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) "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.

(2) "1M CPR" measures an annualized rate of principal prepayments for the relevant month.

(3) "Life CPR" equals 1-[Current Pool Bal / (Current Pool Bal + cumulative unscheduled principal)] ^ (12/Month number).

(4) "1M CDR" measures an annualized rate of loan defaults for the relevant month.

(5) "Annual Loss Rate" measures an annualized rate of loan losses for the relevant month.

(6) "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.

(7) Delinquencies exclude loans in Bankruptcy, Foreclosure or REO.

(8) 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.

(9) "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 CorporationMortgage Pass-Through Certificates, Series 2002-1

Original Pool Characteristics:

Principal BalanceLoan 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

% Prepayment Penalty

% Buydown

% Interest

Only % Conforming149,915,322 586 5/1/2002 255,828 7.467 8.8 357.6 348.9 100 34.43 0.00 0.00 0.00 22.81

Original Distribution Statistics:

Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent30 YR FIXED 580 98.69 20.01 - 25.00 1 0.11 CA 186 44.15 MA 5 1.0015 YR FIXED 6 1.31 25.01 - 30.00 3 0.86 TX 53 6.89 NY 4 0.85Total: 586 100.00% 30.01 - 35.00 2 0.91 FL 36 3.94 HI 2 0.79

35.01 - 40.00 2 0.78 VA 18 3.72 OR 5 0.78Property Type Count Percent 40.01 - 45.00 3 0.58 CO 15 3.70 KS 11 0.68SFR 413 67.79 45.01 - 50.00 7 2.07 MD 23 3.47 UT 2 0.61PUD Attach 17 2.85 50.01 - 55.00 17 5.37 AZ 16 2.64 VT 2 0.53Condo 39 4.60 55.01 - 60.00 7 2.06 WA 15 2.30 IA 5 0.522-Family 5 1.58 60.01 - 65.00 27 9.54 IL 17 2.27 ID 3 0.42Townhouse 2 0.14 65.01 - 70.00 41 11.3 NC 13 2.01 NJ 2 0.424-Family 2 0.62 70.01 - 75.00 55 14.2 PA 18 2.01 AL 1 0.33PUD Detach 108 22.43 75.01 - 80.00 74 17.64 NV 9 1.93 OK 5 0.32Total: 586 100.00% 80.01 - 85.00 1 0.19 MN 13 1.87 KY 3 0.23

85.01 - 90.00 5 1.23 TN 15 1.72 MI 3 0.23Servicer Count Percent 90.01 - 95.00 2 0.37 SC 15 1.61 NH 1 0.17Bank of America 586 100.00 95.01 - 100.00 165 16.68 NM 9 1.60 WI 2 0.16Total: 586 100.00% >= 100.01 174 16.1 DC 4 1.26 ME 12 0.15

Total: 586 100.00% GA 11 1.13 CT 1 0.14Originator Count Percent W.A.: 79.26 | Low: 20.47 | High: 103.00 OH 10 1.13 IN 2 0.13Bank of America 586 100.00 MO 16 1.08 WV 2 0.06Total: 586 100.00% FICO Count Percent AR 12 1.03

800 - 849 6 1.05 Total: 586 100.00%Loan Purpose Count Percent 750 - 799 184 30.00Purchase 451 61.84 700 - 749 289 42.88 Coupon Count PercentR/T Refi 76 21.92 650 - 699 58 14.72 6.01 - 6.50 4 1.04C/O Refi 59 16.25 600 - 649 5 1.18 6.51 - 7.00 65 15.92Total: 586 100.00% 550 - 599 37 8.89 7.01 - 7.50 263 46.63

450 - 499 6 1.19 7.51 - 8.00 194 28.45Occupany Status Count Percent N/A 1 0.09 8.01 - 8.50 56 6.98Primary 578 98.14 Total: 586 100.00% 8.51 - 9.00 3 0.76Secondary 4 0.92 W.A.: 716 | Low: 487 | High: 810 9.01 - 9.50 1 0.21Investor 4 0.93 Total: 586 100.00%Total: 586 100.00% W.A.: 7.467 | Low: 6.375 | High: 9.500

05/29/2007 Page 1 of 3

Summary Incremental Periodic Data

Banc of America Funding Corporation

Mortgage Pass-Through Certificates, Series 2002-001

Prepayments Cumulative Default Cumulative Loss 30-59 Delinquency (7)

60-89 Delinquency (7)

90+ Delinquency (7) Bankruptcy Foreclosure REO Total

Date Month Current PoolBal

# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)

Amount % of OrigPool Bal

1M CDR(4) Amount % of Orig

Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200206 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

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 BalanceLoan Count Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


InsuranceWAvg Mortgage

Insurance Coverage% Prepayment

Penalty%

Buydown% Interest

Only%

Conforming150,045,447 908 11/1/2002 165,248 6.6444 1.3 355.1 353.9 100 32.61 0.00 0.14 0.00 16.29


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 52 3.86 15.01 - 20.00 1 0.20 CA 289 46.66 MO 18 0.9325 YR FIXED 7 0.37 20.01 - 25.00 3 0.38 FL 113 7.63 OK 15 0.8630 YR FIXED 849 95.77 25.01 - 30.00 4 0.58 TX 53 4.14 AR 12 0.79Total: 908 100.00% 30.01 - 35.00 8 1.15 VA 37 3.28 MN 8 0.71

35.01 - 40.00 18 2.26 CO 27 2.84 OR 9 0.64Property Type Count Percent 40.01 - 45.00 15 2.31 IL 19 2.65 ME 3 0.592-Family 73 9.02 45.01 - 50.00 28 3.69 MA 14 2.45 NY 4 0.453-Family 18 3.43 50.01 - 55.00 36 4.82 GA 27 2.12 IN 7 0.444-Family 45 8.89 55.01 - 60.00 52 7.16 MD 20 2.11 UT 1 0.43Condo 85 6.97 60.01 - 65.00 43 6.41 WA 20 2.03 KS 9 0.41Condo Highrise 18 1.98 65.01 - 70.00 72 10.59 HI 10 1.84 CT 4 0.39PUD Attach 21 2.17 70.01 - 75.00 121 15.57 SC 19 1.61 VT 3 0.37PUD Detach 59 7.44 75.01 - 80.00 198 17.08 AZ 24 1.54 WI 5 0.34SFR 586 59.76 80.01 - 85.00 7 0.9 NC 21 1.50 MI 5 0.34Townhouse 3 0.35 85.01 - 90.00 71 4.59 NV 13 1.39 RI 1 0.27Total: 908 100.00% 90.01 - 95.00 1 0.05 PA 19 1.31 NJ 3 0.26

>= 95.01 230 22.27 IA 13 1.07 NH 2 0.14Servicer Count Percent Total: 908 100.00% DC 10 1.07 KY 1 0.11Bank of America 908 100.00 W.A.: 74.79 | Low: 17.65 | High: 103.00 TN 14 1.03 AK 1 0.10Total: 908 100.00% ID 9 1.01 NE 1 0.07

FICO Count Percent NM 11 1.00 LA 1 0.06Originator Count Percent 800 - 849 29 2.98 OH 12 0.99 ND 1 0.04Bank of America 908 100.00 750 - 799 344 39.81 Total: 908 100.00%Total: 908 100.00% 700 - 749 371 38.99

650 - 699 142 15.95 Coupon Count PercentLoan Purpose Count Percent 600 - 649 21 2.18 5.51 - 6.00 23 2.04C/O Refi 223 27.16 N/A 1 0.09 6.01 - 6.50 325 36.75Purchase 509 50.60 Total: 908 100.00% 6.51 - 7.00 531 58.69R/T Refi 176 22.24 W.A.: 737 | Low: 608 | High: 834 7.01 - 7.50 23 1.93Total: 908 100.00% 7.51 - 8.00 4 0.46

8.01 - 8.50 2 0.14Occupany Status Count Percent Total: 908 100.00%Investor 628 63.50 W.A.: 6.644 | Low: 5.750 | High: 8.250Primary 279 36.26Secondary 1 0.24Total: 908 100.00%

05/29/2007 Page 1 of 3








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200212 2 $149,270,778 904 99.484% 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%

200301 3 $147,592,022 898 98.365% 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%

200302 4 $146,386,852 892 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%

200303 5 $144,293,917 884 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%

200304 6 $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%

200305 7 $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 8 $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 9 $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








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

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

Loan Count Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


Insurance


% Prepayment Penalty % Buydown

% Interest Only

% Conforming

1,020,273,797 2266 2003-04-01 450,253 6.7911 11.3 357.9 346.5 95.89 23.18 0.00 0.12 0.00 5.87


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 36 1.34 5.01 - 10.00 2 0.17 CA 797 36.13 DE 10 0.4521 YR FIXED 1 0.03 10.01 - 15.00 1 0.08 NJ 158 7.04 SC 8 0.4523 YR FIXED 1 0.06 15.01 - 20.00 5 0.28 VA 158 6.63 HI 8 0.3825 YR FIXED 14 0.54 20.01 - 25.00 7 0.3 MD 119 5.05 NV 9 0.3726 YR FIXED 3 0.11 25.01 - 30.00 17 0.9 NY 112 4.88 MO 10 0.3627 YR FIXED 2 0.08 30.01 - 35.00 42 2.16 TX 92 4.03 WI 8 0.3628 YR FIXED 2 0.07 35.01 - 40.00 45 2.19 MA 78 3.33 AR 6 0.3329 YR FIXED 3 0.11 40.01 - 45.00 85 3.95 FL 74 3.16 IA 7 0.2930 YR FIXED 2204 97.65 45.01 - 50.00 105 5.14 CO 70 3.10 IN 6 0.25Total: 2266 100.00% 50.01 - 55.00 123 5.51 WA 63 2.81 NM 5 0.25

55.01 - 60.00 186 8.38 MN 61 2.67 NE 5 0.23Property Type Count Percent 60.01 - 65.00 248 11.55 CT 45 2.13 MT 4 0.22Condo 96 3.81 65.01 - 70.00 383 17.89 NC 45 1.85 AL 5 0.22Coop 3 0.17 70.01 - 75.00 279 12.07 PA 44 1.83 KY 4 0.17MultiFamily 17 0.75 75.01 - 80.00 668 26.93 IL 46 1.82 MS 4 0.15PUD 43 1.83 80.01 - 85.00 14 0.56 AZ 29 1.40 VT 4 0.15PUD Attached 27 1.12 85.01 - 90.00 42 1.49 GA 32 1.34 NH 3 0.11SFR 2080 92.32 90.01 - 95.00 14 0.46 DC 24 1.10 ME 2 0.10Total: 2266 100.00% Total: 2266 100.00% OR 21 0.91 KS 3 0.10

W.A.: 65.73 | Low: 7.14 | High: 95.00 MI 21 0.87 LA 2 0.09Servicer Count Percent OH 21 0.85 RI 2 0.08Wells Fargo 2266 100.00 FICO Count Percent ID 14 0.69 OK 2 0.07Total: 2266 100.00% 800 - 849 71 3.28 UT 12 0.56 SD 1 0.05

750 - 799 872 38.97 TN 11 0.54 WY 1 0.04Originator Count Percent 700 - 749 753 32.97 Total: 2266 100.00%Wells Fargo 2266 100.00 650 - 699 439 19.36Total: 2266 100.00% 600 - 649 112 4.61 Coupon Count Percent

550 - 599 4 0.18 5.01 - 5.50 1 0.05Loan Purpose Count Percent N/A 15 0.62 5.51 - 6.00 8 0.36C/O Refi 540 22.81 Total: 2266 100.00% 6.01 - 6.50 256 11.21Purchase 715 31.33 W.A.: 733 | Low: 570 | High: 834 6.51 - 7.00 1740 77.69R/T Refi 1011 45.86 7.01 - 7.50 261 10.69Total: 2266 100.00% Occupany Status Count Percent Total: 2266 100.00%

Primary 2190 96.71 W.A.: 6.791 | Low: 5.375 | High: 7.500Secondary 76 3.29Total: 2266 100.00%

05/29/2007 Page 1 of 3








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200305 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

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





WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown

% Interest Only % Conforming

198,560,590 452 2003-07-01 439,293 6.8355 15.9 309.8 294 94.31 23.75 0.00 0.00 0.00 5.46


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10 YR FIXED 3 0.54 10.01 - 15.00 1 0.31 CA 132 28.81 MO 4 0.8715 YR FIXED 122 26.95 20.01 - 25.00 4 1.14 NY 46 11.15 #N/A 4 0.7825 YR FIXED 2 0.44 25.01 - 30.00 3 0.68 MI 44 10.26 LA 3 0.7126 YR FIXED 1 0.22 30.01 - 35.00 3 1.07 FL 44 10.21 PA 4 0.6730 YR FIXED 324 71.85 35.01 - 40.00 6 1.53 TX 22 5.08 NV 3 0.60Total: 452 100.00% 40.01 - 45.00 6 1.47 IL 21 4.50 UT 2 0.37

45.01 - 50.00 18 4.44 VA 16 3.35 DC 2 0.35Property Type Count Percent 50.01 - 55.00 15 3.48 GA 15 3.08 OH 2 0.35Condo 32 7.25 55.01 - 60.00 33 7.62 NJ 12 2.63 OK 2 0.34SFR 420 92.75 60.01 - 65.00 37 8.35 TN 10 2.21 AL 2 0.31Total: 452 100.00% 65.01 - 70.00 54 14.06 AZ 9 1.90 SC 1 0.30

70.01 - 75.00 93 19.3 MN 9 1.79 KY 1 0.24Servicer Count Percent 75.01 - 80.00 144 30.38 WA 8 1.56 VT 1 0.23ABN AMRO 398 88.81 80.01 - 85.00 6 1.04 MD 7 1.55 WI 1 0.21SunTrust 54 11.19 85.01 - 90.00 22 3.99 CO 6 1.35 NE 1 0.20Total: 452 100.00% 90.01 - 95.00 7 1.14 NC 6 1.28 NH 1 0.20

Total: 452 100.00% CT 5 1.24 MT 1 0.19Originator Count Percent W.A.: 68.99 | Low: 13.00 | High: 95.00 IN 4 0.95 MS 1 0.18ABN AMRO 398 88.81 Total: 452 100.00%SunTrust 54 11.19 FICO Count PercentTotal: 452 100.00% 800 - 849 14 3.43 Coupon Count Percent

750 - 799 170 38.02 5.51 - 6.00 17 3.82Loan Purpose Count Percent 700 - 749 144 31.86 6.01 - 6.50 88 19.66Cons/Perm 3 0.67 650 - 699 82 17.88 6.51 - 7.00 201 44.83C/O Refi 99 20.73 600 - 649 28 5.69 7.01 - 7.50 142 30.82Purchase 151 33.26 550 - 599 10 2.25 7.51 - 8.00 4 0.87R/T Refi 199 45.33 500 - 549 4 0.87 Total: 452 100.00%Total: 452 100.00% Total: 452 100.00% W.A.: 6.835 | Low: 5.750 | High: 7.750

W.A.: 727 | Low: 515 | High: 821Occupany Status Count PercentPrimary 417 90.52Secondary 33 9.12Investor 2 0.36Total: 452 100.00%

05/29/2007 Page 1 of 3








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200308 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

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





WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


636,505,959 1392 2003-09-01 457,260 5.6261 2.7 340.5 337.8 100 25.72 0.00 0.00 0.00 0.00


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent15 YR FIXED 144 10.58 15.01 - 20.00 3 0.20 CA 668 48.40 MI 9 0.5920 YR FIXED 3 0.18 20.01 - 25.00 7 0.53 VA 114 7.85 SC 7 0.4425 YR FIXED 4 0.25 25.01 - 30.00 8 0.55 MD 69 5.10 NE 5 0.3828 YR FIXED 1 0.09 30.01 - 35.00 25 1.82 FL 61 4.38 MT 5 0.3529 YR FIXED 12 0.83 35.01 - 40.00 33 2.38 WA 52 3.61 KY 5 0.3430 YR FIXED 1228 88.07 40.01 - 45.00 42 3.17 NJ 41 2.91 IA 4 0.30Total: 1392 100.00% 45.01 - 50.00 60 4.43 MA 34 2.45 ID 4 0.28

50.01 - 55.00 65 4.76 GA 32 2.41 KS 4 0.28Property Type Count Percent 55.01 - 60.00 107 7.84 CO 34 2.11 UT 4 0.272-Family 2 0.15 60.01 - 65.00 137 10.18 OR 29 2.05 OH 3 0.26Condo - High 3 0.25 65.01 - 70.00 210 15.12 IL 29 1.96 NY 3 0.24Condo - Low 29 2.05 70.01 - 75.00 229 16.51 AZ 24 1.93 MN 3 0.22PUD 105 7.58 75.01 - 80.00 450 31.5 MO 24 1.76 OK 3 0.21PUD Attached 15 1.03 80.01 - 85.00 1 0.06 PA 22 1.50 NV 3 0.21PUD Detached 148 10.40 85.01 - 90.00 10 0.63 TX 21 1.43 AL 2 0.16SFR 1090 78.53 90.01 - 95.00 5 0.29 CT 18 1.41 WY 1 0.16Total: 1392 100.00% Total: 1392 100.00% NC 18 1.36 NH 2 0.14

W.A.: 66.85 | Low: 16.67 | High: 95.00 TN 16 1.13 SD 1 0.07Servicer Count Percent WI 9 0.63 IN 1 0.06SunTrust 293 20.83 FICO Count Percent DC 7 0.60 DE 1 0.05WMMSC 1099 79.17 800 - 849 41 2.85 Total: 1392 100.00%Total: 1392 100.00% 750 - 799 712 50.96

700 - 749 437 31.63 Coupon Count PercentOriginator Count Percent 650 - 699 178 12.88 4.51 - 5.00 50 3.60LoanCity 347 25.26 600 - 649 24 1.67 5.01 - 5.50 534 39.09SIB 13 0.95 Total: 1392 100.00% 5.51 - 6.00 717 50.84SunTrust 929 65.80 W.A.: 745 | Low: 620 | High: 819 6.01 - 6.50 87 6.17Wachovia 103 8.00 6.51 - 7.00 4 0.29Total: 1392 100.00% Occupany Status Count Percent Total: 1392 100.00%

Primary 1360 97.60 W.A.: 5.626 | Low: 4.625 | High: 6.625Loan Purpose Count Percent Secondary 32 2.40Refinance-Rate/Term 851 61.23 Total: 1392 100.00%Refinance-Cashout 220 15.74Purchase 321 23.03Total: 1392 100.00%

05/29/2007 Page 1 of 3








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200310 1 $634,587,386 1390 99.699% 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%

200311 2 $628,009,734 1378 98.665% 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%

200312 3 $624,826,940 1373 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%

200401 4 $621,260,867 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%

200402 5 $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%

200403 6 $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 7 $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 8 $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 9 $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








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

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





WAvg Original Term

WAvg Remaining

Term




Penalty%

Buydown% Interest

Only%

Conforming534,582,194 2923 2004-04-01 182,888 6.5736 3.7 353 349.3 100 28.21 36.78 0.00 0.00 73.41


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent15 YR FIXED 146 3.65 10.01 - 15.00 4 0.12 CA 484 24.08 DE 19 0.7420 YR FIXED 10 0.36 15.01 - 20.00 6 0.12 NY 151 6.62 IA 34 0.7225 YR FIXED 1 0.02 20.01 - 25.00 14 0.38 FL 216 5.72 SC 26 0.7029 YR FIXED 1 0.04 25.01 - 30.00 22 0.61 NJ 113 5.09 HI 18 0.6530 YR FIXED 2765 95.93 30.01 - 35.00 22 0.54 MN 119 4.05 WY 18 0.63Total: 2923 100.00% 35.01 - 40.00 37 1.04 MA 79 3.99 KS 21 0.58

40.01 - 45.00 44 2.04 CO 103 3.96 LA 21 0.57Property Type Count Percent 45.01 - 50.00 66 2.45 MD 99 3.92 OK 24 0.572-Family 195 7.14 50.01 - 55.00 74 2.83 WA 86 2.91 DC 11 0.573-Family 82 3.51 55.01 - 60.00 102 3.77 TX 116 2.81 NE 27 0.564-Family 93 3.67 60.01 - 65.00 149 5.82 PA 98 2.43 IN 29 0.56Condo - High 32 1.05 65.01 - 70.00 258 10.68 GA 76 2.32 TN 27 0.54Condo - Low 221 6.40 70.01 - 75.00 262 9.22 VA 62 2.27 NH 20 0.49Condotel - High 2 0.06 75.01 - 80.00 570 19.65 AZ 77 2.11 KY 21 0.47Condotel - Low 6 0.13 80.01 - 85.00 128 4.68 IL 77 2.00 AR 20 0.42PUD Detached 82 2.72 85.01 - 90.00 717 22.21 OR 65 1.95 ME 16 0.40SFR 2210 75.30 90.01 - 95.00 448 13.84 NV 61 1.80 MT 14 0.32Total: 2923 100.00% Total: 2923 100.00% MO 66 1.56 SD 14 0.32

W.A.: 76.98 | Low: 10.42 | High: 95.00 OH 78 1.52 MS 16 0.32Coupon Count Percent MI 48 1.41 AL 10 0.294.51 - 5.00 2 0.16 Servicer Count Percent NM 43 1.23 RI 9 0.285.01 - 5.50 36 1.57 Wells Fargo 2923 100.00 NC 36 1.04 WV 11 0.265.51 - 6.00 467 19.58 Total: 2923 100.00% CT 27 0.99 AK 8 0.236.01 - 6.50 847 30.72 UT 32 0.97 VT 6 0.226.51 - 7.00 868 27.77 Originator Count Percent ID 32 0.90 ND 3 0.077.01 - 7.50 544 15.64 Wells Fargo 2923 100.00 WI 36 0.897.51 - 8.00 142 4.12 Total: 2923 100.00% Total: 2923 100.00%8.01 - 8.50 7 0.138.51 - 9.00 4 0.11 Occupany Status Count Percent FICO Count Percent9.01 - 9.50 3 0.06 Primary 1984 73.07 800 - 849 31 1.119.51 - 10.00 1 0.03 Investor 791 22.03 750 - 799 530 19.110.01 - 10.50 1 0.07 Secondary 148 4.90 700 - 749 952 33.0710.51 - 11.00 1 0.03 Total: 2923 100.00% 650 - 699 935 30.71Total: 2923 100.00% 600 - 649 453 15.25W.A.: 6.574 | Low: 4.750 | High: 10.625 Loan Purpose Count Percent 550 - 599 21 0.75

C/O Refi 1038 37.41 N/A 1 0.02Purchase 1430 45.87 Total: 2923 100.00%R/T Refi 455 16.71 W.A.: 704 | Low: 582 | High: 816Total: 2923 100.00%

05/29/2007 Page 1 of 3








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200405 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

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




Average Balance WAvg Coupon

WA Age

WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown

% Interest

Only % Conforming680,444,632 1828 2004-08-01 372,234 6.1281 9 355.2 346.2 100 24.57 0.34 1.41 0.00 19.59


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10YR FIXED 1 0.05 5.01 - 10.00 3 0.08 CA 653 44.42 UT 16 0.5815YR FIXED 34 1.99 10.01 - 15.00 2 0.12 NY 89 5.41 MO 18 0.5720YR FIXED 7 0.46 15.01 - 20.00 5 0.22 VA 84 4.56 HI 10 0.5322YR FIXED 1 0.05 20.01 - 25.00 15 0.8 MD 79 4.07 LA 12 0.4525YR FIXED 8 0.32 25.01 - 30.00 22 1.17 MA 82 4.05 DE 9 0.4227YR FIXED 4 0.23 30.01 - 35.00 29 1.72 FL 94 3.87 OK 16 0.4128YR FIXED 16 1.07 35.01 - 40.00 55 3.63 TX 76 3.76 AR 12 0.3429YR FIXED 13 0.79 40.01 - 45.00 65 4.22 IL 66 3.46 KY 8 0.3430YR FIXED 1744 95.04 45.01 - 50.00 106 7.84 WA 39 2.58 WI 6 0.30Total: 1828 100.00% 50.01 - 55.00 90 5.69 NJ 44 2.30 ID 12 0.28

55.01 - 60.00 125 8.17 CO 25 1.53 MT 3 0.24Property Type Count Percent 60.01 - 65.00 143 9.81 PA 48 1.45 AL 6 0.202-Family 113 4.06 65.01 - 70.00 279 15.07 GA 43 1.40 IN 5 0.183-Family 40 1.67 70.01 - 75.00 274 15.06 DC 21 1.38 NH 4 0.164-Family 57 2.35 75.01 - 80.00 471 22.42 MI 25 1.21 ME 5 0.12Condo 29 2.01 80.01 - 85.00 11 0.43 CT 18 1.21 VT 2 0.12Condo - High 19 0.68 85.01 - 90.00 120 3 NC 34 1.08 RI 3 0.11Condo - Low 82 2.05 90.01 - 95.00 13 0.57 MN 17 1.01 WV 1 0.08Cooperative 12 0.74 Total: 1828 100.00% SC 18 0.95 MS 4 0.07PUD 80 5.14 W.A.: 64.60 | Low: 7.48 | High: 95.00 OR 19 0.88 KS 2 0.07PUD-Detached 51 3.58 TN 14 0.87 WY 1 0.04SFR 1282 76.54 Originator Count Percent NV 19 0.80 ND 1 0.02SFRA 22 0.46 Bank of America 323 20.62 OH 30 0.79 IA 1 0.01Townhouse 41 0.71 Citibank 751 18.11 AZ 21 0.69 NE 1 0.01Total: 1828 100.00% NatCity 177 13.06 NM 12 0.64

Suntrust 10 0.74 Total: 1828 100.00%Loan Purpose Count Percent Wells Fargo 357 30.37Cons/Perm 1 0.03 WAMU 210 17.10 Coupon Count PercentC/O Refi 441 19.21 Total: 1828 100.00% 4.51 - 5.00 1 0.08Purchase 645 33.23 5.01 - 5.50 152 9.73R/T Refi 741 47.53 FICO Count Percent 5.51 - 6.00 717 44.90Total: 1828 100.00% 800 - 849 36 1.41 6.01 - 6.50 509 22.89

750 - 799 729 41.31 6.51 - 7.00 369 17.84Servicer Count Percent 700 - 749 541 29.68 7.01 - 7.50 75 4.27Bank of America 323 20.62 650 - 699 388 21.31 7.51 - 8.00 5 0.29Citibank 751 18.11 600 - 649 114 5.32 Total: 1828 100.00%NatCity 177 13.06 550 - 599 13 0.47 W.A.: 6.128 | Low: 4.875 | High: 7.625Suntrust 10 0.74 N/A 7 0.51Wells Fargo 357 30.37 Total: 1828 100.00% Occupany Status Count PercentWAMU 210 17.10 W.A.: 730 | Low: 555 | High: 820 Primary 1016 77.83Total: 1828 100.00% Investor 766 18.84

Secondary 46 3.34Total: 1828 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200409 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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





WAvg Original

Term

WAvg Remaining

Term




Penalty%

Buydown

% Interest

Only%

Conforming375,057,296 752 2004-09-01 498,746 5.6378 5.2 302.5 297.3 100 23.05 0.00 0.00 0.00 0.41


Product Type Count Percent Original LTV Count Percent State Count Percent15 YR FIXED 234 31.92 5.01 - 10.00 1 0.17 CA 593 79.7030 YR FIXED 518 68.08 15.01 - 20.00 1 0.18 WA 26 3.38Total: 752 100.00% 20.01 - 25.00 2 0.26 OR 19 2.28

25.01 - 30.00 8 1.04 NY 11 1.59Property Type Count Percent 30.01 - 35.00 14 1.97 MD 12 1.462-Family 11 1.62 35.01 - 40.00 20 2.84 CO 9 1.22Condo - Low 18 2.49 40.01 - 45.00 28 3.99 AZ 10 1.14PUD 159 21.78 45.01 - 50.00 36 5.53 NJ 8 1.07SFR 561 73.76 50.01 - 55.00 52 7.47 IL 9 1.00Townhouse 3 0.35 55.01 - 60.00 65 9.39 NV 8 0.93Total: 752 100.00% 60.01 - 65.00 94 13.08 FL 7 0.78

65.01 - 70.00 106 14.92 PA 6 0.74Loan Purpose Count Percent 70.01 - 75.00 105 13 CT 4 0.69C/O Refi 204 25.54 75.01 - 80.00 216 25.75 VA 5 0.54Purchase 129 16.82 80.01 - 85.00 1 0.1 NC 3 0.48R/T Refi 419 57.64 85.01 - 90.00 2 0.22 MO 3 0.45Total: 752 100.00% 90.01 - 95.00 1 0.1 MI 2 0.44

Total: 752 100.00% TX 3 0.36Coupon Count Percent W.A.: 64.42 | Low: 8.78 | High: 94.09 OH 2 0.274.51 - 5.00 84 11.67 KY 2 0.225.01 - 5.50 160 21.83 Occupany Status Count Percent UT 1 0.215.51 - 6.00 413 54.32 Primary 733 97.48 WY 1 0.186.01 - 6.50 90 11.66 Secondary 15 2.12 GA 2 0.166.51 - 7.00 5 0.52 Investor 4 0.41 TN 1 0.16Total: 752 100.00% Total: 752 100.00% IN 1 0.12W.A.: 5.638 | Low: 4.750 | High: 6.875 MA 1 0.11

Originator Count Percent NM 1 0.10FICO Count Percent AHM 39 5.35 MT 1 0.10800 - 849 11 1.48 ALLIANCE 21 2.77 MN 1 0.10750 - 799 361 48.06 LOANCITY 692 91.88 Total: 752 100.00%700 - 749 240 32.07 Total: 752 100.00%650 - 699 116 15.46600 - 649 24 2.93 Servicer Count PercentTotal: 752 100.00% WMMSC 752 100.00W.A.: 739 | Low: 600 | High: 810 Total: 752 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200410 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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





WAvg Original

Term

WAvg Remaining

Term% Original LTV over 80% with Mortgage Insurance




263,919,803 522 2004-11-01 505,593 5.755 6.7 308.6 301.8 100 24.95 0.28 0.45 0.00 3.27


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10 YR FIXED 3 0.74 15.01 - 20.00 2 0.40 CA 222 43.14 DC 4 0.9715 YR FIXED 141 27.50 20.01 - 25.00 3 0.51 NY 23 7.15 SC 5 0.8620 YR FIXED 1 0.12 25.01 - 30.00 2 0.38 FL 25 5.25 KS 3 0.6530 YR FIXED 377 71.64 30.01 - 35.00 9 1.86 IL 24 4.46 TN 4 0.60Total: 522 100.00% 35.01 - 40.00 15 3.37 MD 21 3.91 VT 3 0.55

40.01 - 45.00 17 3.4 WA 22 3.38 NM 3 0.54Property Type Count Percent 45.01 - 50.00 18 4.11 TX 22 2.99 WI 2 0.402-Family 4 0.74 50.01 - 55.00 27 6.32 VA 15 2.83 LA 3 0.343-Family 1 0.06 55.01 - 60.00 45 9.65 CT 10 2.37 AL 1 0.30Condo 19 2.74 60.01 - 65.00 50 12.75 MA 9 2.29 DE 2 0.30Condo - High 3 1.19 65.01 - 70.00 61 12.23 CO 10 2.18 MT 2 0.29Condo - Low 7 1.77 70.01 - 75.00 70 13.67 PA 11 1.92 UT 2 0.27Cooperative 3 0.73 75.01 - 80.00 166 28.17 NC 10 1.69 KY 2 0.24PUD 69 12.12 80.01 - 85.00 3 0.39 GA 6 1.52 IN 3 0.22PUD Detach 20 4.16 85.01 - 90.00 11 1.13 OR 7 1.42 AR 2 0.22PUD-Detached 3 0.34 90.01 - 95.00 22 1.64 NV 7 1.22 HI 2 0.17SFR 393 76.14 >= 95.01 1 0.03 MI 5 1.05 OK 1 0.12Total: 522 100.00% Total: 522 100.00% NJ 5 1.02 MN 1 0.10

W.A.: 66.09 | Low: 15.43 | High: 97.00 AZ 8 1.01 ID 1 0.07Loan Purpose Count Percent MO 8 0.98 WV 1 0.06Cons/Perm 1 0.17 FICO Count Percent OH 5 0.97C/O Refi 105 17.92 800 - 849 10 2.19 Total: 522 100.00%Purchase 184 35.43 750 - 799 198 38.97R/T Refi 232 46.49 700 - 749 163 30.15 Coupon Count PercentTotal: 522 100.00% 650 - 699 100 19.93 4.01 - 4.50 1 0.24

600 - 649 40 7.07 4.51 - 5.00 89 17.51Occupany Status Count Percent 550 - 599 9 1.48 5.01 - 5.50 71 15.51Primary 490 93.65 450 - 499 1 0.13 5.51 - 6.00 188 37.68Secondary 29 6.28 N/A 1 0.08 6.01 - 6.50 103 20.89Investor 3 0.07 Total: 522 100.00% 6.51 - 7.00 41 5.53Total: 522 100.00% W.A.: 727 | Low: 497 | High: 820 7.01 - 7.50 13 1.80

7.51 - 8.00 12 0.55Servicer Count Percent Originator Count Percent 8.01 - 8.50 2 0.14ABN AMRO 7 1.23 ABN AMRO 7 1.23 8.51 - 9.00 2 0.16Bank of America 160 29.03 Bank of America 150 28.76 Total: 522 100.00%Chase 37 10.40 Bank of America - CRA 10 0.27 W.A.: 5.755 | Low: 4.500 | High: 9.000NatCity 68 11.62 Chase 37 10.40SunTrust 3 0.73 LoanCity 215 38.73Wells Fargo 32 8.25 NatCity 68 11.62WMMSC 215 38.73 SunTrust 3 0.73Total: 522 100.00% Wells Fargo 32 8.25

Total: 522 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200412 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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





WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown

% Interest

Only % Conforming274,959,650 541 2004-12-01 508,243 6.0439 3.2 359.2 356.1 93.16 23.73 0.38 0.00 0.00 3.79


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 2 0.26 15.01 - 20.00 2 0.53 CA 255 49.99 OH 3 0.7325 YR FIXED 1 0.62 20.01 - 25.00 2 0.07 NY 31 5.82 LA 3 0.7027 YR FIXED 1 0.14 25.01 - 30.00 8 1.21 VA 28 4.84 AZ 5 0.5428 YR FIXED 2 0.15 30.01 - 35.00 3 0.88 NJ 24 3.76 TN 2 0.4530 YR FIXED 535 98.83 35.01 - 40.00 3 0.53 CO 20 3.66 KS 1 0.36Total: 541 100.00% 40.01 - 45.00 7 1.78 MD 23 3.64 WI 2 0.35

45.01 - 50.00 19 3.52 WA 14 2.31 AL 2 0.35Property Type Count Percent 50.01 - 55.00 23 4.31 IL 12 2.14 SC 2 0.322-Family 2 0.32 55.01 - 60.00 31 6.71 MA 10 2.10 KY 2 0.31Condo 27 4.72 60.01 - 65.00 50 12.27 DC 10 2.09 WY 2 0.27Cooperative 2 0.31 65.01 - 70.00 65 12.72 TX 11 1.95 NV 3 0.25PUD 38 9.57 70.01 - 75.00 91 15.03 FL 13 1.94 OK 1 0.19PUD-Attached 1 0.20 75.01 - 80.00 211 36.61 CT 10 1.68 MT 1 0.19PUD-Detached 13 2.45 80.01 - 85.00 5 0.83 GA 8 1.49 DE 1 0.18SFR 457 82.24 85.01 - 90.00 11 1.52 MI 4 1.44 OR 1 0.15Townhouse 1 0.18 90.01 - 95.00 9 1.23 MO 4 0.99 HI 2 0.15Total: 541 100.00% >= 95.01 1 0.26 NC 4 0.91 ME 1 0.14

Total: 541 100.00% MN 7 0.90 NH 1 0.13Originator Count Percent W.A.: 69.65 | Low: 18.18 | High: 100.00 AR 5 0.87 NM 1 0.02Bank of America NA 67 12.85 PA 6 0.87 ID 1 0.01Chase 12 5.86 FICO Count Percent UT 5 0.83National City 136 22.85 800 - 849 14 2.68 Total: 541 100.00%SUNTRUST 13 2.50 750 - 799 188 36.38Wells Fargo 215 36.17 700 - 749 154 30.93 Coupon Count PercentWAMU 98 19.76 650 - 699 163 26.02 4.51 - 5.00 1 0.19Total: 541 100.00% 600 - 649 20 3.67 5.01 - 5.50 25 5.62

550 - 599 2 0.31 5.51 - 6.00 262 48.87Servicer Count Percent Total: 541 100.00% 6.01 - 6.50 235 42.07BofA 67 12.85 W.A.: 729 | Low: 581 | High: 811 6.51 - 7.00 18 3.25CHASE 12 5.86 Total: 541 100.00%NATCITY 136 22.85 Loan Purpose Count Percent W.A.: 6.044 | Low: 5.000 | High: 7.000SunTrust 10 1.86 C/O Refi 112 16.83WAMU 101 20.40 Purchase 287 54.07 Occupany Status Count PercentWELLS FARGO 215 36.17 R/T Refi 142 29.1 Primary 514 95.99Total: 541 100.00% Total: 541 100.00% Secondary 27 4.01

Total: 541 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200501 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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





WA Age

WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


200,205,119 368 2005-01-01 544,036 6.0389 2.3 359.2 356.9 96.8 24.22 0.00 0.00 1.10 1.71


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 3 0.60 20.01 - 25.00 1 0.22 CA 178 49.99 DC 4 1.1729 YR FIXED 3 1.09 25.01 - 30.00 3 0.72 NY 26 6.35 AZ 5 1.0930 YR FIXED 357 97.21 30.01 - 35.00 2 0.42 IL 18 5.54 OR 5 1.0530 YR FIXED 10YR IO 5 1.10 35.01 - 40.00 4 1.23 FL 16 4.38 WA 3 0.91Total: 368 100.00% 40.01 - 45.00 7 1.82 MA 12 3.13 NC 3 0.77

45.01 - 50.00 10 3.09 NJ 13 2.97 TN 3 0.72Property Type Count Percent 50.01 - 55.00 12 3.38 VA 11 2.89 CT 2 0.612-Family 3 0.74 55.01 - 60.00 22 7.19 HI 7 2.85 NM 2 0.59Condo 13 3.29 60.01 - 65.00 28 9.31 TX 8 2.06 WY 1 0.41Condo - High 6 1.77 65.01 - 70.00 56 15.86 MD 8 1.93 SD 1 0.24Condo - Low 10 2.65 70.01 - 75.00 54 15.04 CO 8 1.82 WV 1 0.23PUD 21 5.71 75.01 - 80.00 141 36.03 NV 6 1.60 ID 1 0.22PUD Detached 34 9.60 80.01 - 85.00 4 0.84 GA 7 1.60 NH 1 0.20SFR 281 76.25 85.01 - 90.00 16 3.32 PA 5 1.53 OH 1 0.19Total: 368 100.00% 90.01 - 95.00 7 1.34 SC 6 1.36 MN 1 0.19

>= 95.01 1 0.18 MI 4 1.26 VT 1 0.18Loan Purpose Count Percent Total: 368 100.00% Total: 368 100.00%Cons/Perm 3 0.70 W.A.: 71.08 | Low: 23.68 | High: 95.00C/O Refi 101 25.14 Servicer Count PercentPurchase 157 43.32 FICO Count Percent Bank of America 103 27.45R/T Refi 107 30.84 800 - 849 6 1.76 Chase 66 18.78Total: 368 100.00% 750 - 799 114 32.33 Countrywide 60 16.76

700 - 749 112 30.85 NatCity 52 14.06Originator Count Percent 650 - 699 104 27.35 Wells Fargo 78 21.00AHM 1 0.23 600 - 649 28 6.82 WMMSC 9 1.95Bank of America 103 27.45 N/A 4 0.89 Total: 368 100.00%Chase 66 18.78 Total: 368 100.00%Countrywide 60 16.76 W.A.: 721 | Low: 610 | High: 810 Coupon Count PercentLoanCity 8 1.72 5.01 - 5.50 9 1.95NatCity 52 14.06 Occupany Status Count Percent 5.51 - 6.00 206 57.87Wells Fargo 78 21.00 Primary 346 93.87 6.01 - 6.50 138 36.33Total: 368 100.00% Secondary 22 6.13 6.51 - 7.00 15 3.84

Total: 368 100.00% Total: 368 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200502 1 $199,163,803 367 99.480% 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%

200503 2 $196,666,982 363 98.233% 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%

200504 3 $190,886,448 355 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%

200505 4 $187,712,932 350 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%

200506 5 $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%

200507 6 $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 7 $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 8 $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 9 $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





WAvg Original

Term

WAvg Remaining

Term




Penalty%

Buydown

% Interest

Only%

Conforming353,050,578 695 2005-03-01 507,986 5.9509 3.2 359.4 356.1 100 24.78 0.00 0.11 0.00 15.25


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 2 0.17 15.01 - 20.00 4 0.59 CA 274 42.94 WI 4 0.5124 YR FIXED 1 0.13 20.01 - 25.00 3 0.35 NY 58 8.99 NE 2 0.4025 YR FIXED 1 0.06 25.01 - 30.00 9 1.3 NJ 43 7.05 RI 3 0.3527 YR FIXED 2 0.26 30.01 - 35.00 13 1.88 FL 43 4.70 SC 2 0.3128 YR FIXED 4 0.61 35.01 - 40.00 9 1.88 MD 25 3.55 KY 5 0.2829 YR FIXED 3 0.51 40.01 - 45.00 23 2.53 TX 24 3.23 NC 6 0.2630 YR FIXED 682 98.25 45.01 - 50.00 41 5.74 VA 18 3.11 IN 2 0.24Total: 695 100.00% 50.01 - 55.00 39 7.27 IL 19 2.83 GA 3 0.23

55.01 - 60.00 49 7.79 WA 18 2.63 TN 3 0.22Property Type Count Percent 60.01 - 65.00 73 15.36 CO 11 1.94 AR 4 0.222-Family 8 0.82 65.01 - 70.00 98 16.16 MA 13 1.72 AK 2 0.203-Family 3 0.59 70.01 - 75.00 104 13.77 CT 11 1.70 MT 2 0.15Condo 51 5.64 75.01 - 80.00 195 23.09 PA 12 1.43 ID 4 0.15Cooperative 4 0.66 80.01 - 85.00 4 0.42 MN 8 1.30 IA 1 0.13PUD 49 8.99 85.01 - 90.00 8 0.75 AZ 12 1.29 UT 2 0.11PUD Attach 1 0.14 90.01 - 95.00 23 1.13 OR 13 1.16 AL 3 0.10PUD Detach 22 3.07 Total: 695 100.00% MO 6 1.03 KS 1 0.10SFR 557 80.08 W.A.: 65.20 | Low: 15.84 | High: 95.00 OH 7 0.97 NH 2 0.08Total: 695 100.00% HI 5 0.96 LA 1 0.06

FICO Count Percent NV 7 0.87 NM 1 0.05Loan Purpose Count Percent 800 - 849 17 1.81 OK 4 0.85 DE 1 0.04C/O Refi 182 20.96 750 - 799 220 36.05 DC 3 0.78 SD 1 0.03Purchase 316 47.98 700 - 749 164 26.97 MI 6 0.73R/T Refi 197 31.06 650 - 699 239 29.17 Total: 695 100.00%Total: 695 100.00% 600 - 649 46 5.05

550 - 599 5 0.33 Coupon Count PercentServicer Count Percent N/A 4 0.61 4.51 - 5.00 1 0.06BANA CRE 110 15.78 Total: 695 100.00% 5.01 - 5.50 38 3.35Chase 166 27.44 W.A.: 724 | Low: 571 | High: 816 5.51 - 6.00 471 70.18NatCity 133 16.18 6.01 - 6.50 172 24.35SunTrust 14 1.63 Originator Count Percent 6.51 - 7.00 13 2.07WaMu 39 8.45 BANA CRE 110 15.78 Total: 695 100.00%Wells Fargo 232 30.40 Chase 166 27.44 W.A.: 5.951 | Low: 5.000 | High: 7.000WMMSC 1 0.11 LoanCity 1 0.11Total: 695 100.00% NatCity 133 16.18 Occupany Status Count Percent

SunTrust 14 1.63 Primary 655 94.23WaMu 39 8.45 Secondary 39 5.76Wells Fargo 232 30.40 Investor 1 0.01Total: 695 100.00% Total: 695 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200505 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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





WAvg Original Term

WAvg Remaining





255,477,040 448 2005-05-01 570,261 5.8557 2.5 358.8 356.3 54.88 24.36 0.00 0.00 15.63 4.37


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 1 0.34 10.01 - 15.00 1 0.15 CA 221 49.69 MO 3 0.6325 YR FIXED 5 0.78 15.01 - 20.00 2 0.6 VA 45 8.42 OK 3 0.5626 YR FIXED 1 0.17 25.01 - 30.00 6 1.7 NY 22 7.45 OH 3 0.5427 YR FIXED 2 0.33 30.01 - 35.00 4 0.71 AZ 16 4.07 TN 2 0.4228 YR FIXED 1 0.16 35.01 - 40.00 14 3.21 FL 19 3.82 NM 3 0.3529 YR FIXED 4 0.63 40.01 - 45.00 11 2.74 MD 17 3.38 SC 3 0.2730 YR FIXED 350 81.97 45.01 - 50.00 15 3.4 NJ 12 3.18 NE 1 0.2530 YR FIXED 10YR IO 84 15.63 50.01 - 55.00 31 6.57 TX 13 2.56 HI 1 0.25Total: 448 100.00% 55.01 - 60.00 38 9.42 WA 9 2.03 MN 1 0.23

60.01 - 65.00 46 12.25 CT 6 1.98 MS 1 0.22Property Type Count Percent 65.01 - 70.00 73 16.73 GA 4 1.58 DE 1 0.192-Family 2 0.48 70.01 - 75.00 47 11.43 DC 7 1.45 LA 2 0.183-Family 2 0.62 75.01 - 80.00 135 27.6 MA 7 1.35 NC 1 0.17Condo 32 5.95 80.01 - 85.00 2 0.38 PA 7 1.31 AL 1 0.15Cooperative 7 2.35 85.01 - 90.00 11 2.18 CO 7 1.26 ID 1 0.11MH 2 0.11 90.01 - 95.00 11 0.74 IL 4 1.22 OR 1 0.05PUD 24 5.82 >= 95.01 1 0.22 NV 4 0.68PUD Attached 8 1.40 Total: 448 100.00% Total: 448 100.00%PUD Detached 62 12.55 W.A.: 66.41 | Low: 14.10 | High: 98.24SFR 306 70.11 Originator Count PercentTownhouse 3 0.61 FICO Count Percent Bank of America 182 39.33Total: 448 100.00% 800 - 849 22 4.12 Chase 79 21.74

750 - 799 195 44.97 Chevy Chase 2 0.42Servicer Count Percent 700 - 749 129 29.4 NatCity 23 4.38Bank of America 182 39.33 650 - 699 75 15.8 RFC 86 16.08Chase 79 21.74 600 - 649 27 5.7 SunTrust 19 4.11Chevy Chase 2 0.42 Total: 448 100.00% Wells Fargo 40 10.00NatCity 23 4.38 W.A.: 737 | Low: 601 | High: 817 WAMU 17 3.95RFC 86 16.08 Total: 448 100.00%SunTrust 19 4.11 Loan Purpose Count PercentWells Fargo 40 10.00 C/O Refi 118 23.09 Coupon Count PercentWAMU 17 3.95 Purchase 164 38.68 5.01 - 5.50 8 2.02Total: 448 100.00% R/T Refi 166 38.22 5.51 - 6.00 383 86.20

Total: 448 100.00% 6.01 - 6.50 53 11.47Occupany Status Count Percent 6.51 - 7.00 4 0.31Primary 430 95.48 Total: 448 100.00%Secondary 18 4.52 W.A.: 5.856 | Low: 5.250 | High: 6.875Total: 448 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200506 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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





WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


300,263,958 513 2005-08-01 585,310 5.8746 3.3 358.1 354.8 63.74 26.88 0.50 0.15 5.27 4.51


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 7 1.07 15.01 - 20.00 1 0.17 CA 235 46.32 OR 7 0.8522 YR FIXED 1 0.12 20.01 - 25.00 3 0.4 NY 49 9.12 OH 5 0.7925 YR FIXED 2 0.37 25.01 - 30.00 5 1.02 VA 29 5.19 NV 6 0.7527 YR FIXED 2 0.26 30.01 - 35.00 12 3.81 NJ 22 4.17 MI 4 0.6728 YR FIXED 3 0.45 35.01 - 40.00 12 2.59 FL 18 3.44 NM 4 0.6029 YR FIXED 6 0.82 40.01 - 45.00 17 3.04 WA 15 3.12 CO 3 0.5230 YR FIXED 463 91.63 45.01 - 50.00 23 4.88 DC 9 3.12 KY 1 0.4330 YR FIXED - IO 29 5.27 50.01 - 55.00 34 6.48 IL 16 3.08 PA 3 0.42Total: 513 100.00% 55.01 - 60.00 38 7.53 MD 15 2.47 RI 1 0.33

60.01 - 65.00 53 12.79 MA 10 2.46 LA 2 0.31Property Type Count Percent 65.01 - 70.00 74 15.59 TX 7 1.55 TN 2 0.292-Family 8 1.72 70.01 - 75.00 74 13.01 MN 6 1.47 OK 2 0.28Condo 6 1.53 75.01 - 80.00 159 27.67 UT 5 1.18 WI 2 0.25Condo - High 12 2.40 85.01 - 90.00 2 0.28 NC 6 1.08 KS 1 0.21Condo - Low 22 3.07 90.01 - 95.00 4 0.5 CT 6 1.03 IN 1 0.21Cooperative 13 2.29 >= 95.01 2 0.25 AR 3 1.00 SC 2 0.20PUD 14 2.19 Total: 513 100.00% AZ 4 0.95 AL 1 0.16PUD Attached 1 0.11 W.A.: 65.12 | Low: 16.13 | High: 100.00 GA 3 0.94 MO 1 0.14PUD Detached 13 2.41 HI 7 0.92SFR 422 84.05 FICO Count Percent Total: 513 100.00%Townhouse 2 0.24 800 - 849 21 3.62Total: 513 100.00% 750 - 799 171 39.24 Coupon Count Percent

700 - 749 104 22.33 4.51 - 5.00 2 0.55Loan Purpose Count Percent 650 - 699 164 26.09 5.01 - 5.50 13 2.84C/O Refi 157 25.53 600 - 649 51 8.41 5.51 - 6.00 405 80.77Purchase 180 37.70 N/A 2 0.31 6.01 - 6.50 82 13.45R/T Refi 176 36.76 Total: 513 100.00% 6.51 - 7.00 9 2.12Total: 513 100.00% W.A.: 725 | Low: 600 | High: 817 7.01 - 7.50 2 0.27

Total: 513 100.00%Servicer Count Percent Originator Count Percent W.A.: 5.875 | Low: 5.000 | High: 7.125Bank of America 9 1.57 Bank of America 9 1.57Citi 138 27.33 Citi 138 27.33 Occupany Status Count PercentNatCity 99 17.62 NatCity 99 17.62 Primary 487 95.58RFC 34 6.30 RFC 34 6.30 Secondary 23 4.06Wells Fargo 177 33.36 Wells Fargo 177 33.36 Investor 3 0.37WAMU 56 13.82 WAMU 56 13.82 Total: 513 100.00%Total: 513 100.00% Total: 513 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200509 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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





WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


479,711,254 830 2005-09-01 577,965 5.915 3.1 359.6 356.5 89.71 24.74 0.00 0.99 38.81 0.44


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 1 0.31 20.01 - 25.00 2 0.23 CA 347 44.76 PA 9 0.8025 YR FIXED 1 0.08 25.01 - 30.00 5 0.44 NY 88 9.87 MI 8 0.7527 YR FIXED 1 0.08 30.01 - 35.00 10 1.24 VA 65 7.40 MO 4 0.7130 YR FIXED 511 60.72 35.01 - 40.00 9 1.05 MD 43 4.99 WI 4 0.4230 YR FIXED - 10YR 234 27.98 40.01 - 45.00 19 2.95 FL 38 4.40 SC 4 0.4030 YR FIXED - 15YR 82 10.83 45.01 - 50.00 29 3.54 NJ 41 4.17 NE 2 0.28Total: 830 100.00% 50.01 - 55.00 51 6.21 WA 21 2.74 DE 1 0.21

55.01 - 60.00 58 7.49 MA 21 2.55 MT 1 0.21Property Type Count Percent 60.01 - 65.00 90 11.44 IL 17 1.91 IA 2 0.172-Family 7 1.04 65.01 - 70.00 125 16.04 CO 15 1.65 HI 1 0.16Condo 1 0.21 70.01 - 75.00 101 13.45 DC 11 1.45 OH 1 0.14Condo - High 13 1.35 75.01 - 80.00 318 34.71 CT 10 1.37 NH 1 0.13Condo - Low 39 3.97 80.01 - 85.00 1 0.09 NC 11 1.31 TN 1 0.10Cooperative 10 0.94 85.01 - 90.00 9 0.83 TX 12 1.27 KS 1 0.10PUD 3 0.45 90.01 - 95.00 2 0.17 MN 8 1.25 UT 1 0.09PUD Attached 4 0.37 >= 95.01 1 0.12 AZ 11 1.08 VT 1 0.09PUD Detached 39 4.50 Total: 830 100.00% GA 9 1.07 ME 1 0.08SFR 710 86.53 W.A.: 68.21 | Low: 22.86 | High: 100.00 OR 9 0.90 SD 1 0.08Townhouse 4 0.64 NV 8 0.87 IN 1 0.08Total: 830 100.00% FICO Count Percent Total: 830 100.00%

800 - 849 57 6.33Loan Purpose Count Percent 750 - 799 391 45.11 Servicer Count PercentC/O Refi 222 25.99 700 - 749 199 25.91 Citi 36 4.40Purchase 403 49.75 650 - 699 168 20.99 NatCity 14 1.77R/T Refi 205 24.25 600 - 649 13 1.43 PHH/Cendant 13 1.62Total: 830 100.00% 550 - 599 2 0.24 RFC 139 16.22

Total: 830 100.00% Wells Fargo 612 72.97Coupon Count Percent W.A.: 741 | Low: 592 | High: 816 WAMU 16 3.024.51 - 5.00 1 0.08 Total: 830 100.00%5.01 - 5.50 15 1.86 Occupany Status Count Percent5.51 - 6.00 666 80.92 Primary 801 96.45 Originator Count Percent6.01 - 6.50 146 16.97 Secondary 29 3.55 Citi 36 4.406.51 - 7.00 2 0.17 Total: 830 100.00% NatCity 14 1.77Total: 830 100.00% PHH/Cendant 13 1.62W.A.: 5.915 | Low: 5.000 | High: 6.750 RFC 139 16.22

Wells Fargo 612 72.97WAMU 16 3.02Total: 830 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200510 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


488,220,063 918 2005-10-01 531,830 5.889 2.9 360 357 81.83 25.1 0.00 3.96 22.30 7.06


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent28 YR FIXED 2 0.20 10.01 - 15.00 1 0.2 CA 401 48.31 TN 3 0.4830 YR FIXED 657 77.51 15.01 - 20.00 2 0.17 NY 73 7.84 ID 3 0.4030 YR FIXED - IO 259 22.30 20.01 - 25.00 3 0.25 NJ 53 5.52 RI 2 0.34Total: 918 100.00% 25.01 - 30.00 10 1.58 FL 41 4.12 DC 3 0.26

30.01 - 35.00 17 1.86 VA 33 3.66 IN 3 0.23Property Type Count Percent 35.01 - 40.00 22 2.61 MD 32 3.14 DE 2 0.202-Family 19 1.7 40.01 - 45.00 31 4.13 MA 22 2.91 IA 3 0.173-Family 1 0.07 45.01 - 50.00 48 6.45 WA 31 2.75 AL 4 0.174-Family 1 0.02 50.01 - 55.00 41 4.81 CO 17 2.09 MO 4 0.16Condo 71 5.97 55.01 - 60.00 75 9.74 IL 20 1.99 NV 2 0.15Cooperative 10 1.01 60.01 - 65.00 76 8.56 CT 14 1.92 ME 3 0.15MH 2 0.08 65.01 - 70.00 99 11.85 PA 15 1.84 KS 1 0.13PUD 27 2.58 70.01 - 75.00 135 16.44 TX 20 1.68 AR 2 0.11PUD Attached 3 0.21 75.01 - 80.00 307 28.47 GA 16 1.26 OH 3 0.10PUD Detached 13 1.23 80.01 - 85.00 6 0.38 AZ 14 1.18 KY 1 0.10SFR 768 86.97 85.01 - 90.00 24 1.39 MN 9 1.15 OK 1 0.09Townhouse 3 0.16 90.01 - 95.00 12 0.76 NC 13 1.05 WY 1 0.08Total: 918 100.00% >= 95.01 9 0.37 OR 11 1.04 NH 1 0.08

Total: 918 100.00% SC 7 0.68 LA 1 0.08Loan Purpose Count Percent W.A.: 65.97 | Low: 14.07 | High: 100.00 MI 15 0.62 MT 1 0.08Cons/Perm 1 0.10 NM 5 0.59 VT 1 0.03C/O Refi 295 30.84 FICO Count Percent HI 4 0.51 WV 1 0.02Purchase 391 42.91 800 - 849 69 7.38 UT 5 0.49 WI 1 0.01R/T Refi 231 26.15 750 - 799 329 37.54 Total: 918 100.00%Total: 918 100.00% 700 - 749 261 30.13

650 - 699 216 21.28 Originator Count Percent Servicer Count PercentOccupany Status Count Percent 600 - 649 43 3.67 Citi 25 2.92 Citi 25 2.92Primary 865 94.55 Total: 918 100.00% GMAC 106 8.27 GMAC 106 8.27Secondary 42 4.90 W.A.: 736 | Low: 616 | High: 816 NatCity 22 2.09 NatCity 22 2.09Investor 11 0.55 PHH/Cendant 28 2.54 PHH/Cendant 28 2.54Total: 918 100.00% Coupon Count Percent RFC 73 6.36 RFC 73 6.36

5.01 - 5.50 35 4.35 SunTrust 4 0.37 SunTrust 4 0.375.51 - 6.00 679 76.37 Wells Fargo 587 67.11 Wells Fargo 587 67.116.01 - 6.50 192 18.31 WAMU 73 10.33 WAMU 73 10.336.51 - 7.00 12 0.96 Total: 918 100.00% Total: 918 100.00%Total: 918 100.00%W.A.: 5.889 | Low: 5.250 | High: 6.750

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200512 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


747,428,751 2143 2005-11-01 348,777 5.9061 2.3 359.7 357.4 79.98 23.59 0.00 2.63 31.77 24.25


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 4 0.15 10.01 - 15.00 4 0.11 CA 385 26.98 UT 16 0.4925 YR FIXED 8 0.15 15.01 - 20.00 6 0.19 NY 148 9.26 OH 36 0.4829 YR FIXED 2 0.08 20.01 - 25.00 4 0.2 VA 172 7.86 MI 21 0.4830 YR FIXED 1642 67.85 25.01 - 30.00 15 0.77 MD 133 6.59 MO 27 0.4430 YR FIXED - IO 487 31.77 30.01 - 35.00 18 0.48 NJ 92 6.32 OK 27 0.40Total: 2143 100.00% 35.01 - 40.00 32 1.78 FL 129 4.21 WI 16 0.39

40.01 - 45.00 54 3.35 WA 89 3.94 NM 13 0.34Property Type Count Percent 45.01 - 50.00 69 4.35 MA 55 3.58 NH 9 0.332-Family 149 3.88 50.01 - 55.00 88 5.32 CT 38 3.43 VT 2 0.323-Family 21 0.67 55.01 - 60.00 140 8.54 IL 62 2.43 AR 20 0.304-Family 24 0.78 60.01 - 65.00 141 9.48 AZ 59 2.39 NE 4 0.30Condo 3 0.18 65.01 - 70.00 218 11.35 PA 78 2.29 ID 9 0.21Condo - High 20 1.23 70.01 - 75.00 289 15.63 GA 59 2.01 IN 15 0.20Condo - Low 188 6.69 75.01 - 80.00 889 34.92 OR 55 2.00 ME 3 0.18Cooperative 12 1.08 80.01 - 85.00 25 0.48 NC 65 1.78 KY 15 0.17PUD 101 1.99 85.01 - 90.00 131 2.03 CO 37 1.63 MT 6 0.15PUD Attached 1 0.02 90.01 - 95.00 11 0.43 TX 77 1.60 IA 6 0.14PUD Detached 17 1.18 >= 95.01 9 0.58 DC 22 1.23 KS 7 0.10SFR 1607 82.29 Total: 2143 100.00% NV 19 1.00 RI 2 0.09Total: 2143 100.00% W.A.: 68.62 | Low: 12.67 | High: 100.00 MN 19 1.00 AL 6 0.08

SC 35 0.83 WV 5 0.07Loan Purpose Count Percent FICO Count Percent DE 11 0.71 AK 1 0.06C/O Refi 681 31.80 800 - 849 130 5.97 TN 25 0.61 WY 1 0.04Purchase 1112 50.02 750 - 799 941 47.83 HI 11 0.56 ND 1 0.02R/T Refi 350 18.17 700 - 749 617 27.99 Total: 2143 100.00%Total: 2143 100.00% 650 - 699 373 15.55

600 - 649 76 2.43 Originator Count Percent Servicer Count PercentCoupon Count Percent 550 - 599 4 0.11 Chase 1002 18.67 Chase 1002 18.674.51 - 5.00 1 0.05 N/A 2 0.12 PHH/Cendant 30 1.61 PHH/Cendant 30 1.615.01 - 5.50 38 1.90 Total: 2143 100.00% RFC 31 2.11 RFC 31 2.115.51 - 6.00 1340 80.56 W.A.: 745 | Low: 590 | High: 823 SunTrust 1 0.27 SunTrust 1 0.276.01 - 6.50 617 15.52 Wells Fargo 1079 77.34 Wells Fargo 1079 77.346.51 - 7.00 139 1.88 Occupany Status Count Percent Total: 2143 100.00% Total: 2143 100.00%7.01 - 7.50 6 0.06 Primary 1060 75.767.51 - 8.00 2 0.04 Investor 1008 18.78Total: 2143 100.00% Secondary 75 5.46W.A.: 5.906 | Low: 4.750 | High: 7.750 Total: 2143 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200512 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


595,014,348 1051 12/1/2005 566,141 5.916 2.9 358.9 356.0 89.87 22.85 0.41 1.50 29.21 6.20


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 9 0.84 15.01 - 20.00 2 0.17 CA 386 40.65 MN 7 0.4425 YR FIXED 1 0.08 20.01 - 25.00 2 0.28 VA 103 8.69 DE 2 0.3028 YR FIXED 2 0.16 25.01 - 30.00 5 0.60 NY 68 7.49 WI 4 0.2929 YR FIXED 1 0.08 30.01 - 35.00 11 0.92 NJ 50 4.53 NM 6 0.2930 YR FIXED 670 69.63 35.01 - 40.00 8 0.82 WA 46 4.40 AL 4 0.2730 YR FIXED - IO 368 29.21 40.01 - 45.00 25 3.04 FL 47 4.36 OK 3 0.24Total: 1051 100.00% 45.01 - 50.00 37 3.90 MA 32 3.95 IN 3 0.23

50.01 - 55.00 61 5.72 MD 43 3.95 ME 2 0.23Property Type Count Percent 55.01 - 60.00 80 8.94 IL 31 3.25 TN 3 0.222-Family 15 1.79 60.01 - 65.00 108 11.37 CT 22 2.22 MT 1 0.213-Family 1 0.17 65.01 - 70.00 144 17.11 MI 32 1.66 RI 4 0.21Condominium 76 6.71 70.01 - 75.00 142 15.83 CO 19 1.51 KY 4 0.19Cooperative 6 0.89 75.01 - 80.00 373 28.20 DC 12 1.33 NH 2 0.14PUD-Attached 64 5.44 80.01 - 85.00 12 0.84 GA 16 1.27 MO 4 0.11PUD-Detached 48 4.06 85.01 - 90.00 24 1.32 AZ 14 1.03 IA 1 0.11Single Family Residenc 840 80.88 90.01 - 95.00 15 0.76 NC 10 0.98 ID 2 0.10Townhouse 1 0.06 >= 95.01 2 0.18 TX 13 0.95 HI 1 0.08Total: 1051 100.00% Total: 1051 100.00% UT 9 0.93 WV 2 0.07

W.A.:67.94 | Low: 15.63 | High: 100.00 OR 11 0.75 AR 1 0.03Servicer Count Percent PA 8 0.64 KS 1 0.03GMAC 138 9.08 FICO Count Percent OH 7 0.58 MS 1 0.03NatCity 90 9.06 800 - 849 59 5.57 NV 5 0.54 LA 1 0.02PHH/Cendant 23 1.95 750 - 799 423 41.32 SC 8 0.47RFC 146 9.20 700 - 749 305 30.05 Total: 1051 100.00%SunTrust 38 4.44 650 - 699 219 20.38Wells Fargo 480 44.58 600 - 649 42 2.32 Coupon Count PercentWAMU 136 21.69 N/A 3 0.36 5.01 - 5.50 41 5.62Total: 1051 100.00% Total: 1051 100.00% 5.51 - 6.00 739 72.16

W.A.: 739 | Low: 620 | High: 814 6.01 - 6.50 248 21.01Originator Count Percent 6.51 - 7.00 21 1.03GMAC 138 9.08 7.01 - 7.50 2 0.18NatCity 90 9.06 Loan Purpose Count Percent Total: 1051 100.00%PHH/Cendant 23 1.95 C/O Refi 343 30.14 W.A.:5.916 | Low: 5.125 | High: 7.125RFC 146 9.20 Purchase 450 42.86SunTrust 38 4.44 R/T Refi 258 26.99 Occupany Status Count PercentWells Fargo 480 44.58 Total: 1051 100.00% Primary 1009 95.53WAMU 136 21.69 Secondary 40 4.34Total: 1051 100.00% Investor 2 0.13

Total: 1051 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200601 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


482,144,195 899 1/1/2006 536,312 5.926 2.7 359.2 356.4 100 22.06 0.00 0.09 55.66 14.87


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 5 0.60 20.01 - 25.00 7 0.53 CA 333 40.37 NC 10 0.8426 YR FIXED 1 0.13 25.01 - 30.00 4 0.66 VA 95 10.58 OH 4 0.6327 YR FIXED 1 0.09 30.01 - 35.00 10 1.43 NY 56 7.20 TN 7 0.6229 YR FIXED 1 0.11 35.01 - 40.00 20 2.46 MD 53 5.57 MN 6 0.6130 YR FIXED 334 43.41 40.01 - 45.00 14 1.37 WA 47 4.92 NV 4 0.4930 YR FIXED - IO 557 55.66 45.01 - 50.00 23 3.00 NJ 32 3.43 SC 4 0.41Total: 899 100.00% 50.01 - 55.00 45 6.49 MA 24 2.85 UT 3 0.27

55.01 - 60.00 65 7.36 FL 26 2.45 NM 3 0.23Property Type Count Percent 60.01 - 65.00 91 11.05 DC 12 2.22 NH 2 0.232-Family 5 0.44 65.01 - 70.00 113 15.60 AZ 19 2.12 ID 3 0.22Condominium 65 6.58 70.01 - 75.00 97 12.10 CT 14 2.08 DE 1 0.21Cooperative 5 0.79 75.01 - 80.00 395 37.02 GA 26 1.96 IN 3 0.18PUD-Attached 28 2.80 80.01 - 85.00 3 0.24 IL 20 1.70 WI 2 0.13PUD-Detached 42 4.50 85.01 - 90.00 10 0.63 CO 19 1.50 ME 3 0.13SFR 749 84.46 90.01 - 95.00 2 0.07 OR 18 1.44 AL 2 0.08Townhouse 5 0.43 Total: 899 100.00% TX 12 1.22 RI 1 0.06Total: 899 100.00% W.A.: 68.17 | Low: 20.53 | High: 95.00 MI 18 1.13 AR 1 0.05

HI 6 0.95 KY 1 0.03Servicer Count Percent FICO Count Percent PA 9 0.89Bank of America 20 2.41 800 - 849 52 5.40 Total: 899 100.00%GMAC 57 3.11 750 - 799 378 44.35NatCity 78 10.10 700 - 749 283 31.41 Coupon Count PercentPHH/Cendant 1 0.09 650 - 699 173 17.44 4.51 - 5.00 1 0.21RFC 117 13.02 600 - 649 12 1.25 5.01 - 5.50 31 4.62SunTrust 17 1.89 N/A 1 0.16 5.51 - 6.00 674 73.85Wells Fargo 547 56.54 Total: 899 100.00% 6.01 - 6.50 183 19.74WAMU 62 12.85 W.A.: 743 | Low: 620 | High: 816 6.51 - 7.00 10 1.58Total: 899 100.00% Total: 899 100.00%

W.A.:5.926 | Low: 5.000 | High: 7.000Originator Count Percent Loan Purpose Count PercentBank of America 20 2.41 C/O Refi 302 31.44 Occupany Status Count PercentGMAC 57 3.11 Purchase 390 45.01 Primary 870 96.65NatCity 78 10.10 R/T Refi 207 23.55 Secondary 29 3.35PHH/Cendant 1 0.09 Total: 899 100.00% Total: 899 100.00%RFC 117 13.02 SunTrust 17 1.89 Wells Fargo 547 56.54 WAMU 62 12.85 Total: 899 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200602 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


816,000,986 1406 2/1/2006 580,371 6.035 2.9 359.7 356.7 73.91 21.49 0.05 0.06 49.94 4.44


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent15 YR FIXED 1 0.06 10.01 - 15.00 1 0.06 CA 642 48.05 NV 12 0.6520 YR FIXED 3 0.19 15.01 - 20.00 2 0.12 VA 97 6.64 UT 7 0.5825 YR FIXED 1 0.01 20.01 - 25.00 4 0.35 MD 91 5.91 DE 6 0.4730 YR FIXED 675 49.81 25.01 - 30.00 7 0.74 NY 78 5.39 SC 8 0.4530 YR FIXED - IO 726 49.94 30.01 - 35.00 13 0.91 NJ 54 4.01 MI 10 0.41Total: 1406 100.00% 35.01 - 40.00 21 1.88 FL 47 3.53 NM 5 0.37

40.01 - 45.00 36 2.48 WA 42 2.84 WI 6 0.34Property Type Count Percent 45.01 - 50.00 58 4.11 AZ 37 2.19 AL 4 0.302-Family 15 1.01 50.01 - 55.00 79 5.89 TX 25 2.10 IN 2 0.28Condominium 99 6.62 55.01 - 60.00 101 7.25 IL 28 2.06 OH 4 0.23Cooperative 10 0.84 60.01 - 65.00 161 12.73 GA 28 1.70 MO 4 0.22PUD-Attached 45 3.12 65.01 - 70.00 200 15.48 CO 26 1.66 PA 4 0.22PUD-Detached 52 3.59 70.01 - 75.00 210 15.79 MA 24 1.60 RI 2 0.14SFR 1184 84.76 75.01 - 80.00 496 31.40 DC 17 1.41 LA 3 0.09Townhouse 1 0.06 80.01 - 85.00 8 0.29 NC 25 1.34 ID 2 0.08Total: 1406 100.00% 85.01 - 90.00 6 0.32 CT 18 1.21 KY 2 0.08

90.01 - 95.00 1 0.05 OR 16 1.07 OK 1 0.06Servicer Count Percent >= 95.01 2 0.15 TN 11 0.78 NH 1 0.05Bank of America 99 7.22 Total: 1406 100.00% HI 6 0.73 WV 1 0.02Countrywide 1 0.04 W.A.: 67.57 | Low: 13.65 | High: 100.00 MN 9 0.70 AR 1 0.01GMAC 21 0.55 Total: 1406 100.00%NatCity 110 7.72 FICO Count PercentSunTrust 146 11.05 800 - 849 78 5.49 Coupon Count PercentWashington Mutual 52 5.59 750 - 799 601 43.51 5.01 - 5.50 21 1.66Wells Fargo 977 67.83 700 - 749 431 32.23 5.51 - 6.00 813 58.46Total: 1406 100.00% 650 - 699 256 16.93 6.01 - 6.50 520 36.38

600 - 649 40 1.85 6.51 - 7.00 47 3.16Originator Count Percent Total: 1406 100.00% 7.01 - 7.50 5 0.35Bank of America 84 6.18 W.A.: 741 | Low: 620 | High: 818 Total: 1406 100.00%Countrywide 1 0.04 W.A.:6.035 | Low: 5.250 | High: 7.250GMAC 21 0.55 MortgageIT 5 0.43 Loan Purpose Count Percent Occupany Status Count PercentNatCity 110 7.72 C/O Refi 547 37.02 Primary 1341 95.14SunTrust 146 11.05 Purchase 576 42.14 Secondary 61 4.58TaylorBean 6 0.33 R/T Refi 283 20.84 Investor 4 0.28Virtual Bank 4 0.27 Total: 1406 100.00% Total: 1406 100.00%Wells Fargo 977 67.83 WAMU 52 5.59 Total: 1406 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200603 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining





946,598,202 1691 3/1/2006 559,786 6.0142 6.5 357.2 350.7 95.48 24.95 0.00 0.55 22.57 6.83


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent15 YR FIXED 23 1.01 5.01 - 10.00 1 0.07 CA 545 33.43 NV 11 0.5920 YR FIXED 12 0.63 15.01 - 20.00 7 0.43 FL 129 7.61 WI 8 0.5725 YR FIXED 7 0.38 20.01 - 25.00 5 0.34 NY 120 7.16 DE 7 0.4828 YR FIXED 2 0.11 25.01 - 30.00 14 0.87 VA 121 6.57 NM 9 0.4730 YR FIXED 1225 75.29 30.01 - 35.00 17 1.08 MD 100 5.28 UT 7 0.4430 YR FIXED - IO 422 22.57 35.01 - 40.00 43 2.85 MA 61 3.91 NH 5 0.32Total: 1691 100.00% 40.01 - 45.00 43 2.41 NJ 51 3.39 IN 6 0.31

45.01 - 50.00 85 5.19 IL 51 3.24 TN 4 0.26Property Type Count Percent 50.01 - 55.00 82 4.83 WA 58 2.90 IA 2 0.242-Family 26 1.69 55.01 - 60.00 109 6.90 AZ 51 2.81 ID 5 0.213-Family 2 0.14 60.01 - 65.00 148 10.00 TX 49 2.73 VT 3 0.19Condominium 136 7.14 65.01 - 70.00 243 15.29 GA 36 2.33 RI 4 0.18Cooperative 14 0.93 70.01 - 75.00 251 14.78 CT 36 2.14 LA 4 0.18PUD 229 13.39 75.01 - 80.00 627 34.26 NC 36 2.13 KY 3 0.17SFR 1281 76.53 80.01 - 85.00 1 0.05 CO 39 2.08 ME 2 0.14Townhouse 3 0.18 85.01 - 90.00 10 0.48 PA 14 1.11 AK 3 0.12Total: 1691 100.00% 90.01 - 95.00 4 0.12 MN 23 1.09 OK 2 0.08

>= 95.01 1 0.03 MI 17 1.09 AR 1 0.06Servicer Count Percent Total: 1691 100.00% SC 16 0.99 AL 1 0.06Bank of America 829 50.39 W.A.: 67.35 | Low: 9.79 | High: 100.00 DC 15 0.90 OH 2 0.05NatCity 173 9.12 MO 9 0.68 MS 1 0.04SunTrust 117 8.26 FICO Count Percent OR 15 0.68 MT 1 0.02Washington Mutual 20 2.01 800 - 849 97 5.61 HI 8 0.60Wells Fargo 552 30.22 750 - 799 693 41.84 Total: 1691 100.00%Total: 1691 100.00% 700 - 749 507 30.35

650 - 699 341 19.26 Coupon Count PercentOriginator Count Percent 600 - 649 51 2.83 5.01 - 5.50 32 1.88Bank of America 829 50.39 N/A 2 0.11 5.51 - 6.00 1035 63.00NatCity 173 9.12 Total: 1691 100.00% 6.01 - 6.50 510 28.98SunTrust 117 8.26 W.A.: 739 | Low: 622 | High: 819 6.51 - 7.00 110 5.93Washington Mutual 20 2.01 7.01 - 7.50 3 0.14Wells Fargo 552 30.22 Loan Purpose Count Percent 7.51 - 8.00 1 0.07Total: 1691 100.00% C/O Refi 590 32.21 Total: 1691 100.00%

Purchase 702 42.00 W.A.:6.014 | Low: 5.125 | High: 7.750R/T Refi 399 25.79Total: 1691 100.00% Occupany Status Count Percent

Primary 1551 91.40Secondary 139 8.52Investor 1 0.08Total: 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








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200604 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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





WAvg Original

Term

WAvg Remaining





292,187,398 519 6/1/2006 562,982 6.4890 2.5 359.5 357 88.03 22.35 0.57 1.10 35.10 12.44


Product Type Count Percent Occupany Status Count Percent State Count Percent State Count Percent30 YR FIXED 341 64.39 Primary 500 97.23 CA 184 38.65 MN 3 0.7130 YR FIXED - IO 175 35.10 Secondary 16 2.37 FL 46 9.16 OH 3 0.7120 YR FIXED 2 0.39 Investor 3 0.40 TX 50 7.34 WI 4 0.6928 YR FIXED 1 0.12 Total: 519 100.00% VA 24 5.04 DE 4 0.68Total: 519 100.00% NY 24 4.95 MI 4 0.56

Original LTV Count Percent MD 21 3.52 MT 1 0.51Property Type Count Percent 10.01 - 15.00 1 0.21 AZ 18 3.35 NM 3 0.38SFR 377 75.47 15.01 - 20.00 2 0.38 NJ 19 3.30 LA 3 0.33PUD 91 16.05 20.01 - 25.00 1 0.14 IL 15 2.64 SC 3 0.29Condo 41 6.84 25.01 - 30.00 1 0.21 CT 9 2.22 RI 2 0.272-Family 6 1.23 30.01 - 35.00 2 0.53 MA 8 2.06 ME 2 0.27Cooperative 3 0.27 35.01 - 40.00 4 0.55 WA 7 1.41 OK 1 0.223-Family 1 0.14 40.01 - 45.00 9 2.44 CO 9 1.39 MO 2 0.21Total: 519 100.00% 45.01 - 50.00 18 3.86 GA 6 1.22 OR 2 0.20

50.01 - 55.00 20 3.55 DC 5 1.19 AR 1 0.19Servicer Count Percent 55.01 - 60.00 40 7.85 NC 6 1.06 AL 1 0.19SunTrust 159 35.04 60.01 - 65.00 47 10.81 UT 4 1.04 IN 1 0.18NatCity 187 27.69 65.01 - 70.00 76 17.50 NV 5 0.99 VT 1 0.15WAMU 67 17.56 70.01 - 75.00 118 22.25 TN 4 0.91 WV 1 0.10GMAC 89 15.90 75.01 - 80.00 168 28.11 PA 6 0.89 SD 1 0.03Wells Fargo 11 2.67 80.01 - 85.00 5 0.65 HI 6 0.81Bank of America 6 1.15 85.01 - 90.00 4 0.54 Total: 519 100.00%Total: 519 100.00% 90.01 - 95.00 3 0.43

Total: 519 100.00% Coupon Count PercentOriginator Count Percent W.A.: 68.69 | Low: 14.14 | High: 95.00 5.01 - 5.50 4 0.74SunTrust 159 35.04 5.51 - 6.00 39 8.21NatCity 187 27.69 FICO Count Percent 6.01 - 6.50 267 53.66WAMU 67 17.56 800 - 849 5 0.86 6.51 - 7.00 183 33.99GMAC 89 15.90 750 - 799 38 12.57 7.01 - 7.50 23 3.06Wells Fargo 11 2.67 700 - 749 45 11.42 7.51 - 8.00 1 0.03Bank of America 6 1.15 650 - 699 400 70.28 8.01 - 8.50 2 0.31Total: 519 100.00% 600 - 649 30 4.68 Total: 519 100.00%

N/A 1 0.19 W.A.: 6.489 | Low: 5.125 | High: 8.250Loan Purpose Count Percent Total: 519 100.00%C/O Refi 242 41.10 W.A.: 696 | Low: 622 | High: 811Purchase 146 31.38R/T Refi 130 27.35S/L Refi 1 0.17Total: 519 100.00%


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200607 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining





708,434,175 1205 9/1/2006 587,912 6.3744 5.1 359.5 354.4 97.97 20.56 0.02 0.57 27.21 3.12


Product Type Count Percent Loan Purpose Count Percent State Count Percent State Count Percent30 YR FIXED 880 72.09 Purchase 584 49.25 CA 517 44.80 MT 5 0.5130 YR FIXED - IO 316 27.21 C/O Refi 367 30.19 NY 113 9.71 NV 6 0.4320 YR FIXED 4 0.30 R/T Refi 254 20.56 FL 78 6.52 UT 6 0.4025 YR FIXED 3 0.23 Total: 1205 100.00% VA 66 5.34 IA 5 0.3729 YR FIXED 2 0.17 GA 38 3.09 OR 5 0.30Total: 1205 100.00% Occupany Status Count Percent NJ 36 2.98 RI 4 0.30

Primary 1151 95.29 MD 36 2.82 NE 3 0.27Property Type Count Percent Secondary 47 4.22 WA 29 2.24 IN 2 0.22SFR 877 72.30 Investor 7 0.49 TX 27 2.07 NM 2 0.21PUD 199 17.00 Total: 1205 100.00% AZ 25 1.97 LA 3 0.21Condo 70 5.66 MA 24 1.91 OK 3 0.20Cooperative 34 2.54 Original LTV Count Percent CO 20 1.60 MN 3 0.172-Family 21 2.21 20.01 - 25.00 3 0.25 CT 19 1.54 AR 2 0.153-Family 3 0.27 25.01 - 30.00 4 0.35 IL 18 1.31 DE 2 0.15Townhouse 1 0.02 30.01 - 35.00 10 1.07 NC 14 1.22 KS 2 0.11Total: 1205 100.00% 35.01 - 40.00 16 1.33 DC 9 0.94 VT 1 0.11

40.01 - 45.00 17 1.27 SC 11 0.77 KY 3 0.11Servicer Count Percent 45.01 - 50.00 43 4.02 MI 11 0.73 WV 1 0.10SunTrust 481 41.87 50.01 - 55.00 50 4.69 MO 8 0.68 MS 1 0.07Wells Fargo 285 22.13 55.01 - 60.00 71 6.67 OH 8 0.65 NH 1 0.07Chase 223 18.36 60.01 - 65.00 114 9.82 TN 9 0.64 ND 1 0.06WAMU 144 13.70 65.01 - 70.00 172 16.32 WI 8 0.63 AK 1 0.06RFC 47 2.20 70.01 - 75.00 142 11.92 PA 9 0.63 ID 2 0.04Bank of America 22 1.57 75.01 - 80.00 530 40.56 AL 7 0.54 ME 1 0.03GMAC 2 0.09 80.01 - 85.00 12 0.77 Total: 1205 100.00%NatCity 1 0.07 85.01 - 90.00 11 0.51Total: 1205 100.00% 90.01 - 95.00 8 0.34 Coupon Count Percent

95.01 - 100.00 2 0.11 5.01 - 5.50 3 0.17Originator Count Percent Total: 1205 100.00% 5.51 - 6.00 82 6.86SunTrust 481 41.87 W.A.: 69.71 | Low: 22.73 | High: 100.00 6.01 - 6.50 898 75.65Chase 223 18.36 6.51 - 7.00 191 15.50Wells Fargo 192 15.85 FICO Count Percent 7.01 - 7.50 28 1.60WAMU 144 13.70 800 - 849 77 6.00 7.51 - 8.00 2 0.16American Home 62 3.77 750 - 799 436 38.64 8.51 - 9.00 1 0.06TaylorBean 36 2.72 700 - 749 301 25.17 Total: 1205 100.00%RFC 47 2.20 650 - 699 325 25.10 W.A.: 6.374 | Low: 5.250 | High: 8.625Quicken Loans 9 0.83 600 - 649 66 5.09Bank of America 4 0.24 Total: 1205 100.00%LoanCity 3 0.21 W.A.: 733 | Low: 611 | High: 823GMAC 2 0.09MortgageIT 1 0.08NatCity 1 0.07Total: 1205 100.00%


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200610 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining





718,325,324 1200 9/1/2006 598,604 6.5887 4.3 359.6 355.3 97.91 23.65 0.00 0.38 21.63 0.46


Product Type Count Percent Occupany Status Count Percent State Count Percent State Count Percent30 YR FIXED 946 77.73 Primary 1107 91.59 CA 532 44.82 MN 9 0.6730 YR FIXED - IO 245 21.63 Secondary 78 7.16 FL 107 9.45 UT 5 0.6220 YR FIXED 4 0.27 Investor 15 1.24 NY 92 7.62 SC 6 0.4929 YR FIXED 3 0.23 Total: 1,200 100.00% VA 79 6.09 MO 5 0.4325 YR FIXED 1 0.08 MD 44 3.36 NH 4 0.4228 YR FIXED 1 0.06 Original LTV Count Percent AZ 33 2.64 NM 5 0.39Total: 1,200 100.00% 15.01 - 20.00 1 0.10 MA 29 2.41 NV 5 0.35

20.01 - 25.00 4 0.33 WA 30 2.27 WI 4 0.34Property Type Count Percent 25.01 - 30.00 2 0.26 GA 25 2.17 ID 4 0.32SFR 881 74.60 30.01 - 35.00 7 0.68 TX 22 1.96 AL 3 0.24PUD 194 15.76 35.01 - 40.00 15 1.34 NJ 26 1.95 NE 2 0.23Condo 94 6.98 40.01 - 45.00 20 1.80 CO 21 1.82 DE 3 0.202-Family 24 2.15 45.01 - 50.00 43 4.12 CT 15 1.21 LA 2 0.18Cooperative 7 0.51 50.01 - 55.00 59 5.21 PA 14 1.19 SD 2 0.17Total: 1,200 100.00% 55.01 - 60.00 56 4.90 IL 15 1.15 WV 2 0.15

60.01 - 65.00 112 10.67 MI 13 1.07 AR 1 0.11Servicer Count Percent 65.01 - 70.00 167 14.70 NC 8 0.90 ME 1 0.09SunTrust 578 48.76 70.01 - 75.00 193 15.77 OR 11 0.80 RI 1 0.08Chase 232 18.51 75.01 - 80.00 510 39.49 TN 9 0.78 IA 1 0.07WAMU 206 17.75 80.01 - 85.00 1 0.09 DC 9 0.69 MT 1 0.07Wells Fargo 184 14.97 85.01 - 90.00 5 0.34 Total: 1,200 100.00%Total: 1,200 100.00% 90.01 - 95.00 4 0.18

95.01-100.00 1 0.01 Coupon Count PercentOriginator Count Percent Total: 1,200 100.00% 6.01 - 6.50 620 50.86SunTrust 578 48.76 W.A.: 69.48 | Low: 19.23 | High: 100.00 6.51 - 7.00 566 48.10Chase 232 18.51 7.01 - 7.50 13 0.96WAMU 206 17.75 FICO Count Percent 7.51 - 8.00 1 0.09Wells Fargo 184 14.97 800 - 849 79 6.59 Total: 1,200 100.00%Total: 1,200 100.00% 750 - 799 489 41.71 W.A.: 6.589 | Low: 6.250 | High: 7.750

700 - 749 388 32.08650 - 699 204 16.39

Loan Purpose Count Percent 600 - 649 40 3.22Purchase 526 42.73 Total: 1,200 100.00%C/O Refi 455 38.13 W.A.: 741 | Low: 622 | High: 821R/T Refi 219 19.14Total: 1,200 100.00%


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200610 1 $711,848,764 1192 99.098% 6.589% 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%

200611 2 $704,663,283 1182 98.098% 6.588% 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%

200612 3 $696,482,752 1171 96.959% 6.588% 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%

200701 4 $682,354,591 1156 94.992% 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%

200702 5 $672,740,160 1143 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%

200703 6 $664,410,404 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%

200704 7 $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%

200705 8 $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%

05/29/2007 Page 2 of 2




Cut-off Date


WAvg Original

Term

WAvg Remaining





738,541,931 2,552 10/1/2006 289,397 7.0666 3.4 358.3 354.9 98.05 24.03 4.30 0.21 39.92 39.99


Product Type Count Percent Occupany Status Count Percent State Count Percent State Count Percent30 YR FIXED 1530 58.83 Primary 1768 80.06 CA 412 28.34 MO 41 0.9030 YR FIXED - IO 994 39.85 Investor 664 13.54 FL 324 13.05 WI 41 0.7415 YR FIXED 16 0.47 Secondary 120 6.39 GA 246 5.58 DC 12 0.6820 YR FIXED 9 0.66 Total: 2,552 100.00% VA 94 4.54 ID 23 0.5925 YR FIXED 2 0.13 TX 146 4.22 UT 17 0.4829 YR FIXED - IO 1 0.07 Original LTV Count Percent NY 56 3.52 AL 27 0.47Total: 2,552 100.00% 15.01 - 20.00 3 0.04 WA 87 3.47 IN 24 0.43

20.01 - 25.00 3 0.21 MD 72 2.99 ME 16 0.39Property Type Count Percent 25.01 - 30.00 9 0.21 AZ 62 2.62 KY 14 0.35SFR 1719 66.00 30.01 - 35.00 15 0.78 NJ 50 2.29 IA 10 0.34PUD 413 20.45 35.01 - 40.00 18 0.94 TN 91 2.19 NH 10 0.34Condo 206 6.93 40.01 - 45.00 26 1.38 NC 74 1.99 AR 6 0.222-Family 121 2.99 45.01 - 50.00 43 2.63 CO 49 1.80 OK 18 0.223-Family 38 1.52 50.01 - 55.00 35 1.71 MA 34 1.80 LA 10 0.204-Family 40 1.50 55.01 - 60.00 72 4.28 OR 53 1.72 SD 11 0.19Townhouse 10 0.28 60.01 - 65.00 141 8.79 NV 28 1.66 DE 5 0.17Cooperative 3 0.18 65.01 - 70.00 153 7.31 CT 39 1.50 VT 2 0.15Mixed Use 1 0.09 70.01 - 75.00 171 8.18 IL 41 1.39 MS 10 0.15Other 1 0.06 75.01 - 80.00 1758 60.86 SC 40 1.24 RI 4 0.14Total: 2,552 100.00% 80.01 - 85.00 17 0.51 MI 54 1.21 WV 6 0.11

85.01 - 90.00 59 1.48 MN 40 1.15 KS 6 0.10Servicer Count Percent 90.01 - 95.00 26 0.63 NM 36 1.11 MT 3 0.06SunTrust 1357 42.66 95.01 - 100.00 3 0.07 PA 35 1.08 WY 2 0.06Bank of America 624 39.73 Total: 2,552 100.00% HI 16 1.04 NE 2 0.03Wells Fargo 571 17.61 W.A.: 73.54 | Low: 15.87 | High: 100.00 OH 51 0.96 ND 2 0.02Total: 2,552 100.00% Total: 2,552 100.00%

Originator Count Percent FICO Count Percent Coupon Count PercentSunTrust 1357 42.66 800 - 849 84 4.55 5.51 - 6.00 15 0.57Bank of America 624 39.73 750 - 799 597 31.18 6.01 - 6.50 264 16.8MortgageIT 528 16.28 700 - 749 807 30.70 6.51 - 7.00 794 41.06LoanCity 35 1.13 650 - 699 796 24.23 7.01 - 7.50 699 23.34JustMortgage 8 0.20 600 - 649 263 9.17 7.51 - 8.00 552 13.62Total: 2,552 100.00% N/A 5 0.16 8.01 - 8.50 176 3.81

Total: 2,552 100.00% 8.51 - 9.00 41 0.63Loan Purpose Count Percent W.A.: 724 | Low: 617 | High: 821 9.01 - 9.50 11 0.18Purchase 1645 62.10 Total: 2,552 100.00%C/O Refi 657 27.71 W.A.: 7.067 | Low: 5.875 | High: 9.250R/T Refi 250 10.19Total: 2,552 100.00%


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200611 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2006-8T2



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term% Original LTV over 80%

with Mortgage Insurance(4)WAvg Mortgage


Penalty % Buydown% Interest

Only % Conforming333,329,874 1,657 11/1/2006 201,165 7.4498 2.4 356.5 354.1 100.00 27.40 16.28 0.00 37.11 78.57


Product Type Count Percent Occupany Status Count Percent State Count Percent State Count Percent30 YR FIXED 1,062 60.24 Primary 1,108 76.22 FL 224 14.17 NH 14 0.7430 YR FIXED - IO 545 37.11 Investor 458 18.13 CA 144 12.30 TN 18 0.7015 YR FIXED 39 1.86 Secondary 91 5.64 NY 84 7.41 NM 12 0.6630/40 BALLOON 10 0.69 Total: 1,657 100.00% VA 71 5.18 AR 13 0.6220 YR FIXED 1 0.10 MD 72 4.86 MO 18 0.60Total: 1,657 100.00% Original LTV Count Percent TX 100 4.48 AL 18 0.56

5.01 - 10.00 1 0.04 IL 53 4.21 VT 10 0.55Property Type Count Percent 10.01 - 15.00 4 0.07 NJ 53 4.17 ID 10 0.52SFR 1,055 62.43 15.01 - 20.00 3 0.11 NC 91 4.03 RI 8 0.51PUD 297 19.61 20.01 - 25.00 5 0.13 AZ 52 3.93 OK 16 0.48Condo 150 8.39 25.01 - 30.00 11 0.41 GA 77 3.55 KY 11 0.472-Family 84 4.83 30.01 - 35.00 13 1.00 PA 65 3.12 DC 4 0.464-Family 32 2.15 35.01 - 40.00 12 0.53 OR 30 2.06 HI 4 0.453-Family 28 2.01 40.01 - 45.00 21 1.53 CO 29 2.03 ME 10 0.41Cooperative 9 0.44 45.01 - 50.00 34 1.72 MA 19 1.87 DE 7 0.37Townhouse 2 0.15 50.01 - 55.00 34 2.23 NV 24 1.59 MT 3 0.30Total: 1,657 100.00% 55.01 - 60.00 36 2.37 CT 20 1.45 WY 5 0.25

60.01 - 65.00 69 5.46 SC 38 1.43 MS 6 0.19Servicer Count Percent 65.01 - 70.00 334 20.65 MI 41 1.40 WI 4 0.19Wells Fargo 1,093 64.90 70.01 - 75.00 123 7.57 IN 41 1.36 IA 4 0.15PHH 493 30.64 75.01 - 80.00 794 48.74 UT 22 1.33 NE 2 0.09Bank of America 71 4.47 80.01 - 85.00 20 1.13 WA 22 1.32 AK 2 0.08Total: 1,657 100.00% 85.01 - 90.00 82 3.81 OH 43 1.25 ND 2 0.05

90.01 - 95.00 50 2.06 MN 19 1.20 WV 1 0.04Originator Count Percent 95.01 - 100.00 11 0.43 LA 19 0.82 KS 2 0.04American Home 1,019 58.08 Total: 1,657 100.00% Total: 1,657 100.00%PHH 493 30.64 W.A.: 73.77 | Low: 7.90 | High: 100.00LoanCity 68 6.32 Coupon Count PercentJustMortgage 39 2.44 FICO Count Percent 5.51 - 6.00 2 0.10Pinnacle 33 2.13 800 - 849 35 1.58 6.01 - 6.50 43 3.15MortgageIT 4 0.32 750 - 799 281 18.92 6.51 - 7.00 411 29.18TBW 1 0.07 700 - 749 471 28.09 7.01 - 7.50 515 30.92Total: 1,657 100.00% 650 - 699 628 36.98 7.51 - 8.00 339 18.94

600 - 649 242 14.43 8.01 - 8.50 196 10.84Loan Purpose Count Percent Total: 1,657 100.00% 8.51 - 9.00 128 5.43Purchase 955 55.83 W.A.: 703 | Low: 614 | High: 823 9.01 - 9.50 20 1.36C/O Refi 568 36.38 9.51 - 10.00 3 0.07R/T Refi 134 7.79 Total: 1,657 100.00%Total: 1,657 100.00% W.A.: 7.450 | Low: 6.000 | High: 9.626

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.(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





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200612 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term% Original LTV over 80%

with Mortgage Insurance(4)WAvg Mortgage


Penalty % Buydown % Interest Only % Conforming841,386,961 2,926 1/1/2007 287,555 6.9218 2.3 358.2 355.9 100.00 23.02 8.76 1.02 46.43 50.52


Product Type Count Percent Occupany Status Count Percent State Count Percent State Count Percent30 YR FIXED 1,506 52.02 Primary 2,038 82.56 CA 282 14.43 NH 21 0.5530 YR FIXED - IO 1,372 46.43 Investor 726 11.77 FL 382 13.99 IN 30 0.5115 YR FIXED 33 0.76 Secondary 162 5.67 TX 281 12.72 DE 15 0.4920 YR FIXED 4 0.30 Total: 2,926 100.00% NY 124 6.25 KY 35 0.4130/40 BALLOON 7 0.29 NC 208 5.02 MO 24 0.3929 YR FIXED 2 0.12 Original LTV Count Percent MD 159 4.81 WI 10 0.3825 YR FIXED 1 0.06 10.01 - 15.00 2 0.13 VA 132 4.32 NM 11 0.3515/30 BALLOON 1 0.02 15.01 - 20.00 3 0.03 IL 113 3.47 ID 14 0.32Total: 2,926 100.00% 20.01 - 25.00 3 0.12 NJ 69 2.99 LA 17 0.30

25.01 - 30.00 12 0.36 WA 76 2.60 WV 9 0.25Property Type Count Percent 30.01 - 35.00 12 0.41 AZ 76 2.40 ME 13 0.22SFR 1,956 68.48 35.01 - 40.00 18 0.58 GA 93 2.21 MT 9 0.19PUD 425 15.33 40.01 - 45.00 30 0.99 MA 63 2.21 AR 6 0.19Condo 256 8.05 45.01 - 50.00 33 1.25 SC 75 2.18 MS 11 0.172-Family 170 4.28 50.01 - 55.00 56 1.88 CO 58 2.14 AL 13 0.153-Family 70 2.57 55.01 - 60.00 100 4.08 PA 78 1.60 KS 5 0.144-Family 47 1.22 60.01 - 65.00 112 5.53 CT 39 1.44 VT 6 0.12Cooperative 2 0.07 65.01 - 70.00 543 15.80 OR 49 1.43 NE 3 0.11Total: 2,926 100.00% 70.01 - 75.00 303 11.23 NV 34 1.42 AK 4 0.10

75.01 - 80.00 1,573 53.22 TN 52 1.27 OK 8 0.08Coupon Count Percent 80.01 - 85.00 43 1.35 MN 34 1.11 WY 2 0.045.01 - 5.50 4 0.30 85.01 - 90.00 51 1.94 DC 17 0.88 IA 3 0.035.51 - 6.00 41 2.37 90.01 - 95.00 32 1.09 UT 20 0.85 SD 1 0.016.01 - 6.50 698 33.93 Total: 2,926 100.00% OH 58 0.796.51 - 7.00 901 30.84 W.A.: 73.90 | Low: 11.11 | High: 95.00 MI 52 0.797.01 - 7.50 608 16.08 RI 22 0.627.51 - 8.00 424 10.65 FICO Count Percent HI 10 0.578.01 - 8.50 214 5.07 800 - 849 90 3.18 Total: 2,926 100.00%8.51 - 9.00 34 0.71 750 - 799 673 27.189.01 - 9.50 2 0.05 700 - 749 886 29.63 Originator Count Percent Servicer Count PercentTotal: 2,926 100.00% 650 - 699 973 29.47 American Home 2,128 52.56 Bank of America 151 11.45W.A.: 6.922 | Low: 5.500 | High: 9.500 600 - 649 302 10.42 Baltimore American 5 0.13 Chase 1 0.06

N/A 2 0.12 Bank of America 124 9.48 Countrywide 2 0.11Loan Purpose Count Percent Total: 2,926 100.00% Chase 1 0.06 NatCity 62 4.52Purchase 1,437 50.01 W.A.: 717 | Low: 618 | High: 822 Countrywide 2 0.11 PHH/Cendant 3.00 0.22C/O Refi 1,042 31.39 Metrocities 27 1.98 SunTrust 34 2.25R/T Refi 447 18.60 MortgageIT 3 0.06 Wells Fargo 2655 79.91Total: 2,926 100.00% NatCity 62 4.52 WAMU 18 1.48

PHH/Cendant 3 0.22 Total: 2,926 100.00%SunTrust 34 2.25TBW 6 0.39Wells Fargo 513 26.76WAMU 18 1.48Total: 2,926 100.00%

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(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








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200702 1 $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 2 $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 3 $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 4 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining



% Prepayment Penalty % Buydown % Interest Only % Conforming

996,264,310 3,020 2007-02-01 329,889 6.7965 2.3 350.3 348 99.11 24.24 3.64 0.56 37.77 39.79


Product Type Count Percent Occupany Status Count Percent State Count Percent State Count Percent30 YR FIXED 1,713 55.57 Primary 2,262 84.61 CA 422 22.38 IN 38 0.4630 YR FIXED - IO 1,114 37.68 Investor 569 8.43 FL 407 13.88 NM 22 0.4215 YR FIXED 131 5.19 Secondary 189 6.96 TX 228 9.19 KY 24 0.3930/40 BALLOON 49 1.13 Total: 3,020 100.00% NY 123 5.43 NH 10 0.3820 YR FIXED 6 0.16 MD 151 4.88 WI 14 0.3529 YR FIXED 2 0.10 Original LTV Count Percent VA 154 4.71 DE 14 0.3328 YR FIXED - IO 1 0.06 5.01 - 10.00 1 0.00 NC 147 3.84 RI 10 0.2910 YR FIXED 2 0.05 10.01 - 15.00 4 0.08 IL 120 3.77 KS 11 0.2729 YR FIXED - IO 1 0.04 15.01 - 20.00 3 0.02 GA 145 3.19 WY 8 0.2628 YR FIXED 1 0.02 20.01 - 25.00 4 0.14 NJ 76 2.72 LA 19 0.25Total: 3,020 100.00% 25.01 - 30.00 10 0.20 WA 78 2.44 MT 6 0.20

30.01 - 35.00 14 0.39 AZ 81 2.39 ID 10 0.1835.01 - 40.00 22 0.66 PA 101 1.98 WV 5 0.16

Property Type Count Percent 40.01 - 45.00 35 1.60 NV 48 1.67 IA 10 0.15SFR 1980 66.69 45.01 - 50.00 45 2.12 MA 42 1.55 AL 12 0.15PUD 527 18.39 50.01 - 55.00 54 2.29 OR 46 1.48 VT 6 0.13Condo 270 7.61 55.01 - 60.00 89 3.51 SC 55 1.34 ME 13 0.132-Family 156 4.53 60.01 - 65.00 125 4.88 MI 54 1.34 AR 9 0.124-Family 49 1.28 65.01 - 70.00 399 11.69 OH 97 1.28 OK 6 0.103-Family 33 1.27 70.01 - 75.00 295 11.67 UT 29 1.03 SD 5 0.06Cooperative 4 0.13 75.01 - 80.00 1,639 55.22 CO 28 0.91 NE 2 0.03Townhouse 1 0.09 80.01 - 85.00 53 1.17 MO 42 0.88Total: 3,020 100.00% 85.01 - 90.00 131 2.30 TN 33 0.68

90.01 - 95.00 92 1.96 DC 14 0.62Coupon Count Percent >= 95.01 5 0.08 CT 20 0.625.01 - 5.50 8 0.61 Total: 3,020 100.00% HI 10 0.545.51 - 6.00 87 4.67 W.A.: 74.06 | Low: 9.46 | High: 100.00 MN 15 0.466.01 - 6.50 801 36.95 Total: 3,020 100.00%6.51 - 7.00 871 28.94 FICO Count Percent7.01 - 7.50 760 19.06 800 - 849 112 0.04 Originator Count Percent Servicer Count Percent7.51 - 8.00 385 7.87 750 - 799 706 29.36 American Home 947 26.69 Bank of America 662 0.428.01 - 8.50 82 1.56 700 - 749 893 28.75 Bank of America 460 30.57 NatCity 623 11.978.51 - 9.00 25 0.33 650 - 699 960 27.51 Coastal Capital 9 0.28 SunTrust 691 19.089.01 - 9.50 1 0.01 600 - 649 344 10.08 NatCity 623 11.97 Wells Fargo 1032 26.31Total: 3,020 100.00% N/A 5 0.2 Pinnacle 67 1.30 WAMU 12.00 0.78W.A.: 6.797 | Low: 5.250 | High: 9.500 Total: 3,020 100.00% SunTrust 691 19.08 Total: 3,020 100.00%

W.A.: 720 | Low: 618 | High: 825 Wells Fargo 211 9.33Loan Purpose Count Percent WAMU 12 0.78Purchase 1,617 49.11 Total: 3,020 100.00%C/O Refi 996 33.95R/T Refi 407 16.94Total: 3,020 100.00%


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200703 1 $988,462,076 3002 99.217% 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%

200704 2 $978,256,772 2979 98.192% 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%

200705 3 $965,933,959 2952 96.956% 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




Cut-off Date


WAvg Original

Term

WAvg Remaining




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 Count Percent Occupany Status Count Percent State Count Percent State Count Percent10 YR FIXED 2 0.06 Primary 2,372 84.60 CA 546 24.88 WI 16 0.6315 YR FIXED 319 11.99 Investor 703 12.30 FL 341 9.92 LA 25 0.6215/30 BALLOON 27 0.53 Secondary 93 3.10 NY 154 6.75 DC 11 0.5120 YR FIXED 1 0.03 Total: 3,168 100.00% MD 135 4.72 NM 14 0.4725 YR FIXED 1 0.05 NJ 120 4.17 DE 15 0.4530 YR FIXED 1,523 47.05 Original LTV Count Percent VA 125 4.01 HI 9 0.4530 YR FIXED - IO 1,254 39.14 5.01 - 10.00 1 0.01 TX 144 3.95 UT 11 0.3730/40 BALLOON 41 1.16 10.01 - 15.00 3 0.07 AZ 118 3.51 ID 14 0.35Total: 3,168 100.00% 15.01 - 20.00 5 0.05 GA 166 3.18 IN 23 0.35

20.01 - 25.00 9 0.14 MA 79 3.09 KY 19 0.3425.01 - 30.00 16 0.37 IL 95 2.96 NH 14 0.32

Property Type Count Percent 30.01 - 35.00 24 0.75 WA 76 2.70 ME 17 0.292-Family 167 4.78 35.01 - 40.00 41 1.23 NC 130 2.65 WV 10 0.223-Family 54 1.82 40.01 - 45.00 61 1.73 OR 83 2.54 VT 6 0.194-Family 51 1.65 45.01 - 50.00 66 2.88 CO 70 1.98 MT 8 0.17Condo 199 5.50 50.01 - 55.00 68 2.64 NV 56 1.98 OK 11 0.16Cooperative 6 0.35 55.01 - 60.00 102 4.12 MN 59 1.81 AL 14 0.16PUD 580 20.03 60.01 - 65.00 182 7.12 PA 78 1.71 KS 10 0.15SFR 2,109 65.70 65.01 - 70.00 400 12.86 CT 40 1.42 MS 13 0.12Townhouse 2 0.17 70.01 - 75.00 300 11.51 MI 58 1.21 AK 3 0.11Total: 3,168 100.00% 75.01 - 80.00 1,706 50.42 SC 61 1.02 AR 7 0.10

80.01 - 85.00 27 0.54 OH 57 0.97 NE 3 0.0985.01 - 90.00 85 1.97 MO 43 0.87 IA 3 0.0690.01 - 95.00 47 1.00 RI 19 0.64 WY 2 0.03

Coupon Count Percent >= 95.01 25 0.60 TN 35 0.63 ND 1 0.024.51 - 5.00 33 1.34 Total: 3,168 100.00% SD 1 0.015.01 - 5.50 211 9.59 W.A.: 72.53 | Low: 9.89 | High: 100.00 Total: 3,168 100.00%5.51 - 6.00 423 21.246.01 - 6.50 440 13.27 FICO Count Percent Originator Count Percent Servicer Count Percent6.51 - 7.00 855 23.92 800 - 849 115 4.30 American Home Mortgage 1,971 50.59 Bank of America 32 0.807.01 - 7.50 605 15.33 750 - 799 712 24.53 SunTrust 313 9.84 Country Wide 314 13.207.51 - 8.00 364 9.8 700 - 749 1,051 31.56 Countrywide Home Loans, In 192 7.95 CITI 19 1.098.01 - 8.50 200 4.76 650 - 699 793 24.56 Greenpoint Mortgage Compa 215 7.52 GreenPoint 197 6.478.51 - 9.00 29 0.67 600 - 649 497 15.05 ABN Amro Mortgage Group, 136 6.1 GMAC 35 1.849.01 - 9.50 4 0.06 Total: 3,168 100.00% Wachovia Mortgage Corp 54 3.12 NatCity 18 1.099.51 - 10.00 4 0.03 W.A.: 714 | Low: 620 | High: 820 RBC Mortgage Company 50 2.75 SunTrust 313 9.84Total: 3,168 100.00% HSBC Mortgage Corp 43 2.44 Wells Fargo 1,988 51.67W.A.: 6.631 | Low: 4.750 | High: 9.750 Wells Fargo 25 1.55 Washington Mutual B 252 14.00

NatCity 18 1.09 Total: 3,168 100.00%Loan Purpose Count Percent Lehman Brothers Bank, Fsb 19 1.09C/O Refi 1,173 34.66 Other 132 5.98Purchase 1,368 41.40 Total: 3,168 100.00%R/T Refi 627 23.94Total: 3,168 100.00%


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200705 1 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining




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 Count Percent Occupany Status Count Percent State Count Percent State Count Percent10 YR FIXED 2 0.05 Primary 2,266 85.82 CA 658 30.64 HI 20 0.7615 YR FIXED 248 8.05 Investor 570 9.33 FL 286 9.62 UT 28 0.7615/30 BALLOON 11 0.23 Secondary 128 4.85 NY 149 6.12 ID 30 0.7120 YR FIXED 11 0.45 Total: 2,964 100.00% VA 127 4.91 DE 14 0.4225 YR FIXED 6 0.22 TX 143 4.33 NM 11 0.3727 YR FIXED 1 0.08 Original LTV Count Percent MD 116 3.90 RI 13 0.3628 YR FIXED 1 0.05 10.01 - 15.00 3 0.12 NJ 93 3.40 IN 15 0.3428 YR FIXED - IO 1 0.04 15.01 - 20.00 9 0.12 WA 90 3.03 LA 13 0.3229 YR FIXED 1 0.04 20.01 - 25.00 14 0.38 IL 87 2.68 AL 10 0.2330 YR FIXED 1,658 57.13 25.01 - 30.00 20 0.59 GA 108 2.52 NH 9 0.2230 YR FIXED - IO 921 29.51 30.01 - 35.00 24 0.62 NC 114 2.42 KS 11 0.1830/40 BALLOON 103 4.14 35.01 - 40.00 33 1.39 MA 67 2.37 AR 9 0.18Total: 2,964 100.00% 40.01 - 45.00 46 1.89 AZ 76 2.34 OK 14 0.17

45.01 - 50.00 62 2.44 MN 56 1.96 MT 6 0.1550.01 - 55.00 94 3.33 CO 49 1.75 ME 10 0.15

Property Type Count Percent 55.01 - 60.00 137 5.53 OR 55 1.35 MS 9 0.152-Family 162 4.10 60.01 - 65.00 214 8.63 MI 73 1.34 NE 2 0.123-Family 56 1.88 65.01 - 70.00 386 12.09 CT 39 1.26 KY 9 0.124-Family 55 1.66 70.01 - 75.00 369 13.54 DC 19 1.22 WV 2 0.06Condo 203 5.96 75.01 - 80.00 1,409 44.86 PA 63 1.19 IA 5 0.05Cooperative 9 0.39 80.01 - 85.00 39 1.29 NV 40 1.13 ND 3 0.04PUD 488 17.71 85.01 - 90.00 64 1.69 WI 31 1.01 SD 1 0.02SFR 1,985 68.13 90.01 - 95.00 39 1.41 SC 38 1.00 AK 1 0.01Townhouse 6 0.17 >= 95.01 2 0.09 MO 42 0.89 WY 1 0.01Total: 2,964 100.00% Total: 2,964 100.00% OH 63 0.88 Total: 2,964 100.00%

W.A.:71.44 | Low: 11.67 | High: 100.00 TN 36 0.84

FICO Count PercentCoupon Count Percent 800 - 849 121 5.47 Originator Count Percent4.51 - 5.00 20 0.71 750 - 799 658 27.39 AHM 877 18.19 Servicer Count Percent5.01 - 5.50 199 8.33 700 - 749 706 25.49 MortgageIT 608 14.81 Bank of America 257 17.405.51 - 6.00 461 22.41 650 - 699 1,187 34.08 Wells Fargo 339 15.72 Citi 31 1.486.01 - 6.50 698 30.44 600 - 649 291 7.52 Bank of America 257 17.4 Country Wide 383 15.576.51 - 7.00 670 18.77 N/A 1 0.04 SunTrust 192 5.94 GreenPoint 88 1.817.01 - 7.50 507 11.53 Total: 2,964 100.00% Countrywide 169 8.13 GMAC 662 17.187.51 - 8.00 270 5.30 W.A.: 719 | Low: 617 | High: 819 NatCity 130 6.59 NatCity 130 6.598.01 - 8.50 122 2.11 Country Wide 122 4.03 SunTrust 192 5.948.51 - 9.00 15 0.30 GreenPoint 90 1.87 Wells Fargo 1,221 34.049.51 - 10.00 2 0.1 ABN AMRO 86 3.19 Total: 2,964 100.00%Total: 2,964 100.00% GMACM 43 1.95W.A.: 6.459 | Low: 4.625 | High: 10.000 Lehman 31 1.48

Other 20 0.72Loan Purpose Count Percent Total: 2,964 100.00%C/O Refi 1,049 33.55Purchase 1,184 39.54R/T Refi 731 26.92Total: 2,964 100.00%


05/29/2007 Page 1 of 1

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2004-A




WAvg Original

Term

WAvg Remaining

Term


Insurance


% PrepaymentPenalty % Buydown


WAvg Margin

WAvg Roll Term

612,430,294 1,356 2004-08-01 451,645 5.417 13 359.3 346.3 98.05 23.37 0.07 0.14 17.76 11.17 2.53 67.29


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 1YRCMT 254 24.49 10.01 - 15.00 3 0.22 CA 647 52.68 OR 9 0.585/10 12ML 2 0.08 15.01 - 20.00 3 0.25 FL 90 5.27 NM 6 0.505/15 12ML 2 0.08 20.01 - 25.00 9 0.64 VA 61 4.12 TN 7 0.445/20 12ML 1 0.08 25.01 - 30.00 16 1.59 MD 56 3.84 WI 8 0.355/25 12ML 604 40.05 30.01 - 35.00 20 1.43 NY 46 3.79 IA 3 0.315/25 12ML - IO 3 0.07 35.01 - 40.00 29 2.44 NJ 40 3.02 IN 5 0.275/25 1YRCMT 1 0.05 40.01 - 45.00 38 3.4 CO 36 2.67 MO 6 0.246MO 6ML 47 3.93 45.01 - 50.00 54 4.87 IL 33 2.39 KS 4 0.237/23 12ML 12 0.92 50.01 - 55.00 77 7.15 WA 39 2.31 HI 2 0.217/23 1YRCMT 164 12.56 55.01 - 60.00 76 6.66 GA 33 1.94 UT 2 0.197/23 1YRCMT-IO 266 17.69 60.01 - 65.00 109 9.1 CT 21 1.92 AR 2 0.16Total: 1356 100.00% 65.01 - 70.00 179 14.4 NC 25 1.86 DE 2 0.15

70.01 - 75.00 143 11.84 TX 28 1.75 OK 2 0.15Property Type Count Percent 75.01 - 80.00 522 32.42 MA 18 1.27 ID 3 0.132-Family 16 1.4 80.01 - 85.00 14 0.68 MN 20 1.22 NE 1 0.083-Family 3 0.29 85.01 - 90.00 52 2.33 AZ 17 1.18 WV 1 0.084-Family 3 0.33 90.01 - 95.00 10 0.53 NV 20 1.04 KY 1 0.06Condo 68 3.23 >= 95.01 2 0.06 PA 11 0.78 NH 1 0.06Condo - High 15 1.36 Total: 1356 100.00% DC 11 0.76 LA 1 0.04Condo - Low 49 3 W.A.: 66.67 | Low: 11.14 | High: 103.00 SC 13 0.71 RI 1 0.03Condotel 1 0.06 MI 10 0.62 MT 1 0.02Cooperative 5 0.34 FICO Count Percent OH 13 0.59PUD 127 9.49 800 - 849 26 1.69 Total: 1356 100.00%PUD Attach 6 0.2 750 - 799 559 41.06PUD Detach 36 2.09 700 - 749 459 32.71 Coupon Count Percent Originator Count PercentSFR 1026 78.15 650 - 699 265 20.88 2.01 - 2.50 1 0.11 BofA 672 45.26Townhouse 1 0.03 600 - 649 35 2.72 2.51 - 3.00 3 0.21 Wells Fargo 684 54.74Total: 1356 100.00% 550 - 599 5 0.44 3.01 - 3.50 27 2.15 Total: 1356 100.00%

500 - 549 1 0.07 3.51 - 4.00 27 2.08Loan Purpose Count Percent N/A 6 0.42 4.01 - 4.50 48 3.52 Servicer Count PercentC/O Refi 229 15.85 Total: 1356 100.00% 4.51 - 5.00 340 25.29 BofA 672 45.26Purchase 683 47.55 W.A.: 734 | Low: 519 | High: 819 5.01 - 5.50 337 24.54 Wells Fargo 684 54.74R/T Refi 444 36.59 5.51 - 6.00 299 21.63 Total: 1356 100.00%Total: 1356 100.00% Occupany Status Count Percent 6.01 - 6.50 195 14.74

Primary 1235 92.08 6.51 - 7.00 71 5.19Secondary 95 6.93 7.01 - 7.50 8 0.54Investor 26 0.98 Total: 1356 100.00%Total: 1356 100.00% W.A.: 5.417 | Low: 2.500 | High: 7.500

05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2004-00A





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200409 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2004-B



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


Insurance




WAvg Margin

WAvg Roll Term

854,879,345 2,572 10/1/2004 332,379 5.1212 0.8 359.5 358.6 99.8 25.26 6.89 0.00 68.39 33.58 2.48 51.05


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 1YR CMT 35 3.96 0.01 - 5.00 1 0 CA 998 49.43 MO 25 0.4310/20 1YR LIBOR 40 2.64 15.01 - 20.00 2 0.15 FL 194 6.29 TN 12 0.4210/20 1YR LIBOR - IO 132 8.52 20.01 - 25.00 3 0.23 NV 145 4.99 ID 15 0.3810/20 6MO LIBOR 1 0.05 30.01 - 35.00 4 0.13 VA 118 4.38 IN 13 0.3210/20 6MO LIBOR - IO 6 0.15 35.01 - 40.00 11 0.62 MD 114 3.26 OH 14 0.2910/5 1YR LIBOR - IO 1 0.06 40.01 - 45.00 15 0.82 NJ 63 2.86 WI 11 0.283/12 1YR LIBOR 2 0.01 45.01 - 50.00 33 2.17 MA 53 2.54 AL 6 0.233/27 1YR CMT 4 0.17 50.01 - 55.00 49 2.54 IL 66 2.50 OK 7 0.213/27 1YR LIBOR 99 4.44 55.01 - 60.00 57 3.02 WA 78 2.36 NM 4 0.193/27 1YR LIBOR - IO 506 26.27 60.01 - 65.00 104 5.71 AZ 97 2.23 KS 6 0.183/27 6MO LIBOR 17 0.54 65.01 - 70.00 192 9.7 CO 52 1.80 DE 7 0.173/27 6MO LIBOR - IO 363 11.25 70.01 - 75.00 271 11.11 NY 31 1.60 ME 3 0.175/10 1YR LIBOR 3 0.14 75.01 - 80.00 1582 57.8 GA 70 1.48 RI 5 0.155/15 1YR LIBOR - IO 2 0.08 80.01 - 85.00 37 0.86 TX 50 1.16 NH 4 0.145/20 1YR LIBOR 1 0.05 85.01 - 90.00 129 3.22 NC 41 1.15 KY 6 0.145/25 1YR CMT 1 0.04 90.01 - 95.00 78 1.88 MN 39 1.11 AR 3 0.145/25 1YR LIBOR 196 6.41 >= 95.01 4 0.06 UT 38 1.06 MS 3 0.105/25 1YR LIBOR - IO 631 18.05 Total: 2572 100.00% CT 19 1.04 LA 3 0.065/25 6MO LIBOR 13 0.29 W.A.: 74.83 | Low: 4.55 | High: 102.65 OR 40 1.00 IA 4 0.065/25 6MO LIBOR - IO 120 3.37 PA 26 0.85 WV 3 0.056MO LIBOR 17 1.07 Property Type Count Percent SC 30 0.77 MT 1 0.047/23 1YR LIBOR 8 0.25 2-Family 79 3.03 MI 28 0.77 SD 1 0.027/23 1YR LIBOR - IO 23 0.61 3-Family 27 0.95 DC 14 0.65 VT 1 0.027/23 6MO LIBOR - IO 1 0.01 4-Family 33 1.18 HI 10 0.54 NE 1 0.01COFI 1MO 350 11.55 Condo - High 5 0.44 Total: 2572 100.00%Total: 2572 100.00% Condo - Low 70 1.89

Condo - Mid 3 0.08 Coupon Count Percent Servicer Count PercentPurpose Count Percent Condo - Site 2 0.06 0.51 - 1.00 118 4.51 BofA 557 15.81C/O Refi 551 20.16 Condominium 238 8.56 1.01 - 1.50 96 3.08 Countrywide 1046 53.23Purchase 1635 66.08 PUD 279 15.69 1.51 - 2.00 65 2.02 Greenpoint 521 15.68R/T Refi 386 13.76 PUD Attached 77 1.8 2.01 - 2.50 23 0.47 NatCity 417 11.51Total: 2572 100.00% PUD Detached 258 7.73 2.51 - 3.00 5 0.09 Wells 31 3.77

PUD - 2 units 1 0.07 3.01 - 3.50 10 0.33 Total: 2572 100.00%FICO Count Percent PUD - 4 units 3 0.08 3.51 - 4.00 25 1.31800 - 849 28 0.95 SFR 1480 58.09 4.01 - 4.50 58 2.81 Originator Count Percent750 - 799 571 23.64 SFR-Attached 9 0.21 4.51 - 5.00 267 12.79 BofA 557 15.81700 - 749 896 35.55 Townhouse 8 0.15 5.01 - 5.50 685 27.59 Countrywide 1046 53.23650 - 699 857 31.83 Total: 2572 100.00% 5.51 - 6.00 775 30 Greenpoint 521 15.68600 - 649 218 7.89 6.01 - 6.50 303 10.96 NatCity 417 11.51N/A 2 0.13 Occupany Status Count Percent 6.51 - 7.00 117 3.24 Wells 31 3.77Total: 2572 100.00% Primary 1872 81.36 7.01 - 7.50 22 0.73 Total: 2572 100.00%W.A.: 714 | Low: 609 | High: 821 Investor 596 14.49 7.51 - 8.00 2 0.03

Secondary 104 4.15 8.01 - 8.50 1 0.04Total: 2572 100.00% Total: 2572 100.00%

W.A.: 5.121 | Low: 1.000 | High: 8.125

05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2004-00B





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200411 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2004-C



Cut-off Date


WAvg Original

Term

WAvg Remaining




% Buydown


WAvg Margin

WAvg Roll Term

465,497,120 1,723 11/1/2004 270,167 5.7133 1 359.6 358.6 100 25.08 14.80 0.08 77.35 50.61 2.62 53.78


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent.5/24.5 6ML - IO 2 0.23 10.01 - 15.00 1 0.08 CA 488 40.29 MO 16 0.4910/20 12ML - IO 7 0.3 15.01 - 20.00 5 0.55 FL 118 5.31 TN 15 0.4810/20 1YR CMT 85 10.96 20.01 - 25.00 3 0.27 AZ 124 5.18 ID 9 0.4010/20 6ML 2 0.13 25.01 - 30.00 5 0.63 VA 86 5.07 KS 7 0.3910/20 6ML - IO 4 0.18 30.01 - 35.00 8 0.7 NV 96 4.88 UT 11 0.331/29 12ML 1 0.02 35.01 - 40.00 5 0.5 IL 66 3.71 MT 8 0.323/27 12ML 11 0.5 40.01 - 45.00 5 0.47 CO 76 3.49 NH 5 0.313/27 12ML - IO 79 5.61 45.01 - 50.00 18 1.06 NY 41 3.49 WI 5 0.303/27 6ML 18 1.6 50.01 - 55.00 25 2.7 WA 68 3.36 RI 4 0.173/27 6ML - IO 860 46.33 55.01 - 60.00 41 3.77 MD 47 2.82 VT 2 0.155/15 12ML 1 0.03 60.01 - 65.00 46 3.85 MA 33 2.36 DE 3 0.145/20 12ML 1 0.16 65.01 - 70.00 96 6.32 NC 48 2.16 KY 3 0.135/25 12ML 144 8.09 70.01 - 75.00 138 8.42 NJ 29 1.93 NM 1 0.085/25 12ML -IO 161 8.97 75.01 - 80.00 1158 62.94 GA 55 1.88 WY 1 0.085/25 6ML 10 0.85 80.01 - 85.00 22 1.16 OR 54 1.87 OK 2 0.085/25 6ML - IO 307 13.69 85.01 - 90.00 86 3.96 MN 27 1.51 ND 1 0.057/23 12ML 6 0.27 90.01 - 95.00 56 2.45 SC 33 1.34 ME 1 0.057/23 12ML - IO 9 0.72 >= 95.01 5 0.18 TX 49 1.33 NE 2 0.047/23 6ML - IO 7 0.15 Total: 1723 100.00% MI 29 0.90 LA 2 0.047/8 12ML 3 0.04 W.A.: 75.21 | Low: 14.04 | High: 102.57 PA 18 0.88 IN 1 0.0310/20 12ML - IO 4 0.84 DC 9 0.79 MS 1 0.0310/20 12ML - IO 1 0.32 Property Type Count Percent OH 20 0.68 IA 1 0.02Total: 1723 100.00% 2-Family 93 6.1 CT 7 0.61 AL 1 0.02

3-Family 31 2.05 Total: 1723 100.00%FICO Count Percent 4-Family 45 3.57800 - 849 25 1.75 Condo 65 3.49 Coupon Count Percent Servicer Count Percent750 - 799 349 22.06 Condo - High 11 0.73 3.51 - 4.00 4 0.47 BofA 425 24.94700 - 749 555 30.86 Condo - Low 110 4.73 4.01 - 4.50 15 0.66 Countrywide 5 1.16650 - 699 640 36.02 Condo - Mid 4 0.24 4.51 - 5.00 111 6.81 Greenpoint 1208 62.93600 - 649 150 8.91 Condo - Site 4 0.32 5.01 - 5.50 509 33.18 Wells 85 10.96N/A 4 0.39 Cooperative 1 0.02 5.51 - 6.00 616 35.88 Total: 1723 100.00%Total: 1723 100.00% PUD Attached 91 4.48 6.01 - 6.50 354 17.25W.A.: 710 | Low: 603 | High: 817 PUD Detached 297 17.4 6.51 - 7.00 101 5.21 Originator Count Percent

SFR 948 55.94 7.01 - 7.50 12 0.52 BofA 425 24.94Occupany Status Count Percent SFR-Attached 20 0.79 8.01 - 8.50 1 0.02 Countrywide 5 1.16Primary 991 69.17 Townhouse 3 0.15 Total: 1723 100.00% Greenpoint 1208 62.93Investor 662 26.98 Total: 1723 100.00% W.A.: 5.713 | Low: 3.750 | High: 8.50 Wells 85 10.96Secondary 70 3.85 Total: 1723 100.00%Total: 1723 100.00% Purpose Count Percent

C/O Refi 321 20.99Purchase 1115 61.61R/T Refi 287 17.39Total: 1723 100.00%

05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2004-00C





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200412 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2004-D



Cut-off Date


WAvg Original

Term

WAvg Remaining




% Buydown


WAvg Margin

WAvg Roll Term

384,885,337 1,059 12/1/2004 363,442 5.1 6.9 358.9 352 100 23.37 0.00 0.18 35.49 24.84 2.29 58.35


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10YR IO 12ML 40 3.96 10.01 - 15.00 1 0.16 CA 528 61.88 OH 5 0.3910/10 1YRCMT 1 0.26 20.01 - 25.00 2 0.24 FL 86 5.95 DE 3 0.3110/20 12ML 2 0.37 25.01 - 30.00 4 0.41 MD 43 3.18 TN 7 0.2810/20 1YRCMT 39 6.86 30.01 - 35.00 10 0.93 IL 29 2.69 CT 5 0.263YR IO 12ML 54 6.16 35.01 - 40.00 12 1.28 VA 27 2.44 VT 3 0.263/27 12ML 20 2.61 40.01 - 45.00 15 1.87 WA 28 2.16 IA 10 0.255YR IO 12ML 106 12.68 45.01 - 50.00 24 3.51 GA 31 2.06 KS 6 0.185/10 12ML 4 0.22 50.01 - 55.00 36 4.84 AZ 26 2.02 ME 3 0.165/15 12ML 2 0.14 55.01 - 60.00 36 5.21 NV 22 1.88 NH 2 0.105/25 12ML 655 52.19 60.01 - 65.00 65 7.89 NC 27 1.74 RI 1 0.075/25 12ML IO 118 12.34 65.01 - 70.00 126 14.18 TX 28 1.68 UT 2 0.065/5 12ML 1 0.09 70.01 - 75.00 142 16.26 CO 20 1.67 WI 2 0.067YR IO 12ML 2 0.35 75.01 - 80.00 546 40.72 NY 12 1.41 NE 2 0.067/23 12ML 15 1.77 80.01 - 85.00 7 0.57 SC 16 1.00 AL 1 0.05Total: 1059 100.00% 85.01 - 90.00 24 1.35 MA 10 0.99 PA 2 0.05

90.01 - 95.00 5 0.39 MN 10 0.90 LA 1 0.05Property Type Count Percent >= 95.01 4 0.19 NJ 9 0.85 WV 1 0.032-Family 15 1.33 Total: 1059 100.00% OR 13 0.85 MS 1 0.033-Family 3 0.34 W.A.: 70.31 | Low: 12.00 | High: 101.85 DC 7 0.54 OK 1 0.034-Family 2 0.22 HI 7 0.51 IN 1 0.02Condo 103 7.08 FICO Count Percent MO 11 0.47 AR 1 0.02Condo - High 1 0.26 800 - 849 55 6.14 MI 9 0.43Condo - Low 17 1.55 750 - 799 353 36.34 Total: 1059 100.00%Cooperative 1 0.02 700 - 749 422 36.41PUD 100 11.98 650 - 699 200 17.86 Coupon Count Percent Servicer Count PercentPUD Attach 20 1.63 600 - 649 23 2.63 3.01 - 3.50 4 0.40 BofA 740 61.5PUD Detach 110 9.79 N/A 6 0.63 3.51 - 4.00 48 5.80 Wells 40 7.12SFR 678 65.39 Total: 1059 100.00% 4.01 - 4.50 129 14.65 WMMSC 279 31.38Townhouse 9 0.41 W.A.: 737 | Low: 613 | High: 816 4.51 - 5.00 216 22.44 Total: 1059 100.00%Total: 1059 100.00% 5.01 - 5.50 364 31.98

Occupany Status Count Percent 5.51 - 6.00 259 21.51 Originator Count PercentLoan Purpose Count Percent Primary 963 92.83 6.01 - 6.50 38 3.13 BofA 740 61.5C/O Refi 178 17.93 Secondary 51 4.93 6.51 - 7.00 1 0.09 Wells 40 7.12Purchase 594 48.46 Investor 45 2.24 Total: 1059 100.00% WMMSC 279 31.38R/T Refi 287 33.61 Total: 1059 100.00% W.A.: 5.10 | Low: 3.375 | High: 6.625 Total: 1059 100.00%Total: 1059 100.00%

05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2004-00D





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200501 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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





WAvg Original

Term

WAvg Remaining



% Prepayment

Penalty%

Buydown% Interest

Only % ConformingWAvg Margin

WAvg Roll Term

818,443,449 2,630 1/1/2005 311,195 5.6766 2.4 359.9 357.4 98.21 24.56 11.96 0.06 66.54 45.67 2.53 57.66


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 1YR CMT 151 11.98 5.01 - 10.00 2 0.05 CA 891 46.79 MO 16 0.3310/20 12ML 25 1.6 10.01 - 15.00 1 0.03 FL 237 6.91 NM 7 0.3310/20 12ML - IO 104 5.66 15.01 - 20.00 3 0.03 IL 116 4.02 TN 12 0.3010/20 6ML 1 0.01 20.01 - 25.00 7 0.3 NY 86 3.96 ID 16 0.2810/20 6ML - IO 3 0.1 25.01 - 30.00 11 0.53 NV 124 3.90 RI 6 0.251/24 12ML 1 0.05 30.01 - 35.00 5 0.26 MA 76 3.42 IN 7 0.221/29 12ML 20 1.17 35.01 - 40.00 14 0.72 AZ 140 3.29 NH 5 0.183/27 12ML 20 1.2 40.01 - 45.00 30 1.89 VA 91 3.24 AL 5 0.173/27 12ML - IO 215 11.66 45.01 - 50.00 30 1.66 MD 85 3.10 WI 6 0.173/27 6ML 103 3.35 50.01 - 55.00 37 2.47 WA 89 2.51 NE 4 0.153/27 6ML - IO 998 30.04 55.01 - 60.00 56 2.77 NJ 51 2.35 ME 4 0.155/10 12ML 1 0 60.01 - 65.00 94 5.46 CO 77 2.11 MT 7 0.155/11 12ML 1 0.04 65.01 - 70.00 201 8.97 GA 72 1.52 KS 7 0.095/25 12ML 367 11.83 70.01 - 75.00 246 11.92 TX 53 1.35 HI 3 0.095/25 12ML - IO 232 10.13 75.01 - 80.00 1744 58.39 NC 48 1.26 IA 4 0.095/25 6ML 45 1.65 80.01 - 85.00 21 0.71 OR 49 1.26 KY 5 0.085/25 6ML - IO 310 8.34 85.01 - 90.00 86 2.46 MI 37 0.98 DE 2 0.086ML 4 0.18 90.01 - 95.00 40 1.33 CT 26 0.98 VT 3 0.076ML - IO 1 0.06 >= 95.01 2 0.04 MN 27 0.76 WV 2 0.067/23 12ML 2 0.07 Total: 2630 100.00% SC 32 0.72 OK 2 0.067/23 12ML - IO 10 0.42 W.A.: 74.10 | Low: 6.80 | High: 100.00 DC 15 0.64 LA 1 0.027/23 6ML 8 0.33 PA 23 0.54 WY 1 0.027/23 6ML - IO 8 0.13 Property Type Count Percent OH 29 0.52 AR 1 0.02Total: 2630 100.00% 2-Family 125 4.2 UT 30 0.49

3-Family 56 2.3 Total: 2630 100.00%Coupon Count Percent 4-Family 51 2.063.51 - 4.00 4 0.23 Condo 116 3.62 FICO Count Percent Servicer Count Percent4.01 - 4.50 24 1.38 Condo - High 20 0.67 800 - 849 38 1.66 BofA 760 29.174.51 - 5.00 224 9.91 Condo - Low 158 4.05 750 - 799 595 23.75 Countrywide 244 14.965.01 - 5.50 790 32.8 Condo - Mid 5 0.19 700 - 749 971 35.82 GPM 1476 43.955.51 - 6.00 918 33.3 Condo - Site 1 0.07 650 - 699 867 31.79 Wells Fargo 150 11.926.01 - 6.50 513 17.24 Condominium 32 1.66 600 - 649 148 6.3 Total: 2630 100.00%6.51 - 7.00 132 4.46 Cooperative 5 0.19 550 - 599 3 0.147.01 - 7.50 21 0.59 MH 1 0.02 500 - 549 1 0.05 Originator Count Percent7.51 - 8.00 3 0.09 PUD 81 4.64 N/A 7 0.49 BofA 760 29.178.01 - 8.50 1 0.02 PUD Attached 104 2.66 Total: 2630 100.00% Countrywide 244 14.96Total: 2630 100.00% PUD Detached 382 12.56 W.A.: 715 | Low: 549 | High: 813 GPM 1476 43.95W.A.: 5.677 | Low: 3.875 | High: 8.250 PUD - 4 units 3 0.11 Wells Fargo 150 11.92

SFR 1448 60.05 Occupany Status Count Percent Total: 2630 100.00%Purpose Count Percent SFR-Attached 37 0.88 Primary 1717 76.49R/T Refi 451 18.95 Townhouse 5 0.09 Secondary 135 4.65Purchase 1639 60.04 Total: 2630 100.00% Investor 778 18.86C/O Refi 540 21.01 Total: 2630 100.00%Total: 2630 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200502 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


Insurance




WAvg Margin

WAvg Roll Term

1,007,134,254 4,159 3/1/2005 242,158 6.0132 1.1 360 358.9 99.73 24.91 26.53 0.00 77.17 67.32 2.68 42.31


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 12ML - IO 8 0.36 20.01 - 25.00 7 0.08 CA 925 33.49 MO 28 0.4010/20 6ML - IO 16 0.25 25.01 - 30.00 11 0.23 IL 367 7.61 NH 16 0.321/29 6ML 13 0.49 30.01 - 35.00 4 0.08 FL 306 6.13 MT 15 0.303/27 12ML 3 0.11 35.01 - 40.00 10 0.28 NY 164 5.02 RI 11 0.213/27 12ML - IO 23 0.83 40.01 - 45.00 16 0.25 AZ 265 4.77 IN 19 0.203/27 6ML 659 13.03 45.01 - 50.00 33 0.93 VA 168 4.59 WI 10 0.183/27 6ML - IO 2294 56.35 50.01 - 55.00 29 0.67 NV 178 4.31 ME 7 0.155/25 12ML 193 5.06 55.01 - 60.00 55 1.74 MA 119 3.70 NM 11 0.155/25 12ML - IO 162 7.52 60.01 - 65.00 72 2.17 NJ 111 3.14 KS 12 0.135/25 6ML 207 4.07 65.01 - 70.00 211 5.84 WA 154 3.12 OK 9 0.135/25 6ML - IO 563 11.41 70.01 - 75.00 316 9.19 CO 157 2.86 DE 7 0.127/23 12ML 1 0.05 75.01 - 80.00 3210 74.53 MD 112 2.67 TN 9 0.097/23 12ML - IO 6 0.2 80.01 - 85.00 24 0.62 TX 154 2.47 WY 6 0.077/23 6ML 1 0.01 85.01 - 90.00 114 2.25 OR 119 2.19 HI 1 0.057/23 6ML - IO 10 0.24 90.01 - 95.00 46 1.12 GA 115 1.61 VT 1 0.05Total: 4159 100.00% >= 95.01 1 0.02 MN 77 1.41 NE 8 0.04

Total: 4159 100.00% NC 80 1.36 LA 4 0.04Property Type Count Percent W.A.: 77.29 | Low: 22.08 | High: 103.00 MI 84 1.36 KY 3 0.042-4 Family 558 15.87 OH 80 1.00 WV 2 0.02Condo 550 11.05 Coupon Count Percent SC 42 0.95 IA 3 0.02Cooperative 6 0.08 3.51 - 4.00 1 0.02 PA 52 0.90 AR 2 0.02PUD 904 21.71 4.01 - 4.50 9 0.52 CT 32 0.72 MS 1 0.01SFR 2139 51.25 4.51 - 5.00 107 3.7 UT 44 0.69Townhouse 2 0.05 5.01 - 5.50 592 15.93 DC 27 0.62Total: 4159 100.00% 5.51 - 6.00 1502 34.98 ID 42 0.61

6.01 - 6.50 1276 29.99 Total: 4159 100.00%Loan Purpose Count Percent 6.51 - 7.00 585 12.71R/T Refi 735 17.69 7.01 - 7.50 72 1.78 FICO Count Percent Servicer Count PercentPurchase 2499 57.71 7.51 - 8.00 14 0.36 800 - 849 57 1.28 BofA 396 14.13C/O Refi 925 24.6 8.01 - 8.50 1 0.02 750 - 799 757 17.57 GPM 3750 85.37Total: 4159 100.00% Total: 4159 100.00% 700 - 749 1515 34.35 NatCity 13 0.49

W.A.: 6.013 | Low: 3.875 | High: 8.50 650 - 699 1545 39.02 Total: 4159 100.00%Occupany Status Count Percent 600 - 649 283 7.7Primary 2037 60.70 550 - 599 1 0.04 Originator Count PercentSecondary 136 3.63 N/A 1 0.03 BofA 396 14.13Investor 1986 35.67 Total: 4159 100.00% GPM 3750 85.37Total: 4159 100.00% W.A.: 707 | Low: 560 | High: 821 NatCity 13 0.49

Total: 4159 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200505 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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





WAvg Original

Term

WAvg Remaining




% Buydown


WAvg Margin

WAvg Roll Term

495,361,119 2,181 4/1/2005 227,126 6.3996 0.6 360 359.4 99.32 24.81 0.00 0.00 87.57 72.51 2.75 39.65


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 6ML 3 0.05 20.01 - 25.00 2 0.08 CA 383 28.15 UT 24 0.6510/20 6ML - IO 7 0.21 25.01 - 30.00 2 0.05 AZ 198 6.73 DC 12 0.603/27 6ML 265 10.68 30.01 - 35.00 4 0.11 FL 179 6.69 SC 17 0.493/27 6ML - IO 1502 72.78 35.01 - 40.00 4 0.22 NY 85 6.57 ID 19 0.395/25 6ML 44 1.65 40.01 - 45.00 7 0.38 IL 119 4.97 NM 11 0.385/25 6ML - IO 350 14.09 45.01 - 50.00 6 0.24 NV 96 4.67 MT 8 0.347/23 6ML 1 0.05 50.01 - 55.00 10 0.51 VA 94 4.64 TN 15 0.337/23 6ML - IO 9 0.48 55.01 - 60.00 19 0.83 MA 71 4.59 MO 14 0.33Total: 2181 100.00% 60.01 - 65.00 35 2.04 WA 87 3.81 NH 8 0.30

65.01 - 70.00 109 6.78 CO 108 3.59 RI 5 0.21Property Type Count Percent 70.01 - 75.00 164 8.76 MD 75 3.05 IN 7 0.142-Family 158 7.76 75.01 - 80.00 1701 74.7 NJ 51 3.03 DE 3 0.113-Family 62 3.86 80.01 - 85.00 17 0.86 TX 75 2.65 KS 6 0.104-Family 86 5.28 85.01 - 90.00 72 3.23 GA 98 2.45 KY 3 0.08Condo - High 29 1.61 90.01 - 95.00 29 1.22 MN 52 2.13 LA 1 0.06Condo - Low 236 8.24 Total: 2181 100.00% OR 61 2.11 NE 4 0.04Condo - Mid 16 0.88 W.A.: 77.94 | Low: 22.40 | High: 95.00 MI 54 1.54 WY 2 0.03Condo - Site 3 0.1 OH 57 1.30 OK 2 0.03Cooperative 3 0.32 Coupon Count Percent CT 15 0.95 IA 1 0.03PUD 1 0.09 4.51 - 5.00 2 0.09 PA 26 0.84 AL 2 0.02PUD Attached 101 3.95 5.01 - 5.50 78 3.47 NC 31 0.84 MS 2 0.02PUD Detached 320 14.35 5.51 - 6.00 492 22.49 Total: 2181 100.00%SFR 1101 51.16 6.01 - 6.50 845 38.86SFR-Attached 65 2.4 6.51 - 7.00 595 27.11 Loan Purpose Count Percent Originator Count PercentTotal: 2181 100.00% 7.01 - 7.50 137 6.63 R/T Refi 353 15.82 GPM 2181 100

7.51 - 8.00 27 1.06 Purchase 1428 61.88 Total: 2181 100.00%FICO Count Percent 8.01 - 8.50 4 0.27 C/O Refi 400 22.3800 - 849 29 1.08 8.51 - 9.00 1 0.03 Total: 2181 100.00% Servicer Count Percent750 - 799 383 16.69 Total: 2181 100.00% GPM 2181 100700 - 749 749 31.14 W.A.: 6.40 | Low: 4.875 | High: 8.625 Occupany Status Count Percent Total: 2181 100.00%650 - 699 882 43.43 Primary 901 54.25600 - 649 138 7.66 Secondary 62 2.62Total: 2181 100.00% Investor 1218 43.13W.A.: 705 | Low: 620 | High: 814 Total: 2181 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200505 1 $492,589,565 2170 99.440% 6.400% 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%

200506 2 $482,307,947 2134 97.365% 6.399% 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%

200507 3 $471,181,083 2093 95.119% 6.395% 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%

200508 4 $456,505,400 2041 92.156% 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%

200509 5 $439,849,774 1980 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%

200510 6 $426,718,782 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%

200511 7 $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%

200512 8 $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 9 $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%

05/29/2007 Page 2 of 2




Cut-off Date


WA Age

WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


WAvg Margin

WAvg Roll

Term1,086,958,012 1,654 6/1/2005 657,169 4.3676 12.4 359.7 347.3 100 25.00 0.00 0.00 76.07 0.69 2.75 47.56


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent5/15 1YRCMT 4 0.24 20.01 - 25.00 3 0.1 CA 1428 84.83 FL 5 0.225/25 1YRCMT 423 23.69 25.01 - 30.00 11 0.73 CO 29 2.34 HI 2 0.185/25 1YRCMT-IO 1227 76.07 30.01 - 35.00 9 0.59 NV 30 1.90 NE 3 0.18Total: 1654 100.00% 35.01 - 40.00 29 1.82 AZ 27 1.68 WY 1 0.17

40.01 - 45.00 38 2.79 WA 26 1.61 MT 2 0.16Property Count Percent 45.01 - 50.00 56 3.86 NY 18 1.40 ME 1 0.122-Family 25 1.67 50.01 - 55.00 57 4.08 CT 13 0.93 PA 2 0.12Condo - High 61 3.17 55.01 - 60.00 92 7.03 OR 12 0.73 VA 3 0.10Condo - Low 175 8.42 60.01 - 65.00 85 5.99 NJ 8 0.46 OH 1 0.10Cooperative 1 0.07 65.01 - 70.00 143 10.48 MN 7 0.40 IA 1 0.09PUD Detach 5 0.18 70.01 - 75.00 155 10.26 UT 6 0.32 VT 1 0.09SFR 1387 86.48 75.01 - 80.00 210 13.17 TX 5 0.29 MI 1 0.09Total: 1654 100.00% 80.01 - 85.00 198 10.71 NC 3 0.27 GA 2 0.09

85.01 - 90.00 567 28.35 IL 3 0.26 WI 2 0.07Loan Purpose Count Percent 90.01 - 95.00 1 0.04 ID 4 0.24 RI 1 0.06R/T Refi 802 49.24 Total: 1654 100.00% DC 3 0.23 MD 1 0.04Purchase 600 35.58 W.A.: 63.34 | Low: 11.07 | High: 87.66 MA 3 0.22C/O Refi 252 15.18 Total: 1654 100.00%Total: 1654 100.00% FICO Count Percent

800 - 849 39 2.22 Coupon Count Percent Servicer Count PercentOccupany Status Count Percent 750 - 799 692 42.29 2.01 - 2.50 2 0.18 Wells 1654 100Primary 1545 93.25 700 - 749 617 37.39 3.01 - 3.50 1 0.09 Total: 1654 100.00%Secondary 109 6.75 650 - 699 280 16.46 3.51 - 4.00 7 0.51Investor 0 0.00 600 - 649 24 1.52 4.01 - 4.50 1644 99.21 Originator Count PercentTotal: 1654 100.00% N/A 2 0.12 Total: 1654 100.00% Wells 1654 100

Total: 1654 100.00% W.A.: 4.368 | Low: 2.375 | High: 4.50 Total: 1654 100.00%W.A.: 738 | Low: 618 | High: 817

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200507 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2005-E



Cut-off Date


WAvg Original Term

WAvg Remaining




% Buydown % Interest Only % Conforming

WAvg Margin

WAvg Roll Term

1,409,032,983 3,486 6/1/2005 404,198 4.4064 6.4 359.7 353.3 94.62 24.96 19.41 0.18 43.95 26.05 2.65 35.68


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 1YR CMT 70 3.48 10.01 - 15.00 3 0.16 CA 1509 52.93 PA 25 0.4810/20 12ML 112 4.06 15.01 - 20.00 3 0.11 FL 336 7.03 OH 28 0.3710/20 12ML - IO 17 0.61 20.01 - 25.00 12 0.51 NY 113 4.90 MO 22 0.3310/20 6ML - IO 3 0.08 25.01 - 30.00 27 0.87 NV 151 3.55 NM 14 0.3210/5 12ML 1 0.03 30.01 - 35.00 21 1.05 VA 118 2.97 WI 19 0.311MO COFI NPP 517 11.55 35.01 - 40.00 34 1.23 NJ 101 2.93 TN 19 0.231MO COFI PP1H 202 5.2 40.01 - 45.00 53 2.12 AZ 119 2.72 ID 11 0.211MO COFI PP1S 1 0.01 45.01 - 50.00 75 3.28 IL 109 2.63 KY 10 0.181MO COFI PP3H 183 5.3 50.01 - 55.00 109 4.45 CO 80 2.21 RI 5 0.141MO COFI PP3S 80 1.59 55.01 - 60.00 118 4.98 MA 73 2.08 AR 5 0.121MO LIBOR NPP 161 3.43 60.01 - 65.00 167 6.6 MD 85 1.84 OK 11 0.121MO LIBOR PP1H 173 3.57 65.01 - 70.00 328 10.87 WA 79 1.72 IN 7 0.111MO LIBOR PP3H 1 0.02 70.01 - 75.00 390 13.18 CT 27 1.22 NH 5 0.102/28 6ML - IO 11 0.28 75.01 - 80.00 2039 48.83 GA 56 1.16 AL 3 0.093/27 1YR CMT 1 0.03 80.01 - 85.00 17 0.24 NC 55 0.95 MT 7 0.093/27 12ML 28 0.86 85.01 - 90.00 63 1.15 HI 22 0.87 IA 8 0.093/27 12ML - IO 174 6.5 >= 95.01 27 0.38 SC 39 0.87 DE 4 0.073/27 6ML 8 0.15 Total: 3486 100.00% TX 41 0.80 KS 5 0.053/27 6ML - IO 502 11.49 W.A.: 70.77 | Low: 10.49 | High: 95.00 MN 42 0.78 VT 2 0.035/10 12ML 1 0.02 MI 36 0.71 SD 1 0.025/15 1YR CMT 1 0.05 Property Count Percent OR 37 0.61 MS 2 0.025/15 1YR CMT - IO 1 0.09 2-Family 72 1.88 UT 24 0.51 NE 2 0.015/20 1YR CMT - IO 1 0.03 3-Family 12 0.31 DC 18 0.49 LA 1 0.015/20 12ML 2 0.03 4-Family 17 0.56 Total: 3486 100.00%5/25 1YR CMT 163 6.92 Condo 246 5.035/25 1YR CMT - IO 222 10.65 Condo - High 15 0.62 Coupon Count Percent FICO Count Percent5/25 12ML 260 5.01 Condo - Low 189 4.59 0.51 - 1.00 487 12.33 800 - 849 83 2.405/25 12ML - IO 249 8.37 Condo - Mid 6 0.15 1.01 - 1.50 179 3.05 750 - 799 962 30.485/25 6ML 3 0.03 Condo - Site 3 0.12 1.51 - 2.00 208 4.87 700 - 749 1274 35.195/25 6ML - IO 95 1.74 Cooperative 34 1.48 2.01 - 2.50 68 1.20 650 - 699 974 26.746ML - IO 151 3.88 PUD 73 2.82 2.51 - 3.00 7 0.09 600 - 649 191 5.17/23 1YR CMT 1 0.04 PUD Attach 66 1.3 3.01 - 3.50 8 0.05 N/A 2 0.097/23 12ML 82 4.65 PUD Detach 598 15.2 3.51 - 4.00 162 4.16 Total: 3486 100.00%7/23 12ML - IO 3 0.14 SFR 2152 65.91 4.01 - 4.50 406 18.17 W.A.: 724 | Low: 607 | High: 8197/23 6ML 2 0.04 Townhouse 3 0.03 4.51 - 5.00 186 6.497/23 6ML - IO 4 0.1 Total: 3486 100.00% 5.01 - 5.50 594 19.1 Originator/Servicer Count PercentTotal: 3486 100.00% 5.51 - 6.00 787 20.37 BofA 565 15.04

Occupany Status Count Percent 6.01 - 6.50 296 7.53 Chase 261 12.16Loan Purpose Count Percent Primary 2932 87.36 6.51 - 7.00 83 2.23 Countrywide 1493 37.28R/T Refi 451 18.95 Secondary 215 6.64 7.01 - 7.50 13 0.29 GPM 628 13.9Purchase 1639 60.04 Investor 339 6.00 7.51 - 8.00 2 0.06 NatCity 151 3.88C/O Refi 540 21.01 Total: 3486 100.00% Total: 3486 100.00% Wells Fargo 388 17.74Total: 2630 100.00% W.A.: 4.406 | Low: 1.00 | High: 7.75 Total: 3486 100.00%

05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2005-00E





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200507 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2005-F



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


Insurance




WAvg Margin

WAvg Roll Term

1,034,169,983 2,399 8/1/2005 431,084 4.8407 1.4 360 358.6 98.67 24.92 28.62 0.09 65.00 18.27 2.46 44.99


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 12ML 4 0.23 10.01 - 15.00 1 0.03 CA 1057 52.79 OR 12 0.3810/20 12ML - IO 110 5.44 15.01 - 20.00 4 0.25 FL 279 10.61 PA 12 0.323/27 12ML 58 2.39 20.01 - 25.00 2 0.03 VA 119 4.32 AL 6 0.263/27 12ML - IO 367 16.94 25.01 - 30.00 1 0 NV 105 4.12 ID 10 0.263/27 1YR CMT 2 0.09 30.01 - 35.00 9 0.55 MD 77 2.71 ME 4 0.255/25 1YR CMT 5 0.1 35.01 - 40.00 10 0.54 AZ 78 2.65 KS 6 0.235/25 12ML 293 8.52 40.01 - 45.00 19 0.67 IL 57 1.98 WI 9 0.225/25 12ML - IO 949 39.61 45.01 - 50.00 24 1.54 CO 49 1.83 NM 5 0.225/25 1YR CMT 1 0.04 50.01 - 55.00 33 2.17 GA 59 1.73 TN 10 0.187/23 12ML 23 0.41 55.01 - 60.00 50 2.77 MA 38 1.54 KY 3 0.157/23 12ML - IO 75 3.02 60.01 - 65.00 85 5.18 NC 62 1.42 WV 4 0.12MTA PP1H 512 23.22 65.01 - 70.00 187 11.01 NY 23 1.34 RI 4 0.11Total: 2399 100.00% 70.01 - 75.00 245 13.15 NJ 31 1.31 IA 8 0.10

75.01 - 80.00 1637 58.79 SC 46 1.29 NH 4 0.10Property Type Count Percent 80.01 - 85.00 7 0.24 HI 14 1.18 IN 5 0.102-Family 37 1.9 85.01 - 90.00 69 2.5 TX 43 0.89 VT 3 0.093-Family 12 0.61 90.01 - 95.00 16 0.58 WA 30 0.87 WY 3 0.084-Family 16 0.82 Total: 2399 100.00% CT 16 0.75 MT 2 0.07Condo - Low 181 4.86 W.A.: 74.62 | Low: 11.11 | High: 95.00 UT 16 0.69 AR 5 0.07Condominium 231 9.66 MN 18 0.69 OK 3 0.06Cooperative 1 0.05 Coupon Count Percent DC 14 0.47 DE 1 0.06PUD 338 16.57 0.51 - 1.00 244 11.55 MI 15 0.47 LA 4 0.06PUD Attach 45 1.15 1.01 - 1.50 110 4.77 MO 16 0.42 MS 3 0.05PUD Detach 206 7.51 1.51 - 2.00 41 2.01 OH 9 0.39 ND 2 0.02SFR 1313 56.49 2.01 - 2.50 26 0.83 Total: 2399 100.00%Townhouse 19 0.39 2.51 - 3.00 13 0.53Total: 2399 100.00% 3.01 - 3.50 9 0.25 FICO Count Percent Servicer Count Percent

3.51 - 4.00 1 0.11 800 - 849 55 2.08 BofA 1130 37.65Loan Purpose Count Percent 4.01 - 4.50 16 0.87 750 - 799 645 26.69 Countrywide 1269 62.35R/T Refi 239 12.13 4.51 - 5.00 222 8 700 - 749 869 33.97 Total: 2399 100.00%Purchase 1687 65 5.01 - 5.50 661 25.15 650 - 699 694 30.59C/O Refi 473 22.87 5.51 - 6.00 645 26.09 600 - 649 131 6.27 Originator Count PercentTotal: 2399 100.00% 6.01 - 6.50 280 13.46 550 - 599 1 0.01 BofA 1130 37.65

6.51 - 7.00 100 4.96 N/A 4 0.38 Countrywide 1269 62.35Occupany Status Count Percent 7.01 - 7.50 22 1.05 Total: 2399 100.00% Total: 2399 100.00%Primary 1976 83.17 7.51 - 8.00 8 0.32 W.A.: 719 | Low: 583 | High: 833Secondary 171 7.28 8.01 - 8.50 1 0.04Investor 252 9.55 Total: 2399 100.00%Total: 2399 100.00% W.A.: 4.841 | Low: 1.00 | High: 8.125

05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2005-00F





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200509 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2005-G



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%

Buydown% Interest

Only%

ConformingWAvg Margin

WAvg Roll Term

231,781,270 382 9/1/2005 606,757 5.4816 0.8 360 359.2 0 0.00 0.00 0.45 80.33 0.00 2.25 119.20


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 12ML - IO 306 80.33 10.01 - 15.00 1 0.43 CA 254 67.02 TX 2 0.5510/20 12ML 76 19.67 15.01 - 20.00 2 0.65 IL 21 5.76 KS 2 0.53Total: 382 100.00% 20.01 - 25.00 1 0.17 MD 17 3.89 NV 2 0.50

25.01 - 30.00 6 1.8 NY 11 2.62 MN 2 0.45Property Count Percent 30.01 - 35.00 3 1.01 VA 10 2.34 MO 2 0.43SFR 268 70.38 35.01 - 40.00 3 0.86 FL 9 2.18 MI 2 0.42PUD 83 21.75 40.01 - 45.00 15 4.14 SC 5 1.60 ID 1 0.33Condo 30 7.62 45.01 - 50.00 26 8.4 CO 7 1.39 ME 1 0.31Townhouse 1 0.25 50.01 - 55.00 36 9.97 AZ 4 1.24 OH 1 0.24Total: 382 100.00% 55.01 - 60.00 36 8.87 HI 3 1.22 DE 1 0.22

60.01 - 65.00 29 7.83 MA 5 1.17 OR 1 0.21Loan Purpose Count Percent 65.01 - 70.00 58 14.96 DC 4 1.14 KY 1 0.19R/T Refi 139 40.00 70.01 - 75.00 32 8.19 WI 2 1.02 GA 1 0.19Purchase 129 33.61 75.01 - 80.00 134 32.71 CT 2 0.91 VT 1 0.18C/O Refi 114 26.39 Total: 382 100.00% WA 4 0.81 PA 1 0.17Total: 382 100.00% W.A.: 64.72 | Low: 13.70 | High: 80.00 NC 3 0.78

Total: 382 100.00%Coupon Count Percent FICO Count Percent4.01 - 4.50 1 0.17 800 - 849 30 7.59 Occupany Status Count Percent Servicer Count Percent4.51 - 5.00 14 3.72 750 - 799 200 53.23 Primary 359 93.29 BofA 382 1005.01 - 5.50 225 61.66 700 - 749 108 29.19 Secondary 23 6.71 Total: 382 100.00%5.51 - 6.00 139 33.74 650 - 699 37 8.57 Investor 0 0.006.01 - 6.50 3 0.71 600 - 649 6 1.18 Total: 382 100.00% Originator Count PercentTotal: 382 100.00% N/A 1 0.24 BofA 382 100W.A.: 5.482 | Low: 4.50 | High: 6.250 Total: 382 100.00% Total: 382 100.00%

W.A.: 754 | Low: 623 | High: 816

05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2005-00G





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200510 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2005-H



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%

Buydown% Interest

Only%


WAvg Roll Term

817,201,093 2,190 10/1/2005 373,151 5.7799 1.5 360 358.5 100 25.80 16.24 0.17 85.86 31.04 2.29 83.80


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 12ML 30 2.61 5.01 - 10.00 1 0.02 CA 822 50.06 WI 9 0.3010/20 12ML - IO 601 39.29 10.01 - 15.00 2 0.04 FL 212 8.39 TN 10 0.293/27 12ML 8 0.34 15.01 - 20.00 3 0.06 NV 164 5.50 NM 7 0.293/27 12ML - IO 118 4.92 20.01 - 25.00 3 0.08 VA 95 4.70 OH 9 0.225/25 12ML 249 8.22 25.01 - 30.00 10 0.47 MD 94 3.63 PA 7 0.215/25 12ML - IO 493 19.74 30.01 - 35.00 16 0.75 CO 73 2.97 IA 10 0.215/25 6ML 68 2.04 35.01 - 40.00 24 1.46 AZ 90 2.73 KS 7 0.205/25 6ML - IO 498 17.06 40.01 - 45.00 42 2.49 NC 68 2.38 WY 2 0.177/23 12ML 23 0.92 45.01 - 50.00 57 3.78 IL 57 2.28 AL 6 0.167/23 12ML - IO 102 4.85 50.01 - 55.00 64 3.8 WA 55 1.83 ME 3 0.14Total: 2190 100.00% 55.01 - 60.00 89 5.79 GA 70 1.80 DE 4 0.14

60.01 - 65.00 185 10.65 NJ 27 1.49 KY 4 0.14Property Count Percent 65.01 - 70.00 193 11.82 NY 19 1.30 NH 3 0.132-Family 33 1.94 70.01 - 75.00 1458 57.22 MA 26 1.12 VT 2 0.123-Family 5 0.34 75.01 - 80.00 3 0.13 SC 35 1.07 RI 5 0.104-Family 3 0.16 80.01 - 85.00 27 0.98 TX 41 1.00 ID 6 0.10Condo 377 13.86 85.01 - 90.00 11 0.37 MI 22 0.76 AR 3 0.06Cooperative 1 0.09 90.01 - 95.00 2 0.08 CT 16 0.73 OK 3 0.06PUD 568 26.15 Total: 2190 100.00% HI 12 0.71 IN 2 0.02SFR 1183 56.92 W.A.: 73.25 | Low: 6.67 | High: 100.00 MN 23 0.69 AK 1 0.02Townhouse 20 0.54 OR 17 0.53 MT 1 0.02Total: 2190 100.00% Coupon Count Percent MO 20 0.48 LA 1 0.02

4.01 - 4.50 12 0.68 DC 13 0.41 NE 1 0.01Loan Purpose Count Percent 4.51 - 5.00 115 5.47 UT 13 0.35R/T Refi 262 17.18 5.01 - 5.50 607 27.53 Total: 2190 100.00%Purchase 1491 60.86 5.51 - 6.00 916 41.86C/O Refi 435 21.93 6.01 - 6.50 397 18.61 Occupany Status Count Percent Servicer Count PercentCons/Perm 2 0.03 6.51 - 7.00 103 4.13 Primary 1884 87.70 BofA 1281 56.56Total: 2190 100.00% 7.01 - 7.50 25 1.13 Secondary 162 7.58 CWHL 909 43.44

7.51 - 8.00 12 0.48 Investor 144 4.71 Total: 2190 100.00%FICO Count Percent 8.01 - 8.50 2 0.06 Total: 2190 100.00%800 - 849 71 3.11 8.51 - 9.00 1 0.05 Originator Count Percent750 - 799 670 32.91 Total: 2190 100.00% BofA 1281 56.56700 - 749 872 37.71 W.A.: 5.780 | Low: 4.125 | High: 8.625 CWHL 909 43.44650 - 699 503 22.6 Total: 2190 100.00%600 - 649 72 3.48N/A 2 0.19Total: 2190 100.00%W.A.: 754 | Low: 623 | High: 816

05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2005-00H





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200512 1 $802,369,408 2157 99.354% 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%

200601 2 $793,714,117 2133 98.283% 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%

200602 3 $785,633,616 2111 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%

200603 4 $779,053,132 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%

200604 5 $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%

200605 6 $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 7 $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 8 $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 9 $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 TrustMortgage Pass-Through Certificates, Series 2005-1F



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term


Insurance



% Buydown


688,178,733 3313 12/1/2005 207,721 6.645 2.2 359.7 357.5 100 26.13 0.00 0.00 58.28 71.11


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent20 YR FIXED 14 0.25 10.01 - 15.00 2 0.00 CA 361 18.69 NJ 19 0.6930 YR FIXED 1647 41.47 15.01 - 20.00 2 0.02 FL 571 18.50 OH 37 0.6830 YR FIXED - IO 1652 58.28 20.01 - 25.00 5 0.10 GA 442 10.04 MI 34 0.66Total: 3313 100.00% 25.01 - 30.00 11 0.22 VA 224 7.14 NH 19 0.66

30.01 - 35.00 15 0.28 MD 112 3.96 NY 17 0.60Property Type Count Percent 35.01 - 40.00 22 0.77 OR 122 3.75 WI 25 0.482-Family 133 3.48 40.01 - 45.00 40 1.06 AZ 96 3.56 MT 15 0.403-Family 41 1.66 45.01 - 50.00 50 2.40 WA 109 3.44 WV 12 0.344-Family 65 2.34 50.01 - 55.00 53 1.90 NC 106 2.41 OK 23 0.34Condo - Site 1 0.02 55.01 - 60.00 73 3.07 TN 119 2.22 KY 18 0.33Condominium 335 9.50 60.01 - 65.00 235 10.86 TX 108 2.06 DE 11 0.32Condotel 2 0.07 65.01 - 70.00 133 5.65 IL 50 1.85 AR 13 0.26PUD-Attached 124 3.74 70.01 - 75.00 160 5.24 CO 65 1.82 KS 15 0.24PUD-Detached 431 15.82 75.01 - 80.00 2279 63.17 MN 64 1.68 MS 10 0.21SFR 2181 63.37 80.01 - 85.00 13 0.25 MA 37 1.66 CT 10 0.20Total: 3313 100.00% 85.01 - 90.00 130 2.98 ME 59 1.59 SD 11 0.19

90.01 - 95.00 90 2.01 SC 62 1.20 NE 9 0.17Servicer Count Percent Total: 3313 100.00% ID 42 1.14 IA 9 0.15SunTrust 3313 100.00 W.A.:74.81 | Low: 12.73 | High: 95.00 AL 37 1.06 RI 3 0.14Total: 3313 100.00% NM 40 0.96 IN 13 0.13

FICO Count Percent MO 51 0.87 VT 4 0.08Originator Count Percent 800 - 849 68 1.89 UT 34 0.86 LA 4 0.07SunTrust 3313 100.00 750 - 799 660 20.70 NV 23 0.77 WY 3 0.05Total: 3313 100.00% 700 - 749 1048 30.97 DC 16 0.71 ND 1 0.01

650 - 699 1231 37.66 PA 28 0.69Loan Purpose Count Percent 600 - 649 303 8.72 Total: 3313 100.00%C/O Refi 789 28.91 550 - 599 1 0.02Purchase 2244 62.57 N/A 2 0.04 Coupon Count PercentR/T Refi 280 8.53 Total: 3313 100.00% 5.51 - 6.00 293 11.53Total: 3313 100.00% W.A.: 710 | Low: 592 | High: 835 6.01 - 6.50 1187 38.93

6.51 - 7.00 1096 31.31Occupany Status Count Percent 7.01 - 7.50 500 12.86Primary 1856 62.91 7.51 - 8.00 190 4.40Investor 1233 28.88 8.01 - 8.50 47 0.97Secondary 224 8.22 Total: 3313 100.00%Total: 3313 100.00% W.A.:6.645 | Low: 5.625 | High: 8.50

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200601 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%

Buydown% Interest

Only%


WAvg Roll

Term1,103,020,322 2,436 1/1/2006 452,800 5.64 3.9 360 356.1 100 23.93 11.79 0.32 83.63 30.13 2.48 66.50


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 1YRCMT 20 1.11 5.01 - 10.00 3 0.11 California 1014 53.09 Idaho 10 0.3810/20 1YRCMT - IO 26 1.19 10.01 - 15.00 4 0.24 Florida 203 7.16 Connecticut 10 0.3810/20 12ML 30 1.43 15.01 - 20.00 8 0.4 Nevada 230 6.47 Pennsylvani 9 0.3210/20 12ML - IO 339 14.52 20.01 - 25.00 11 0.4 Virginia 90 3.05 Missouri 17 0.301/29 12ML 6 0.32 25.01 - 30.00 8 0.36 Arizona 106 3.02 Iowa 8 0.283/27 12ML 16 0.32 30.01 - 35.00 21 1.08 Colorado 65 2.56 Indiana 8 0.233/27 12ML - IO 100 3.29 35.01 - 40.00 21 0.93 Maryland 77 2.36 Kansas 9 0.223/27 6ML 1 0.01 40.01 - 45.00 38 2.01 New York 37 2.07 Montana 6 0.223/27 6ML - IO 6 0.23 45.01 - 50.00 50 3.21 Illinois 58 1.98 Ohio 9 0.195/23 6ML - IO 1 0.04 50.01 - 55.00 56 3.23 Washington 55 1.92 Vermont 2 0.165/25 1YRCMT 85 5.25 55.01 - 60.00 83 6.39 Hawaii 22 1.26 Tennessee 9 0.165/25 1YRCMT - IO 442 29.69 60.01 - 65.00 125 8.23 Utah 38 1.23 Alaska 2 0.105/25 12ML 132 4.3 65.01 - 70.00 212 11.4 South Carolina 39 1.19 New Hamps 2 0.085/25 12ML - IO 279 12.55 70.01 - 75.00 250 11.74 New Jersey 28 1.14 Arkansas 2 0.065/25 6ML 112 2.59 75.01 - 80.00 1424 47.41 North Carolina 38 1.14 Nebraska 1 0.065/25 6ML - IO 716 19.36 80.01 - 85.00 24 0.55 Georgia 35 1.10 Oklahoma 2 0.056ML ARM 7 0.38 85.01 - 90.00 61 1.63 Texas 41 1.05 Rhode Island 3 0.056ML - IO 4 0.11 90.01 - 95.00 37 0.69 Oregon 37 1.03 Maine 2 0.047/23 12ML 26 0.68 Total: 2436 100.00% Massachusetts 23 1.01 Wyoming 2 0.037/23 12ML - IO 88 2.65 W.A.: 70.82 | Low: 5.47 | High: 95.00 Minnesota 31 0.99 Alabama 2 0.03Total: 2436 100.00% District of Columbia 12 0.55 Delaware 1 0.03

Loan Purpose Count Percent Wisconsin 10 0.42 North Dakota 1 0.01Property Count Percent C/O Refi 538 23.99 New Mexico 16 0.40 Louisiana 1 0.012-Family 26 1.02 Purchase 1545 57.12 Michigan 13 0.403-Family 9 0.38 R/T Refi 353 18.89 Total: 2436 100.00%4-Family 10 0.33 Total: 2436 100.00%Condominium 479 14.84 Occupany Status Count Percent Servicer Count PercentCooperative 4 0.25 Coupon Count Percent Primary 1954 84.56 BofA 859 31.69PUD 484 17.45 2.51 - 3.00 1 0.09 Secondary 265 10.11 Chase 7 0.51SFR 1415 65.58 3.51 - 4.00 7 0.33 Investor 217 5.32 CWHL 985 30.47Townhouse 9 0.17 4.01 - 4.50 50 3.47 Total: 2436 100.00% GPM 11 0.32Total: 2436 100.00% 4.51 - 5.00 348 22.84 NatCity 5 0.13

5.01 - 5.50 424 20.50 Wells Fargo 569 36.88FICO Count Percent 5.51 - 6.00 669 24.75 Total: 2436 100.00%800 - 849 72 3.75 6.01 - 6.50 541 17.07750 - 799 708 33.08 6.51 - 7.00 265 7.66 Originator Count Percent700 - 749 824 32.97 7.01 - 7.50 98 2.66 BofA 859 31.69650 - 699 677 25.07 7.51 - 8.00 26 0.52 Chase 7 0.51600 - 649 145 4.66 8.01 - 8.50 6 0.11 CWHL 985 30.47N/A 10 0.47 8.51 - 9.00 1 0.01 GPM 11 0.32Total: 2436 100.00% Total: 2436 100.00% NatCity 5 0.13W.A.: 729 | Low: 601 | High: 817 W.A.: 5.640 | Low: 2.750 | High: 8.625 Wells Fargo 569 36.88

Total: 2436 100.00%

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200602 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%

Buydown% Interest

Only%


WAvg Roll Term

482,269,295 1,218 2/1/2006 395,952 6.0303 2.5 359.8 357.3 100 24.06 0.00 0.00 75.69 31.00 2.25 66.50


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 12ML 1 0.19 20.01 - 25.00 3 0.31 California 387 40.80 New Mexico 8 0.4910/20 12ML - IO 185 15.76 25.01 - 30.00 6 0.49 Florida 176 13.59 Pennsylvania 8 0.473/27 12ML 27 2.36 30.01 - 35.00 5 0.43 Virginia 75 6.12 Kansas 8 0.353/27 12ML - IO 118 10.19 35.01 - 40.00 10 1.11 Maryland 58 3.86 Utah 4 0.334/26 12ML 1 0.03 40.01 - 45.00 14 1.36 South Carolina 54 3.44 Oregon 5 0.335/15 12ML 1 0.13 45.01 - 50.00 28 2.88 Arizona 38 2.95 New Hamps 3 0.245/25 12ML 253 18.13 50.01 - 55.00 27 2.86 Illinois 41 2.82 Arkansas 3 0.225/25 12ML - IO 517 42.88 55.01 - 60.00 28 3.65 Colorado 33 2.31 Indiana 4 0.217/23 12ML 32 3.47 60.01 - 65.00 50 5.92 Nevada 28 2.08 Montana 2 0.207/23 12ML - IO 83 6.86 65.01 - 70.00 98 9.08 Georgia 37 2.04 Alabama 2 0.15Total: 1218 100.00% 70.01 - 75.00 95 9.77 Massachusetts 23 1.99 Iowa 3 0.15

75.01 - 80.00 841 61.15 Texas 35 1.92 Rhode Island 1 0.14Property Count Percent 80.01 - 85.00 2 0.13 North Carolina 34 1.89 Idaho 2 0.132-Family 13 1.65 85.01 - 90.00 9 0.68 Washington 21 1.72 Maine 2 0.113-Family 3 0.42 90.01 - 95.00 2 0.16 New Jersey 17 1.65 Louisiana 1 0.11Condo 253 17.23 Total: 1218 100.00% Connecticut 11 1.27 Vermont 1 0.08PUD 307 26.32 W.A.: 73.21 | Low: 21.38 | High: 95.00 District of Columbia 15 1.18 Delaware 1 0.08SFR 626 53.51 Michigan 16 0.99 Kentucky 2 0.05Townhouse 16 0.88 Coupon Count Percent Minnesota 12 0.83 Mississippi 2 0.05Total: 1218 100.00% 4.01 - 4.50 1 0.06 Hawaii 10 0.78 Wisconsin 1 0.04

4.51 - 5.00 28 3.24 Tennessee 15 0.71 Oklahoma 1 0.02Loan Purpose Count Percent 5.01 - 5.50 106 9.32 Missouri 9 0.55 West Virginia 1 0.02C/O Refi 184 17.54 5.51 - 6.00 446 40.07 New York 7 0.53 Nebraska 1 0.02Purchase 896 68.21 6.01 - 6.50 486 37.50 Total: 1218 100.00%R/T Refi 138 14.25 6.51 - 7.00 138 9.09Total: 1218 100.00% 7.01 - 7.50 12 0.7 Occupany Status Count Percent Servicer Count Percent

7.51 - 8.00 1 0.02 Primary 1046 86.98 BofA 1218 100FICO Count Percent Total: 1218 100.00% Secondary 121 10.44 Total: 1218 100.00%800 - 849 36 3.87 W.A.: 6.030 | Low: 4.500 | High: 7.625 Investor 51 2.57750 - 799 430 36.95 Total: 1218 100.00% Originator Count Percent700 - 749 466 36.82 BofA 1218 100650 - 699 266 20.25 Total: 1218 100.00%600 - 649 19 1.98N/A 1 0.12Total: 1218 100.00%W.A.: 736 | Low: 621 | High: 816

05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200603 1 $478,196,461 1210 99.155% 6.030% 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%

200604 2 $472,019,431 1197 97.875% 6.028% 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%

200605 3 $467,588,014 1188 96.956% 6.026% 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%

200606 4 $464,839,405 1181 96.386% 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%

200607 5 $459,846,752 1169 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%

200608 6 $455,722,401 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%

200609 7 $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%

200610 8 $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 9 $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%

05/29/2007 Page 2 of 2




Cut-off Date


WAvg Original Term

WAvg Remaining Term

% Original LTV over 80% with Mortgage Insurance




WAvg Margin

WAvg Roll Term

418,718,809 645 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 Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 12 MO LIBOR 14 2.09 10.01 - 15.00 1 0.1 California 333 49.98 New Mexico 5 0.8110/20 12 MO LIBOR - IO 255 41.29 25.01 - 30.00 1 0.16 Florida 57 9.22 District of Colum 5 0.733/27 12 MO LIBOR 10 1.57 30.01 - 35.00 5 0.85 Illinois 29 5.19 Connecticut 4 0.683/27 12 MO LIBOR - IO 39 6.85 35.01 - 40.00 2 0.3 Virginia 35 4.48 Oregon 4 0.565/25 12 MO LIBOR 109 16.06 40.01 - 45.00 8 1.39 Arizona 15 2.93 Louisiana 3 0.395/25 12 MO LIBOR - IO 174 25.46 45.01 - 50.00 16 2.85 Maryland 20 2.78 Alabama 1 0.316 MO LIBOR 1 0.11 50.01 - 55.00 11 1.91 New Jersey 11 2.19 Minnesota 2 0.267/23 12 MO LIBOR 18 3.13 55.01 - 60.00 34 5.71 Massachusetts 13 2.12 Utah 2 0.227/23 12 MO LIBOR - IO 25 3.44 60.01 - 65.00 43 6.76 Hawaii 7 2.06 Oklahoma 1 0.20Total: 645 100.00% 65.01 - 70.00 81 14.4 Texas 14 1.97 Pennsylvania 1 0.15

70.01 - 75.00 92 15.07 North Carolina 11 1.71 Vermont 1 0.14Property Count Percent 75.01 - 80.00 339 48.95 South Carolina 12 1.68 Rhode Island 1 0.132-Family 8 1.27 80.01 - 85.00 2 0.25 Colorado 8 1.52 Arkansas 1 0.123-Family 2 0.52 85.01 - 90.00 9 1.19 Michigan 6 1.45 Wisconsin 1 0.114-Family 2 0.38 90.01 - 95.00 1 0.13 Georgia 12 1.44 Kansas 1 0.11Condo 82 11.92 Total: 645 100.00% Washington 9 1.42 Missouri 1 0.11PUD Attach 13 1.66 W.A.: 72.16 | Low: 13.55 | High: 95.00 New York 7 1.32 Maine 1 0.11PUD Detach 153 24.3 Nevada 10 1.29 Tennessee 1 0.11SFR 377 58.78 Loan Purpose Count Percent Total: 645 100.00%Townhouse 8 1.16 C/O Refi 147 21.33Total: 645 100.00% Purchase 366 55.53

R/T Refi 132 23.15 Servicer Count PercentFICO Count Percent Total: 645 100.00% BofA 645 100800 - 849 33 5.31 Occupany Status Count Percent Total: 645 100.00%750 - 799 260 41.09 Coupon Count Percent Primary 571 87.25700 - 749 253 38.46 4.51 - 5.00 17 2.50 Secondary 58 10.34 Originator Count Percent650 - 699 88 13.68 5.01 - 5.50 80 10.78 Investor 16 2.41 BofA 645 100600 - 649 11 1.46 5.51 - 6.00 260 38.78 Total: 645 100.00% Total: 645 100.00%Total: 645 100.00% 6.01 - 6.50 248 41.04W.A.: 742 | Low: 627 | High: 814 6.51 - 7.00 32 5.22

7.01 - 7.50 8 1.68Total: 645 100.00%W.A.: 6.025 | Low: 4.625 | High: 7.375


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200604 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining





WAvg Margin

WAvg Roll Term

1,787,340,669 3,746 4/1/2006 477,133 6.2749 2.5 360 357.5 100 25.43 0.00 0.22 88.11 22.17 2.32 83.24


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent1ML - IO 284 6.41 5.01 - 10.00 2 0.07 California 2008 59.39 Ohio 28 0.3810/15 12ML 1 0.04 10.01 - 15.00 1 0.03 Florida 285 7.04 Utah 20 0.3510/20 1YRCMT - IO 9 0.3 15.01 - 20.00 7 0.07 Nevada 226 4.17 New Mexico 17 0.3110/20 12ML 122 3.43 20.01 - 25.00 3 0.12 Virginia 127 3.22 Missouri 13 0.2910/20 12ML 40/30 BAL 1 0.02 25.01 - 30.00 13 0.35 Maryland 126 2.89 Tennessee 10 0.1810/20 12ML - IO 1179 38.16 30.01 - 35.00 21 0.73 New York 88 2.64 Rhode Island 7 0.1510/20 6ML 53 1.12 35.01 - 40.00 29 0.99 Illinois 79 2.50 Alabama 6 0.1210/20 6ML - IO 341 8.53 40.01 - 45.00 60 1.63 Arizona 100 2.20 New Hampshire 4 0.122/28 6ML 2 0.03 45.01 - 50.00 106 3.29 Colorado 78 1.78 Delaware 4 0.122/28 6ML - IO 21 0.41 50.01 - 55.00 95 2.53 Washington 70 1.53 Montana 4 0.093/27 12ML 3 0.09 55.01 - 60.00 157 4.9 New Jersey 63 1.52 Louisiana 3 0.083/27 12ML - IO 36 1.19 60.01 - 65.00 256 7.38 Texas 49 1.22 Idaho 6 0.073/27 6ML 4 0.05 65.01 - 70.00 296 9.73 South Carolina 35 1.15 Vermont 2 0.073/27 6ML 40/30 BAL 3 0.02 70.01 - 75.00 385 12.95 North Carolina 39 1.05 Kentucky 7 0.073/27 6ML - IO 145 2.98 75.01 - 80.00 2202 53.39 Georgia 41 0.89 Wisconsin 4 0.064/26 12ML 1 0.03 80.01 - 85.00 10 0.18 Massachusetts 30 0.65 Indiana 3 0.055/25 1YRCMT - IO 1 0.03 85.01 - 90.00 71 1.21 Hawaii 20 0.57 Oklahoma 2 0.035/25 12ML 128 4.06 90.01 - 95.00 32 0.44 District of Columbia 19 0.57 Wyoming 1 0.025/25 12ML - IO 477 16.1 Total: 3746 100.00% Minnesota 26 0.53 Iowa 1 0.025/25 6ML 68 0.95 W.A.: 72.26 | Low: 7.83 | High: 95.00 Michigan 25 0.51 Kansas 2 0.025/25 6ML - IO 624 10.44 Connecticut 18 0.49 Maine 1 0.016ML ARM 76 1.42 Loan Purpose Count Percent Pennsylvania 20 0.43 Mississippi 1 0.016ML - IO 70 1.42 C/O Refi 1122 29.69 Oregon 27 0.43 West Virginia 1 0.017/23 12ML 16 0.58 Purchase 2054 53.52 Total: 3746 100.00%7/23 12ML - IO 39 1.32 R/T Refi 570 16.797/23 6ML 2 0.04 Total: 3746 100.00%7/23 6ML - IO 40 0.81Total: 3746 100.00% Coupon Count Percent

2.51 - 3.00 1 0.02Property Count Percent 3.01 - 3.50 4 0.08 Occupany Status Count Percent Servicer Count Percent2-Family 85 2.18 3.51 - 4.00 6 0.12 Primary 3222 88.55 BofA 1199 41.103-Family 20 0.55 4.01 - 4.50 13 0.32 Secondary 221 5.92 Countrywide 1317 28.024-Family 19 0.63 4.51 - 5.00 40 1.24 Investor 303 5.53 Greenpoint 274 5.62Condo 518 11.62 5.01 - 5.50 113 3.49 Total: 3746 100.00% IndyMac 953 25.15Cooperative 1 0 5.51 - 6.00 954 28.01 Wells Fargo 3 0.12PUD 904 25.28 6.01 - 6.50 1493 41.68 Total: 3746 100.00%SFR 2184 59.4 6.51 - 7.00 813 18.54Townhouse 15 0.33 7.01 - 7.50 204 4.37 Originator Count PercentTotal: 3746 100.00% 7.51 - 8.00 86 1.8 BofA 1199 41.10

8.01 - 8.50 16 0.29 Countrywide 1317 28.028.51 - 9.00 3 0.04 Greenpoint 274 5.62

FICO Count Percent Total: 3746 100.00% IndyMac 953 25.15800 - 849 117 3.53 W.A.: 6.275 | Low: 2.875 | High: 8.750 Wells Fargo 3 0.12750 - 799 1105 32.7 Total: 3746 100.00%700 - 749 1279 33.61650 - 699 975 24.4600 - 649 267 5.66N/A 3 0.1Total: 3746 100.00%W.A.: 727 | Low: 604 | High: 819


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200605 1 $1,772,981,246 3716 99.197% 6.289% 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%

200606 2 $1,754,274,521 3679 98.150% 6.287% 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%

200607 3 $1,729,687,314 3625 96.774% 6.299% 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%

200608 4 $1,708,465,533 3581 95.587% 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%

200609 5 $1,688,199,141 3530 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%

200610 6 $1,661,856,264 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%

200611 7 $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%

200612 8 $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 9 $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%

05/29/2007 Page 2 of 2

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2006-E



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty % Buydown% Interest


WAvg Roll

Term637,413,148 1,030 5/1/2006 618,848 6.2018 0.9 360 359.1 100.00 24.65 0.00 0.17 75.82 4.97 2.25 76.58


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 12ML 15 1.67 20.01 - 25.00 3 0.41 California 494 47.88 Michigan 2 0.7010/20 12ML - IO 239 24.65 25.01 - 30.00 3 0.21 Florida 127 12.23 Pennsylvania 4 0.533/27 12ML 21 1.89 30.01 - 35.00 6 0.62 Virginia 45 4.39 Oregon 6 0.453/27 12ML - IO 39 3.73 35.01 - 40.00 8 0.91 Maryland 31 2.87 Wisconsin 3 0.404/26 12ML 1 0.03 40.01 - 45.00 14 1.69 Illinois 26 2.69 Maine 3 0.314/26 12ML - IO 1 0.06 45.01 - 50.00 30 3.05 Arizona 25 2.60 Rhode Island 2 0.295/25 12ML 179 16.98 50.01 - 55.00 41 4.07 Texas 31 2.55 Vermont 2 0.275/25 12ML - IO 407 38.06 55.01 - 60.00 34 3.94 Georgia 27 2.27 Minnesota 2 0.246ML ARM 1 0.09 60.01 - 65.00 74 8.13 Colorado 17 2.21 Indiana 3 0.246/24 12ML 1 0.14 65.01 - 70.00 104 11.35 Washington 22 1.85 New Mexico 2 0.217/23 12ML 35 3.38 70.01 - 75.00 149 15.85 Massachusetts 18 1.84 Wyoming 2 0.217/23 12ML - IO 91 9.33 75.01 - 80.00 553 49.28 New York 14 1.51 Tennessee 2 0.17Total: 1030 100.00% 80.01 - 85.00 1 0.03 Nevada 20 1.43 Idaho 1 0.10

85.01 - 90.00 9 0.41 New Jersey 14 1.33 New Hampshire 1 0.09Property Count Percent 90.01 - 95.00 1 0.04 North Carolina 13 1.30 Nebraska 1 0.082-Family 11 1.23 Total: 1030 100.00% South Carolina 18 1.27 Delaware 1 0.083-Family 5 0.66 W.A.: 71.58 | Low: 21.05 | High: 95.00 Connecticut 10 1.26 Arkansas 1 0.084-Family 1 0.07 Hawaii 8 1.07 Ohio 1 0.07Condo 151 13.87 Loan Purpose Count Percent Utah 9 1.00 Oklahoma 1 0.03PUD 260 24.83 C/O Refi 222 21.95 District of Columbia 11 0.98 Louisiana 1 0.03SFR 593 58.46 Purchase 653 61.92 Missouri 8 0.88 Kentucky 1 0.03Townhouse 9 0.89 R/T Refi 155 16.14 Total: 1030 100.00%Total: 1030 100.00% Total: 1030 100.00%

Occupany Status Count Percent Servicer Count PercentFICO Count Percent Coupon Count Percent Primary 909 88.00 BofA 1030 100.00 800 - 849 50 5.01 4.01 - 4.50 1 0.06 Secondary 97 10.4 Total: 1030 100.00%750 - 799 411 41.54 4.51 - 5.00 8 0.74 Investor 24 1.60700 - 749 361 34.33 5.01 - 5.50 75 5.90 Total: 1030 100.00% Originator Count Percent650 - 699 182 16.41 5.51 - 6.00 281 27.22 BofA 1030 100.00600 - 649 18 1.55 6.01 - 6.50 523 50.74 Total: 1030 100.00%

05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2006-00E





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200606 1 $635,000,827 1027 99.622% 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%

200607 2 $626,330,277 1014 98.261% 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%

200608 3 $619,986,260 1006 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%

200609 4 $611,782,206 995 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%

200610 5 $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%

200611 6 $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 7 $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 8 $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 9 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2006-F



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%

Buydown% Interest


WAvg Roll Term

562,295,597 753 6/1/2006 746,741 5.8667 2.6 359.8 357.2 100 25.70 0.00 0.57 93.57 1.52 2.69 62.23


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent5/25 1 YR CMT - IO 396 62.67 20.01 - 25.00 1 0.44 CA 442 63.09 GA 6 0.427/23 1 YR CMT - IO 180 18.68 25.01 - 30.00 5 1.00 FL 30 3.99 SC 4 0.385/25 1 YR LIBOR - IO 111 11.84 30.01 - 35.00 4 0.61 AZ 33 3.52 HI 2 0.375/25 1 YR CMT 40 4.16 35.01 - 40.00 8 1.77 WA 31 3.49 IA 2 0.337/23 1 YR CMT 16 1.44 40.01 - 45.00 10 2.06 CO 17 3.28 MI 3 0.275/25 1 YR LIBOR 9 0.83 45.01 - 50.00 10 2.12 NY 19 3.04 OH 2 0.195/20 1 YR CMT - IO 1 0.38 50.01 - 55.00 18 3.39 VA 25 2.51 MO 2 0.19Total: 753 100.00% 55.01 - 60.00 31 5.80 NJ 20 2.38 DC 2 0.17

60.01 - 65.00 50 9.34 MD 21 2.13 ID 1 0.13Property Count Percent 65.01 - 70.00 82 14.64 UT 8 1.74 TN 2 0.12SFR 626 86.09 70.01 - 75.00 104 15.94 IL 16 1.40 VT 1 0.11Condo - Low 89 8.85 75.01 - 80.00 409 41.23 NV 11 1.29 WI 1 0.10Condo - High 28 3.96 80.01 - 85.00 3 0.21 CT 7 1.04 IN 1 0.082-Family 4 0.53 85.01 - 90.00 7 0.66 TX 7 0.84 DE 1 0.08Cooperative 3 0.30 90.01 - 95.00 11 0.78 PA 5 0.70 AR 1 0.08PUD Detached 3 0.27 Total: 753 100.00% MN 8 0.70 SD 1 0.04Total: 753 100.00% W.A.: 70.39 | Low: 22.73 | High: 95.00 MA 5 0.64 AK 1 0.04

NC 7 0.60 KS 1 0.02Loan Purpose Count Percent FICO Count Percent OR 6 0.50 NE 1 0.02Purchase 470 62.71 800 - 849 33 4.11 Total: 753 100.00%C/O Refi 164 20.88 750 - 799 146 22.86R/T Refi 119 16.41 700 - 749 132 22.72 Occupany Status Count Percent Servicer Count PercentTotal: 753 100.00% 650 - 699 429 48.78 Primary 672 87.35 Wells Fargo 753 100

600 - 649 11 1.25 Secondary 63 11.37 Total: 753 100.00%Coupon Count Percent N/A 2 0.28 Investor 18 1.284.01 - 4.50 5 0.60 Total: 753 100.00% Total: 753 100.00% Originator Count Percent4.51 - 5.00 26 4.36 W.A.: 718 | Low: 608 | High: 817 Wells Fargo 753 1005.01 - 5.50 142 25.42 Total: 753 100.00%5.51 - 6.00 212 29.176.01 - 6.50 324 36.406.51 - 7.00 44 4.06Total: 753 100.00%W.A.: 5.867 | Low: 4.500 | High: 7.000


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200607 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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 7 $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 8 $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 9 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2006-G



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%

Buydown% Interest

Only%


WAvg Roll Term

2,529,203,733 7,007 7/1/2006 360,954 6.0321 7.8 360 352.2 97.72 25.66 0.00 0.64 92.90 52.40 2.69 79.70


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 1 YR CMT - IO 2,378 39.39 5.01 - 10.00 1 0.02 CA 2,335 43.43 MO 37 0.445/25 1 YR CMT - IO 2,719 33.24 10.01 - 15.00 1 0.00 FL 794 8.37 TN 39 0.425/25 1 YR LIBOR - IO 849 11.43 15.01 - 20.00 3 0.01 VA 320 4.28 IN 26 0.297/23 1 YR CMT - IO 574 7.87 20.01 - 25.00 12 0.15 NY 240 4.25 WI 28 0.2810/20 1 YR CMT 194 3.35 25.01 - 30.00 19 0.19 NJ 251 3.84 AL 28 0.275/25 1 YR CMT 132 1.96 30.01 - 35.00 31 0.42 MD 263 3.61 DE 22 0.227/23 1 YR CMT 53 0.92 35.01 - 40.00 47 0.79 AZ 313 3.49 ID 30 0.223/27 1 YR CMT - IO 47 0.87 40.01 - 45.00 63 1.17 WA 290 3.39 NM 24 0.195/25 1 YR LIBOR 45 0.70 45.01 - 50.00 111 2.05 IL 201 2.60 KY 25 0.193/27 1 YR CMT 10 0.17 50.01 - 55.00 117 2.12 CO 177 2.21 WV 11 0.163/27 1 YR LIBOR - IO 5 0.08 55.01 - 60.00 182 3.60 GA 233 2.18 KS 15 0.145/20 1 YR CMT - IO 1 0.01 60.01 - 65.00 273 5.30 NV 152 1.85 MT 8 0.13Total: 7,007 100.00% 65.01 - 70.00 450 9.11 NC 163 1.66 NE 18 0.12

70.01 - 75.00 829 14.71 TX 128 1.39 MS 14 0.12Property Count Percent 75.01 - 80.00 4,068 52.25 PA 111 1.33 AR 11 0.10SFR 5,286 79.80 80.01 - 85.00 79 1.03 MA 81 1.23 AK 9 0.08Condo - Low 1,228 13.58 85.01 - 90.00 320 3.20 MN 105 1.21 IA 10 0.07Condo - High 231 3.17 90.01 - 95.00 394 3.79 SC 85 0.97 LA 11 0.072-Family 108 1.76 95.01 - 100.00 7 0.08 CT 46 0.85 NH 9 0.07PUD Detached 93 0.90 Total: 7,007 100.00% HI 38 0.80 ME 4 0.05Cooperative 32 0.40 W.A.: 74.69 | Low: 9.09 | High: 100.00 OR 75 0.78 OK 6 0.044-Family 17 0.25 DC 42 0.68 VT 3 0.033-Family 12 0.14 FICO Count Percent MI 71 0.68 RI 3 0.03Total: 7,007 100.00% 800 - 849 140 1.77 UT 41 0.59 SD 2 0.02

750 - 799 1,025 13.28 OH 56 0.57 WY 3 0.02Loan Purpose Count Percent 700 - 749 837 11.59 Total: 7,007 100.00%Purchase 4,018 52.44 650 - 699 4,873 71.40C/O Refi 2,122 34.18 600 - 649 103 1.52 Occupany Status Count Percent Servicer Count PercentR/T Refi 867 13.38 550 - 599 11 0.13 Primary 5,900 87.39 Wells Fargo 7,007 100Total: 7,007 100.00% 500 - 549 1 0.00 Secondary 622 8.10 Total: 7,007 100.00%

N/A 17 0.30 Investor 485 4.51Coupon Count Percent Total: 7,007 100.00% Total: 7,007 100.00% Originator Count Percent3.51 - 4.00 1 0.01 W.A.: 699 | Low: 510 | High: 816 Wells Fargo 7,007 1004.01 - 4.50 15 0.16 Total: 7,007 100.00%4.51 - 5.00 246 2.455.01 - 5.50 247 2.765.51 - 6.00 3,601 54.656.01 - 6.50 2,487 35.276.51 - 7.00 385 4.387.01 - 7.50 22 0.287.51 - 8.00 2 0.038.01 - 8.50 1 0.01Total: 7,007 100.00%W.A.: 6.032 | Low: 4.000 | High: 8.500


05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2006-00G





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200608 1 $2,524,098,337 6994 99.798% 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%

200609 2 $2,484,948,804 6874 98.250% 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%

200610 3 $2,456,906,177 6800 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%

200611 4 $2,427,881,004 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%

200612 5 $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%

200701 6 $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 7 $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 8 $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 9 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2006-H



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%

Buydown % Interest Only % ConformingWAvg Margin

WAvg Roll Term

1,851,540,221 4,390 9/1/2006 421,763 6.6802 2.8 360.8 358 91.56 27.17 24.36 0.64 82.66 36.11 2.398 65.40


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent5/25 6 MO LIBOR - IO 1,633 29.49 10.01 - 15.00 4 0.05 CA 2392 59.18 NM 16 0.395/25 12 MO LIBOR - IO 1,200 29.14 15.01 - 20.00 1 0.02 FL 295 6.53 TN 13 0.3210/20 12 MO LIBOR - IO 234 7.55 20.01 - 25.00 7 0.19 VA 136 3.23 MO 14 0.295/25 12 MO LIBOR 230 6.77 25.01 - 30.00 9 0.24 GA 240 2.89 OH 16 0.287/23 12 MO LIBOR - IO 142 4.55 30.01 - 35.00 24 0.42 MD 110 2.60 UT 10 0.277/23 12 MO LIBOR 152 3.80 35.01 - 40.00 19 0.34 IL 101 2.44 WI 7 0.163/27 12 MO LIBOR - IO 86 2.60 40.01 - 45.00 21 0.47 NJ 113 2.23 ID 7 0.1110/20 6 MO LIBOR - IO 79 2.36 45.01 - 50.00 40 1.04 NV 101 1.91 IN 11 0.105/25 6 MO LIBOR 149 1.96 50.01 - 55.00 64 1.67 SC 77 1.86 WY 3 0.0910/20 12 MO LIBOR 46 1.70 55.01 - 60.00 96 2.75 NY 65 1.79 NH 6 0.097/23 6 MO LIBOR - IO 65 1.61 60.01 - 65.00 169 4.64 WA 92 1.76 KY 4 0.093/27 6 MO LIBOR - IO 84 1.47 65.01 - 70.00 285 8.11 CO 80 1.70 ME 4 0.0910/20 1 YR CMT - IO 41 1.33 70.01 - 75.00 400 11.68 AZ 93 1.47 AL 4 0.093/27 1 YR CMT - IO 43 1.04 75.01 - 80.00 3,029 65.24 MA 67 1.40 RI 6 0.073/27 12 MO LIBOR 32 0.94 80.01 - 85.00 30 0.50 CT 31 1.33 LA 5 0.042/28 6 MO LIBOR - IO 26 0.56 85.01 - 90.00 90 1.49 TX 49 0.95 MS 3 0.033/27 1 YR CMT 20 0.45 90.01 - 95.00 78 0.85 NC 43 0.87 VT 2 0.035/35 12 MO LIBOR 11 0.40 95.01 - 100.00 23 0.29 MI 48 0.68 WV 3 0.036 MO LIBOR - IO 16 0.37 >= 100.01 1 0.02 HI 23 0.67 AR 2 0.035/25 1 YR CMT - IO 24 0.36 Total: 4,390 100.00% OR 37 0.58 KS 3 0.027/33 12 MO LIBOR 6 0.29 W.A.: 75.56 | Low: 11.08 | High: 103.00 DC 16 0.50 OK 2 0.013/27 6 MO LIBOR 18 0.27 PA 25 0.42 DE 1 0.012/28 6 MO LIBOR 19 0.25 MN 14 0.401MO LIBOR - IO 8 0.17 Loan Purpose Count Percent Total: 4,390 100.00%7/23 6 MO LIBOR 4 0.13 Purchase 2,956 64.7010/20 6 MO LIBOR 6 0.11 C/O Refi 969 23.30 Occupany Status Count Percent Servicer Count Percent10/20 1 YR CMT 2 0.07 R/T Refi 465 12.00 Primary 3,775 87.99 Opteum 2760 50.9110/30 12 MO LIBOR 2 0.06 Total: 4,390 100.00% Secondary 262 6.22 Bank of America 1452 44.887/23 1 YR CMT - IO 3 0.05 Investor 353 5.79 Wells Fargo 143 3.504/26 12 MO LIBOR 3 0.04 Total: 4,390 100.00% Countrywide 31 0.597/ 8 12 MO LIBOR 1 0.03 IndyMac 3 0.115/25 1 YR CMT 1 0.03 Coupon Count Percent Greenpoint 1 0.003/37 12 MO LIBOR 1 0.03 4.51 - 5.00 16 0.33 Property Count Percent Total: 4,390 100.00%6 MO LIBOR 1 0.02 5.01 - 5.50 37 0.99 SFR 2,569 62.415/10 12 MO LIBOR 1 0.02 5.51 - 6.00 405 9.59 PUD 958 19.654/26 12 MO LIBOR - IO 1 0.02 6.01 - 6.50 1,317 33.94 Condo 670 12.92Total: 4,390 100.00% 6.51 - 7.00 1,607 35.75 2-Family 108 2.49 Originator Count Percent

7.01 - 7.50 611 12.77 3-Family 44 1.25 Opteum 2760 50.917.51 - 8.00 284 5.01 4-Family 31 1.02 Bank of America 1195 39.02

FICO Count Percent 8.01 - 8.50 77 1.15 Townhouse 5 0.19 American Home 247 5.68800 - 849 93 2.41 8.51 - 9.00 21 0.27 Cooperative 5 0.06 Wells Fargo 143 3.50750 - 799 911 23.54 9.01 - 9.50 8 0.08 Total: 4,390 100.00% Countrywide 31 0.59700 - 749 1,255 29.09 9.51 - 10.00 4 0.07 SCME 10 0.19650 - 699 1,682 36.44 10.01 - 10.50 3 0.04 IndyMac 3 0.11600 - 649 442 8.36 Total: 4,390 100.00% Greenpoint 1 0.00550 - 599 2 0.04 W.A.: 6.680 | Low: 4.625 | High: 10.375 Total: 4,390 100.00%500 - 549 1 0.01N/A 4 0.11Total: 4,390 100.00%W.A.: 714 | Low: 517 | High: 833


05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2006-00H





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200610 1 $1,837,679,793 4371 99.259% 6.669% 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%

200611 2 $1,799,822,528 4299 97.214% 6.679% 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%

200612 3 $1,757,461,648 4213 94.926% 6.678% 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%

200701 4 $1,718,049,458 4137 92.797% 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%

200702 5 $1,683,160,677 4066 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%

200703 6 $1,647,573,730 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%

200704 7 $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%

200705 8 $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%

05/29/2007 Page 2 of 2

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2006-I



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%


WAvg Roll

Term1,520,301,932 2,591 11/1/2006 586,763 5.5503 12.5 362.3 349.8 41.52% 22.21 0.00 0.09 75.25 5.36 2.248 50.9


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent5/25 12 MO LIBOR - IO 917 38.70 10.01 - 15.00 1 0.04 CA 1,036 42.91 RI 10 0.415/25 6 MO LIBOR - IO 291 11.59 15.01 - 20.00 6 0.21 NJ 305 11.51 IN 11 0.387/23 6 MO LIBOR - IO 293 11.54 20.01 - 25.00 14 0.63 FL 178 6.15 HI 11 0.377/23 12 MO LIBOR - IO 195 7.71 25.01 - 30.00 11 0.43 IL 141 5.87 TN 11 0.351 MO LAMA OPTION ARM 199 5.36 30.01 - 35.00 18 0.78 NY 83 3.41 NM 9 0.333 MO LAMA OPTION ARM 122 4.71 35.01 - 40.00 36 1.56 VA 94 3.17 UT 5 0.2810/20 12 MO LIBOR - IO 95 4.68 40.01 - 45.00 29 1.23 MD 74 2.87 WI 5 0.205/25 12 MO LIBOR 117 3.83 45.01 - 50.00 59 2.56 AZ 63 2.33 VT 5 0.207/23 12 MO LIBOR 85 3.25 50.01 - 55.00 91 4.04 MA 63 2.17 NH 4 0.175/25 1 YR CMT 82 2.62 55.01 - 60.00 127 5.23 CO 45 1.76 ID 6 0.165/35 12 MO LIBOR 59 1.35 60.01 - 65.00 139 5.56 TX 52 1.74 KY 4 0.147/23 1 YR CMT 35 1.10 65.01 - 70.00 239 9.98 CT 39 1.62 OR 5 0.125/25 6 MO LIBOR 22 0.83 70.01 - 75.00 297 12.64 SC 38 1.46 KS 4 0.1110/20 12 MO LIBOR 27 0.78 75.01 - 80.00 1,398 51.11 GA 40 1.45 AL 5 0.115/25 1 YR CMT - IO 8 0.59 80.01 - 85.00 18 0.59 MN 37 1.34 ME 3 0.113/27 12 MO LIBOR - IO 10 0.44 85.01 - 90.00 43 1.30 WA 38 1.28 NE 2 0.057/33 12 MO LIBOR 11 0.35 90.01 - 95.00 23 0.56 NV 30 1.12 DE 2 0.047/23 6 MO LIBOR 8 0.29 >= 95.01 42 1.55 PA 28 0.98 OK 2 0.0410/30 12 MO LIBOR 6 0.13 Total: 2,591 100.00% MI 26 0.90 LA 1 0.043/37 12 MO LIBOR 5 0.08 W.A.: 71.97 | Low: 13.00 | High: 103.00 NC 31 0.85 ND 1 0.023/27 12 MO LIBOR 2 0.06 DC 14 0.59 AR 2 0.025/20 6 MO LIBOR - IO 1 0.01 MO 15 0.47 MS 1 0.014/26 12 MO LIBOR 1 0.01 Loan Purpose Count Percent OH 12 0.41Total: 2,591 100.00% Purchase 1,360 50.49 Total: 2,591 100.00%

R/T Refi 652 27.16C/O Refi 579 22.35 Occupany Status Count Percent Servicer Count Percent

Coupon Count Percent Total: 2,591 100.00% Primary 2,302 89.81 BofA 1,291 50.131.51 - 2.00 49 1.98 Secondary 186 7.38 PHH 1,168 44.572.01 - 2.50 48 2.13 Investor 103 2.81 NatCity 92 3.402.51 - 3.00 5 0.15 Total: 2,591 100.00% Wells Fargo 27 1.453.01 - 3.50 5 0.18 FICO Count Percent ABN Amro 13 0.443.51 - 4.00 64 2.25 800 - 849 251 9.32 Total: 2,591 100.00%4.01 - 4.50 183 6.65 750 - 799 987 38.69 Property Count Percent4.51 - 5.00 347 13.22 700 - 749 774 29.55 SFR 1,897 73.565.01 - 5.50 471 18.26 650 - 699 488 19.33 PUD 287 12.065.51 - 6.00 475 19.22 600 - 649 87 2.95 Condo 315 10.95 Originator Count Percent6.01 - 6.50 529 22.59 N/A 4 0.16 2-Family 42 1.54 BofA 1,291 50.136.51 - 7.00 258 9.37 Total: 2,591 100.00% Townhouse 37 1.28 PHH 1,168 44.577.01 - 7.50 126 3.26 W.A.: 741 | Low: 603 | High: 826 4-Family 6 0.32 NatCity 92 3.407.51 - 8.00 29 0.68 3-Family 7 0.29 Wells Fargo 27 1.458.01 - 8.50 1 0.04 Total: 2,591 100.00% ABN Amro 13 0.448.51 - 9.00 1 0.01 Total: 2,591 100.00%Total: 2,591 100.00%W.A.: 5.550 | Low: 2.000 | High: 8.625


05/29/2007 Page 1 of 2



Mortgage Pass-Through Certificates, Series 2006-00I





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200612 1 $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 2 $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 3 $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 4 $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 5 $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 6 $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

Banc of America Funding CorporationMortgage Pass-Through Certificates, Series 2006-J



Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty % Buydown % Interest Only % Conforming WAvg Margin

WAvg Roll Term

1,167,908,854 1,592 12/1/2006 733,611 6.3096 1.3 360.5 359.2 2.25% 0.24 0.15 0.68 93.12 2.22 2.377% 70.1


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 1 YR CMT 9 0.87% 20.001 - 25.000 2 0.08% Alabama 4 0.36% New York 56 3.93%10/20 1 YR CMT - IO 54 5.05% 25.001 - 30.000 4 0.39% Arizona 32 1.84% North Carolina 17 1.10%10/20 12 MO LIBOR 10 0.58% 30.001 - 35.000 15 1.60% California 960 60.08% Oklahoma 1 0.01%10/20 12 MO LIBOR - IO 79 4.71% 35.001 - 40.000 16 1.44% Colorado 31 2.50% Oregon 11 0.62%3/27 12 MO LIBOR 4 0.24% 40.001 - 45.000 12 1.06% Connecticut 14 1.02% Pennsylvania 9 0.56%3/27 12 MO LIBOR - IO 9 0.50% 45.001 - 50.000 28 1.89% Delaware 1 0.23% South Carolina 13 0.89%5/25 1 YR CMT 12 0.73% 50.001 - 55.000 46 3.83% Dist. of Columbia 14 1.01% South Dakota 1 0.08%5/25 1 YR CMT - IO 150 8.76% 55.001 - 60.000 67 5.75% Florida 87 5.34% Tennessee 4 0.21%5/25 12 MO LIBOR 31 1.66% 60.001 - 65.000 88 6.47% Georgia 14 0.84% Texas 14 1.04%5/25 12 MO LIBOR - IO 860 56.19% 65.001 - 70.000 218 15.95% Hawaii 7 0.54% Utah 7 0.31%5/35 12 MO LIBOR 8 0.26% 70.001 - 75.000 234 15.13% Idaho 3 0.08% Vermont 2 0.13%7/23 1 YR CMT 19 0.87% 75.001 - 80.000 804 44.17% Illinois 71 4.75% Virginia 34 1.61%7/23 1 YR CMT - IO 113 6.74% 80.001 - 85.000 11 0.53% Indiana 1 0.10% Washington 42 2.15%7/23 12 MO LIBOR 28 1.52% 85.001 - 90.000 20 0.75% Kansas 1 0.05% Wisconsin 3 0.13%7/23 12 MO LIBOR - IO 203 11.17% 90.001 - 95.000 24 0.82% Kentucky 1 0.05% Wyoming 1 0.51%7/33 12 MO LIBOR 3 0.13% 95.001 or greater 3 0.14% Maine 1 0.05%Total: 1,592 100.00% Total: 1,592 100.00% Maryland 37 1.99%

W.A.: 71.31 | Low: 24.55 | High: 100.00 Massachusetts 15 1.13%Michigan 5 0.32%

Coupon Count Percent Minnesota 11 0.69%4.001 - 4.500 1 0.04% Loan Purpose Count Percent Missouri 2 0.10%4.501 - 5.000 16 1.19% Purchase 581 35.44% 0.35438819 Montana 1 0.09%5.001 - 5.500 42 2.37% C/O Refi 535 32.60% 0.326018365 Nevada 26 1.47%5.501 - 6.000 259 18.10% R/T Refi 476 31.96% 0.319593445 New Hampshire 2 0.10%6.001 - 6.500 872 54.61% Total: 1,592 100.00% 1 New Jersey 31 1.81%6.501 - 7.000 364 21.72% New Mexico 5 0.19%7.001 - 7.500 31 1.62% Total: 1,592 100.00%7.501 - 8.000 7 0.35%Total: 1,592 100.00% FICO Count Percent Occupany Status Count Percent Servicer Count PercentW.A.: 6.310 | Low: 4.375 | High: 8.000 800 - 849 25 1.92% Primary 1420 89.27% BofA 863 51.19%

750 - 799 304 23.56% Secondary 105 7.17% Wells Fargo 448 26.91%700 - 749 528 32.93% Investor 67 3.56% WAMU 281 21.91%650 - 699 638 36.15% Total: 1592 100.00% Total: 1,592 100.00%600 - 649 86 4.77%550 - 599 1 0.04%N/A 10 0.64% Property Count PercentTotal: 1,592 100.00% SFR 1115 71.08% Originator Count PercentW.A.: 716 | Low: 599 | High: 813 PUD 229 14.86% BofA 863 51.19%

Condo 177 9.66% Wells Fargo 448 26.91%2-Family 47 2.78% WAMU 281 21.91%Cooperative 11 0.80% Total: 1,592 100.00%3-Family 5 0.35%4-Family 5 0.28%Townhouse 3 0.18%Total: 1592 100.00%

(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



Mortgage Pass-Through Certificates, Series 2006-00J





# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200701 1 $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 2 $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 3 $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 4 $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 5 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%


WAvg Roll

Term718,728,214 1,377 1/1/2007 521,952 6.4803 2.6 361.8 359.2 89.92% 24.34 14.64 1.07 87.78 19.75 2.409 74.5


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent7/23 12 MO LIBOR - IO 306 29.48 15.01 - 20.00 3 0.06 CA 605 52.55 PA 10 0.575/25 12 MO LIBOR - IO 259 24.45 20.01 - 25.00 3 0.22 FL 179 9.20 NH 6 0.4910/20 12 MO LIBOR - IO 223 9.03 25.01 - 30.00 2 0.03 WA 56 3.76 ID 11 0.457/23 6 MO LIBOR - IO 117 8.35 30.01 - 35.00 9 0.89 VA 42 3.16 TN 5 0.445/25 6 MO LIBOR - IO 89 6.04 35.01 - 40.00 11 0.70 AZ 53 3.00 UT 5 0.417/23 12 MO LIBOR 36 3.03 40.01 - 45.00 16 1.51 MD 43 2.76 IN 3 0.4010/20 1 YR CMT - IO 40 2.47 45.01 - 50.00 25 2.31 NV 38 2.60 MO 10 0.333/27 6 MO LIBOR - IO 30 2.32 50.01 - 55.00 20 2.24 IL 34 2.32 RI 5 0.285/25 1 YR CMT - IO 42 2.17 55.01 - 60.00 65 5.92 NY 34 2.18 OH 8 0.277/23 1 YR CMT - IO 28 1.78 60.01 - 65.00 46 4.05 MA 22 1.62 WI 4 0.205/25 12 MO LIBOR 25 1.56 65.01 - 70.00 129 11.70 NJ 26 1.59 ME 2 0.173/27 12 MO LIBOR - IO 21 1.43 70.01 - 75.00 142 12.22 TX 23 1.54 MT 2 0.165/25 1 YR CMT 23 1.22 75.01 - 80.00 730 50.24 NC 19 1.46 DE 3 0.155/35 12 MO LIBOR 21 1.02 80.01 - 85.00 28 1.29 OR 14 1.14 AL 3 0.1110/20 1 YR CMT 17 1.00 85.01 - 90.00 90 4.03 CO 17 1.11 KY 2 0.117/23 6 MO LIBOR 20 0.97 90.01 - 95.00 50 1.95 HI 10 1.02 VT 2 0.107/23 1 YR CMT 17 0.83 >= 95.01 8 0.65 CT 11 0.92 LA 3 0.065/25 6 MO LIBOR 18 0.61 Total: 1,377 100.00% MN 12 0.76 OK 2 0.037/33 12 MO LIBOR 10 0.60 W.A.: 73.80 | Low: 18.33 | High: 100.00 GA 15 0.70 KS 1 0.033/27 12 MO LIBOR 7 0.44 SC 14 0.62 MS 1 0.0210/20 12 MO LIBOR 12 0.31 MI 12 0.61 NM 1 0.026 MO LIBOR - IO 5 0.27 Loan Purpose Count Percent DC 9 0.5912 MO LIBOR 3 0.23 C/O Refi 397 32.06 Total: 1,377 100.00%6 MO LIBOR 3 0.20 Purchase 675 41.863/27 6 MO LIBOR 4 0.19 R/T Refi 305 26.09 Occupany Status Count Percent Servicer Count Percent10/30 12 MO LIBOR 1 0.02 Total: 1,377 100.00% Primary 1,047 81.62 Bank of America 348 29.12Total: 1,377 100.00% Investor 223 10.43 CWHL 478 33.13

Secondary 107 7.95 NatCity 310 19.94Total: 1,377 100.00% Wells Fargo 182 10.01

Coupon Count Percent FICO Count Percent WAMU 59 7.804.01 - 4.50 1 0.02 800 - 849 39 2.60 Total: 1,377 100.00%4.51 - 5.00 7 0.48 750 - 799 322 24.71 Property Count Percent5.01 - 5.50 49 2.88 700 - 749 512 36.92 SFR 803 60.545.51 - 6.00 165 12.78 650 - 699 396 28.34 PUD 264 21.676.01 - 6.50 580 45.25 600 - 649 97 6.58 Condo 226 12.45 Originator Count Percent6.51 - 7.00 389 28.17 550 - 599 1 0.04 2-Family 47 2.98 AHM 2 0.157.01 - 7.50 133 7.79 N/A 10 0.81 4-Family 21 1.44 Bank of America 344 28.747.51 - 8.00 45 2.32 Total: 1,377 100.00% 3-Family 9 0.61 CWHL 478 33.138.01 - 8.50 7 0.31 W.A.: 719 | Low: 599 | High: 823 Cooperative 6 0.28 NatCity 310 19.948.51 - 9.00 1 0.01 Townhouse 1 0.03 Pinnacle 2 0.22Total: 1,377 100.00% Total: 1,377 100.00% Wells Fargo 182 10.01W.A.: 6.480 | Low: 4.375 | High: 8.750 WAMU 59 7.80

Total: 1,377 100.00%


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200702 1 $713,686,790 1369 99.299% 6.481% 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%

200703 2 $704,198,276 1352 97.978% 6.477% 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%

200704 3 $691,260,528 1332 96.178% 6.475% 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%

200705 4 $680,085,069 1312 94.623% 6.473% 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%

05/29/2007 Page 2 of 2




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%


WAvg Roll

Term470,375,790 770 3/1/2007 610,878 5.981 1.3 362 360.7 91.85% 19.63 0.28 0.80 81.60 10.60 2.339 58.0


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 1 YR CMT 1 0.08 15.01 - 20.00 2 0.19 California 416 61.76 Oregon 3 0.4810/20 1 YR CMT - IO 4 0.71 20.01 - 25.00 2 0.13 Florida 79 8.13 Georgia 7 0.4610/20 12 MO LIBOR 2 0.27 25.01 - 30.00 1 0.03 Illinois 26 3.73 Texas 8 0.4410/20 12 MO LIBOR - IO 44 6.15 30.01 - 35.00 6 0.54 South Carolina 29 3.38 Ohio 3 0.4430YR LAMA 1T 91 7.29 35.01 - 40.00 2 0.15 Colorado 16 2.08 Tennessee 4 0.4230YR LAMA 3T 44 5.89 40.01 - 45.00 5 0.49 North Carolina 20 1.81 Connecticut 3 0.333/27 12 MO LIBOR 9 0.97 45.01 - 50.00 17 3.03 Virginia 18 1.81 Hawaii 2 0.263/27 12 MO LIBOR - IO 63 10.01 50.01 - 55.00 15 2.38 Maryland 16 1.79 Alabama 2 0.235/25 1 YR CMT 3 0.36 55.01 - 60.00 28 4.73 Nevada 16 1.79 Dist. of Colum 2 0.225/25 1 YR CMT - IO 9 1.16 60.01 - 65.00 36 5.98 New Jersey 17 1.77 New Hampsh 1 0.205/25 12 MO LIBOR 15 1.26 65.01 - 70.00 69 10.59 New York 13 1.70 Arkansas 1 0.205/25 12 MO LIBOR - IO 291 42.93 70.01 - 75.00 79 10.59 Washington 11 1.22 Missouri 2 0.175/35 12 MO LIBOR 13 0.76 75.01 - 80.00 453 55.97 Massachusetts 10 1.11 Rhode Island 1 0.165/35 12 MO LIBOR - IO 10 0.55 80.01 - 85.00 17 2.14 Michigan 7 0.91 Idaho 3 0.167/23 1 YR CMT - IO 3 0.40 85.01 - 90.00 25 1.95 Wisconsin 10 0.80 Minnesota 3 0.157/23 12 MO LIBOR 15 1.25 90.01 - 95.00 12 0.96 Arizona 9 0.67 Indiana 1 0.077/23 12 MO LIBOR - IO 150 19.57 >= 95.01 1 0.16 Pennsylvania 5 0.57 Louisiana 1 0.027/33 12 MO LIBOR 2 0.27 Total: 770 100.00% New Mexico 5 0.537/33 12 MO LIBOR - IO 1 0.11 W.A.: 73.90 | Low: 17.11 | High: 96.18 Total: 1,377 100.00%Total: 770 100.00%

Occupany Status Count PercentLoan Purpose Count Percent Primary 588 80.87

Coupon Count Percent C/O Refi 270 36.63 Investor 117 12.450.51 - 1.00 14 1.36 Purchase 284 33.42 Secondary 65 6.681.01 - 1.50 26 1.73 R/T Refi 216 29.95 Total: 770 100.00% Servicer Count Percent1.51 - 2.00 29 2.85 Total: 770 100.00% Bank of America 734 95.552.01 - 2.50 25 3.55 Wells Fargo 27 3.572.51 - 3.00 5 0.21 Property Count Percent CWHL 9 0.883.01 - 3.50 1 0.04 SFR 462 63.03 Total: 770 100.00%3.51 - 4.00 2 0.15 FICO Count Percent PUD 147 20.424.51 - 5.00 9 1.16 800 - 849 23 2.26 Condo 124 12.725.01 - 5.50 36 3.72 750 - 799 210 28.25 2-Family 22 2.415.51 - 6.00 140 18.51 700 - 749 256 33.19 4-Family 8 0.65 Originator Count Percent6.01 - 6.50 254 35.18 650 - 699 230 30.43 3-Family 5 0.63 Bank of America 734 95.556.51 - 7.00 147 21.34 600 - 649 41 4.69 Townhouse 2 0.15 Wells Fargo 27 3.577.01 - 7.50 43 5.74 N/A 10 1.18 Total: 770 100.00% CWHL 9 0.887.51 - 8.00 29 3.39 Total: 770 100.00% Total: 770 100.00%8.01 - 8.50 8 0.99 W.A.: 722 | Low: 620 | High: 8168.51 - 9.00 2 0.08Total: 770 100.00%W.A.: 5.981 | Low: 1.000 | High: 8.750


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200704 1 $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 2 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%


WAvg Roll

Term3,518,306,845 6,052 4/1/2007 581,346 5.9562 15.8 360.4 344.5 87.13% 25.73 0.03 0.24 87.65 7.94 2.654 91.1


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 1 YR CMT - IO 3,685 64.58 5.01 - 10.00 3 0.05 California 3,294 57.98 Wisconsin 15 0.2310/20 1 YR CMT 525 8.55 10.01 - 15.00 3 0.06 Florida 331 4.89 Delaware 13 0.215/25 12 MO LIBOR - IO 448 7.38 15.01 - 20.00 16 0.25 New York 229 4.13 New Mexico 12 0.215/25 1 YR CMT - IO 503 6.84 20.01 - 25.00 16 0.29 Virginia 266 3.54 Ohio 18 0.207/23 12 MO LIBOR - IO 319 6.05 25.01 - 30.00 27 0.46 New Jersey 184 3.20 Maine 5 0.1010/20 12 MO LIBOR - IO 100 1.84 30.01 - 35.00 58 1.02 Maryland 179 2.74 Indiana 7 0.095/25 12 MO LIBOR 114 1.20 35.01 - 40.00 69 1.29 Illinois 134 2.26 Idaho 7 0.0810/20 12 MO LIBOR 145 0.97 40.01 - 45.00 118 2.33 Colorado 119 2.09 Tennessee 11 0.083/27 12 MO LIBOR - IO 70 0.87 45.01 - 50.00 180 3.77 Massachusetts 104 1.74 Nebraska 5 0.085/25 1 YR CMT 53 0.75 50.01 - 55.00 236 4.52 Arizona 115 1.73 Kansas 4 0.077/23 12 MO LIBOR 23 0.33 55.01 - 60.00 312 5.75 South Carolina 178 1.64 Rhode Island 4 0.073/27 12 MO LIBOR 12 0.14 60.01 - 65.00 496 9.98 Washington 105 1.64 New Hampsh 4 0.077/33 12 MO LIBOR 6 0.12 65.01 - 70.00 655 12.41 Texas 109 1.53 Montana 5 0.065/35 12 MO LIBOR 17 0.11 70.01 - 75.00 840 14.89 Connecticut 58 1.23 Arkansas 5 0.065/25 6 MO LIBOR - IO 11 0.09 75.01 - 80.00 2,947 42.06 Nevada 81 1.18 Vermont 3 0.0410/30 12 MO LIBOR 9 0.06 80.01 - 85.00 10 0.11 Minnesota 69 1.00 Iowa 2 0.043/27 1 YR CMT 3 0.03 85.01 - 90.00 37 0.46 Hawaii 35 0.92 Louisiana 5 0.043/37 12 MO LIBOR 4 0.03 90.01 - 95.00 28 0.29 District of Columbia 61 0.91 Kentucky 2 0.031 /29 12 MO LIBOR 1 0.02 >= 95.01 1 0.01 Georgia 60 0.89 Wyoming 1 0.037/23 6 MO LIBOR 1 0.02 Total: 6,052 100.00% North Carolina 53 0.78 Mississippi 4 0.034/25 12 MO LIBOR 1 0.01 W.A.: 69.65 | Low: 6.33 | High: 99.58 Oregon 33 0.48 West Virginia 2 0.0210/ 5 12 MO LIBOR 1 0.00 Michigan 47 0.47 Alabama 1 0.025/25 6 MO LIBOR 1 0.00 Pennsylvania 29 0.46 South Dakot 1 0.02Total: 6,052 100.00% Loan Purpose Count Percent Missouri 27 0.42 Oklahoma 1 0.00

C/O Refi 2,110 36.96 Utah 15 0.27Purchase 2,818 43.80 Total: 6,052 100.00%

Coupon Count Percent R/T Refi 1,124 19.243.01 - 3.50 1 0.01 Total: 6,052 100.00% Occupany Status Count Percent Servicer Count Percent3.51 - 4.00 6 0.09 Primary 5,267 87.94 Bank of America 828 13.084.01 - 4.50 38 0.47 Secondary 472 8.16 Chase 9 0.114.51 - 5.00 136 1.72 Investor 313 3.89 CWHL 288 3.735.01 - 5.50 205 2.73 FICO Count Percent Total: 6,052 100.00% NatCity 48 0.555.51 - 6.00 3848 64.68 800 - 849 284 4.43 Wells Fargo 4,879 82.526.01 - 6.50 1585 26.18 750 - 799 2,368 39.91 Total: 6,052 100.00%6.51 - 7.00 172 2.96 700 - 749 2,162 36.53 Property Count Percent7.01 - 7.50 45 0.84 650 - 699 1,140 17.51 SFR 4,699 80.957.51 - 8.00 16 0.31 600 - 649 92 1.49 Condo 914 11.85 Originator Count PercentTotal: 6,052 100.00% N/A 6 0.13 PUD 306 4.73 Bank of America 828 13.08W.A.: 5.956 | Low: 3.250 | High: 7.875 Total: 6,052 100.00% 2-Family 85 1.59 Chase 9 0.11

W.A.: 738 | Low: 620 | High: 829 Cooperative 22 0.37 CWHL 288 3.734-Family 10 0.23 NatCity 48 0.553-Family 11 0.21 Wells Fargo 4,879 82.52Townhouse 5 0.07 Total: 6,052 100.00%Total: 6,052 100.00%


05/29/2007 Page 1 of 2








# ofLoans

CurrentFactor

(1)

GrossWAC

1M CPR(2)

LifeCPR(3)



Pool Bal

AnnualLoss Rate

(5)

Cum LossSeverity

(6)

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

% of PoolBal

% ofLoans

200705 1 $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




Cut-off Date


WAvg Original

Term

WAvg Remaining

Term




Penalty%


WAvg Roll Term

971,165,130 1,612 5/1/2007 602,460 6.088 7.3 360.6 353.3 100.00% 22.47% 3.62% 0.34% 80.60% 8.83% 2.448% 80.7


Product Type Count Percent Original LTV Count Percent State Count Percent State Count Percent10/20 1 YR CMT 59 3.31 10.01 - 15.00 3 0.05 California 821 55.65 Utah 11 0.3610/20 1 YR CMT - IO 507 32.61 15.01 - 20.00 2 0.08 Florida 93 4.92 Alabama 3 0.2710/20 12 MO LIBOR 21 0.53 20.01 - 25.00 5 0.24 New York 65 4.80 Wisconsin 8 0.2610/20 12 MO LIBOR - IO 92 6.82 25.01 - 30.00 6 0.35 Illinois 72 4.55 Delaware 8 0.2610/30 12 MO LIBOR 3 0.11 30.01 - 35.00 13 0.95 Virginia 55 3.27 Tennessee 7 0.2510/5 12 MO LIBOR 1 0.02 35.01 - 40.00 17 1.06 New Jersey 37 2.65 Idaho 3 0.1930YR 1T LAMA 106 4.82 40.01 - 45.00 31 1.93 Maryland 41 2.43 New Mexico 3 0.1730YR 3T LAMA 10 0.79 45.01 - 50.00 49 4.24 Colorado 39 2.36 Wyoming 1 0.1230YR MTA 163 6.82 50.01 - 55.00 47 3.05 Arizona 29 1.82 South Dakot 2 0.113/27 12 MO LIBOR 1 0.05 55.01 - 60.00 77 5.30 Massachusetts 28 1.82 New Hampsh 3 0.103/27 12 MO LIBOR - IO 9 0.23 60.01 - 65.00 77 5.33 Washington 34 1.67 Nebraska 1 0.103/37 12 MO LIBOR 6 0.14 65.01 - 70.00 169 11.64 Texas 34 1.41 Indiana 3 0.094/26 12 MO LIBOR - IO 1 0.05 70.01 - 75.00 228 14.32 South Carolina 40 1.41 Montana 1 0.065/25 1 YR CMT - IO 1 0.06 75.01 - 80.00 857 50.02 Georgia 25 1.22 West Virginia 1 0.055/25 12 MO LIBOR 15 1.02 80.01 - 85.00 9 0.49 Nevada 17 1.06 Alaska 1 0.045/25 12 MO LIBOR - IO 150 10.64 85.01 - 90.00 14 0.56 North Carolina 25 1.04 Iowa 1 0.045/25 6 MO LIBOR - IO 3 0.08 90.01 - 95.00 5 0.21 Connecticut 11 0.83 Kansas 3 0.035/35 12 MO LIBOR 4 0.24 >= 95.01 3 0.17 Pennsylvania 18 0.79 Louisiana 1 0.026 MO LIBOR 3 0.18 Total: 1,612 100.00% Ohio 19 0.73 Rhode Island 1 0.026 MO LIBOR - IO 2 0.13 W.A.: 71.41 | Low: 10.71 | High: 100.00 District of Columbia 10 0.657/23 1 YR CMT 2 0.19 Minnesota 9 0.517/23 12 MO LIBOR 16 1.07 Missouri 7 0.507/23 12 MO LIBOR - IO 435 29.99 Loan Purpose Count Percent Hawaii 6 0.467/33 12 MO LIBOR 2 0.12 C/O Refi 475 31.58 Oregon 8 0.45Total: 1,612 100.00% Purchase 687 38.66 Michigan 7 0.44

R/T Refi 450 29.77 Total: 1,612 100.00%Total: 1,612 100.00%

Coupon Count Percent Occupany Status Count Percent Originator Count Percent0.51 - 1.00 15 1.03 Primary 1,338 83.93 American Home Mortgage 2 0.041.01 - 1.50 30 1.24 Secondary 132 9.13 Bank of America 846 55.291.51 - 2.00 20 0.64 FICO Count Percent Investor 142 6.95 GPM 169 7.152.01 - 2.50 5 0.30 800 - 849 67 4.02 Total: 1,612 100.00% Wells Fargo 595 37.532.51 - 3.00 5 0.34 750 - 799 514 32.04 Total: 1,612 100.00%3.01 - 3.50 1 0.02 700 - 749 569 35.804.01 - 4.50 2 0.06 650 - 699 418 25.23 Property Count Percent4.51 - 5.00 17 1.05 600 - 649 43 2.83 SFR 1,130 72.275.01 - 5.50 69 4.62 N/A 1 0.09 PUD 214 13.67 Servicer Count Percent5.51 - 6.00 575 37.75 Total: 1,612 100.00% Condo 217 10.37 Bank of America 846 55.296.01 - 6.50 454 29.31 W.A.: 730 | Low: 621 | High: 826 3-Family 8 0.71 Wells Fargo 766 44.716.51 - 7.00 247 13.95 Townhouse 8 0.69 Total: 1,612 100.00%7.01 - 7.50 112 6.28 Cooperative 6 0.497.51 - 8.00 50 3.11 4-Family 4 0.378.01 - 8.50 8 0.24 2-Family 25 1.428.51 - 9.00 2 0.05 Total: 1,612 100.00%Total: 1,612 100.00%W.A.: 6.088 | Low: 1.000 | High: 8.875


05/29/2007 Page 1 of 1

bafc 2007-5 prior pools - june07

Documents