Countrywide Financial (CFC) 8-K Results of Operations and Financial Condition

Exhibit 99.2

COUNTRYWIDE FINANCIAL CORPORATION AND SUBSIDIARIES

ROLLING THIRTEEN MONTH STATISTICAL DATA

(Dollars in millions)

	May-06	Jun-06	Jul-06	Aug-06	Sep-06	Oct-06	Nov-06	Dec-06	Jan-07	Feb-07	Mar-07	Apr-07	May-07	YTD
LOAN PRODUCTION
Number of Working Days in the Period	22	22	20	23	20	22	21	20	21	19	22	21	22	105

Average Daily Mortgage Loan Applications	$	2,667		$	2,731		$	2,539		$	2,645		$	2,836		$	2,642		$	2,729		$	2,735		$	2,820		$	3,009		$	3,134		$	2,937		$	3,126		$	3,008
Mortgage Loan Pipeline (loans-in-process)	$	65,577		$	64,979		$	62,230		$	64,125		$	65,316		$	60,939		$	62,004		$	57,217		$	58,697		$	63,945		$	69,389		$	68,747		$	69,744
Commercial Real Estate Loan Pipeline (loans-in-process)	$	1,116		$	1,297		$	1,204		$	1,730		$	1,415		$	1,824		$	2,232		$	1,991		$	1,954		$	2,381		$	3,207		$	2,845		$	2,319
Loan Fundings (1):
Retail Lending	$	14,170		$	14,708		$	12,978		$	14,021		$	12,436		$	13,669		$	12,809		$	13,949		$	12,647		$	11,955		$	14,409		$	13,578		$	14,377		$	66,966
Wholesale Lending	9,083			9,283			7,786			8,193			7,229			7,464			6,650			7,781			7,155			6,874			8,159			7,963			8,077			38,228
Correspondent Lending	13,325			15,332			14,023			16,185			16,534			19,399			17,764			18,370			16,261			14,896			18,616			18,294			20,803			88,870
Capital Markets Purchases	1,996			2,674			944			1,782			1,596			576			565			1,575			309			566			954			192			884			2,905
Banking Operations Purchases (1)	159			1,434			1,212			1,345			292			788			490			55			741			278			1,144			453			279			2,895
Total Mortgage Loan Fundings	38,733			43,431			36,943			41,526			38,087			41,896			38,278			41,730			37,113			34,569			43,282			40,480			44,420			199,864
Commercial Real Estate Lending	281			464			427			273			646			406			863			1,093			654			693			664			930			1,157			4,098
Total Loan Fundings	$	39,014		$	43,895		$	37,370		$	41,799		$	38,733		$	42,302		$	39,141		$	42,823		$	37,767		$	35,262		$	43,946		$	41,410		$	45,577		$	203,962
Total Bank Mortgage Loan Fundings (2)	$	8,209		$	12,491		$	13,057		$	14,578		$	11,998		$	17,994		$	15,725		$	15,744		$	15,520		$	13,669		$	14,533		$	16,048		$	19,325		$	79,095
Loan Fundings in Units (1):
Retail Lending	90,906			92,204			82,294			88,698			78,388			83,206			75,501			78,754			70,212			67,241			80,682			78,759			85,901			382,795
Wholesale Lending	43,783			44,785			37,798			40,740			35,448			36,813			32,856			38,199			34,318			32,665			38,936			38,582			39,513			184,014
Correspondent Lending	66,904			77,911			71,023			82,777			85,213			96,120			87,847			89,483			80,195			73,413			92,391			90,113			102,422			438,534
Capital Markets Purchases	7,509			9,942			3,716			6,978			5,832			2,594			2,198			5,860			951			1,817			2,884			738			3,336			9,726
Banking Operations Purchases (1)	2,644			25,473			3,709			5,683			807			11,463			1,527			183			9,395			2,670			7,552			2,723			2,110			24,450
Total Mortgage Loan Fundings	211,746			250,315			198,540			224,876			205,688			230,196			199,929			212,479			195,071			177,806			222,445			210,915			233,282			1,039,519
Commercial Real Estate Lending	45			66			40			39			56			97			70			87			60			64			88			89			170			471
Total Loan Fundings	211,791			250,381			198,580			224,915			205,744			230,293			199,999			212,566			195,131			177,870			222,533			211,004			233,452			1,039,990
Total Bank Mortgage Loan Fundings (2)	60,562			100,859			78,490			88,429			74,449			111,016			87,298			87,509			91,176			78,823			87,660			94,593			111,041			463,293
Mortgage Loan Fundings (1)(3):
Purchase	$	18,334		$	21,072		$	17,484		$	19,605		$	17,677		$	17,403		$	15,960		$	17,147		$	13,268		$	12,633		$	17,265		$	15,866		$	18,642		$	77,674
Non-purchase	20,399			22,359			19,459			21,921			20,410			24,493			22,318			24,583			23,845			21,936			26,017			24,614			25,778			122,190
Total Mortgage Loan Fundings	$	38,733		$	43,431		$	36,943		$	41,526		$	38,087		$	41,896		$	38,278		$	41,730		$	37,113		$	34,569		$	43,282		$	40,480		$	44,420		$	199,864
Mortgage Loan Fundings by Product (1):
Government Fundings	$	1,108		$	1,161		$	1,047		$	1,161		$	1,036		$	1,241		$	1,176		$	1,240		$	1,100		$	1,033		$	1,406		$	1,532		$	1,937		$	7,008
ARM Fundings	$	19,667		$	21,159		$	18,125		$	19,323		$	15,778		$	16,259		$	14,303		$	15,222		$	13,748		$	12,533		$	14,677		$	11,424		$	10,667		$	63,049
Home Equity Fundings	$	4,367		$	5,619		$	3,810		$	4,275		$	3,766		$	4,294		$	3,219		$	3,271		$	3,586		$	2,977		$	3,976		$	3,480		$	3,382		$	17,401
Nonprime Fundings	$	3,807		$	4,107		$	3,354		$	3,722		$	3,058		$	3,254		$	3,058		$	3,739		$	2,939		$	2,587		$	2,355		$	1,682		$	2,186		$	11,749
MORTGAGE LOAN SERVICING (4)
Volume	$	1,179,179		$	1,196,720		$	1,210,919		$	1,228,518		$	1,244,311		$	1,263,061		$	1,278,101		$	1,298,394		$	1,316,579		$	1,332,485		$	1,351,598		$	1,370,760		$	1,392,756
Units	7,686,777			7,757,724			7,813,034			7,890,954			7,964,033			8,043,817			8,110,072			8,198,873			8,277,857			8,347,533			8,438,625			8,522,364			8,625,522
Subservicing Volume (5)	$	22,243		$	21,975		$	22,012		$	23,179		$	20,552		$	21,125		$	18,692		$	18,275		$	17,244		$	16,455		$	16,258		$	16,338		$	16,144
Subservicing Units	212,483			209,564			207,213			209,126			193,536			193,170			183,359			179,293			174,330			170,625			172,916			171,381			169,041
Prepayments in Full	$	19,037		$	19,685		$	16,934		$	19,783		$	16,907		$	20,142		$	19,455		$	21,315		$	19,126		$	17,810		$	20,896		$	20,088		$	21,135		$	99,055
Bulk Servicing Acquisitions	$	26		$	29		$	34		$	534		$	2,375		$	3,913		$	2,164		$	6,589		$	1,103		$	6,136		$	5,198		$	2,962		$	2,650		$	18,049
Servicing Portfolio Performance - CHL (6)
Delinquency as a percentage of:
unpaid principal balance	3.36		%	3.40		%	3.61		%	3.65		%	4.04		%	3.97		%	4.15		%	4.60		%	4.32		%	4.48		%	4.07		%	4.23		%	4.44		%
number of loans serviced	3.91		%	3.92		%	4.11		%	4.15		%	4.50		%	4.43		%	4.57		%	5.02		%	4.71		%	4.71		%	4.29		%	4.45		%	4.71		%
Foreclosures Pending as a percentage of:
unpaid principal balance	0.45		%	0.45		%	0.46		%	0.48		%	0.51		%	0.58		%	0.62		%	0.70		%	0.77		%	0.80		%	0.83		%	0.85		%	0.90		%
number of loans serviced	0.47		%	0.47		%	0.48		%	0.50		%	0.52		%	0.56		%	0.60		%	0.65		%	0.69		%	0.70		%	0.69		%	0.69		%	0.71		%

COUNTRYWIDE FINANCIAL CORPORATION AND SUBSIDIARIES

ROLLING THIRTEEN MONTH STATISTICAL DATA

(Dollars in millions)

	May-06	Jun-06	Jul-06	Aug-06	Sep-06	Oct-06	Nov-06	Dec-06	Jan-07	Feb-07	Mar-07	Apr-07	May-07	YTD
LOAN CLOSING SERVICES (units)
Credit Reports	906,653	893,541	818,603	920,379	788,458	837,157	744,719	675,767	897,918	823,272	1,109,878	982,765	1,023,073	4,836,906
Flood Determinations	313,710	316,722	196,237	302,948	273,293	290,196	292,759	260,263	310,340	247,297	305,214	274,407	342,574	1,479,832
Appraisals	116,380	119,292	102,950	117,367	104,930	118,105	110,071	109,116	108,450	104,652	123,070	116,062	125,420	577,654
Automated Property Valuation Services	527,849	488,613	444,637	939,734	699,238	539,126	902,351	447,833	539,439	1,257,809	573,932	634,281	1,003,475	4,008,936
Other	18,536	17,203	15,160	19,918	17,471	21,167	20,595	22,031	25,756	23,599	24,179	24,020	26,640	124,194
Total Units	1,883,128	1,835,371	1,577,587	2,300,346	1,883,390	1,805,751	2,070,495	1,515,010	1,881,903	2,456,629	2,136,273	2,031,535	2,521,182	11,027,522
CAPITAL MARKETS

Securities Trading Volume (7)	$	331,804		$	320,842		$	278,625		$	353,106		$	301,179		$	299,790		$	325,784		$	361,725		$	312,666		$	288,731		$	396,545		$	308,694		$	350,850		$	1,657,486
BANKING
Banking Operations Assets (in billions)	$	80		$	84		$	85		$	87		$	88		$	83		$	82		$	83		$	83		$	84		$	84		$	86		$	87
INSURANCE
Net Premiums Earned:
Carrier	$	72.9		$	83.1		$	75.5		$	92.1		$	76.5		$	81.0		$	80.0		$	85.6		$	90.7		$	89.1		$	91.1		$	89.3		$	95.7		$	455.9
Reinsurance	17.9			18.6			18.4			18.7			19.5			19.5			20.1			20.3			20.8			21.6			20.9			20.9			21.9			106.1
Total Net Premiums Earned	$	90.8		$	101.7		$	93.9		$	110.8		$	96.0		$	100.5		$	100.1		$	105.9		$	111.5		$	110.7		$	112.0		$	110.2		$	117.6		$	562.0
Workforce Head Count: (8)
Loan Originations	32,360			32,515			32,253			32,310			32,013			32,395			31,906			31,606			31,582			31,669			31,783			32,543			32,845
Loan Servicing	7,683			7,390			7,138			7,003			6,959			6,951			6,968			6,980			7,145			7,209			7,256			7,453			7,818
Loan Closing Services	1,618			1,709			1,764			1,699			1,665			1,668			1,657			1,681			1,702			1,758			1,793			1,851			1,858
Banking	2,366			2,414			2,463			2,473			2,476			2,075			2,047			1,997			2,003			2,009			2,033			2,155			2,498
Capital Markets	779			809			842			838			858			854			878			886			903			928			996			1,035			1,064
Insurance	2,105			2,113			2,124			2,141			2,135			2,095			2,052			1,980			2,040			2,068			2,106			2,143			2,211
Global Operations	2,066			2,034			2,028			2,126			2,291			2,550			2,652			2,784			2,817			2,834			3,052			3,477			3,646
Corporate Overhead & Other	7,286			7,427			7,447			7,319			7,167			6,846			6,802			6,741			6,793			6,836			6,904			7,025			7,071
Total Workforce Head Count	56,263			56,411			56,059			55,909			55,564			55,434			54,962			54,655			54,985			55,311			55,923			57,682			59,011
Period-end Rates
10-Year U.S. Treasury Yield	5.12		%	5.15		%	4.99		%	4.74		%	4.64		%	4.61		%	4.46		%	4.71		%	4.83		%	4.56		%	4.65		%	4.63		%	4.90		%
FNMA 30-Year Fixed Rate MBS Coupon	6.31		%	6.37		%	6.15		%	5.93		%	5.86		%	5.79		%	5.57		%	5.79		%	5.91		%	5.72		%	5.77		%	5.76		%	6.04		%

(1)	During December 2006, the Company began reporting Banking Operations purchases from third parties. Prior months have been restated to reflect these purchases.
(2)	These loans are either processed for Countrywide Bank by the Company’s Mortgage Banking production divisions or purchased from non-affiliates and are included in “Total Mortgage Loan Fundings” above.
	The amounts include loans funded for both investment purposes and for sale. The Company will report the amount of such loans subsequently sold on a quarterly basis.
(3)	Purchase fundings include first trust deed and home equity loans used as purchase money debt in the acquisition of a home. Non-purchase fundings include first trust deed refinance loans, home equity refinance loans, and stand-alone home equity loans.
(4)	Includes loans held for sale, loans held for investment, and loans serviced for others, including those under subservicing agreements.
(5)	Subservicing volume for non-Countrywide entities.
(6)	Excluding subserviced loans and portfolios purchased at a discount due to their non-performing status.
(7)	Includes trades with Mortgage Banking Segment.
(8)	Workforce Head Count includes full-time employees, contract, and temporary help.

# # #