Securitized Asset Backed Receivables LLC Trust 2007-BR3

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:

May 01, 2007

Amy Stoddard

Close Date:

June 13, 2007

Administrator

First Distribution Date:

June 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 14, 2007

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

Page 1 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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	83,449,000.00	78,769,733.22	359,463.49	1,057,174.74	1,416,638.23	0.00	0.00	77,712,558.48
A-1	FLT,STEP	83,449,000.00	78,769,733.22	359,463.49	1,057,174.74	1,416,638.23	0.00	0.00	77,712,558.48
A-2A	FLT,STEP	486,119,000.00	452,857,546.87	2,033,770.66	9,017,859.64	11,051,630.30	0.00	0.00	443,839,687.23
A-2B	FLT,STEP	223,637,000.00	223,637,000.00	1,031,370.36	0.00	1,031,370.36	0.00	0.00	223,637,000.00
A-2C	FLT,STEP	12,900,000.00	12,900,000.00	60,115.79	0.00	60,115.79	0.00	0.00	12,900,000.00
M-1	MEZ,STEP,FL	50,311,000.00	50,311,000.00	236,482.66	0.00	236,482.66	0.00	0.00	50,311,000.00
M-2	MEZ,STEP,FL	46,919,000.00	46,919,000.00	222,050.68	0.00	222,050.68	0.00	0.00	46,919,000.00
M-3	MEZ,STEP,FL	27,699,000.00	27,699,000.00	131,981.89	0.00	131,981.89	0.00	0.00	27,699,000.00
M-4	MEZ,STEP,FL	26,003,000.00	26,003,000.00	126,833.24	0.00	126,833.24	0.00	0.00	26,003,000.00
M-5	MEZ,STEP,FL	24,873,000.00	24,873,000.00	123,926.27	0.00	123,926.27	0.00	0.00	24,873,000.00
M-6	MEZ,STEP,FL	20,916,000.00	20,916,000.00	112,972.55	0.00	112,972.55	0.00	0.00	20,916,000.00
B-1	MEZ,STEP,FL	19,785,000.00	19,785,000.00	117,223.38	0.00	117,223.38	0.00	0.00	19,785,000.00
B-2	MEZ,STEP,FL	18,089,000.00	18,089,000.00	113,003.49	0.00	113,003.49	0.00	0.00	18,089,000.00
B-3	MEZ,STEP,FL	18,655,000.00	18,655,000.00	116,539.34	0.00	116,539.34	0.00	0.00	18,655,000.00
X	71,227,699.94	71,226,710.10	2,188,975.13	0.00	2,188,975.13	0.00	0.00	71,226,710.10
P	0.00	0.00	93,506.09	0.00	93,506.09	0.00	0.00	0.00
R-I	0.00	0.00	23,494.89	0.00	23,494.89	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		1,130,582,699.94	1,092,640,990.19	7,091,709.91	10,075,034.38	17,166,744.29	0.00	0.00	1,082,565,955.81
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	81377NAN4	83,449,000.00	943.926628	4.307583	12.668513	16.976096	931.258115
A-1	08/27/07	09/24/07	A-Act/360	81377NAN4	83,449,000.00	943.926628	4.307583	12.668513	16.976096	931.258115
A-2A	08/27/07	09/24/07	A-Act/360	81377NAA2	486,119,000.00	931.577550	4.183689	18.550724	22.734413	913.026825
A-2B	08/27/07	09/24/07	A-Act/360	81377NAB0	223,637,000.00	1,000.000000	4.611806	0.000000	4.611806	1,000.000000
A-2C	08/27/07	09/24/07	A-Act/360	81377NAC8	12,900,000.00	1,000.000000	4.660139	0.000000	4.660139	1,000.000000
M-1	08/27/07	09/24/07	A-Act/360	81377NAD6	50,311,000.00	1,000.000000	4.700417	0.000000	4.700417	1,000.000000
M-2	08/27/07	09/24/07	A-Act/360	81377NAE4	46,919,000.00	1,000.000000	4.732639	0.000000	4.732639	1,000.000000
M-3	08/27/07	09/24/07	A-Act/360	81377NAF1	27,699,000.00	1,000.000000	4.764861	0.000000	4.764861	1,000.000000
M-4	08/27/07	09/24/07	A-Act/360	81377NAG9	26,003,000.00	1,000.000000	4.877639	0.000000	4.877639	1,000.000000
M-5	08/27/07	09/24/07	A-Act/360	81377NAH7	24,873,000.00	1,000.000000	4.982361	0.000000	4.982361	1,000.000000
M-6	08/27/07	09/24/07	A-Act/360	81377NAJ3	20,916,000.00	1,000.000000	5.401250	0.000000	5.401250	1,000.000000
B-1	08/27/07	09/24/07	A-Act/360	81377NAK0	19,785,000.00	1,000.000000	5.924861	0.000000	5.924861	1,000.000000
B-2	08/27/07	09/24/07	A-Act/360	81377NAL8	18,089,000.00	1,000.000000	6.247083	0.000000	6.247083	1,000.000000
B-3	08/27/07	09/24/07	A-Act/360	81377NAM6	18,655,000.00	1,000.000000	6.247083	0.000000	6.247083	1,000.000000
X	08/27/07	09/24/07	F-Act/360	BC07B300X	1,130,582,699.94	63.000000	1.936148	0.000000	1.936148	63.000000
P		BC07B300P	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R-I		BC07B3001	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R-II		BC07B3002	0.00	0.000000	0.000000	0.000000	0.000000	0.000000



Page 2 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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	83,449,000.00	1,280,737.04	5,569,927.27	166,514.25	5,736,441.52	7,017,178.56	0.00	0.00	77,712,558.48
A-2A	486,119,000.00	7,304,436.79	40,978,534.51	1,300,778.26	42,279,312.77	49,583,749.56	0.00	0.00	443,839,687.23
A-2B	223,637,000.00	3,612,514.06	0.00	0.00	0.00	3,612,514.06	0.00	0.00	223,637,000.00
A-2C	12,900,000.00	210,615.79	0.00	0.00	0.00	210,615.79	0.00	0.00	12,900,000.00
M-1	50,311,000.00	828,685.05	0.00	0.00	0.00	828,685.05	0.00	0.00	50,311,000.00
M-2	46,919,000.00	778,236.32	0.00	0.00	0.00	778,236.32	0.00	0.00	46,919,000.00
M-3	27,699,000.00	462,638.71	0.00	0.00	0.00	462,638.71	0.00	0.00	27,699,000.00
M-4	26,003,000.00	444,828.26	0.00	0.00	0.00	444,828.26	0.00	0.00	26,003,000.00
M-5	24,873,000.00	434,838.77	0.00	0.00	0.00	434,838.77	0.00	0.00	24,873,000.00
M-6	20,916,000.00	397,081.55	0.00	0.00	0.00	397,081.55	0.00	0.00	20,916,000.00
B-1	19,785,000.00	412,761.82	0.00	0.00	0.00	412,761.82	0.00	0.00	19,785,000.00
B-2	18,089,000.00	398,282.10	0.00	0.00	0.00	398,282.10	0.00	0.00	18,089,000.00
B-3	18,655,000.00	410,744.23	0.00	0.00	0.00	410,744.23	0.00	0.00	18,655,000.00
X	71,227,699.94	11,893,937.74	968.29	21.55	989.84	11,894,927.58	0.00	0.00	71,226,710.10
P	0.00	431,739.63	0.00	0.00	0.00	431,739.63	0.00	0.00	0.00
R-I	0.00	75,469.95	0.00	0.00	0.00	75,469.95	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	1,130,582,699.94	29,377,547.81	46,549,430.07	1,467,314.06	48,016,744.13	77,394,291.94	0.00	0.00	1,082,565,955.81


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	5.66500%	78,769,733.22	359,463.49	0.00	0.00	0.00	359,463.49	359,463.49	0.00
A-2A	5.57500%	452,857,546.87	2,033,770.66	0.00	0.00	0.00	2,033,770.66	2,033,770.66	0.00
A-2B	5.72500%	223,637,000.00	1,031,370.36	0.00	0.00	0.00	1,031,370.36	1,031,370.36	0.00
A-2C	5.78500%	12,900,000.00	60,115.79	0.00	0.00	0.00	60,115.79	60,115.79	0.00
M-1	5.83500%	50,311,000.00	236,482.66	0.00	0.00	0.00	236,482.66	236,482.66	0.00
M-2	5.87500%	46,919,000.00	222,050.68	0.00	0.00	0.00	222,050.68	222,050.68	0.00
M-3	5.91500%	27,699,000.00	131,981.89	0.00	0.00	0.00	131,981.89	131,981.89	0.00
M-4	6.05500%	26,003,000.00	126,833.24	0.00	0.00	0.00	126,833.24	126,833.24	0.00
M-5	6.18500%	24,873,000.00	123,926.27	0.00	0.00	0.00	123,926.27	123,926.27	0.00
M-6	6.70500%	20,916,000.00	112,972.55	0.00	0.00	0.00	112,972.55	112,972.55	0.00
B-1	7.35500%	19,785,000.00	117,223.38	0.00	0.00	0.00	117,223.38	117,223.38	0.00
B-2	7.75500%	18,089,000.00	113,003.49	0.00	0.00	0.00	113,003.49	113,003.49	0.00
B-3	7.75500%	18,655,000.00	116,539.34	0.00	0.00	0.00	116,539.34	116,539.34	0.00
X	38.15069%	71,226,710.10	0.00	0.00	0.00	0.00	0.00	2,188,975.13	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	93,506.09	0.00
R-I	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	23,494.89	0.00
R-II	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		1,092,640,990.19	4,785,733.80	0.00	0.00	0.00	4,785,733.80	7,091,709.91	0.00



Page 3 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	8,989,827.56	1,053,888.50	10,043,716.06
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts		0.00	0.00
TOTAL NET PRINCIPAL	8,989,827.56	1,053,888.50	10,043,716.06
Interest Collections	6,206,036.20	739,596.39	6,945,632.59
Interest Withdrawals	-0.00	-0.00	-0.00
Interest Fees	-36,885.92	-4,768.88	-45,203.40
Interest Other Accounts	82,049.89	11,456.20	222,599.05
TOTAL NET INTEREST	6,251,200.17	746,283.72	7,123,028.25
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	15,241,027.73	1,800,172.22	17,166,744.31




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	319,502.81	45,098.44	364,601.25
Curtailments	71,428.45	9,685.95	81,114.40
Prepayments In Full	8,506,575.39	999,104.11	9,505,679.50
Repurchased/Substitutions	0.00	0.00	0.00
Liquidations	123,639.23	0.00	123,639.23
Insurance Principal	0.00	0.00	0.00
Other Additional Principal	0.00	0.00	0.00
Delinquent Principal	-291,341.68	-40,930.90	-332,272.58
Realized Losses	-31,318.32	-0.00	-31,318.32
Advanced Principal	291,341.68	40,930.90	332,272.58
TOTAL PRINCIPAL COLLECTED	8,989,827.56	1,053,888.50	10,043,716.06




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

	Group 2	Group 1	Total
TOTAL PRINCIPAL OTHER ACCOUNTS		0.00	0.00






Page 4 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	6,640,564.04	786,195.52	7,426,759.56
Repurchased/Substitution Interest	0.00	0.00	0.00
Liquidation Interest	1,195.18	0.00	1,195.18
Insurance Interest	0.00	0.00	0.00
Other Additional Interest	0.00	0.00	0.00
Prepayment Interest Shortfalls	-6,957.86	-410.89	-7,368.75
Delinquent Interest	-6,048,874.22	-706,842.39	-6,755,716.61
Compensating Interest	6,957.86	410.89	7,368.75
Civil Relief Act Shortfalls	-0.00	-0.00	-0.00
Interest Realized Loss	-0.00	-0.00	-0.00
Interest Advanced	5,613,151.19	660,243.26	6,273,394.45
TOTAL INTEREST COLLECTED	6,206,036.20	739,596.39	6,945,632.59




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	0.00	0.00	0.00




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
	Group 2	Group 1	Total
Prepayment Charges	82,049.89	11,456.20	93,506.09
Net Swap			103,285.69

. a) Swap Payment			4,245,091.09
. b) Swap Receipt			4,348,376.79
. c) Swap Termination Payment			0.00
. d) Defaulted Swap Termination Payment			0.00

Cap Payment			2,312.38
Float Earnings			23,494.89
TOTAL INTEREST OTHER ACCOUNTS	82,049.89	11,456.20	222,599.05



INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	36,885.92	4,768.88	41,654.80
Trustee Fees			1,539.80
Custodian Fees			2,008.80
TOTAL INTEREST FEES	36,885.92	4,768.88	45,203.40



Page 5 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3

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

23,494.89

Amount Withdrawn

23,494.89

Ending Balance

0.00

Supplemental Interest Trust

Beginning Balance

0.00

Amount Deposited

105,598.07

Amount Withdrawn

105,598.07

Net SWAP Amount

105,598.07

Ending Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Overcollateralized Amount - Prior Period

71,226,710.10

Current Period Principal Realized Losses

31,318.32

Overcollateralized Amount - After Current Losses

71,226,710.10

Extra Principal Distribution Amount

31,318.32

Overcollateralization Reduction Amount

0.00

Overcollateralized Amount - Ending

71,226,710.10

Overcollateralization Deficiency Amount

0.00

Overcollateralization Excess Amount

0.00

Specified Overcollateralization Amount

71,226,710.10

Net Monthly Excess Cashflow

2,217,981.09

Net Monthly Excess Cashflow Allocated to :

0.00

. a) Unpaid Interest Amounts

0.00

. b) Applied Realized Loss Amounts

31,318.32

. c) Basis Risk Carryforward Amounts

0.00

Page 6 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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

Collateral Report


COLLATERAL




		Group 2	Group 1	Total



Loan Count:


Original	4,682	708	5,390
Prior	4,542	685	5,227
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-34	-5	-39
Repurchases	-0	-0	-0
Liquidations	-1	-0	-1
Current	4,507	680	5,187
Principal Balance:


Original	1,013,544,059.19	117,038,640.75	1,130,582,699.94
Prior	980,276,503.21	112,364,486.98	1,092,640,990.19
Prefunding	0.00	0.00	0.00
Scheduled Principal	-319,502.81	-45,098.44	-364,601.25
Partial Prepayments	-71,428.45	-9,685.95	-81,114.40
Full Voluntary Prepayments	-8,506,575.39	-999,104.11	-9,505,679.50
Repurchases	-0.00	-0.00	-0.00
Liquidations	-123,639.23	-0.00	-123,639.23
Current	971,255,357.33	111,310,598.48	1,082,565,955.81





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	8.14581%	8.40936%	8.17310%
Weighted Average Coupon Prior	8.13379%	8.40604%	8.16187%
Weighted Average Coupon Current	8.12915%	8.39620%	8.15661%
Weighted Average Months to Maturity Original	354	353	353
Weighted Average Months to Maturity Prior	352	350	351
Weighted Average Months to Maturity Current	350	349	350
Weighted Avg Remaining Amortization Term Original	424	412	423
Weighted Avg Remaining Amortization Term Prior	423	410	421
Weighted Avg Remaining Amortization Term Current	421	408	420
Weighted Average Seasoning Original	5.30	5.22	5.30
Weighted Average Seasoning Prior	7.30	7.22	7.29
Weighted Average Seasoning Current	8.30	8.22	8.29

Page 8 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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	6.22251%	6.26385%	6.22665%
Weighted Average Margin Prior	6.22369%	6.26592%	6.22790%
Weighted Average Margin Current	6.22314%	6.26634%	6.22744%
Weighted Average Max Rate Original	14.76252%	15.22121%	14.80853%
Weighted Average Max Rate Prior	14.74254%	15.21321%	14.78951%
Weighted Average Max Rate Current	14.73736%	15.20289%	14.78373%
Weighted Average Min Rate Original	7.25627%	7.21701%	7.25233%
Weighted Average Min Rate Prior	7.25635%	7.22777%	7.25349%
Weighted Average Min Rate Current	7.25536%	7.22110%	7.25194%
Weighted Average Cap Up Original	1.34097%	1.45388%	1.35229%
Weighted Average Cap Up Prior	1.33745%	1.45344%	1.34902%
Weighted Average Cap Up Current	1.33680%	1.45433%	1.34851%
Weighted Average Cap Down Original	1.34097%	1.45388%	1.35229%
Weighted Average Cap Down Prior	1.33745%	1.45344%	1.34902%
Weighted Average Cap Down Current	1.33680%	1.45433%	1.34851%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

	Group 2	Group 1	Total




Current Servicing Fees	36,885.92	4,768.88	41,654.80
Delinquent Servicing Fees	368,604.92	41,841.10	410,446.02
TOTAL SERVICING FEES	405,490.85	46,609.98	452,100.83


Total Servicing Fees	405,490.85	46,609.98	452,100.83
Compensating Interest	-6,957.86	-410.89	-7,368.75
Delinquent Servicing Fees	-368,604.92	-41,841.10	-410,446.02
COLLECTED SERVICING FEES	29,928.07	4,357.99	34,286.05


Total Advanced Interest	5,613,151.19	660,243.26	6,273,394.45
Total Advanced Principal	291,341.68	40,930.90	332,272.58
Aggregate P&I Advances with respect to this Distribution	5,904,492.88	701,174.16	6,605,667.04
Non Recoverable Advance	0.00	0.00	0.00





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
	Group 2	Group 1	Total
Prepayment Interest Shortfall (PPIS)	6,957.86	410.89	7,368.75
Compensating Interest	(6,957.86)	(410.89)	(7,368.75)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00


Pool Factor			0.9575290000%
Subsequent Recoveries			0.00





Page 9 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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

Delinquency Report


TOTAL	<31 Days	31-60 Days	61-90 Days	91-120 Days	121-150 Days	TOTAL
	<31 Days	31-60 Days	61-90 Days	91-120 Days	121-150 Days	TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
		51,374,661.76	31,786,852.32	13,534,469.91	15,977,279.08	112,673,263.07
		4.75%	2.94%	1.25%	1.48%	10.41%
		239	129	72	73	513
		4.61%	2.49%	1.39%	1.41%	9.89%
FORECLOSURE Balance % Balance # Loans % # Loans
	76,414.97	0.00	1,115,705.59	12,727,002.49	27,185,034.60	41,104,157.65
	0.01%	0.00%	0.10%	1.18%	2.51%	3.80%
	1	0	7	45	93	146
	0.02%	0.00%	0.13%	0.87%	1.79%	2.81%
BANKRUPTCY Balance % Balance # Loans % # Loans
	2,205,588.03	0.00	750,983.43	334,303.84	836,612.53	4,127,487.83
	0.20%	0.00%	0.07%	0.03%	0.08%	0.38%
	10	0	5	2	4	21
	0.19%	0.00%	0.10%	0.04%	0.08%	0.40%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	52,660.03	531,742.51	584,402.54
	0.00%	0.00%	0.00%	0.00%	0.05%	0.05%
	0	0	0	1	6	7
	0.00%	0.00%	0.00%	0.02%	0.12%	0.13%
TOTAL Balance % Balance # Loans % # Loans
	2,282,003.00	51,374,661.76	33,653,541.34	26,648,436.27	44,530,668.72	158,489,311.09
	0.21%	4.75%	3.11%	2.46%	4.11%	14.64%
	11	239	141	120	176	687
	0.21%	4.61%	2.72%	2.31%	3.39%	13.24%

Page 10 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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



GROUP 1	<31 Days	31-60 Days	61-90 Days	91-120 Days	121-150 Days	TOTAL
	<31 Days	31-60 Days	61-90 Days	91-120 Days	121-150 Days	TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
		4,088,703.22	2,535,304.54	1,397,761.73	1,806,904.06	9,828,673.55
		3.67%	2.28%	1.26%	1.62%	8.83%
		23	13	9	10	55
		3.38%	1.91%	1.32%	1.47%	8.09%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	324,202.10	217,136.18	1,890,572.47	2,431,910.75
	0.00%	0.00%	0.29%	0.20%	1.70%	2.18%
	0	0	2	1	9	12
	0.00%	0.00%	0.29%	0.15%	1.32%	1.76%
BANKRUPTCY Balance % Balance # Loans % # Loans
	179,665.10	0.00	219,441.79	0.00	0.00	399,106.89
	0.16%	0.00%	0.20%	0.00%	0.00%	0.36%
	1	0	1	0	0	2
	0.15%	0.00%	0.15%	0.00%	0.00%	0.29%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	67,827.34	67,827.34
	0.00%	0.00%	0.00%	0.00%	0.06%	0.06%
	0	0	0	0	1	1
	0.00%	0.00%	0.00%	0.00%	0.15%	0.15%
TOTAL Balance % Balance # Loans % # Loans
	179,665.10	4,088,703.22	3,078,948.43	1,614,897.91	3,765,303.87	12,727,518.53
	0.16%	3.67%	2.77%	1.45%	3.38%	11.43%
	1	23	16	10	20	70
	0.15%	3.38%	2.35%	1.47%	2.94%	10.29%

Page 11 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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



GROUP 2	<31 Days	31-60 Days	61-90 Days	91-120 Days	121-150 Days	TOTAL
	<31 Days	31-60 Days	61-90 Days	91-120 Days	121-150 Days	TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
		47,285,958.54	29,251,547.78	12,136,708.18	14,170,375.02	102,844,589.52
		4.87%	3.01%	1.25%	1.46%	10.59%
		216	116	63	63	458
		4.79%	2.57%	1.40%	1.40%	10.16%
FORECLOSURE Balance % Balance # Loans % # Loans
	76,414.97	0.00	791,503.49	12,509,866.31	25,294,462.13	38,672,246.90
	0.01%	0.00%	0.08%	1.29%	2.60%	3.98%
	1	0	5	44	84	134
	0.02%	0.00%	0.11%	0.98%	1.86%	2.97%
BANKRUPTCY Balance % Balance # Loans % # Loans
	2,025,922.93	0.00	531,541.64	334,303.84	836,612.53	3,728,380.94
	0.21%	0.00%	0.05%	0.03%	0.09%	0.38%
	9	0	4	2	4	19
	0.20%	0.00%	0.09%	0.04%	0.09%	0.42%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	52,660.03	463,915.17	516,575.20
	0.00%	0.00%	0.00%	0.01%	0.05%	0.05%
	0	0	0	1	5	6
	0.00%	0.00%	0.00%	0.02%	0.11%	0.13%
TOTAL Balance % Balance # Loans % # Loans
	2,102,337.90	47,285,958.54	30,574,592.91	25,033,538.36	40,765,364.85	145,761,792.56
	0.22%	4.87%	3.15%	2.58%	4.20%	15.01%
	10	216	125	110	156	617
	0.22%	4.79%	2.77%	2.44%	3.46%	13.69%

Page 12 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3

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:

1010715247 2

85,050.00

84,669.23

01-Mar-2007

10.125%

MI - 90.00%

360

01-Jan-2007

1010721837 2

76,500.00

76,076.22

01-Mar-2007

9.250%

MI - 90.00%

360

01-Jan-2007

1011158668 2

132,000.00

01-Feb-2007

7.975%

GA - 80.00%

360

01-Feb-2007

1011173721 2

58,500.00

58,314.21

01-Mar-2007

10.650%

MO - 90.00%

360

01-Feb-2007

1011400272 1

68,000.00

67,827.34

01-Mar-2007

11.050%

GA - 80.00%

360

01-Mar-2007

1011797004 2

52,800.00

52,660.03

01-Apr-2007

10.850%

TN - 80.00%

360

01-Mar-2007

1011837186 2

113,400.00

112,855.51

01-Mar-2007

7.990%

GA - 90.00%

360

01-Mar-2007

TOTAL

586,250.00

584,402.54

Page 13 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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:
11735330 2	520,000.00	518,689.98	01-Apr-2007	7.750%	CA - 80.00%	360	01-Feb-2007
11736460 2	252,000.00	251,208.94	01-Mar-2007	7.400%	FL - 80.00%	360	01-Jan-2007
11760748 2	268,000.00	267,770.84	01-Apr-2007	8.495%	FL - 80.00%	360	01-Feb-2007
11767321 2	560,800.00	560,403.78	01-Apr-2007	8.990%	NY - 80.00%	360	01-Feb-2007
11770510 2	168,000.00	167,793.23	01-Apr-2007	7.855%	MD - 80.00%	360	01-Jan-2007
11772411 2	104,000.00	103,653.03	01-Mar-2007	10.990%	CA - 100.00%	360	01-Jan-2007
11772594 2	180,000.00	179,168.91	01-May-2007	9.250%	WA - 80.00%	360	01-Feb-2007
11780435 2	488,000.00	486,765.76	01-Apr-2007	8.160%	IL - 80.00%	360	01-Jan-2007
11780977 2	166,400.00	166,228.20	01-Apr-2007	8.000%	AZ - 80.00%	360	01-Feb-2007
11781163 2	535,200.00	535,200.00	01-Apr-2007	7.300%	CA - 80.00%	360	01-Feb-2007
11782270 2	659,110.00	656,876.99	01-Mar-2007	10.345%	AZ - 95.00%	360	01-Feb-2007
11785641 2	392,000.00	389,708.52	01-Apr-2007	7.785%	CA - 80.00%	360	01-Feb-2007
11794736 2	468,000.00	467,653.62	01-Apr-2007	8.870%	CA - 80.00%	360	01-Feb-2007
11795574 2	312,000.00	311,786.74	01-May-2007	9.075%	CA - 65.00%	360	01-Feb-2007
11795778 2	412,000.00	411,152.80	01-Apr-2007	6.125%	NY - 80.00%	360	01-Feb-2007
11796298 2	388,000.00	387,540.56	01-Apr-2007	8.500%	CA - 80.00%	360	01-Feb-2007
11801260 2	520,000.00	519,302.26	01-Apr-2007	7.300%	NV - 80.00%	360	01-Feb-2007
1009989453 2	696,000.00	696,000.00	01-Mar-2007	8.025%	CA - 80.00%	360	01-Nov-2006
1010346912 2	81,250.00	80,942.55	01-Apr-2007	10.400%	DC - 65.00%	360	01-Jan-2007
1010616611 2	65,700.00	65,561.68	01-May-2007	7.900%	NY - 99.55%	360	01-Mar-2007
1010621883 2	352,750.00	351,941.26	01-Apr-2007	8.500%	CA - 85.00%	360	01-Jan-2007
1010638063 2	146,000.00	145,146.62	01-Apr-2007	8.650%	FL - 78.92%	360	01-Jan-2007
1010652698 2	650,000.00	650,000.00	01-Mar-2007	6.525%	FL - 61.03%	360	01-Dec-2006
1010840940 2	166,500.00	165,847.11	01-Mar-2007	9.650%	MD - 75.00%	360	01-Feb-2007
1010875207 2	83,700.00	83,266.15	01-Apr-2007	9.925%	MI - 90.00%	360	01-Jan-2007
1010912943 2	114,300.00	114,090.12	01-Mar-2007	8.375%	NY - 90.00%	360	01-Feb-2007
1011036032 2	60,420.00	60,305.42	01-Apr-2007	9.150%	WA - 95.00%	360	01-Jan-2007
1011062388 2	76,500.00	75,814.90	01-May-2007	8.875%	MI - 85.00%	360	01-Feb-2007
1011075882 2	369,000.00	367,950.74	01-Apr-2007	7.750%	CA - 90.00%	360	01-Jan-2007
1011078978 2	418,000.00	417,999.98	01-Apr-2007	7.600%	NJ - 72.07%	360	01-Feb-2007
1011091338 2	76,415.00	76,414.97	01-Jul-2007	8.913%	MO - 85.00%	360	01-Jan-2007
1011144549 2	491,400.00	490,575.16	01-Apr-2007	9.150%	MA - 90.00%	360	01-Feb-2007
1011179672 2	139,500.00	139,006.64	01-Apr-2007	10.150%	FL - 90.00%	360	01-Feb-2007
1011229351 2	112,500.00	112,065.67	01-Apr-2007	9.725%	IN - 90.00%	360	01-Feb-2007
1011309229 1	112,500.00	112,051.85	01-May-2007	9.575%	OH - 90.00%	360	01-Feb-2007
1011498113 2	222,400.00	221,798.56	01-Apr-2007	7.500%	CA - 80.00%	360	01-Feb-2007
1011518627 2	159,999.00	159,171.26	01-May-2007	8.300%	CO - 80.00%	360	01-Feb-2007
1011542609 2	440,000.00	440,000.00	01-Apr-2007	6.775%	CA - 80.00%	360	01-Feb-2007
1011584715 2	240,000.00	239,308.58	01-Apr-2007	7.275%	AZ - 80.00%	360	01-Feb-2007
1011585395 1	273,500.00	273,139.35	01-Mar-2007	9.500%	WI - 88.23%	360	01-Mar-2007
1011587482 2	464,000.00	463,999.98	01-Mar-2007	7.625%	CA - 80.00%	360	01-Feb-2007
1011597630 2	305,000.00	303,776.17	01-Feb-2007	8.875%	HI - 35.88%	360	01-Mar-2007
1011612203 2	61,200.00	61,105.31	01-Mar-2007	9.425%	OH - 90.00%	360	01-Feb-2007
1011612203 2	61,200.00			9.425%	OH - 90.00%


Page 14 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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
1011613131 2
1011613131 2	263,000.00	261,872.26	01-Mar-2007	8.550%	RI - 100.00%	360	01-Mar-2007

1011613989 2	369,000.00	368,720.06	01-Mar-2007	8.450%	AZ - 90.00%	360	01-Mar-2007
1011623371 2	276,000.00	274,834.46	01-Mar-2007	8.625%	NJ - 80.00%	360	01-Mar-2007
1011745748 1	212,500.00	212,150.25	01-May-2007	8.750%	AZ - 85.00%	360	01-Mar-2007
1011868712 2	187,200.00	187,200.00	01-Mar-2007	7.425%	MN - 80.00%	360	01-Mar-2007
1012064455 2	304,000.00	303,267.54	01-Apr-2007	7.425%	NV - 80.00%	360	01-Mar-2007


TOTAL	14,383,744.00	14,356,228.76

Became Foreclosure Property in a Prior Period:
11711331 2	271,920.00	271,194.06	01-Mar-2007	8.350%	CA - 80.00%	360	01-Dec-2006
11734780 2	137,600.00	137,289.12	01-Mar-2007	8.550%	SC - 80.00%	360	01-Jan-2007
11741264 2	340,000.00	339,251.27	01-Mar-2007	8.220%	CA - 80.00%	360	01-Feb-2007
11761484 2	500,000.00	498,444.58	01-Mar-2007	7.000%	CA - 80.00%	360	01-Feb-2007
11768864 2	454,400.00	453,699.17	01-Mar-2007	7.250%	CA - 80.00%	360	01-Jan-2007
11773843 2	500,000.00	498,595.95	01-Feb-2007	8.100%	CA - 80.00%	360	01-Jan-2007
11775025 2	492,000.00	491,339.91	01-Mar-2007	7.625%	NY - 80.00%	360	01-Jan-2007
11783037 2	440,000.00	439,640.03	01-Apr-2007	8.610%	CA - 80.00%	360	01-Feb-2007
11790000 2	234,400.00	233,839.80	01-Mar-2007	7.935%	AZ - 80.00%	360	01-Feb-2007
11790115 2	245,920.00	245,425.64	01-Feb-2007	8.535%	NY - 80.00%	360	01-Feb-2007
11792145 2	380,000.00	378,075.89	01-Mar-2007	8.625%	NJ - 80.00%	360	01-Feb-2007
11794751 2	508,000.00	507,613.65	01-Mar-2007	8.800%	CA - 80.00%	360	01-Feb-2007
11795943 2	46,000.00	45,902.30	01-Apr-2007	12.500%	CT - 100.00%	360	01-Feb-2007
11801381 2	137,000.00	136,596.34	01-Mar-2007	10.999%	FL - 100.00%	360	01-Feb-2007
11808108 2	256,000.00	255,377.60	01-Apr-2007	7.875%	MD - 80.00%	360	01-Feb-2007
1009788205 2	211,500.00	211,019.58	01-Mar-2007	10.300%	MD - 90.00%	360	01-Nov-2006
1010153406 2	122,800.00	121,955.85	01-Apr-2007	8.288%	CO - 80.00%	360	01-Dec-2006
1010297369 2	580,500.00	580,499.99	01-Mar-2007	7.750%	NM - 90.00%	360	01-Dec-2006
1010347840 2	382,500.00	381,785.55	01-Mar-2007	9.200%	NY - 85.00%	360	01-Jan-2007
1010486529 2	800,000.00	799,999.98	01-Feb-2007	8.825%	CA - 80.00%	360	01-Dec-2006
1010495485 2	301,500.00	301,076.65	01-Mar-2007	9.750%	MA - 90.00%	360	01-Feb-2007
1010537706 2	351,120.00	350,186.79	01-Mar-2007	8.025%	CA - 80.00%	360	01-Jan-2007
1010592101 2	215,920.00	215,432.23	01-Jan-2007	8.925%	CT - 80.00%	360	01-Dec-2006
1010632620 2	168,000.00	166,886.75	01-Feb-2007	8.213%	NJ - 80.00%	360	01-Dec-2006
1010754070 1	261,000.00	259,675.00	01-Mar-2007	8.990%	IL - 90.00%	360	01-Jan-2007
1010786205 2	252,000.00	250,716.75	01-Mar-2007	8.975%	CT - 80.00%	360	01-Jan-2007
1010854505 2	459,000.00	458,229.46	01-Apr-2007	9.150%	NJ - 89.65%	360	01-Feb-2007
1010861739 2	212,000.00	212,000.00	01-Mar-2007	7.675%	AZ - 80.00%	360	01-Feb-2007
1010872905 1	63,000.00	62,744.65	01-Mar-2007	10.075%	IN - 90.00%	360	01-Jan-2007
1010988283 1	90,000.00	89,875.29	01-Mar-2007	10.225%	MI - 90.00%	360	01-Jan-2007
1011005734 2	504,000.00	503,041.47	01-Feb-2007	8.725%	CT - 90.00%	360	01-Feb-2007
1011043284 2	263,500.00	263,265.64	01-Mar-2007	11.250%	AZ - 85.00%	360	01-Feb-2007
1011045816 1	292,500.00	291,827.40	01-Feb-2007	8.490%	CA - 90.00%	360	01-Jan-2007
1011080322 2	80,000.00	79,551.51	01-Apr-2007	7.900%	TX - 80.00%	360	01-Feb-2007
1011105467 2	268,000.00	267,032.88	01-Mar-2007	6.900%	CA - 80.00%	360	01-Jan-2007
1011120155 2	188,000.00	187,070.69	01-Mar-2007	8.525%	IL - 80.00%	360	01-Feb-2007
1011126756 2	148,500.00	147,814.38	01-Apr-2007	9.450%	IL - 90.00%	360	01-Jan-2007
1011133720 2	105,000.00	104,273.72	01-Mar-2007	7.450%	WI - 75.00%	360	01-Jan-2007


Page 15 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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
1011137307 2
1011137307 2	207,000.00	206,585.67	01-Apr-2007	8.550%	FL - 90.00%	360	01-Feb-2007

1011147948 2	372,800.00	372,799.98	01-Mar-2007	7.325%	CA - 80.00%	360	01-Feb-2007
1011210478 2	111,690.00	111,439.65	01-Apr-2007	8.225%	OH - 85.00%	360	01-Feb-2007
1011213466 2	172,800.00	171,840.95	01-Mar-2007	7.950%	NM - 80.00%	360	01-Feb-2007
1011218595 2	76,500.00	76,370.59	01-Apr-2007	9.125%	OH - 85.00%	360	01-Feb-2007
1011229084 2	306,000.00	305,391.97	01-Apr-2007	8.990%	FL - 85.00%	360	01-Jan-2007
1011254028 2	80,000.00	79,633.56	01-Mar-2007	8.900%	IA - 89.89%	360	01-Feb-2007
1011255884 1	164,000.00	163,033.86	01-Mar-2007	7.650%	CA - 80.00%	360	01-Feb-2007
1011288714 2	128,000.00	127,350.10	01-Feb-2007	8.525%	FL - 80.00%	360	01-Feb-2007
1011311298 2	417,600.00	415,982.33	01-Apr-2007	6.200%	CA - 80.00%	360	01-Feb-2007
1011356123 2	328,000.00	327,167.76	01-Mar-2007	7.725%	FL - 80.00%	360	01-Feb-2007
1011357284 2	288,000.00	287,694.02	01-Mar-2007	7.925%	FL - 80.00%	360	01-Feb-2007
1011358005 2	414,000.00	413,026.01	01-Mar-2007	7.990%	CA - 90.00%	360	01-Feb-2007
1011375406 2	195,700.00	194,803.81	01-Mar-2007	8.900%	OH - 95.00%	360	01-Feb-2007
1011382915 2	127,200.00	126,706.37	01-Feb-2007	9.700%	OK - 80.00%	360	01-Feb-2007
1011398980 2	238,113.00	237,938.73	01-Apr-2007	8.900%	GA - 90.00%	360	01-Feb-2007
1011404125 2	249,600.00	249,600.00	01-Mar-2007	7.025%	CA - 80.00%	360	01-Feb-2007
1011422631 2	130,000.00	129,999.98	01-Apr-2007	7.000%	IL - 75.58%	360	01-Feb-2007
1011429206 2	130,400.00	130,287.58	01-Feb-2007	8.475%	TX - 80.00%	360	01-Feb-2007
1011435789 2	287,920.00	287,291.83	01-Mar-2007	7.775%	FL - 80.00%	360	01-Mar-2007
1011436822 2	268,000.00	267,016.61	01-Apr-2007	6.400%	CA - 81.21%	360	01-Feb-2007
1011447240 2	344,000.00	343,359.17	01-Mar-2007	8.325%	CA - 80.00%	360	01-Mar-2007
1011463953 2	248,000.00	247,705.12	01-Mar-2007	7.625%	AR - 80.00%	360	01-Feb-2007
1011469831 2	464,000.00	462,839.31	01-Mar-2007	7.775%	CA - 80.00%	360	01-Feb-2007
1011473504 2	556,000.00	553,875.11	01-Mar-2007	6.250%	CA - 80.00%	360	01-Feb-2007
1011474148 2	61,600.00	61,074.62	01-Feb-2007	9.600%	PA - 80.00%	360	01-Feb-2007
1011483600 2	520,000.00	519,236.31	01-Feb-2007	9.600%	CA - 88.14%	360	01-Feb-2007
1011483977 1	218,000.00	217,136.18	01-Apr-2007	9.600%	FL - 83.85%	360	01-Feb-2007
1011492324 1	284,800.00	284,799.99	01-Feb-2007	8.800%	FL - 80.00%	360	01-Feb-2007
1011503777 2	314,100.00	313,297.31	01-Mar-2007	7.700%	MD - 90.00%	360	01-Feb-2007
1011509744 2	412,000.00	410,869.93	01-Feb-2007	7.450%	CA - 80.00%	360	01-Feb-2007
1011516184 2	320,000.00	319,210.79	01-Mar-2007	7.825%	CA - 80.00%	360	01-Feb-2007
1011518315 2	443,700.00	442,997.98	01-Mar-2007	9.350%	CA - 90.00%	360	01-Feb-2007
1011534878 2	297,200.00	296,609.48	01-Mar-2007	8.575%	NV - 80.00%	360	01-Feb-2007
1011553302 2	270,750.00	270,288.76	01-Mar-2007	9.100%	NJ - 95.00%	360	01-Feb-2007
1011557898 2	212,000.00	210,926.73	01-Mar-2007	7.725%	TX - 80.00%	360	01-Mar-2007
1011576957 2	75,650.00	75,557.37	01-Mar-2007	9.750%	FL - 85.00%	360	01-Mar-2007
1011586553 2	680,000.00	678,186.86	01-Mar-2007	7.550%	CA - 80.00%	360	01-Feb-2007
1011588837 2	243,750.00	243,571.17	01-Mar-2007	11.425%	CO - 75.00%	360	01-Mar-2007
1011591066 2	233,820.00	233,348.63	01-Mar-2007	8.525%	MN - 90.00%	360	01-Feb-2007
1011591903 2	306,000.00	305,378.19	01-Mar-2007	8.500%	CT - 90.00%	360	01-Feb-2007
1011598121 2	399,200.00	399,199.99	01-Mar-2007	8.375%	CA - 80.00%	360	01-Mar-2007
1011622096 1	133,950.00	133,776.96	01-Mar-2007	10.300%	MD - 95.00%	360	01-Feb-2007
1011627661 1	332,405.00	331,699.97	01-Mar-2007	8.350%	FL - 95.00%	360	01-Feb-2007
1011645080 2	111,200.00	110,807.08	01-Mar-2007	9.490%	TX - 80.00%	360	01-Mar-2007
1011678286 2	280,250.00	279,388.18	01-Mar-2007	10.800%	CT - 95.00%	360	01-Feb-2007
1011726420 2	316,000.00	316,000.00	01-Mar-2007	8.475%	CA - 80.00%	360	01-Mar-2007


Page 16 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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
1011785017 2
1011785017 2	102,800.00	102,345.56	01-Mar-2007	8.400%	NJ - 80.00%	360	01-Mar-2007

1011819641 2	167,200.00	166,529.11	01-Apr-2007	8.875%	AZ - 95.00%	360	01-Mar-2007
1011821905 2	210,000.00	209,071.62	01-Mar-2007	8.400%	MN - 64.62%	360	01-Mar-2007
1011836347 2	97,200.00	96,733.23	01-Mar-2007	7.990%	GA - 90.00%	360	01-Mar-2007
1011885301 2	144,603.00	144,356.12	01-Apr-2007	8.625%	AZ - 90.00%	360	01-Mar-2007
1011891606 2	212,000.00	211,540.74	01-Mar-2007	7.800%	NV - 80.00%	360	01-Mar-2007
1011920665 2	76,500.00	76,379.50	01-Mar-2007	8.900%	OH - 90.00%	360	01-Mar-2007
1011933205 2	128,000.00	128,000.00	01-Mar-2007	7.800%	GA - 80.00%	360	01-Mar-2007
1011957821 2	568,000.00	568,000.00	01-Apr-2007	6.950%	CA - 80.00%	360	01-Mar-2007
1012011119 2	392,000.00	391,622.94	01-Mar-2007	7.825%	CA - 80.00%	360	01-Mar-2007
1012039144 2	344,000.00	344,000.00	01-Feb-2007	7.275%	CA - 80.00%	360	01-Mar-2007
1012040597 2	328,000.00	328,000.00	01-Mar-2007	7.425%	FL - 80.00%	360	01-Mar-2007


TOTAL	26,805,581.00	26,747,928.89


TOTAL	41,189,325.00	41,104,157.65
TOTAL


Page 17 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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	34	5	39
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	34	5	39
Curtailments Amount	71,428.45	9,685.95	81,114.40
Paid in Full Balance	8,506,575.39	999,104.11	9,505,679.50
Repurchased Loans Balance	0.00	0.00	0.00
Total Prepayment Amount	8,578,003.84	1,008,790.06	9,586,793.90
Cumulative


Number of Paid in Full Loans	172	28	200
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	172	28	200
Paid in Full Balance	40,181,903.79	5,525,796.57	45,707,700.36
Repurchased Loans Balance	0.00	0.00	0.00
Curtailments Amount	251,182.97	21,232.66	272,415.63
Total Prepayment Amount	40,433,086.76	5,547,029.23	45,980,115.99

Page 18 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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


VOLUNTARY PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	0.89%	0.90%	0.89%
3 Months Avg SMM	0.93%	0.72%	0.91%
12 Months Avg SMM	1.03%	1.21%	1.05%
Avg SMM Since Cut-off	1.03%	1.21%	1.05%



CPR	10.15%	10.26%	10.16%
3 Months Avg CPR	10.58%	8.29%	10.35%
12 Months Avg CPR	11.66%	13.57%	11.86%
Avg CPR Since Cut-off	11.66%	13.57%	11.86%



PSA	611.34%	624.27%	612.66%
3 Months Avg PSA Approximation	724.36%	574.14%	709.30%
12 Months Avg PSA Approximation	857.03%	1,009.29%	872.71%
Avg PSA Since Cut-off Approximation	857.02%	1,009.29%	872.70%

Page 19 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3

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 20 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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

11728456 2		195,040.00	194,785.99	21-Aug-2007	7.990%	NY - 80.00%	Paid Off - 360	01-Feb-2007
11728456 2		195,040.00	194,785.99	21-Aug-2007	7.990%	NY - 80.00%	Paid Off - 360	01-Feb-2007
11728457 2		48,760.00	48,638.26	21-Aug-2007	11.125%	NY - 100.00%	Paid Off - 360	01-Feb-2007
11748673 2		79,200.00	78,904.95	14-Sep-2007	9.895%	WA - 80.00%	Paid Off - 360	01-Jan-2007
11765009 2		95,000.00	94,761.47	27-Aug-2007	11.125%	NY - 100.00%	Paid Off - 360	01-Feb-2007
11770202 2		351,200.00	350,460.46	05-Sep-2007	8.375%	DC - 80.00%	Paid Off - 360	01-Jan-2007
11770206 2		87,800.00	87,575.28	05-Sep-2007	11.650%	DC - 100.00%	Paid Off - 360	01-Jan-2007
11777864 2		212,000.00	211,374.18	29-Aug-2007	10.990%	CA - 100.00%	Paid Off - 360	01-Jan-2007
11778371 2		272,000.00	270,157.31	06-Sep-2007	7.875%	FL - 80.00%	Paid Off - 360	01-Dec-2006
11778731 2		372,895.00	371,466.45	29-Aug-2007	9.100%	NJ - 85.00%	Paid Off - 360	01-Feb-2007
11784093 2		335,016.00	333,923.88	22-Aug-2007	9.875%	DE - 80.00%	Paid Off - 360	01-Feb-2007
11787759 2		90,000.00	89,838.19	31-Aug-2007	12.625%	NY - 95.00%	Paid Off - 360	01-Feb-2007
11791920 2		85,500.00	85,170.93	31-Aug-2007	9.095%	SC - 95.00%	Paid Off - 360	01-Feb-2007
1010399393 2		832,500.00	830,508.54	20-Aug-2007	8.675%	CA - 90.00%	Paid Off - 360	01-Dec-2006
1010408882 2		270,000.00	268,253.43	05-Sep-2007	7.175%	MA - 47.79%	Paid Off - 360	01-Jan-2007
1010510093 2		107,600.00	107,423.66	16-Aug-2007	8.875%	WI - 80.00%	Paid Off - 360	01-Feb-2007
1010664998 1		102,800.00	101,631.63	07-Sep-2007	10.000%	CA - 80.00%	Paid Off - 360	01-Feb-2007
1010805676 1		320,000.00	319,276.55	07-Sep-2007	7.650%	MD - 80.00%	Paid Off - 360	01-Feb-2007
1010847774 2		352,000.00	349,788.93	24-Aug-2007	7.325%	MD - 80.00%	Paid Off - 360	01-Jan-2007
1010890128 2		205,200.00	205,181.75	31-Aug-2007	9.250%	FL - 90.00%	Paid Off - 360	01-Jan-2007
1010912952 2		288,040.00	287,677.45	12-Sep-2007	9.125%	IL - 95.00%	Paid Off - 360	01-Mar-2007
1010916388 2		43,998.00	43,862.24	31-Aug-2007	11.350%	WA - 100.00%	Paid Off - 360	01-Jan-2007
1010990519 2		233,000.00	231,826.24	12-Sep-2007	7.750%	WA - 72.81%	Paid Off - 360	01-Feb-2007
1010997718 2		87,000.00	86,399.21	04-Sep-2007	6.850%	CA - 38.67%	Paid Off - 360	01-Jan-2007
1011061067 2		58,805.00	58,606.12	20-Aug-2007	9.700%	TX - 95.00%	Paid Off - 360	01-Feb-2007
1011129986 2		182,000.00	181,873.47	30-Aug-2007	11.600%	MD - 70.00%	Paid Off - 360	01-Feb-2007
1011133971 1		280,000.00	279,157.02	31-Aug-2007	6.625%	CA - 57.73%	Paid Off - 360	01-Feb-2007
1011158301 2		779,000.00	778,610.67	04-Sep-2007	9.525%	IL - 95.00%	Paid Off - 360	01-Feb-2007
1011200808 1		132,000.00	131,250.75	30-Aug-2007	7.925%	IL - 46.81%	Paid Off - 360	01-Feb-2007
1011209925 2		500,650.00	499,987.92	21-Aug-2007	9.950%	MA - 85.00%	Paid Off - 360	01-Jan-2007
1011247689 2		310,000.00	308,779.09	28-Aug-2007	8.975%	CA - 47.33%	Paid Off - 360	01-Feb-2007
1011470650 1		168,000.00	167,788.16	22-Aug-2007	9.650%	CA - 65.88%	Paid Off - 360	01-Feb-2007
1011622176 2		251,500.00	250,278.44	31-Aug-2007	7.150%	ME - 79.84%	Paid Off - 360	01-Mar-2007
1011835133 2		207,000.00	206,564.72	20-Aug-2007	7.350%	WA - 60.00%	Paid Off - 360	01-Mar-2007
1011840813 2		200,000.00	199,608.15	04-Sep-2007	7.600%	CA - 63.09%	Paid Off - 360	01-Mar-2007
1011899671 2		186,560.00	186,559.99	04-Sep-2007	8.075%	NJ - 80.00%	Paid Off - 360	01-Mar-2007
1011899920 2		297,000.00	296,105.94	06-Sep-2007	9.500%	IL - 90.00%	Paid Off - 360	01-Mar-2007
1011924974 2		168,750.00	168,516.26	28-Aug-2007	8.800%	IL - 75.00%	Paid Off - 360	01-Mar-2007
1011948306 2		588,456.00	587,374.66	04-Sep-2007	7.825%	VA - 60.00%	Paid Off - 360	01-Mar-2007
1011952194 2		156,000.00	155,731.16	13-Sep-2007	8.150%	OR - 65.00%	Paid Off - 360	01-Mar-2007


TOTAL	9,532,270.00	9,505,679.50

Page 21 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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		1	0	1
Collateral Principal Realized Loss/(Gain) Amount		31,318.32	0.00	31,318.32
Collateral Interest Realized Loss/(Gain) Amount		0.00	0.00	0.00
Net Liquidation Proceeds		92,320.91	0.00	92,320.91

Cumulative
Cumulative



Number of Loans Liquidated		3	0	3
Collateral Realized Loss/(Gain) Amount		112,832.21	0.00	112,832.21
Net Liquidation Proceeds		456,481.87	0.00	456,481.87






	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-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 22 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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


DEFAULT SPEEDS

	Group 2	Group 1	Total




MDR	0.01%	0.00%	0.01%
3 Months Avg MDR	0.02%	0.00%	0.02%
12 Months Avg MDR	0.01%	0.00%	0.01%
Avg MDR Since Cut-off	0.01%	0.00%	0.01%


CDR	0.15%	0.00%	0.14%
3 Months Avg CDR	0.23%	0.00%	0.21%
12 Months Avg CDR	0.17%	0.00%	0.16%
Avg CDR Since Cut-off	0.17%	0.00%	0.16%


SDA	91.09%	0.00%	81.82%
3 Months Avg SDA Approximation	157.74%	0.00%	141.67%
12 Months Avg SDA Approximation	127.03%	0.00%	114.09%
Avg SDA Since Cut-off Approximation	127.06%	0.00%	114.13%


Loss Severity Approximation for Current Period	25.33%	0.00%	25.33%
3 Months Avg Loss Severity Approximation	19.82%	0.00%	19.82%
12 Months Avg Loss Severity Approximation	19.82%	0.00%	19.82%
Avg Loss Severity Approximation Since Cut-off	19.82%	0.00%	19.82%

Page 23 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3

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 24 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3

Mortgage Pass-Through Certificates

September 25, 2007 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

1010895533 2

11.600%

MI - 100.00%

360

123,639.23

31,318.32

TOTAL

123,639.23

31,318.32

Page 25 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3

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)

29.9729%

Trigger Event in effect

Delinquency %

7.3981%

60+ Day Deliquent Mortgage Loan Balance

107,114,649.33

Prior Pool Balance

1,092,640,990.19

Senior Specified Enhancement %

57.4000%

Cumulative Realized Loss

112,832.21

Cutoff Pool Balance

1,130,582,699.94

Realized Loss Percentage

0.0100%

Servicer Event of Default?

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 26 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		Total Carryover Unpaid	Carryover Paid	Total Carryover	Int Earnings	Prior Unpaid Carryover	Next Pass Through Rate


CLASS
	A-1	$0.00	$0.00	$0.00	$0.00	$0.00	5.29120%
	A-2A	$0.00	$0.00	$0.00	$0.00	$0.00	5.20120%
	A-2B	$0.00	$0.00	$0.00	$0.00	$0.00	5.35120%
	A-2C	$0.00	$0.00	$0.00	$0.00	$0.00	5.41120%
	M-1	$0.00	$0.00	$0.00	$0.00	$0.00	5.46120%
	M-2	$0.00	$0.00	$0.00	$0.00	$0.00	5.50120%
	M-3	$0.00	$0.00	$0.00	$0.00	$0.00	5.54120%
	M-4	$0.00	$0.00	$0.00	$0.00	$0.00	5.68120%
	M-5	$0.00	$0.00	$0.00	$0.00	$0.00	5.81120%
	M-6	$0.00	$0.00	$0.00	$0.00	$0.00	6.33120%
	B-1	$0.00	$0.00	$0.00	$0.00	$0.00	6.98120%
	B-2	$0.00	$0.00	$0.00	$0.00	$0.00	7.38120%
	B-3	$0.00	$0.00	$0.00	$0.00	$0.00	7.38120%
	X	$0.00	$0.00	$0.00	$0.00	$0.00	0.00000%
	P	$0.00	$0.00	$0.00	$0.00	$0.00	0.00000%
	R-I	$0.00	$0.00	$0.00	$0.00	$0.00	0.00000%
	R-II	$0.00	$0.00	$0.00	$0.00	$0.00	0.00000%




Page 27 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3



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	6,960,066.86	831,293.96	7,791,360.81
Current Scheduled Payments 1 Month Prior	7,015,461.74	841,422.26	7,856,884.00
Current Scheduled Payments 2 Month Prior	7,099,524.72	843,063.41	7,942,588.13
Current Scheduled Payments 3 Month Prior	7,203,791.78	865,366.93	8,069,158.72
Current Scheduled Payments 4 Month Prior	0.00	0.00	0.00
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	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior	0.00	0.00	0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior	0.00	0.00	0.00
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 28 of 28

Securitized Asset Backed Receivables LLC Trust 2007-BR3 10-D