10-D 1 lmt07001_10d-200705.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: April 02, 2007 to May 01, 2007 Commission File Number of issuing entity: 333-133985-42 Lehman Mortgage Trust 2007-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-133985 Structured Asset Securities Corporation (Exact name of depositor as specified in its charter) Lehman Brothers Holdings Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) Not Applicable (I.R.S. Employer Identification No.) 745 Seventh Avenue New York, NY 10019 (Address of principal executive offices of the issuing entity) (Zip Code) (212) 526-7000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A1 _____ _____ __X___ ____________ 1-A2 _____ _____ __X___ ____________ 1-A3 _____ _____ __X___ ____________ 2-A1 _____ _____ __X___ ____________ 2-A2 _____ _____ __X___ ____________ 2-A3 _____ _____ __X___ ____________ 2-A4 _____ _____ __X___ ____________ 2-A5 _____ _____ __X___ ____________ 2-A6 _____ _____ __X___ ____________ 2-A7 _____ _____ __X___ ____________ 2-A8 _____ _____ __X___ ____________ 2-A9 _____ _____ __X___ ____________ 2-A10 _____ _____ __X___ ____________ 2-A11 _____ _____ __X___ ____________ 2-A12 _____ _____ __X___ ____________ 2-A13 _____ _____ __X___ ____________ 2-A14 _____ _____ __X___ ____________ 3-A1 _____ _____ __X___ ____________ 3-A2 _____ _____ __X___ ____________ 3-A3 _____ _____ __X___ ____________ 3-A4 _____ _____ __X___ ____________ 3-A5 _____ _____ __X___ ____________ 3-A6 _____ _____ __X___ ____________ B1 _____ _____ __X___ ____________ B2 _____ _____ __X___ ____________ BIO1 _____ _____ __X___ ____________ B3 _____ _____ __X___ ____________ B4 _____ _____ __X___ ____________ BIO2 _____ _____ __X___ ____________ B5 _____ _____ __X___ ____________ B6 _____ _____ __X___ ____________ R _____ _____ __X___ ____________ LT-R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On May 25, 2007 a distribution was made to holders of Lehman Mortgage Trust 2007-1. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Lehman Mortgage Trust 2007-1, relating to the May 25, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Lehman Mortgage Trust 2007-1 (Issuing Entity) Aurora Loan Services LLC (Master Servicer) /s/ E. Todd Whittemore E. Todd Whittemore, Executive Vice President Date: June 05, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Lehman Mortgage Trust 2007-1, relating to the May 25, 2007 distribution. EX-99.1 Lehman Mortgage Trust Mortgage Pass-Through Certificates Distribution Date: 5/25/2007 Lehman Mortgage Trust Mortgage Pass-Through Certificates Series 2007-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Current Market Distribution Summary Class CUSIP Certificate Original Actual Pass-Through Certificate Certificate Rate Balance Balance 1A1 52521FAA5 5.75000% 15,462,000.00 15,462,000.00 1A2 52521FAB3 5.75000% 148,693,000.00 ~~148~~144,~~693~~824,~~000~~798.0064 1A3 52521FAC1 5.75000% 1,060,000.00 1,060,000.00 2A1 52521FAD9 5.69000% 281,561,000.00 ~~281~~274,~~561~~592,~~000~~313.0031 2A2 52521FAE7 1.~~31000~~34535% 94,246,000.00 0.00 2A3 52521FAF4 1.~~37963~~37727% 134,273,000.00 0131,136,292.0059 2A4 52521FAG2 1.31000% 72,242,000.00 068,694,325.0025 2A5 52521FAH0 5.69000% 19,200,000.00 1918,~~200~~724,~~000~~799.0013 2A6 52521FAJ6 5.69000% 8,571,000.00 0.00 2A7 52521FAK3 5.69000% 125,702,000.00 0.00 2A8 52521FAL1 5.69000% 6,017,000.00 0.00 2A9 52521FAM9 5.69000% 88,229,000.00 0.00 2A10 52521FAN7 5.69000% 4,612,000.00 0.00 2A11 52521FAP2 5.69000% 67,630,000.00 0.00 2A12 52521FAQ0 1.~~35527~~35415% 206,515,000.00 0.00 2A13 52521FAR8 1.~~35091~~36399% 228,519,000.00 0.00 2A14 52521FAS6 1.~~34109~~35134% 300,761,000.00 0.00 3A1 52521FAT4 5.57000% 51,112,000.00 5149,~~112~~889,~~000~~520.0068 3A2 52521FAU1 12.~~93000~~01596% 51,112,000.00 0.00 3A3 52521FAV9 12.~~93000~~02975% 29,247,000.00 0.00 3A4 52521FAW7 1.~~93000~~99727% 21,865,000.00 0.00 3A5 52521FAX5 5.57000% 21,865,000.00 0.00 3A6 52521FAY3 5.57000% 29,247,000.00 0.00 B1 52521FAZ0 6.~~25007~~25009% 13,752,000.00 13,~~752~~731,~~000~~548.0076 B2 52521FBA4 6.~~25007~~25009% 3,576,000.00 3,~~576~~570,~~000~~681.0096 BIO1 52521FBB2 0.40000% 0.00 0.00 B3 52521FBC0 6.~~40007~~40009% 4,126,000.00 4,~~126~~119,~~000~~864.0003 B4 52521FBD8 6.~~40007~~40009% 1,375,000.00 1,~~375~~372,~~000~~955.0012 BIO2 52521FBE6 0.25000% 0.00 0.00 B5 52521FBF3 6.~~65007~~65009% 2,750,000.00 2,~~750~~745,~~000~~910.0035 B6 52521FBG1 6.~~65006~~65009% 1,100,000.00 1,~~100~~098,~~000~~364.0014 B7 52521FBJ5 6.~~65007~~65009% 1,925,000.00 1,~~925~~922,~~000~~137.0024 B8 52521FBK2 6.~~65007~~65009% 2,475,000.00 2,~~475~~471,~~000~~319.0031 B9 52521FBl0 6.~~65007~~65009% 1,926,761.31 1,~~926~~923,~~761~~895.3193 R 52521FBH9 5.~~76000~~75000% 100.00 100.00 LTR LMT071LTR 0.00000% 0.00 0.00 Totals 2,040,746,861.31 ~~550~~737,~~093~~340,~~861~~826.3144

Current Market Distribution Summary (Continued) Class Ending Ending Interest Principal Certificate Balance Total Distribution Distribution Balance Factor Distribution 1A1 74,088.75 0.00 15,462,000.00 1.00000000 74,088.75 1A2 ~~712~~693,~~487~~952.2916 ~~712~~1,~~334~~026,537.4658 ~~147~~143,~~980~~798,~~665~~261.5406 0.~~99520936~~96708158 1,~~424~~720,~~821~~489.7574 1A3 5,079.17 0.00 1,060,000.00 1.00000000 5,079.17 2A1 1,~~335~~302,~~068~~025.4122 13,~~077~~266,~~979~~439.5869 ~~280~~271,~~483~~325,~~020~~873.4262 0.~~99617142~~96364864 24,~~413~~568,~~047~~464.9991 2A2 ~~102~~104,~~885~~810.2217 0.00 0.00 0.00000000 ~~102~~104,~~885~~810.2217 2A3 0150,508.0080 0.00 0131,136,292.0059 0.~~00000000~~97663933 0150,508.0080 2A4 074,991.0031 0.00 068,694,325.0025 0.~~00000000~~95089180 074,991.0031 2A5 9188,~~040~~786.0076 73222,~~509~~747.7170 1918,~~126~~502,~~490~~051.2943 0.~~99617137~~96364851 ~~164~~311,~~549~~534.7146 2A6 0.00 0.00 0.00 0.00000000 0.00 2A7 0.00 0.00 0.00 0.00000000 0.00 2A8 0.00 0.00 0.00 0.00000000 0.00 2A9 0.00 0.00 0.00 0.00000000 0.00 2A10 0.00 0.00 0.00 0.00000000 0.00 2A11 0.00 0.00 0.00 0.00000000 0.00 2A12 ~~233,236~~0.7300 0.00 0.00 0.00000000 ~~233,236~~0.7300 2A13 0.00 0.00 0.00 0.00000000 0.00 2A14 0.00 0.00 0.00 0.00000000 0.00 3A1 ~~237~~231,~~244~~570.8753 25167,~~771~~710.5089 5149,~~086~~721,~~228~~809.5079 0.~~99949578~~97280110 ~~263~~399,~~016~~281.3742 3A2 8283,~~205~~812.1365 0.00 0.00 0.00000000 8283,~~205~~812.1365 3A3 0.00 0.00 0.00 0.00000000 0.00 3A4 0.00 0.00 0.00 0.00000000 0.00 3A5 0.00 0.00 0.00 0.00000000 0.00 3A6 0.00 0.00 0.00 0.00000000 0.00 B1 71,~~625~~519.7754 6,~~782~~953.6757 13,~~745~~724,~~217~~595.3319 0.~~99950679~~99800721 78,~~408~~473.4411 B2 18,~~625~~597.2058 1,~~763~~808.7317 3,~~574~~568,~~236~~873.2779 0.~~99950679~~99800721 20,~~388~~405.9375 BIO1 5,~~776~~767.0041 0.00 0.00 0.00000000 5,~~776~~767.0041 B3 2221,~~005~~972.5693 2,~~035~~086.0027 4,~~123~~117,~~965~~777.0076 0.~~99950679~~99800721 24,~~040~~059.5620 B4 7,~~333~~322.4153 ~~678~~695.1726 1,~~374~~372,~~321~~259.8386 0.~~99950679~~99800717 8,~~011~~017.5879 BIO2 1,~~146~~144.0434 0.00 0.00 0.00000000 1,~~146~~144.0434 B5 15,~~239~~217.7413 1,~~356~~390.3451 2,~~748~~744,~~643~~519.6684 0.~~99950679~~99800721 16,~~596~~607.0864 B6 6,~~095~~086.8985 ~~542~~556.5320 1,~~099~~097,~~457~~807.4794 0.~~99950679~~99800722 6,~~638~~643.4205 B7 10,~~667~~651.8299 ~~949~~973.4436 1,~~924~~921,~~050~~163.5688 0.~~99950678~~99800721 11,~~617~~625.2635 B8 13,~~715~~695.7642 1,~~220~~251.7046 2,~~473~~470,~~779~~067.3085 0.~~99950679~~99800721 14,~~936~~946.4688 B9 10,~~677~~661.5874 ~~950~~974.3025 1,~~925~~922,~~811~~921.0168 0.~~99950679~~99800721 11,~~627~~635.8899 R 0.4800 ~~100~~0.00 0100.00 01.00000000 ~~100~~0.4800 LTR 0.00 0.00 0.00 0.00000000 0.00 Totals 32,~~056~~992,~~244~~262.8298 14,~~905~~700,~~974~~124.1391 ~~548~~732,~~187~~640,~~887~~701.1853 47,~~962~~692,~~218~~387.9589 (1) Please refer to Supplemental Reporting for exchanges occuring this cycle

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1-A1 52521FAA5 0104/3130/2007 5.75000% 15,462,000.00 74,088.75 1-A2 52521FAB3 0104/3130/2007 5.75000% ~~148~~144,~~693~~824,~~000~~798.0065 ~~712~~693,~~487~~952.2916 1-A3 52521FAC1 0104/3130/2007 5.75000% 1,060,000.00 5,079.17 2-A1 52521FAD9 0205/2324/2007 5.69000% ~~281~~274,~~561~~592,~~000~~313.0030 1,~~335~~302,~~068~~025.4122 2-A2 52521FAE7 0205/2324/2007 1.31000% 0.00 ~~102~~104,~~885~~810.2217 2-A3 52521FAF4 0205/2324/2007 1.31000% 0.00 ~~154~~150,~~372~~508.5580 2-A4 52521FAG2 0205/2324/2007 1.31000% 0.00 7874,~~864~~991.1831 2-A5 52521FAH0 0205/2324/2007 5.69000% 1918,~~200~~724,~~000~~799.0013 9188,~~040~~786.0076 2-A6 52521FAJ6 0205/2324/2007 5.69000% 8,~~571~~370,~~000~~775.0069 4039,~~640~~691.8343 2-A7 52521FAK3 0205/2324/2007 5.69000% ~~125~~122,~~702~~765,~~000~~516.0090 ~~596~~582,~~036~~113.9816 2-A8 52521FAL1 0205/2324/2007 5.69000% 65,~~017~~968,~~000~~510.0047 28,~~530~~300.6169 2-A9 52521FAM9 0205/2324/2007 5.69000% 8887,~~229~~517,~~000~~984.0012 ~~418~~414,~~352~~981.5111 2-A10 52521FAN7 0205/2324/2007 5.69000% 4,~~612~~385,~~000~~512.0097 2120,~~868~~794.5764 2-A11 52521FAP2 0205/2324/2007 5.69000% 6764,~~630~~308,~~000~~812.0028 ~~320~~304,~~678~~930.9295 2-A12 52521FAQ0 0205/2324/2007 1.~~35527~~35415% 0.00 ~~233~~225,~~236~~500.7310 2-A13 52521FAR8 0205/2324/2007 1.~~35091~~36399% 0.00 ~~257~~255,~~257~~318.7697 2-A14 52521FAS6 0205/2324/2007 1.~~34109~~35134% 0.00 ~~336~~330,~~121~~310.9527 3-A1 52521FAT4 0205/2324/2007 5.57000% 5149,~~112~~889,~~000~~520.0068 ~~237~~231,~~244~~570.8753 3-A2 52521FAU1 0205/2324/2007 12.~~93000~~01596% 0.00 8283,~~205~~812.1365 3-A3 52521FAV9 0205/2324/2007 1.93000% 0.00 4748,~~038~~542.9273 3-A4 52521FAW7 0205/2324/2007 1.93000% 0.00 35,~~166~~269.2192 3-A5 52521FAX5 0205/2324/2007 5.57000% 21,~~865~~190,~~000~~838.0010 ~~101~~98,~~490~~360.0481 3-A6 52521FAY3 0205/2324/2007 5.57000% 2928,~~247~~698,~~000~~682.0058 ~~135~~133,~~754~~209.8372 B1 52521FAZ0 0104/3130/2007 6.~~25007~~25009% 13,~~752~~731,~~000~~548.0073 71,~~625~~519.7754 B2 52521FBA4 0104/3130/2007 6.~~25007~~25009% 3,~~576~~570,~~000~~681.0096 18,~~625~~597.2058 BIO1 52521FBB2 0104/3130/2007 0.40000% 0.00 5,~~776~~767.0041 B3 52521FBC0 0104/3130/2007 6.~~40007~~40009% 4,~~126~~119,~~000~~864.0002 2221,~~005~~972.5693 B4 52521FBD8 0104/3130/2007 6.~~40007~~40009% 1,~~375~~372,~~000~~955.0017 7,~~333~~322.4153 BIO2 52521FBE6 0104/3130/2007 0.25000% 0.00 1,~~146~~144.0434 B5 52521FBF3 0104/3130/2007 6.~~65007~~65009% 2,~~750~~745,~~000~~910.0034 15,~~239~~217.7413 B6 52521FBG1 0104/3130/2007 6.~~65007~~65009% 1,~~100~~098,~~000~~364.0014 6,~~095~~086.8985 B7 52521FBJ5 0104/3130/2007 6.~~65007~~65009% 1,~~925~~922,~~000~~137.0024 10,~~667~~651.8299 B8 52521FBK2 0104/3130/2007 6.~~65007~~65009% 2,~~475~~471,~~000~~319.0031 13,~~715~~695.7642 B9 52521FBL0 0104/3130/2007 6.~~65007~~65009% 1,~~926~~923,~~761~~895.3193 10,~~677~~661.5874 R 52521FBH9 0104/3130/2007 5.75000% ~~100~~0.00 0.4800 LT-R LMT071LTR 0104/3130/2007 0.00000% 0.00 0.8843 Totals ~~901~~880,~~966~~716,~~861~~741.3171 5,~~628~~509,~~420~~587.5691

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 0.00 0.00 15,462,000.00 74,088.75 0.00 1-A2 ~~712~~1,~~334~~026,537.4658 0.00 ~~147~~143,~~980~~798,~~665~~261.5406 1,~~424~~720,~~821~~489.7574 0.00 1-A3 0.00 0.00 1,060,000.00 5,079.17 0.00 2-A1 13,~~077~~266,~~979~~439.5869 0.00 ~~280~~271,~~483~~325,~~020~~873.4261 24,~~413~~568,~~047~~464.9991 0.00 2-A2 0.00 0.00 0.00 ~~102~~104,~~885~~810.2217 0.00 2-A3 0.00 0.00 0.00 ~~154~~150,~~372~~508.5580 0.00 2-A4 0.00 0.00 0.00 7874,~~864~~991.1831 0.00 2-A5 73222,~~509~~747.7170 0.00 1918,~~126~~502,~~490~~051.2943 ~~164~~311,~~549~~534.7146 0.00 2-A6 2056,~~174~~168.0305 0.00 8,~~550~~314,~~825~~607.9763 6095,~~814~~859.8648 0.00 2-A7 ~~295~~823,~~871~~758.6978 0.00 ~~125~~121,~~406~~941,~~128~~758.3112 ~~891~~1,~~908~~405,871.6794 0.00 2-A8 347,~~412~~096.8001 0.00 65,~~013~~921,~~587~~414.2046 3175,~~943~~396.4170 0.00 2-A9 50690,~~042~~582.8929 0.00 8886,~~178~~827,~~957~~401.1183 ~~468~~1,~~395~~105,563.40 0.00 2-A10 49119,~~922~~483.8764 0.00 4,~~562~~266,~~077~~029.1333 71140,~~791~~278.4428 0.00 2-A11 ~~732~~1,~~064~~752,098.9962 0.00 6662,~~897~~556,~~935~~713.0166 12,~~052~~057,~~743~~029.9157 0.00 2-A12 0.00 0.00 0.00 ~~233~~225,~~236~~500.7310 0.00 2-A13 0.00 0.00 0.00 ~~257~~255,~~257~~318.7697 0.00 2-A14 0.00 0.00 0.00 ~~336~~330,~~121~~310.9527 0.00 3-A1 25167,~~771~~710.5089 0.00 5149,~~086~~721,~~228~~809.5079 ~~263~~399,~~016~~281.3742 0.00 3-A2 0.00 0.00 0.00 8283,~~205~~812.1365 0.00 3-A3 0.00 0.00 0.00 4748,~~038~~542.9273 0.00 3-A4 0.00 0.00 0.00 35,~~166~~269.2192 0.00 3-A5 10,~~637~~505.0075 0.00 21,~~854~~180,~~363~~332.0035 ~~112~~108,~~127~~866.0456 0.00 3-A6 15157,~~134~~205.5014 0.00 2928,~~231~~541,~~865~~477.5044 ~~150~~290,~~889~~414.3386 0.00 B1 6,~~782~~953.6757 0.00 13,~~745~~724,~~217~~595.3316 78,~~408~~473.4411 0.00 B2 1,~~763~~808.7317 0.00 3,~~574~~568,~~236~~873.2779 20,~~388~~405.9375 0.00 BIO1 0.00 0.00 0.00 5,~~776~~767.0041 0.00 B3 2,~~035~~086.0027 0.00 4,~~123~~117,~~965~~777.0075 24,~~040~~059.5620 0.00 B4 ~~678~~695.1726 0.00 1,~~374~~372,~~321~~259.8391 8,~~011~~017.5879 0.00 BIO2 0.00 0.00 0.00 1,~~146~~144.0434 0.00 B5 1,~~356~~390.3451 0.00 2,~~748~~744,~~643~~519.6683 16,~~596~~607.0864 0.00 B6 ~~542~~556.5320 0.00 1,~~099~~097,~~457~~807.4793 6,~~638~~643.4205 0.00 B7 ~~949~~973.4436 0.00 1,~~924~~921,~~050~~163.5688 11,~~617~~625.2635 0.00 B8 1,~~220~~251.7046 0.00 2,~~473~~470,~~779~~067.3085 14,~~936~~946.4688 0.00 B9 ~~950~~974.3025 0.00 1,~~925~~922,~~811~~921.0168 11,~~627~~635.8899 0.00 R ~~100~~0.00 0.00 0.00 ~~100~~0.4800 0.00 LT-R 0.00 0.00 0.00 0.8843 0.00 Totals 38,~~083~~357,~~234~~023.9019 0.00 ~~898~~872,~~883~~359,~~626~~718.4149 813,~~711~~866,~~655~~611.4610 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Current Market Principal Distribution Statement Class CUSIP Certificate Original Actual Scheduled Unscheduled Pass-Through Certificate Certificate Principal Principal Rate Balance Balance Distribution Distribution 1A1 52521FAA5 5.75000% 15,462,000.00 15,462,000.00 0.00 0.00 1A2 52521FAB3 5.75000% 148,693,000.00 ~~148~~144,~~693~~824,~~000~~798.0064 84,~~625~~975.8580 ~~627~~941,~~708~~561.6179 1A3 52521FAC1 5.75000% 1,060,000.00 1,060,000.00 0.00 0.00 2A1 52521FAD9 5.69000% 281,561,000.00 ~~281~~274,~~561~~592,~~000~~313.0031 ~~153~~189,~~449~~164.6004 ~~924~~3,~~529~~077,275.9765 2A2 52521FAE7 1.~~31000~~34535% 94,246,000.00 0.00 0.00 0.00 2A3 52521FAF4 1.~~37963~~37727% 134,273,000.00 0131,136,292.0059 0.00 0.00 2A4 52521FAG2 1.31000% 72,242,000.00 068,694,325.0025 0.00 0.00 2A5 52521FAH0 5.69000% 19,200,000.00 1918,~~200~~724,~~000~~799.0013 1012,~~464~~899.05 63 209,~~045~~848.6508 2A6 52521FAJ6 5.69000% 8,571,000.00 0.00 0.00 0.00 2A7 52521FAK3 5.69000% 125,702,000.00 0.00 0.00 0.00 2A8 52521FAL1 5.69000% 6,017,000.00 0.00 0.00 0.00 2A9 52521FAM9 5.69000% 88,229,000.00 0.00 0.00 0.00 2A10 52521FAN7 5.69000% 4,612,000.00 0.00 0.00 0.00 2A11 52521FAP2 5.69000% 67,630,000.00 0.00 0.00 0.00 2A12 52521FAQ0 1.~~35527~~35415% 206,515,000.00 0.00 0.00 0.00 2A13 52521FAR8 1.~~35091~~36399% 228,519,000.00 0.00 0.00 0.00 2A14 52521FAS6 1.~~34109~~35134% 300,761,000.00 0.00 0.00 0.00 3A1 52521FAT4 5.57000% 51,112,000.00 5149,~~112~~889,~~000~~520.0068 39,~~668~~712.5537 22157,~~102~~998.9552 3A2 52521FAU1 12.~~93000~~01596% 51,112,000.00 0.00 0.00 0.00 3A3 52521FAV9 12.~~93000~~02975% 29,247,000.00 0.00 0.00 0.00 3A4 52521FAW7 1.~~93000~~99727% 21,865,000.00 0.00 0.00 0.00 3A5 52521FAX5 5.57000% 21,865,000.00 0.00 0.00 0.00 3A6 52521FAY3 5.57000% 29,247,000.00 0.00 0.00 0.00 B1 52521FAZ0 6.~~25007~~25009% 13,752,000.00 13,~~752~~731,~~000~~548.0076 6,~~782~~953.6757 0.00 B2 52521FBA4 6.~~25007~~25009% 3,576,000.00 3,~~576~~570,~~000~~681.0096 1,~~763~~808.7317 0.00 BIO1 52521FBB2 0.40000% 0.00 0.00 0.00 0.00 B3 52521FBC0 6.~~40007~~40009% 4,126,000.00 4,~~126~~119,~~000~~864.0003 2,~~035~~086.0027 0.00 B4 52521FBD8 6.~~40007~~40009% 1,375,000.00 1,~~375~~372,~~000~~955.0012 ~~678~~695.1726 0.00 BIO2 52521FBE6 0.25000% 0.00 0.00 0.00 0.00 B5 52521FBF3 6.~~65007~~65009% 2,750,000.00 2,~~750~~745,~~000~~910.0035 1,~~356~~390.3451 0.00 B6 52521FBG1 6.~~65006~~65009% 1,100,000.00 1,~~100~~098,~~000~~364.0014 ~~542~~556.5320 0.00 B7 52521FBJ5 6.~~65007~~65009% 1,925,000.00 1,~~925~~922,~~000~~137.0024 ~~949~~973.4436 0.00 B8 52521FBK2 6.~~65007~~65009% 2,475,000.00 2,~~475~~471,~~000~~319.0031 1,~~220~~251.7046 0.00 B9 52521FBl0 6.~~65007~~65009% 1,926,761.31 1,~~926~~923,~~761~~895.3193 ~~950~~974.3025 0.00 R 52521FBH9 5.~~76000~~75000% 100.00 100.00 110.8800 880.1200 LTR LMT071LTR 0.00000% 0.00 0.00 0.00 0.00 Totals 2,040,746,861.31 ~~550~~737,~~093~~340,~~861~~826.3144 ~~268~~313,~~498~~440.8189 14,~~637~~386,~~475~~684.3004

Current Market Principal Distribution Statement (Continued) Class Ending Ending Total Realized Certificatece Balance Principal Loss Balance Factor Distribution 1A1 0.00 15,462,000.00 1.000000000 0.00 1A2 0.00 ~~147~~143,~~980~~798,~~665~~261.5405 0.~~995209361~~967081578 ~~712~~1,~~334~~026,537.4659 1A3 0.00 1,060,000.00 1.000000000 0.00 2A1 0.00 ~~280~~271,~~483~~325,~~020~~873.4362 0.~~996171417~~963648636 13,~~077~~266,~~979~~439.5769 2A2 0.00 0.00 0.000000000 0.00 2A3 0.00 0131,136,292.0059 0.~~000000000~~976639329 0.00 2A4 0.00 068,694,325.0025 0.~~000000000~~950891798 0.00 2A5 0.00 1918,~~126~~502,~~490~~051.3042 0.~~996171370~~963648511 73222,~~509~~747.7071 2A6 0.00 0.00 0.000000000 0.00 2A7 0.00 0.00 0.000000000 0.00 2A8 0.00 0.00 0.000000000 0.00 2A9 0.00 0.00 0.000000000 0.00 ~~2A1~~2A10 0.00 0.00 0.000000000 0.00 ~~2A1~~2A11 0.00 0.00 0.000000000 0.00 ~~2A1~~2A12 0.00 0.00 0.000000000 0.00 ~~2A1~~2A13 0.00 0.00 0.000000000 0.00 ~~2A1~~2A14 0.00 0.00 0.000000000 0.00 3A1 0.00 5149,~~086~~721,~~228~~809.5079 0.~~999495784~~972801099 25167,~~771~~710.5089 3A2 0.00 0.00 0.000000000 0.00 3A3 0.00 0.00 0.000000000 0.00 3A4 0.00 0.00 0.000000000 0.00 3A5 0.00 0.00 0.000000000 0.00 3A6 0.00 0.00 0.000000000 0.00 B1 0.00 13,~~745~~724,~~217~~595.3319 0.~~999506787~~998007213 6,~~782~~953.6757 B2 0.00 3,~~574~~568,~~236~~873.2779 0.~~999506787~~998007212 1,~~763~~808.7317 ~~BIO~~BIO1 0.00 0.00 0.000000000 0.00 B3 0.00 4,~~123~~117,~~965~~777.0076 0.~~999506786~~998007213 2,~~035~~086.0027 B4 0.00 1,~~374~~372,~~321~~259.8386 0.~~999506785~~998007171 ~~678~~695.1726 ~~BIO~~BIO2 0.00 0.00 0.000000000 0.00 B5 0.00 2,~~748~~744,~~643~~519.6684 0.~~999506785~~998007215 1,~~356~~390.3451 B6 0.00 1,~~099~~097,~~457~~807.4794 0.~~999506791~~998007218 ~~542~~556.5320 B7 0.00 1,~~924~~921,~~050~~163.5688 0.~~999506784~~998007210 ~~949~~973.4436 B8 0.00 2,~~473~~470,~~779~~067.3085 0.~~999506788~~998007212 1,~~220~~251.7046 B9 0.00 1,~~925~~922,~~811~~921.0168 0.~~999506789~~998007210 ~~950~~974.3025 R 0.00 0100.00 01.000000000 ~~100~~0.00 LTR 0.00 0.00 0.000000000 0.00 Totals 0.00 ~~548~~732,~~187~~640,~~887~~701.2051 14,~~905~~700,~~974~~124.1193 (1) Please refer to Supplemental Reporting for exchanges occuring this cycle.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution 1-A1 15,462,000.00 15,462,000.00 0.00 0.00 0.00 0.00 1-A2 148,693,000.00 ~~148~~144,~~693~~824,~~000~~798.0065 84,~~625~~975.8580 ~~627~~941,~~708~~561.6179 0.00 0.00 1-A3 1,060,000.00 1,060,000.00 0.00 0.00 0.00 0.00 2-A1 281,561,000.00 ~~281~~274,~~561~~592,~~000~~313.0030 ~~153~~189,~~449~~164.6004 ~~924~~3,~~529~~077,275.9765 0.00 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 0.00 2-A3 0.00 0.00 0.00 0.00 0.00 0.00 2-A4 0.00 0.00 0.00 0.00 0.00 0.00 2-A5 19,200,000.00 1918,~~200~~724,~~000~~799.0013 1012,~~464~~899.05 63 209,~~045~~848.6508 0.00 0.00 2-A6 8,571,000.00 8,~~571~~370,~~000~~775.0069 4,~~298~~289.2336 1551,~~875~~878.8169 0.00 0.00 2-A7 125,702,000.00 ~~125~~122,~~702~~765,~~000~~516.0090 6362,~~037~~907.6559 ~~232~~760,~~834~~851.0419 0.00 0.00 2-A8 6,017,000.00 65,~~017~~968,~~000~~510.0047 2,~~849~~885.7939 ~~563~~44,210.0162 0.00 0.00 2-A9 88,229,000.00 8887,~~229~~517,~~000~~984.0012 4142,~~787~~309.3227 8648,~~255~~273.5702 0.00 0.00 2-A10 4,612,000.00 4,~~612~~385,~~000~~512.0097 2,~~181~~166.8457 47117,~~741~~317.0307 0.00 0.00 2-A11 67,630,000.00 6764,~~630~~308,~~000~~812.0028 31,~~994~~770.3048 ~~700~~1,~~070~~720,328.6914 0.00 0.00 2-A12 0.00 0.00 0.00 0.00 0.00 0.00 2-A13 0.00 0.00 0.00 0.00 0.00 0.00 2-A14 0.00 0.00 0.00 0.00 0.00 0.00 3-A1 51,112,000.00 5149,~~112~~889,~~000~~520.0068 39,~~668~~712.5537 22157,~~102~~998.9552 0.00 0.00 3-A2 0.00 0.00 0.00 0.00 0.00 0.00 3-A3 0.00 0.00 0.00 0.00 0.00 0.00 3-A4 0.00 0.00 0.00 0.00 0.00 0.00 3-A5 21,865,000.00 21,~~865~~190,~~000~~838.0010 9,~~858~~665.5253 ~~778~~840.4722 0.00 0.00 3-A6 29,247,000.00 2928,~~247~~698,~~000~~682.0058 14,~~389~~531.7669 ~~744~~142,673.7545 0.00 0.00 B1 13,752,000.00 13,~~752~~731,~~000~~548.0073 6,~~782~~953.6757 0.00 0.00 0.00 B2 3,576,000.00 3,~~576~~570,~~000~~681.0096 1,~~763~~808.7317 0.00 0.00 0.00 BIO1 0.00 0.00 0.00 0.00 0.00 0.00 B3 4,126,000.00 4,~~126~~119,~~000~~864.0002 2,~~035~~086.0027 0.00 0.00 0.00 B4 1,375,000.00 1,~~375~~372,~~000~~955.0017 ~~678~~695.1726 0.00 0.00 0.00 BIO2 0.00 0.00 0.00 0.00 0.00 0.00 B5 2,750,000.00 2,~~750~~745,~~000~~910.0034 1,~~356~~390.3451 0.00 0.00 0.00 B6 1,100,000.00 1,~~100~~098,~~000~~364.0014 ~~542~~556.5320 0.00 0.00 0.00 B7 1,925,000.00 1,~~925~~922,~~000~~137.0024 ~~949~~973.4436 0.00 0.00 0.00 B8 2,475,000.00 2,~~475~~471,~~000~~319.0031 1,~~220~~251.7046 0.00 0.00 0.00 B9 1,926,761.31 1,~~926~~923,~~761~~895.3193 ~~950~~974.3025 0.00 0.00 0.00 R 100.00 ~~100~~0.00 110.8800 880.1200 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 901,966,861.31 ~~901~~880,~~966~~716,~~861~~741.3171 ~~438~~483,~~896~~966.2277 27,~~644~~873,~~338~~056.6744 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00 15,462,000.00 1.00000000 0.00 1-A2 ~~712~~1,~~334~~026,537.4658 ~~147~~143,~~980~~798,~~665~~261.5406 0.~~99520936~~96708158 ~~712~~1,~~334~~026,537.4658 1-A3 0.00 1,060,000.00 1.00000000 0.00 2-A1 13,~~077~~266,~~979~~439.5869 ~~280~~271,~~483~~325,~~020~~873.4261 0.~~99617142~~96364864 13,~~077~~266,~~979~~439.5869 2-A2 0.00 0.00 0.00000000 0.00 2-A3 0.00 0.00 0.00000000 0.00 2-A4 0.00 0.00 0.00000000 0.00 2-A5 73222,~~509~~747.7170 1918,~~126~~502,~~490~~051.2943 0.~~99617137~~96364851 73222,~~509~~747.7170 2-A6 2056,~~174~~168.0305 8,~~550~~314,~~825~~607.9763 0.~~99764625~~97008606 2056,~~174~~168.0305 2-A7 ~~295~~823,~~871~~758.6978 ~~125~~121,~~406~~941,~~128~~758.3112 0.~~99764625~~97008606 ~~295~~823,~~871~~758.6978 2-A8 347,~~412~~096.8001 65,~~013~~921,~~587~~414.2046 0.~~99943281~~98411409 347,~~412~~096.8001 2-A9 50690,~~042~~582.8929 8886,~~178~~827,~~957~~401.1183 0.~~99943281~~98411409 50690,~~042~~582.8929 2-A10 49119,~~922~~483.8764 4,~~562~~266,~~077~~029.1333 0.~~98917544~~92498468 49119,~~922~~483.8764 2-A11 ~~732~~1,~~064~~752,098.9962 6662,~~897~~556,~~935~~713.0166 0.~~98917544~~92498468 ~~732~~1,~~064~~752,098.9962 2-A12 0.00 0.00 0.00000000 0.00 2-A13 0.00 0.00 0.00000000 0.00 2-A14 0.00 0.00 0.00000000 0.00 3-A1 25167,~~771~~710.5089 5149,~~086~~721,~~228~~809.5079 0.~~99949578~~97280110 25167,~~771~~710.5089 3-A2 0.00 0.00 0.00000000 0.00 3-A3 0.00 0.00 0.00000000 0.00 3-A4 0.00 0.00 0.00000000 0.00 3-A5 10,~~637~~505.0075 21,~~854~~180,~~363~~332.0035 0.~~99951351~~96868659 10,~~637~~505.0075 3-A6 15157,~~134~~205.5014 2928,~~231~~541,~~865~~477.5044 0.~~99948253~~97587710 15157,~~134~~205.5014 B1 6,~~782~~953.6757 13,~~745~~724,~~217~~595.3316 0.~~99950679~~99800721 6,~~782~~953.6757 B2 1,~~763~~808.7317 3,~~574~~568,~~236~~873.2779 0.~~99950679~~99800721 1,~~763~~808.7317 BIO1 0.00 0.00 0.00000000 0.00 B3 2,~~035~~086.0027 4,~~123~~117,~~965~~777.0075 0.~~99950679~~99800721 2,~~035~~086.0027 B4 ~~678~~695.1726 1,~~374~~372,~~321~~259.8391 0.~~99950679~~99800721 ~~678~~695.1726 BIO2 0.00 0.00 0.00000000 0.00 B5 1,~~356~~390.3451 2,~~748~~744,~~643~~519.6683 0.~~99950679~~99800721 1,~~356~~390.3451 B6 ~~542~~556.5320 1,~~099~~097,~~457~~807.4793 0.~~99950679~~99800721 ~~542~~556.5320 B7 ~~949~~973.4436 1,~~924~~921,~~050~~163.5688 0.~~99950678~~99800721 ~~949~~973.4436 B8 1,~~220~~251.7046 2,~~473~~470,~~779~~067.3085 0.~~99950679~~99800721 1,~~220~~251.7046 B9 ~~950~~974.3025 1,~~925~~922,~~811~~921.0168 0.~~99950679~~99800721 ~~950~~974.3025 R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 LT-R 0.00 0.00 0.00000000 0.00 Totals 38,~~083~~357,~~234~~023.9019 ~~898~~872,~~883~~359,~~626~~718.4149 0.~~99658165~~96717491 38,~~083~~357,~~234~~023.9019

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 15,462,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A2 148,693,000.00 ~~1000~~973.~~00000000~~98531639 0.~~56913136~~57148487 46.~~22150747~~33225364 0.00000000 1-A3 1,060,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A1 281,561,000.00 ~~1000~~975.~~00000000~~24981549 0.~~54499593~~67184035 310.~~28358675~~92933911 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 19,200,000.00 ~~1000~~975.~~00000000~~24995469 0.~~54500260~~67185573 310.~~28362760~~92958750 0.00000000 2-A6 8,571,000.00 ~~1000~~976.~~00000000~~63932913 0.~~50148524~~50045036 16.~~85227045~~05281647 0.00000000 2-A7 125,702,000.00 ~~1000~~976.~~00000000~~63932873 0.~~50148486~~50045019 16.~~85226997~~05281690 0.00000000 2-A8 6,017,000.00 ~~1000~~991.~~00000000~~94124481 0.~~47362307~~47953964 07.~~09356989~~34761841 0.00000000 2-A9 88,229,000.00 ~~1000~~991.~~00000000~~94124517 0.~~47362341~~47953927 07.~~09356980~~34761836 0.00000000 2-A10 4,612,000.00 ~~1000~~950.~~00000000~~89179748 0.~~47307892~~46976800 1025.~~35148092~~43735256 0.00000000 2-A11 67,630,000.00 ~~1000~~950.~~00000000~~89179772 0.~~47307852~~46976904 1025.~~35148144~~43735236 0.00000000 2-A12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A13 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 51,112,000.00 ~~1000~~976.~~00000000~~08234231 0.~~07177473~~19002133 03.~~43244150~~09122163 0.00000000 3-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 21,865,000.00 ~~1000~~969.~~00000000~~16707523 0.~~45088132~~44205488 0.~~03560348~~03842762 0.00000000 3-A6 29,247,000.00 ~~1000~~981.~~00000000~~25218245 0.~~49200807~~49686087 04.~~02546415~~87822512 0.00000000 B1 13,752,000.00 ~~1000~~998.~~00000000~~51285122 0.~~49321335~~50564063 0.00000000 0.00000000 B2 3,576,000.00 ~~1000~~998.~~00000000~~51285235 0.~~49321309~~50564038 0.00000000 0.00000000 BIO1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B3 4,126,000.00 ~~1000~~998.~~00000000~~51285022 0.~~49321377~~50563984 0.00000000 0.00000000 B4 1,375,000.00 ~~1000~~998.~~00000000~~51285091 0.~~49321455~~50564364 0.00000000 0.00000000 BIO2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B5 2,750,000.00 ~~1000~~998.~~00000000~~51285091 0.~~49321455~~50564000 0.00000000 0.00000000 B6 1,100,000.00 ~~1000~~998.~~00000000~~51285455 0.~~49320909~~50563636 0.00000000 0.00000000 B7 1,925,000.00 ~~1000~~998.~~00000000~~51285195 0.~~49321558~~50564156 0.00000000 0.00000000 B8 2,475,000.00 ~~1000~~998.~~00000000~~51285253 0.~~49321212~~50564040 0.00000000 0.00000000 B9 1,926,761.31 ~~1000~~998.~~00000000~~51285160 0.~~49321107~~50564125 0.00000000 0.00000000 R 100.00 ~~1000~~0.00000000 ~~118~~0.~~80000000~~00000000 ~~881~~0.~~20000000~~00000000 0.00000000 LT-R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A2 0.00000000 46.~~79063883~~90373844 ~~995~~967.~~20936117~~08157788 0.~~99520936~~96708158 46.~~79063883~~90373844 1-A3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A1 0.00000000 311.~~82858272~~60117946 ~~996~~963.~~17141728~~64863603 0.~~99617142~~96364864 311.~~82858272~~60117946 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 0.00000000 311.~~82863073~~60144271 ~~996~~963.~~17136927~~64851198 0.~~99617137~~96364851 311.~~82863073~~60144271 2-A6 0.00000000 26.~~35375452~~55326683 ~~997~~970.~~64624548~~08606114 0.~~99764625~~97008606 26.~~35375452~~55326683 2-A7 0.00000000 26.~~35375483~~55326709 ~~997~~970.~~64624517~~08606164 0.~~99764625~~97008606 26.~~35375483~~55326709 2-A8 0.00000000 07.~~56719295~~82715805 ~~999~~984.~~43280705~~11408675 0.~~99943281~~98411409 07.~~56719295~~82715805 2-A9 0.00000000 07.~~56719321~~82715762 ~~999~~984.~~43280679~~11408754 0.~~99943281~~98411409 07.~~56719321~~82715762 2-A10 0.00000000 1025.~~82455984~~90712056 ~~989~~924.~~17544016~~98467693 0.~~98917544~~92498468 1025.~~82455984~~90712056 2-A11 0.00000000 1025.~~82455996~~90712140 ~~989~~924.~~17544004~~98467633 0.~~98917544~~92498468 1025.~~82455996~~90712140 2-A12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 03.~~50421623~~28124296 ~~999~~972.~~49578377~~80109935 0.~~99949578~~97280110 03.~~50421623~~28124296 3-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00000000 0.~~48648525~~48048251 ~~999~~968.~~51351475~~68659273 0.~~99951351~~96868659 0.~~48648525~~48048251 3-A6 0.00000000 05.~~51747188~~37508599 ~~999~~975.~~48252812~~87709645 0.~~99948253~~97587710 05.~~51747188~~37508599 B1 0.00000000 0.~~49321335~~50564063 ~~999~~998.~~50678665~~00721059 0.~~99950679~~99800721 0.~~49321335~~50564063 B2 0.00000000 0.~~49321309~~50564038 ~~999~~998.~~50678691~~00721197 0.~~99950679~~99800721 0.~~49321309~~50564038 BIO1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B3 0.00000000 0.~~49321377~~50563984 ~~999~~998.~~50678623~~00721037 0.~~99950679~~99800721 0.~~49321377~~50563984 B4 0.00000000 0.~~49321455~~50564364 ~~999~~998.~~50678545~~00720727 0.~~99950679~~99800721 0.~~49321455~~50564364 BIO2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B5 0.00000000 0.~~49321455~~50564000 ~~999~~998.~~50678545~~00721091 0.~~99950679~~99800721 0.~~49321455~~50564000 B6 0.00000000 0.~~49320909~~50563636 ~~999~~998.~~50679091~~00720909 0.~~99950679~~99800721 0.~~49320909~~50563636 B7 0.00000000 0.~~49321558~~50564156 ~~999~~998.~~50678442~~00721039 0.~~99950678~~99800721 0.~~49321558~~50564156 B8 0.00000000 0.~~49321212~~50564040 ~~999~~998.~~50678788~~00721212 0.~~99950679~~99800721 0.~~49321212~~50564040 B9 0.00000000 0.~~49321107~~50564125 ~~999~~998.~~50678893~~00721035 0.~~99950679~~99800721 0.~~49321107~~50564125 R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Current Market Interest Distribution Statement Class CUSIP Current Beginning Current Payment of Current Certificate Certificate/ Accrued Unpaid Interest Interest Rate Notional Balance Interest Shortfall Shortfall 1A1 52521FAA5 5.75000% 15,462,000.00 74,088.75 0.00 0.00 1A2 52521FAB3 5.75000% ~~148~~144,~~693~~824,~~000~~798.0064 ~~712~~693,~~487~~952.2916 0.00 0.00 1A3 52521FAC1 5.75000% 1,060,000.00 5,079.17 0.00 0.00 2A1 52521FAD9 5.69000% ~~281~~274,~~561~~592,~~000~~313.0031 1,~~335~~302,~~068~~025.4122 0.00 0.00 2A2 52521FAE7 1.~~31000~~34535% 94,246,000.00 102,~~885~~056.2209 0.00 0.00 2A3 52521FAF4 1.~~37963~~37727% 0131,136,292.0059 0143,157.0012 0.00 0.00 2A4 52521FAG2 1.31000% 068,694,325.0025 074,991.0031 0.00 0.00 2A5 52521FAH0 5.69000% 1918,~~200~~724,~~000~~799.0013 9188,~~040~~786.0076 0.00 0.00 2A6 52521FAJ6 5.69000% 0.00 0.00 0.00 0.00 2A7 52521FAK3 5.69000% 0.00 0.00 0.00 0.00 2A8 52521FAL1 5.69000% 0.00 0.00 0.00 0.00 2A9 52521FAM9 5.69000% 0.00 0.00 0.00 0.00 2A10 52521FAN7 5.69000% 0.00 0.00 0.00 0.00 2A11 52521FAP2 5.69000% 0.00 0.00 0.00 0.00 2A12 52521FAQ0 1.~~35527~~35415% ~~206,515,000~~0.00 ~~233,236~~0.7300 0.00 0.00 2A13 52521FAR8 1.~~35091~~36399% 0.00 0.00 0.00 0.00 2A14 52521FAS6 1.~~34109~~35134% 0.00 0.00 0.00 0.00 3A1 52521FAT4 5.57000% 5149,~~112~~889,~~000~~520.0068 ~~237~~231,~~244~~570.8753 0.00 0.00 3A2 52521FAU1 12.~~93000~~01596% 51,112,000.00 82,~~205~~624.1376 0.00 0.00 3A3 52521FAV9 12.~~93000~~02975% 0.00 0.00 0.00 0.00 3A4 52521FAW7 1.~~93000~~99727% 0.00 0.00 0.00 0.00 3A5 52521FAX5 5.57000% 0.00 0.00 0.00 0.00 3A6 52521FAY3 5.57000% 0.00 0.00 0.00 0.00 B1 52521FAZ0 6.~~25007~~25009% 13,~~752~~731,~~000~~548.0076 71,~~625~~519.7754 0.00 0.00 B2 52521FBA4 6.~~25007~~25009% 3,~~576~~570,~~000~~681.0096 18,~~625~~597.2058 0.00 0.00 BIO1 52521FBB2 0.40000% 5,501,000.00 5,~~776~~767.0041 0.00 0.00 B3 52521FBC0 6.~~40007~~40009% 4,~~126~~119,~~000~~864.0003 2221,~~005~~972.5693 0.00 0.00 B4 52521FBD8 6.~~40007~~40009% 1,~~375~~372,~~000~~955.0012 7,~~333~~322.4153 0.00 0.00 BIO2 52521FBE6 0.25000% 5,501,000.00 1,~~146~~144.0434 0.00 0.00 B5 52521FBF3 6.~~65007~~65009% 2,~~750~~745,~~000~~910.0035 15,~~239~~217.7413 0.00 0.00 B6 52521FBG1 6.~~65006~~65009% 1,~~100~~098,~~000~~364.0014 6,~~095~~086.8985 0.00 0.00 B7 52521FBJ5 6.~~65007~~65009% 1,~~925~~922,~~000~~137.0024 10,~~667~~651.8299 0.00 0.00 B8 52521FBK2 6.~~65007~~65009% 2,~~475~~471,~~000~~319.0031 13,~~715~~695.7642 0.00 0.00 B9 52521FBl0 6.~~65007~~65009% 1,~~926~~923,~~761~~895.3193 10,~~677~~661.5874 0.00 0.00 R 52521FBH9 5.~~76000~~75000% 100.00 0.4800 0.00 0.00 LTR LMT071LTR 0.00000% 0.00 0.00 0.00 0.00 Totals ~~912~~893,~~968~~700,~~861~~826.3144 32,~~056~~980,~~244~~969.8233 0.00 0.00

Current Market Interest Distribution Statement (Continued) Class Non-Supported Total Remaining Ending Interest Interest Unpaid Interest Certificate/ Shortfall Distribution Shortfall Notional Balance 1A1 0.00 74,088.75 0.00 15,462,000.00 1A2 0.00 ~~712~~693,~~487~~952.2916 0.00 ~~147~~143,~~980~~798,~~665~~261.5406 1A3 0.00 5,079.17 0.00 1,060,000.00 2A1 0.00 1,~~335~~302,~~068~~025.4122 0.00 ~~280~~271,~~483~~325,~~020~~873.4262 2A2 0.00 ~~102~~104,~~885~~810.2217 0.00 0.00 2A3 0.00 0150,508.0080 0.00 0131,136,292.0059 2A4 0.00 074,991.0031 0.00 068,694,325.0025 2A5 0.00 9188,~~040~~786.0076 0.00 1918,~~126~~502,~~490~~051.2943 2A6 0.00 0.00 0.00 0.00 2A7 0.00 0.00 0.00 0.00 2A8 0.00 0.00 0.00 0.00 2A9 0.00 0.00 0.00 0.00 2A10 0.00 0.00 0.00 0.00 2A11 0.00 0.00 0.00 0.00 2A12 0.00 ~~233,236~~0.7300 0.00 0.00 2A13 0.00 0.00 0.00 0.00 2A14 0.00 0.00 0.00 0.00 3A1 0.00 ~~237~~231,~~244~~570.8753 0.00 5149,~~086~~721,~~228~~809.5079 3A2 0.00 8283,~~205~~812.1365 0.00 0.00 3A3 0.00 0.00 0.00 0.00 3A4 0.00 0.00 0.00 0.00 3A5 0.00 0.00 0.00 0.00 3A6 0.00 0.00 0.00 0.00 B1 0.00 71,~~625~~519.7754 0.00 13,~~745~~724,~~217~~595.3319 B2 0.00 18,~~625~~597.2058 0.00 3,~~574~~568,~~236~~873.2779 BIO1 0.00 5,~~776~~767.0041 0.00 0.00 B3 0.00 2221,~~005~~972.5693 0.00 4,~~123~~117,~~965~~777.0076 B4 0.00 7,~~333~~322.4153 0.00 1,~~374~~372,~~321~~259.8386 BIO2 0.00 1,~~146~~144.0434 0.00 0.00 B5 0.00 15,~~239~~217.7413 0.00 2,~~748~~744,~~643~~519.6684 B6 0.00 6,~~095~~086.8985 0.00 1,~~099~~097,~~457~~807.4794 B7 0.00 10,~~667~~651.8299 0.00 1,~~924~~921,~~050~~163.5688 B8 0.00 13,~~715~~695.7642 0.00 2,~~473~~470,~~779~~067.3085 B9 0.00 10,~~677~~661.5874 0.00 1,~~925~~922,~~811~~921.0168 R 0.00 0.4800 0.00 0100.00 LTR 0.00 0.00 0.00 0.00 Totals 0.00 32,~~056~~992,~~244~~262.8298 0.00 ~~548~~732,~~187~~640,~~887~~701.1853 (1) Please refer to Supplemental Reporting for exchanges occuring this cycle.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A1 0104/01/07 - 0104/30/07 30 5.75000% 15,462,000.00 74,088.75 0.00 1-A2 0104/01/07 - 0104/30/07 30 5.75000% ~~148~~144,~~693~~824,~~000~~798.0065 ~~712~~693,~~487~~952.2916 0.00 1-A3 0104/01/07 - 0104/30/07 30 5.75000% 1,060,000.00 5,079.17 0.00 2-A1 0104/25/07 - 0205/24/07 30 5.69000% ~~281~~274,~~561~~592,~~000~~313.0030 1,~~335~~302,~~068~~025.4122 0.00 2-A2 0104/25/07 - 0205/24/07 30 1.31000% 9493,~~246~~486,~~000~~494.0059 102,~~885~~056.2209 0.00 2-A3 0104/25/07 - 0205/24/07 30 1.31000% ~~134~~131,~~273~~136,~~000~~292.0059 ~~146~~143,~~581~~157.3612 0.00 2-A4 0104/25/07 - 0205/24/07 30 1.31000% 7268,~~242~~694,~~000~~325.0025 7874,~~864~~991.1831 0.00 2-A5 0104/25/07 - 0205/24/07 30 5.69000% 1918,~~200~~724,~~000~~799.0013 9188,~~040~~786.0076 0.00 2-A6 0104/25/07 - 0205/24/07 30 5.69000% 8,~~571~~370,~~000~~775.0069 4039,~~640~~691.8343 0.00 2-A7 0104/25/07 - 0205/24/07 30 5.69000% ~~125~~122,~~702~~765,~~000~~516.0090 ~~596~~582,~~036~~113.9816 0.00 2-A8 0104/25/07 - 0205/24/07 30 5.69000% 65,~~017~~968,~~000~~510.0047 28,~~530~~300.6169 0.00 2-A9 0104/25/07 - 0205/24/07 30 5.69000% 8887,~~229~~517,~~000~~984.0012 ~~418~~414,~~352~~981.5111 0.00 2-A10 0104/25/07 - 0205/24/07 30 5.69000% 4,~~612~~385,~~000~~512.0097 2120,~~868~~794.5764 0.00 2-A11 0104/25/07 - 0205/24/07 30 5.69000% 6764,~~630~~308,~~000~~812.0028 ~~320~~304,~~678~~930.9295 0.00 2-A12 0104/25/07 - 0205/24/07 30 1.~~35527~~35415% ~~206~~199,~~515~~830,~~000~~617.0084 ~~233~~225,~~236~~500.7310 0.00 2-A13 0104/25/07 - 0205/24/07 30 1.~~35091~~36399% ~~228~~224,~~519~~622,~~000~~787.0018 ~~257~~255,~~257~~318.7797 0.00 2-A14 0104/25/07 - 0205/24/07 30 1.~~34109~~35134% ~~300~~293,~~761~~317,~~000~~112.0043 ~~336~~330,~~121~~310.9527 0.00 3-A1 0104/25/07 - 0205/24/07 30 5.57000% 5149,~~112~~889,~~000~~520.0068 ~~237~~231,~~244~~570.8753 0.00 3-A2 0104/25/07 - 0205/24/07 30 12.~~93000~~01596% 5149,~~112~~889,~~000~~520.0068 8283,~~205~~812.1375 0.00 3-A3 0104/25/07 - 0205/24/07 30 1.93000% 2928,~~247~~698,~~000~~682.0058 4746,~~038~~157.9205 0.00 3-A4 0104/25/07 - 0205/24/07 30 1.93000% 21,~~865~~190,~~000~~838.0010 3534,~~166~~081.2193 0.00 3-A5 0104/25/07 - 0205/24/07 30 5.57000% 21,~~865~~190,~~000~~838.0010 ~~101~~98,~~490~~360.0481 0.00 3-A6 0104/25/07 - 0205/24/07 30 5.57000% 2928,~~247~~698,~~000~~682.0058 ~~135~~133,~~754~~209.8372 0.00 B1 0104/01/07 - 0104/30/07 30 6.~~25007~~25009% 13,~~752~~731,~~000~~548.0073 71,~~625~~519.7754 0.00 B2 0104/01/07 - 0104/30/07 30 6.~~25007~~25009% 3,~~576~~570,~~000~~681.0096 18,~~625~~597.2058 0.00 BIO1 0104/01/07 - 0104/30/07 30 0.40000% 17,~~328~~302,~~000~~230.0069 5,~~776~~767.0041 0.00 B3 0104/01/07 - 0104/30/07 30 6.~~40007~~40009% 4,~~126~~119,~~000~~864.0002 2221,~~005~~972.5693 0.00 B4 0104/01/07 - 0104/30/07 30 6.~~40007~~40009% 1,~~375~~372,~~000~~955.0017 7,~~333~~322.4153 0.00 BIO2 0104/01/07 - 0104/30/07 30 0.25000% 5,~~501~~492,~~000~~819.0020 1,~~146~~144.0434 0.00 B5 0104/01/07 - 0104/30/07 30 6.~~65007~~65009% 2,~~750~~745,~~000~~910.0034 15,~~239~~217.7413 0.00 B6 0104/01/07 - 0104/30/07 30 6.~~65007~~65009% 1,~~100~~098,~~000~~364.0014 6,~~095~~086.8985 0.00 B7 0104/01/07 - 0104/30/07 30 6.~~65007~~65009% 1,~~925~~922,~~000~~137.0024 10,~~667~~651.8299 0.00 B8 0104/01/07 - 0104/30/07 30 6.~~65007~~65009% 2,~~475~~471,~~000~~319.0031 13,~~715~~695.7642 0.00 B9 0104/01/07 - 0104/30/07 30 6.~~65007~~65009% 1,~~926~~923,~~761~~895.3193 10,~~677~~661.5874 0.00 R 01N/~~01/07~~A ~~- 01~~N/~~30/07~~A 30 5.75000% ~~100~~0.00 0.4800 0.00 LT-R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 5,~~620~~495,~~628~~908.5015 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A1 0.00 0.00 74,088.75 0.00 15,462,000.00 1-A2 0.00 0.00 ~~712~~693,~~487~~952.2916 0.00 ~~147~~143,~~980~~798,~~665~~261.5406 1-A3 0.00 0.00 5,079.17 0.00 1,060,000.00 2-A1 0.00 0.00 1,~~335~~302,~~068~~025.4122 0.00 ~~280~~271,~~483~~325,~~020~~873.4261 2-A2 0.00 0.00 ~~102~~104,~~885~~810.2217 0.00 9492,~~192~~748,~~544~~816.30 2-A3 0.00 0.00 ~~154~~150,~~372~~508.5580 0.00 ~~133~~130,~~956~~256,~~954~~365.2876 2-A4 0.00 0.00 7874,~~864~~991.1831 0.00 7166,~~460~~822,~~012~~742.1498 2-A5 0.00 0.00 9188,~~040~~786.0076 0.00 1918,~~126~~502,~~490~~051.2943 2-A6 0.00 0.00 4039,~~640~~691.8343 0.00 8,~~550~~314,~~825~~607.9763 2-A7 0.00 0.00 ~~596~~582,~~036~~113.9816 0.00 ~~125~~121,~~406~~941,~~128~~758.3112 2-A8 0.00 0.00 28,~~530~~300.6169 0.00 65,~~013~~921,~~587~~414.2046 2-A9 0.00 0.00 ~~418~~414,~~352~~981.5111 0.00 8886,~~178~~827,~~957~~401.1183 2-A10 0.00 0.00 2120,~~868~~794.5764 0.00 4,~~562~~266,~~077~~029.1333 2-A11 0.00 0.00 ~~320~~304,~~678~~930.9295 0.00 6662,~~897~~556,~~935~~713.0166 2-A12 0.00 0.00 ~~233~~225,~~236~~500.7310 0.00 ~~205~~197,~~416~~079,~~966~~108.4274 2-A13 0.00 0.00 ~~257~~255,~~257~~318.7697 0.00 ~~228~~223,~~149~~005,~~498~~182.5805 2-A14 0.00 0.00 ~~336~~330,~~121~~310.9527 0.00 ~~299~~289,~~609~~827,~~510~~925.7204 3-A1 0.00 0.00 ~~237~~231,~~244~~570.8753 0.00 5149,~~086~~721,~~228~~809.5079 3-A2 0.00 0.00 8283,~~205~~812.1365 0.00 5149,~~086~~721,~~228~~809.5079 3-A3 0.00 0.00 4748,~~038~~542.9273 0.00 2928,~~231~~541,~~865~~477.5044 3-A4 0.00 0.00 35,~~166~~269.2192 0.00 21,~~854~~180,~~363~~332.0035 3-A5 0.00 0.00 ~~101~~98,~~490~~360.0481 0.00 21,~~854~~180,~~363~~332.0035 3-A6 0.00 0.00 ~~135~~133,~~754~~209.8372 0.00 2928,~~231~~541,~~865~~477.5044 B1 0.00 0.00 71,~~625~~519.7754 0.00 13,~~745~~724,~~217~~595.3316 B2 0.00 0.00 18,~~625~~597.2058 0.00 3,~~574~~568,~~236~~873.2779 BIO1 0.00 0.00 5,~~776~~767.0041 0.00 17,~~319~~293,~~453~~468.6095 B3 0.00 0.00 2221,~~005~~972.5693 0.00 4,~~123~~117,~~965~~777.0075 B4 0.00 0.00 7,~~333~~322.4153 0.00 1,~~374~~372,~~321~~259.8391 BIO2 0.00 0.00 1,~~146~~144.0434 0.00 5,~~498~~490,~~286~~037.8367 B5 0.00 0.00 15,~~239~~217.7413 0.00 2,~~748~~744,~~643~~519.6683 B6 0.00 0.00 6,~~095~~086.8985 0.00 1,~~099~~097,~~457~~807.4793 B7 0.00 0.00 10,~~667~~651.8299 0.00 1,~~924~~921,~~050~~163.5688 B8 0.00 0.00 13,~~715~~695.7642 0.00 2,~~473~~470,~~779~~067.3085 B9 0.00 0.00 10,~~677~~661.5874 0.00 1,~~925~~922,~~811~~921.0168 R 0.00 0.00 0.4800 0.00 0.00 LT-R 0.00 0.00 0.8843 0.00 0.00 Totals 0.00 0.00 5,~~628~~509,~~420~~587.5691 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A1 15,462,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 1-A2 148,693,000.00 5.75000% ~~1000~~973.~~00000000~~98531639 4.~~79166666~~66701297 0.00000000 1-A3 1,060,000.00 5.75000% 1000.00000000 4.79166981 0.00000000 2-A1 281,561,000.00 5.69000% ~~1000~~975.~~00000000~~24981549 4.~~74166667~~62430955 0.00000000 2-A2 0.00 1.31000% ~~1000~~991.~~00000000~~94124515 1.~~09166670~~08286919 0.00000000 2-A3 0.00 1.31000% ~~1000~~976.~~00000000~~63932876 1.~~09166668~~06616460 0.00000000 2-A4 0.00 1.31000% ~~1000~~950.~~00000000~~89179771 1.~~09166662~~03805695 0.00000000 2-A5 19,200,000.00 5.69000% ~~1000~~975.~~00000000~~24995469 4.~~74166667~~62431042 0.00000000 2-A6 8,571,000.00 5.69000% ~~1000~~976.~~00000000~~63932913 4.~~74166725~~63089838 0.00000000 2-A7 125,702,000.00 5.69000% ~~1000~~976.~~00000000~~63932873 4.~~74166664~~63089816 0.00000000 2-A8 6,017,000.00 5.69000% ~~1000~~991.~~00000000~~94124481 4.~~74166694~~70345521 0.00000000 2-A9 88,229,000.00 5.69000% ~~1000~~991.~~00000000~~94124517 4.~~74166669~~70345476 0.00000000 2-A10 4,612,000.00 5.69000% ~~1000~~950.~~00000000~~89179748 4.~~74166739~~50881180 0.00000000 2-A11 67,630,000.00 5.69000% ~~1000~~950.~~00000000~~89179772 4.~~74166672~~50881192 0.00000000 2-A12 0.00 1.~~35527~~35415% ~~1000~~967.~~00000000~~63246176 1.~~12939365~~09193085 0.00000000 2-A13 0.00 1.~~35091~~36399% ~~1000~~982.~~00000000~~95015811 1.~~12576097~~11727677 0.00000000 2-A14 0.00 1.~~34109~~35134% ~~1000~~975.~~00000000~~24982438 1.~~11757159~~09824834 0.00000000 3-A1 51,112,000.00 5.57000% ~~1000~~976.~~00000000~~08234231 4.~~64166673~~53064897 0.00000000 3-A2 0.00 12.~~93000~~01596% ~~1000~~976.~~00000000~~08234231 1.~~60833327~~63978616 0.00000000 3-A3 0.00 1.93000% ~~1000~~981.~~00000000~~25218245 1.~~60833316~~57818067 0.00000000 3-A4 0.00 1.93000% ~~1000~~969.~~00000000~~16707523 1.~~60833341~~55874365 0.00000000 3-A5 21,865,000.00 5.57000% ~~1000~~969.~~00000000~~16707523 4.~~64166659~~49855065 0.00000000 3-A6 29,247,000.00 5.57000% ~~1000~~981.~~00000000~~25218245 4.~~64166684~~55464560 0.00000000 B1 13,752,000.00 6.~~25007~~25009% ~~1000~~998.~~00000000~~51285122 5.~~20838933~~20066463 0.00000000 B2 3,576,000.00 6.~~25007~~25009% ~~1000~~998.~~00000000~~51285235 5.~~20838926~~20066555 0.00000000 BIO1 0.00 0.40000% ~~1000~~998.~~00000000~~51285145 0.~~33333333~~33283760 0.00000000 B3 4,126,000.00 6.~~40007~~40009% ~~1000~~998.~~00000000~~51285022 5.~~33338827~~32547988 0.00000000 B4 1,375,000.00 6.~~40007~~40009% ~~1000~~998.~~00000000~~51285091 5.~~33338909~~32547636 0.00000000 BIO2 0.00 0.25000% ~~1000~~998.~~00000000~~51285221 0.~~20833303~~20802400 0.00000000 B5 2,750,000.00 6.~~65007~~65009% ~~1000~~998.~~00000000~~51285091 5.~~54172364~~53350182 0.00000000 B6 1,100,000.00 6.~~65007~~65009% ~~1000~~998.~~00000000~~51285455 5.~~54171818~~53350000 0.00000000 B7 1,925,000.00 6.~~65007~~65009% ~~1000~~998.~~00000000~~51285195 5.~~54172468~~53350130 0.00000000 B8 2,475,000.00 6.~~65007~~65009% ~~1000~~998.~~00000000~~51285253 5.~~54172121~~53350303 0.00000000 B9 1,926,761.31 6.~~65007~~65009% ~~1000~~998.~~00000000~~51285160 5.~~54172431~~53350327 0.00000000 R 100.00 5.75000% ~~1000~~0.00000000 40.~~80000000~~00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A1 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A2 0.00000000 0.00000000 4.~~79166666~~66701297 0.00000000 ~~995~~967.~~20936117~~08157788 1-A3 0.00000000 0.00000000 4.79166981 0.00000000 1000.00000000 2-A1 0.00000000 0.00000000 4.~~74166667~~62430955 0.00000000 ~~996~~963.~~17141728~~64863603 2-A2 0.00000000 0.00000000 1.~~09166670~~11209144 0.00000000 ~~999~~984.~~43280670~~11408760 2-A3 0.00000000 0.00000000 1.~~14969167~~12091634 0.00000000 ~~997~~970.~~64624519~~08606168 2-A4 0.00000000 0.00000000 1.~~09166662~~03805695 0.00000000 ~~989~~924.~~17544005~~98467623 2-A5 0.00000000 0.00000000 4.~~74166667~~62431042 0.00000000 ~~996~~963.~~17136927~~64851198 2-A6 0.00000000 0.00000000 4.~~74166725~~63089838 0.00000000 ~~997~~970.~~64624548~~08606114 2-A7 0.00000000 0.00000000 4.~~74166664~~63089816 0.00000000 ~~997~~970.~~64624517~~08606164 2-A8 0.00000000 0.00000000 4.~~74166694~~70345521 0.00000000 ~~999~~984.~~43280705~~11408675 2-A9 0.00000000 0.00000000 4.~~74166669~~70345476 0.00000000 ~~999~~984.~~43280679~~11408754 2-A10 0.00000000 0.00000000 4.~~74166739~~50881180 0.00000000 ~~989~~924.~~17544016~~98467693 2-A11 0.00000000 0.00000000 4.~~74166672~~50881192 0.00000000 ~~989~~924.~~17544004~~98467633 2-A12 0.00000000 0.00000000 1.~~12939365~~09193085 0.00000000 ~~994~~954.~~68303232~~30893030 2-A13 0.00000000 0.00000000 1.~~12576092~~11727677 0.00000000 ~~998~~975.~~38306040~~87151200 2-A14 0.00000000 0.00000000 1.~~11757159~~09824834 0.00000000 ~~996~~963.~~17141425~~64862811 3-A1 0.00000000 0.00000000 4.~~64166673~~53064897 0.00000000 ~~999~~972.~~49578377~~80109935 3-A2 0.00000000 0.00000000 1.~~60833327~~63978420 0.00000000 ~~999~~972.~~49578377~~80109935 3-A3 0.00000000 0.00000000 1.~~60833316~~65975074 0.00000000 ~~999~~975.~~48252812~~87709645 3-A4 0.00000000 0.00000000 1.~~60833341~~61307661 0.00000000 ~~999~~968.~~51351475~~68659273 3-A5 0.00000000 0.00000000 4.~~64166659~~49855065 0.00000000 ~~999~~968.~~51351475~~68659273 3-A6 0.00000000 0.00000000 4.~~64166684~~55464560 0.00000000 ~~999~~975.~~48252812~~87709645 B1 0.00000000 0.00000000 5.~~20838933~~20066463 0.00000000 ~~999~~998.~~50678665~~00721059 B2 0.00000000 0.00000000 5.~~20838926~~20066555 0.00000000 ~~999~~998.~~50678691~~00721197 BIO1 0.00000000 0.00000000 0.~~33333333~~33283760 0.00000000 ~~999~~998.~~50678670~~00721087 B3 0.00000000 0.00000000 5.~~33338827~~32547988 0.00000000 ~~999~~998.~~50678623~~00721037 B4 0.00000000 0.00000000 5.~~33338909~~32547636 0.00000000 ~~999~~998.~~50678545~~00720727 BIO2 0.00000000 0.00000000 0.~~20833303~~20802400 0.00000000 ~~999~~998.~~50678604~~00721142 B5 0.00000000 0.00000000 5.~~54172364~~53350182 0.00000000 ~~999~~998.~~50678545~~00721091 B6 0.00000000 0.00000000 5.~~54171818~~53350000 0.00000000 ~~999~~998.~~50679091~~00720909 B7 0.00000000 0.00000000 5.~~54172468~~53350130 0.00000000 ~~999~~998.~~50678442~~00721039 B8 0.00000000 0.00000000 5.~~54172121~~53350303 0.00000000 ~~999~~998.~~50678788~~00721212 B9 0.00000000 0.00000000 5.~~54172431~~53350327 0.00000000 ~~999~~998.~~50678893~~00721035 R 0.00000000 0.00000000 40.~~80000000~~00000000 0.00000000 0.00000000 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 56,~~110~~616,~~999~~634.6687 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 01,215,511.0012 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 713,~~791~~679.1943 Total Deposits 57,~~118~~845,~~790~~825.8542 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~156~~153,~~571~~437.9053 Payment of Interest and Principal 47,~~962~~692,~~218~~387.9589 Total Withdrawals (Pool Distribution Amount) 57,~~118~~845,~~790~~825.8542 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~114~~111,~~602~~981.8926 Primary Mortgage Insurance - PMI 41,~~969~~456.0127 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~156~~153,~~571~~437.9053 *Servicer Payees include: AURORA LOAN SERVICING INC.

Collateral Statement Group 1 2 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~876385~~876318 7.~~259468~~258236 Weighted Average Net Rate 6.~~626385~~626318 7.~~009468~~008236 Weighted Average Pass-Through Rate 6.~~597823~~598235 6.~~820285~~818352 Weighted Average Remaining Term ~~358~~355 ~~358~~355 Principal And Interest Constant 1,~~613~~577,~~326~~910.4833 1,~~098~~090,~~745~~603.8504 Beginning Loan Count 1,~~147~~124 ~~878~~871 Loans Paid in Full 24 05 Ending Loan Count 1,~~145~~120 ~~878~~866 Beginning Scheduled Balance ~~258~~252,~~617~~455,~~076~~350.6455 ~~167~~166,~~971~~473,~~164~~521.40 Ending Scheduled Balance ~~257~~251,~~932~~411,~~404~~919.6033 ~~167~~165,~~874~~498,~~174~~169.6298 Actual Ending Collateral Balance ~~258~~251,~~029~~517,~~556~~578.5752 ~~167~~165,~~936~~567,~~581~~064.2744 Scheduled Principal 131,~~367~~274.7135 8283,~~594~~683.8401 Unscheduled Principal ~~553~~912,~~304~~156.3787 14891,~~394~~668.9441 Scheduled Interest 1,~~481~~446,~~958~~635.7798 1,~~016~~006,~~151~~920.0103 Servicing Fees 5352,~~878~~594.5686 34,~~993~~681.9998 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 65,~~155~~908.4911 26,~~481~~342.0222 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~421~~388,~~924~~133.7201 ~~954~~945,~~676~~895.0083 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 78,~~791~~539.1967 05,139.0076 Prepayment Penalty Paid Count 1 03 Special Servicing Fee 0.00 0.00

Collateral Statement Group 3 Total Collateral Description Mixed Fixed Fixed Weighted Average Coupon Rate 6.~~868510~~865829 6.~~991591~~992288 Weighted Average Net Rate 6.~~618510~~615829 6.~~741591~~742289 Weighted Average Pass-Through Rate 6.~~527834~~522668 6.~~650038~~649737 Weighted Average Remaining Term ~~358~~355 ~~358~~355 Principal And Interest Constant ~~764~~735,~~267~~698.7682 3,~~476~~404,~~340~~212.0919 Beginning Loan Count ~~483~~475 2,~~508~~470 Loans Paid in Full 39 518 Ending Loan Count ~~480~~466 2,~~503~~452 Beginning Scheduled Balance ~~123~~118,~~505~~581,~~620~~236.2765 ~~550~~537,~~093~~510,~~861~~108.3160 Ending Scheduled Balance ~~122~~115,~~381~~899,~~307~~894.9736 ~~548~~532,~~187~~809,~~887~~983.1967 Actual Ending Collateral Balance ~~122~~115,~~423~~945,~~149~~580.0656 ~~548~~533,~~389~~030,~~286~~223.9052 Scheduled Principal 57,~~351~~233.4738 ~~271~~272,~~314~~190.0274 Unscheduled Principal 12,~~066~~624,~~960~~108.8391 14,~~634~~427,~~660~~934.1419 Scheduled Interest ~~706~~678,~~916~~465.2944 3,~~205~~132,~~026~~021.0745 Servicing Fees 2524,~~730~~704.3442 ~~114~~111,~~602~~981.8926 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 9,~~332~~205.5094 41,~~969~~456.0127 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~671~~644,~~853~~555.4508 32,~~048~~978,~~454~~583.1792 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 713,~~791~~679.1943 Prepayment Penalty Paid Count 0 14 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Cash Reporting Subordinate Average Rate 6.~~650067~~650093% Informational Reporting Collateral Group 1 Beginning Balance ~~175~~171,~~759~~875,~~977~~386.7865 Collateral Group 1 ~~Scheduled~~Ending ~~Principal~~Balance 90170,~~039~~843,304.7502 Collateral Group 1 Uncheduled Principal ~~627~~941,~~796~~561.7379 Collateral Group 1 Realized Loss 0.00 Collateral Group 1 ~~Ending~~Scheduled ~~Balance~~Principal ~~175~~90,~~042,141~~520.3184 Collateral Group 2A Beginning Balance ~~100~~99,~~262~~493,~~057~~950.9384 Collateral Group 2A ~~Scheduled~~Ending ~~Principal~~Balance 4798,~~486~~753,368.4633 Collateral Group 2A Uncheduled Principal 8692,~~818~~483.5863 Collateral Group 2A Realized Loss 0.00 Collateral Group 2A ~~Ending~~Scheduled ~~Balance~~Principal ~~100~~48,~~205,752~~098.8988 Collateral Group 2B Beginning Balance ~~142~~139,~~843~~694,~~962~~288.8452 Collateral Group 2B ~~Scheduled~~Ending ~~Principal~~Balance 71138,~~634~~809,976.0839 Collateral Group 2B Uncheduled Principal ~~248~~812,~~709~~729.8588 Collateral Group 2B Realized Loss 0.00 Collateral Group 2B ~~Ending~~Scheduled ~~Balance~~Principal ~~142~~71,~~523,618~~582.9125 Collateral Group 2C Beginning Balance 7673,~~853~~299,~~278~~052.0237 Collateral Group 2C ~~Scheduled~~Ending ~~Principal~~Balance 3671,~~357~~425,195.6422 Collateral Group 2C Uncheduled Principal ~~747~~1,~~811~~837,645.7221 Collateral Group 2C Realized Loss 0.00 Collateral Group 2C ~~Ending~~Scheduled ~~Balance~~Principal 7636,~~069,108~~211.6693 Collateral Group 3A Beginning Balance 2322,~~260~~584,~~808~~752.9127 Collateral Group 3A ~~Scheduled~~Ending ~~Principal~~Balance 1022,~~487~~573,610.8773 Collateral Group 3A Uncheduled Principal ~~778~~840.4722 Collateral Group 3A Realized Loss 0.00 Collateral Group 3A ~~Ending~~Scheduled ~~Balance~~Principal 2310,~~249,542~~301.5732 Collateral Group 3B Beginning Balance 3130,~~113~~562,~~775~~677.8396 Collateral Group 3B ~~Scheduled~~Ending ~~Principal~~Balance 1530,~~308~~404,528.2298 Collateral Group 3B Uncheduled Principal ~~744~~142,673.7545 Collateral Group 3B Realized Loss 0.00 Collateral Group 3B ~~Ending~~Scheduled ~~Balance~~Principal 3115,~~097,722~~475.8653 Exchange has occured this cycle NO Miscellaneous Reporting Collateral Group 1 Senior % 9493.~~000410~~874290% Collateral Group 2A Senior % 93.~~999772~~873768% Collateral Group 2B Senior % 93.~~999311~~828074% Collateral Group 2C Senior % 93.~~999666~~961988% Collateral Group 3A Senior % 9493.~~000163~~901073% Collateral Group 3B Senior % 93.~~999894~~717890% Collateral Group 1 Senior Prepayment % 100.000000% Collateral Group 2A Senior Prepayment % 100.000000% Collateral Group 2B Senior Prepayment % 100.000000% Collateral Group 2C Senior Prepayment % 100.000000% Collateral Group 3A Senior Prepayment % 100.000000% Collateral Group 3B Senior Prepayment % 100.000000% Collateral Group 1 Subordinate % 56.~~999590~~125710% Collateral Group 2A Subordinate % 6.~~000228~~126232% Collateral Group 2B Subordinate % 6.~~000689~~171926% Collateral Group 2C Subordinate % 6.~~000334~~038012% Collateral Group 3A Subordinate % 56.~~999837~~098927% Collateral Group 3B Subordinate % 6.~~000106~~282110% Collateral Group 1 Sub Prepayment % 0.000000% Collateral Group 2A Sub Prepayment % 0.000000% Collateral Group 2B Sub Prepayment % 0.000000% Collateral Group 2C Sub Prepayment % 0.000000% Collateral Group 3A Sub Prepayment % 0.000000% Collateral Group 3B Sub Prepayment % 0.000000% Trigger Event Reporting Cumulative Loss Trigger Event Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Delinquency Event Trigger Result Pass Threshold Value 50.000000% Calculated Value 05.~~000000~~632131% Shifting Interest Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000%

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4436 0 0 0 4436 117,~~813~~665,~~234~~748.3221 0.00 0.00 0.00 117,~~813~~665,~~234~~748.3221 60 Days 08 0 0 0 08 01,779,870.0064 0.00 0.00 0.00 01,779,870.0064 90 Days 05 0 0 0 05 0986,542.0002 0.00 0.00 0.00 0986,542.0002 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4449 0 0 0 4449 1110,~~813~~432,~~234~~160.3287 0.00 0.00 0.00 1110,~~813~~432,~~234~~160.3287 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~757891~~468189% 0.000000% 0.000000% 0.000000% 1.~~757891~~468189% 21.~~154169~~438145% 0.000000% 0.000000% 0.000000% 21.~~154169~~438145% 60 Days 0.~~000000~~326264% 0.000000% 0.000000% 0.000000% 0.~~000000~~326264% 0.~~000000~~333916% 0.000000% 0.000000% 0.000000% 0.~~000000~~333916% 90 Days 0.~~000000~~203915% 0.000000% 0.000000% 0.000000% 0.~~000000~~203915% 0.~~000000~~185082% 0.000000% 0.000000% 0.000000% 0.~~000000~~185082% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~757891~~998369% 0.000000% 0.000000% 0.000000% 1.~~757891~~998369% 21.~~154169~~957142% 0.000000% 0.000000% 0.000000% 21.~~154169~~957142% Please refer to CTSLink.com for a list of delinquency code descriptions.

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 7165,~~454~~022.3335

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 220,769.00 0.04013297% 220,769.00 0.~~04027251~~04143485% Fraud 11,001,877.00 1.99999996% 11,001,877.00 2.~~00695368~~06487816% Special Hazard 5,500,938.00 0.99999989% 5,~~500~~328,~~938~~099.0084 1.~~00347675~~00000000% Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2723 0 0 0 2723 64,~~536~~912,~~212~~392.4869 0.00 0.00 0.00 64,~~536~~912,~~212~~392.4869 60 Days 03 0 0 0 03 0790,272.0023 0.00 0.00 0.00 0790,272.0023 90 Days 01 0 0 0 01 066,945.0008 0.00 0.00 0.00 066,945.0008 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 27 0 0 0 27 65,~~536~~769,~~212~~610.4800 0.00 0.00 0.00 65,~~536~~769,~~212~~610.4800 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~358079~~053571% 0.000000% 0.000000% 0.000000% 2.~~358079~~053571% 21.~~533125~~953101% 0.000000% 0.000000% 0.000000% 21.~~533125~~953101% 60 Days 0.~~000000~~267857% 0.000000% 0.000000% 0.000000% 0.~~000000~~267857% 0.~~000000~~314202% 0.000000% 0.000000% 0.000000% 0.~~000000~~314202% 90 Days 0.~~000000~~089286% 0.000000% 0.000000% 0.000000% 0.~~000000~~089286% 0.~~000000~~026616% 0.000000% 0.000000% 0.000000% 0.~~000000~~026616% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~358079~~410714% 0.000000% 0.000000% 0.000000% 2.~~358079~~410714% 2.~~533125~~293919% 0.000000% 0.000000% 0.000000% 2.~~533125~~293919% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1410 0 0 0 1410 32,~~114~~328,~~771~~226.7442 0.00 0.00 0.00 32,~~114~~328,~~771~~226.7442 60 Days 04 0 0 0 04 0646,022.0044 0.00 0.00 0.00 0646,022.0044 90 Days 04 0 0 0 04 0919,596.0094 0.00 0.00 0.00 0919,596.0094 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1418 0 0 0 1418 3,~~114~~893,~~771~~845.7480 0.00 0.00 0.00 3,~~114~~893,~~771~~845.7480 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~594533~~154734% 0.000000% 0.000000% 0.000000% 1.~~594533~~154734% 1.~~854731~~406214% 0.000000% 0.000000% 0.000000% 1.~~854731~~406214% 60 Days 0.~~000000~~461894% 0.000000% 0.000000% 0.000000% 0.~~000000~~461894% 0.~~000000~~390188% 0.000000% 0.000000% 0.000000% 0.~~000000~~390188% 90 Days 0.~~000000~~461894% 0.000000% 0.000000% 0.000000% 0.~~000000~~461894% 0.~~000000~~555423% 0.000000% 0.000000% 0.000000% 0.~~000000~~555423% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 12.~~594533~~078522% 0.000000% 0.000000% 0.000000% 12.~~594533~~078522% 12.~~854731~~351824% 0.000000% 0.000000% 0.000000% 12.~~854731~~351824% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 2425,~~162,250~~129.10 0.00 0.00 0.00 2425,~~162,250~~129.10 60 Days 01 0 0 0 01 0343,575.0097 0.00 0.00 0.00 0343,575.0097 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 34 0 0 0 34 2768,~~162,250~~705.1007 0.00 0.00 0.00 2768,~~162,250~~705.1007 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~625000~~643777% 0.000000% 0.000000% 0.000000% 0.~~625000~~643777% 10.~~766210~~366663% 0.000000% 0.000000% 0.000000% 10.~~766210~~366663% 60 Days 0.~~000000~~214592% 0.000000% 0.000000% 0.000000% 0.~~000000~~214592% 0.~~000000~~296325% 0.000000% 0.000000% 0.000000% 0.~~000000~~296325% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~625000~~858369% 0.000000% 0.000000% 0.000000% 0.~~625000~~858369% 10.~~766210~~662988% 0.000000% 0.000000% 0.000000% 10.~~766210~~662988% Please refer to CTSLink.com for a list of delinquency code descriptions.

Realized Loss Report - Collateral Summary - No Realized Loss Information to report this period. 1 - No Realized Loss Information to report this period. 2 - No Realized Loss Information to report this period. 3 - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity ~~Approximation for current period~~: ~~sum~~Sum (Realized ~~Loss Amount~~Losses) /~~sum~~ Sum (~~Beg~~Ending ~~Scheduled~~Actual Balance offor ~~Liquidated Loans). Includes losses on~~ loans ~~liquidating~~that inhave ~~the~~experienced ~~current~~a ~~period only~~loss).

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance 1 2 ~~534~~441,~~560~~400.00 ~~533~~440,~~601~~977.1023 02 0457,000.00 0456,774.0065 2 03 0445,800.00 0444,465.0072 02 0442,400.00 0440,556.0072 3 38 12,~~060~~309,000.00 12,~~058~~304,~~478~~112.0882 01 0312,500.00 0311,235.0056 Total 513 13,~~594~~196,~~560~~200.00 13,~~592~~189,~~079~~555.1877 05 01,211,900.00 01,208,566.0093

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 2014,~~186~~558.6502 2 0 0.00 0.00 0 0.00 0.00 147,~~394~~230.9459 3 0 0.00 0.00 0 0.00 0.00 9,~~198~~763.3805 Total 0 0.00 0.00 0 0.00 0.00 4331,~~779~~551.9766

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0123332751~~0123315566 NVMS 6080.00 01-Jan-2007 332,000.00 331,999.25 1 0123333072 FL 58.41 01-Dec-2006 ~~300~~125,000.00 ~~299~~124,~~181~~729.9866 1 ~~0123447146~~0123334872 CA 2744.6036 01-Dec-2006 ~~234~~146,~~560~~400.00 ~~233~~146,~~935~~400.7400 31 ~~0033496878~~0123448086 VTFL 1461.5597 01-Jan-2007 295,000.00 294,469.94 2 0033484148 AZ 80.00 01-Dec-2006 ~~160~~380,000.00 ~~159~~378,~~613~~194.8729 32 ~~0033583758~~0033571167 PATX 6180.9300 01-Jan-2007 ~~500~~100,000.00 ~~499~~99,606.25 2 0123323628 MN 80.00 01-Aug-2006 168,000.00 168,000.00 2 0123328486 MI 73.41 01-Nov-2006 62,400.00 61,998.66 2 0123329625 OR 70.00 01-Oct-2006 177,800.9300 176,638.62 3 ~~0123330573~~0033576802 MINM 6771.77 01-Jan-2007 75,000.00 74,615.19 3 0033577271 MA 31.63 01-Jan-2007 155,000.00 154,357.29 3 0033652843 AZ 34.75 01-Jan-2007 80,000.00 79,625.61 3 0039630280 WV 100.00 01-Jan-2007 80,000.00 79,563.29 3 0039791611 CA 60.00 01-Feb-2007 1,260,000.00 1,259,496.50 3 0123311839 WY 90.00 01-Oct-2006 220,500.00 219,128.50 3 0123329328 MD 70.00 01-Dec-2006 318,500.00 317,651.75 3 0123331050 FL 65.93 01-Sep-2006 ~~400~~120,000.00 ~~398~~118,~~970~~929.6558 3 0123450702 MA 45.29 01-Dec-2006 312,500.00 310,978.15

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0123332751~~0123315566 Repurchase 0 7.125% 360 4 1 0123333072 Repurchase 0 7.250% 360 5 1 0123334872 Loan Paid in Full 0 6.~~500~~750% 360 5 1 0123448086 Loan Paid in Full (1) 7.250% 360 4 2 0033484148 Repurchase 2 7.250% 360 5 2 0033571167 Loan Paid in Full (1) ~~0123447146~~7.750% 360 4 2 0123323628 Loan Paid in Full 0 7.375% 360 9 2 0123328486 Repurchase 1 6.~~625~~500% 360 6 2 0123329625 Loan Paid in Full 0 7.125% 360 7 3 ~~0033496878~~0033576802 Loan Paid in Full 0 6.875% 360 4 3 0033577271 Loan Paid in Full 0 7.000% 360 4 3 0033652843 Loan Paid in Full (13) 6.750% 360 4 3 0039630280 Loan Paid in Full 0 7.~~125~~500% 360 24 3 ~~0033583758~~0039791611 Loan Paid in Full 0 6.875% 360 4 3 0123311839 Loan Paid in Full 0 7.~~000~~375% 360 17 3 ~~0123330573~~0123329328 Loan Paid in Full 0 6.~~625~~500% 360 5 3 0123331050 Loan Paid in Full 0 7.250% 360 8 3 0123450702 Repurchase 1 7.125% 360 5

~~Summary~~Prepayment ~~SMM~~Penalty ~~CPR~~Detail ~~PSA~~- ~~Current~~Prepayment ~~Month~~Penalty ~~0.297%~~Paid ~~Current~~during ~~Month 3.510%~~ Current ~~Month~~Period ~~926.392%~~Prepayment 3Prepayment ~~Month~~Summary ~~Average~~Loan ~~0.000%~~Prior 3Penalty ~~Month~~Penalty ~~Average~~Count ~~0.000%~~Balance 3Amount ~~Month~~Waived ~~Average~~1 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 3.510% N/A Feb-2007 926.392% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 ~~SMM CPR PSA Current Month 0~~294,577.~~214%~~23 ~~Current Month 2.~~8,539~~% Current Month 707~~.~~417%~~67 ~~3 Month Average~~ 0.~~000%~~00 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 2~~.539%~~ N/A Feb-2007 707.417% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 0.009% Current Month 0.103% Current Month 23.390% 3 ~~Month Average 0~~546,174.~~000%~~63 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 0.103% N/A Feb-2007 23.390% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 SMM CPR PSA Current Month 0.864% Current Month 9.892% Current Month 25,~~929~~139.~~567%~~76 ~~3 Month Average~~ 0.~~000%~~00 3 ~~Month Average~~ 0~~.000%~~ ~~3 Month Average~~ 0.~~000%~~00 ~~12 Month Average~~ 0.~~000%~~00 ~~12 Month Average~~ 0.~~000%~~00 12Total ~~Month~~4 ~~Average 0~~840,751.~~000%~~86 CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Mar-2006 N/A N/A Mar-2006 N/A N/A Apr-2006 N/A N/A Apr-2006 N/A N/A May-2006 N/A N/A May-2006 N/A N/A Jun-2006 N/A N/A Jun-2006 N/A N/A Jul-2006 N/A N/A Jul-2006 N/A N/A Aug-2006 N/A N/A Aug-2006 N/A N/A Sep-2006 N/A N/A Sep-2006 N/A N/A Oct-2006 N/A N/A Oct-2006 N/A N/A Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 9.892% N/A Feb-2007 213,~~929~~679.~~567%~~43 N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.~~2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))~~00

Prepayment Rates

Repurchases Current Loan Scheduled Current Current Number Balance Rate Payment No0033484148 ~~Repurchases~~378,499.79 ~~this~~7.250% ~~Period~~2,592.27 0123315566 331,999.25 7.125% 1,971.25 0123328486 62,056.93 6.500% 394.41 0123333072 124,775.40 7.250% 799.59 0123450702 311,235.56 7.125% 2,105.37

Interest Rate Stratification Summary 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 6.000 0 0.00 0.000 0 0.00 0.000 6.000 6.249 0 0.00 0.000 0 0.00 0.000 6.250 6.499 ~~204~~203 5352,~~313~~807,~~481~~342.2641 9.~~725~~911 ~~147~~146 3736,~~219~~845,~~685~~137.1397 14.~~430~~655 6.500 6.749 ~~354~~345 9593,~~841~~664,~~515~~924.5094 17.~~483~~579 ~~219~~212 5554,~~958~~261,~~559~~119.1011 21.~~695~~583 6.750 6.999 ~~641~~629 ~~161~~156,~~432~~475,~~309~~342.3121 29.~~448~~368 ~~312~~307 7776,~~607~~130,~~787~~283.6886 30.~~088~~281 7.000 7.249 ~~295~~287 6258,~~508~~943,~~821~~551.0630 11.~~403~~063 ~~112~~110 2322,~~828~~974,~~607~~007.1290 9.~~238~~138 7.250 7.499 ~~367~~357 6967,~~735~~505,~~398~~952.3343 12.~~721~~670 ~~143~~137 2726,~~476~~201,~~475~~402.3334 10.~~653~~422 7.500 7.749 ~~315~~308 5554,~~824~~417,~~445~~065.9535 10.~~183~~213 ~~143~~139 24,~~902~~078,~~857~~010.5710 9.~~655~~577 7.750 7.999 ~~198~~196 3231,~~192~~837,~~026~~634.5903 5.~~872~~975 59 9,~~355~~340,~~093~~526.8714 3.~~627~~715 8.000 8.249 5756 8,~~525~~421,~~444~~675.2776 1.~~555~~581 8 1,~~254~~252,~~202~~498.7155 0.~~486~~498 8.250 8.499 4645 5,~~716~~644,~~275~~769.6452 1.~~043~~059 2 ~~329~~328,~~136~~933.0936 0.~~128~~131 >= 8.500 268.749 320 2,~~098~~397,~~169~~483.2878 0.~~565~~450 0 0.00 0.000 8.750 8.999 4 375,440.33 0.070 0 0.00 0.000 9.000 9.249 1 172,178.67 0.032 0 0.00 0.000 9.250 9.499 1 146,622.94 0.028 0 0.00 0.000 >= 9.500 0 0.00 0.000 0 0.00 0.000 Total 2,~~503~~452 ~~548~~532,~~187~~809,~~887~~983.1967 100.000 1,~~145~~120 ~~257~~251,~~932~~411,~~404~~919.6033 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 6.000 0 0.00 0.000 0 0.00 0.000 6.000 6.249 0 0.00 0.000 0 0.00 0.000 6.250 6.499 26 6,~~700~~686,~~439~~814.1746 34.~~991~~040 31 9,~~393~~275,~~356~~389.9698 78.~~675~~003 6.500 6.749 5857 14,~~512~~417,~~527~~586.6918 8.~~645~~712 7776 2524,~~370~~986,~~428~~219.7165 2021.~~731~~558 6.750 6.999 ~~168~~167 37,~~634~~283,~~553~~727.8596 22.~~418~~528 ~~161~~155 4643,~~189~~061,~~967~~330.7839 37.~~743~~154 7.000 7.249 9492 1918,~~017~~702,~~195~~985.0603 11.~~328~~301 8985 1917,~~663~~266,~~018~~558.8837 1614.~~067~~898 7.250 7.499 ~~141~~139 26,~~762~~173,~~523~~717.7844 15.~~942~~815 8381 15,~~496~~130,~~399~~832.2265 1213.~~662~~055 7.500 7.749 ~~140~~138 2524,~~474~~979,~~443~~463.8397 15.~~175~~093 3231 5,~~447~~359,~~144~~591.5528 4.~~451~~624 7.750 7.999 ~~133~~131 2221,~~169~~830,~~631~~511.9375 13.~~206~~191 6 ~~667~~666,~~300~~596.7914 0.~~545~~575 8.000 8.249 4847 7,~~117~~015,~~550~~801.4831 4.~~240~~239 1 153,~~691~~375.0890 0.~~126~~132 8.250 8.499 4443 5,~~387~~315,~~139~~836.5516 3.~~209~~212 0 0.00 0.000 >= 8.500 268.749 320 2,~~098~~397,~~169~~483.2878 1.~~846~~449 0 0.00 0.000 8.750 8.999 4 375,440.33 0.227 0 0.00 0.000 9.000 9.249 1 172,178.67 0.104 0 0.00 0.000 9.250 9.499 1 146,622.94 0.089 0 0.00 0.000 >= 9.500 0 0.00 0.000 0 0.00 0.000 Total ~~878~~866 ~~167~~165,~~874~~498,~~174~~169.6298 100.000 ~~480~~466 ~~122~~115,~~381~~899,~~307~~894.9736 100.000

SUPPLEMENTAL REPORTING Accrual Period: With respect to any Distribution Date and any Class of Certificates or Components (other than any LIBOR Certificates and any Class P Component) or Class of Lower Tier Interests, the calendar month immediately preceding the month in which such Distribution Date occurs. With respect to any Distribution Date and a Class of LIBOR Certificates, the period beginning on the Distribution Date in the calendar month preceding the month in which such Distribution Date occurs (or on January 25, 2007, in the case of the first Accrual Period) and ending on the day immediately preceding such Distribution Date. Closing Date: January 30, 2007. Cut-off Date: January 1, 2007. Determination Date: With respect to each Distribution Date and any Servicer, as specified in the applicable Servicing Agreement. Distribution Date: The 25th day of each month, or, if such 25th day is not a Business Day, the next succeeding Business Day commencing in February 2007. LIBOR Determination Date: For any LIBOR Certificate, the second LIBOR Business Day immediately preceding the commencement of each Accrual Period other than the first Accrual Period. Record Date: With respect to any Distribution Date and each Class of Certificates (other than the LIBOR Certificates), the close of business on the last Business Day of the month immediately preceding the month in which such Distribution Date occurs; and with respect to any Distribution Date and the LIBOR Certificates, the Business Day immediately preceding the related Distribution Date. Servicer Remittance Date: The day in each month on which each Servicer is required to remit payments to the account maintained by the Master Servicer, as specified in the related Servicing Agreement, which is the 18th day of each month (or if such 18th day is not a Business Day, the next succeeding Business Day). Master Servicer Remittance Date: With respect to each Distribution Date, the third Business Day immediately preceding such Distribution Date. March Exchanges Please note the following exchanges have occured, effective March 25, 2007. From: Cusip 52521FAQ0 (2-A12) - $206,515,000.00 To: Cusip 52521FAF4 (2-A3 ) - $134,273,000.00 Cusip 52521FAG2 (2-A4) - $72,242,000.00

Filing Compare · LMT 2007-1