Securitized Asset Backed Receivables LLC Trust 2007-BR5

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:

June 01, 2007

Diana Nguyen

Close Date:

July 10, 2007

Administrator

First Distribution Date:

July 25, 2007

(714) 247-6321

Diana.Nguyen@DB.COM

Address:

Distribution Date:

September 25, 2007

1761 East St. Andrew Place, Santa Ana, CA 92705-4934

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 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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	146,977,000.00	141,871,968.12	650,857.36	1,250,274.34	1,901,131.70	0.00	0.00	140,621,693.78
A-1	FLT,STEP	146,977,000.00	141,871,968.12	650,857.36	1,250,274.34	1,901,131.70	0.00	0.00	140,621,693.78
A-2A	FLT,STEP	363,200,000.00	339,215,675.82	1,539,803.60	4,306,898.91	5,846,702.51	0.00	0.00	334,908,776.91
A-2B	FLT,STEP	169,142,000.00	169,142,000.00	774,599.88	0.00	774,599.88	0.00	0.00	169,142,000.00
A-2C	FLT,STEP	39,451,000.00	39,451,000.00	186,071.74	0.00	186,071.74	0.00	0.00	39,451,000.00
M-1	MEZ,STEP,FL	43,986,000.00	43,986,000.00	207,461.19	0.00	207,461.19	0.00	0.00	43,986,000.00
M-2	MEZ,STEP,FL	39,987,000.00	39,987,000.00	190,210.38	0.00	190,210.38	0.00	0.00	39,987,000.00
M-3	MEZ,STEP,FL	24,992,000.00	24,992,000.00	120,895.33	0.00	120,895.33	0.00	0.00	24,992,000.00
M-4	MEZ,STEP,FL	21,493,000.00	21,493,000.00	109,163.54	0.00	109,163.54	0.00	0.00	21,493,000.00
M-5	MEZ,STEP,FL	21,993,000.00	21,993,000.00	114,360.55	0.00	114,360.55	0.00	0.00	21,993,000.00
M-6	MEZ,STEP,FL	18,494,000.00	18,494,000.00	102,870.31	0.00	102,870.31	0.00	0.00	18,494,000.00
B-1	MEZ,STEP,FL	17,494,000.00	17,494,000.00	107,877.24	0.00	107,877.24	0.00	0.00	17,494,000.00
B-2	MEZ,STEP,FL	15,495,000.00	15,495,000.00	96,174.45	0.00	96,174.45	0.00	0.00	15,495,000.00
B-3	MEZ,STEP,FL	15,495,000.00	15,495,000.00	96,798.56	0.00	96,798.56	0.00	0.00	15,495,000.00
X	INT	61,481,439.29	61,480,347.02	1,751,322.51	0.00	1,751,322.51	0.00	0.00	61,480,347.02
P	INT	0.00	0.00	76,595.74	0.00	76,595.74	0.00	0.00	0.00
R-I	INT	0.00	0.00	34,088.60	0.00	34,088.60	0.00	0.00	0.00
R-II	INT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		999,680,439.29	970,589,990.96	6,159,150.98	5,557,173.25	11,716,324.23	0.00	0.00	965,032,817.71
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	81379RAA1	146,977,000.00	965.266457	4.428294	8.506599	12.934893	956.759859
A-1	08/27/07	09/24/07	A-Act/360	81379RAA1	146,977,000.00	965.266457	4.428294	8.506599	12.934893	956.759859
A-2A	08/27/07	09/24/07	A-Act/360	81379EAA0	363,200,000.00	933.963865	4.239547	11.858202	16.097749	922.105663
A-2B	08/27/07	09/24/07	A-Act/360	81379EAB8	169,142,000.00	1,000.000000	4.579583	0.000000	4.579583	1,000.000000
A-2C	08/27/07	09/24/07	A-Act/360	81379EAC6	39,451,000.00	1,000.000000	4.716528	0.000000	4.716528	1,000.000000
M-1	08/27/07	09/24/07	A-Act/360	81379EAD4	43,986,000.00	1,000.000000	4.716528	0.000000	4.716528	1,000.000000
M-2	08/27/07	09/24/07	A-Act/360	81379EAE2	39,987,000.00	1,000.000000	4.756805	0.000000	4.756805	1,000.000000
M-3	08/27/07	09/24/07	A-Act/360	81379EAF9	24,992,000.00	1,000.000000	4.837361	0.000000	4.837361	1,000.000000
M-4	08/27/07	09/24/07	A-Act/360	81379EAG7	21,493,000.00	1,000.000000	5.079028	0.000000	5.079028	1,000.000000
M-5	08/27/07	09/24/07	A-Act/360	81379EAH5	21,993,000.00	1,000.000000	5.199861	0.000000	5.199861	1,000.000000
M-6	08/27/07	09/24/07	A-Act/360	81379EAJ1	18,494,000.00	1,000.000000	5.562361	0.000000	5.562361	1,000.000000
B-1	08/27/07	09/24/07	A-Act/360	81379EAK8	17,494,000.00	1,000.000000	6.166528	0.000000	6.166528	1,000.000000
B-2	08/27/07	09/24/07	A-Act/360	81379EAL6	15,495,000.00	1,000.000000	6.206805	0.000000	6.206805	1,000.000000
B-3	08/27/07	09/24/07	A-Act/360	81379EAM4	15,495,000.00	1,000.000000	6.247084	0.000000	6.247084	1,000.000000
X	08/27/07	09/24/07	F-Act/360	BC07B500X	999,680,439.29	61.500000	1.751882	0.000000	1.751882	61.500000
P		BC07B500P	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R-I		BC07B5001	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R-II		BC07B5002	0.00	0.000000	0.000000	0.000000	0.000000	0.000000



Page 2 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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	146,977,000.00	1,716,044.13	6,160,025.56	195,280.66	6,355,306.22	8,071,350.35	0.00	0.00	140,621,693.78
A-2A	363,200,000.00	4,109,048.87	27,472,523.49	818,699.60	28,291,223.09	32,400,271.96	0.00	0.00	334,908,776.91
A-2B	169,142,000.00	2,014,974.54	0.00	0.00	0.00	2,014,974.54	0.00	0.00	169,142,000.00
A-2C	39,451,000.00	484,321.30	0.00	0.00	0.00	484,321.30	0.00	0.00	39,451,000.00
M-1	43,986,000.00	539,995.36	0.00	0.00	0.00	539,995.36	0.00	0.00	43,986,000.00
M-2	39,987,000.00	495,177.90	0.00	0.00	0.00	495,177.90	0.00	0.00	39,987,000.00
M-3	24,992,000.00	314,833.25	0.00	0.00	0.00	314,833.25	0.00	0.00	24,992,000.00
M-4	21,493,000.00	284,546.42	0.00	0.00	0.00	284,546.42	0.00	0.00	21,493,000.00
M-5	21,993,000.00	298,222.03	0.00	0.00	0.00	298,222.03	0.00	0.00	21,993,000.00
M-6	18,494,000.00	268,576.55	0.00	0.00	0.00	268,576.55	0.00	0.00	18,494,000.00
B-1	17,494,000.00	282,117.48	0.00	0.00	0.00	282,117.48	0.00	0.00	17,494,000.00
B-2	15,495,000.00	251,537.65	0.00	0.00	0.00	251,537.65	0.00	0.00	15,495,000.00
B-3	15,495,000.00	253,194.76	0.00	0.00	0.00	253,194.76	0.00	0.00	15,495,000.00
X	61,481,439.29	7,943,265.75	1,070.37	21.90	1,092.27	7,944,358.02	0.00	0.00	61,480,347.02
P	0.00	358,857.15	0.00	0.00	0.00	358,857.15	0.00	0.00	0.00
R-I	0.00	55,200.37	0.00	0.00	0.00	55,200.37	0.00	0.00	0.00
R-II	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total	999,680,439.29	19,669,913.51	33,633,619.42	1,014,002.16	34,647,621.58	54,317,535.09	0.00	0.00	965,032,817.71


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	5.69500%	141,871,968.12	650,857.36	0.00	0.00	0.00	650,857.36	650,857.36	0.00
A-2A	5.63500%	339,215,675.82	1,539,803.60	0.00	0.00	0.00	1,539,803.60	1,539,803.60	0.00
A-2B	5.68500%	169,142,000.00	774,599.88	0.00	0.00	0.00	774,599.88	774,599.88	0.00
A-2C	5.85500%	39,451,000.00	186,071.74	0.00	0.00	0.00	186,071.74	186,071.74	0.00
M-1	5.85500%	43,986,000.00	207,461.19	0.00	0.00	0.00	207,461.19	207,461.19	0.00
M-2	5.90500%	39,987,000.00	190,210.38	0.00	0.00	0.00	190,210.38	190,210.38	0.00
M-3	6.00500%	24,992,000.00	120,895.33	0.00	0.00	0.00	120,895.33	120,895.33	0.00
M-4	6.30500%	21,493,000.00	109,163.54	0.00	0.00	0.00	109,163.54	109,163.54	0.00
M-5	6.45500%	21,993,000.00	114,360.55	0.00	0.00	0.00	114,360.55	114,360.55	0.00
M-6	6.90500%	18,494,000.00	102,870.31	0.00	0.00	0.00	102,870.31	102,870.31	0.00
B-1	7.65500%	17,494,000.00	107,877.24	0.00	0.00	0.00	107,877.24	107,877.24	0.00
B-2	7.70500%	15,495,000.00	96,174.45	0.00	0.00	0.00	96,174.45	96,174.45	0.00
B-3	7.75500%	15,495,000.00	96,798.56	0.00	0.00	0.00	96,798.56	96,798.56	0.00
X	35.36180%	61,480,347.02	0.00	0.00	0.00	0.00	0.00	1,751,322.51	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	76,595.74	0.00
R-I	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	34,088.60	0.00
R-II	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		970,589,990.96	4,297,144.13	0.00	0.00	0.00	4,297,144.13	6,159,150.98	0.00



Page 3 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	4,187,100.05	1,215,497.25	5,402,597.30
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts		0.00	0.00
TOTAL NET PRINCIPAL	4,187,100.05	1,215,497.25	5,402,597.30
Interest Collections	5,025,821.86	1,327,378.78	6,353,200.64
Interest Withdrawals	-122.98	-35.53	-158.51
Interest Fees	-25,987.80	-6,346.51	-32,334.31
Interest Other Accounts	68,458.29	8,137.45	(6,980.88)
TOTAL NET INTEREST	5,068,169.37	1,329,134.19	6,313,726.94
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	9,255,269.42	2,544,631.44	11,716,324.24




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	269,375.45	69,384.25	338,759.70
Curtailments	14,177.39	13,529.70	27,707.09
Prepayments In Full	3,511,481.17	1,132,583.30	4,644,064.47
Repurchased/Substitutions	0.00	0.00	0.00
Liquidations	498,999.96	47,642.03	546,641.99
Insurance Principal	0.00	0.00	0.00
Other Additional Principal	0.00	0.00	0.00
Delinquent Principal	-244,762.31	-63,995.99	-308,758.30
Realized Losses	-106,933.92	-47,642.03	-154,575.95
Advanced Principal	244,762.31	63,995.99	308,758.30
TOTAL PRINCIPAL COLLECTED	4,187,100.05	1,215,497.25	5,402,597.30




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 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	5,361,644.78	1,409,310.57	6,770,955.35
Repurchased/Substitution Interest	0.00	0.00	0.00
Liquidation Interest	3,659.33	509.51	4,168.84
Insurance Interest	0.00	0.00	0.00
Other Additional Interest	0.00	0.00	0.00
Prepayment Interest Shortfalls	-3,813.78	-1,249.15	-5,062.93
Delinquent Interest	-4,963,985.82	-1,308,118.61	-6,272,104.43
Compensating Interest	3,813.78	1,249.15	5,062.94
Civil Relief Act Shortfalls	-0.00	-0.00	-0.00
Interest Realized Loss	-0.00	-1,476.52	-1,476.52
Interest Advanced	4,624,503.56	1,227,153.83	5,851,657.39
TOTAL INTEREST COLLECTED	5,025,821.86	1,327,378.78	6,353,200.64




INTEREST - WITHDRAWALS

	Group 2	Group 1	Total
Non Recoverable Advances	122.98	35.53	158.51
Extraordinary Trust Fund Expenses	0.00	0.00	0.00
TOTAL INTEREST WITHDRAWALS	122.98	35.53	158.51




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
	Group 2	Group 1	Total
Prepayment Charges	68,458.29	8,137.45	76,595.74
Net Swap			(118,551.90)

. a) Swap Payment			4,098,829.16
. b) Swap Receipt			3,980,277.26
. c) Swap Termination Payment			0.00
. d) Defaulted Swap Termination Payment			0.00

Cap Payment			886.68
Float Earnings			34,088.60
TOTAL INTEREST OTHER ACCOUNTS	68,458.29	8,137.45	(6,980.88)



INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	24,702.34	6,014.32	30,716.66
Trustee/Custodian Fees	1,285.46	332.19	1,617.65
TOTAL INTEREST FEES	25,987.80	6,346.51	32,334.31



Page 5 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5

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

34,088.60

Amount Withdrawn

34,088.60

Ending Balance

0.00

Supplemental Interest Trust

Beginning Balance

0.00

Amount Deposited

119,438.58

Amount Withdrawn

119,438.58

Ending Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Overcollateralized Amount - Prior Period

61,480,347.02

Current Period Principal Realized Losses

154,575.95

Overcollateralized Amount - After Current Losses

61,480,347.02

Extra Principal Distribution Amount

154,575.95

Overcollateralization Reduction Amount

0.00

Overcollateralized Amount - Ending

61,480,347.02

Overcollateralization Deficiency Amount

0.00

Overcollateralization Excess Amount

0.00

Specified Overcollateralization Amount

61,480,347.02

Net Monthly Excess Cashflow

1,905,170.30

Net Monthly Excess Cashflow Allocated to :

0.00

. a) Unpaid Interest Amounts

0.00

. b) Applied Realized Loss Amounts

156,052.47

. c) Basis Risk Carryforward Amounts

0.00

Page 6 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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

Collateral Report


COLLATERAL




		Group 2	Group 1	Total



Loan Count:


Original	3,957	1,333	5,290
Prior	3,854	1,307	5,161
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-19	-10	-29
Repurchases	-0	-0	-0
Liquidations	-1	-2	-3
Current	3,834	1,295	5,129
Principal Balance:


Original	795,261,349.75	204,419,089.54	999,680,439.29
Prior	771,276,120.13	199,313,870.83	970,589,990.96
Prefunding	0.00	0.00	0.00
Scheduled Principal	-269,375.45	-69,384.25	-338,759.70
Partial Prepayments	-14,177.39	-13,529.70	-27,707.09
Full Voluntary Prepayments	-3,511,481.17	-1,132,583.30	-4,644,064.47
Repurchases	-0.00	-0.00	-0.00
Liquidations	-498,999.96	-47,642.03	-546,641.99
Current	766,982,086.16	198,050,731.55	965,032,817.71





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	8.35691%	8.49619%	8.38539%
Weighted Average Coupon Prior	8.35182%	8.48785%	8.37972%
Weighted Average Coupon Current	8.34768%	8.48612%	8.37611%
Weighted Average Months to Maturity Original	353	354	353
Weighted Average Months to Maturity Prior	352	353	352
Weighted Average Months to Maturity Current	351	352	351
Weighted Avg Remaining Amortization Term Original	425	421	424
Weighted Avg Remaining Amortization Term Prior	424	420	424
Weighted Avg Remaining Amortization Term Current	423	419	422
Weighted Average Seasoning Original	5.46	5.57	5.48
Weighted Average Seasoning Prior	6.45	6.56	6.48
Weighted Average Seasoning Current	7.45	7.56	7.47

Page 8 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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	6.21090%	6.22332%	6.21357%
Weighted Average Margin Prior	6.21193%	6.22292%	6.21431%
Weighted Average Margin Current	6.21230%	6.22349%	6.21472%
Weighted Average Max Rate Original	15.25481%	15.36905%	15.27938%
Weighted Average Max Rate Prior	15.24904%	15.35933%	15.27288%
Weighted Average Max Rate Current	15.24506%	15.35680%	15.26917%
Weighted Average Min Rate Original	6.94850%	7.10335%	6.98182%
Weighted Average Min Rate Prior	6.93802%	7.09946%	6.97291%
Weighted Average Min Rate Current	6.93863%	7.08829%	6.97093%
Weighted Average Cap Up Original	1.52628%	1.52048%	1.52504%
Weighted Average Cap Up Prior	1.52522%	1.52064%	1.52423%
Weighted Average Cap Up Current	1.52464%	1.52015%	1.52367%
Weighted Average Cap Down Original	1.52628%	1.52048%	1.52504%
Weighted Average Cap Down Prior	1.52522%	1.52064%	1.52423%
Weighted Average Cap Down Current	1.52464%	1.52015%	1.52367%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

	Group 2	Group 1	Total




Current Servicing Fees	24,702.34	6,014.32	30,716.66
Delinquent Servicing Fees	294,635.34	76,849.50	371,484.84
TOTAL SERVICING FEES	319,337.68	82,863.82	402,201.50


Total Servicing Fees	319,337.68	82,863.82	402,201.50
Compensating Interest	-3,813.78	-1,249.15	-5,062.94
Delinquent Servicing Fees	-294,635.34	-76,849.50	-371,484.84
COLLECTED SERVICING FEES	20,888.55	4,765.17	25,653.72


Total Advanced Interest	4,624,503.56	1,227,153.83	5,851,657.39
Total Advanced Principal	244,762.31	63,995.99	308,758.30
Aggregate P&I Advances with respect to this Distribution	4,869,265.87	1,291,149.82	6,160,415.69
Non Recoverable Advance	122.98	35.53	158.51





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
	Group 2	Group 1	Total
Prepayment Interest Shortfall (PPIS)	3,813.78	1,249.15	5,062.93
Compensating Interest	(3,813.78)	(1,249.15)	(5,062.94)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00


Pool Factor			0.9653410000%
Subsequent Recoveries			158.51





Page 9 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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
		40,211,704.99	21,365,589.54	9,825,695.72	2,740,306.36	74,143,296.61
		4.17%	2.21%	1.02%	0.28%	7.68%
		207	113	56	14	390
		4.04%	2.20%	1.09%	0.27%	7.60%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	1,985,215.09	7,443,486.25	7,189,872.99	16,618,574.33
	0.00%	0.00%	0.21%	0.77%	0.75%	1.72%
	0	0	11	32	25	68
	0.00%	0.00%	0.21%	0.62%	0.49%	1.33%
BANKRUPTCY Balance % Balance # Loans % # Loans
	591,400.92	0.00	0.00	550,707.59	300,180.20	1,442,288.71
	0.06%	0.00%	0.00%	0.06%	0.03%	0.15%
	8	0	0	6	1	15
	0.16%	0.00%	0.00%	0.12%	0.02%	0.29%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL Balance % Balance # Loans % # Loans
	591,400.92	40,211,704.99	23,350,804.63	17,819,889.56	10,230,359.55	92,204,159.65
	0.06%	4.17%	2.42%	1.85%	1.06%	9.55%
	8	207	124	94	40	473
	0.16%	4.04%	2.42%	1.83%	0.78%	9.22%

Page 10 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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
		7,719,681.09	4,798,153.30	671,103.45	543,632.02	13,732,569.86
		3.90%	2.42%	0.34%	0.27%	6.93%
		56	27	7	5	95
		4.32%	2.08%	0.54%	0.39%	7.34%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	584,045.08	2,189,242.89	1,415,111.81	4,188,399.78
	0.00%	0.00%	0.29%	1.11%	0.71%	2.11%
	0	0	3	10	5	18
	0.00%	0.00%	0.23%	0.77%	0.39%	1.39%
BANKRUPTCY Balance % Balance # Loans % # Loans
	114,739.48	0.00	0.00	0.00	0.00	114,739.48
	0.06%	0.00%	0.00%	0.00%	0.00%	0.06%
	1	0	0	0	0	1
	0.08%	0.00%	0.00%	0.00%	0.00%	0.08%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL Balance % Balance # Loans % # Loans
	114,739.48	7,719,681.09	5,382,198.38	2,860,346.34	1,958,743.83	18,035,709.12
	0.06%	3.90%	2.72%	1.44%	0.99%	9.11%
	1	56	30	17	10	114
	0.08%	4.32%	2.32%	1.31%	0.77%	8.80%

Page 11 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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
		32,492,023.90	16,567,436.24	9,154,592.27	2,196,674.34	60,410,726.75
		4.24%	2.16%	1.19%	0.29%	7.88%
		151	86	49	9	295
		3.94%	2.24%	1.28%	0.23%	7.69%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	1,401,170.01	5,254,243.36	5,774,761.18	12,430,174.55
	0.00%	0.00%	0.18%	0.69%	0.75%	1.62%
	0	0	8	22	20	50
	0.00%	0.00%	0.21%	0.57%	0.52%	1.30%
BANKRUPTCY Balance % Balance # Loans % # Loans
	476,661.44	0.00	0.00	550,707.59	300,180.20	1,327,549.23
	0.06%	0.00%	0.00%	0.07%	0.04%	0.17%
	7	0	0	6	1	14
	0.18%	0.00%	0.00%	0.16%	0.03%	0.37%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL Balance % Balance # Loans % # Loans
	476,661.44	32,492,023.90	17,968,606.25	14,959,543.22	8,271,615.72	74,168,450.53
	0.06%	4.24%	2.34%	1.95%	1.08%	9.67%
	7	151	94	77	30	359
	0.18%	3.94%	2.45%	2.01%	0.78%	9.36%

Page 12 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5

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

Page 13 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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:
10599451 1	277,600.00	277,227.37	01-May-2007	9.900%	AZ - 80.00%	360	01-Feb-2007
1009035821 2	403,750.00	402,217.90	01-Apr-2007	8.075%	GA - 85.00%	360	01-Sep-2006
1009664801 1	408,500.00	407,654.02	01-Apr-2007	9.875%	CA - 95.00%	360	01-Oct-2006
1009754241 2	450,000.00	450,000.00	01-Apr-2007	9.475%	VA - 90.00%	360	01-Nov-2006
1010126393 1	80,000.00	79,448.46	01-Apr-2007	8.015%	TX - 78.43%	360	01-Dec-2006
1010182722 2	360,000.00	357,620.12	01-May-2007	8.225%	FL - 80.00%	360	01-Dec-2006
1010524435 2	108,000.00	107,402.19	01-Mar-2007	9.100%	MO - 90.00%	360	01-Dec-2006
1010575558 1	363,280.00	363,279.52	01-Apr-2007	9.150%	GA - 95.00%	360	01-Dec-2006
1010654197 2	422,750.00	422,750.00	01-Apr-2007	9.600%	FL - 95.00%	360	01-Jan-2007
1010656569 2	116,450.00	115,684.04	01-May-2007	8.250%	MI - 85.00%	360	01-Dec-2006
1010827091 2	199,500.00	198,299.17	01-Mar-2007	8.150%	NJ - 75.00%	360	01-Jan-2007
1011037727 1	120,000.00	119,899.90	01-Apr-2007	11.850%	GA - 75.00%	360	01-Jan-2007
1011345699 1	103,700.00	103,505.62	01-Apr-2007	8.775%	TN - 85.00%	360	01-Feb-2007
1011413375 2	210,000.00	209,548.05	01-Apr-2007	8.300%	ID - 75.00%	360	01-Feb-2007
1011462142 2	85,500.00	85,251.83	01-Apr-2007	10.425%	FL - 90.00%	360	01-Mar-2007
1011464925 1	79,600.00	79,501.82	01-Apr-2007	9.725%	MI - 80.00%	360	01-Mar-2007
1011467138 1	352,800.00	352,542.47	01-Apr-2007	8.550%	AZ - 90.00%	360	01-Mar-2007
1011494279 2	438,700.00	437,742.26	01-Apr-2007	8.250%	CA - 64.99%	360	01-Feb-2007
1011502359 1	368,000.00	367,443.17	01-Feb-2007	9.500%	FL - 80.00%	360	01-Feb-2007
1011534618 2	121,500.00	120,969.61	01-May-2007	9.250%	MD - 90.00%	360	01-Mar-2007
1011545189 1	203,850.00	203,514.47	01-May-2007	8.750%	AZ - 90.00%	360	01-Mar-2007
1011587017 2	297,000.00	296,667.98	01-Apr-2007	10.050%	CA - 90.00%	360	01-Mar-2007
1011672246 2	71,100.00	69,890.57	01-Apr-2007	10.200%	MS - 90.00%	180	01-Mar-2007
1011684386 2	160,000.00	159,835.41	01-Apr-2007	10.325%	CA - 47.48%	360	01-Mar-2007
1011769829 2	56,610.00	56,445.67	01-Apr-2007	10.425%	OH - 85.00%	360	01-Mar-2007
1011790449 2	190,800.00	190,091.42	01-May-2007	9.250%	CT - 90.00%	360	01-Mar-2007
1011814343 2	217,800.00	217,459.47	01-Mar-2007	8.925%	CA - 90.00%	360	01-Mar-2007
1011815495 2	300,000.00	299,363.89	01-Apr-2007	7.875%	CA - 80.00%	360	01-Mar-2007
1011828436 2	90,000.00	89,903.85	01-Apr-2007	10.200%	WI - 84.11%	360	01-Mar-2007
1011839889 1	408,000.00	407,141.09	01-Apr-2007	7.900%	CA - 80.00%	360	01-Mar-2007
1011881225 2	120,000.00	119,564.96	01-May-2007	8.600%	TX - 80.00%	360	01-Apr-2007
1011890199 2	400,000.00	399,544.66	01-May-2007	9.990%	NY - 84.03%	360	01-Mar-2007
1011907644 2	240,000.00	239,510.70	01-Apr-2007	8.750%	CT - 88.24%	360	01-Mar-2007
1011934749 1	104,000.00	103,303.24	01-May-2007	9.300%	UT - 80.00%	360	01-Apr-2007
1011963636 1	220,000.00	219,673.26	01-Apr-2007	9.100%	CT - 80.00%	360	01-Mar-2007
1011993756 2	47,980.00	47,821.08	01-May-2007	9.800%	TX - 100.00%	360	01-Mar-2007
1011999313 2	171,000.00	170,705.91	01-Apr-2007	8.600%	CA - 90.00%	360	01-Mar-2007
1012002156 2	200,000.00	199,710.53	01-Apr-2007	8.650%	CA - 68.97%	360	01-Apr-2007
1012053546 2	220,800.00	219,766.13	01-Apr-2007	7.325%	CO - 80.00%	360	01-Apr-2007
1012086324 2	50,000.00	49,874.12	01-May-2007	10.350%	TN - 89.29%	360	01-Apr-2007
1012098080 2	232,900.00	232,633.86	01-Apr-2007	9.450%	MN - 85.00%	360	01-Apr-2007
1012100166 2	454,000.00	452,951.20	01-Apr-2007	10.750%	CA - 75.67%	360	01-Apr-2007
1012363505 2	112,500.00	112,417.43	01-Apr-2007	10.300%	WA - 90.00%	360	01-May-2007
1012363505 2	112,500.00			10.300%	WA - 90.00%


Page 14 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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
1012465655 2
1012465655 2	56,700.00	56,654.76	01-Apr-2007	10.025%	OH - 90.00%	360	01-May-2007



TOTAL	9,694,670.00	9,672,433.18

Became Foreclosure Property in a Prior Period:
1009282199 2	388,500.00	386,386.21	01-Mar-2007	6.150%	CA - 75.44%	360	01-Nov-2006
1009654661 2	270,000.00	269,011.18	01-Mar-2007	7.600%	SC - 90.00%	360	01-Nov-2006
1010075704 1	56,800.00	56,596.73	01-Apr-2007	11.175%	NY - 79.98%	360	01-Dec-2006
1010446056 2	171,000.00	170,275.43	01-Apr-2007	9.925%	MT - 90.00%	360	01-Jan-2007
1010709959 1	113,500.00	112,924.97	01-Mar-2007	9.000%	FL - 64.86%	360	01-Jan-2007
1010955237 2	296,100.00	294,902.05	01-Mar-2007	9.500%	UT - 90.00%	360	01-Feb-2007
1011230438 2	139,500.00	139,240.44	01-Mar-2007	8.800%	FL - 90.00%	360	01-Feb-2007
1011271811 2	420,000.00	420,000.00	01-Apr-2007	7.325%	CA - 80.00%	360	01-Feb-2007
1011290122 2	472,500.00	471,917.44	01-Mar-2007	9.725%	DC - 90.00%	360	01-Mar-2007
1011371286 2	85,405.00	85,033.45	01-Mar-2007	9.150%	TX - 95.00%	360	01-Feb-2007
1011437590 1	80,000.00	79,911.82	01-Mar-2007	10.550%	TX - 80.00%	360	01-Feb-2007
1011471061 2	452,000.00	451,406.76	01-Mar-2007	6.990%	CA - 80.00%	360	01-Mar-2007
1011495802 2	560,500.00	557,757.33	01-Mar-2007	8.575%	TX - 95.00%	360	01-Feb-2007
1011498667 2	320,000.00	319,550.66	01-Jan-2007	9.750%	NY - 80.00%	360	01-Feb-2007
1011505597 2	488,000.00	488,000.00	01-Mar-2007	6.990%	CA - 80.00%	360	01-Mar-2007
1011575903 1	558,000.00	557,296.44	01-Mar-2007	9.650%	NY - 90.00%	360	01-Mar-2007
1011643545 2	220,000.00	219,562.69	01-Mar-2007	8.100%	MA - 80.00%	360	01-Mar-2007
1011651768 2	361,250.00	360,759.17	01-Mar-2007	9.400%	CA - 85.00%	360	01-Mar-2007
1011727893 2	311,200.00	310,636.88	01-Mar-2007	8.425%	FL - 80.00%	360	01-Mar-2007
1011790902 2	171,000.00	170,688.32	01-Mar-2007	8.400%	MA - 90.00%	360	01-Mar-2007
1011794640 2	220,500.00	220,103.82	01-Mar-2007	8.450%	WA - 90.00%	360	01-Mar-2007
1011817698 2	440,000.00	439,254.27	01-Feb-2007	8.650%	NJ - 80.00%	360	01-Mar-2007
1011847460 2	67,500.00	67,389.68	01-Mar-2007	8.775%	IN - 90.00%	360	01-Mar-2007
1011948716 1	298,200.00	297,535.41	01-Mar-2007	7.700%	FL - 70.00%	360	01-Mar-2007


TOTAL	6,961,455.00	6,946,141.15


TOTAL	16,656,125.00	16,618,574.33
TOTAL


Page 15 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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	19	10	29
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	19	10	29
Curtailments Amount	14,177.39	13,529.70	27,707.09
Paid in Full Balance	3,511,481.17	1,132,583.30	4,644,064.47
Repurchased Loans Balance	0.00	0.00	0.00
Total Prepayment Amount	3,525,658.56	1,146,113.00	4,671,771.56
Cumulative


Number of Paid in Full Loans	122	35	157
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	122	35	157
Paid in Full Balance	26,639,176.95	6,042,037.65	32,681,214.60
Repurchased Loans Balance	0.00	0.00	0.00
Curtailments Amount	335,651.09	70,111.74	405,762.83
Total Prepayment Amount	26,974,828.04	6,112,149.39	33,086,977.43

Page 16 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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


VOLUNTARY PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	0.52%	0.60%	0.54%
3 Months Avg SMM	1.17%	1.02%	1.13%
12 Months Avg SMM	1.17%	1.02%	1.13%
Avg SMM Since Cut-off	1.17%	1.02%	1.13%



CPR	6.09%	6.96%	6.27%
3 Months Avg CPR	13.13%	11.53%	12.80%
12 Months Avg CPR	13.13%	11.53%	12.80%
Avg CPR Since Cut-off	13.13%	11.53%	12.80%



PSA	408.52%	459.96%	419.25%
3 Months Avg PSA Approximation	1,016.97%	877.69%	988.22%
12 Months Avg PSA Approximation	1,016.97%	877.69%	988.22%
Avg PSA Since Cut-off Approximation	1,016.98%	877.68%	988.22%

Page 17 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5

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 18 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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

1003660283 2		33,380.00	33,125.52	04-Sep-2007	11.600%	NC - 100.00%	Paid Off - 360	01-Nov-2005
1003660283 2		33,380.00	33,125.52	04-Sep-2007	11.600%	NC - 100.00%	Paid Off - 360	01-Nov-2005
1003732161 1		26,440.00	26,250.43	04-Sep-2007	11.650%	IN - 100.00%	Paid Off - 360	01-Dec-2005
1007401527 1		15,000.00	14.68	05-Sep-2007	9.800%	TX - 100.00%	Paid Off - 360	01-Jun-2006
1007615306 1		16,790.00	16,713.34	11-Sep-2007	12.050%	MO - 100.00%	Paid Off - 360	01-Jun-2006
1008261016 1		19,180.00	19,020.97	13-Sep-2007	9.800%	TX - 100.00%	Paid Off - 360	01-Aug-2006
1009349993 2		329,000.00	328,002.08	04-Sep-2007	8.250%	CA - 70.00%	Paid Off - 360	01-Oct-2006
1009597260 1		104,500.00	104,061.06	17-Aug-2007	10.425%	FL - 55.00%	Paid Off - 360	01-Nov-2006
1010507819 2		170,000.00	169,639.72	04-Sep-2007	11.150%	NJ - 64.15%	Paid Off - 360	01-Mar-2007
1010745571 2		262,000.00	261,294.24	20-Aug-2007	7.550%	MA - 93.57%	Paid Off - 360	01-Jan-2007
1010983493 2		107,699.00	107,207.42	30-Aug-2007	6.275%	TX - 69.48%	Paid Off - 360	01-Mar-2007
1011095165 2		133,000.00	132,590.94	20-Aug-2007	10.250%	RI - 95.00%	Paid Off - 360	01-Feb-2007
1011329724 1		90,100.00	90,019.80	31-Aug-2007	8.900%	NY - 85.00%	Paid Off - 360	01-May-2007
1011391022 2		167,900.00	167,602.29	17-Aug-2007	7.950%	NY - 52.47%	Paid Off - 360	01-Mar-2007
1011406748 2		159,000.00	158,803.93	07-Sep-2007	9.725%	CA - 79.90%	Paid Off - 360	01-Feb-2007
1011450351 2		75,000.00	74,846.88	03-Sep-2007	12.050%	FL - 95.00%	Paid Off - 360	01-Feb-2007
1011596258 2		139,935.00	139,786.09	10-Sep-2007	10.213%	GA - 95.00%	Paid Off - 360	01-Feb-2007
1011646837 2		225,000.00	224,744.76	24-Aug-2007	9.475%	CA - 53.57%	Paid Off - 360	01-Mar-2007
1011713121 2		476,000.00	475,080.60	30-Aug-2007	7.650%	NY - 69.49%	Paid Off - 360	01-Mar-2007
1011733555 2		139,000.00	138,744.56	21-Aug-2007	7.825%	VA - 55.60%	Paid Off - 360	01-Mar-2007
1011781422 2		46,840.00	46,707.58	04-Sep-2007	9.800%	TX - 100.00%	Paid Off - 360	01-Mar-2007
1011944408 1		194,000.00	193,857.62	23-Aug-2007	8.125%	WI - 80.00%	Paid Off - 360	01-Mar-2007
1012011869 2		200,000.00	199,647.92	17-Aug-2007	7.975%	CA - 54.79%	Paid Off - 360	01-Mar-2007
1012020671 2		211,500.00	211,358.92	31-Aug-2007	8.375%	MD - 90.00%	Paid Off - 360	01-Mar-2007
1012030973 1		208,800.00	208,653.57	22-Aug-2007	10.450%	NJ - 90.00%	Paid Off - 360	01-Apr-2007
1012035898 2		168,000.00	167,900.00	05-Sep-2007	7.850%	CA - 53.33%	Paid Off - 360	01-Apr-2007
1012088723 1		382,500.00	381,610.23	12-Sep-2007	9.850%	NJ - 80.53%	Paid Off - 360	01-Apr-2007
1012125988 1		92,700.00	92,381.60	07-Sep-2007	7.950%	TN - 74.16%	Paid Off - 360	01-Apr-2007
1012146741 2		333,000.00	332,637.84	21-Aug-2007	8.990%	CT - 90.00%	Paid Off - 360	01-Apr-2007
1012465682 2		142,000.00	141,759.88	23-Aug-2007	7.465%	IL - 74.74%	Paid Off - 360	01-Apr-2007


TOTAL	4,668,264.00	4,644,064.47

Page 19 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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	2	3
Collateral Principal Realized Loss/(Gain) Amount		106,933.92	47,642.03	154,575.95
Collateral Interest Realized Loss/(Gain) Amount		0.00	1,476.52	1,476.52
Net Liquidation Proceeds		392,066.04	(1,476.52)	390,589.52

Cumulative
Cumulative



Number of Loans Liquidated		1	2	3
Collateral Realized Loss/(Gain) Amount		106,933.92	49,118.55	156,052.47
Net Liquidation Proceeds		392,066.04	(1,476.52)	390,589.52






	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 20 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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


DEFAULT SPEEDS

	Group 2	Group 1	Total




MDR	0.06%	0.02%	0.06%
3 Months Avg MDR	0.02%	0.01%	0.02%
12 Months Avg MDR	0.02%	0.01%	0.02%
Avg MDR Since Cut-off	0.02%	0.01%	0.02%


CDR	0.77%	0.29%	0.67%
3 Months Avg CDR	0.26%	0.10%	0.23%
12 Months Avg CDR	0.26%	0.10%	0.23%
Avg CDR Since Cut-off	0.26%	0.10%	0.23%


SDA	519.18%	189.38%	450.76%
3 Months Avg SDA Approximation	200.32%	72.77%	173.77%
12 Months Avg SDA Approximation	200.32%	72.77%	173.77%
Avg SDA Since Cut-off Approximation	200.32%	72.77%	173.77%


Loss Severity Approximation for Current Period	21.43%	100.00%	28.28%
3 Months Avg Loss Severity Approximation	21.43%	100.00%	28.28%
12 Months Avg Loss Severity Approximation	21.43%	100.00%	28.28%
Avg Loss Severity Approximation Since Cut-off	21.43%	100.00%	28.28%

Page 21 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5

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 22 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5

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)

1004936270 1

12.050%

MI - 100.00%

360

17,782.80

18,303.48

1006384487 1

13.300%

NC - 100.00%

360

29,859.23

30,815.07

1010410922 2

8.800%

MA - 92.75%

360

498,999.96

106,933.92

TOTAL

546,641.99

156,052.47

Page 23 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5

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)

29.1088%

Trigger Event in effect

Delinquency %

3.3088%

60+ Day Deliquent Mortgage Loan Balance

51,992,454.66

Prior Pool Balance

970,589,990.96

Senior Specified Enhancement %

56.2000%

Cumulative Realized Loss

156,052.47

Cutoff Pool Balance

999,680,439.29

Realized Loss Percentage

0.0156%

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

0.000000%

Next LIBOR Determination Date

09/21/2007

Current Swap LIBOR Rate

5.505000%

Page 24 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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	0.19000%
	A-2A	$0.00	$0.00	$0.00	$0.00	$0.00	0.13000%
	A-2B	$0.00	$0.00	$0.00	$0.00	$0.00	0.18000%
	A-2C	$0.00	$0.00	$0.00	$0.00	$0.00	0.35000%
	M-1	$0.00	$0.00	$0.00	$0.00	$0.00	0.35000%
	M-2	$0.00	$0.00	$0.00	$0.00	$0.00	0.40000%
	M-3	$0.00	$0.00	$0.00	$0.00	$0.00	0.50000%
	M-4	$0.00	$0.00	$0.00	$0.00	$0.00	0.80000%
	M-5	$0.00	$0.00	$0.00	$0.00	$0.00	0.95000%
	M-6	$0.00	$0.00	$0.00	$0.00	$0.00	1.40000%
	B-1	$0.00	$0.00	$0.00	$0.00	$0.00	2.15000%
	B-2	$0.00	$0.00	$0.00	$0.00	$0.00	2.20000%
	B-3	$0.00	$0.00	$0.00	$0.00	$0.00	2.25000%
	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 25 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5



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	5,631,020.23	1,478,694.82	7,109,715.05
Current Scheduled Payments 1 Month Prior	5,702,368.20	1,494,738.09	7,197,106.29
Current Scheduled Payments 2 Month Prior	5,807,392.82	1,517,209.41	7,324,602.23
Current Scheduled Payments 3 Month Prior	0.00	0.00	0.00
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 26 of 26

Securitized Asset Backed Receivables LLC Trust 2007-BR5 10-D