percent
32.06
41.86
26.09
100.00%
Coupon
Count
Percent
4.01 - 4.50
1
0.02
4.51 - 5.00
7
0.48
5.01 - 5.50
49
2.88
5.51 - 6.00
165
12.78
6.01 - 6.50
580
45.25
6.51 - 7.00
389
28.17
7.01 - 7.50
133
7.79
7.51 - 8.00
45
2.32
8.01 - 8.50
7
0.31
8.51 - 9.00
1
0.01
Total:
1,377
100.00%
W.A.: 6.480 | Low: 4.375 | High: 8.750
FICO
Count
800 - 849
39
750 - 799
322
700 - 749
512
650 - 699
396
600 - 649
97
550 - 599
1
N/A
10
Total:
1,377
W.A.: 719 | Low: 599 | High: 823
Percent
2.60
24.71
36.92
28.34
6.58
0.04
0.81
100.00%
State
CA
FL
WA
VA
AZ
MD
NV
IL
NY
MA
NJ
TX
NC
OR
CO
HI
CT
MN
GA
SC
MI
DC
Count
605
179
56
42
53
43
38
34
34
22
26
23
19
14
17
10
11
12
15
14
12
9
Occupany Status
Primary
Investor
Secondary
Total:
Count
Property
SFR
PUD
Condo
2-Family
4-Family
3-Family
Cooperative
Townhouse
Total:
Count
Percent
52.55
9.20
3.76
3.16
3.00
2.76
2.60
2.32
2.18
1.62
1.59
1.54
1.46
1.14
1.11
1.02
0.92
0.76
0.70
0.62
0.61
0.59
1,047
223
107
1,377
Percent
81.62
10.43
7.95
100.00%
803
264
226
47
21
9
6
1
1,377
Percent
60.54
21.67
12.45
2.98
1.44
0.61
0.28
0.03
100.00%
State
PA
NH
ID
TN
UT
IN
MO
RI
OH
WI
ME
MT
DE
AL
KY
VT
LA
OK
KS
MS
NM
Count
10
6
11
5
5
3
10
5
8
4
2
2
3
3
2
2
3
2
1
1
1
Percent
0.57
0.49
0.45
0.44
0.41
0.40
0.33
0.28
0.27
0.20
0.17
0.16
0.15
0.11
0.11
0.10
0.06
0.03
0.03
0.02
0.02
Total:
1,377
100.00%
Servicer
Bank of America
CWHL
NatCity
Wells Fargo
WAMU
Total:
Count
Originator
AHM
Bank of America
CWHL
NatCity
Pinnacle
Wells Fargo
WAMU
Total:
Count
348
478
310
182
59
1,377
2
344
478
310
2
182
59
1,377
Percent
29.12
33.13
19.94
10.01
7.80
100.00%
Percent
0.15
28.74
33.13
19.94
0.22
10.01
7.80
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
200702
$713,686,790
1369
99.299%
6.481%
200703
$704,198,276
1352
97.978%
6.477%
200704
$691,260,528
1332
96.178%
6.475%
200705
$680,085,069
1312
94.623%
6.473%
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
7.982%
7.982%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.277%
1.096%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
1.277%
1.096%
14.718%
11.414%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.906%
1.849%
0.299%
0.222%
0.039%
0.074%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.244%
2.145%
19.837%
14.317%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
1.676%
1.426%
0.453%
0.450%
0.195%
0.150%
0.000%
0.000%
0.073%
0.150%
0.000%
0.000%
2.396%
2.177%
17.655%
15.165%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.698%
0.838%
0.466%
0.534%
0.461%
0.457%
0.000%
0.000%
0.221%
0.229%
0.000%
0.000%
1.845%
2.058%
1M CPR
(2)
05/29/2007 Page 2 of 2

Principal Balance
470,375,790
Loan
Count
770
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
3/1/2007
610,878
5.981
1.3
362
360.7
91.85%

%
Insurance Coverage
Penalty
Buydown
19.63
0.28
0.80
81.60
10.60
WAvg
Margin
WAvg
Roll
Term
2.339
58.0

Product Type
10/20 1 YR CMT
Count
Percent
Original LTV
Count
Percent
State
0.08
15.01 - 20.00
0.19
California
10/20 1 YR CMT - IO
0.71
20.01 - 25.00
0.13
10/20 12 MO LIBOR
0.27
25.01 - 30.00
0.03
44
6.15
30.01 - 35.00
30YR LAMA 1T
91
7.29
35.01 - 40.00
30YR LAMA 3T
44
5.89
40.01 - 45.00
3/27 12 MO LIBOR
5/25 1 YR CMT
Count
Percent State
Count
Percent
416
61.76 Oregon
0.48
Florida
79
8.13 Georgia
0.46
Illinois
26
3.73 Texas
0.44
0.54
South Carolina
29
3.38 Ohio
0.44
0.15
Colorado
16
2.08 Tennessee
0.42
0.49
North Carolina
20
1.81 Connecticut
0.33
0.97
45.01 - 50.00
17
3.03
Virginia
18
1.81 Hawaii
63
10.01
50.01 - 55.00
15
2.38
Maryland
16
1.79 Alabama
0.23
0.36
55.01 - 60.00
28
4.73
Nevada
16
1.79 Dist. of Colum
0.22
0.26
5/25 1 YR CMT - IO
1.16
60.01 - 65.00
36
5.98
New Jersey
17
1.77 New Hampsh
0.20
5/25 12 MO LIBOR
15
1.26
65.01 - 70.00
69
10.59
New York
13
1.70 Arkansas
0.20
291
42.93
70.01 - 75.00
79
10.59
Washington
11
1.22 Missouri
0.17
Massachusetts
10
1.11 Rhode Island
0.16
0.91 Idaho
0.16
5/35 12 MO LIBOR
13
0.76
75.01 - 80.00
453
55.97
10
0.55
80.01 - 85.00
17
2.14
Michigan
7
10
7/23 1 YR CMT - IO
0.40
85.01 - 90.00
25
1.95
Wisconsin
0.80 Minnesota
0.15
7/23 12 MO LIBOR
15
1.25
90.01 - 95.00
12
0.96
Arizona
0.67 Indiana
0.07
150
19.57
0.57 Louisiana
0.02
0.27
0.16
100.00%
Pennsylvania
1
770
New Mexico
0.53
1
770
0.11
100.00%
1,377
100.00%
7/33 12 MO LIBOR
Total:
>= 95.01
Total:
Total:
W.A.: 73.90 | Low: 17.11 | High: 96.18

Occupany Status
Loan Purpose
Coupon
Count
Percent
Count
Percent
36.63
Investor
117
12.45
Secondary
Total:
65
770
6.68
100.00%
14
1.36
Purchase
284
33.42
26
1.73
1.51 - 2.00
29
2.85
R/T Refi
Total:
216
770
29.95
100.00%
2.01 - 2.50
25
3.55
2.51 - 3.00
0.21
0.04
0.15
Count
Bank of America
Property
FICO
Count
Percent
1.16
800 - 849
23
2.26
5.01 - 5.50
36
3.72
750 - 799
210
28.25
700 - 749
650 - 699
600 - 649
N/A
Total:
W.A.: 722 | Low: 620 | High: 816
256
230
41
10
770
33.19
30.43
4.69
1.18
100.00%
18.51
35.18
21.34
5.74
3.39
0.99
0.08
100.00%
Servicer
Wells Fargo
4.51 - 5.00
5.51 - 6.00
140
6.01 - 6.50
254
6.51 - 7.00
147
7.01 - 7.50
43
7.51 - 8.00
29
8.01 - 8.50
8
8.51 - 9.00
2
Total:
770
W.A.: 5.981 | Low: 1.000 | High: 8.750
80.87
270
1.01 - 1.50
3.51 - 4.00
Percent
588
C/O Refi
0.51 - 1.00
3.01 - 3.50
Count
Primary
Count
Percent
SFR
462
63.03
PUD
147
20.42
Condo
124
12.72
2-Family
4-Family
3-Family
Townhouse
Total:
22
2.41
8
5
2
770
0.65
0.63
0.15
100.00%
CWHL
Total:
Originator
Bank of America
Wells Fargo
CWHL
Total:
Percent
734
95.55
27
3.57
9
770
0.88
100.00%
734
27
9
770
Percent
95.55
3.57
0.88
100.00%
Count
Notes:
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200704
$464,446,770
764
98.740%
5.994%
13.982%
13.982%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.419%
2.225%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.419%
2.225%
200705
$456,501,976
752
97.050%
6.257%
18.786%
16.418%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
2.271%
2.128%
0.469%
0.266%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
2.740%
2.394%
05/29/2007 Page 2 of 2

Principal Balance
3,518,306,845
Loan
Count
6,052
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
4/1/2007
581,346
5.9562
15.8
360.4
344.5
87.13%

%
Insurance Coverage
Penalty
Buydown
25.73
0.03
0.24
87.65
7.94
WAvg
Margin
WAvg
Roll
Term
2.654
91.1

Product Type
10/20 1 YR CMT - IO
Count
Percent
Original LTV
Count
3
Percent
0.05
State
Count
California
3,294
3,685
64.58
5.01 - 10.00
10/20 1 YR CMT
525
8.55
10.01 - 15.00
0.06
Florida
448
7.38
15.01 - 20.00
16
0.25
New York
5/25 1 YR CMT - IO
503
6.84
20.01 - 25.00
16
0.29
319
6.05
25.01 - 30.00
27
100
1.84
30.01 - 35.00
58
5/25 12 MO LIBOR
114
1.20
35.01 - 40.00
69
1.29
10/20 12 MO LIBOR
145
0.97
40.01 - 45.00
118
2.33
70
0.87
45.01 - 50.00
180
3.77
5/25 1 YR CMT
53
0.75
50.01 - 55.00
236
7/23 12 MO LIBOR
23
0.33
55.01 - 60.00
312
3/27 12 MO LIBOR
12
0.14
60.01 - 65.00
Percent State
Count
Percent
57.98 Wisconsin
15
0.23
331
4.89 Delaware
13
0.21
229
4.13 New Mexico
12
0.21
Virginia
266
3.54 Ohio
18
0.20
0.46
New Jersey
184
3.20 Maine
0.10
1.02
Maryland
179
2.74 Indiana
Illinois
134
2.26 Idaho
Colorado
119
2.09 Tennessee
Massachusetts
104
4.52
Arizona
5.75
0.09
0.08
11
0.08
1.74 Nebraska
0.08
115
1.73 Kansas
0.07
South Carolina
178
1.64 Rhode Island
0.07
496
9.98
Washington
105
1.64 New Hampsh
0.07
7/33 12 MO LIBOR
0.12
65.01 - 70.00
655
12.41
Texas
109
1.53 Montana
0.06
5/35 12 MO LIBOR
17
0.11
70.01 - 75.00
840
14.89
Connecticut
58
1.23 Arkansas
0.06
11
0.09
75.01 - 80.00
2,947
42.06
Nevada
81
1.18 Vermont
0.04
10/30 12 MO LIBOR
0.06
80.01 - 85.00
10
0.11
Minnesota
69
1.00 Iowa
0.04
3/27 1 YR CMT
0.03
85.01 - 90.00
37
0.46
Hawaii
35
0.92 Louisiana
0.04
3/37 12 MO LIBOR
0.03
90.01 - 95.00
28
0.29
61
0.91 Kentucky
0.03
1 /29 12 MO LIBOR
0.02
0.89 Wyoming
0.03
0.02
0.01
100.00%
60
1
6,052
Georgia
7/23 6 MO LIBOR
>= 95.01
Total:
North Carolina
53
0.78 Mississippi
0.03
4/25 12 MO LIBOR
0.01
W.A.: 69.65 | Low: 6.33 | High: 99.58
Oregon
33
0.48 West Virginia
0.02
Michigan
47
0.47 Alabama
0.02
Pennsylvania
29
0.46 South Dakot
0.02
Missouri
27
0.42 Oklahoma
0.00
Utah
15
0.27
6,052
100.00%
10/ 5 12 MO LIBOR
5/25 6 MO LIBOR
Total:
Coupon
3.01 - 3.50
0.00
1
6,052
0.00
100.00%
Count
1
Percent
0.01
Loan Purpose
Count
Percent
C/O Refi
2,110
36.96
Purchase
2,818
43.80
R/T Refi
Total:
1,124
6,052
19.24
100.00%
Total:
Occupany Status
3.51 - 4.00
0.09
Primary
4.01 - 4.50
38
0.47
Secondary
4.51 - 5.00
136
1.72
5.01 - 5.50
205
Investor
Total:
5.51 - 6.00
3848
6.01 - 6.50
1585
6.51 - 7.00
172
7.01 - 7.50
45
7.51 - 8.00
16
Total:
6,052
W.A.: 5.956 | Low: 3.250 | High: 7.875
2.73
64.68
26.18
2.96
0.84
0.31
100.00%
FICO
800 - 849
750 - 799
700 - 749
650 - 699
600 - 649
N/A
Total:
W.A.: 738 | Low: 620 | High: 829
Count
284
2,368
2,162
1,140
92
6
6,052
Percent
4.43
39.91
36.53
17.51
1.49
0.13
100.00%
Count
Percent
Servicer
Bank of America
Percent
87.94
472
8.16
Chase
0.11
313
6,052
3.89
100.00%
CWHL
288
3.73
Count
4,699
914
306
85
22
10
11
5
6,052
Percent
80.95
11.85
4.73
1.59
0.37
0.23
0.21
0.07
100.00%
828
NatCity
Wells Fargo
Total:
Property
SFR
Condo
PUD
2-Family
Cooperative
4-Family
3-Family
Townhouse
Total:
Count
5,267
Originator
Bank of America
Chase
CWHL
NatCity
Wells Fargo
Total:
13.08
48
0.55
4,879
6,052
82.52
100.00%
Count
828
9
288
48
4,879
6,052
Percent
13.08
0.11
3.73
0.55
82.52
100.00%
Notes:
05/29/2007 Page 1 of 2

Prepayments
Cumulative Default
Cumulative Loss
30-59 Delinquency
(7)
60-89 Delinquency
(7)
90+ Delinquency
(7)
Bankruptcy
Foreclosure
REO
Total
Date
Month
Current Pool
Bal
# of
Loans
Current
Factor
(1)
Gross
WAC
1M CPR
(2)
Life
CPR
(3)
Amount
% of Orig
Pool Bal
1M CDR
(4)
Amount
% of Orig
Pool Bal
Annual
Loss Rate
(5)
Cum Loss
Severity
(6)
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
% of Pool
Bal
% of
Loans
200705
$3,485,385,042
6001
99.064%
5.957%
10.514%
10.514%
$0
0.000%
0.000%
$0
0.000%
0.000%
0.000%
0.444%
0.500%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.444%
0.500%
05/29/2007 Page 2 of 2

Principal Balance
971,165,130
Loan
Count
1,612
Cut-off
Date
Average
Balance
WAvg Coupon
WA Age
WAvg
Original
Term
WAvg
Remaining
Term
% Original LTV over

80% with Mortgage
Insurance
5/1/2007
602,460
6.088
7.3
360.6
353.3
100.00%

%
Insurance Coverage
Penalty
Buydown
22.47%
3.62%
% Interest Only
% Conforming
WAvg
Margin
WAvg
Roll
Term
80.60%
8.83%
2.448%
80.7
0.34%

Product Type
10/20 1 YR CMT
Count
Percent
Original LTV
Count
Percent
State
Count
821
Percent State
Count
55.65 Utah
Percent
59
3.31
10.01 - 15.00
0.05
California
10/20 1 YR CMT - IO
507
32.61
15.01 - 20.00
0.08
Florida
93
4.92 Alabama
11
3
0.27
10/20 12 MO LIBOR
21
0.53
20.01 - 25.00
0.24
New York
65
4.80 Wisconsin
0.36
0.26
0.26
92
6.82
25.01 - 30.00
0.35
Illinois
72
4.55 Delaware
10/30 12 MO LIBOR
0.11
30.01 - 35.00
13
0.95
Virginia
55
3.27 Tennessee
0.25
10/5 12 MO LIBOR
0.02
35.01 - 40.00
17
1.06
New Jersey
37
2.65 Idaho
0.19
30YR 1T LAMA
106
4.82
40.01 - 45.00
31
1.93
Maryland
41
2.43 New Mexico
0.17
30YR 3T LAMA
10
0.79
45.01 - 50.00
49
4.24
Colorado
39
2.36 Wyoming
0.12
163
6.82
50.01 - 55.00
47
3.05
Arizona
29
1.82 South Dakot
0.11
3/27 12 MO LIBOR
30YR MTA
0.05
55.01 - 60.00
77
5.30
Massachusetts
28
1.82 New Hampsh
0.10
0.23
60.01 - 65.00
77
5.33
Washington
34
1.67 Nebraska
0.10
3/37 12 MO LIBOR
0.14
65.01 - 70.00
169
11.64
Texas
34
1.41 Indiana
0.09
0.05
70.01 - 75.00
228
14.32
South Carolina
40
1.41 Montana
0.06
5/25 1 YR CMT - IO
0.06
75.01 - 80.00
857
50.02
Georgia
25
1.22 West Virginia
0.05
5/25 12 MO LIBOR
15
1.02
80.01 - 85.00
0.49
Nevada
17
1.06 Alaska
0.04
150
10.64
85.01 - 90.00
14
0.56
North Carolina
25
1.04 Iowa
0.04
0.08
90.01 - 95.00
5/35 12 MO LIBOR
0.24
6 MO LIBOR
0.18
>= 95.01
Total:
0.13
W.A.: 71.41 | Low: 10.71 | High: 100.00
6 MO LIBOR - IO
7/23 1 YR CMT
7/23 12 MO LIBOR
7/33 12 MO LIBOR
Total:
0.21
0.17
100.00%
0.03
Pennsylvania
18
0.79 Louisiana
0.02
Ohio
Connecticut
19
11
0.73 Rhode Island
0.83 Kansas
0.02
10
0.65
1,612
100.00%
0.19
Minnesota
0.51
16
1.07
Missouri
0.50
435
29.99
0.46
2
1,612
0.12
100.00%
Loan Purpose
Count
Count
Percent
Hawaii
31.58
Oregon
0.45
687
38.66
Michigan
0.44
450
1,612
29.77
100.00%
C/O Refi
475
Purchase
R/T Refi
Total:
Coupon
5
3
1,612
Total:
Occupany Status
Percent
0.51 - 1.00
15
1.03
Primary
1.01 - 1.50
30
1.24
Secondary
1.51 - 2.00
20
0.64
FICO
2.01 - 2.50
0.30
800 - 849
2.51 - 3.00
5
3.01 - 3.50
1
4.01 - 4.50
2
4.51 - 5.00
17
5.01 - 5.50
69
5.51 - 6.00
575
6.01 - 6.50
454
6.51 - 7.00
247
7.01 - 7.50
112
7.51 - 8.00
50
8.01 - 8.50
8
8.51 - 9.00
2
Total:
1,612
W.A.: 6.088 | Low: 1.000 | High: 8.875
0.34
0.02
0.06
1.05
4.62
37.75
29.31
13.95
6.28
3.11
0.24
0.05
100.00%
750 - 799
700 - 749
650 - 699
600 - 649
N/A
Total:
W.A.: 730 | Low: 621 | High: 826
Count
Percent
67
4.02
514
569
418
43
1
1,612
32.04
35.80
25.23
2.83
0.09
100.00%
Count
Investor
Total:
Property
SFR
PUD
Condo
3-Family
Townhouse
Cooperative
4-Family
2-Family
Total:
Percent
1,338
83.93
132
9.13
142
1,612
6.95
100.00%
1,130
214
217
8
8
6
4
25
1,612
Percent
72.27
13.67
10.37
0.71
0.69
0.49
0.37
1.42
100.00%
Count
Originator
Count
American Home Mortgage

Bank of America
GPM
Wells Fargo
Total:
Servicer
Bank of America
Wells Fargo
Total:
Percent
2
0.04
846
55.29
169
7.15
595
1,612
37.53
100.00%
Count
846
766
1,612
Percent
55.29
44.71
100.00%
Notes:
05/29/2007 Page 1 of 1

BAFC 2007-5 Prior Pools - June07

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

BAFC 2007-5 Prior Pools - June07

Uploaded by

Copyright:

Available Formats

Banc of America Funding Corporation (BAFC)

Residential Mortgage Backed Securities

Copyright 2005 Banc of America Securities LLC.

Banc of America Funding Corporation

Original Pool Characteristics:

% Original LTV over

Original Distribution Statistics:

Summary Incremental Periodic Data

Summary Incremental Periodic Data

Banc of America Funding Corporation

Original Pool Characteristics:

% Original LTV over

WAvg Mortgage % Prepayment

Original Distribution Statistics:

Summary Incremental Periodic Data

Summary Incremental Periodic Data

Banc of America Funding Corporation

Original Pool Characteristics:

% Original LTV over

Original Distribution Statistics:

Summary Incremental Periodic Data

Summary Incremental Periodic Data

Banc of America Funding Corporation

Original Pool Characteristics:

% Original LTV over

Original Distribution Statistics:

Summary Incremental Periodic Data

Summary Incremental Periodic Data

Banc of America Funding Corporation

Original Pool Characteristics:

% Original LTV over

Original Distribution Statistics:

Summary Incremental Periodic Data

Summary Incremental Periodic Data

Banc of America Funding Corporation

Original Pool Characteristics:

% Original LTV over

WAvg Mortgage % Prepayment

Original Distribution Statistics:

Summary Incremental Periodic Data

Summary Incremental Periodic Data

Banc of America Funding Corporation

Original Pool Characteristics:

% Original LTV over

Original Distribution Statistics:

Summary Incremental Periodic Data

Banc of America Funding Corporation

Original Pool Characteristics:

% Original LTV over

Original Distribution Statistics:

Summary Incremental Periodic Data

Banc of America Funding Corporation

Original Pool Characteristics:

Original Distribution Statistics:

Summary Incremental Periodic Data

Banc of America Funding Corporation

Original Pool Characteristics:

% Original LTV over

Original Distribution Statistics:

Summary Incremental Periodic Data

Banc of America Funding Corporation

Original Pool Characteristics:

% Original LTV over

Original Distribution Statistics: