washington mutual asset backed securities asset-backed

Monthly Report

for Distribution dated Apr 25, 2018

Global Corporate Trust Serviceswww.usbank.com/abs

Washington Mutual Asset Backed Securities

Asset-Backed Certificates 2007-HE2

Distribution Date: Apr 25, 2018

DISTRIBUTION PACKAGE



TABLE OF CONTENTS DATES

PARTIES TO THE TRANSACTION

ADMINISTRATOR

First Distribution Date:

Settlement Date:

Cutoff Date:

Servicer(s):

Certificate Insurer(s):

Underwriter(s):

Name:

Title:

Phone:

Fax:

Email:

Address:

Website:

The Trustee, at the direction of the Depositor, and based upon information provided in the Mortgage Loan Schedule or by the Servicer, is furnishing this information to each Certificateholder. The Depositor and/or the

Servicer may discontinue the furnishing of this Supplemental Report (other than the Payment Date Statement), or may change its format, at any time and without notice to any Certificateholder. While the above parties

have undertaken efforts to ensure the reasonable accuracy of this information, this information has not been audited and the parties make no representation as to the accuracy or completeness of the information.

One Federal Street, 3rd FL , Boston, MA 02110

www.usbank.com/abs

Joan Chubb

Account Administrator

617-603-6412

[email protected]

Washington Mutual Mortgage Securities Corp

March 26, 2007

March 13, 2007

February 01, 2007

WaMu Capital Corp

U S Bank Global Corporate Trust Services

www.usbank.com/abs

Statement to Certificateholders Page 1

Remittance Summary Group Page 6

Delinquency Summary Page 7

Mortgage Loan Characteristics Page 9

REO Loan Detail Report Page 14

Prepayment & Liquidation Loan Detail Report Page 15

Material Modifications (HAMP) Report Page 16

http://www.usbank.com/abs

Determination Date: Apr 13, 2018 Accrual Periods: Begin End

Record Date - Libor Certificates Apr 24, 2018 Libor Certificates Mar 26, 2018 Apr 24, 2018

Record Date- Other Certificates Mar 30, 2018 Other Certificates Mar 01, 2018 Mar 31, 2018

Payment Detail:

Pass Applied DeferredThrough Original Beginning Principal Interest Total Loss Amounts Ending

Class Rate (1) Balance Balance Paid Paid Paid Amounts Paid Balance

1-A 2.07650% 286,276,000.00 110,818,284.61 866,849.89 191,761.81 1,058,611.70 N/A N/A 109,951,434.72

2-A-1 1.97150% 179,103,000.00 30,438,353.33 98,605.85 50,007.68 148,613.53 N/A N/A 30,339,747.48

2-A-2 2.09150% 139,241,000.00 103,828,581.61 336,355.45 180,964.57 517,320.02 N/A N/A 103,492,226.16

2-A-3 2.20150% 17,070,000.00 12,728,678.24 41,234.89 23,351.82 64,586.71 N/A N/A 12,687,443.35

M-1 0.00000% 31,349,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-2 0.00000% 29,721,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-3 0.00000% 17,507,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-4 0.00000% 15,064,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-5 0.00000% 15,064,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-6 0.00000% 13,028,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-7 0.00000% 13,028,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-8 0.00000% 11,400,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-9 0.00000% 10,993,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

C 0.70988% 35,419,207.43 0.00 0.00 0.00 0.00 N/A N/A 0.00

P 0.00000% 100.00 100.00 0.00 0.00 0.00 N/A N/A 100.00

R 0.00000% 0.00 0.00 0.00 0.00 0.00 N/A N/A 0.00

Totals: 778,844,100.00 257,813,997.79 1,343,046.08 446,085.88 1,789,131.96 0.00 0.00 256,470,951.71(1) Reflects the application of Net Funds Cap

Amounts Per 1,000:Applied

Beginning Principal Interest Loss Ending

Class Cusip Balance Paid Paid Amounts Balance Index Value

1-A 93934TAA0 387.10295173 3.02802152 0.66984941 0.00000000 384.07493021 LIBOR 1.87150%2-A-1 93934TAB8 169.94887484 0.55055387 0.27921185 0.00000000 169.39832097 SWAP LIBOR N/A2-A-2 93934TAC6 745.67535144 2.41563512 1.29965003 0.00000000 743.259716322-A-3 93934TAD4 745.67535091 2.41563503 1.36800351 0.00000000 743.25971588M-1 93934TAE2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000M-2 93934TAF9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000M-3 93934TAG7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000M-4 93934TAH5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000M-5 93934TAJ1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000M-6 93934TAK8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000M-7 93934TAL6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000M-8 93934TAM4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000M-9 93934TAN2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000C 93934TAP7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000P 93934TAQ5 1,000.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000R 9ABSAT978 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Washington Mutual Asset Backed SecuritiesAsset Backed Certificates 2007-HE2

STATEMENT TO CERTIFICATEHOLDERSDistribution Date: Apr 25, 2018Distribution Date: Apr 25, 2018

STATEMENT TO CERTIFICATEHOLDERS




www.usbank.com/absPage 1 of 23

mailto:[email protected]




Determination Date: Apr 13, 2018 Accrual Periods: Begin End

Record Date - Libor Certificates Apr 24, 2018 Libor Certificates Mar 26, 2018 Apr 24, 2018

Record Date- Other Certificates Mar 30, 2018 Other Certificates Mar 01, 2018 Mar 31, 2018


STATEMENT TO CERTIFICATEHOLDERSDistribution Date: Apr 25, 2018

Interest Detail:

Interest Allocation of Deferred Total

Formula Accrued @ Net PPIS & Basis Risk Basis Risk Basis Risk Amount Interest CarryforwardClass Rate PT Rate (1) Relief Act Paid Unpaid Paid Paid (2) Interest

1-A 2.07650% 191,761.81 0.00 0.00 0.00 0.00 0.00 191,761.81 0.00

2-A-1 1.97150% 50,007.68 0.00 0.00 0.00 0.00 0.00 50,007.68 0.00

2-A-2 2.09150% 180,964.57 0.00 0.00 0.00 0.00 0.00 180,964.57 0.00

2-A-3 2.20150% 23,351.82 0.00 0.00 0.00 0.00 0.00 23,351.82 0.00

M-1 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-2 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-3 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-4 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-5 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-6 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-7 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-8 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

M-9 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

(1) Includes interest shortfalls from previous payments dates plus interest thereon

(2) Includes Deferred Amounts

Next Index: 1.89711%Applied Loss Detail:

Begin Deferred Deferred Current Outstanding NextDeferred Amounts Amount Deferred Deferred Class Rate

Class Amount Recovered Paid Amount Amount 1-A 2.10211%

M-1 31,349,000.00 0.00 0.00 0.00 31,349,000.00 2-A-1 1.99711%

M-2 29,721,000.00 0.00 0.00 0.00 29,721,000.00 2-A-2 2.11711%

M-3 17,507,000.00 0.00 0.00 0.00 17,507,000.00 2-A-3 2.22711%

M-4 15,064,000.00 0.00 0.00 0.00 15,064,000.00 M-1 N/A

M-5 15,064,000.00 0.00 0.00 0.00 15,064,000.00 M-2 N/A

M-6 13,028,000.00 0.00 0.00 0.00 13,028,000.00 M-3 N/A

M-7 13,028,000.00 0.00 0.00 0.00 13,028,000.00 M-4 N/A

M-8 11,400,000.00 0.00 0.00 0.00 11,400,000.00 M-5 N/A

M-9 10,993,000.00 0.00 0.00 0.00 10,993,000.00 M-6 N/A

M-7 N/A

M-8 N/A

M-9 N/A









Supplemental Interest Trust (Swap Account): Miscellaneous:

Beginning Balance 0.00 Cumulative Recoveries 3,766,345.50

Deposits: Investment Income 0.00 Certificate Account Shortfalls 0.00

Deposits: Net Swap Payments to Trust 0.00 Hamp investor incentive, cost share, and depreciation funds 59,487.64

Deposits: Swap Termination Payments to Trust 0.00 PP Charges 0.00

Deposits: remaining amounts from Waterfall 0.00 Assigned PP Charges 0.00

Deposits: excess funds from Basis Risk Reserve Fund 0.00 Servicer PP Charges 0.00

Deposits / Withdrawal: Net Swap Payments to Counterparty from waterfall 0.00

Deposits / Withdrawal: Swap Termination Payments to Counterparty from waterfall 0.00

Withdrawal: to cover interest shortfalls 0.00 Reconciliation:

Withdrawal: as principal to maintain Target OC 0.00 Available funds (A):

Withdrawal: to cover Deferred Amounts 0.00 Servicer remittance 1,790,041.20

Withdrawal: to cover Basis Risk Shortfalls 0.00 Net Funds from Basis Risk account 0.00

Withdrawal : to C, remaining amounts 0.00 Swap Payments to Trust from Swap Counterparty 0.00

Ending Balance 0.00 Investment Income from Basis Risk Account 0.00

Investment Income from Swap Account 0.00

Basis Risk Reserve Fund: 1,790,041.20

Beginning Balance 1,000.00

Deposits: Investment Income 0.00

Deposits: from waterfall 0.00

Withdrawal: Basis Risk Shortfalls 0.00 Distributions (B):

Withdrawal: to the Swap Account 0.00 Trustee Fee 134.18

Ending Balance 1,000.00 Payments to Counterparty from Swap Trust 0.00

Total interest distributed 446,085.88

Advances: Total principal distributed 1,343,046.08

Current Advances Not Provided Net Deposits to Basis Risk account 0.00

Outstanding Advances 6,713,433.71 Extraordinary Trust Fund Expenses 775.06

1,790,041.20

Current Servicer Advances Not Provided

Outstanding Servicer Advances Not Provided (A) - (B): 0.00

Accrued and Unpaid Trust Expenses 0.00

ACCOUNT ACTIVITY









Trigger Event: Stepdown Date:

Relevant information: Relevant information:

A) Current Balance of Loans 60+ days delinq, Foreclosures and REOs 39,542,099.92 Credit Enhancement Percentage 0.00000%

B) Beg Collateral Balance 161,025,707.35 Credit Enhancement Percentage for purposes of Stepdown 0.00000%

C) Current Delinquency Rate A/B 24.55639%

D) 33.75% of the Credit Enhancement Percentage 0.00000% The earlier of:

1) First payment date when Seniors are reduced to zero. NO

2) later of (x) March 2010 YES

E) Cumulative Realized Losses (includes Forgiven Principal) 421,025,760.96 (y) Date when Senior Enhancement % >= 47.30% NO

F) Cut-off Collateral Balance 814,263,307.43 NO

G) Cumulative Loss % ( E / F ) 51.70634%

H) Applicable Cumulative Loss Limit % (NA until March 2009) 8.95000% Excess interest distributions:

Excess available interest (A): 212,819.65

1) as additional principal to certificates 212,819.65

2) Deferred Amounts 0.00

A Trigger Event will occur if either (A) or (B) is True: 3) Required Basis Risk Reserve Deposit to BRRF 0.00

A) Current Delinq % > Limit ( C > D) YES 4) To Class P 0.00

B) Cumulative Loss % exceeds applicable limit (G > H). YES 5) to Swap Account 0.00

YES 6) Remaining Amounts to R 0.00

(B): 212,819.65

(A)-(B): 0.00

Net Funds Cap:

Pool 1 Net Funds Cap 4.24956%

Pool 2 Net Funds Cap 3.80571%

Subordinate Net Funds Cap 0.00000%

Overcollateralization:

Overcollateralization Amount 0.00

Overcollateralization Target Amount 35,420,453.87

Overcollateralization Deficiency Amount 35,420,453.87

Overcollateralization Release Amount 0.00

Excess Overcollateralization Amount 0.00

CREDIT ENHANCEMENT AND TRIGGERS









OTHER REPORTING ITEMS

GROUP 1 GROUP 2 TOTALRealized Losses incurred during the related Due Period 399,366.14 345,070.68 744,436.82Cumulative Realized Losses since Cut-Off Date 178,354,813.42 242,670,947.54 421,025,760.96

Gross Subsequent Recoveries Current CumulativeAggregate Not Provided Not Provided

Loan Group 1 Not Provided Not ProvidedLoan Group 2 Not Provided Not Provided

Subsequent Recoveries Current CumulativeAggregate 0.00 3,766,345.50

Loan Group 1 0.00 1,609,713.67Loan Group 2 0.00 2,156,631.83

Swap Information:

Supplemental Interest TrustSwap Payment 0.00Net Swap Payment 0.00Swap Termination Payment 0.00Unpaid Swap & Termination Payment 0.00

Swap CounterpartyCounterparty Payment 0.00Net Counterparty Payment 0.00

Swap Termination Payment 0.00Unpaid Swap & Termination Payment 0.00

Group 1Swap Payment 0.00Net Swap Payment 0.00Swap Termination Payment 0.00

Group 2Swap Payment 0.00Net Swap Payment 0.00Swap Termination Payment 0.00








COLLATERAL / REMITTANCE SUMMARY - GROUP



TOTAL Group 1 Group 2

POOL BALANCE INFORMATION:

Beginning Balance

Less: Principal Remittance

Plus: Negative Amortization

Plus: Draws (If Applicable)

Less: Net Realized Losses

Ending Balance

BLANK

PRINCIPAL REMITTANCE:

Scheduled Principal

Prepayments

Curtailments

Net Liquidation Proceeds

Repurchase Principal

Total Principal Remittance (A)

BLANK

INTEREST REMITTANCE:

Gross Interest

Less: Total Retained Fees

Less: Deferred Interest

Less: Relief Act Interest Shortfall

Less: Net Prepayment Interest Shortfall

Less: Net Nonrecoverable Advances

Less: Interest Loss

Net Interest Remittance From Servicer(s) (B)

BLANK

Prepayment Premiums (C)

Other Funds (D)

BLANK

REMITTANCE TO TRUST (A+B+C+D):

BLANK

OTHER INFORMATION:

Beginning Loan Count

Ending Loan Count

Ending Pool Factor

BLANK

Weighted Average Coupon

Weighted Average Net Coupon

Weighted Average Maximum Net Coupon

BLANK

Liquidated Loans - Balance

Negative Amortization - Count

Negative Amortization - Balance

Substitution In Loans

Substitution Out Loans

Substitution Adjustment - Principal

Loans w/ Prepayment Penalties - Balance

Loans w/ Prepayment Penalties - Count

Repurchase Loans - Count

Subsequent Recoveries

BLANK

NON-RETAINED FEES:

Excess Servicing Fee

BLANK

RETAINED FEES:

Servicing Fee

LPMI

Special Servicing Fee

Additional Master Servicing Fee

Backup Servicing Fee

Supplemental Insurance Fee

Retained Interest

0.00

161,025,707.35

1,130,226.43

0.00

0.00

744,436.82

159,151,044.10

0.00

0.00

232,438.35

754,578.83

-369,278.22

512,487.47

0.00

1,130,226.43

0.00

0.00

514,595.59

60,575.58

0.00

0.00

0.00

-146,307.12

0.00

600,327.13

0.00

0.00

59,487.64

0.00

1,790,041.20

0.00

0.00

939

930

0.1954540290

0.00

4.53521%

4.03421%

12.55929%

0.00

1,070,921.65

0

0.00

0.00

0.00

0.00

0.00

0

0

0.00

0.00

0.00

0.00

0.00

0.00

60,575.58

0.00

0.00

0.00

0.00

0.00

0.00

0.00

82,901,552.06

729,488.49

0.00

0.00

399,366.14

81,772,697.43

0.00

0.00

123,411.29

303,233.74

-303.23

303,146.69

0.00

729,488.49

0.00

0.00

284,619.84

31,273.06

0.00

0.00

0.00

115,511.33

0.00

137,835.45

0.00

0.00

32,052.31

0.00

899,376.25

0.00

0.00

599

594

0.2180880064

0.00

4.75056%

4.24956%

12.34535%

0.00

861,580.87

0

0.00

0.00

0.00

0.00

0.00

0

0

0.00

0.00

0.00

0.00

0.00

0.00

31,273.06

0.00

0.00

0.00

0.00

0.00

0.00

0.00

78,124,155.29

400,737.94

0.00

0.00

345,070.68

77,378,346.67

0.00

0.00

109,027.06

451,345.09

-368,974.99

209,340.78

0.00

400,737.94

0.00

0.00

229,975.75

29,302.52

0.00

0.00

0.00

-261,818.45

0.00

462,491.68

0.00

0.00

27,435.33

0.00

890,664.95

0.00

0.00

340

336

0.1761358681

0.00

4.30671%

3.80571%

12.78632%

0.00

209,340.78

0

0.00

0.00

0.00

0.00

0.00

0

0

0.00

0.00

0.00

0.00

0.00

0.00

29,302.52

0.00

0.00

0.00

0.00

0.00

0.00





DELINQUENCY SUMMARY REPORT



Total Group 1 Group 2

Total Current: Count

Sched Balance

Actual Balance

30-59 Days: Count

Sched Balance

Actual Balance

60-89 Days: Count

Sched Balance

Actual Balance

90-119 Days: Count

Sched Balance

Actual Balance

120+ Days: Count

Sched Balance

Actual Balance

718114,040,275.61130,065,975.57

335,606,434.647,179,793.55

131,897,771.382,418,676.59

132,283,055.452,639,360.49

15335,323,507.0242,713,017.06

46461,734,387.7368,778,318.46

182,628,443.553,300,697.99

9909,587.81

1,278,618.479

840,943.021,021,226.47

9415,659,335.3218,805,488.24

25452,305,887.8861,287,657.11

152,977,991.093,879,095.56

4988,183.57

1,140,058.124

1,442,112.431,618,134.02

5919,664,171.7023,907,528.82

Delinquent Current: Count

Sched Balance

Actual Balance

30-59 Days: Count

Sched Balance

Actual Balance

60-89 Days: Count

Sched Balance

Actual Balance

90-119 Days: Count

Sched Balance

Actual Balance

120+ Days: Count

Sched Balance

Actual Balance

705

111,471,087.02

127,328,867.24

31

5,104,095.64

6,676,772.68

12

1,858,966.38

2,379,554.52

13

2,283,055.45

2,639,360.49

38

7,085,184.92

8,717,706.75

457

60,789,068.85

67,828,472.82

18

2,628,443.55

3,300,697.99

8

870,782.81

1,239,496.40

9

840,943.02

1,021,226.47

21

2,409,600.58

3,134,056.15

248

50,682,018.17

59,500,394.42

13

2,475,652.09

3,376,074.69

4

988,183.57

1,140,058.12

4

1,442,112.43

1,618,134.02

17

4,675,584.34

5,583,650.60

Bankruptcy Current: Count

Sched Balance

Actual Balance

30-59 Days: Count

Sched Balance

Actual Balance

60-89 Days: Count

Sched Balance

Actual Balance

90-119 Days: Count

Sched Balance

Actual Balance

120+ Days: Count

Sched Balance

Actual Balance

13

2,569,188.59

2,737,108.33

2

502,339.00

503,020.87

1

38,805.00

39,122.07

0

0.00

0.00

21

3,390,061.31

4,098,164.12

7

945,318.88

949,845.64

0

0.00

0.00

1

38,805.00

39,122.07

0

0.00

0.00

15

2,434,565.81

2,941,867.86

6

1,623,869.71

1,787,262.69

2

502,339.00

503,020.87

0

0.00

0.00

0

0.00

0.00

6

955,495.50

1,156,296.26

GROUP:





DELINQUENCY SUMMARY REPORT



Total Group 1 Group 2

Foreclosure Current: Count

Sched Balance

Actual Balance

30-59 Days: Count

Sched Balance

Actual Balance

60-89 Days: Count

Sched Balance

Actual Balance

90-119 Days: Count

Sched Balance

Actual Balance

120+ Days: Count

Sched Balance

Actual Balance

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

75

20,528,304.69

24,846,046.81

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

45

8,402,261.20

9,943,178.57

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

30

12,126,043.49

14,902,868.24

REO Current: Count

Sched Balance

Actual Balance

30-59 Days: Count

Sched Balance

Actual Balance

60-89 Days: Count

Sched Balance

Actual Balance

90-119 Days: Count

Sched Balance

Actual Balance

120+ Days: Count

Sched Balance

Actual Balance

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

19

4,319,956.10

5,051,099.38

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

13

2,412,907.73

2,786,385.66

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

0

0.00

0.00

6

1,907,048.37

2,264,713.72





MORTGAGE LOAN CHARACTERISTICS




Count Balance % Count Balance % Count Balance %

0K to 99.99K 359 21,048,562.05 13.23% 253 15,334,676.94 18.75% 106 5,713,885.11 7.38%

100K to 199.99K 287 41,048,978.85 25.79% 212 29,689,002.08 36.31% 75 11,359,976.77 14.68%

200K to 299.99K 142 35,411,285.98 22.25% 90 22,461,973.16 27.47% 52 12,949,312.82 16.74%

300K to 399.99K 78 27,319,065.87 17.17% 32 11,124,606.89 13.60% 46 16,194,458.98 20.93%

400K to 499.99K 31 13,963,053.47 8.77% 6 2,637,988.62 3.23% 25 11,325,064.85 14.64%

500K to 599.99K 21 11,185,725.48 7.03% 1 524,449.74 0.64% 20 10,661,275.74 13.78%

600K to 699.99K 4 2,562,774.58 1.61% 0 0.00 0.00% 4 2,562,774.58 3.31%

700K to 799.99K 6 4,397,285.52 2.76% 0 0.00 0.00% 6 4,397,285.52 5.68%

800K to 899.99K 1 802,829.67 0.50% 0 0.00 0.00% 1 802,829.67 1.04%

1400K to 1499.99K 1 1,411,482.63 0.89% 0 0.00 0.00% 1 1,411,482.63 1.82%

Total 930 159,151,044.10 100.00% 594 81,772,697.43 100.00% 336 77,378,346.67 100.00%

Remaining Principal Balance

Balance

0.00M

4.00M

8.00M

12.00M

16.00M

20.00M

24.00M

28.00M

32.00M

Group 1 Group 2

0K to 99.99K 100K to 199.99K 200K to 299.99K 300K to 399.99K 400K to 499.99K 500K to 599.99K 600K to 699.99K 700K to 799.99K

800K to 899.99K 1400K to 1499.99K

Ba

lan

ce









Count Balance ($) % Count Balance ($) % Count Balance ($) %

1.00% - 1.49% 6 202,269.05 0.13% 3 71,711.81 0.09% 3 130,557.24 0.17%

2.00% - 2.49% 142 31,199,472.06 19.60% 79 12,931,410.04 15.81% 63 18,268,062.02 23.61%

2.50% - 2.99% 7 1,419,798.86 0.89% 6 1,236,849.17 1.51% 1 182,949.69 0.24%

3.00% - 3.49% 144 30,288,417.22 19.03% 84 14,035,439.33 17.16% 60 16,252,977.89 21.00%

3.50% - 3.99% 53 9,267,965.02 5.82% 32 4,232,962.97 5.18% 21 5,035,002.05 6.51%

4.00% - 4.49% 94 17,452,795.85 10.97% 63 9,985,200.25 12.21% 31 7,467,595.60 9.65%

4.50% - 4.99% 61 11,000,970.70 6.91% 37 4,759,551.59 5.82% 24 6,241,419.11 8.07%

5.00% - 5.49% 97 18,475,360.85 11.61% 64 10,156,157.39 12.42% 33 8,319,203.46 10.75%

5.50% - 5.99% 27 3,978,272.91 2.50% 22 2,825,109.76 3.45% 5 1,153,163.15 1.49%

6.00% - 6.49% 30 5,102,929.16 3.21% 19 3,107,771.00 3.80% 11 1,995,158.16 2.58%

6.50% - 6.99% 33 4,931,201.35 3.10% 26 3,717,150.07 4.55% 7 1,214,051.28 1.57%

7.00% - 7.49% 27 4,160,756.60 2.61% 21 2,920,861.96 3.57% 6 1,239,894.64 1.60%

7.50% - 7.99% 35 4,543,770.29 2.86% 30 3,324,888.10 4.07% 5 1,218,882.19 1.58%

8.00% - 8.49% 44 5,146,644.03 3.23% 31 2,378,107.49 2.91% 13 2,768,536.54 3.58%

8.50% - 8.99% 41 5,263,439.10 3.31% 34 3,383,661.88 4.14% 7 1,879,777.22 2.43%

9.00% - 9.49% 18 2,281,750.33 1.43% 11 627,863.55 0.77% 7 1,653,886.78 2.14%

9.50% - 9.99% 20 2,478,410.22 1.56% 9 911,054.39 1.11% 11 1,567,355.83 2.03%

10.00% - 10.49% 14 858,914.03 0.54% 8 569,659.06 0.70% 6 289,254.97 0.37%

10.50% - 10.99% 10 450,074.02 0.28% 8 397,425.27 0.49% 2 52,648.75 0.07%

11.00% - 11.49% 6 167,740.86 0.11% 1 12,660.37 0.02% 5 155,080.49 0.20%

11.50% - 11.99% 4 93,078.55 0.06% 2 61,939.01 0.08% 2 31,139.54 0.04%

12.00% - 12.49% 6 187,949.27 0.12% 3 97,866.89 0.12% 3 90,082.38 0.12%

12.50% - 12.99% 8 151,443.62 0.10% 1 27,396.08 0.03% 7 124,047.54 0.16%

13.00% - 13.49% 3 47,620.15 0.03% 0 0.00 0.00% 3 47,620.15 0.06%

Total 930 159,151,044.10 100.00% 594 81,772,697.43 100.00% 336 77,378,346.67 100.00%

Gross Rate

Gross Rate

Group 1 Weighted Average Rate: 4.74%

Group 2 Weighted Average Rate: 4.30%



Low Rise Condo 49 8,047,172.56 5.06% 33 4,813,787.29 5.89% 16 3,233,385.27 4.18%

Multifamily 71 19,009,854.62 11.94% 42 9,721,813.40 11.89% 29 9,288,041.22 12.00%

Planned Unit Development 123 22,093,779.42 13.88% 69 9,267,522.60 11.33% 54 12,826,256.82 16.58%

Single Family 687 110,000,237.50 69.12% 450 57,969,574.14 70.89% 237 52,030,663.36 67.24%

Total 930 159,151,044.10 100.00% 594 81,772,697.43 100.00% 336 77,378,346.67 100.00%

Property Type

Type



2007 930 159,151,044.10 100.00% 594 81,772,697.43 100.00% 336 77,378,346.67 100.00%

Total 930 159,151,044.10 100.00% 594 81,772,697.43 100.00% 336 77,378,346.67 100.00%

Year of First Payment Date

Year










25 - 48 19 450,674.66 0.28% 8 215,733.58 0.26% 11 234,941.08 0.30%

97 - 120 2 159,202.14 0.10% 2 159,202.14 0.19% 0 0.00 0.00%

145 - 168 1 376,828.61 0.24% 1 376,828.61 0.46% 0 0.00 0.00%

217 - 240 908 158,164,338.69 99.38% 583 81,020,933.10 99.08% 325 77,143,405.59 99.70%

Total 930 159,151,044.10 100.00% 594 81,772,697.43 100.00% 336 77,378,346.67 100.00%

Remaining Term to Maturity

Month

Group 1 Weighted Average Remaining Months: 222

Group 2 Weighted Average Remaining Months: 223










ALABAMA 1 169,049.36 0.11% 1 169,049.36 0.21% 0 0.00 0.00%

ARIZONA 18 2,312,882.00 1.45% 13 1,703,452.94 2.08% 5 609,429.06 0.79%

ARKANSAS 4 197,505.14 0.12% 3 115,696.05 0.14% 1 81,809.09 0.11%

CALIFORNIA 140 41,520,037.74 26.09% 54 12,610,235.00 15.42% 86 28,909,802.74 37.36%

COLORADO 24 3,462,301.31 2.18% 20 2,837,700.85 3.47% 4 624,600.46 0.81%

CONNECTICUT 7 963,694.80 0.61% 5 725,614.50 0.89% 2 238,080.30 0.31%

DISTRICT OF COLUMBIA 2 223,748.85 0.14% 2 223,748.85 0.27% 0 0.00 0.00%

FLORIDA 108 17,341,420.31 10.90% 60 8,386,267.87 10.26% 48 8,955,152.44 11.57%

GEORGIA 17 1,985,932.32 1.25% 10 1,216,552.89 1.49% 7 769,379.43 0.99%

HAWAII 3 964,488.50 0.61% 0 0.00 0.00% 3 964,488.50 1.25%

ILLINOIS 27 3,189,079.11 2.00% 21 2,602,154.84 3.18% 6 586,924.27 0.76%

INDIANA 4 343,672.67 0.22% 3 307,846.87 0.38% 1 35,825.80 0.05%

IOWA 1 83,240.43 0.05% 1 83,240.43 0.10% 0 0.00 0.00%

KANSAS 5 436,521.99 0.27% 4 351,984.82 0.43% 1 84,537.17 0.11%

KENTUCKY 9 800,781.07 0.50% 5 511,763.44 0.63% 4 289,017.63 0.37%

LOUISIANA 14 1,244,320.44 0.78% 11 949,232.04 1.16% 3 295,088.40 0.38%

MAINE 4 534,598.71 0.34% 4 534,598.71 0.65% 0 0.00 0.00%

MARYLAND 38 6,786,909.86 4.26% 26 4,213,031.28 5.15% 12 2,573,878.58 3.33%

MASSACHUSETTS 41 10,381,575.15 6.52% 36 8,741,853.71 10.69% 5 1,639,721.44 2.12%

MICHIGAN 13 1,388,364.98 0.87% 12 1,301,058.36 1.59% 1 87,306.62 0.11%

MINNESOTA 4 363,979.20 0.23% 3 330,523.77 0.40% 1 33,455.43 0.04%

MISSISSIPPI 6 592,720.49 0.37% 4 427,090.37 0.52% 2 165,630.12 0.21%

MISSOURI 20 1,871,426.73 1.18% 18 1,338,451.42 1.64% 2 532,975.31 0.69%

MONTANA 1 368,909.20 0.23% 0 0.00 0.00% 1 368,909.20 0.48%

NEBRASKA 1 37,391.04 0.02% 0 0.00 0.00% 1 37,391.04 0.05%

NEVADA 20 3,869,541.41 2.43% 13 2,236,892.55 2.74% 7 1,632,648.86 2.11%

NEW HAMPSHIRE 2 562,683.00 0.35% 0 0.00 0.00% 2 562,683.00 0.73%

NEW JERSEY 32 8,033,413.02 5.05% 22 5,434,762.71 6.65% 10 2,598,650.31 3.36%

NEW MEXICO 3 485,716.93 0.31% 2 392,534.00 0.48% 1 93,182.93 0.12%

NEW YORK 67 20,655,730.43 12.98% 19 4,249,642.12 5.20% 48 16,406,088.31 21.20%

NORTH CAROLINA 22 1,729,519.42 1.09% 17 1,330,597.51 1.63% 5 398,921.91 0.52%

OHIO 38 2,636,264.06 1.66% 29 2,322,946.48 2.84% 9 313,317.58 0.40%

OKLAHOMA 12 904,339.35 0.57% 10 796,497.37 0.97% 2 107,841.98 0.14%

OREGON 5 1,027,808.45 0.65% 3 664,012.54 0.81% 2 363,795.91 0.47%

PENNSYLVANIA 40 3,456,414.99 2.17% 31 2,884,912.89 3.53% 9 571,502.10 0.74%

RHODE ISLAND 1 125,774.04 0.08% 1 125,774.04 0.15% 0 0.00 0.00%

SOUTH CAROLINA 11 835,928.78 0.53% 8 666,638.58 0.82% 3 169,290.20 0.22%

TENNESSEE 13 935,630.11 0.59% 10 652,466.84 0.80% 3 283,163.27 0.37%

TEXAS 109 9,496,132.91 5.97% 82 6,261,457.95 7.66% 27 3,234,674.96 4.18%

UTAH 8 797,498.94 0.50% 7 750,630.73 0.92% 1 46,868.21 0.06%

VERMONT 1 512,708.83 0.32% 0 0.00 0.00% 1 512,708.83 0.66%

VIRGINIA 16 2,815,100.48 1.77% 13 1,684,844.28 2.06% 3 1,130,256.20 1.46%

WASHINGTON 16 2,451,809.95 1.54% 10 1,487,616.67 1.82% 6 964,193.28 1.25%

WEST VIRGINIA 1 105,155.80 0.07% 0 0.00 0.00% 1 105,155.80 0.14%

WISCONSIN 1 149,321.80 0.09% 1 149,321.80 0.18% 0 0.00 0.00%

Total 930 159,151,044.10 100.00% 594 81,772,697.43 100.00% 336 77,378,346.67 100.00%

Geographic Distribution by State

State








0

2

4

6

8

10

12

14

16

CA

LIF

OR

NIA

MA

SS

AC

HU

SE

TT

S

FL

OR

IDA

TE

XA

S

NE

W J

ER

SE

Y

NE

W Y

OR

K

MA

RY

LA

ND

PE

NN

SY

LV

AN

IA

CO

LO

RA

DO

ILL

INO

IS

OH

IO

NE

VA

DA

AR

IZO

NA

VIR

GIN

IA

WA

SH

ING

TO

N

MIS

SO

UR

I

NO

RT

H C

AR

OL

INA

MIC

HIG

AN

GE

OR

GIA

LO

UIS

IAN

A

OK

LA

HO

MA

UT

AH

CO

NN

EC

TIC

UT

SO

UT

H C

AR

OL

INA

OR

EG

ON

TE

NN

ES

SE

E

MA

INE

KE

NT

UC

KY

MIS

SIS

SIP

PI

NE

W M

EX

ICO

KA

NS

AS

MIN

NE

SO

TA

IND

IAN

A

DIS

TR

ICT

OF

CO

LU

MB

IA

AL

AB

AM

A

WIS

CO

NS

IN

RH

OD

E IS

LA

ND

AR

KA

NS

AS

IOW

A

%

Collateral Balance Distribution by StateGROUP 1

0

5

10

15

20

25

30

35

40

CA

LIF

OR

NIA

NE

W Y

OR

K

FL

OR

IDA

TE

XA

S

NE

W J

ER

SE

Y

MA

RY

LA

ND

MA

SS

AC

HU

SE

TT

S

NE

VA

DA

VIR

GIN

IA

HA

WA

II

WA

SH

ING

TO

N

GE

OR

GIA

CO

LO

RA

DO

AR

IZO

NA

ILL

INO

IS

PE

NN

SY

LV

AN

IA

NE

W H

AM

PS

HIR

E

MIS

SO

UR

I

VE

RM

ON

T

NO

RT

H C

AR

OL

INA

MO

NT

AN

A

OR

EG

ON

OH

IO

LO

UIS

IAN

A

KE

NT

UC

KY

TE

NN

ES

SE

E

CO

NN

EC

TIC

UT

SO

UT

H C

AR

OL

INA

MIS

SIS

SIP

PI

OK

LA

HO

MA

WE

ST

VIR

GIN

IA

NE

W M

EX

ICO

MIC

HIG

AN

KA

NS

AS

AR

KA

NS

AS

UT

AH

NE

BR

AS

KA

IND

IAN

A

MIN

NE

SO

TA

%

Collateral Balance Distribution by StateGROUP 2





REO LOAN DETAIL REPORT



REO

Count All ($) % Count New ($) %

GROUP 1 13 2,412,907.73 55.85% 1 83,615.02 100.00%

GROUP 2 6 1,907,048.37 44.15% 0 0.00 0.00%

TOTAL: 19 4,319,956.10 100.00% 1 83,615.02 100.00%

GROUP 1

GROUP 2

GROUP 1 55.9%GROUP 2 44.1%

Total: 100.0%

GROUP 1

Loan Number Original Balance Ending Balance Rate % Next Due Date Orig Term New REO? Book Value State Lien Scheduled Principal REO Date Actual Ending Balance (UPB)

605597360 111,600.00 103,489.82 8.80% 07/01/2014 360 Not Available MI 1 0.00 Not Available 103,489.82

605600939 98,400.00 85,063.88 8.70% 11/01/2013 360 Not Available SC 1 152.78 Not Available 91,919.87

605601165 86,940.00 83,615.02 6.32% 08/01/2011 360 Yes Not Available TX 1 0.00 Not Available 85,593.04

605601685 280,000.00 264,145.27 5.39% 03/01/2010 360 Not Available NJ 1 0.00 Not Available 277,387.89

605601971 260,000.00 239,388.45 6.26% 05/01/2010 360 Not Available MD 1 0.00 Not Available 259,630.70

605653517 280,500.00 273,658.04 10.05% 04/01/2008 360 Not Available FL 1 0.00 Not Available 278,407.31

605676039 103,700.00 92,870.65 7.83% 11/01/2013 360 Not Available NY 1 0.00 Not Available 95,662.21

605676891 337,250.00 315,590.64 7.38% 05/01/2009 360 Not Available MA 1 0.00 Not Available 328,438.93

605677018 85,405.00 77,119.46 11.00% 03/01/2017 360 Not Available NC 1 105.44 Not Available 78,511.57





Total: 13 2,412,907.73 2,584,045.00

GROUP 2

Loan Number Original Balance Ending Balance Rate % Next Due Date Orig Term New REO? Book Value State Lien Scheduled Principal REO Date Actual Ending Balance (UPB)







Total: 6 1,907,048.37 2,076,800.00





PREPAYMENT & LIQUIDATION LOAN DETAIL REPORT



Count

Original

Balance Prepayment

Liquidation

Group

Begin Balance

GROUP 1 8 1,570,223.00 119,727.24 313,691.75 82,901,552.06

GROUP 2 7 2,263,069.00 66,544.61 209,035.81 78,124,155.29

TOTAL: 15 3,833,292.00 186,271.85 522,727.56

0.14%0.38%

99.48% 1

0.09%0.27%

99.65% 2

Prepayment Liquidation Beginning Balance

GROUP 1

Prepay

Penalty

Loss

Severit

Loan

Rate

Add'l Loss

Date

Paid Off

Date

Payoff DescriptionAdd'l LossLossLiquidation

Proceeds

Original

Balance

Beginning

Balance

Scheduled

Principal

Prepayments

Incl Curtail

Loan Num State Lien

605597304 216,000.00 181,739.18 -1,729.95 0.00 1,729.95 0.00 N/A 273.75 2.000% 0.950% 0.00 FL 1

605600714 46,750.00 42,680.20 0.00 -53.20 42,680.20 0.00 Liquidation 04/16/2018 53.20 9.089% 100.000% 0.00 PA 1

605600914 131,192.00 108,650.88 -4,866.36 0.00 4,866.36 0.00 Modification Loss 268.80 5.989% 4.480% 0.00 TX 1

605653481 160,000.00 42,348.51 -962.76 0.00 962.76 0.00 Modification Loss 179.65 8.550% 2.270% 0.00 FL 1

605676022 412,250.00 479,586.50 0.00 313,946.69 165,639.81 0.00 Liquidation 04/16/2018 0.00 5.000% 34.540% 0.00 NY 1

605676157 192,000.00 178,739.38 0.00 -201.74 178,739.38 0.00 Liquidation 04/16/2018 201.74 9.250% 100.000% 0.00 NJ 1

605678806 112,031.00 118,361.29 -4,747.68 0.00 4,747.68 0.00 Modification Loss 338.05 4.595% 4.010% 0.00 TX 1

605653506 300,000.00 132,485.66 132,033.99 0.00 0.00 0.00 Voluntary PIF 03/13/2018 451.67 4.125% 0.00 CA 1

Total: 8 1,570,223.00 1,284,591.60 1,766.86 119,727.24 313,691.75 399,366.14 0.00 0.00

GROUP 2

Prepay

Penalty

Loss

Severit

Loan

Rate

Add'l Loss

Date

Paid Off

Date

Payoff DescriptionAdd'l LossLossLiquidation

Proceeds

Original

Balance

Beginning

Balance

Scheduled

Principal

Prepayments

Incl Curtail

Loan Num State Lien

605600885 68,000.00 66,237.51 -239.04 0.00 717.02 0.00 Modification Loss 82.52 5.000% 1.080% 0.00 TX 1

605656184 420,750.00 209,340.78 0.00 209,035.81 0.00 0.00 Liquidation 04/16/2018 304.97 2.000% 0.000% 0.00 CA 1

605676761 596,000.00 618,871.64 -383,179.07 0.00 342,971.29 0.00 Modification Loss 704.56 3.875% 55.420% 0.00 FL 1

605735132 279,000.00 73,166.30 -1,382.37 0.00 1,382.37 0.00 N/A 118.76 3.000% 1.890% 0.00 FL 1

605675989 184,775.00 15,089.53 14,025.33 0.00 0.00 0.00 Voluntary PIF 03/16/2018 1,064.20 6.773% 0.00 TX 1

605728850 423,000.00 180,722.76 180,252.30 0.00 0.00 0.00 Voluntary PIF 03/29/2018 470.46 6.150% 0.00 CA 1

605735114 291,544.00 257,588.78 257,067.46 0.00 0.00 0.00 Voluntary PIF 03/12/2018 521.32 7.500% 0.00 CA 1

Total: 7 2,263,069.00 1,421,017.30 3,266.79 66,544.61 209,035.81 345,070.68 0.00 0.00





HOME AFFORDABLE MODIFICATION PROGRAM LOAN DETAIL REPORT



Loan

Number

Incentive

Termination

Date

Program

Participation

End Date

Deferred

Principal

Amount

Modified

Interest

Rate Cap

Deferred

Interest

Amount

Admin

Fees

Bonus

Incentive

Eligibility

House Price

Depreciation

Pay for

Performance

Pmt

Received

One-Time

Bonus

Incentive

Pmt

Monthly Pmt

Reduction

Cost Share

Amt

Principal

Reduction

Alternative

(PRA)

PRA

Incentive

Pmt

HAFA

Incentive

Pmt

Previously Reported HAMP Loans with Current Month Activity

(Static elements only reported for current period modifications)

Washington Mutual Bank, F

2,607.08 0.00 0.00 0.00 0.00

74.35 0.00 0.00 0.00 0.00605581203

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

0.00 0.00 0.00 0.00 165.00

0.00 0.00 0.00 0.00 55.00605597160

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,720.44 0.00 0.00 0.00 0.00

63.72 0.00 0.00 0.00 0.00605600734

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,209.60 0.00 0.00 0.00 0.00

89.60 0.00 0.00 0.00 0.00605600744

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

7,067.43 0.00 0.00 0.00 0.00

247.98 0.00 0.00 0.00 0.00605600766

CUMULATIVE

CURRENT 0.00

4,602.49

0.00

0.00

718.00 0.00 0.00 555.89 0.00

35.90 0.00 0.00 0.00 0.00605600783

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

480.40 0.00 0.00 2,846.80 0.00

48.04 0.00 0.00 0.00 0.00605601811

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

370.30 0.00 0.00 1,759.59 0.00

37.03 0.00 0.00 0.00 0.00605634799

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,308.45 0.00 0.00 0.00 430.00

59.25 0.00 0.00 0.00 0.00605634790

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

12,258.00 0.00 0.00 0.00 0.00

454.00 0.00 0.00 0.00 0.00605634816

CUMULATIVE

CURRENT 0.00

11,376.00

0.00

0.00

2,915.55 0.00 1,500.00 0.00 0.00

94.05 0.00 0.00 0.00 0.00605634818

CUMULATIVE

CURRENT 0.00

7,426.44

0.00

0.00

9,532.58 0.00 0.00 0.00 0.00

359.72 0.00 0.00 0.00 0.00605634837

CUMULATIVE

CURRENT 0.00

32,896.90

0.00

0.00

733.05 0.00 0.00 0.00 0.00

146.61 0.00 0.00 0.00 0.00605676050

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

11,195.52 0.00 0.00 0.00 0.00

233.24 0.00 0.00 0.00 0.00605676776

CUMULATIVE

CURRENT 0.00

19,776.01

0.00

0.00

749.36 0.00 0.00 0.00 0.00

44.08 0.00 0.00 0.00 0.00605600655

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

7,056.50 0.00 0.00 0.00 0.00

248.50 0.00 0.00 0.00 0.00605602301

CUMULATIVE

CURRENT 0.00

8,706.90

0.00

0.00

372.45 0.00 0.00-9.55 0.00

9.55 0.00 0.00 0.00 0.00605676754

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00








Loan

Number

Incentive

Termination

Date

Program

Participation

End Date

Deferred

Principal

Amount

Modified

Interest

Rate Cap

Deferred

Interest

Amount

Admin

Fees

Bonus

Incentive

Eligibility

House Price

Depreciation

Pay for

Performance

Pmt

Received

One-Time

Bonus

Incentive

Pmt

Monthly Pmt

Reduction

Cost Share

Amt

Principal

Reduction

Alternative

(PRA)

PRA

Incentive

Pmt

HAFA

Incentive

Pmt




10.00 0.00 0.00 6,156.29 400.00

0.50 0.00 0.00 0.00 0.00605676755

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

6,249.76 0.00 0.00-142.04 0.00

142.04 0.00 0.00 0.00 0.00605676037

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

10,342.80 0.00 0.00 0.00 0.00

344.76 0.00 0.00 0.00 0.00605676709

CUMULATIVE

CURRENT 0.00

10,688.09

0.00

0.00

12,141.06 0.00 0.00 8,859.78 0.00

136.72 0.00 0.00 0.00 0.00605581092

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,590.44 0.00 0.00 0.00 0.00

53.99 0.00 0.00 0.00 0.00605581098

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,632.56 0.00 0.00 0.00 0.00

38.24 0.00 0.00 0.00 0.00605677274

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,982.88 0.00 0.00 0.00 0.00

73.44 0.00 0.00 0.00 0.00605601171

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,132.72 0.00 0.00 0.00 0.00

80.48 0.00 0.00 0.00 0.00605601172

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,328.78 0.00 0.00 0.00 0.00

125.88 0.00 0.00 0.00 0.00605601178

CUMULATIVE

CURRENT 0.00

6,388.21

0.00

0.00

2,190.85 0.00 0.00-782.41 55.00

44.61 0.00 0.00 0.00 0.00605601163

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

4,593.79 0.00 0.00 0.00 0.00

199.73 0.00 0.00 0.00 0.00605601698

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

428.26 0.00 0.00 0.00 50.00

22.54 0.00 0.00 0.00 0.00605601725

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

5,529.83 0.00 0.00 0.00 0.00

219.10 0.00 0.00 0.00 0.00605602239

CUMULATIVE

CURRENT 0.00

16,412.82

0.00

0.00

547.40 0.00 0.00 0.00 0.00

54.74 0.00 0.00 0.00 0.00605676560

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

6,237.00 0.00 0.00 10,710.92 0.00

115.50 0.00 0.00 0.00 0.00605676602

CUMULATIVE

CURRENT 0.00

10,710.92

0.00

0.00

870.84 0.00 0.00 0.00 0.00

48.38 0.00 0.00 0.00 0.00605677207

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

14,404.26 0.00 0.00 0.00 0.00

14,404.26 0.00 0.00 0.00 0.00605677217

CUMULATIVE

CURRENT 8,819.65

8,819.65

0.00

0.00








Loan

Number

Incentive

Termination

Date

Program

Participation

End Date

Deferred

Principal

Amount

Modified

Interest

Rate Cap

Deferred

Interest

Amount

Admin

Fees

Bonus

Incentive

Eligibility

House Price

Depreciation

Pay for

Performance

Pmt

Received

One-Time

Bonus

Incentive

Pmt

Monthly Pmt

Reduction

Cost Share

Amt

Principal

Reduction

Alternative

(PRA)

PRA

Incentive

Pmt

HAFA

Incentive

Pmt




414.72 0.00 0.00 0.00 0.00

34.56 0.00 0.00 0.00 0.00605527484

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,644.23 0.00 0.00 0.00 0.00

40.72 0.00 0.00 0.00 0.00605597491

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

844.80 0.00 0.00 0.00 0.00

35.20 0.00 0.00 0.00 0.00605601112

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

951.72 0.00 0.00 0.00 0.00

43.26 0.00 0.00 0.00 0.00605581024

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

3,616.24 0.00 0.00 0.00 0.00

57.52 0.00 0.00 0.00 0.00605601659

CUMULATIVE

CURRENT 0.00

5,799.40

0.00

0.00

1,305.64 0.00 0.00 0.00 50.00

93.26 0.00 0.00 0.00 0.00605656202

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

4,018.50 0.00 0.00 0.00 50.00

152.86 0.00 0.00 0.00 0.00605676434

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,758.08 0.00 0.00 4,295.40 90.00

0.00 0.00 0.00 0.00 50.00605602148

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

926.28 0.00 0.00 0.00 50.00

77.19 0.00 0.00 0.00 0.00605656180

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

286.60 0.00 0.00 7.26 100.00

28.66 0.00 0.00 0.00 0.00605677103

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,931.80 0.00 0.00 9,903.07 0.00

193.18 0.00 0.00 0.00 0.00605677114

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

713.44 0.00 0.00 0.00 50.00

54.88 0.00 0.00 0.00 0.00605677130

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

11,022.63 0.00 0.00 0.00 0.00

432.26 0.00 0.00 0.00 0.00605677135

CUMULATIVE

CURRENT 0.00

25,992.57

0.00

0.00

1,003.59 0.00 0.00 0.00 0.00

143.37 0.00 0.00 0.00 0.00605601665

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,181.74 0.00 0.00 7,493.72 0.00

99.17 0.00 0.00 0.00 0.00605597425

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

198.40 0.00 0.00 0.00 325.00

24.80 0.00 0.00 0.00 0.00605601005

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,995.20 0.00 0.00 2,597.66 0.00

46.40 0.00 0.00 0.00 0.00605597450

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00








Loan

Number

Incentive

Termination

Date

Program

Participation

End Date

Deferred

Principal

Amount

Modified

Interest

Rate Cap

Deferred

Interest

Amount

Admin

Fees

Bonus

Incentive

Eligibility

House Price

Depreciation

Pay for

Performance

Pmt

Received

One-Time

Bonus

Incentive

Pmt

Monthly Pmt

Reduction

Cost Share

Amt

Principal

Reduction

Alternative

(PRA)

PRA

Incentive

Pmt

HAFA

Incentive

Pmt




903.80 0.00 0.00 0.00 0.00

47.90 0.00 0.00 0.00 0.00605601547

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

0.00 0.00 0.00 0.00 175.00

0.00 0.00 0.00 0.00 175.00605601565

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

234.57 0.00 0.00 0.00 0.00

33.51 0.00 0.00 0.00 0.00605602061

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

5,589.36 0.00 0.00 0.00 0.00

99.81 0.00 0.00 0.00 0.00605602064

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,384.40 0.00 0.00 0.00 0.00

39.74 0.00 0.00 0.00 0.00605656166

CUMULATIVE

CURRENT 0.00

12,123.40

0.00

0.00

5,796.19 0.00 0.00 0.00 0.00

86.87 0.00 0.00 0.00 0.00605676362

CUMULATIVE

CURRENT 0.00

5,634.02

0.00

0.00

5,012.39 0.00 0.00 8,576.12 0.00

161.69 0.00 0.00 0.00 0.00605677085

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,281.63 0.00 0.00 0.00 0.00

122.06 0.00 0.00 0.00 0.00605656141

CUMULATIVE

CURRENT 654.11

1,308.22

0.00

0.00

850.65 0.00 0.00 144.86 0.00

56.71 0.00 0.00 0.00 0.00605597374

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,549.25 0.00 0.00 4,486.30 0.00

101.97 0.00 0.00 0.00 0.00605597388

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

908.40 0.00 0.00 664.98 0.00

45.42 0.00 0.00 0.00 0.00605600945

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,191.08 0.00 1,500.00 0.00 175.00

108.28 0.00 0.00 0.00 0.00605601000

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

575.96 0.00 0.00 0.00 0.00

41.14 0.00 0.00 0.00 0.00605601477

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,785.60 0.00 0.00 0.00 0.00

99.20 0.00 0.00 0.00 0.00605601483

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

303.60 0.00 0.00 0.00 0.00

50.60 0.00 0.00 0.00 0.00605601504

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

3,242.88 0.00 0.00 6,192.70 0.00

90.08 0.00 0.00 0.00 0.00605656131

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

185.46 0.00 0.00 0.00 0.00

5.62 0.00 0.00 0.00 0.00605602000

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00








Loan

Number

Incentive

Termination

Date

Program

Participation

End Date

Deferred

Principal

Amount

Modified

Interest

Rate Cap

Deferred

Interest

Amount

Admin

Fees

Bonus

Incentive

Eligibility

House Price

Depreciation

Pay for

Performance

Pmt

Received

One-Time

Bonus

Incentive

Pmt

Monthly Pmt

Reduction

Cost Share

Amt

Principal

Reduction

Alternative

(PRA)

PRA

Incentive

Pmt

HAFA

Incentive

Pmt




2,672.80 0.00 0.00-66.82 0.00

66.82 0.00 0.00 0.00 0.00605602012

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,432.62 0.00 0.00 0.00 0.00

68.22 0.00 0.00 0.00 0.00605602013

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

4,439.90 0.00 0.00 960.00 225.00

60.19 0.00 0.00 0.00 225.00605653539

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,362.40 0.00 0.00 0.00 0.00

26.20 0.00 0.00 0.00 0.00605653573

CUMULATIVE

CURRENT 0.00

6,617.65

0.00

0.00

504.24 0.00 0.00 0.00 0.00

63.03 0.00 0.00 0.00 0.00605676937

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,729.29 0.00 0.00 0.00 0.00

116.14 0.00 0.00 0.00 0.00605677009

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

817.22 0.00 0.00 0.00 0.00

28.18 0.00 0.00 0.00 0.00605677010

CUMULATIVE

CURRENT 0.00

11,746.94

0.00

0.00

171.84 0.00 0.00 2,155.23 275.00

14.32 0.00 0.00 0.00 275.00605677607

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,557.80 0.00 0.00 3,815.01 0.00

77.89 0.00 0.00 0.00 0.00605597329

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

5,592.24 0.00 0.00 0.00 0.00

207.12 0.00 0.00 0.00 0.00605597350

CUMULATIVE

CURRENT 0.00

14,919.71

0.00

0.00

742.32 0.00 0.00 2,717.61 0.00

61.86 0.00 0.00 0.00 0.00605601397

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

0.00 0.00 0.00 0.00 175.00

0.00 0.00 0.00 0.00 175.00605600914

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

5,558.44 0.00 0.00 0.00 0.00

119.16 0.00 0.00 0.00 0.00605601446

CUMULATIVE

CURRENT 0.00

1,519.56

0.00

0.00

142.10 0.00 0.00 0.00 0.00

40.60 0.00 0.00 0.00 0.00605601457

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

451.50 0.00 0.00 0.00 0.00

90.30 0.00 0.00 0.00 0.00605601936

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

6,026.13 0.00 0.00 0.00 0.00

182.61 0.00 0.00 0.00 0.00605601954

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

6,215.88 0.00 0.00 17,215.70 0.00

188.36 0.00 0.00 0.00 0.00605653475

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00








Loan

Number

Incentive

Termination

Date

Program

Participation

End Date

Deferred

Principal

Amount

Modified

Interest

Rate Cap

Deferred

Interest

Amount

Admin

Fees

Bonus

Incentive

Eligibility

House Price

Depreciation

Pay for

Performance

Pmt

Received

One-Time

Bonus

Incentive

Pmt

Monthly Pmt

Reduction

Cost Share

Amt

Principal

Reduction

Alternative

(PRA)

PRA

Incentive

Pmt

HAFA

Incentive

Pmt




1,877.30 0.00 0.00 0.00 0.00

34.30 0.00 0.00 0.00 0.00605653483

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

14,312.64 0.00 0.00 0.00 0.00

158.04 0.00 0.00 0.00 0.00605676183

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

3,569.40 0.00 0.00 0.00 0.00

178.47 0.00 0.00 0.00 0.00605676889

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

12,813.36 0.00 0.00 0.00 0.00

441.84 0.00 0.00 0.00 0.00605677463

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

0.00 0.00 0.00 0.00 55.00

0.00 0.00 0.00 0.00 55.00605677526

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

790.02 0.00 0.00 1,925.71 0.00

75.24 0.00 0.00 1,925.71 0.00605597196

CUMULATIVE

CURRENT 0.00

1,925.71

0.00

0.00

3,183.60 0.00 0.00 0.00 0.00

113.70 0.00 0.00 0.00 0.00605600845

CUMULATIVE

CURRENT 0.00

3,715.37

0.00

0.00

3,487.40 0.00 0.00 0.00 175.00

0.00 0.00 0.00 0.00 175.00605676104

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

0.00 0.00 0.00 0.00 110.00

0.00 0.00 0.00 0.00 55.00605676117

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

3,142.70 0.00 0.00 0.00 0.00

142.85 0.00 0.00 0.00 0.00605677519

CUMULATIVE

CURRENT 0.00

23,912.44

0.00

0.00

2,108.34 0.00 0.00 6,278.40 0.00

117.13 0.00 0.00 0.00 0.00605676811

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

4,380.92 0.00 0.00 0.00 0.00

282.64 0.00 0.00 0.00 0.00605677414

CUMULATIVE

CURRENT 0.00

16,661.74

0.00

0.00

11,632.32 0.00 0.00 0.00 0.00

415.44 0.00 0.00 0.00 0.00605677984

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

7,488.52 0.00 0.00 0.00 0.00

288.02 0.00 0.00 0.00 0.00605677985

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

9,912.06 0.00 0.00-600.00 0.00

106.74 0.00 0.00 0.00 0.00605677989

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

6,524.22 0.00 0.00 0.00 0.00

110.58 0.00 0.00 0.00 0.00605678534

CUMULATIVE

CURRENT 0.00

6,004.47

0.00

0.00

13.20 0.00 0.00 20,960.58 0.00

0.66 0.00 0.00 10,480.29 0.00605679089

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00








Loan

Number

Incentive

Termination

Date

Program

Participation

End Date

Deferred

Principal

Amount

Modified

Interest

Rate Cap

Deferred

Interest

Amount

Admin

Fees

Bonus

Incentive

Eligibility

House Price

Depreciation

Pay for

Performance

Pmt

Received

One-Time

Bonus

Incentive

Pmt

Monthly Pmt

Reduction

Cost Share

Amt

Principal

Reduction

Alternative

(PRA)

PRA

Incentive

Pmt

HAFA

Incentive

Pmt




755.43 0.00 0.00 0.00 50.00

58.11 0.00 0.00 0.00 0.00605735123

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,387.82 0.00 0.00 0.00 0.00

93.64 0.00 0.00 0.00 0.00605678479

CUMULATIVE

CURRENT 0.00

21,135.27

0.00

0.00

3,248.98 0.00 0.00 0.00 0.00

232.07 0.00 0.00 0.00 0.00605677767

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

4,176.56 0.00 0.00 0.00 0.00

122.84 0.00 0.00 0.00 0.00605677834

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

4,177.95 0.00 0.00 6,563.97 275.00

96.34 0.00 0.00 0.00 0.00605677848

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

5,506.88 0.00 0.00 1,706.16 0.00

70.47 0.00 0.00 0.00 0.00605678358

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,399.22 0.00 0.00 0.00 0.00

88.86 0.00 0.00 0.00 0.00605677735

CUMULATIVE

CURRENT 0.00

4,840.00

0.00

0.00

634.92 0.00 0.00 0.00 0.00

24.42 0.00 0.00 0.00 0.00605677736

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

905.08 0.00 0.00 3,476.75 0.00

53.24 0.00 0.00 0.00 0.00605678302

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

8,058.80 0.00 0.00 0.00 530.00

124.34 0.00 0.00 0.00 0.00605678841

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

8,540.00 0.00 0.00 28,537.06 0.00

213.50 0.00 0.00 0.00 0.00605678860

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

13,461.35 0.00 0.00 0.00 0.00

143.21 0.00 0.00 0.00 0.00605728856

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,145.10 0.00 0.00 0.00 0.00

76.34 0.00 0.00 0.00 0.00605728860

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

3,112.50 0.00 0.00 14,692.97 0.00

207.50 0.00 0.00 0.00 0.00605678230

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

8,256.30 0.00 0.00 0.00 0.00

142.35 0.00 0.00 0.00 0.00605678244

CUMULATIVE

CURRENT 0.00

11,040.00

0.00

0.00

6,374.08 0.00 0.00 0.00 0.00

199.19 0.00 0.00 0.00 0.00605678252

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

9,455.39 0.00 0.00 0.00 0.00

408.74 0.00 0.00 0.00 0.00605678784

CUMULATIVE

CURRENT 0.00

24,365.64

0.00

0.00








Loan

Number

Incentive

Termination

Date

Program

Participation

End Date

Deferred

Principal

Amount

Modified

Interest

Rate Cap

Deferred

Interest

Amount

Admin

Fees

Bonus

Incentive

Eligibility

House Price

Depreciation

Pay for

Performance

Pmt

Received

One-Time

Bonus

Incentive

Pmt

Monthly Pmt

Reduction

Cost Share

Amt

Principal

Reduction

Alternative

(PRA)

PRA

Incentive

Pmt

HAFA

Incentive

Pmt




440.64 0.00 0.00 0.00 275.00

129.60 0.00 0.00 0.00 0.00605678142

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

2,805.60 0.00 0.00 0.00 0.00

140.28 0.00 0.00 0.00 0.00605678768

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

5,083.20 0.00 0.00 22,986.00 0.00

158.85 0.00 0.00 0.00 0.00605700877

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,659.80 0.00 0.00 0.00 0.00

82.99 0.00 0.00 0.00 0.00605678004

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

9,974.26 0.00 0.00 0.00 0.00

343.94 0.00 0.00 0.00 0.00605678608

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

6,702.57 0.00 0.00 20,421.64 0.00

319.17 0.00 0.00 10,210.82 0.00605735100

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

11,825.28 0.00 0.00 0.00 0.00

132.00 0.00 0.00 0.00 0.00605678266

CUMULATIVE

CURRENT 0.00

0.00

0.00

0.00

1,240.00

15,208.30

22,616.82

306,029.21

0.00

0.00

0.00

3,000.00

28,637.06

2,095,773.97 618,504.63

9,473.76

0.00

0.00

Total Cumulative

Total Current

Total Prior: 0.00 283,412.39 13,968.30 0.00 3,000.00 2,067,136.91 609,030.87




washington mutual asset backed securities asset-backed

Documents