cwabs, inc. cwabs asset-backed certificates trust 2007-3 asset-backed certificates ... · ·...

101 Barclay Street, 4 WestNew York, NY 10286

Officer: Michelle Penson212-815-3087

Associate: Steve Chrysanthis212-815-8318

CWABS, Inc.CWABS Asset-Backed Certificates Trust 2007-3

Asset-Backed Certificates, Series 2007-3

Distribution Date: 11/26/07

Certificateholder Monthly Distribution Summary

Class

1A2-A-12-A-22-A-32-A-4A-R

PC

Cusip

12668UAD312668UAE112668UAF812668UAG612668UAH412668UAC512668UAB712668UAA9

Class

Description

SeniorSeniorSeniorSeniorSeniorSenior

Prepay PenaltiesResidual

CertificateRateType

Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Fix-30/360Fix-30/360Fix-30/360

Beginning

Balance

219,618,969.31160,796,670.63

49,210,000.00101,830,000.00

29,661,000.000.00

100.00719,993,639.94

Pass Through

Rate (%)

5.0825004.9725005.0425005.0825005.1925000.0000000.0000000.000000

Principal

Distribution

4,382,091.543,047,027.61

0.000.000.000.000.000.00

Interest

Distribution

992,189.70710,721.28220,570.16460,045.31136,901.99

0.0036,892.76

1,203,776.58

Total

Distribution

5,374,281.243,757,748.90

220,570.16460,045.31136,901.99

0.0036,892.76

1,203,776.58

CurrentRealizedLosses

0.000.000.000.000.000.000.000.00

Ending

Balance

215,236,877.77157,749,643.02

49,210,000.00101,830,000.00

29,661,000.000.00

100.00712,564,520.79

CumulativeRealizedLosses

0.000.000.000.000.000.000.000.00

M-1M-2M-3M-4M-5M-6M-7M-8

12668UAJ012668UAK712668UAL512668UAM312668UAN112668UAP612668UAQ412668UAR2

JuniorJuniorJuniorJuniorJuniorJuniorJuniorJunior

Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360Var-Act/360

38,481,000.0033,909,000.0011,811,000.0012,573,000.0012,573,000.00

8,382,000.008,001,000.006,858,000.00

5.2725005.3725005.5525006.0225006.1725006.3725006.8709696.870969

0.000.000.000.000.000.000.000.00

180,347.62161,934.31

58,293.8567,307.4668,983.8647,479.3748,877.2241,894.76

180,347.62161,934.31

58,293.8567,307.4668,983.8647,479.3748,877.2241,894.76

0.000.000.000.000.000.000.000.00

38,481,000.0033,909,000.0011,811,000.0012,573,000.0012,573,000.00

8,382,000.008,001,000.006,858,000.00

0.000.000.000.000.000.000.000.00

Totals 693,704,739.94 7,429,119.15 4,436,216.23 11,865,335.39 0.00 686,275,620.79 0.00







Principal Distribution Detail

Class

1A2-A-12-A-22-A-32-A-4A-R

PC

Cusip


OriginalCertificateBalance

237,450,000.00184,972,000.00

49,210,000.00101,830,000.00

29,661,000.00100.00100.00

762,000,000.00

BeginningCertificateBalance

219,618,969.31160,796,670.63

49,210,000.00101,830,000.00

29,661,000.000.00

100.00719,993,639.94

NetPrincipal

Distribution

4,382,091.543,047,027.61

0.000.000.000.000.000.00

CurrentRealizedLosses

0.000.000.000.000.000.000.000.00

EndingCertificateBalance

215,236,877.77157,749,643.02

49,210,000.00101,830,000.00

29,661,000.000.00

100.00712,564,520.79

EndingCertificate

Factor

0.9064513700.8528298501.0000000001.0000000001.0000000000.0000000001.0000000000.935124043

M-1M-2M-3M-4M-5M-6M-7M-8


38,481,000.0033,909,000.0011,811,000.0012,573,000.0012,573,000.00

8,382,000.008,001,000.006,858,000.00

38,481,000.0033,909,000.0011,811,000.0012,573,000.0012,573,000.00

8,382,000.008,001,000.006,858,000.00

0.000.000.000.000.000.000.000.00

0.000.000.000.000.000.000.000.00

38,481,000.0033,909,000.0011,811,000.0012,573,000.0012,573,000.00

8,382,000.008,001,000.006,858,000.00

1.0000000001.0000000001.0000000001.0000000001.0000000001.0000000001.0000000001.000000000

Totals 735,711,200.00 693,704,739.94 7,429,119.15 0.00 686,275,620.79







Interest Distribution Detail

Class

1A2-A-12-A-22-A-32-A-4A-R

PC


219,618,969.31160,796,670.63

49,210,000.00101,830,000.00

29,661,000.000.00

100.00719,993,639.94

Pass Through

Rate (%)

5.0825004.9725005.0425005.0825005.1925000.0000000.0000000.000000

Effective

Coupon (%)

5.0825004.9725005.0425005.0825005.1925000.000000

442713.1200002.006312

CurrentInterest

992,189.70710,721.28220,570.16460,045.31136,901.99

0.000.000.00

InterestCarryforward

Amount

0.000.000.000.000.000.000.000.00

TotalInterest

Due

992,189.70710,721.28220,570.16460,045.31136,901.99

0.000.000.00

Net RateCarryover

Paid

0.000.000.000.000.000.000.000.00

NetInterest

Shortfall

0.000.000.000.000.000.000.000.00

Interest

Paid

992,189.70710,721.28220,570.16460,045.31136,901.99

0.0036,892.76

1,203,776.58

InterestCarryforward

After Dist.

0.000.000.000.000.000.000.000.00

Net RateCarryoverAfter Dist.

0.000.000.000.000.000.000.000.00

M-1M-2M-3M-4M-5M-6M-7M-8

38,481,000.0033,909,000.0011,811,000.0012,573,000.0012,573,000.00

8,382,000.008,001,000.006,858,000.00

5.2725005.3725005.5525006.0225006.1725006.3725006.8709696.870969

5.2725005.3725005.5525006.0225006.1725006.3725006.8725006.872500

180,347.62161,934.31

58,293.8567,307.4668,983.8647,479.3748,866.3341,885.43

0.000.000.000.000.000.000.000.00

180,347.62161,934.31

58,293.8567,307.4668,983.8647,479.3748,866.3341,885.43

0.000.000.000.000.000.00

10.899.33

0.000.000.000.000.000.000.000.00

180,347.62161,934.31

58,293.8567,307.4668,983.8647,479.3748,877.2241,894.76

0.000.000.000.000.000.000.000.00

0.000.000.000.000.000.000.000.00

Totals 693,704,739.94 3,195,526.67 0.00 3,195,526.67 20.22 0.00 4,436,216.23 0.00 0.00







Current Payment InformationFactors per $1,000

Class

1A2-A-12-A-22-A-32-A-4A-R

PC

Cusip


OriginalCertificateBalance

237,450,000.00184,972,000.00

49,210,000.00101,830,000.00

29,661,000.00100.00100.00

762,000,000.00


924.906166826869.302762727

1,000.0000000001,000.0000000001,000.000000000

0.0000000001,000.000000000

944.873543228

Principal

Distribution

18.45479696216.472912719

0.0000000000.0000000000.0000000000.0000000000.0000000000.000000000

Interest

Distribution

4.1785205273.8423182114.4822222224.5177777784.6155555560.000000000

368,927.6000000001.579759285

EndingCertificateBalance

906.451369864852.829850008

1,000.0000000001,000.0000000001,000.000000000

0.0000000001,000.000000000

935.124043031

Pass Through

Rate (%)

5.0825004.9725005.0425005.0825005.1925000.0000000.0000000.000000

M-1M-2M-3M-4M-5M-6M-7M-8


38,481,000.0033,909,000.0011,811,000.0012,573,000.0012,573,000.00

8,382,000.008,001,000.006,858,000.00

1,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.000000000

0.0000000000.0000000000.0000000000.0000000000.0000000000.0000000000.0000000000.000000000

4.6866666674.7755555564.9355555565.3533333335.4866666675.6644444446.1088888896.108888889

1,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.0000000001,000.000000000

5.2725005.3725005.5525006.0225006.1725006.3725006.8709696.870969

Totals 735,711,200.00 942.903601223 10.097874207 6.029833758 932.805727016






Pool Level Data Distribution DateCut-off DateRecord DateDetermination DateLIBOR Determination DateAccrual Period 30/360

Number of Days in 30/360 Accrual Period

Accrual Period Actual Days

Number of Days in Actual Accrual Period

BeginEnd

BeginEnd

11/26/0703/01/0710/31/0711/15/0710/23/0710/01/0711/01/07

30

10/25/0711/26/07

32

Prefunding Detail

Target Funding BalanceInitial Funded BalanceSupplemental Loan Deposit from Prefunding Account

Group I Group II Total300,000,000.00299,995,841.59

4,158.41

462,000,000.00461,997,560.09

2,439.91

762,000,000.00761,993,401.68

6,598.32

Collateral Detail

Original Mortgage Loan Details

Original Aggregate Loan CountOriginal Stated Principal BalanceOriginal Weighted Average Mortgage RateOriginal Weighted Average Net Mortgage RateOriginal Weighted Average Remaining Term

Group I Group II Total

1,680300,000,000.00

8.25154%7.74254%

394

1,918462,000,000.00

8.30559%7.79659%

380

3,598762,000,000.00

Current Mortgage Loan Details

Beginning Aggregate Loan CountLoans Paid Off or otherwise removed pursuant to the PSAEnding Aggregate Loan Count

Group I Group II Total1,586

221,564

1,83311

1,822

3,41933

3,386

Beginning Pool Stated Principal BalanceScheduled PrincipalUnscheduled PrincipalRealized Principal LossesEnding Pool Stated Principal Balance

282,154,210.52132,632.05

4,249,201.200.00

277,772,377.27

437,839,429.42130,262.13

2,917,023.770.00

434,792,143.52

719,993,639.94262,894.18

7,166,224.970.00

712,564,520.79






Beginning Weighted Average Mortgage RateBeginning Weighted Average Net Mortgage RateEnding Weighted Average Mortgage RateEnding Weighted Average Net Mortgage Rate

8.26603%7.75703%8.26696%7.75796%

8.28462%7.77562%8.28063%7.77163%

Beginning Weighted Average Remaining Term to MaturityEnding Weighted Average Remaining Term to Maturity

389387

374372






Loan Substitution

Aggregate Stated of Principal Balances RemovedAggregate Stated of Principal Balance AddedAggregate Principal Substitution Shortfall Amount


0.000.000.00

0.000.000.00

0.000.000.00

Fees of the Trust

Gross Master Servicing FeeNet Master Servicing FeeTrustee FeeMortgage Insurance Premium (MGIC)Mortgage Insurance Premium (UGI)Total Net Loan Fees


117,564.25113,240.17

2,116.1644,799.8071,728.77

231,884.89

182,433.10178,985.79

3,283.8050,395.5896,537.16

329,202.33

299,997.35292,225.95

5,399.9595,195.39

168,265.93561,087.22

Servicer Advances

Principal AdvancesInterest AdvancesReimbursement for Principal & Interest AdvancesReimbursement for Nonrecoverable AdvancesTotal Advances


21,280.80354,852.98

0.000.00

376,133.78

29,286.41721,481.40

0.000.00

750,767.81

50,567.211,076,334.38

0.000.00

1,126,901.59

Mortgage Prepayment Details

Principal Balance of Loans Paid in FullPrepayment Interest ExcessPrepayment Interest ShortfallCompensating InterestNon-Supported Prepayment Interest ShortfallPrepayment ChargesCPR %SMM %


4,240,449.070.00

4,324.094,324.09

-0.0019,664.49

16.65480%1.50669%

2,899,630.410.00

3,447.313,447.31

-0.0017,228.277.71045%0.66643%

7,140,079.480.00

7,771.407,771.40

-0.0036,892.76






Delinquency Information

Delinquency Info

30-59 Days

60-89 Days

90+ Days

Total

BalanceLoan Count

BalanceLoan Count

BalanceLoan Count

BalanceLoan Count

Group 1

14,597,314.2379

8,539,623.9451

6,528,403.6236

29,665,341.79166

5.25514%5.05115%

3.07432%3.26087%

2.35027%2.30179%

10.67973%10.61381%

Group 2

23,457,820.93102

20,731,426.2077

13,201,877.0052

57,391,124.13231

5.39518%5.59824%

4.76812%4.22613%

3.03637%2.85401%

13.19967%12.67838%

Total

38,055,135.16181

29,271,050.14128

19,730,280.6288

87,056,465.92397

5.34059%5.34554%

4.10785%3.78027%

2.76891%2.59894%

12.21735%11.72475%

Foreclosure Info

30-59 Days

60-89 Days

90+ Days

Total

BalanceLoan Count

BalanceLoan Count

BalanceLoan Count

BalanceLoan Count

Group 1

0.000

619,240.115

15,241,041.3386

15,860,281.4491

0.00000%0.00000%

0.22293%0.31969%

5.48688%5.49872%

5.70981%5.81841%

Group 2

0.000

1,090,165.945

31,985,469.46122

33,075,635.40127

0.00000%0.00000%

0.25073%0.27442%

7.35650%6.69594%

7.60723%6.97036%

Total

0.000

1,709,406.0510

47,226,510.79208

48,935,916.84218

0.00000%0.00000%

0.23989%0.29533%

6.62768%6.14294%

6.86758%6.43828%

REO Info

30-59 Days

60-89 Days

90+ Days

Total

BalanceLoan Count

BalanceLoan Count

BalanceLoan Count

BalanceLoan Count

Group 1

0.000

0.000

2,002,069.1113

2,002,069.1113

0.00000%0.00000%

0.00000%0.00000%

0.72076%0.83120%

0.72076%0.83120%

Group 2

0.000

0.000

6,142,011.0226

6,142,011.0226

0.00000%0.00000%

0.00000%0.00000%

1.41263%1.42700%

1.41263%1.42700%

Total

0.000

0.000

8,144,080.1339

8,144,080.1339

0.00000%0.00000%

0.00000%0.00000%

1.14293%1.15180%

1.14293%1.15180%






Bankruptcy Info 30-59 Days

60-89 Days

90+ Days

Total

BalanceLoan Count

BalanceLoan Count

BalanceLoan Count

BalanceLoan Count

Group 1192,494.32

1

0.000

982,713.427

1,175,207.748

0.06930%0.06394%

0.00000%0.00000%

0.35378%0.44757%

0.42308%0.51151%

Group 20.00

0

0.000

2,615,982.5313

2,615,982.5313

0.00000%0.00000%

0.00000%0.00000%

0.60166%0.71350%

0.60166%0.71350%

Total192,494.32

1

0.000

3,598,695.9520

3,791,190.2721

0.02701%0.02953%

0.00000%0.00000%

0.50503%0.59067%

0.53205%0.62020%

Totals for ForeclosureBankruptcy, REO

All BalanceLoan Count

Group 1

19,037,558.29112

6.85365%7.16113%

Group 2

41,833,628.95166

9.62152%9.11087%

Total

60,871,187.24278

8.54255%8.21028%

Totals for Foreclosure,REOBankruptcy, Delinquency

All BalanceLoan Count

Group 1

48,702,900.08278

17.53338%17.77494%

Group 2

99,224,753.08397

22.82119%21.78924%

Total

147,927,653.16675

20.75990%19.93503%






Realized Loss Detail

Realized Losses

Current Period Realized LossesCumulative Realized LossesTotal Liquidated Loan BalanceTotal Liquidated ProceedsSubsequent RecoveriesMDR ( Monthly Default Rate )CDR ( Conditional Default Rate )


0.0049,662.40

0.000.00

-190.000.00000%0.00000%

0.001,269.00

0.000.00

-570.000.00000%0.00000%

0.0050,931.40

0.000.00

-760.00

Loan ID

LiquidationBalance

LiquidationProceeds

RealizedLoss

Group I

Group II

N/A

N/A






Servicer Remittance Summary

Interest Remittance Amount

Scheduled Interest CollectedPlus: Compensating InterestLess: Servicing FeesLess: Mortgage Insurance Premium (PMI)Total Interest Remittance Amount


1,939,919.554,324.09

117,564.25116,528.57

1,710,150.82

3,021,249.443,447.31

182,433.10146,932.75

2,695,330.91

4,961,168.997,771.40

299,997.35263,461.31

4,405,481.72

Principal Remittance Amount

Scheduled PrincipalCurtailment PrincipalPaid in Full PrincipalRepurchased PrincipalLiquidation PrincipalSubsequent RecoveriesLess: Non-Recoverable Principal Advances relating to PrincipalTotal Principal Remittance Amount


132,632.058,752.13

4,240,449.070.000.00

-190.000.00

4,381,643.25

130,262.1317,393.36

2,899,630.410.000.00

-570.000.00

3,046,715.90

262,894.1826,145.49

7,140,079.480.000.00

-760.000.00

7,428,359.15

Other Remittance Amounts

Prepayment ChargeOther Amounts RequiredTotal Other Remittance

Group I Group II Total19,664.49

0.0019,664.49

17,228.270.00

17,228.27

36,892.760.00

36,892.76

Total Servicer Remittance 6,111,458.56 5,759,275.08 11,870,733.63






Distributable Amounts

Principal Distribution Amount

Principal Remittance AmountPlus: Supplemental Loan DepositPlus: Extra Principal Distribution AmountLess: OC ReductionPrincipal Distribution Amount


4,381,643.250.00

448.290.00

4,382,091.54

3,046,715.900.00

311.710.00

3,047,027.61

7,428,359.150.00

760.000.00

7,429,119.15

Interest Funds

Interest RemittanceLess: Trustee FeeInterest Funds


1,710,150.822,116.16

1,708,034.66

2,695,330.913,283.80

2,692,047.11

4,405,481.725,399.95

4,400,081.77

Distribution Summary

Amounts Available for Distribution

Total Servicer RemittanceInvestment IncomeCertificate Net Swap Proceeds Allocable to the TrustCapitalized Interest Account withdrawalSupplemental Loan DepositCarryover Reserve Fund withdrawalPrincipal Reserve Fund withdrawalOther AmountsTotal Available

11,870,733.631.700.000.000.000.000.000.00

11,870,735.33

Distribution Payments

Trustee FeeCertificate Net Swap PaymentClass PaymentsTotal Payments

5,399.950.00

11,865,335.3811,870,735.33






Trust Accounts

Distribution Account

Beginning BalanceDepositWithdrawalEnding Balance

0.0011,870,735.3311,870,735.33

0.00

Carryover Reserve Account

Beginning BalanceDepositsWithdrawalsEnding Balance

1,000.0020.2220.22

1,000.00

Prefunding Account


0.000.000.000.00

Certificate Swap Account

Beginning BalanceDepositsWithdrawalsEnding Balance

0.000.000.000.00

Swap contract begins September 2007.

Class P Principal Reserve Account


100.000.000.00

100.00






Final Maturity Reserve Fund

Beginning BalanceDepositWithdrawalsEnding Balance

1,000.000.000.00

1,000.00

Corridor Contract Details

Class 1-A Corridor Contract

Corridor Contract Notional BalanceCorridor Contract Strike RateCorridor Contract Ceiling Rate

0.000.00000%

18.00000%

Corridor Contract PaymentNet Corridor Contract PaymentExcess Corridor Contract Payment

0.000.000.00

Class 2-A Corridor Contract


0.000.00000%

18.00000%


0.000.000.00

Subordinate Corridor Contract


0.000.00000%

18.00000%


0.000.000.00






Certificate Swap Contract Details

Swap Contract begins September 2007

Floating Rate ReceiptFixed Rate Payment

2,962,387.532,929,708.55

Net Swap Payment PaidNet Swap Payment ReceivedNet Swap Payment Received allocated to Trust

0.0032,678.98

0.00

Swap Termination FeeSeniors Libor Classes Current Interest and Interest Carry Forward AmountsSubordinate Current Interest and Interest Carry Forward AmountsExtra Principal Distribution to meet OD DeficiencyNet Carryover Amounts PaidSenior Classes Unpaid Loss AmountsSubordinate Classes Unpaid Loss AmountsTotal

0.000.000.000.000.000.000.000.00






Net Rate Carryover Details

Net Rate Cap Details

Libor RateGroup 1 Net Rate CapGroup 2 Net Rate CapSubordinate Net Rate Cap

4.87250%6.80759%6.91211%6.87097%

Class Beginning Balance Interest Thereon Current Period Amount Amount Paid Ending Amount

1A2-A-12-A-22-A-32-A-4M-1M-2M-3M-4M-5M-6M-7M-8Total

0.000.000.000.000.000.000.000.000.000.000.000.000.00

--

0.000.000.000.000.000.000.000.000.000.000.000.000.00

--

0.000.000.000.000.000.000.000.000.000.000.00

10.899.33

20.22

0.000.000.000.000.000.000.000.000.000.000.00

10.899.33

20.22

0.000.000.000.000.000.000.000.000.000.000.000.000.00

--






Credit Enhancements

Overcollateralization Details

OC PriorOC FloorOC TargetOC DeficiencyOC ReductionOC Ending

26,289,000.003,810,000.00

26,289,000.000.000.00

26,289,000.00

Application of Excess Cashflow

Excess Cashflow available after application of interest paymentsPlus: OC Reduction AmountPlus: Carryover Reserve Fund earningsLess: Extra Principal Distribution AmountLess: Unpaid Realized Loss AmountLess: Interest Carryforward AmountLess: Carryover Shortfalls PaidLess: Transfer to Carryover Shortfall Reserve to replenish initial depositRemaining Excess Cashflow available to Residual Class

1,204,555.090.000.00

760.000.000.00

20.220.00

1,203,774.88

Trigger Event Details

Delinquency Trigger Test

Current Month1 Month Prior2 Months Prior


34,105,585.8528,177,252.8121,825,348.54

75,766,932.1558,207,507.4745,190,127.22

109,872,518.0086,384,760.2867,015,475.76

Three-month Rolling Delinquency RateSenior Enhancement PercentageSpecified Delinquency Rate Trigger

12.20822%22.06644%

8.46689%

Is Delinquency Trigger Event in Effect? NO

Delinquency Trigger Event applicable only onor after the Step-Down Date






Cumulative Loss Trigger Test

Cumulative Loss PercentageSpecified Cumulative Loss Percentage

0.00668%100.00000%

Is Cumulative Loss Trigger Event in Effect? NO

Cumulative Loss Trigger Event applicableonly on or after the Step-Down Date

Is Trigger Event in Effect? NO

Stepdown Date Details

Balance of Senior Notes ( after application of Principal Remittance Amount )Threshold Balance of Senior Notes to trigger Stepdown DateHas the 3rd Anniversary Distribution Date occured?Has the Balance of Senior Notes been reduced to zero?

NONO

553,688,280.79415,425,115.62

Has Stepdown Date been reached? NO






Subordination

Credit Support

Class AClass A Percentage

Class M-1Class M-1 Percentage








Original Current

603,123,200.0081.978255%

38,481,000.005.230449%

33,909,000.004.609010%

11,811,000.001.605385%

12,573,000.001.708959%

12,573,000.001.708959%

8,382,000.001.139306%

8,001,000.001.087519%

6,858,000.000.932159%

553,687,620.7980.680066%

38,481,000.005.607222%

33,909,000.004.941018%

11,811,000.001.721029%

12,573,000.001.832063%

12,573,000.001.832063%

8,382,000.001.221375%

8,001,000.001.165858%

6,858,000.000.999307%






Prepayment Loan Details

Prepayment Penalties

Group I Group II Total19,664.49 17,228.27 36,892.76

Loan ID

Balance

Paid Off Date

Penalty

State

Rate

Seasoning

Type

Group I

148103918148298551148342764148552569148577196

148639775155443488155703004155703164156421311

156630376156659038156901715156925196157093784

157249882157365252157525687157749812157938686

158023485158179878

Group II

147550705148206995148211020148252585154962602

156404518157004426157799362157863964157934448

158093416

258,216.85147,728.67249,299.14215,692.12295,060.03

206,999.89191,189.17

82,871.23174,148.79257,251.53

93,140.95259,432.40

76,147.8689,552.86

106,565.36

298,309.90311,946.70138,864.89113,645.69181,646.19

370,500.00123,970.36

315,434.35212,000.00

77,274.93107,000.00870,984.98

111,435.64295,630.51264,750.00178,950.00256,596.50

210,905.75

10/29/0710/30/0710/17/0711/02/0711/15/07

10/29/0711/08/0711/12/0711/02/0710/31/07

10/22/0710/16/0710/29/0711/01/0711/09/07

10/30/0710/17/0711/01/0710/23/0710/18/07

11/01/0710/23/07

10/17/0711/06/0710/16/0711/06/0711/05/07

11/06/0710/23/0710/30/0711/15/0710/16/07

10/23/07

8,723.220.000.00

8,365.860.00

0.000.000.000.000.00

0.000.000.000.00

1,335.71

0.000.000.000.000.00

0.001,239.70

0.000.00

3,863.740.000.00

0.000.00

5,295.005,503.572,565.96

0.00

WASC

WANHNJ

NMNJILIL

NY

MDIL

MDGAMN

MEMA

ILWINJ

ILMI

NYNCFL

MDUT

WIUTVAFLNC

FL

8.4508.8507.8009.7007.125

6.7508.625

11.0008.6257.250

9.7508.2508.8758.5007.625

7.8758.5007.100

10.7508.650

7.3008.750

10.3759.6007.1758.0928.890

8.4308.9008.8007.7008.050

9.250

99

1099

98999

99999

98999

98

99

1199

99999

9

Paid in FullPaid in FullPaid in FullPaid in FullPaid in Full




Paid in FullPaid in Full



Paid in Full






Stratification Tables

Group I

Update Face

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =0.00

25,000.0050,000.0075,000.00

100,000.00125,000.00150,000.00175,000.00200,000.00225,000.00250,000.00275,000.00300,000.00325,000.00350,000.00375,000.00400,000.00425,000.00450,000.00475,000.00500,000.00525,000.00550,000.00575,000.00600,000.00625,000.00650,000.00675,000.00700,000.00725,000.00750,000.00775,000.00

>

--------------------------------

0.0025,000.0050,000.0075,000.00

100,000.00125,000.00150,000.00175,000.00200,000.00225,000.00250,000.00275,000.00300,000.00325,000.00350,000.00375,000.00400,000.00425,000.00450,000.00475,000.00500,000.00525,000.00550,000.00575,000.00600,000.00625,000.00650,000.00675,000.00700,000.00725,000.00750,000.00775,000.00800,000.00800,000.00

008

130185227196148144116

8764636946312517

1320100100000000

0.0000.0000.5128.312

11.82914.51412.532

9.4639.2077.4175.5634.0924.0284.4122.9411.9821.5981.0870.0640.1920.1280.0000.0640.0000.0000.0640.0000.0000.0000.0000.0000.0000.0000.000

0.000.00

356,736.908,069,609.83

16,371,316.1825,465,560.5226,996,819.2824,035,570.6227,010,030.4224,779,452.8920,672,262.4316,752,815.6518,193,987.7121,540,740.2715,662,576.4211,237,892.91

9,731,649.086,968,721.00

437,103.251,370,694.85

973,993.430.00

526,093.630.000.00

618,750.000.000.000.000.000.000.000.000.00

0.0000.0000.1282.9055.8949.1689.7198.6539.7248.9217.4426.0316.5507.7555.6394.0463.5032.5090.1570.4930.3510.0000.1890.0000.0000.2230.0000.0000.0000.0000.0000.0000.0000.000

Wgt Ave / Total: 1564 100.000 277,772,377.27 100.000

Group II

Update Face

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =0.00

25,000.0050,000.0075,000.00

100,000.00125,000.00

------

0.0025,000.0050,000.0075,000.00

100,000.00125,000.00150,000.00

007

112150159168

0.0000.0000.3846.1478.2338.7279.221

0.000.00

330,864.977,276,698.66

13,211,585.4317,956,367.3223,102,919.50

0.0000.0000.0761.6743.0394.1305.314






Update Face

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

150,000.00175,000.00200,000.00225,000.00250,000.00275,000.00300,000.00325,000.00350,000.00375,000.00400,000.00425,000.00450,000.00475,000.00500,000.00525,000.00550,000.00575,000.00600,000.00625,000.00650,000.00675,000.00700,000.00725,000.00750,000.00775,000.00

>

--------------------------

175,000.00200,000.00225,000.00250,000.00275,000.00300,000.00325,000.00350,000.00375,000.00400,000.00425,000.00450,000.00475,000.00500,000.00525,000.00550,000.00575,000.00600,000.00625,000.00650,000.00675,000.00700,000.00725,000.00750,000.00775,000.00800,000.00800,000.00

154157134115

9980624945554138563519201318

810

3401127

8.4528.6177.3556.3125.4344.3913.4032.6892.4703.0192.2502.0863.0741.9211.0431.0980.7140.9880.4390.5490.1650.2200.0000.0550.0550.1100.384

24,933,880.2929,330,666.3128,461,084.4927,376,530.8926,024,784.6922,957,713.5219,361,624.9816,518,048.0616,249,684.1421,433,911.0816,975,805.4716,663,588.1725,894,884.3117,057,089.45

9,832,349.4910,708,269.88

7,290,830.3610,668,411.14

4,896,862.236,405,174.411,996,047.992,739,686.56

0.00749,522.57770,919.52

1,566,000.006,050,337.64

5.7356.7466.5466.2965.9865.2804.4533.7993.7374.9303.9043.8335.9563.9232.2612.4631.6772.4541.1261.4730.4590.6300.0000.1720.1770.3601.392

Wgt Ave / Total: 1822 100.000 434,792,143.52 100.000

Group I

Issuance Coupon

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =5.05.56.06.57.07.58.08.59.09.5

10.010.511.011.512.0

>

---------------

5.05.56.06.57.07.58.08.59.09.5

10.010.511.011.512.012.512.5

05

2359

114136228204260199187

77392112

00

0.0000.3201.4713.7727.2898.696

14.57813.04316.62412.72411.957

4.9232.4941.3430.7670.0000.000

0.001,094,790.775,421,647.60

15,572,094.0327,697,275.8628,309,649.2945,875,549.4838,329,868.0744,758,053.2831,690,643.5024,435,304.55

7,983,187.963,909,351.181,914,368.13

780,593.570.000.00

0.0000.3941.9525.6069.971

10.19216.51613.79916.11311.409

8.7972.8741.4070.6890.2810.0000.000

Wgt Ave / Total: 1564 100.000 277,772,377.27 100.000






Group II

Issuance Coupon

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =5.05.56.06.57.07.58.08.59.09.5

10.010.511.011.512.0

>

---------------

5.05.56.06.57.07.58.08.59.09.5

10.010.511.011.512.012.512.5

0102670

134189248240246193203135

833014

10

0.0000.5491.4273.8427.355

10.37313.61113.17213.50210.59311.142

7.4094.5551.6470.7680.0550.000

0.004,082,406.419,701,736.26

22,524,209.5643,382,819.8454,791,470.4968,355,725.5055,995,667.4757,030,688.5339,298,756.9538,226,435.9022,006,027.9112,537,907.01

5,074,472.451,729,924.70

53,894.540.00

0.0000.9392.2315.1809.978

12.60215.72112.87913.117

9.0398.7925.0612.8841.1670.3980.0120.000

Wgt Ave / Total: 1822 100.000 434,792,143.52 100.000

Group I

Location Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

CAFLAZVA

WACO

Others

155190

79423423

1041

9.91012.148

5.0512.6852.1741.471

66.560

42,293,232.3834,519,465.6715,096,173.58

8,308,041.027,835,966.304,151,818.83

165,567,679.49

15.22612.427

5.4352.9912.8211.495

59.606

Wgt Ave / Total: 1564 100.000 277,772,377.27 100.000

Group II

Location Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

CAFLAZVA

WACO

Others

269267123

386423

1038

14.76414.654

6.7512.0863.5131.262

56.970

100,744,160.6760,586,787.8927,216,074.3810,402,756.7718,297,802.04

6,070,215.22211,474,346.55

23.17113.935

6.2602.3934.2081.396

48.638

Wgt Ave / Total: 1822 100.000 434,792,143.52 100.000

Group I






Update Term

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =120180300

>

---

120180300360360

000

1167397

0.0000.0000.000

74.61625.384

0.000.000.00

194,927,143.8782,845,233.40

0.0000.0000.000

70.17529.825

Wgt Ave / Total: 1564 100.000 277,772,377.27 100.000

Group II

Update Term

Numberof Items

Percentof Items

PrincipalBalance

Percentof Balance

< =120180300

>

---

120180300360360

000

1553269

0.0000.0000.000

85.23614.764

0.000.000.00

360,141,683.9474,650,459.58

0.0000.0000.000

82.83117.169

Wgt Ave / Total: 1822 100.000 434,792,143.52 100.000

cwabs, inc. cwabs asset-backed certificates trust 2007-3 asset-backed certificates ... · ·...

Documents