UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                  FORM 10-K


  (Mark one)

  /X/ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the fiscal year ended December 31, 2007

      OR


  / / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the transition period from ____________ to ____________



      Commission file number of issuing entity: 333-139817-08

      GSAA Home Equity Trust 2007-5
      (exact name of issuing entity as specified in its charter)

      GS Mortgage Securities Corp.
      (exact name of the registrant (depositor) as specified in its charter)

      Goldman Sachs Mortgage Company
      (exact name of the sponsor as specified in its charter)



  New York                                54-2199622
  (State or other jurisdiction of         54-2199623
  incorporation or organization           54-2199624
  of issuing entity)                      54-2199625
                                          54-2199626
                                          54-2199627
                                          54-2199628
                                          54-6744153
                                          54-6755333
                                          (I.R.S. Employer
                                          Identification No.
                                          of issuing entity)


   c/o Wells Fargo Bank, N.A.
   9062 Old Annapolis Road
   Columbia, MD                                 21045
  (Address of principal executive               (Zip Code of
  offices of issuing entity)                    issuing entity)


 Telephone number, including area code of issuing entity: (410) 884-2000




  Securities registered pursuant to Section 12(b) of the Act:

    NONE.



  Securities registered pursuant to Section 12(g) of the Act:

    NONE.



  Indicate by check mark if the registrant is a well-known seasoned issuer, as
  defined in Rule 405 of the Securities Act.

    Yes ___     No  X



  Indicate by check mark if the registrant is not required to file reports
  pursuant to Section 13 or Section 15(d) of the Act.

    Yes ___     No  X




  Indicate by check mark whether the registrant (1) has filed all reports
  required to be filed by Section 13 or 15(d) of the Securities Exchange Act
  of 1934 during the preceding 12 months (or for such shorter period that the
  registrant was required to file such reports), and (2) has been subject to
  such filing requirements for the past 90 days.

    Yes  X      No ___



  Indicate by check mark if disclosure of delinquent filers pursuant to Item
  405 of Regulation S-K (Section 229.405 of this chapter) is not contained
  herein, and will not be contained, to the best of registrant's knowledge, in
  definitive proxy or information statements incorporated by reference in Part
  III of this Form 10-K or any amendment to this Form 10-K.

    Not applicable.



  Indicate by check mark whether the registrant is a large accelerated filer,
  an accelerated filer, a non-accelerated filer, or a smaller reporting
  company.  See the definitions of "large accelerated filer", "accelerated
  filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

   Large accelerated filer ___
   Accelerated filer ___
   Non-accelerated filer X (Do not check if a smaller reporting company)
   Smaller reporting company ___

  Indicate by check mark whether the registrant is a shell company (as defined
  in Rule 12b-2 of the Act).

    Yes ___     No  X



  State the aggregate market value of the voting and non-voting common equity
  held by non-affiliates computed by reference to the price at which the
  common equity was last sold, or the average bid and asked price of such
  common equity, as of the last business day of the registrant's most recently
  completed second fiscal quarter.

    Not applicable.



  DOCUMENTS INCORPORATED BY REFERENCE

  See Item 15(a).



                                     PART I

  Item 1.      Business.

               Not applicable.


  Item 1A.     Risk Factors.

               Not applicable.


  Item 1B.     Unresolved Staff Comments.

               None.


  Item 2.      Properties.

               Not applicable.


  Item 3.      Legal Proceedings.

               Not applicable.


  Item 4.      Submission of Matters to a Vote of Security Holders.

               Not applicable.




                                     PART II

  Item 5.      Market for Registrant's Common Equity, Related Stockholder
               Matters and Issuer Purchases of Equity Securities.

               Not applicable.


  Item 6.      Selected Financial Data.

               Not applicable.


  Item 7.      Management's Discussion and Analysis of Financial Condition and
               Results of Operation.

               Not applicable.


  Item 7A.     Quantitative and Qualitative Disclosures About Market Risk.

               Not applicable.


  Item 8.      Financial Statements and Supplementary Data.

               Not applicable.


  Item 9.      Changes in and Disagreements With Accountants on Accounting and
               Financial Disclosure.

               Not applicable.


  Item 9A.     Controls and Procedures.

               Not applicable.


  Item 9A(T).  Controls and Procedures.

               Not applicable.


  Item 9B.     Other Information.

               None.




                                    PART III

  Item 10.     Directors, Executive Officers and Corporate Governance.

               Not applicable.


  Item 11.     Executive Compensation.

               Not applicable.


  Item 12.     Security Ownership of Certain Beneficial Owners and Management
               and Related Stockholder Matters.

               Not applicable.


  Item 13.     Certain Relationships and Related Transactions, and Director
               Independence.

               Not applicable.


  Item 14.     Principal Accountant Fees and Services.

               Not applicable.




                    ADDITIONAL DISCLOSURE ITEMS FOR REGULATION AB


Item 1112(b) of Regulation AB, Significant Obligors of Pool Assets (Financial
Information).

No single obligor represents 10% or more of the pool assets held by the issuing
entity.



Item 1114(b)(2) of Regulation AB, Significant Enhancement  Provider Financial
Information.

No entity or group of affiliated entities provides any external credit
enhancement or other support for the certificates within this transaction as
described under Item 1114 (a) of Regulation AB.



Item 1115(b) of Regulation AB, Certain Derivatives Instruments (Financial
Information).

Goldman Sachs Mitsui Marine Derivative Provider, L.P. provides an Interest Rate
Swap derivative instrument for the issuing entity.  No additional disclosure is
necessary because the significance percentage for the Interest Rate Swap is less
than 10%.



Item 1117 of Regulation AB, Legal Proceedings.

Legal Proceedings Regarding Countrywide Financial Corporation

Pursuant to a Form 10-K filed by Countrywide Financial Corporation ("the
Company") on February 29, 2008 (Commission File No. 001-8422; CIK No.
0000025191), the parent of Countrywide Home Loans Servicing LP, one of the
servicers, and Countrywide Home Loans, Inc., one of the original loan sellers,
the Company stated that various lawsuits alleging claims for derivative relief
on behalf of the Company and securities, retirement plan, and other class action
suits have recently been brought against it and certain current and former
officers, directors and retirement plan administrators in either federal
district court in Los Angeles, California, or state superior court in Los
Angeles, or state court in Delaware.  The Company stated that among other
things, these lawsuits allege breach of state law fiduciary duties and violation
of the federal securities laws and the Employee Retirement Income Security Act
of 1974 ("ERISA").  The Company stated that these cases allege, among other
things, that the Company did not disclose complete and accurate information
about mortgage lending practices and financial condition. The Company stated
that shareholder derivative cases brought in federal court are brought on the
Company's behalf and do not seek recovery of damages from the Company.

The Company stated that two consolidated cases alleging claims for derivative
relief on behalf of the Company are also pending in federal district court in
Delaware, and allege, among other things, that certain of the Company's proxy
filings contain incorrect statements relating to the compensation of the Chief
Executive Officer.

The Company stated that various class action lawsuits relating to the proposed
merger with Bank of America have been filed in the state courts of California
and Delaware on behalf of a proposed class of shareholders against the Company,
the Company's directors and Bank of America.  The Company stated that the class
action lawsuits filed in state court in California have been removed to federal
court in Los Angeles and that these lawsuits allege that the Company's directors
breached their fiduciary duties to the Company's shareholders by entering into
the merger agreement with Bank of America and that Bank of America allegedly
aided and abetted those alleged breaches.  The Company stated that, similarly,
the plaintiffs in the shareholder derivative lawsuits brought in California
state and federal court recently have amended their complaints to add similar
class action allegations relating to the proposed merger with Bank of America.

The Company stated that it is difficult to predict the resulting outcome of
these proceedings, particularly where investigations and proceedings are in
early stages.  The Company stated that given the inherent difficulty in
predicting the outcome of legal proceedings, the Company cannot estimate losses
or ranges of losses for legal proceedings where there is only a reasonable
possibility that a loss may be incurred, such as those discussed in the two
immediately preceding paragraphs.  The Company stated that it provides for
potential losses that may arise out of legal proceedings to the extent such
losses are deemed probable and can be estimated.  The Company stated that
although the ultimate outcome of the legal proceedings discussed above cannot be
ascertained at this time, the Company believes that any resulting liability will
not materially affect the consolidated financial position; such resolution,
however, could be material to operating results for a particular future period
depending upon the outcome of the proceedings and the operating results for a
particular period. The Company stated that its assessment is based, in part, on
the existence of insurance coverage.



Item 1119 of Regulation AB, Affiliations and Certain Relationships and Related
Transactions.

The information regarding this Item has been previously disclosed in a 424(b)(5)
on May 1, 2007 (Commission File No. 333-139817-08).



Item 1122 of Regulation AB, Compliance with Applicable Servicing Criteria.

The reports on assessment of compliance with the servicing criteria for
asset-backed securities and the related attestation reports on such assessments
of compliance are attached hereto under Item 15(a).

Assurant, Inc. disclosed the following material noncompliance with the
servicing criteria set forth in Item 1122(d)(4)(xii) of Regulation AB
applicable to Assurant, Inc. during the year ended December 31, 2007. As
required by Item 1122(d)(4)(xii) of Regulation AB, any late payment penalties in
connection with any payment to be made on behalf of an obligor are paid from
the servicer's funds and are not charged to the obligor, unless the late payment
was due to the obligor's error or omission. Assurant, Inc. did not have, during
the Reporting Period, sufficient policies and procedures to capture the
information with respect to the Platform Transactions necessary to determine
compliance with 1122(d)(4)(xii).

Avelo Mortgage, L.L.C. assessed its compliance with the Applicable Servicing
Criteria for the year ended December 31, 2007 and has identified the
following instances of non-compliance with the servicing criterion set forth
in Items 1122(d)(2)(vii)(D) and 1122(d)(4)(x)(C) of Regulation AB with
respect to the Platform (as defined in Avelo Mortgage L.L.C.'s report).
Specifically, account reconciling items were not resolved within 90
calendar days of their original identification, or such other number of
days specified in the transaction agreements, as required by
Item 1122(d)(2)(vii)(D)and Avelo Mortgage, L.L.C. did not return to the
obligor funds held in trust for an obligor within 30 calendar days of full
repayment of the related pool asset, as required by Item 1122(d)(4)(x)(C).

Avelo Mortgage, L.L.C. acknowledges that for a period in 2007, bank accounts
were not reconciled in strict compliance with Reg. AB. To address this
issue, Avelo Mortgage, L.L.C. added additional staff to ensure timely
reconciliations and compliance with Reg AB. As of the date of the audit,
all bank account reconciliations were current. No issues were found or
arose from the delay in reconciling the bank accounts.

Avelo Mortgage, L.L.C. also acknowledges that for a period in 2007, escrow
funds were not returned to the obligor within 30 calendar days of full
repayment in compliance with Reg. AB due to a system issue. A system
enhancement erroneously affected the refund check process. Once the issue
was identified, the system was corrected.

As of the date of the audit, escrow fund refunds have been returned to the
obligor within 30 calendar days and no issues were found or arose from the
delay in returning the funds to the account holders.



Item 1123 of Regulation AB, Servicer Compliance Statement.

The servicer compliance statements are attached hereto under Item 15(a).



                               Part IV

  Item 15. Exhibits and Financial Statement Schedules.

  (a) Exhibits.

  (1) Not applicable.

  (2) Not applicable.

  (3)

  (4.1-10.13) Exhibits 4.1-10.13 were filed as part of the Registrant's
  Current Report on Form 8-K filed on May 15, 2007 (Commission File No.:
  333-139817-08) and are incorporated by reference herein.

  (4.1) Master Servicing and Trust Agreement, dated as of April 1, 2007, among
  GS Mortgage Securities Corp., as depositor, Deutsche Bank National Trust
  Company, as trustee and as a custodian, U.S. Bank National Association and
  The Bank of New York Trust Company, National Association, each as a
  custodian and Wells Fargo Bank, National Association as master servicer,
  securities administrator and as a custodian.

  (10.1) Interest Rate Swap Agreement, dated as of April 30, 2007, between
  GSAA Home Equity Trust 2007-5 and Goldman Sachs Mitsui Marine Derivative
  Products, L.P., with Schedule and Confirmation thereto.

  (10.2) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.
  and Wachovia Mortgage Corporation.

  (10.3) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among GS Mortgage Securities Corp., Wachovia Mortgage Corporation,
  Deutsche Bank National Trust Company and Wells Fargo Bank, National
  Association.

  (10.4) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.
  and Avelo Mortgage, L.L.C.

  (10.5) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among GS Mortgage Securities Corp., Avelo Mortgage, L.L.C.,
  Deutsche Bank National Trust Company and Wells Fargo Bank, National
  Association.

  (10.6) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.
  and GreenPoint Mortgage Funding, Inc.

  (10.7) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among GS Mortgage Securities Corp., GreenPoint Mortgage Funding,
  Inc., Deutsche Bank National Trust Company and Wells Fargo Bank, National
  Association.

  (10.8) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.
  and Wells Fargo Bank, National Association.

  (10.9) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among GS Mortgage Securities Corp, Wells Fargo Bank, National
  Association, Deutsche Bank National Trust Company and Wells Fargo Bank,
  National Association.

  (10.10) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.,
   Countrywide Home Loans Servicing LP and Countrywide Home Loans, Inc.

  (10.11) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among GS Mortgage Securities Corp., Countrywide Home Loans
  Servicing LP, Countrywide Home Loans, Inc., Deutsche Bank National Trust
  Company and Wells Fargo Bank, National Association.

  (10.12) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.
  and National City Mortgage Co.

  (10.13) Assignment, Assumption and Recognition Agreement, dated as of April
  30, 2007, among GS Mortgage Securities Corp., National City Mortgage Co.,
  Deutsche Bank National Trust Company and Wells Fargo Bank, National
  Association.

  (31) Rule 13a-14(d)/15d-14(d) Certification.

  (33) Reports on assessment of compliance with servicing criteria for
  asset-backed securities.


    <TABLE>
    
      <c>

    33.1 Assurant, Inc. as Sub-Contractor for Avelo Mortgage, L.L.C. and GreenPoint Mortgage
    Funding, Inc.
    33.2 Avelo Mortgage, L.L.C. as Servicer
    33.3 Countrywide Home Loans Servicing LP as Servicer
    33.4 Deutsche Bank National Trust Company as Custodian
    33.5 First American Real Estate Solutions of Texas, L.P. as Sub-Contractor for Avelo
    Mortgage, L.L.C.
    33.6 GreenPoint Mortgage Funding, Inc. as Servicer
    33.7 LandAmerica Tax and Flood Services, Inc. as Sub-Contractor for GreenPoint Mortgage
    Funding, Inc.
    33.8 National City Mortgage Co. as Servicer
    33.9 Regulus Group LLC as Sub-Contractor for National City Mortgage Co.
    33.10 The Bank of New York Trust Company, National Association as Custodian
    33.11 U.S. Bank National Association as Custodian
    33.12 Wells Fargo Bank, N.A. as Master Servicer and Securities Administrator
    33.13 Wells Fargo Bank, N.A. as Custodian

    </TABLE>


  (34) Attestation reports on assessment of compliance with servicing criteria
  for asset-backed securities.


    <TABLE>
    
      <c>

    34.1 Assurant, Inc. as Sub-Contractor for Avelo Mortgage, L.L.C. and GreenPoint
    Mortgage Funding, Inc.
    34.2 Avelo Mortgage, L.L.C. as Servicer
    34.3 Countrywide Home Loans Servicing LP as Servicer
    34.4 Deutsche Bank National Trust Company as Custodian
    34.5 First American Real Estate Solutions of Texas, L.P. as Sub-Contractor for Avelo
    Mortgage, L.L.C.
    34.6 GreenPoint Mortgage Funding, Inc. as Servicer
    34.7 LandAmerica Tax and Flood Services, Inc. as Sub-Contractor for GreenPoint Mortgage
    Funding, Inc.
    34.8 National City Mortgage Co. as Servicer
    34.9 Regulus Group LLC as Sub-Contractor for National City Mortgage Co.
    34.10 The Bank of New York Trust Company, National Association as Custodian
    34.11 U.S. Bank National Association as Custodian
    34.12 Wells Fargo Bank, N.A. as Master Servicer and Securities Administrator
    34.13 Wells Fargo Bank, N.A. as Custodian

    </TABLE>


   (35) Servicer compliance statement.


    <TABLE>
    
       <c>

    35.1 Avelo Mortgage, L.L.C. as Servicer
    35.2 Countrywide Home Loans Servicing LP as Servicer
    35.3 Greenpoint Mortgage Funding, Inc. as Servicer
    35.4 Wells Fargo Bank, N.A. as Master Servicer and Securities Administrator

    </TABLE>


   (b) See (a) above.

   (c) Not applicable.



                          SIGNATURES


  Pursuant to the requirements of Section 13 or 15(d) of the Securities
  Exchange Act of 1934, the registrant has duly caused this report to be
  signed on its behalf by the undersigned, thereunto duly authorized.


   GS Mortgage Securities Corp.
   (Depositor)


   /s/ Michelle Gill
   Michelle Gill, Vice President
   (senior officer in charge of securitization of the depositor)


    Date:   March 31, 2008



  Exhibit Index

  Exhibit No.


   (4.1-10.13) Exhibits 4.1-10.13 were filed as part of the Registrant's
   Current Report on Form 8-K filed on May 15, 2007 (Commission File No.:
   333-139817-08) and are incorporated by reference herein.

   (4.1) Master Servicing and Trust Agreement, dated as of April 1, 2007,
   among GS Mortgage Securities Corp., as depositor, Deutsche Bank National
   Trust Company, as trustee and as a custodian, U.S. Bank National
   Association and The Bank of New York Trust Company, National Association,
   each as a custodian and Wells Fargo Bank, National Association as master
   servicer, securities administrator and as a custodian.

   (10.1) Interest Rate Swap Agreement, dated as of April 30, 2007, between
   GSAA Home Equity Trust 2007-5 and Goldman Sachs Mitsui Marine Derivative
   Products, L.P., with Schedule and Confirmation thereto.

   (10.2) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.
    and Wachovia Mortgage Corporation.

   (10.3) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among GS Mortgage Securities Corp., Wachovia Mortgage Corporation,
    Deutsche Bank National Trust Company and Wells Fargo Bank, National
   Association.

   (10.4) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.
    and Avelo Mortgage, L.L.C.

   (10.5) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among GS Mortgage Securities Corp., Avelo Mortgage, L.L.C.,
   Deutsche Bank National Trust Company and Wells Fargo Bank, National
   Association.

   (10.6) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.
    and GreenPoint Mortgage Funding, Inc.

   (10.7) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among GS Mortgage Securities Corp., GreenPoint Mortgage Funding,
   Inc., Deutsche Bank National Trust Company and Wells Fargo Bank, National
   Association.

   (10.8) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.
    and Wells Fargo Bank, National Association.

   (10.9) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among GS Mortgage Securities Corp, Wells Fargo Bank, National
   Association, Deutsche Bank National Trust Company and Wells Fargo Bank,
   National Association.

   (10.10) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities
   Corp., Countrywide Home Loans Servicing LP and Countrywide Home Loans, Inc.

   (10.11) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among GS Mortgage Securities Corp., Countrywide Home Loans
   Servicing LP, Countrywide Home Loans, Inc., Deutsche Bank National Trust
   Company and Wells Fargo Bank, National Association.

   (10.12) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among Goldman Sachs Mortgage Company, GS Mortgage Securities Corp.
    and National City Mortgage Co.

   (10.13) Assignment, Assumption and Recognition Agreement, dated as of April
   30, 2007, among GS Mortgage Securities Corp., National City Mortgage Co.,
   Deutsche Bank National Trust Company and Wells Fargo Bank, National
   Association.

   (31) Rule 13a-14(d)/15d-14(d) Certification.

   (33) Reports on assessment of compliance with servicing criteria for
   asset-backed securities.


    <TABLE>

    
      <c>
    33.1 Assurant, Inc. as Sub-Contractor for Avelo Mortgage, L.L.C. and GreenPoint Mortgage
    Funding, Inc.
    33.2 Avelo Mortgage, L.L.C. as Servicer
    33.3 Countrywide Home Loans Servicing LP as Servicer
    33.4 Deutsche Bank National Trust Company as Custodian
    33.5 First American Real Estate Solutions of Texas, L.P. as Sub-Contractor for Avelo
    Mortgage, L.L.C.
    33.6 GreenPoint Mortgage Funding, Inc. as Servicer
    33.7 LandAmerica Tax and Flood Services, Inc. as Sub-Contractor for GreenPoint Mortgage
    Funding, Inc.
    33.8 National City Mortgage Co. as Servicer
    33.9 Regulus Group LLC as Sub-Contractor for National City Mortgage Co.
    33.10 The Bank of New York Trust Company, National Association as Custodian
    33.11 U.S. Bank National Association as Custodian
    33.12 Wells Fargo Bank, N.A. as Master Servicer and Securities Administrator
    33.13 Wells Fargo Bank, N.A. as Custodian

    </TABLE>

   (34) Attestation reports on assessment of compliance with servicing
   criteria for asset-backed securities.


    <TABLE>

    
      <c>
    34.1 Assurant, Inc. as Sub-Contractor for Avelo Mortgage, L.L.C. and GreenPoint Mortgage
    Funding, Inc.
    34.2 Avelo Mortgage, L.L.C. as Servicer
    34.3 Countrywide Home Loans Servicing LP as Servicer
    34.4 Deutsche Bank National Trust Company as Custodian
    34.5 First American Real Estate Solutions of Texas, L.P. as Sub-Contractor for Avelo
    Mortgage, L.L.C.
    34.6 GreenPoint Mortgage Funding, Inc. as Servicer
    34.7 LandAmerica Tax and Flood Services, Inc. as Sub-Contractor for GreenPoint Mortgage
    Funding, Inc.
    34.8 National City Mortgage Co. as Servicer
    34.9 Regulus Group LLC as Sub-Contractor for National City Mortgage Co.
    34.10 The Bank of New York Trust Company, National Association as Custodian
    34.11 U.S. Bank National Association as Custodian
    34.12 Wells Fargo Bank, N.A. as Master Servicer and Securities Administrator
    34.13 Wells Fargo Bank, N.A. as Custodian

    </TABLE>

   (35) Servicer compliance statement.


    <TABLE>

    
       <c>
    35.1 Avelo Mortgage, L.L.C. as Servicer
    35.2 Countrywide Home Loans Servicing LP as Servicer
    35.3 Greenpoint Mortgage Funding, Inc. as Servicer
    35.4 Wells Fargo Bank, N.A. as Master Servicer and Securities Administrator

    </TABLE>