10-D 1 lmc07002_10d-200706.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: May 26, 2007 to June 25, 2007 Commission File Number of issuing entity: 333-140604-01 Luminent Mortgage Trust 2007-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140604 Lares Asset Securitization, Inc. (Exact name of depositor as specified in its charter) Luminent Mortgage Capital, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199868 54-2199869 54-2199870 54-2199871 54-2199872 54-2199873 54-2199874 54-2199875 54-2199876 54-2199877 54-2199878 54-2199879 54-2199880 54-2199881 54-2199882 54-2199883 54-2199884 54-2199885 54-2199886 54-2199887 54-6747779 54-6747780 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (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)) I-A-1 _____ _____ __X___ ____________ I-A-2 _____ _____ __X___ ____________ I-A-3 _____ _____ __X___ ____________ I-A-4 _____ _____ __X___ ____________ I-A-5 _____ _____ __X___ ____________ I-B-1 _____ _____ __X___ ____________ I-B-2 _____ _____ __X___ ____________ I-B-3 _____ _____ __X___ ____________ I-B-4 _____ _____ __X___ ____________ II-A-1 _____ _____ __X___ ____________ II-A-2 _____ _____ __X___ ____________ II-A-3 _____ _____ __X___ ____________ II-B-1 _____ _____ __X___ ____________ II-B-2 _____ _____ __X___ ____________ II-B-3 _____ _____ __X___ ____________ II-B-4 _____ _____ __X___ ____________ II-B-5 _____ _____ __X___ ____________ II-B-6 _____ _____ __X___ ____________ II-B-7 _____ _____ __X___ ____________ I-C-1 _____ _____ __X___ ____________ I-C-2 _____ _____ __X___ ____________ II-C _____ _____ __X___ ____________ I-P _____ _____ __X___ ____________ II-P _____ _____ __X___ ____________ R _____ _____ __X___ ____________ RX _____ _____ __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 June 25, 2007 a distribution was made to holders of Luminent Mortgage Trust 2007-2. 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 Luminent Mortgage Trust 2007-2, relating to the June 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. Luminent Mortgage Trust 2007-2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Kelly Rentz Kelly Rentz, Officer Date: July 2, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Luminent Mortgage Trust 2007-2, relating to the June 25, 2007 distribution. EX-99.1 Luminent Mortgage Capital Mortgage Pass-Through Certificates Distribution Date: 6/25/2007 Luminent Mortgage Capital Mortgage Pass-Through Certificates Series 2007-2 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

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance I-A-1 55028EAA9 0506/2422/2007 5.43000% ~~228~~222,~~552~~707,~~000~~618.0052 ~~827~~1,~~358~~041,343.2471 I-A-2 55028EAB7 0506/2422/2007 5.60000% 139,000,000.00 ~~518~~670,~~933~~288.3389 I-A-3 55028EAC5 0506/2422/2007 5.54000% 50,000,000.00 ~~184~~238,~~666~~527.6778 I-A-4 55028EAD3 0506/2422/2007 5.63000% 47,571,000.00 ~~178~~230,~~549~~626.8285 I-A-5 55028EAE1 0506/2422/2007 5.60000% 51,~~680~~030,~~000~~628.0047 ~~192~~246,~~938~~081.6703 I-B-1 55028EAF8 0506/2422/2007 5.81000% 11,182,000.00 4355,~~311~~944.6117 I-B-2 55028EAG6 0506/2422/2007 6.57000% 4,636,000.00 2026,~~305~~228.6817 I-B-3 55028EAH4 0506/2422/2007 7.82000% 2,727,000.00 1418,~~216~~363.7632 I-B-4 55028EAJ0 0506/2422/2007 7.82000% 5,728,000.00 2938,~~861~~571.9772 II-A-1 55027WAA0 0506/2422/2007 5.55000% 65,~~447~~070,~~000~~846.0049 ~~242~~310,~~153~~984.9042 II-A-2 55027WAB8 0506/2422/2007 5.59000% 32,~~724~~535,~~000~~920.0037 ~~121~~156,~~951~~615.4427 II-A-3 55027WAC6 0506/2422/2007 5.70000% 10,~~908~~845,~~000~~306.0079 4153,~~450~~232.4038 II-B-1 55027WAD4 0506/2422/2007 5.77000% 2,509,000.00 912,~~651~~466.2925 II-B-2 55027WAE2 0506/2422/2007 5.77000% 1,518,000.00 57,~~839~~542.2435 II-B-3 55027WAF9 0506/2422/2007 5.77000% 583,000.00 2,~~242~~896.6170 II-B-4 55027WAG7 0506/2422/2007 6.07000% 642,000.00 23,~~597~~355.9670 II-B-5 55027WAH5 0506/2422/2007 7.07000% 584,000.00 23,~~752~~555.5942 II-B-6 55027WAJ1 0506/2422/2007 7.07000% 467,000.00 2,~~201~~843.1312 II-B-7 55027WAK8 0506/2422/2007 7.07000% 587,520.00 23,~~769~~576.1885 I-C-1 55028EAK7 0405/3031/2007 0.00000% 4,363,~~381~~516.1765 ~~749~~182,~~258~~676.0445 I-C-2 55028EAL5 0405/3031/2007 0.00000% 100.00 92154,~~135~~948.3465 II-C 55027WAL6 0405/3031/2007 0.00000% ~~754~~758,~~595~~708.9005 ~~297~~174,~~465~~236.8651 I-P 55028EAM3 0405/3031/2007 0.00000% 100.00 0.00 II-P 55027WAM4 0405/3031/2007 0.00000% 100.00 1218,~~134~~573.8304 R 55027WAN2 0506/2422/2007 0.00000% ~~100~~0.00 0.00 RX 55027WAP7 0405/3031/2007 0.00000% ~~100~~0.00 0.00 Totals ~~662~~655,~~163~~047,~~997~~365.0734 3,~~594~~653,~~746~~478.5675

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A-1 53,~~844~~490,~~381~~612.4868 0.00 ~~222~~219,~~707~~217,~~618~~005.5284 64,~~671~~531,~~739~~956.7239 0.00 I-A-2 0.00 0.00 139,000,000.00 ~~518~~670,~~933~~288.3389 0.00 I-A-3 0.00 0.00 50,000,000.00 ~~184~~238,~~666~~527.6778 0.00 I-A-4 0.00 0.00 47,571,000.00 ~~178~~230,~~549~~626.8285 0.00 I-A-5 ~~649~~387,~~371~~843.5335 0.00 5150,~~030~~642,~~628~~785.4712 ~~842~~633,~~310~~924.2038 0.00 I-B-1 0.00 0.00 11,182,000.00 4355,~~311~~944.6117 0.00 I-B-2 0.00 0.00 4,636,000.00 2026,~~305~~228.6817 0.00 I-B-3 0.00 0.00 2,727,000.00 1418,~~216~~363.7632 0.00 I-B-4 0.00 0.00 5,728,000.00 2938,~~861~~571.9772 0.00 II-A-1 ~~376~~828,~~153~~576.5128 0.00 6564,~~070~~242,~~846~~270.4921 ~~618~~1,~~307~~139,560.4170 0.00 II-A-2 ~~188~~414,~~079~~294.6347 0.00 32,~~535~~121,~~920~~625.3790 ~~310~~570,~~031~~909.0774 0.00 II-A-3 62138,~~693~~098.2116 0.00 10,~~845~~707,~~306~~208.7963 ~~104~~191,~~143~~330.6154 0.00 II-B-1 0.00 0.00 2,509,000.00 912,~~651~~466.2925 0.00 II-B-2 0.00 0.00 1,518,000.00 57,~~839~~542.2435 0.00 II-B-3 0.00 0.00 583,000.00 2,~~242~~896.6170 0.00 II-B-4 0.00 0.00 642,000.00 23,~~597~~355.9670 0.00 II-B-5 0.00 0.00 584,000.00 23,~~752~~555.5942 0.00 II-B-6 0.00 0.00 467,000.00 2,~~201~~843.1312 0.00 II-B-7 0.00 0.00 587,520.00 23,~~769~~576.1885 0.00 I-C-1 0.00 0.00 4,363,516.65 ~~749~~182,~~258~~676.0445 0.00 I-C-2 0.00 0.00 100.00 92154,~~135~~948.3465 0.00 II-C 0.00 0.00 758,708.05 ~~297~~174,~~465~~236.8651 0.00 I-P 0.00 0.00 100.00 0.00 0.00 II-P 0.00 0.00 100.00 1218,~~134~~573.8304 0.00 R ~~100~~0.00 0.00 0.00 ~~100~~0.00 0.00 RX ~~100~~0.00 0.00 0.00 ~~100~~0.00 0.00 Totals 75,~~120~~259,~~879~~424.3694 0.00 ~~655~~649,~~047~~787,~~365~~940.3440 108,~~715~~912,~~625~~903.9269 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 228,552,000.00 ~~228~~222,~~552~~707,~~000~~618.0052 0.00 53,~~844~~490,~~381~~612.4868 0.00 I-A-2 139,000,000.00 139,000,000.00 0.00 0.00 0.00 I-A-3 50,000,000.00 50,000,000.00 0.00 0.00 0.00 I-A-4 47,571,000.00 47,571,000.00 0.00 0.00 0.00 I-A-5 51,680,000.00 51,~~680~~030,~~000~~628.0047 0.00 ~~649~~387,~~371~~843.5335 0.00 I-B-1 11,182,000.00 11,182,000.00 0.00 0.00 0.00 I-B-2 4,636,000.00 4,636,000.00 0.00 0.00 0.00 I-B-3 2,727,000.00 2,727,000.00 0.00 0.00 0.00 I-B-4 5,728,000.00 5,728,000.00 0.00 0.00 0.00 II-A-1 65,447,000.00 65,~~447~~070,~~000~~846.0049 0.00 ~~376~~828,~~153~~576.5128 0.00 II-A-2 32,724,000.00 32,~~724~~535,~~000~~920.0037 0.00 ~~188~~414,~~079~~294.6347 0.00 II-A-3 10,908,000.00 10,~~908~~845,~~000~~306.0079 0.00 62138,~~693~~098.2116 0.00 II-B-1 2,509,000.00 2,509,000.00 0.00 0.00 0.00 II-B-2 1,518,000.00 1,518,000.00 0.00 0.00 0.00 II-B-3 583,000.00 583,000.00 0.00 0.00 0.00 II-B-4 642,000.00 642,000.00 0.00 0.00 0.00 II-B-5 584,000.00 584,000.00 0.00 0.00 0.00 II-B-6 467,000.00 467,000.00 0.00 0.00 0.00 II-B-7 587,520.00 587,520.00 0.00 0.00 0.00 I-C-1 4,363,381.17 4,363,~~381~~516.1765 0.00 0.00 0.00 I-C-2 100.00 100.00 0.00 0.00 0.00 II-C 754,595.90 ~~754~~758,~~595~~708.9005 0.00 0.00 0.00 I-P 100.00 100.00 0.00 0.00 0.00 II-P 100.00 100.00 0.00 0.00 0.00 R 100.00 ~~100~~0.00 0.00 0.00 0.00 RX 100.00 ~~100~~0.00 0.00 0.00 0.00 Totals 662,163,997.07 ~~662~~655,~~163~~047,~~997~~365.0734 0.00 75,~~120~~259,~~679~~424.3694 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 0.00 53,~~844~~490,~~381~~612.4868 ~~222~~219,~~707~~217,~~618~~005.5284 0.~~97442866~~95915593 53,~~844~~490,~~381~~612.4868 I-A-2 0.00 0.00 139,000,000.00 1.00000000 0.00 I-A-3 0.00 0.00 50,000,000.00 1.00000000 0.00 I-A-4 0.00 0.00 47,571,000.00 1.00000000 0.00 I-A-5 0.00 ~~649~~387,~~371~~843.5335 5150,~~030~~642,~~628~~785.4712 0.~~98743476~~97993005 ~~649~~387,~~371~~843.5335 I-B-1 0.00 0.00 11,182,000.00 1.00000000 0.00 I-B-2 0.00 0.00 4,636,000.00 1.00000000 0.00 I-B-3 0.00 0.00 2,727,000.00 1.00000000 0.00 I-B-4 0.00 0.00 5,728,000.00 1.00000000 0.00 II-A-1 0.00 ~~376~~828,~~153~~576.5128 6564,~~070~~242,~~846~~270.4921 0.~~99425255~~98159228 ~~376~~828,~~153~~576.5128 II-A-2 0.00 ~~188~~414,~~079~~294.6347 32,~~535~~121,~~920~~625.3790 0.~~99425255~~98159228 ~~188~~414,~~079~~294.6347 II-A-3 0.00 62138,~~693~~098.2116 10,~~845~~707,~~306~~208.7963 0.~~99425255~~98159228 62138,~~693~~098.2116 II-B-1 0.00 0.00 2,509,000.00 1.00000000 0.00 II-B-2 0.00 0.00 1,518,000.00 1.00000000 0.00 II-B-3 0.00 0.00 583,000.00 1.00000000 0.00 II-B-4 0.00 0.00 642,000.00 1.00000000 0.00 II-B-5 0.00 0.00 584,000.00 1.00000000 0.00 II-B-6 0.00 0.00 467,000.00 1.00000000 0.00 II-B-7 0.00 0.00 587,520.00 1.00000000 0.00 I-C-1 0.00 0.00 4,363,516.65 1.00003105 0.00 I-C-2 0.00 0.00 100.00 1.00000000 0.00 II-C 0.00 0.00 758,708.05 1.00544947 0.00 I-P 0.00 0.00 100.00 1.00000000 0.00 II-P 0.00 0.00 100.00 1.00000000 0.00 R 0.00 ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 RX 0.00 ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 Totals $0.00 75,~~120~~259,~~879~~424.3694 ~~655~~649,~~047~~787,~~365~~940.3440 0.~~98925246~~98130968 75,~~120~~259,~~879~~424.3694

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 228,552,000.00 ~~1000~~974.~~00000000~~42865746 0.00000000 2515.~~57134254~~27272866 0.00000000 I-A-2 139,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-3 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 47,571,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 51,680,000.00 ~~1000~~987.~~00000000~~43476142 0.00000000 127.~~56523858~~50470878 0.00000000 I-B-1 11,182,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-2 4,636,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-3 2,727,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-4 5,728,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-1 65,447,000.00 ~~1000~~994.~~00000000~~25254771 0.00000000 512.~~74745229~~66026372 0.00000000 II-A-2 32,724,000.00 ~~1000~~994.~~00000000~~25254767 0.00000000 512.~~74745233~~66026372 0.00000000 II-A-3 10,908,000.00 ~~1000~~994.~~00000000~~25254767 0.00000000 512.~~74745233~~66026403 0.00000000 II-B-1 2,509,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-2 1,518,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-3 583,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-4 642,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-5 584,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-6 467,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-7 587,520.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-C-1 4,363,381.17 1000.~~00000000~~03104932 0.00000000 0.00000000 0.00000000 I-C-2 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-C 754,595.90 ~~1000~~1005.~~00000000~~44947302 0.00000000 0.00000000 0.00000000 I-P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 100.00 ~~1000~~0.00000000 0.00000000 0.00000000 0.00000000 RX 100.00 ~~1000~~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 I-A-1 0.00000000 2515.~~57134254~~27272866 ~~974~~959.~~42865746~~15592880 0.~~97442866~~95915593 2515.~~57134254~~27272866 I-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 127.~~56523858~~50470878 ~~987~~979.~~43476142~~93005263 0.~~98743476~~97993005 127.~~56523858~~50470878 I-B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-B-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-A-1 0.00000000 512.~~74745229~~66026372 ~~994~~981.~~25254771~~59228399 0.~~99425255~~98159228 512.~~74745229~~66026372 II-A-2 0.00000000 512.~~74745233~~66026372 ~~994~~981.~~25254767~~59228395 0.~~99425255~~98159228 512.~~74745233~~66026372 II-A-3 0.00000000 512.~~74745233~~66026403 ~~994~~981.~~25254767~~59228365 0.~~99425255~~98159228 512.~~74745233~~66026403 II-B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-B-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-B-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-B-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-B-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-C-1 0.00000000 0.00000000 1000.03104932 1.00003105 0.00000000 I-C-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-C 0.00000000 0.00000000 1005.44947302 1.00544947 0.00000000 I-P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 RX 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance I-A-1 05/0125/07 - 0506/24/07 2431 5.43000% ~~228~~222,~~552~~707,~~000~~618.0052 ~~827~~1,~~358~~041,343.2471 0.00 I-A-2 05/0125/07 - 0506/24/07 2431 5.60000% 139,000,000.00 ~~518~~670,~~933~~288.3389 0.00 I-A-3 05/0125/07 - 0506/24/07 2431 5.54000% 50,000,000.00 ~~184~~238,~~666~~527.6778 0.00 I-A-4 05/0125/07 - 0506/24/07 2431 5.63000% 47,571,000.00 ~~178~~230,~~549~~626.8285 0.00 I-A-5 05/0125/07 - 0506/24/07 2431 5.60000% 51,~~680~~030,~~000~~628.0047 ~~192~~246,~~938~~081.6703 0.00 I-B-1 05/0125/07 - 0506/24/07 2431 5.81000% 11,182,000.00 4355,~~311~~944.6117 0.00 I-B-2 05/0125/07 - 0506/24/07 2431 6.57000% 4,636,000.00 2026,~~305~~228.6817 02,728.0090 I-B-3 05/0125/07 - 0506/24/07 2431 7.82000% 2,727,000.00 1418,~~216~~363.7632 ~~385~~4,540.5751 I-B-4 05/0125/07 - 0506/24/07 2431 7.82000% 5,728,000.00 2938,~~861~~571.9772 ~~809~~9,537.8724 II-A-1 05/0125/07 - 0506/24/07 2431 5.55000% 65,~~447~~070,~~000~~846.0049 ~~242~~310,~~153~~984.9042 0.00 II-A-2 05/0125/07 - 0506/24/07 2431 5.59000% 32,~~724~~535,~~000~~920.0037 ~~121~~156,~~951~~615.4427 0.00 II-A-3 05/0125/07 - 0506/24/07 2431 5.70000% 10,~~908~~845,~~000~~306.0079 4153,~~450~~232.4038 0.00 II-B-1 05/0125/07 - 0506/24/07 2431 5.77000% 2,509,000.00 912,~~651~~466.2925 0.00 II-B-2 05/0125/07 - 0506/24/07 2431 5.77000% 1,518,000.00 57,~~839~~542.2435 0.00 II-B-3 05/0125/07 - 0506/24/07 2431 5.77000% 583,000.00 2,~~242~~896.6170 0.00 II-B-4 05/0125/07 - 0506/24/07 2431 6.07000% 642,000.00 23,~~597~~355.9670 0.00 II-B-5 05/0125/07 - 0506/24/07 2431 7.07000% 584,000.00 23,~~752~~555.5942 0.00 II-B-6 05/0125/07 - 0506/24/07 2431 7.07000% 467,000.00 2,~~201~~843.1312 0.00 II-B-7 05/0125/07 - 0506/24/07 2431 7.07000% 587,520.00 23,~~769~~576.1885 0.00 I-C-1 N/A N/A 0.00000% 4,363,~~381~~516.1765 0.00 0.00 I-C-2 N/A N/A 0.00000% 100.00 0.00 0.00 II-C N/A N/A 0.00000% ~~754~~758,~~595~~708.9005 0.00 0.00 I-P N/A N/A 0.00000% 100.00 0.00 0.00 II-P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% ~~100~~0.00 0.00 0.00 RX N/A N/A 0.00000% ~~100~~0.00 0.00 0.00 Totals 23,~~443~~123,~~752~~044.4910 116,~~195~~806.4465

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 I-A-1 0.00 0.00 ~~827~~1,~~358~~041,343.2471 0.00 ~~222~~219,~~707~~217,~~618~~005.5284 I-A-2 0.00 0.00 ~~518~~670,~~933~~288.3389 0.00 139,000,000.00 I-A-3 0.00 0.00 ~~184~~238,~~666~~527.6778 0.00 50,000,000.00 I-A-4 0.00 0.00 ~~178~~230,~~549~~626.8285 0.00 47,571,000.00 I-A-5 0.00 0.00 ~~192~~246,~~938~~081.6703 0.00 5150,~~030~~642,~~628~~785.4712 I-B-1 0.00 0.00 4355,~~311~~944.6117 0.00 11,182,000.00 I-B-2 02,728.0090 0.00 2026,~~305~~228.6817 0.00 4,636,000.00 I-B-3 ~~385~~4,540.5751 0.00 1418,~~216~~363.7632 0.00 2,727,000.00 I-B-4 ~~809~~9,537.8724 0.00 2938,~~861~~571.9772 0.00 5,728,000.00 II-A-1 0.00 0.00 ~~242~~310,~~153~~984.9042 0.00 6564,~~070~~242,~~846~~270.4921 II-A-2 0.00 0.00 ~~121~~156,~~951~~615.4427 0.00 32,~~535~~121,~~920~~625.3790 II-A-3 0.00 0.00 4153,~~450~~232.4038 0.00 10,~~845~~707,~~306~~208.7963 II-B-1 0.00 0.00 912,~~651~~466.2925 0.00 2,509,000.00 II-B-2 0.00 0.00 57,~~839~~542.2435 0.00 1,518,000.00 II-B-3 0.00 0.00 2,~~242~~896.6170 0.00 583,000.00 II-B-4 0.00 0.00 23,~~597~~355.9670 0.00 642,000.00 II-B-5 0.00 0.00 23,~~752~~555.5942 0.00 584,000.00 II-B-6 0.00 0.00 2,~~201~~843.1312 0.00 467,000.00 II-B-7 0.00 0.00 23,~~769~~576.1885 0.00 587,520.00 I-C-1 0.00 0.00 ~~749~~182,~~258~~676.0445 0.00 4,363,516.65 I-C-2 0.00 0.00 92154,~~135~~948.3465 0.00 100.00 II-C 0.00 0.00 ~~297~~174,~~465~~236.8651 0.00 758,708.05 I-P 0.00 0.00 0.00 0.00 100.00 II-P 0.00 0.00 1218,~~134~~573.8304 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 116,~~195~~806.4465 0.00 3,~~594~~653,~~746~~478.5675 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 I-A-1 228,552,000.00 5.43000% ~~1000~~974.~~00000000~~42865746 34.~~62000000~~55626601 0.00000000 I-A-2 139,000,000.00 5.60000% 1000.00000000 34.~~73333331~~82222223 0.00000000 I-A-3 50,000,000.00 5.54000% 1000.00000000 34.~~69333340~~77055560 0.00000000 I-A-4 47,571,000.00 5.63000% 1000.00000000 34.~~75333333~~84805554 0.00000000 I-A-5 51,680,000.00 5.60000% ~~1000~~987.~~00000000~~43476142 34.~~73333340~~76162984 0.00000000 I-B-1 11,182,000.00 5.81000% 1000.00000000 35.~~87333304~~00305580 0.00000000 I-B-2 4,636,000.00 6.57000% 1000.00000000 45.~~38000000~~65750000 0.~~00000000~~58863244 I-B-3 2,727,000.00 7.82000% 1000.00000000 56.~~21333333~~73389072 01.~~14138981~~66502017 I-B-4 5,728,000.00 7.82000% 1000.00000000 56.~~21333275~~73388966 01.~~14138792~~66502095 II-A-1 65,447,000.00 5.55000% ~~1000~~994.~~00000000~~25254771 34.~~70000000~~75169863 0.00000000 II-A-2 32,724,000.00 5.59000% ~~1000~~994.~~00000000~~25254767 34.~~72666667~~78594518 0.00000000 II-A-3 10,908,000.00 5.70000% ~~1000~~994.~~00000000~~25254767 34.~~80000000~~88012285 0.00000000 II-B-1 2,509,000.00 5.77000% 1000.00000000 34.~~84666800~~96861299 0.00000000 II-B-2 1,518,000.00 5.77000% 1000.00000000 34.~~84666667~~96861001 0.00000000 II-B-3 583,000.00 5.77000% 1000.00000000 34.~~84667238~~96861063 0.00000000 II-B-4 642,000.00 6.07000% 1000.00000000 45.~~04666667~~22694704 0.00000000 II-B-5 584,000.00 7.07000% 1000.00000000 46.~~71333904~~08804795 0.00000000 II-B-6 467,000.00 7.07000% 1000.00000000 46.~~71334047~~08805139 0.00000000 II-B-7 587,520.00 7.07000% 1000.00000000 46.~~71333742~~08804807 0.00000000 I-C-1 4,363,381.17 0.00000% 1000.~~00000000~~03104932 0.00000000 0.00000000 I-C-2 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 II-C 754,595.90 0.00000% ~~1000~~1005.~~00000000~~44947302 0.00000000 0.00000000 I-P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 II-P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 100.00 0.00000% ~~1000~~0.00000000 0.00000000 0.00000000 RX 100.00 0.00000% ~~1000~~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 I-A-1 0.00000000 0.00000000 34.~~62000000~~55626601 0.00000000 ~~974~~959.~~42865746~~15592880 I-A-2 0.00000000 0.00000000 34.~~73333331~~82222223 0.00000000 1000.00000000 I-A-3 0.00000000 0.00000000 34.~~69333340~~77055560 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 34.~~75333333~~84805554 0.00000000 1000.00000000 I-A-5 0.00000000 0.00000000 34.~~73333340~~76162984 0.00000000 ~~987~~979.~~43476142~~93005263 I-B-1 0.00000000 0.00000000 35.~~87333304~~00305580 0.00000000 1000.00000000 I-B-2 0.~~00000000~~58863244 0.00000000 45.~~38000000~~65750000 0.00000000 1000.00000000 I-B-3 01.~~14138981~~66502017 0.00000000 56.~~21333333~~73389072 0.00000000 1000.00000000 I-B-4 01.~~14138792~~66502095 0.00000000 56.~~21333275~~73388966 0.00000000 1000.00000000 II-A-1 0.00000000 0.00000000 34.~~70000000~~75169863 0.00000000 ~~994~~981.~~25254771~~59228399 II-A-2 0.00000000 0.00000000 34.~~72666667~~78594518 0.00000000 ~~994~~981.~~25254767~~59228395 II-A-3 0.00000000 0.00000000 34.~~80000000~~88012285 0.00000000 ~~994~~981.~~25254767~~59228365 II-B-1 0.00000000 0.00000000 34.~~84666800~~96861299 0.00000000 1000.00000000 II-B-2 0.00000000 0.00000000 34.~~84666667~~96861001 0.00000000 1000.00000000 II-B-3 0.00000000 0.00000000 34.~~84667238~~96861063 0.00000000 1000.00000000 II-B-4 0.00000000 0.00000000 45.~~04666667~~22694704 0.00000000 1000.00000000 II-B-5 0.00000000 0.00000000 46.~~71333904~~08804795 0.00000000 1000.00000000 II-B-6 0.00000000 0.00000000 46.~~71334047~~08805139 0.00000000 1000.00000000 II-B-7 0.00000000 0.00000000 46.~~71333742~~08804807 0.00000000 1000.00000000 I-C-1 0.00000000 0.00000000 ~~171~~41.~~71500972~~86580152 0.00000000 1000.03104932 I-C-2 0.00000000 0.00000000 ~~921353~~1549486.~~40000000~~50000000 0.00000000 1000.00000000 II-C 0.00000000 0.00000000 ~~394~~230.~~20550788~~90041968 0.00000000 1005.44947302 I-P 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 II-P 0.00000000 0.00000000 ~~121348~~185730.~~30000000~~40000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RX 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 108,~~891~~143,~~435~~020.9205 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0889,497.0021 Servicer Advances 4866,~~542~~362.2074 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 1218,~~134~~573.8304 Swap/Cap Payments 93171,~~330~~755.7730 Total Deposits 119,~~045~~289,~~443~~208.7234 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 048,542.0020 Total Administration Fees ~~329~~327,~~817~~762.8045 Payment of Interest and Principal 108,~~715~~912,~~625~~903.9269 Total Withdrawals (Pool Distribution Amount) 119,~~045~~289,~~443~~208.7234 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~152~~151,~~370~~146.8098 LPMI Fee* 26,~~659~~486.7233 Master Servicing Fee - Wells Fargo Bank, N.A. 10,~~180~~098.4965 Triad Premium - Triad Insurance Guaranty Corporation 140,~~606~~030.7949 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~329~~327,~~817~~762.8045 *Servicer Payees include: GMAC-RFC; INDYMAC BANK, F.S.B.; NATIONAL CITY ~~MTG~~MORTGAGE CO.; WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A. NOTE: LPMI Payees Include: Amerin, Commonwealth, Gemico, MGIC, PMI, Radian, RMIC, United Guaranty

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Closing Date Deposit Account ~~1,808,737~~0.0700 ~~1,808,737~~0.0700 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Cap Account - ABN AMRO Bank, N.A. 0.00 0.00 0.00 Swap Account - ABN AMRO Bank, N.A. 2,~~256~~376,~~907~~332.7859 2,~~163~~204,577.0129 93171,~~330~~755.7730

Collateral Statement Group Group I Group II Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~634869~~631959 8.~~393675~~396351 Weighted Average Net Rate 6.~~379164~~376369 8.~~017913~~020583 Weighted Average Pass-Through Rate 6.~~086334~~082641 7.~~557171~~558616 Weighted Average Remaining Term ~~357~~356 381 Principal And Interest Constant 32,~~023~~994,~~559~~998.2960 ~~364~~361,~~670~~855.9041 Beginning Loan Count 1,~~789~~775 ~~292~~290 Loans Paid in Full 1411 25 Ending Loan Count 1,~~775~~764 ~~290~~285 Beginning Scheduled Balance ~~543~~538,~~842~~945,~~781~~863.1764 116,~~513~~101,~~804~~401.1770 Ending Scheduled Balance ~~538~~535,~~945~~067,~~863~~407.6461 ~~116~~114,~~101~~720,~~401~~432.7080 Actual Ending Collateral Balance ~~538~~535,~~959~~081,~~162~~708.8659 ~~115~~114,~~745~~364,~~209~~262.5749 Scheduled Principal 16,~~621~~442.1582 0.00 Unscheduled Principal 43,~~880~~862,~~296~~013.3821 ~~862~~1,~~714~~831,470.0725 Negative Amortized Principal 0.00 (450,501.35) Scheduled Interest 32,~~006~~978,~~938~~555.1478 ~~814~~812,~~982~~356.5076 Servicing Fees ~~115~~114,~~886~~791.2104 36,~~484~~355.5994 Master Servicing Fees 8,~~384~~308.2475 1,~~796~~789.2590 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee ~~124~~123,~~327~~610.1584 42,~~939~~905.3698 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 2,~~758~~731,~~340~~845.5415 ~~733~~731,~~762~~304.3094 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 1218,~~134~~573.8304 Prepayment Penalty Paid Count 0 1 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~945194~~944682 Weighted Average Net Rate 6.~~668306~~667792 Weighted Average Pass-Through Rate 6.~~345849~~344245 Weighted Average Remaining Term ~~361~~360 Principal And Interest Constant 3,~~388~~356,~~230~~854.1901 Beginning Loan Count 2,~~081~~065 Loans Paid in Full 16 Ending Loan Count 2,~~065~~049 Beginning Scheduled Balance ~~660~~655,~~356~~047,~~585~~265.34 Ending Scheduled Balance ~~655~~649,~~047~~787,~~265~~840.3441 Actual Ending Collateral Balance ~~654~~649,~~704~~445,~~372~~971.4308 Scheduled Principal 16,~~621~~442.1582 Unscheduled Principal 5,~~743~~693,~~010~~483.4546 Negative Amortized Principal (450,501.35) Scheduled Interest 3,~~821~~790,~~920~~912.6454 Servicing Fees ~~152~~151,~~370~~146.8098 Master Servicing Fees 10,~~180~~098.4965 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee ~~167~~166,~~266~~516.5182 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~492~~463,~~102~~150.8409 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 1218,~~134~~573.8304 Prepayment Penalty Paid Count 1 Special Servicing Fee 0.00

~~Miscellaneous~~Additional Reporting - ~~Deal~~Group Level Miscellaneous Reporting ~~Item~~Group I Overcollateralization Amount 4,363,516.65 Target Overcollateralization Amount 4,363,516.65 Overcollateralization Deficiency Amount 0.00 Overcollateralization Surplus Amount 0.00 Net Rate Cap 5.886427% Rolling 3 Month Delinquency Rate 0.488403% Excess Cash Flow 182,676.45 Group II Overcollateralization Amount 758,708.05 Target Overcollateralization Amount 758,708.05 Overcollateralization Deficiency Amount 0.00 Overcollateralization Surplus Amount 0.00 Net Rate Cap 7.314790% Adjusted Rate Cap 7.314790% Rolling 3 Month Delinquency Rate 0.220695% Net Defererred Interest 0.00 Allocated Net Deferred Interest 0.00 Excess Cash Flow 174,236.51 Trigger Event Reporting Group I Cumulative Realized Loss Percentage Trigger Result N/A Threshold Value ~~Current~~0.000000% Calculated Value 0.000000% Rolling Three Month ~~Certificate~~Delinquency ~~LIBOR~~Rate 5Trigger Result Pass Threshold Value 2.~~3200~~140786% Calculated Value 0.488403% Trigger Event Trigger Result Pass Group II Cumulative Realized Loss Percentage Trigger Result N/A Threshold Value 0.000000% Calculated Value 0.000000% Rolling Three Month Delinquency Rate Trigger Result Pass Threshold Value 2.667120% Calculated Value 0.220695% Trigger Event Trigger Result Pass

~~Additional~~Delinquency ~~Reporting~~Status - ~~Group~~MBA ~~Level~~Delinquency ~~Miscellaneous~~Calculation ~~Reporting~~Method ~~Group~~DELINQUENT IBANKRUPTCY ~~Overcollateralization~~FORECLOSURE ~~Amount~~REO 4Total 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 30 0 0 0 30 9,~~363~~019,~~516~~872.65 ~~Target~~0.00 ~~Overcollateralization~~0.00 ~~Amount~~0.00 49,~~363~~019,~~516~~872.65 ~~Overcollateralization~~60 ~~Deficiency~~Days ~~Amount~~5 0 0 0 5 2,557,369.72 0.00 ~~Overcollateralization~~0.00 ~~Surplus~~0.00 ~~Amount~~2,557,369.72 90 Days 3 0 0 0 3 1,234,799.99 0.00 ~~Net~~0.00 ~~Rate~~0.00 ~~Cap 7~~1,234,799.~~607918%~~99 ~~Rolling~~120 3Days ~~Month~~0 ~~Delinquency~~0 ~~Rate~~0 0 0 0.~~361613%~~00 ~~Excess~~0.00 ~~Cash~~0.00 ~~Flow~~0.00 ~~749,358~~0.0400 ~~Group~~150 IIDays ~~Overcollateralization~~0 ~~Amount~~0 ~~758,708~~0 0 0 0.0500 ~~Target~~0.00 ~~Overcollateralization~~0.00 ~~Amount~~0.00 ~~758,708~~0.0500 ~~Overcollateralization~~180+ ~~Deficiency~~Days ~~Amount~~0 0 0 0 0 0.00 ~~Overcollateralization~~0.00 ~~Surplus~~0.00 ~~Amount~~0.00 0.00 ~~Net~~Totals ~~Rate~~38 ~~Cap~~0 90 0 38 12,812,042.~~447745%~~36 ~~Adjusted~~0.00 ~~Rate~~0.00 ~~Cap~~0.00 912,812,042.~~447745%~~36 ~~Rolling~~No. 3of ~~Month~~Loans ~~Delinquency~~No. ~~Rate~~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% ~~Deferred~~0.000000% ~~Interest~~0.000000% ~~450,311~~0.60000000% ~~Net~~0.000000% ~~Defererred~~0.000000% ~~Interest~~0.000000% 0.00000000% ~~Allocated~~30 ~~Net~~Days ~~Deferred~~1.464129% ~~Interest~~0.000000% 0.00000000% ~~Excess~~0.000000% ~~Cash~~1.464129% ~~Flow~~1.388857% ~~297,565~~0.86000000% ~~Trigger~~0.000000% ~~Event~~0.000000% ~~Reporting~~1.388857% ~~Group~~60 IDays ~~Cumulative~~0.244021% ~~Realized~~0.000000% ~~Loss~~0.000000% ~~Percentage~~0.000000% ~~Trigger~~0.244021% ~~Result~~0.393777% ~~N/A~~0.000000% ~~Threshold~~0.000000% ~~Value~~0.000000% 0.393777% 90 Days 0.146413% 0.000000% ~~Calculated~~0.000000% ~~Value~~0.000000% 0.146413% 0.190131% 0.000000% ~~Rolling~~0.000000% ~~Three~~0.000000% ~~Month~~0.190131% ~~Delinquency~~120 ~~Rate~~Days ~~Trigger~~0.000000% ~~Result~~0.000000% ~~Pass~~0.000000% ~~Threshold~~0.000000% ~~Value~~0.000000% 20.~~125380~~000000% ~~Calculated~~0.000000% ~~Value~~0.000000% 0.~~361613~~000000% ~~Trigger~~0.000000% ~~Event~~150 ~~Trigger~~Days ~~Result~~0.000000% ~~Pass~~0.000000% ~~Group~~0.000000% II0.000000% ~~Cumulative~~0.000000% ~~Realized~~0.000000% ~~Loss~~0.000000% ~~Percentage~~0.000000% ~~Trigger~~0.000000% ~~Result~~0.000000% ~~N/A~~180+ ~~Threshold~~Days ~~Value~~0.000000% 0.000000% ~~Calculated~~0.000000% ~~Value~~0.000000% 0.000000% ~~Rolling~~0.000000% ~~Three~~0.000000% ~~Month~~0.000000% ~~Delinquency~~0.000000% ~~Rate~~0.000000% ~~Trigger~~Totals ~~Result~~1.854563% ~~Pass~~0.000000% ~~Threshold~~0.000000% ~~Value~~0.000000% 21.~~635396~~854563% ~~Calculated~~1.972765% ~~Value~~0.000000% 0.000000% ~~Trigger~~0.000000% ~~Event~~1.972765% ~~Trigger~~Please ~~Result~~refer ~~Pass~~to CTSLink.com for a list of delinquency code descriptions.

~~Delinquency~~Current ~~Status~~Period -Class ~~MBA~~A ~~Delinquency~~Insufficient ~~Calculation~~Funds ~~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~~Principal ~~0.00~~Balance ~~0.00~~of 30Contaminated ~~Days~~Properties 25 0 ~~0 0 25 8,175,211~~.~~53 0.~~00 ~~0.00~~Periodic ~~0.00~~Advance 866,~~175,211~~362.53 60 Days 4 1 0 0 5 1,760,099.99 188,800.00 0.00 0.00 1,948,899.99 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 29 1 0 0 30 9,935,311.52 188,800.00 0.00 0.00 10,124,111.52 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 1.210654% 0.000000% 0.000000% 0.000000% 1.210654% 1.248687% 0.000000% 0.000000% 0.000000% 1.248687% 60 Days 0.193705% 0.048426% 0.000000% 0.000000% 0.242131% 0.268839% 0.028837% 0.000000% 0.000000% 0.297676% 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 1.404358% 0.048426% 0.000000% 0.000000% 1.452785% 1.517526% 0.028837% 0.000000% 0.000000% 1.546364% Please refer to CTSLink.com for a list of delinquency code descriptions.74

~~Current~~Delinquency ~~Period~~Status ~~Class~~By AGroup ~~Insufficient~~DELINQUENT ~~Funds~~BANKRUPTCY FORECLOSURE REO Total Group I - 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 ~~Principal~~0.00 ~~Balance~~0.00 0.00 30 Days 26 0 0 0 26 7,124,772.28 0.00 0.00 0.00 7,124,772.28 60 Days 4 0 0 0 4 2,056,896.56 0.00 0.00 0.00 2,056,896.56 90 Days 3 0 0 0 3 1,234,799.99 0.00 0.00 0.00 1,234,799.99 120 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 33 0 0 0 33 10,416,468.83 0.00 0.00 0.00 10,416,468.83 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.473923% 0.000000% 0.000000% 0.000000% 1.473923% 1.331530% 0.000000% 0.000000% 0.000000% 1.331530% 60 Days 0.226757% 0.000000% 0.000000% 0.000000% 0.226757% 0.384408% 0.000000% 0.000000% 0.000000% 0.384408% 90 Days 0.170068% 0.000000% 0.000000% 0.000000% 0.170068% 0.230768% 0.000000% 0.000000% 0.000000% 0.230768% 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 1.870748% 0.000000% 0.000000% 0.000000% 1.870748% 1.946706% 0.000000% 0.000000% 0.000000% 1.946706% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II - MBA No. of ~~Contaminated~~Loans ~~Properties~~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 ~~Periodic~~0.00 ~~Advance~~0.00 480.00 30 Days 4 0 0 0 4 1,~~542~~895,100.2037 0.00 0.00 0.00 1,895,100.37 60 Days 1 0 0 0 1 500,473.16 0.00 0.00 0.00 500,473.16 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 5 0 0 0 5 2,395,573.53 0.00 0.00 0.00 2,395,573.53 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.403509% 0.000000% 0.000000% 0.000000% 1.403509% 1.657074% 0.000000% 0.000000% 0.000000% 1.657074% 60 Days 0.350877% 0.000000% 0.000000% 0.000000% 0.350877% 0.437613% 0.000000% 0.000000% 0.000000% 0.437613% 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 1.754386% 0.000000% 0.000000% 0.000000% 1.754386% 2.094687% 0.000000% 0.000000% 0.000000% 2.094687% Please refer to CTSLink.com for a list of delinquency code descriptions.

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I - 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 19 0 0 0 19 5,283,418.24 0.00 0.00 0.00 5,283,418.24 60 Days 4 1 0 0 5 1,760,099.99 188,800.00 0.00 0.00 1,948,899.99 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 23 1 0 0 24 7,043,518.23 188,800.00 0.00 0.00 7,232,318.23 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.070423% 0.000000% 0.000000% 0.000000% 1.070423% 0.980300% 0.000000% 0.000000% 0.000000% 0.980300% 60 Days 0.225352% 0.056338% 0.000000% 0.000000% 0.281690% 0.326574% 0.035030% 0.000000% 0.000000% 0.361604% 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 1.295775% 0.056338% 0.000000% 0.000000% 1.352113% 1.306874% 0.035030% 0.000000% 0.000000% 1.341905% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II - 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 6 0 0 0 6 2,891,793.29 0.00 0.00 0.00 2,891,793.29 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 6 0 0 0 6 2,891,793.29 0.00 0.00 0.00 2,891,793.29 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.068966% 0.000000% 0.000000% 0.000000% 2.068966% 2.498413% 0.000000% 0.000000% 0.000000% 2.498413% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 2.068966% 0.000000% 0.000000% 0.000000% 2.068966% 2.498413% 0.000000% 0.000000% 0.000000% 2.498413% Please refer to CTSLink.com for a list of delinquency code descriptions.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jun~~Jul-06 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 10 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~188,800~~0.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~188,800~~0.00 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~029% ~~May~~Jun-07 0.~~029~~000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jun~~Jul-06 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-06 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-06 0.000% ~~Sep~~Oct-06 0.000% Current Bankruptcy Total ~~Oct~~Nov-06 0.000% Loans in Bankruptcy 10 ~~Nov~~Dec-06 0.000% Original Principal Balance ~~188,800~~0.00 ~~Dec~~Jan-0607 0.000% Current Actual Balance ~~188,800~~0.00 ~~Jan~~Feb-07 0.000% ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% ~~Apr~~May-07 0.~~000~~035% ~~May~~Jun-07 0.~~035~~000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II - No Bankruptcy Information to report this period.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance ~~Group~~No IBankruptcy ~~0240520662~~Loans ~~May-2007~~this ~~01-Sep-2006 FL 80.00 188,800.00~~Period

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest ~~Group~~No IBankruptcy ~~0240520662~~Loans ~~188,800.00~~this ~~01-Feb-2007 2 8.375% 1,258.67~~Period

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 Group I 1411 43,~~407~~568,~~550~~679.00 43,~~402~~567,~~497~~750.2714 0 0.00 0.00 Group II 23 ~~815~~890,~~800~~550.00 ~~826~~906,~~655~~987.1345 02 0864,000.00 0883,332.0028 Total 1614 54,~~223~~459,~~350~~229.00 54,~~229~~474,~~152~~737.4059 02 0864,000.00 0883,332.0028

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 Group I 0 0.00 0.00 0 0.00 0.00 ~~478~~294,~~071~~263.7307 Group II 0 0.00 0.00 0 0.00 0.00 33,~~225~~605.5509 Total 0 0.00 0.00 0 0.00 0.00 ~~511~~327,~~297~~868.2816

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I ~~0240550603~~0240550635 IDCO 6580.00 01-~~Sep~~Nov-2006 ~~100~~204,~~750~~754.00 ~~100~~204,~~750~~687.0088 Group I ~~0240550644~~0240550647 CA 7580.00 01-~~Dec~~Nov-2006 ~~307~~260,~~500~~000.00 ~~307~~260,~~500~~000.00 Group I ~~0240550680~~0240550703 CA 5877.0078 01-~~Sep~~Nov-2006 ~~310~~343,000.00 ~~307~~342,~~601~~929.6293 Group I ~~0240550720~~0240631523 WAGA 7080.00 01-~~Nov~~Feb-~~2006~~2007 ~~588~~188,000.00 ~~588~~187,~~000~~999.0045 Group I ~~0240631443~~0240631583 GA 8952.9938 01-~~Dec~~Jan-~~2006~~2007 64602,~~700~~400.00 64602,~~700~~045.0035 Group I ~~0240631461~~0240631765 FL 79.98 01-~~Dec~~Jan-~~2006~~2007 ~~387~~235,~~400~~650.00 ~~387~~235,~~400~~212.0053 Group I ~~0240631770~~0240631905 GAFL 80.00 01-~~Jan~~Nov-~~2007~~2006 ~~109~~495,~~600~~200.00 ~~109~~495,~~600~~200.00 Group I ~~0240631774~~0240632133 FL 7179.6598 01-Jan-2007 ~~609~~207,~~050~~950.00 ~~609~~207,~~050~~950.00 Group I ~~0240631841~~0240692225 GACA ~~100~~79.0099 01-~~Nov~~Apr-~~2006~~2007 ~~136~~439,~~000~~725.00 ~~135~~439,~~997~~725.9900 Group I ~~0240631990~~0240692233 GAOR 80.00 01-~~Nov~~Apr-~~2006~~2007 ~~235~~264,~~200~~000.00 ~~234~~264,~~663~~000.8500 Group I ~~0240632092~~0240692465 FLRI ~~100~~80.00 01-~~Dec~~Apr-~~2006~~2007 ~~354~~328,000.00 ~~354~~328,000.00 Group III ~~0240632404~~0240533220 NC 7980.4600 01-~~Jun~~Nov-2006 ~~290~~100,~~000~~800.00 ~~287~~103,~~611~~569.1969 Group III ~~0240632418~~0240533937 NCCA 9980.9900 01-Nov-2006 ~~280~~504,~~350~~000.00 ~~280~~519,~~350~~405.0021 Group III ~~0240691996~~0240550765 CANM 6175.0600 01-~~Apr~~Nov-~~2007~~2006 ~~635~~243,~~000~~750.00 ~~635~~250,~~000~~061.0098 Group II ~~0240550880~~0240550928 CAAZ 7480.3600 01-~~Jan~~Dec-~~2007~~2006 ~~435~~360,000.00 ~~442~~367,~~678~~875.1232 Group II ~~0240550886~~0240550944 CA 8079.0014 01-~~Jan~~Dec-~~2007~~2006 ~~380~~546,~~800~~000.00 ~~386~~556,~~810~~952.4096

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I ~~0240550603~~0240550635 Loan Paid in Full 0 7.~~500~~750% 360 87 Group I ~~0240550644~~0240550647 Loan Paid in Full 0 76.~~500~~875% 360 57 Group I ~~0240550680~~0240550703 Loan Paid in Full 0 6.875% 360 87 Group I ~~0240550720~~0240631523 Loan Paid in Full 0(1) 78.~~000~~125% 360 64 Group I ~~0240631443~~0240631583 Loan Paid in Full 0 86.000% 360 5 Group I ~~0240631461~~0240631765 Loan Paid in Full 0 86.~~250~~125% 360 5 Group I ~~0240631770~~0240631905 Loan Paid in Full 0 7.~~250~~125% 360 47 Group I ~~0240631774~~0240632133 Loan Paid in Full 0 65.~~375~~875% 360 45 Group I ~~0240631841~~0240692225 Loan Paid in Full 0 67.~~875~~500% 360 62 Group I ~~0240631990~~0240692233 Loan Paid in Full 0 76.500% 360 62 Group I ~~0240632092~~0240692465 Loan Paid in Full 0 7.~~000~~250% 360 52 Group III ~~0240632404~~0240533220 Loan Paid in Full 0 69.~~750~~000% 360 117 Group III ~~0240632418~~0240533937 ~~Loan~~Repurchase ~~Paid~~(1) ~~in Full 0 6~~8.~~875~~750% ~~360~~480 67 Group III ~~0240691996~~0240550765 Loan Paid in Full 0 68.~~500~~750% 360 17 Group II ~~0240550880~~0240550928 ~~Loan~~Repurchase ~~Paid~~1 ~~in Full 0~~ 8.~~375~~750% 360 46 Group II ~~0240550886~~0240550944 Loan Paid in Full 0 8.~~000~~375% 360 46

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group I 0 0.00 0.00 0.00 Group II 1 ~~385,~~554,836.2681 1218,~~134~~573.8304 0.00 Total 1 ~~385,~~554,836.2681 1218,~~134~~573.8304 0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period Paid In Prepayment Prepayment Loan Full Prior Penalty Penalty Group Number Date Balance Amount Waived Group II ~~0240550886~~0240550944 0405/2002/2007 ~~385,~~554,836.2681 1218,~~134~~573.8304 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.869% Current Month 9.~~945~~939% Current Month 1,~~403~~095.~~590~~157% 3 Month Average 0.000% 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. ~~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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 9.945% N/A May-2007 1,403.590% N/A Jun-2007 9.939% N/A Jun-2007 1,095.157% 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. Group I SMM CPR PSA Current Month 0.~~897~~717% Current Month 108.~~253~~268% Current Month 1,~~640~~003.~~627~~244% 3 Month Average 0.000% 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. ~~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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 10.253% N/A May-2007 1,640.627% N/A Jun-2007 8.268% N/A Jun-2007 1,003.244% 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. Group II SMM CPR PSA Current Month 01.~~738~~571% Current Month 817.~~501~~309% Current Month ~~775~~1,334.~~168~~959% 3 Month Average 0.000% 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. ~~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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 8.501% N/A May-2007 775.168% N/A Jun-2007 17.309% N/A Jun-2007 1,334.959% 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))

Breaches Current Loan Scheduled Current Current Number Balance Rate Payment No0240533937 ~~Breaches~~516,970.45 ~~this~~8.750% ~~Period~~1,334.82 0240550928 366,361.83 8.750% 1,157.90 Loans reported as breaches were repurchased due to a breach of the representations and warrants of the governing transaction document(s).

Interest Rate Stratification Summary Group I Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 2 975,~~223~~215.8029 0.~~149~~150 2 975,~~223~~215.8029 0.~~181~~182 5.250 5.499 9 3,775,~~553~~138.3738 0.~~576~~581 9 3,775,~~553~~138.3738 0.~~701~~706 5.500 5.749 25 9,499,~~445~~306.9343 1.~~450~~462 25 9,499,~~445~~306.9343 1.~~763~~775 5.750 5.999 ~~114~~113 42,~~859~~448,~~427~~817.2603 6.~~543~~533 ~~114~~113 42,~~859~~448,~~427~~817.2603 7.~~952~~933 6.000 6.249 ~~141~~139 5453,~~498~~643,~~531~~520.3180 8.~~320~~256 ~~141~~139 5453,~~498~~643,~~531~~520.3180 10.~~112~~026 6.250 6.499 252 96,~~647~~605,~~117~~522.3376 14.~~754~~867 252 96,~~647~~605,~~117~~522.3376 1718.~~933~~055 6.500 6.749 ~~305~~304 98,~~976~~700,~~359~~260.0741 15.~~110~~190 ~~305~~304 98,~~976~~700,~~359~~260.0741 18.~~365~~446 6.750 6.999 ~~315~~313 91,~~911~~295,~~541~~126.6897 14.~~031~~050 ~~315~~313 91,~~911~~295,~~541~~126.6897 17.~~054~~062 7.000 7.249 ~~214~~213 55,~~698~~197,~~234~~319.5003 8.~~503~~495 ~~214~~213 55,~~698~~197,~~234~~319.5003 10.~~335~~316 7.250 7.499 ~~187~~186 40,~~505~~168,~~839~~973.1162 6.~~184~~182 ~~184~~183 39,~~845~~507,~~911~~205.3386 7.~~393~~384 7.500 7.749 ~~102~~101 24,~~482~~052,~~525~~270.2818 3.~~738~~702 9190 20,~~510~~068,~~361~~487.3094 3.~~806~~751 7.750 7.999 8685 2524,~~137~~972,~~975~~341.4513 3.~~838~~843 5554 10,~~842~~637,~~342~~073.5908 21.~~012~~988 8.000 8.249 6260 20,~~423~~006,~~648~~006.2040 3.~~118~~079 2928 5,~~342~~152,~~240~~133.5337 0.~~991~~963 8.250 8.499 74 23,~~435~~215,~~997~~779.5499 3.~~578~~573 31 6,~~183~~182,~~519~~572.5184 1.~~147~~155 8.500 8.749 102 38,~~117~~257,~~463~~263.9176 5.~~819~~888 6 767,~~535~~471.5816 0.~~142~~143 8.750 8.999 5451 2120,~~989~~942,~~093~~107.6807 3.~~357~~223 2 612,~~518~~236.5526 0.114 9.000 9.249 2120 6,~~113~~032,~~287~~871.9216 0.~~933~~928 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 >= 9.500 0 0.00 0.000 0 0.00 0.000 Total 2,~~065~~049 ~~655~~649,~~047~~787,~~265~~840.3441 100.000 1,~~775~~764 ~~538~~535,~~945~~067,~~863~~407.6461 100.000

Interest Rate Stratification (continued) Group II Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 0 0.00 0.000 5.500 5.749 0 0.00 0.000 5.750 5.999 0 0.00 0.000 6.000 6.249 0 0.00 0.000 6.250 6.499 0 0.00 0.000 6.500 6.749 0 0.00 0.000 6.750 6.999 0 0.00 0.000 7.000 7.249 0 0.00 0.000 7.250 7.499 3 ~~659~~661,~~927~~767.7876 0.~~568~~577 7.500 7.749 11 3,~~972~~983,~~163~~782.9824 3.~~421~~473 7.750 7.999 31 14,~~295~~335,~~632~~268.8605 12.~~313~~496 8.000 8.249 3332 1514,~~081~~853,~~407~~873.6703 12.~~990~~948 8.250 8.499 43 17,~~252~~033,~~478~~207.0315 14.~~860~~848 8.500 8.749 96 37,~~349~~489,~~928~~792.3360 32.~~170~~679 8.750 8.999 5249 2120,~~376~~329,~~575~~870.1381 1817.~~412~~721 9.000 9.249 2120 6,~~113~~032,~~287~~871.9216 5.~~265~~259 9.250 9.499 0 0.00 0.000 >= 9.500 0 0.00 0.000 Total ~~290~~285 ~~116~~114,~~101~~720,~~401~~432.7080 100.000

Filing Compare · Luminent Mortgage Trust 2007-2