Securitized Asset Backed Receivables LLC Trust 2007-BR2

Mortgage Pass-Through Certificates

September 25, 2007 Distribution

External Parties

Table of Contents

Page

Servicer(s)

1. Certificate Payment Report

Barclays Capital Real Estate Inc. d/b/a HomEq Servicing

2. Collection Account Report

3. Credit Enhancement Report

4. Collateral Report

Underwriter(s)

5. Delinquency Report

Barclays Capital Inc.

6. REO Report

7. Foreclosure Report

Swap Counterparty

8. Prepayment Report

Barclays Bank PLC

9. Prepayment Detail Report

10. Realized Loss Report

Cap Provider

11. Realized Loss Detail Report

Barclays Bank PLC

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

April 01, 2007

Amy Stoddard

Close Date:

May 17, 2007

Administrator

First Distribution Date:

May 25, 2007

(714) 247-6255

Amy.Stoddard@db.com

Address:

Distribution Date:

September 25, 2007

1761 East St. Andrew Place, Santa Ana, CA 92705

Record Date:

August 31, 2007

Factor Information:

(800) 735-7777

September 24, 2007

Main Phone Number:

(714) 247-6000

Determination Date:

September 24, 2007

https://www.tss.db.com/invr

Page 1 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Certificate Payment Report
Current Period Distribution -
			Prior						Current
			Prior

	Class	Original	Principal			Total	Realized	Deferred	Principal

Class	Type	Face Value	Balance	Interest	Principal	Distribution	Loss	Interest	Balance
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1	FLT,STEP	255,068,000.00	243,407,224.86	1,114,703.67	3,265,934.56	4,380,638.23	0.00	0.00	240,141,290.30
A-1	FLT,STEP	255,068,000.00	243,407,224.86	1,114,703.67	3,265,934.56	4,380,638.23	0.00	0.00	240,141,290.30
A-2	FLT,STEP	556,465,000.00	530,023,690.94	2,448,635.84	6,637,990.71	9,086,626.55	0.00	0.00	523,385,700.23
M-1	FLT,STEP	46,029,000.00	46,029,000.00	218,951.00	0.00	218,951.00	0.00	0.00	46,029,000.00
M-2	FLT,STEP	39,453,000.00	39,453,000.00	189,259.33	0.00	189,259.33	0.00	0.00	39,453,000.00
M-3	FLT,STEP	25,206,000.00	25,206,000.00	123,961.01	0.00	123,961.01	0.00	0.00	25,206,000.00
M-4	FLT,STEP	21,371,000.00	21,371,000.00	113,708.56	0.00	113,708.56	0.00	0.00	21,371,000.00
M-5	FLT,STEP	20,275,000.00	20,275,000.00	114,410.14	0.00	114,410.14	0.00	0.00	20,275,000.00
M-6	FLT,STEP	18,083,000.00	18,083,000.00	107,139.26	0.00	107,139.26	0.00	0.00	18,083,000.00
B-1	FLT,STEP	18,631,000.00	18,631,000.00	116,389.41	0.00	116,389.41	0.00	0.00	18,631,000.00
B-2	FLT,STEP	16,987,000.00	16,987,000.00	106,119.20	0.00	106,119.20	0.00	0.00	16,987,000.00
B-3	FLT,STEP	16,437,000.00	16,437,000.00	102,683.31	0.00	102,683.31	0.00	0.00	16,437,000.00
X	FLT,STEP	61,920,636.56	61,919,798.47	1,451,358.69	0.00	1,451,358.69	0.00	0.00	61,919,798.47
P	FLT,STEP	0.00	0.00	65,046.41	0.00	65,046.41	0.00	0.00	0.00
R-I	0.00	0.00	18,556.37	0.00	18,556.37	0.00	0.00	0.00
R-II	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		1,095,925,636.56	1,057,822,714.27	6,290,922.20	9,903,925.27	16,194,847.47	0.00	0.00	1,047,918,789.00
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face Value
					Orig. Principal	Prior				Current
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1	08/27/07	09/24/07	A-Act/360	81378PAA6	255,068,000.00	954.283661	4.370222	12.804172	17.174394	941.479489
A-1	08/27/07	09/24/07	A-Act/360	81378PAA6	255,068,000.00	954.283661	4.370222	12.804172	17.174394	941.479489
A-2	08/27/07	09/24/07	A-Act/360	81378PAB4	556,465,000.00	952.483428	4.400341	11.928856	16.329197	940.554573
M-1	08/27/07	09/24/07	A-Act/360	81378PAC2	46,029,000.00	1,000.000000	4.756805	0.000000	4.756805	1,000.000000
M-2	08/27/07	09/24/07	A-Act/360	81378PAD0	39,453,000.00	1,000.000000	4.797083	0.000000	4.797083	1,000.000000
M-3	08/27/07	09/24/07	A-Act/360	81378PAE8	25,206,000.00	1,000.000000	4.917917	0.000000	4.917917	1,000.000000
M-4	08/27/07	09/24/07	A-Act/360	81378PAF5	21,371,000.00	1,000.000000	5.320694	0.000000	5.320694	1,000.000000
M-5	08/27/07	09/24/07	A-Act/360	81378PAG3	20,275,000.00	1,000.000000	5.642917	0.000000	5.642917	1,000.000000
M-6	08/27/07	09/24/07	A-Act/360	81378PAH1	18,083,000.00	1,000.000000	5.924861	0.000000	5.924861	1,000.000000
B-1	08/27/07	09/24/07	A-Act/360	81378PAJ7	18,631,000.00	1,000.000000	6.247083	0.000000	6.247083	1,000.000000
B-2	08/27/07	09/24/07	A-Act/360	81378PAK4	16,987,000.00	1,000.000000	6.247083	0.000000	6.247083	1,000.000000
B-3	08/27/07	09/24/07	A-Act/360	81378PAL2	16,437,000.00	1,000.000000	6.247083	0.000000	6.247083	1,000.000000
X	08/25/07	09/24/07	A-30/360	BC07B200X	1,095,925,636.56	56.500000	1.324322	0.000000	1.324322	56.500000
P	08/25/07	09/24/07	A-30/360	BC07B200P	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R-I		BC07B2001	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R-II		BC07B2002	0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 2 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution


Distribution to Date -
									Current


	Original		Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal

Class	Face Value	Interest	Principal	Principal	Principal	Distribution	Loss	Interest	Balance
(1)	(2)	(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1	255,068,000.00	5,011,936.27	14,375,808.30	550,901.40	14,926,709.70	19,938,645.97	0.00	0.00	240,141,290.30
A-2	556,465,000.00	10,952,592.32	31,949,004.82	1,130,294.95	33,079,299.77	44,031,892.09	0.00	0.00	523,385,700.23
M-1	46,029,000.00	964,927.66	0.00	0.00	0.00	964,927.66	0.00	0.00	46,029,000.00
M-2	39,453,000.00	834,250.12	0.00	0.00	0.00	834,250.12	0.00	0.00	39,453,000.00
M-3	25,206,000.00	546,749.65	0.00	0.00	0.00	546,749.65	0.00	0.00	25,206,000.00
M-4	21,371,000.00	502,447.05	0.00	0.00	0.00	502,447.05	0.00	0.00	21,371,000.00
M-5	20,275,000.00	506,190.72	0.00	0.00	0.00	506,190.72	0.00	0.00	20,275,000.00
M-6	18,083,000.00	474,495.41	0.00	0.00	0.00	474,495.41	0.00	0.00	18,083,000.00
B-1	18,631,000.00	515,993.31	0.00	0.00	0.00	515,993.31	0.00	0.00	18,631,000.00
B-2	16,987,000.00	470,462.03	0.00	0.00	0.00	470,462.03	0.00	0.00	16,987,000.00
B-3	16,437,000.00	455,229.58	0.00	0.00	0.00	455,229.58	0.00	0.00	16,437,000.00
X	61,920,636.56	12,864,786.78	819.19	18.90	838.09	12,865,624.87	0.00	0.00	61,919,798.47
P	0.00	435,979.01	0.00	0.00	0.00	435,979.01	0.00	0.00	0.00
R-I	0.00	67,362.26	0.00	0.00	0.00	67,362.26	0.00	0.00	0.00
R-II	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total	1,095,925,636.56	34,603,402.17	46,325,632.31	1,681,215.25	48,006,847.56	82,610,249.73	0.00	0.00	1,047,918,789.00


Interest Detail -
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or	Current
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or

	Through	(with Notional)	Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid

Class	Rate	Balance	Interest	Interest SF	Interest	Adjustment	Interest	Interest	Interest
			(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A-1	5.68500%	243,407,224.86	1,114,703.67	0.00	0.00	0.00	1,114,703.67	1,114,703.67	0.00
A-2	5.73500%	530,023,690.94	2,448,635.84	0.00	0.00	0.00	2,448,635.84	2,448,635.84	0.00
M-1	5.90500%	46,029,000.00	218,951.00	0.00	0.00	0.00	218,951.00	218,951.00	0.00
M-2	5.95500%	39,453,000.00	189,259.33	0.00	0.00	0.00	189,259.33	189,259.33	0.00
M-3	6.10500%	25,206,000.00	123,961.01	0.00	0.00	0.00	123,961.01	123,961.01	0.00
M-4	6.60500%	21,371,000.00	113,708.56	0.00	0.00	0.00	113,708.56	113,708.56	0.00
M-5	7.00500%	20,275,000.00	114,410.14	0.00	0.00	0.00	114,410.14	114,410.14	0.00
M-6	7.35500%	18,083,000.00	107,139.26	0.00	0.00	0.00	107,139.26	107,139.26	0.00
B-1	7.75500%	18,631,000.00	116,389.41	0.00	0.00	0.00	116,389.41	116,389.41	0.00
B-2	7.75500%	16,987,000.00	106,119.20	0.00	0.00	0.00	106,119.20	106,119.20	0.00
B-3	7.75500%	16,437,000.00	102,683.31	0.00	0.00	0.00	102,683.31	102,683.31	0.00
X	28.12720%	61,919,798.47	0.00	0.00	0.00	0.00	0.00	1,451,358.69	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	65,046.41	0.00
R-I	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	18,556.37	0.00
R-II	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		1,057,822,714.27	4,755,960.73	0.00	0.00	0.00	4,755,960.73	6,290,922.20	0.00



Page 3 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	6,286,986.59	3,093,238.26	9,380,224.85
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	6,286,986.59	3,093,238.26	9,380,224.85
Interest Collections	4,550,114.63	2,099,753.18	6,649,867.81
Interest Withdrawals	-6,150.50	-6,150.50	-6,150.50
Interest Fees	-20,290.45	-16,814.32	-37,787.37
Interest Other Accounts	44,041.08	21,005.33	208,692.68
TOTAL NET INTEREST	4,567,714.76	2,097,793.69	6,814,622.62
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	10,854,701.35	5,191,031.95	16,194,847.47




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	218,821.68	114,297.59	333,119.27
Curtailments	7,041.11	18,302.93	25,344.04
Prepayments In Full	5,144,319.35	2,960,637.74	8,104,957.09
Repurchased/Substitutions	0.00	0.00	0.00
Liquidations	1,379,502.42	61,002.45	1,440,504.87
Insurance Principal	0.00	0.00	0.00
Other Additional Principal	0.00	0.00	0.00
Delinquent Principal	-206,108.23	-102,660.38	-308,768.61
Realized Losses	-462,697.97	-61,002.45	-523,700.42
Advanced Principal	206,108.23	102,660.38	308,768.61
TOTAL PRINCIPAL COLLECTED	6,286,986.59	3,093,238.26	9,380,224.85




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

	Group 2	Group 1	Total
TOTAL PRINCIPAL OTHER ACCOUNTS	0.00	0.00	0.00






Page 4 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	4,923,423.47	2,234,318.74	7,157,742.21
Repurchased/Substitution Interest	0.00	0.00	0.00
Liquidation Interest	9,610.81	490.84	10,101.65
Insurance Interest	0.00	0.00	0.00
Other Additional Interest	0.00	0.00	0.00
Prepayment Interest Shortfalls	-4,205.96	-2,588.91	-6,794.87
Delinquent Interest	-4,647,709.17	-1,987,166.71	-6,634,875.88
Compensating Interest	4,205.96	2,588.92	6,794.87
Civil Relief Act Shortfalls	-0.00	-0.00	-0.00
Interest Realized Loss	4,471.87	1,678.63	6,150.50
Interest Advanced	4,264,789.50	1,852,110.32	6,116,899.82
TOTAL INTEREST COLLECTED	4,550,114.63	2,099,753.18	6,649,867.81




INTEREST - WITHDRAWALS

	Group 2	Group 1	Total
Non Recoverable Advances	0.00	0.00	0.00
Extraordinary Trust Fund Expenses	0.00	0.00	0.00
TOTAL INTEREST WITHDRAWALS	6,150.50	6,150.50	6,150.50




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
	Group 2	Group 1	Total
Prepayment Charges	44,041.08	21,005.33	65,046.41
Net Swap			122,970.40

. a) Swap Payment			3,988,016.93
. b) Swap Receipt			4,110,987.33
. c) Swap Termination Payment			8.28
. d) Defaulted Swap Termination Payment			0.00

Cap Payment			2,119.50
Float			18,556.37
TOTAL INTEREST OTHER ACCOUNTS	44,041.08	21,005.33	208,692.68



INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	17,733.32	15,646.47	33,379.79
Custodian Fees			3,724.98
Trustee Fees			682.60
TOTAL INTEREST FEES	20,290.45	16,814.32	37,787.37



Page 5 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2

Mortgage Pass-Through Certificates

September 25, 2007 Distribution

Credit Enhancement Report

ACCOUNTS

Excess Reserve Fund

Beginning Balance

0.00

Amount Deposited

0.00

Amount Withdrawn

0.00

Ending Balance

0.00

Supplemental Float Trust

Beginning Balance

0.00

Amount Deposited

18,556.37

Amount Withdrawn

(18,556.37)

Ending Balance

0.00

Supplemental Interest Trust

Beginning Balance

0.00

Amount Deposited

4,113,106.83

Amount Withdrawn

3,990,136.43

Net SWAP Amount

122,970.40

Ending Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Overcollateralized Amount - Prior Period

61,919,798.47

Current Period Principal Realized Losses

523,700.42

Overcollateralized Amount - After Current Losses

61,919,798.47

Extra Principal Distribution Amount

523,700.42

Overcollateralization Reduction Amount

0.00

Overcollateralized Amount - Ending

61,919,798.47

Overcollateralization Deficiency Amount

0.00

Overcollateralization Excess Amount

0.00

Specified Overcollateralization Amount

61,919,798.47

Net Monthly Excess Cashflow

1,451,358.69

Net Monthly Excess Cashflow Allocated to :

0.00

. a) Unpaid Interest Amounts

0.00

. b) Applied Realized Loss Amounts

838,632.33

. c) Basis Risk Carryforward Amounts

0.00

Page 6 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Collateral Report


COLLATERAL




		Group 2	Group 1	Total



Loan Count:


Original	3,331	2,130	5,461
Prior	3,229	2,081	5,310
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-18	-13	-31
Repurchases	-0	-0	-0
Liquidations	-2	-3	-5
Current	3,209	2,065	5,274
Principal Balance:


Original	752,647,568.79	343,277,472.49	1,095,925,041.28
Prior	726,175,081.43	331,647,632.84	1,057,822,714.27
Prefunding	0.00	0.00	0.00
Scheduled Principal	-218,821.68	-114,297.59	-333,119.27
Partial Prepayments	-7,041.11	-18,302.93	-25,344.04
Full Voluntary Prepayments	-5,144,319.35	-2,960,637.74	-8,104,957.09
Repurchases	-0.00	-0.00	-0.00
Liquidations	-1,379,502.42	-61,002.45	-1,440,504.87
Current	719,425,396.87	328,493,392.13	1,047,918,789.00





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	8.16117%	8.10555%	8.14374%
Weighted Average Coupon Prior	8.15448%	8.09248%	8.13498%
Weighted Average Coupon Current	8.15181%	8.08081%	8.12955%
Weighted Average Months to Maturity Original	354	354	354
Weighted Average Months to Maturity Prior	351	351	351
Weighted Average Months to Maturity Current	350	350	350
Weighted Avg Remaining Amortization Term Original	425	454	434
Weighted Avg Remaining Amortization Term Prior	422	451	431
Weighted Avg Remaining Amortization Term Current	422	450	431
Weighted Average Seasoning Original	4.65	4.47	4.59
Weighted Average Seasoning Prior	7.65	7.47	7.59
Weighted Average Seasoning Current	8.65	8.47	8.59

Page 8 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Margin Original	6.22867%	6.33709%	6.26302%
Weighted Average Margin Prior	6.22606%	6.33140%	6.25956%
Weighted Average Margin Current	6.22541%	6.32874%	6.25814%
Weighted Average Max Rate Original	14.58508%	14.34866%	14.51019%
Weighted Average Max Rate Prior	14.57334%	14.32890%	14.49561%
Weighted Average Max Rate Current	14.56834%	14.31247%	14.48730%
Weighted Average Min Rate Original	6.81921%	7.85388%	7.14696%
Weighted Average Min Rate Prior	6.81921%	7.83423%	7.14198%
Weighted Average Min Rate Current	6.82127%	7.81787%	7.13692%
Weighted Average Cap Up Original	1.27441%	1.00000%	1.18748%
Weighted Average Cap Up Prior	1.27259%	1.00000%	1.18591%
Weighted Average Cap Up Current	1.27143%	1.00000%	1.18546%
Weighted Average Cap Down Original	1.27441%	1.00000%	1.18748%
Weighted Average Cap Down Prior	1.27259%	1.00000%	1.18591%
Weighted Average Cap Down Current	1.27143%	1.00000%	1.18546%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

	Group 2	Group 1	Total




Current Servicing Fees	17,733.32	15,646.47	33,379.79
Delinquent Servicing Fees	280,321.06	121,975.34	402,296.40
TOTAL SERVICING FEES	298,054.40	137,621.82	435,676.22


Total Servicing Fees	298,054.40	137,621.82	435,676.22
Compensating Interest	-4,205.96	-2,588.92	-6,794.87
Delinquent Servicing Fees	-280,321.06	-121,975.34	-402,296.40
COLLECTED SERVICING FEES	13,527.38	13,057.56	26,584.94


Total Advanced Interest	4,264,789.50	1,852,110.32	6,116,899.82
Total Advanced Principal	206,108.23	102,660.38	308,768.61
Aggregate P&I Advances with respect to this Distribution	4,470,897.73	1,954,770.69	6,425,668.43
Non Recoverable Advance	0.00	0.00	0.00





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
	Group 2	Group 1	Total
Prepayment Interest Shortfall (PPIS)	4,205.96	2,588.91	6,794.87
Compensating Interest	(4,205.96)	(2,588.92)	(6,794.87)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00

Weighted Average Net Mortgage Rate			7.7305460000%
Ending Pool Stated Principal Balance			1,047,918,789.00

Market Value of outstanding REO properties.*

* Information not available with Trustee.




Page 9 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		54,241,100.53	29,253,258.58	36,674,617.16	120,168,976.27
	% Balance		5.18%	2.79%	3.50%	11.47%
	# Loans		267	150	201	618
	% # Loans		5.06%	2.84%	3.81%	11.72%
FORECLOSURE	Balance	87,884.80	0.00	3,472,411.25	51,878,151.62	55,438,447.67
	% Balance	0.01%	0.00%	0.33%	4.95%	5.29%
	# Loans	1	0	13	175	189
	% # Loans	0.02%	0.00%	0.25%	3.32%	3.58%
BANKRUPTCY	Balance	2,092,340.53	0.00	599,529.25	1,942,948.57	4,634,818.35
	% Balance	0.20%	0.00%	0.06%	0.19%	0.44%
	# Loans	11	0	3	14	28
	% # Loans	0.21%	0.00%	0.06%	0.27%	0.53%
REO	Balance	0.00	0.00	0.00	848,586.11	848,586.11
	% Balance	0.00%	0.00%	0.00%	0.08%	0.08%
	# Loans	0	0	0	6	6
	% # Loans	0.00%	0.00%	0.00%	0.11%	0.11%
TOTAL	Balance	2,180,225.33	54,241,100.53	33,325,199.08	91,344,303.46	181,090,828.40
	% Balance	0.21%	5.18%	3.18%	8.72%	17.28%
	# Loans	12	267	166	396	841
	% # Loans	0.23%	5.06%	3.15%	7.51%	15.95%

Page 10 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		16,175,997.57	6,728,113.71	5,221,210.05	28,125,321.33
	% Balance		4.92%	2.05%	1.59%	8.56%
	# Loans		91	39	36	166
	% # Loans		4.41%	1.89%	1.74%	8.04%
FORECLOSURE	Balance	0.00	0.00	436,186.00	7,877,743.25	8,313,929.25
	% Balance	0.00%	0.00%	0.13%	2.40%	2.53%
	# Loans	0	0	3	38	41
	% # Loans	0.00%	0.00%	0.15%	1.84%	1.99%
BANKRUPTCY	Balance	463,375.65	0.00	0.00	635,841.25	1,099,216.90
	% Balance	0.14%	0.00%	0.00%	0.19%	0.33%
	# Loans	2	0	0	5	7
	% # Loans	0.10%	0.00%	0.00%	0.24%	0.34%
REO	Balance	0.00	0.00	0.00	106,334.10	106,334.10
	% Balance	0.00%	0.00%	0.00%	0.03%	0.03%
	# Loans	0	0	0	2	2
	% # Loans	0.00%	0.00%	0.00%	0.10%	0.10%
TOTAL	Balance	463,375.65	16,175,997.57	7,164,299.71	13,841,128.65	37,644,801.58
	% Balance	0.14%	4.92%	2.18%	4.21%	11.46%
	# Loans	2	91	42	81	216
	% # Loans	0.10%	4.41%	2.03%	3.92%	10.46%

Page 11 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		38,065,102.96	22,525,144.87	31,453,407.11	92,043,654.94
	% Balance		5.29%	3.13%	4.37%	12.79%
	# Loans		176	111	165	452
	% # Loans		5.48%	3.46%	5.14%	14.09%
FORECLOSURE	Balance	87,884.80	0.00	3,036,225.25	44,000,408.37	47,124,518.42
	% Balance	0.01%	0.00%	0.42%	6.12%	6.55%
	# Loans	1	0	10	137	148
	% # Loans	0.03%	0.00%	0.31%	4.27%	4.61%
BANKRUPTCY	Balance	1,628,964.88	0.00	599,529.25	1,307,107.32	3,535,601.45
	% Balance	0.23%	0.00%	0.08%	0.18%	0.49%
	# Loans	9	0	3	9	21
	% # Loans	0.28%	0.00%	0.09%	0.28%	0.65%
REO	Balance	0.00	0.00	0.00	742,252.01	742,252.01
	% Balance	0.00%	0.00%	0.00%	0.10%	0.10%
	# Loans	0	0	0	4	4
	% # Loans	0.00%	0.00%	0.00%	0.12%	0.12%
TOTAL	Balance	1,716,849.68	38,065,102.96	26,160,899.37	77,503,174.81	143,446,026.82
	% Balance	0.24%	5.29%	3.64%	10.77%	19.94%
	# Loans	10	176	124	315	625
	% # Loans	0.31%	5.48%	3.86%	9.82%	19.48%

Page 12 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2

Mortgage Pass-Through Certificates

September 25, 2007 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Became REO Property this Period:

11740821 1

61,800.00

61,537.23

01-Feb-2007

9.845%

TX - 80.00%

360

01-Jan-2007

11742721 1

45,000.00

44,796.87

01-Feb-2007

8.970%

TN - 75.00%

360

01-Feb-2007

11807427 2

102,505.00

102,111.32

01-Feb-2007

9.750%

MO - 95.00%

360

01-Feb-2007

1010908477 2

154,400.00

153,566.58

01-Mar-2007

8.700%

MI - 80.00%

360

01-Jan-2007

TOTAL

363,705.00

362,012.00

Became REO Property in a Prior Period:

11602187 2

108,000.00

106,941.69

01-Jan-2007

10.370%

MI - 80.00%

360

01-Sep-2006

11773217 2

380,000.00

379,632.42

01-Feb-2007

8.490%

VA - 80.00%

360

01-Jan-2007

TOTAL

488,000.00

486,574.11

TOTAL

851,705.00

848,586.11

Page 13 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Foreclosure Report
Loan Number	Original	Stated		Current	State &		First
Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination

Became Foreclosure Property this Period:
11623550 2	568,000.00	561,903.74	01-May-2007	7.145%	NY - 80.00%	360	01-Sep-2006
11691529 2	387,000.00	387,000.00	01-May-2007	6.990%	NY - 90.00%	360	01-Nov-2006
11694077 1	149,600.00	149,433.01	01-Apr-2007	8.400%	WA - 80.00%	360	01-Dec-2006
11700112 1	110,240.00	109,153.36	01-May-2007	10.170%	TX - 80.00%	360	01-Dec-2006
11700114 1	27,560.00	27,433.09	01-Apr-2007	9.990%	TX - 100.00%	360	01-Dec-2006
11711962 2	407,720.00	406,999.48	01-May-2007	7.175%	CA - 80.00%	360	01-Dec-2006
11716291 1	196,000.00	195,767.19	01-May-2007	7.950%	MD - 80.00%	360	01-Jan-2007
11727891 1	147,000.00	146,738.91	01-Apr-2007	9.370%	FL - 70.00%	360	01-Jan-2007
11740728 1	90,250.00	90,211.81	01-Apr-2007	10.870%	SC - 95.00%	360	01-Dec-2006
11756265 1	104,000.00	103,318.05	01-Mar-2007	7.720%	IL - 80.00%	360	01-Jan-2007
11762821 2	336,000.00	334,936.35	01-May-2007	7.370%	CA - 80.00%	360	01-Jan-2007
11764177 2	544,000.00	543,344.74	01-Apr-2007	7.590%	CA - 80.00%	360	01-Feb-2007
11765824 2	94,400.00	94,400.00	01-Mar-2007	8.570%	TN - 80.00%	360	01-Feb-2007
11766236 1	252,000.00	251,183.05	01-Apr-2007	7.285%	MD - 80.00%	360	01-Jan-2007
11769406 2	540,000.00	536,647.34	01-Feb-2007	7.995%	NY - 80.00%	360	01-Jan-2007
11769733 1	248,500.00	248,218.06	01-Apr-2007	7.750%	FL - 70.00%	360	01-Feb-2007
11769958 1	214,400.00	214,213.13	01-Apr-2007	8.445%	RI - 80.00%	360	01-Feb-2007
11770561 2	612,000.00	612,000.00	01-Apr-2007	6.595%	CA - 86.20%	360	01-Feb-2007
11771411 2	247,200.00	246,795.53	01-Apr-2007	6.760%	CA - 80.00%	360	01-Feb-2007
11772316 2	135,120.00	134,863.01	01-May-2007	8.725%	GA - 80.00%	360	01-Feb-2007
11772414 2	416,000.00	415,558.98	01-Feb-2007	8.250%	CA - 80.00%	360	01-Jan-2007
11772598 2	45,000.00	44,904.41	01-Apr-2007	12.500%	WA - 100.00%	360	01-Feb-2007
11773413 2	420,000.00	419,543.93	01-Apr-2007	10.600%	WA - 80.00%	360	01-Feb-2007
11774613 2	232,000.00	231,725.23	01-Apr-2007	7.635%	CA - 80.00%	360	01-Feb-2007
11775454 1	112,000.00	111,782.13	01-Apr-2007	6.615%	CO - 80.00%	360	01-Jan-2007
11777070 2	476,000.00	475,506.68	01-May-2007	7.990%	CA - 80.00%	360	01-Feb-2007
11777981 2	332,000.00	331,325.83	01-Feb-2007	8.500%	CA - 80.00%	360	01-Feb-2007
11778409 2	303,200.00	302,724.33	01-Apr-2007	6.875%	MA - 80.00%	360	01-Feb-2007
11778429 2	368,000.00	367,689.99	01-Apr-2007	8.850%	FL - 80.00%	360	01-Jan-2007
11778691 1	350,000.00	349,340.40	01-Apr-2007	9.170%	CA - 61.95%	360	01-Jan-2007
11780251 2	680,000.00	678,024.88	01-Feb-2007	7.675%	CA - 80.00%	360	01-Jan-2007
11780252 2	170,000.00	169,707.62	01-Feb-2007	11.250%	CA - 100.00%	360	01-Jan-2007
11781445 1	306,000.00	303,723.91	01-Apr-2007	6.930%	NJ - 85.00%	360	01-Feb-2007
11782768 1	115,200.00	114,962.29	01-Apr-2007	8.445%	CO - 80.00%	360	01-Feb-2007
11783743 2	135,920.00	135,013.29	01-May-2007	7.990%	FL - 80.00%	360	01-Feb-2007
11785502 2	556,000.00	555,073.60	01-Mar-2007	6.710%	CA - 80.00%	360	01-Feb-2007
11786331 1	296,000.00	294,298.86	01-Apr-2007	7.775%	DC - 80.00%	360	01-Feb-2007
11788513 1	405,000.00	403,272.51	01-Apr-2007	9.245%	NC - 90.00%	360	01-Feb-2007
11790027 2	242,000.00	240,912.06	01-May-2007	8.990%	NC - 80.00%	360	01-Feb-2007
11790107 1	193,500.00	193,202.42	01-Apr-2007	9.445%	IL - 90.00%	360	01-Feb-2007
11790399 1	131,575.00	131,265.45	01-May-2007	7.990%	MS - 95.00%	360	01-Feb-2007
11790823 2	512,000.00	511,619.53	01-Apr-2007	8.860%	CA - 80.00%	360	01-Feb-2007
11794638 2	473,400.00	472,995.93	01-Mar-2007	8.500%	CA - 90.00%	360	01-Feb-2007
11794638 2	473,400.00			8.500%	CA - 90.00%


Page 14 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
11795873 1
11795873 1	353,600.00	351,750.90	01-Apr-2007	8.845%	IL - 89.52%	360	01-Jan-2007

11795935 2	184,000.00	183,590.67	01-May-2007	8.185%	CT - 80.00%	360	01-Feb-2007
1010432659 2	292,000.00	291,203.40	01-Apr-2007	8.275%	CA - 80.00%	360	01-Dec-2006
1010435629 2	508,000.00	506,460.53	01-Mar-2007	7.525%	NY - 80.00%	360	01-Jan-2007
1010474612 2	112,000.00	111,887.40	01-Apr-2007	11.250%	PA - 80.00%	360	01-Jan-2007
1010611732 2	70,560.00	70,234.19	01-Apr-2007	9.975%	MO - 90.00%	360	01-Dec-2006
1010630999 2	144,500.00	143,713.72	01-Feb-2007	8.650%	FL - 85.00%	360	01-Jan-2007
1010682273 2	135,000.00	134,297.38	01-Apr-2007	9.400%	FL - 75.00%	360	01-Dec-2006
1010701591 2	50,150.00	49,904.72	01-Mar-2007	9.700%	NE - 85.00%	360	01-Dec-2006
1010726217 2	396,950.00	395,964.11	01-Feb-2007	8.600%	CA - 85.00%	360	01-Dec-2006
1010850803 2	175,500.00	175,499.97	01-May-2007	8.650%	AZ - 90.00%	360	01-Jan-2007
1010925458 2	78,750.00	78,441.19	01-Feb-2007	9.650%	PA - 75.00%	360	01-Feb-2007
1011010835 2	190,000.00	188,891.64	01-Feb-2007	7.700%	MI - 95.00%	360	01-Feb-2007
1011134006 2	143,925.00	143,342.72	01-Mar-2007	9.500%	ID - 95.00%	360	01-Feb-2007
1011154877 2	192,000.00	191,138.60	01-Apr-2007	9.000%	GA - 80.00%	360	01-Feb-2007
1011217765 2	376,000.00	374,990.31	01-Apr-2007	7.525%	CA - 80.00%	360	01-Feb-2007


TOTAL	16,084,720.00	16,040,045.56

Became Foreclosure Property in a Prior Period:
11596389 2	39,800.00	39,566.89	01-Apr-2007	10.625%	OR - 100.00%	180	01-Aug-2006
11704345 1	171,495.00	171,271.40	01-Jan-2007	7.990%	NJ - 90.00%	360	01-Dec-2006
11716249 2	552,000.00	551,050.56	01-Jan-2007	9.845%	CA - 80.00%	360	01-Dec-2006
11721881 2	544,000.00	542,987.86	01-Feb-2007	8.800%	NY - 80.00%	360	01-Feb-2007
11738991 1	250,000.00	249,759.11	01-Feb-2007	8.500%	AZ - 76.92%	360	01-Jan-2007
11741147 2	139,800.00	139,223.29	01-Jan-2007	9.990%	TX - 100.00%	360	01-Jan-2007
11742264 2	296,000.00	295,044.47	01-Feb-2007	7.300%	CA - 80.00%	360	01-Jan-2007
11742973 2	532,000.00	531,372.95	01-Jan-2007	7.970%	CA - 80.00%	360	01-Jan-2007
11743517 2	240,350.00	239,472.85	01-Apr-2007	10.570%	TX - 95.00%	360	01-Jan-2007
11745573 2	208,000.00	207,676.92	01-Mar-2007	9.820%	NJ - 80.00%	360	01-Jan-2007
11746716 2	304,000.00	303,695.64	01-Jan-2007	8.400%	CA - 80.00%	360	01-Jan-2007
11747732 2	184,500.00	183,200.46	01-Jan-2007	8.850%	FL - 90.00%	360	01-Oct-2006
11747862 2	540,000.00	539,260.45	01-Feb-2007	7.570%	NY - 80.00%	360	01-Jan-2007
11749375 2	420,000.00	419,423.66	01-Jan-2007	7.565%	NY - 80.00%	360	01-Jan-2007
11751430 2	624,000.00	623,106.29	01-Jan-2007	7.450%	CA - 80.00%	360	01-Jan-2007
11751573 1	116,850.00	116,345.21	01-Feb-2007	9.770%	ND - 95.00%	360	01-Jan-2007
11752434 2	540,000.00	537,885.52	01-Feb-2007	8.355%	CA - 90.00%	360	01-Jan-2007
11755647 2	358,400.00	357,515.45	01-Feb-2007	8.245%	CA - 80.00%	360	01-Jan-2007
11756643 1	167,920.00	167,776.90	01-Apr-2007	8.820%	CO - 80.00%	360	01-Jan-2007
11757037 1	209,000.00	209,000.00	01-Feb-2007	7.445%	DE - 95.00%	360	01-Jan-2007
11758882 1	296,000.00	295,635.66	01-Feb-2007	7.855%	CA - 80.00%	360	01-Jan-2007
11760803 2	432,000.00	431,392.69	01-Jan-2007	7.500%	CA - 80.00%	360	01-Jan-2007
11761224 1	140,000.00	139,695.82	01-Feb-2007	8.685%	FL - 80.00%	360	01-Jan-2007
11761581 2	540,000.00	535,898.28	01-Feb-2007	6.970%	CT - 80.00%	360	01-Jan-2007
11764483 2	520,000.00	519,421.04	01-Feb-2007	7.800%	CA - 80.00%	360	01-Feb-2007
11764484 2	130,000.00	129,608.71	01-Feb-2007	10.900%	CA - 100.00%	360	01-Feb-2007
11764875 2	492,000.00	491,429.15	01-Feb-2007	7.690%	CA - 80.00%	360	01-Feb-2007
11766715 2	368,000.00	367,432.40	01-Mar-2007	7.250%	CA - 80.00%	360	01-Jan-2007


Page 15 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
11767590 1
11767590 1	230,400.00	229,406.06	01-Apr-2007	9.190%	DE - 80.00%	360	01-Feb-2007

11768221 1	300,000.00	299,854.23	01-Mar-2007	9.945%	WA - 88.76%	360	01-Feb-2007
11768836 1	140,000.00	139,265.17	01-Mar-2007	9.990%	MN - 100.00%	360	01-Dec-2006
11769600 1	348,000.00	347,605.24	01-Feb-2007	7.750%	NY - 80.00%	360	01-Feb-2007
11769614 2	257,300.00	256,816.74	01-Feb-2007	9.550%	FL - 100.00%	360	01-Dec-2006
11769770 2	640,000.00	640,000.00	01-Feb-2007	7.490%	CA - 80.00%	360	01-Feb-2007
11770407 2	189,600.00	187,700.39	01-Feb-2007	7.895%	CA - 80.00%	360	01-Jan-2007
11771177 2	425,000.00	423,989.73	01-Feb-2007	8.375%	MA - 94.44%	360	01-Jan-2007
11771389 2	600,000.00	599,191.94	01-Feb-2007	7.615%	CA - 80.00%	360	01-Jan-2007
11773078 2	440,000.00	438,075.31	01-Feb-2007	9.710%	NY - 80.00%	360	01-Jan-2007
11773943 1	236,000.00	235,622.21	01-Feb-2007	6.820%	NJ - 80.00%	360	01-Feb-2007
11774540 2	255,999.00	255,523.91	01-Mar-2007	6.745%	CA - 80.00%	360	01-Jan-2007
11775515 1	356,000.00	355,324.74	01-Feb-2007	6.685%	NY - 80.00%	360	01-Jan-2007
11777146 2	460,000.00	458,140.04	01-Feb-2007	6.880%	CA - 80.00%	360	01-Dec-2006
11777515 1	316,000.00	316,000.00	01-Mar-2007	7.300%	CA - 78.02%	360	01-Feb-2007
11778019 1	232,000.00	231,322.19	01-Apr-2007	7.225%	MA - 80.00%	360	01-Feb-2007
11778422 1	118,250.00	117,382.30	01-Apr-2007	8.990%	MA - 94.60%	300	01-Feb-2007
11778785 2	64,685.00	64,329.21	01-Mar-2007	7.995%	LA - 85.00%	360	01-Feb-2007
11778818 2	500,000.00	498,838.80	01-Feb-2007	8.035%	NY - 79.37%	360	01-Feb-2007
11779345 1	224,800.00	224,280.19	01-Feb-2007	8.050%	MA - 80.00%	360	01-Feb-2007
11779635 2	278,400.00	278,046.33	01-Jan-2007	7.771%	CA - 79.77%	360	01-Jan-2007
11779636 2	69,600.00	69,328.13	01-Jan-2007	10.250%	CA - 99.70%	360	01-Jan-2007
11780350 2	214,921.00	214,367.84	01-Feb-2007	7.675%	MA - 80.00%	360	01-Feb-2007
11780941 2	164,900.00	164,379.75	01-Feb-2007	11.250%	CA - 100.00%	360	01-Jan-2007
11781027 2	41,600.00	41,533.94	01-Mar-2007	11.625%	AZ - 100.00%	360	01-Feb-2007
11781179 2	233,600.00	233,158.98	01-Apr-2007	8.750%	MD - 80.00%	360	01-Feb-2007
11782852 2	320,000.00	319,566.65	01-Mar-2007	7.275%	CA - 80.00%	360	01-Feb-2007
11783951 2	216,400.00	216,196.76	01-Mar-2007	8.250%	CA - 80.00%	360	01-Feb-2007
11786877 2	336,000.00	335,207.26	01-Apr-2007	7.980%	CA - 80.00%	360	01-Feb-2007
11787543 1	100,000.00	99,745.88	01-Mar-2007	7.720%	CA - 80.00%	360	01-Feb-2007
11787551 2	368,000.00	367,196.63	01-Feb-2007	8.250%	CA - 80.00%	360	01-Feb-2007
11790244 2	460,000.00	459,308.01	01-Feb-2007	6.990%	CA - 80.00%	360	01-Feb-2007
11794480 2	216,000.00	215,505.49	01-Apr-2007	8.085%	AZ - 80.00%	360	01-Feb-2007
11795926 1	119,080.00	118,956.62	01-Feb-2007	7.990%	CA - 80.00%	360	01-Feb-2007
11796219 1	77,600.00	77,229.04	01-Mar-2007	8.690%	TX - 80.00%	360	01-Feb-2007
11796919 2	608,800.00	607,602.70	01-Mar-2007	6.250%	CA - 80.00%	360	01-Feb-2007
11797681 2	492,800.00	491,846.91	01-Feb-2007	6.770%	CA - 80.00%	360	01-Feb-2007
11798994 1	260,400.00	259,787.01	01-Mar-2007	7.990%	CA - 93.00%	360	01-Feb-2007
11801380 2	548,000.00	547,523.28	01-Mar-2007	8.450%	FL - 80.00%	360	01-Feb-2007
11801564 1	124,000.00	123,395.74	01-Apr-2007	8.595%	MN - 80.00%	360	01-Feb-2007
1009587903 2	387,600.00	387,600.00	01-Feb-2007	9.925%	FL - 95.00%	360	01-Dec-2006
1010102177 2	400,000.00	399,362.69	01-Feb-2007	10.100%	FL - 66.67%	360	01-Dec-2006
1010155761 2	240,550.00	239,839.82	01-Mar-2007	8.000%	FL - 85.00%	360	01-Dec-2006
1010228078 2	180,000.00	179,713.78	01-Mar-2007	9.990%	CA - 57.14%	360	01-Jan-2007
1010322395 2	456,000.00	454,008.82	01-Mar-2007	6.600%	HI - 80.00%	360	01-Dec-2006
1010323027 2	579,000.00	579,000.00	01-Mar-2007	7.425%	CA - 93.39%	360	01-Dec-2006
1010362653 2	264,000.00	263,390.35	01-Feb-2007	8.850%	WA - 75.00%	360	01-Dec-2006


Page 16 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
1010457329 2
1010457329 2	655,500.00	654,019.33	01-Feb-2007	8.925%	NY - 95.00%	360	01-Dec-2006

1010495555 2	83,300.00	82,729.69	01-Feb-2007	8.075%	OH - 85.00%	360	01-Dec-2006
1010497580 2	196,000.00	194,869.66	01-Mar-2007	8.900%	MA - 80.00%	360	01-Dec-2006
1010522981 2	189,900.00	189,446.92	01-Mar-2007	8.725%	MA - 90.00%	360	01-Jan-2007
1010548357 2	120,745.00	120,514.79	01-Mar-2007	9.500%	OH - 95.00%	360	01-Dec-2006
1010566381 2	316,000.00	314,117.31	01-Mar-2007	8.450%	MD - 80.00%	360	01-Jan-2007
1010606016 2	380,000.00	378,531.41	01-Feb-2007	10.300%	WA - 95.00%	360	01-Jan-2007
1010685341 2	90,250.00	87,884.80	01-Sep-2007	8.450%	FL - 95.00%	360	01-Feb-2007
1010697123 2	180,000.00	179,480.84	01-Mar-2007	7.700%	CA - 90.00%	360	01-Jan-2007
1010707185 2	278,000.00	276,864.95	01-Feb-2007	6.450%	CA - 65.41%	360	01-Jan-2007
1010712357 2	89,250.00	89,042.31	01-Mar-2007	8.825%	TN - 85.00%	360	01-Dec-2006
1010723862 2	228,000.00	227,429.93	01-Feb-2007	8.200%	FL - 89.76%	360	01-Jan-2007
1010740692 2	71,250.00	70,943.22	01-Mar-2007	9.200%	ID - 75.00%	360	01-Feb-2007
1010771514 2	340,000.00	338,241.88	01-Mar-2007	8.900%	CA - 80.00%	360	01-Jan-2007
1010787570 2	200,000.00	198,869.15	01-Feb-2007	8.600%	FL - 80.00%	360	01-Jan-2007
1010804864 2	704,000.00	704,000.00	01-Feb-2007	7.900%	CA - 80.00%	360	01-Jan-2007
1010817011 2	176,040.00	175,750.10	01-Feb-2007	9.625%	FL - 90.00%	360	01-Jan-2007
1010830112 2	447,200.00	447,200.00	01-Mar-2007	7.750%	CA - 80.00%	360	01-Feb-2007
1010868554 2	139,500.00	138,888.43	01-Feb-2007	9.700%	TX - 75.00%	360	01-Jan-2007
1010901018 2	75,600.00	75,266.65	01-Apr-2007	9.275%	OH - 90.00%	360	01-Feb-2007
1010916896 2	499,999.00	499,998.98	01-Feb-2007	6.900%	CA - 74.74%	360	01-Jan-2007
1010940431 2	127,200.00	126,934.70	01-Feb-2007	8.825%	MD - 80.00%	360	01-Jan-2007
1010944035 2	81,855.00	81,711.37	01-Apr-2007	9.000%	OH - 85.00%	360	01-Feb-2007
1010992688 2	54,000.00	53,774.15	01-Feb-2007	9.925%	OK - 90.00%	360	01-Jan-2007
1010993375 2	355,920.00	355,920.00	01-Apr-2007	7.250%	CA - 80.00%	360	01-Jan-2007
1011026588 2	300,000.00	297,840.01	01-Apr-2007	7.250%	CA - 80.00%	360	01-Jan-2007
1011031769 2	427,500.00	426,886.08	01-Feb-2007	9.675%	LA - 95.00%	360	01-Feb-2007
1011046469 2	450,000.00	450,000.00	01-Feb-2007	8.525%	FL - 90.00%	360	01-Feb-2007
1011083114 2	111,000.00	110,826.91	01-Feb-2007	9.400%	PA - 88.80%	360	01-Feb-2007
1011096743 2	135,200.00	134,497.23	01-Feb-2007	8.875%	IN - 80.00%	360	01-Jan-2007
1011120351 2	675,200.00	675,199.99	01-Feb-2007	8.450%	CA - 80.00%	360	01-Feb-2007
1011121190 2	420,000.00	419,260.92	01-Mar-2007	8.990%	CA - 79.85%	360	01-Feb-2007
1011126658 2	144,000.00	143,719.13	01-Mar-2007	8.650%	FL - 80.00%	360	01-Feb-2007
1011129389 2	607,500.00	606,557.76	01-Feb-2007	9.825%	FL - 90.00%	360	01-Jan-2007
1011130670 2	128,000.00	127,684.52	01-Feb-2007	8.250%	FL - 80.00%	360	01-Jan-2007
1011132963 2	80,750.00	80,340.85	01-Feb-2007	9.000%	OH - 85.00%	360	01-Jan-2007
1011164900 2	234,000.00	232,894.41	01-Mar-2007	9.825%	MN - 90.00%	360	01-Jan-2007
1011174436 2	304,000.00	303,217.56	01-Feb-2007	7.675%	CA - 80.00%	360	01-Feb-2007
1011176719 2	440,000.00	440,000.00	01-Mar-2007	6.990%	CA - 80.00%	360	01-Feb-2007
1011185228 2	144,000.00	143,352.56	01-Feb-2007	8.990%	FL - 90.00%	360	01-Feb-2007
1011186441 2	680,000.00	679,803.32	01-Feb-2007	8.000%	CA - 80.00%	360	01-Jan-2007
1011186995 2	170,000.00	169,453.47	01-Feb-2007	11.700%	CA - 100.00%	360	01-Jan-2007
1011190365 2	528,000.00	526,519.77	01-Feb-2007	7.800%	CA - 80.00%	360	01-Jan-2007
1011207856 2	540,000.00	538,677.70	01-Feb-2007	7.850%	MN - 80.00%	360	01-Feb-2007
1011229128 2	436,000.00	434,582.49	01-Mar-2007	7.275%	NJ - 80.00%	360	01-Jan-2007
1011230937 2	312,000.00	309,776.26	01-Feb-2007	6.675%	FL - 80.00%	360	01-Feb-2007
1011232436 2	194,750.00	193,953.80	01-Mar-2007	9.450%	GA - 95.00%	360	01-Feb-2007


Page 17 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
1011240383 2
1011240383 2	336,000.00	334,279.17	01-Apr-2007	8.350%	CA - 80.00%	360	01-Feb-2007

1011244977 2	79,200.00	78,874.52	01-Feb-2007	9.425%	OK - 90.00%	360	01-Feb-2007
1011445091 2	449,600.00	449,247.99	01-Apr-2007	8.725%	CA - 80.00%	360	01-Feb-2007
1011455114 2	199,200.00	198,801.16	01-Apr-2007	6.200%	CA - 80.00%	360	01-Feb-2007
1011563060 2	151,000.00	150,630.19	01-Feb-2007	7.850%	NV - 61.63%	360	01-Feb-2007
1011595437 2	708,000.00	706,603.42	01-Jan-2007	8.600%	CA - 80.00%	360	01-Feb-2007
11723199 2	296,000.00	295,796.33	01-Feb-2007	9.370%	NY - 80.00%	360	01-Jan-2007
11780942 2	280,250.00	280,077.58	01-Feb-2007	9.345%	FL - 95.00%	360	01-Feb-2007


TOTAL	39,488,059.00	39,398,402.11


TOTAL	55,572,779.00	55,438,447.67
TOTAL


Page 18 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	18	13	31
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	18	13	31
Curtailments Amount	7,041.11	18,302.93	25,344.04
Paid in Full Balance	5,144,319.35	2,960,637.74	8,104,957.09
Repurchased Loans Balance	0.00	0.00	0.00
Total Prepayment Amount	5,151,360.46	2,978,940.67	8,130,301.13
Cumulative


Number of Paid in Full Loans	117	61	178
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	117	61	178
Paid in Full Balance	30,080,149.61	13,966,550.61	44,046,700.22
Repurchased Loans Balance	0.00	0.00	0.00
Curtailments Amount	104,861.17	78,044.23	182,905.40
Total Prepayment Amount	30,185,010.78	14,044,594.84	44,229,605.62

Page 19 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution


VOLUNTARY PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	0.90%	0.92%	0.91%
3 Months Avg SMM	0.68%	0.91%	0.75%
12 Months Avg SMM	0.87%	0.84%	0.86%
Avg SMM Since Cut-off	0.87%	0.84%	0.86%



CPR	10.28%	10.46%	10.34%
3 Months Avg CPR	7.84%	10.39%	8.64%
12 Months Avg CPR	9.94%	9.66%	9.85%
Avg CPR Since Cut-off	9.94%	9.66%	9.85%



PSA	594.00%	617.74%	601.33%
3 Months Avg PSA Approximation	511.97%	695.35%	569.14%
12 Months Avg PSA Approximation	747.50%	746.66%	747.27%
Avg PSA Since Cut-off Approximation	747.50%	746.66%	747.27%

Page 20 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2

Mortgage Pass-Through Certificates

September 25, 2007 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)

PSA Standard Prepayment Model: CPR/(0.20%*min(30,WAS))

Average SMM over period between nth month and mth month (AvgSMMn,m): 1 - [(1-SMMn)*(1-SMMn+1)*...*(1-SMMm)]^(1/months in period n,m)

Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)

Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.20%*Avg WASn,m))

Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m)

Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.

Dates correspond to distribution dates.

Page 21 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Prepayment Detail Report

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number		Original			Current	State &	Type Prepayment	First


&	Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Payment

Loan Group	Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

11763194 1		202,500.00	202,011.17	27-Aug-2007	7.500%	NJ - 50.00%	Paid Off - 360	01-Feb-2007
11763194 1		202,500.00	202,011.17	27-Aug-2007	7.500%	NJ - 50.00%	Paid Off - 360	01-Feb-2007
11773841 1		142,500.00	142,188.88	21-Aug-2007	8.250%	IL - 95.00%	Paid Off - 360	01-Jan-2007
11777862 2		848,000.00	844,569.20	28-Aug-2007	9.500%	CA - 80.00%	Paid Off - 360	01-Jan-2007
11780658 1		147,250.00	147,116.77	16-Aug-2007	10.745%	FL - 95.00%	Paid Off - 360	01-Feb-2007
11782863 1		225,250.00	224,434.82	22-Aug-2007	9.375%	IL - 85.00%	Paid Off - 360	01-Feb-2007
11789014 1		439,600.00	437,155.51	13-Sep-2007	7.250%	MA - 70.00%	Paid Off - 360	01-Feb-2007
11790693 1		306,000.00	304,740.37	29-Aug-2007	8.750%	MD - 85.00%	Paid Off - 360	01-Feb-2007
11793254 1		113,000.00	112,550.74	04-Sep-2007	8.920%	TN - 65.70%	Paid Off - 360	01-Feb-2007
11793799 2		450,000.00	449,561.12	23-Aug-2007	10.500%	CA - 60.00%	Paid Off - 360	01-Feb-2007
11793926 1		166,400.00	165,660.67	13-Sep-2007	8.375%	IL - 80.00%	Paid Off - 360	01-Feb-2007
11793958 1		41,600.00	41,493.04	13-Sep-2007	10.990%	IL - 100.00%	Paid Off - 360	01-Feb-2007
11795411 1		395,000.00	394,999.99	21-Aug-2007	6.750%	CA - 54.86%	Paid Off - 360	01-Feb-2007
11796656 1		336,000.00	335,310.64	04-Sep-2007	7.990%	NY - 77.24%	Paid Off - 360	01-Feb-2007
11800152 1		329,000.00	328,075.53	28-Aug-2007	6.875%	NJ - 62.67%	Paid Off - 360	01-Feb-2007
11806893 1		125,000.00	124,899.61	07-Sep-2007	8.300%	NY - 35.21%	Paid Off - 360	01-Feb-2007
1010124787 2		88,000.00	87,811.01	22-Aug-2007	8.725%	GA - 80.00%	Paid Off - 360	01-Dec-2006
1010227097 2		351,000.00	350,409.00	10-Sep-2007	9.550%	NJ - 83.57%	Paid Off - 360	01-Dec-2006
1010532275 2		423,000.00	422,999.97	05-Sep-2007	9.625%	NJ - 90.00%	Paid Off - 360	01-Jan-2007
1010643306 2		161,900.00	161,400.30	27-Aug-2007	9.800%	ID - 89.99%	Paid Off - 360	01-Dec-2006
1010797328 2		152,100.00	151,301.10	30-Aug-2007	8.225%	PA - 90.00%	Paid Off - 360	01-Jan-2007
1010888051 2		265,500.00	264,041.09	04-Sep-2007	8.000%	NC - 90.00%	Paid Off - 360	01-Jan-2007
1010983340 2		465,500.00	464,652.72	07-Sep-2007	8.875%	CA - 89.52%	Paid Off - 360	01-Jan-2007
1010988434 2	FCL	92,000.00	91,615.36	05-Sep-2007	8.675%	OK - 80.00%	Paid Off - 360	01-Feb-2007
1011053959 2		352,000.00	351,094.93	30-Aug-2007	10.990%	NY - 80.00%	Paid Off - 360	01-Feb-2007
1011069960 2		371,250.00	369,255.45	29-Aug-2007	7.425%	FL - 75.00%	Paid Off - 360	01-Feb-2007
1011104823 2		63,000.00	62,748.43	21-Aug-2007	11.450%	NY - 70.00%	Paid Off - 360	01-Feb-2007
1011119639 2		152,000.00	151,469.25	16-Aug-2007	9.750%	NJ - 78.96%	Paid Off - 360	01-Feb-2007
1011125800 2		163,000.00	162,306.03	31-Aug-2007	8.800%	IA - 83.59%	Paid Off - 360	01-Feb-2007
1011169086 2		446,900.00	446,114.48	27-Aug-2007	8.525%	MD - 69.08%	Paid Off - 360	01-Feb-2007
1011246591 2		179,910.00	179,631.59	16-Aug-2007	9.425%	NM - 90.00%	Paid Off - 360	01-Jan-2007
1011268996 2		134,000.00	133,338.32	27-Aug-2007	7.850%	IL - 59.82%	Paid Off - 360	01-Feb-2007


TOTAL	8,128,160.00	8,104,957.09

Page 22 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES



		Group 2	Group 1	Total


Current





Number of Loans Liquidated		2	3	5
Collateral Principal Realized Loss/(Gain) Amount		462,697.97	61,002.45	523,700.42
Collateral Interest Realized Loss/(Gain) Amount		4,471.87	1,678.63	6,150.50
Net Liquidation Proceeds		912,332.58	(1,678.63)	910,653.95

Cumulative
Cumulative



Subsequent Recoveries		0.00	0.00	0.00
Number of Loans Liquidated		5	4	9
Collateral Realized Loss/(Gain) Amount		671,048.06	167,584.27	838,632.33
Net Liquidation Proceeds		1,260,266.46	(2,872.10)	1,257,394.36






	Current Applied Realized Loss X				0.00
	Current Applied Realized Loss B-3				0.00
	Current Applied Realized Loss B-2				0.00
	Current Applied Realized Loss B-1				0.00
	Current Applied Realized Loss M-6				0.00
	Current Applied Realized Loss M-5				0.00
	Current Applied Realized Loss M-4				0.00
	Current Applied Realized Loss M-3				0.00
	Current Applied Realized Loss M-2				0.00
	Current Applied Realized Loss M-1				0.00

Page 23 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution


DEFAULT SPEEDS

	Group 2	Group 1	Total




MDR	0.19%	0.02%	0.14%
3 Months Avg MDR	0.09%	0.02%	0.07%
12 Months Avg MDR	0.05%	0.01%	0.04%
Avg MDR Since Cut-off	0.05%	0.01%	0.04%


CDR	2.26%	0.22%	1.62%
3 Months Avg CDR	1.06%	0.20%	0.79%
12 Months Avg CDR	0.64%	0.12%	0.47%
Avg CDR Since Cut-off	0.64%	0.12%	0.47%


SDA	1,303.91%	130.16%	943.62%
3 Months Avg SDA Approximation	690.56%	131.86%	518.65%
12 Months Avg SDA Approximation	477.65%	91.40%	358.98%
Avg SDA Since Cut-off Approximation	477.68%	91.37%	358.97%


Loss Severity Approximation for Current Period	33.54%	100.00%	36.36%
3 Months Avg Loss Severity Approximation	34.44%	100.00%	39.59%
12 Months Avg Loss Severity Approximation	34.44%	100.00%	39.59%
Avg Loss Severity Approximation Since Cut-off	34.44%	100.00%	39.59%

Page 24 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2

Mortgage Pass-Through Certificates

September 25, 2007 Distribution

COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY

Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)

Conditional Default Rate (CDR): 1-((1-MDR)^12)

SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02%,MAX(0.03%,MIN(30,WAS)*0.02%-0.0095%*(WAS-60)))

Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)*(1-MDRn+1)*...*(1-MDRm)]^(1/months in period n,m)

Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

Average SDA Approximation over period between the nth month and mth month:

AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02%,MAX(0.03%,MIN(30,Avg WASn,m)*0.02%-0.0095%*(Avg WASn,m-60)))

Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)

Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.

Dates correspond to distribution dates.

Charged off or Partially Charged off Loans assumed to have a minimum 100% Loss Severity Percentage.

Page 25 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Realized Loss Detail Report
Loan Number	Current	State &		Prior	Realized		Cumulative
							Cumulative
&	Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized

Loan Group	Status	Rate	Origination	Term	Balance	Revision	Loss/(Gain)	Loss/(Gain)
Loan Group	Status	Rate	Origination	Term	Balance	Revision	Loss/(Gain)	Loss/(Gain)
11740823 1
11740823 1		9.990%	TX - 100.00%	360	15,408.04		15,787.98	15,787.98

11742729 1		8.625%	TN - 100.00%	360	14,945.89		15,488.82	15,488.82
11766480 1		9.990%	TX - 100.00%	360	30,648.52		31,404.28	31,404.28
1010246682 2		8.100%	CA - 80.00%	360	1,200,000.00		283,195.55	283,195.55
1011188298 2		10.100%	GA - 100.00%	360	179,502.42		183,974.29	183,974.29


TOTAL				1,440,504.87	529,850.92	529,850.92



Page 26 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2

Mortgage Pass-Through Certificates

September 25, 2007 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Stepdown Date has occurred

Credit Enhancement Percentage (For Stepdown Date)

27.1387%

Senior Specified Enhancement %

51.9000%

Trigger Event in effect

Yes

Delinquency Trigger Calculations

60+ Day Deliquent Mortgage Loan Balance

101,035,348.25

Ending Balance

1,047,918,789.00

Delinquency Percentage

9.6415%

30.80% of Prior Senior Credit Enhancement Percentage

8.2805%

Prior Senior Credit Enhancement Percentage

26.8846%

Cumulative Realized Loss

838,632.33

Cutoff Pool Balance

1,095,925,636.56

Realized Loss Percentage

0.0765%

Servicer Event of Default?

Threshold Percentage ( Effective 05/25/2009 )

100.0000%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Current LIBOR Rate

5.505000%

Current LIBOR Determination Date

08/23/2007

Next LIBOR Rate

5.131250%

Next LIBOR Determination Date

09/21/2007

Current Swap LIBOR Rate

5.505000%

Page 27 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		NET WAC Shortfall Prior (1)	Int on Prior SF (2)	Curr NET WAC SF (3)	Total NET WAC SF (1+2+3)	NET WAC Shortfall Paid	NET WAC Shortfall UnPaid


CLASS
	A-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	A-2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-4	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-5	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-6	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	B-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	B-2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	B-3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00




Page 28 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
September 25, 2007 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
	Group 2	Group 1	Total
Scheduled Payments for all Mortgage Loans	5,142,245.16	2,348,616.33	7,490,861.48
Current Scheduled Payments 1 Month Prior	5,187,061.14	2,374,662.73	7,561,723.86
Current Scheduled Payments 2 Month Prior	5,216,684.31	2,397,245.74	7,613,930.06
Current Scheduled Payments 3 Month Prior	5,260,836.74	2,411,993.08	7,672,829.83
Current Scheduled Payments 4 Month Prior	5,342,007.01	2,419,181.85	7,761,188.86
Current Scheduled Payments 5 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 6 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 7 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 8 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 9 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 10 Month Prior	0.00	0.00	0.00
Current Scheduled Payments 11 Month Prior	0.00	0.00	0.00





Sched. Payments for 60+Day Delinquent Loans	788,340.20	157,060.17	945,400.37
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior	628,729.15	114,115.00	742,844.15
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior	507,304.55	64,969.65	572,274.20
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior	368,533.41	37,161.07	405,694.48
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior	37,829.33	2,172.20	40,001.53
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior	0.00	0.00	0.00





Page 29 of 29

Securitized Asset Backed Receivables LLC Trust 2007-BR2 10-D