10-D 1 stm07002_10d-200710.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: September 26, 2007 to October 25, 2007 Commission File Number of issuing entity: 333-130373-26 STARM Mortgage Loan Trust 2007-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130373 Mortgage Asset Securitization Transactions, Inc. (Exact name of depositor as specified in its charter) UBS Real Estate Securities Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199343 54-2199344 54-2199345 (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)) 1-A-1 _____ _____ __X___ ____________ 1-A-2 _____ _____ __X___ ____________ 2-A-1 _____ _____ __X___ ____________ 2-A-2 _____ _____ __X___ ____________ 3-A-1 _____ _____ __X___ ____________ 3-A-2 _____ _____ __X___ ____________ 3-A-3 _____ _____ __X___ ____________ 3-A-4 _____ _____ __X___ ____________ 4-A-1 _____ _____ __X___ ____________ 4-A-2 _____ _____ __X___ ____________ 5-A-1 _____ _____ __X___ ____________ 5-A-2 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ A-LR _____ _____ __X___ ____________ A-UR _____ _____ __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 October 25, 2007 a distribution was made to holders of STARM Mortgage Loan 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 STARM Mortgage Loan Trust 2007-2, relating to the October 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. STARM Mortgage Loan Trust 2007-2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: November 05, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of STARM Mortgage Loan Trust 2007-2, relating to the October 25, 2007 distribution. EX-99.1 STARM Mortgage Loan Trust Mortgage-Backed Pass-Through Certificate Distribution Date: 10/25/2007 STARM Mortgage Loan Trust Mortgage-Backed Pass-Through Certificate Series 2007-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1-A-1 78473TAA8 0509/3128/2007 5.~~73281~~72206% ~~105~~101,~~680~~285,~~204~~700.4157 ~~504~~482,~~870~~969.5808 1-A-2 78473TAB6 0509/3128/2007 5.~~73281~~72206% 4,~~909~~705,~~872~~705.5917 2322,~~456~~438.1561 2-A-1 78473TAC4 0509/3128/2007 5.~~68998~~68676% ~~149~~146,~~099~~059,~~389~~702.0424 ~~706~~692,~~976~~171.9059 2-A-2 78473TAD2 0509/3128/2007 5.~~68998~~68676% 6,~~925~~784,~~742~~547.78 32,~~839~~151.4472 3-A-1 78473TAE0 0509/3128/2007 5.~~60005~~58923% 7473,~~929~~326,~~123~~418.6195 ~~349~~341,~~672~~531.1860 3-A-2 78473TAF7 0509/3128/2007 0.13060% 0.00 87,~~154~~980.7936 3-A-3 78473TAG5 0509/3128/2007 5.~~73065~~71983% ~~133~~131,~~865~~002,~~375~~047.0804 ~~639~~624,~~279~~424.3409 3-A-4 78473TAH3 0509/3128/2007 5.~~73065~~71983% 9,~~698~~491,~~825~~371.7667 4645,~~317~~240.1283 4-A-1 78473TAJ9 0509/3128/2007 5.~~74767~~74456% 6563,~~261~~672,~~479~~469.1996 ~~312~~304,~~584~~808.6469 4-A-2 78473TAK6 0509/3128/2007 5.~~74767~~74456% 32,~~032~~958,~~492~~656.7253 14,~~524~~163.8149 5-A-1 78473TAL4 0509/3128/2007 5.~~91638~~91513% ~~132~~131,~~739~~197,~~948~~861.2753 ~~654~~646,~~449~~710.8480 5-A-2 78473TAM2 0509/3128/2007 5.~~91638~~91513% 6,~~166~~094,~~630~~990.5361 30,~~403~~043.4391 B-1 78473TAQ3 0509/3128/2007 5.~~76107~~75474% 14,~~634~~610,~~244~~473.9040 70,~~257~~066.4927 B-2 78473TAR1 0509/3128/2007 5.~~76107~~75474% 5,~~487~~479,~~966~~052.8230 26,~~347~~275.1645 B-3 78473TAS9 0509/3128/2007 5.~~76107~~75474% 4,~~389~~382,~~173~~044.6801 21,~~071~~014.9761 B-4 78473TAT7 0509/3128/2007 5.~~76107~~75474% 2,~~561~~557,~~517~~356.7689 12,~~297~~264.5811 B-5 78473TAU4 0509/3128/2007 5.~~76107~~75474% 2,~~194~~191,~~586~~022.8401 10,~~535~~507.9831 B-6 78473TAV2 0509/3128/2007 5.~~76107~~75474% 1,~~829~~826,~~430~~459.9527 8,~~782~~759.9100 A-LR 78473TAN0 0509/3128/2007 5.~~72759~~72113% 0.00 0.00 A-UR 78473TAP5 0509/3128/2007 5.~~72759~~72113% 0.00 0.00 Totals ~~723~~707,~~406~~625,~~004~~879.93 3,~~472~~393,~~822~~521.3152

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 1730,~~801,798~~440.0978 0.00 ~~103~~100,~~878~~555,~~406~~259.3279 21,~~306~~213,~~668~~409.6786 0.00 1-A-2 8333,~~711~~936.0307 0.00 4,~~826~~671,~~161~~769.5510 ~~107~~56,~~167~~374.1868 0.00 2-A-1 1622,~~137,576~~266.2021 0.00 ~~147~~145,~~961~~437,~~812~~436.8403 1,~~844~~314,~~553~~437.1080 0.00 2-A-2 5228,~~841~~904.0058 0.00 6,~~872~~755,~~901~~643.7920 8561,~~680~~056.4430 0.00 3-A-1 ~~312~~261,~~720~~230.7110 0.00 7473,~~616~~065,~~402~~188.9085 ~~662~~602,~~392~~761.8970 0.00 3-A-2 0.00 0.00 0.00 87,~~154~~980.7936 0.00 3-A-3 ~~558~~466,~~694~~703.3125 0.00 ~~133~~130,~~306~~535,~~680~~343.7779 1,~~197~~091,~~973~~127.6534 0.00 3-A-4 4033,~~478~~813.5762 0.00 9,~~658~~457,~~347~~558.1904 8679,~~795~~054.6945 0.00 4-A-1 11581,~~192~~389.2596 0.00 6563,~~250~~091,~~286~~080.9400 ~~323~~886,~~776~~198.8965 0.00 4-A-2 ~~520~~27,015.0734 0.00 32,~~031~~931,~~972~~641.6519 1541,~~044~~178.8883 0.00 5-A-1 ~~714~~41,~~252~~079.4749 0.00 ~~132~~131,~~025~~156,~~695~~782.8004 1687,~~368,702~~790.3129 0.00 5-A-2 331,~~181~~908.6541 0.00 6,~~133~~093,~~448~~082.8821 6331,~~585~~952.0832 0.00 B-1 1,~~396~~456.6524 0.00 14,~~632~~609,~~848~~017.2516 71,~~654~~522.1451 0.00 B-2 ~~523~~546.7610 0.00 5,~~487~~478,~~443~~506.0620 26,~~870~~821.9255 0.00 B-3 ~~418~~436.8976 0.00 4,~~388~~381,~~754~~607.7925 21,~~490~~451.8637 0.00 B-4 ~~244~~254.4689 0.00 2,~~561~~557,~~273~~102.3000 12,~~542~~519.0400 0.00 B-5 ~~209~~218.4438 0.00 2,~~194~~190,~~377~~803.3963 10,~~745~~725.4269 0.00 B-6 ~~174~~182.6004 0.00 1,~~829~~826,~~256~~277.3623 8,~~957~~941.5104 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 Totals 42,~~749~~831,~~934~~782.1522 0.00 ~~718~~704,~~656~~794,~~070~~097.7871 86,~~222~~225,~~756~~303.4674 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 1-A-1 107,209,000.00 ~~105~~101,~~680~~285,~~204~~700.4157 45,~~967~~065.6255 1725,~~796,830~~375.4723 0.00 1-A-2 4,980,900.00 4,~~909~~705,~~872~~705.5917 ~~230~~235.7934 8333,~~480~~700.2473 0.00 2-A-1 152,205,000.00 ~~149~~146,~~099~~059,~~389~~702.0424 1617,~~788~~231.7644 1605,~~120,787~~034.4478 0.00 2-A-2 7,070,000.00 6,~~925~~784,~~742~~547.78 ~~779~~800.8541 5228,~~061~~104.1517 0.00 3-A-1 75,000,000.00 7473,~~929~~326,~~123~~418.6195 6,~~517~~656.2531 ~~306~~254,~~203~~573.4679 0.00 3-A-2 0.00 0.00 0.00 0.00 0.00 3-A-3 133,992,000.00 ~~133~~131,~~865~~002,~~375~~047.0804 11,~~643~~891.4690 ~~547~~454,~~050~~811.8535 0.00 3-A-4 9,708,000.00 9,~~698~~491,~~825~~371.7667 ~~843~~861.59 3932,~~634~~952.9803 0.00 4-A-1 65,380,000.00 6563,~~261~~672,~~479~~469.1996 45,~~883~~011.5766 6576,~~308~~378.6830 0.00 4-A-2 3,038,000.00 32,~~032~~958,~~492~~656.7253 ~~226~~232.9288 ~~293~~26,782.1446 0.00 5-A-1 135,783,000.00 ~~132~~131,~~739~~197,~~948~~861.2753 18,~~237~~639.1154 ~~696~~22,~~015~~439.3795 0.00 5-A-2 6,308,000.00 6,~~166~~094,~~630~~990.5361 ~~847~~865.2393 321,~~334~~042.4248 0.00 B-1 14,637,000.00 14,~~634~~610,~~244~~473.9040 1,~~396~~456.6524 0.00 0.00 B-2 5,489,000.00 5,~~487~~479,~~966~~052.8230 ~~523~~546.7610 0.00 0.00 B-3 4,390,000.00 4,~~389~~382,~~173~~044.6801 ~~418~~436.8976 0.00 0.00 B-4 2,562,000.00 2,~~561~~557,~~517~~356.7689 ~~244~~254.4689 0.00 0.00 B-5 2,195,000.00 2,~~194~~191,~~586~~022.8401 ~~209~~218.4438 0.00 0.00 B-6 1,829,775.37 1,~~829~~826,~~430~~459.9527 ~~174~~182.6004 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 Totals 731,776,775.37 ~~723~~707,~~406~~625,~~004~~879.93 6870,~~933~~586.9596 42,~~681~~761,~~000~~195.2027 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00 1730,~~801,798~~440.0978 ~~103~~100,~~878~~555,~~406~~259.3279 0.~~96893364~~93793674 1730,~~801,798~~440.0978 1-A-2 0.00 8333,~~711~~936.0307 4,~~826~~671,~~161~~769.5510 0.~~96893364~~93793674 8333,~~711~~936.0307 2-A-1 0.00 1622,~~137,576~~266.2021 ~~147~~145,~~961~~437,~~812~~436.8403 0.~~97212189~~95553652 1622,~~137,576~~266.2021 2-A-2 0.00 5228,~~841~~904.0058 6,~~872~~755,~~901~~643.7920 0.~~97212189~~95553652 5228,~~841~~904.0058 3-A-1 0.00 ~~312~~261,~~720~~230.7110 7473,~~616~~065,~~402~~188.9085 0.~~99488537~~97420252 ~~312~~261,~~720~~230.7110 3-A-2 0.00 0.00 0.00 0.00000000 0.00 3-A-3 0.00 ~~558~~466,~~694~~703.3125 ~~133~~130,~~306~~535,~~680~~343.7779 0.~~99488537~~97420252 ~~558~~466,~~694~~703.3125 3-A-4 0.00 4033,~~478~~813.5762 9,~~658~~457,~~347~~558.1904 0.~~99488537~~97420252 4033,~~478~~813.5762 4-A-1 0.00 11581,~~192~~389.2596 6563,~~250~~091,~~286~~080.9400 0.~~99801601~~96499052 11581,~~192~~389.2596 4-A-2 0.00 ~~520~~27,015.0734 32,~~031~~931,~~972~~641.6519 0.~~99801601~~96499052 ~~520~~27,015.0734 5-A-1 0.00 ~~714~~41,~~252~~079.4749 ~~132~~131,~~025~~156,~~695~~782.8004 0.~~97232861~~96592933 ~~714~~41,~~252~~079.4749 5-A-2 0.00 331,~~181~~908.6541 6,~~133~~093,~~448~~082.8821 0.~~97232861~~96592933 331,~~181~~908.6541 B-1 0.00 1,~~396~~456.6524 14,~~632~~609,~~848~~017.2516 0.~~99971635~~99808821 1,~~396~~456.6524 B-2 0.00 ~~523~~546.7610 5,~~487~~478,~~443~~506.0620 0.~~99971635~~99808821 ~~523~~546.7610 B-3 0.00 ~~418~~436.8976 4,~~388~~381,~~754~~607.7925 0.~~99971635~~99808821 ~~418~~436.8976 B-4 0.00 ~~244~~254.4689 2,~~561~~557,~~273~~102.3000 0.~~99971635~~99808821 ~~244~~254.4689 B-5 0.00 ~~209~~218.4438 2,~~194~~190,~~377~~803.3963 0.~~99971635~~99808821 ~~209~~218.4438 B-6 0.00 ~~174~~182.6004 1,~~829~~826,~~256~~277.3623 0.~~99971635~~99808821 ~~174~~182.6004 A-LR 0.00 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 42,~~749~~831,~~934~~782.1522 ~~718~~704,~~656~~794,~~070~~097.7871 0.~~98207007~~96312717 42,~~749~~831,~~934~~782.1522

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 107,209,000.00 ~~985~~944.~~74004431~~74997967 0.~~04633585~~04724930 166.~~76007117~~76599194 0.00000000 1-A-2 4,980,900.00 ~~985~~944.~~74004497~~74997892 0.~~04633500~~04724849 166.~~76007147~~76599209 0.00000000 2-A-1 152,205,000.00 ~~979~~959.~~59586768~~62486278 0.~~11030360~~11321205 73.~~36367031~~97513078 0.00000000 2-A-2 7,070,000.00 ~~979~~959.~~59586704~~62486280 0.~~11030410~~11321216 73.~~36367044~~97513013 0.00000000 3-A-1 75,000,000.00 ~~999~~977.~~05498147~~68558600 0.~~08689667~~08875080 43.~~08271280~~39431720 0.00000000 3-A-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-3 133,992,000.00 ~~999~~977.~~05498149~~68558601 0.~~08689668~~08875082 43.~~08271277~~39431720 0.00000000 3-A-4 9,708,000.00 ~~999~~977.~~05498146~~68558611 0.~~08689637~~08875052 43.~~08271323~~39431706 0.00000000 4-A-1 65,380,000.00 ~~998~~973.~~18720083~~88299113 0.~~07469517~~07665433 08.~~09649251~~81581982 0.00000000 4-A-2 3,038,000.00 ~~998~~973.~~18720211~~88299210 0.~~07469388~~07665569 08.~~09649111~~81581962 0.00000000 5-A-1 135,783,000.00 ~~977~~966.~~58886068~~23186651 0.~~13431070~~13727447 50.~~12593896~~16526332 0.00000000 5-A-2 6,308,000.00 ~~977~~966.~~58886018~~23186588 0.~~13431040~~13727489 50.~~12593849~~16526316 0.00000000 B-1 14,637,000.00 ~~999~~998.~~81177154~~18770240 0.~~09541914~~09949033 0.00000000 0.00000000 B-2 5,489,000.00 ~~999~~998.~~81177264~~18770268 0.~~09541993~~09948989 0.00000000 0.00000000 B-3 4,390,000.00 ~~999~~998.~~81177221~~18770159 0.~~09541913~~09948975 0.00000000 0.00000000 B-4 2,562,000.00 ~~999~~998.~~81177205~~18770101 0.~~09541764~~09948868 0.00000000 0.00000000 B-5 2,195,000.00 ~~999~~998.~~81177221~~18770387 0.~~09541686~~09948975 0.00000000 0.00000000 B-6 1,829,775.37 ~~999~~998.~~81176924~~18770104 0.~~09542155~~09948762 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 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-A-1 0.00000000 166.~~80640702~~81324124 ~~968~~937.~~93363729~~93673843 0.~~96893364~~93793674 166.~~80640702~~81324124 1-A-2 0.00000000 166.~~80640647~~81324058 ~~968~~937.~~93363649~~93673834 0.~~96893364~~93793674 166.~~80640647~~81324058 2-A-1 0.00000000 74.~~47397392~~08834276 ~~972~~955.~~12189376~~53652002 0.~~97212189~~95553652 74.~~47397392~~08834276 2-A-2 0.00000000 74.~~47397454~~08834229 ~~972~~955.~~12189392~~53652051 0.~~97212189~~95553652 74.~~47397454~~08834229 3-A-1 0.00000000 43.~~16960947~~48306800 ~~994~~974.~~88537200~~20251800 0.~~99488537~~97420252 43.~~16960947~~48306800 3-A-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-3 0.00000000 43.~~16960945~~48306802 ~~994~~974.~~88537204~~20251799 0.~~99488537~~97420252 43.~~16960945~~48306802 3-A-4 0.00000000 43.~~16960960~~48306757 ~~994~~974.~~88537186~~20251751 0.~~99488537~~97420252 43.~~16960960~~48306757 4-A-1 0.00000000 08.~~17118767~~89247415 ~~998~~964.~~01601315~~99051698 0.~~99801601~~96499052 08.~~17118767~~89247415 4-A-2 0.00000000 08.~~17118828~~89247531 ~~998~~964.~~01601382~~99051679 0.~~99801601~~96499052 08.~~17118828~~89247531 5-A-1 0.00000000 50.~~26024959~~30253780 ~~972~~965.~~32861109~~92932871 0.~~97232861~~96592933 50.~~26024959~~30253780 5-A-2 0.00000000 50.~~26024889~~30253805 ~~972~~965.~~32861129~~92932942 0.~~97232861~~96592933 50.~~26024889~~30253805 B-1 0.00000000 0.~~09541914~~09949033 ~~999~~998.~~71635239~~08821207 0.~~99971635~~99808821 0.~~09541914~~09949033 B-2 0.00000000 0.~~09541993~~09948989 ~~999~~998.~~71635271~~08821279 0.~~99971635~~99808821 0.~~09541993~~09948989 B-3 0.00000000 0.~~09541913~~09948975 ~~999~~998.~~71635308~~08821185 0.~~99971635~~99808821 0.~~09541913~~09948975 B-4 0.00000000 0.~~09541764~~09948868 ~~999~~998.~~71635441~~08821233 0.~~99971635~~99808821 0.~~09541764~~09948868 B-5 0.00000000 0.~~09541686~~09948975 ~~999~~998.~~71635080~~08821412 0.~~99971635~~99808821 0.~~09541686~~09948975 B-6 0.00000000 0.~~09542155~~09948762 ~~999~~998.~~71635316~~08821342 0.~~99971635~~99808821 0.~~09542155~~09948762 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 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 1-A-1 0509/01/07 - 0509/30/07 30 5.~~73281~~72206% ~~105~~101,~~680~~285,~~204~~700.4157 ~~504~~482,~~870~~969.5808 0.00 1-A-2 0509/01/07 - 0509/30/07 30 5.~~73281~~72206% 4,~~909~~705,~~872~~705.5917 2322,~~456~~438.1561 0.00 2-A-1 0509/01/07 - 0509/30/07 30 5.~~68998~~68676% ~~149~~146,~~099~~059,~~389~~702.0424 ~~706~~692,~~976~~171.9059 0.00 2-A-2 0509/01/07 - 0509/30/07 30 5.~~68998~~68676% 6,~~925~~784,~~742~~547.78 32,~~839~~151.4472 0.00 3-A-1 0509/01/07 - 0509/30/07 30 5.~~60005~~58923% 7473,~~929~~326,~~123~~418.6195 ~~349~~341,~~672~~531.1860 0.00 3-A-2 0509/01/07 - 0509/30/07 30 0.13060% 7473,~~929~~326,~~123~~418.6195 87,~~154~~980.7936 0.00 3-A-3 0509/01/07 - 0509/30/07 30 5.~~73065~~71983% ~~133~~131,~~865~~002,~~375~~047.0804 ~~639~~624,~~279~~424.3409 0.00 3-A-4 0509/01/07 - 0509/30/07 30 5.~~73065~~71983% 9,~~698~~491,~~825~~371.7667 4645,~~317~~240.1283 0.00 4-A-1 0509/01/07 - 0509/30/07 30 5.~~74767~~74456% 6563,~~261~~672,~~479~~469.1996 ~~312~~304,~~584~~808.6469 0.00 4-A-2 0509/01/07 - 0509/30/07 30 5.~~74767~~74456% 32,~~032~~958,~~492~~656.7253 14,~~524~~163.8149 0.00 5-A-1 0509/01/07 - 0509/30/07 30 5.~~91638~~91513% ~~132~~131,~~739~~197,~~948~~861.2753 ~~654~~646,~~449~~710.8480 0.00 5-A-2 0509/01/07 - 0509/30/07 30 5.~~91638~~91513% 6,~~166~~094,~~630~~990.5361 30,~~403~~043.4391 0.00 B-1 0509/01/07 - 0509/30/07 30 5.~~76107~~75474% 14,~~634~~610,~~244~~473.9040 70,~~257~~066.4927 0.00 B-2 0509/01/07 - 0509/30/07 30 5.~~76107~~75474% 5,~~487~~479,~~966~~052.8230 26,~~347~~275.1645 0.00 B-3 0509/01/07 - 0509/30/07 30 5.~~76107~~75474% 4,~~389~~382,~~173~~044.6801 21,~~071~~014.9761 0.00 B-4 0509/01/07 - 0509/30/07 30 5.~~76107~~75474% 2,~~561~~557,~~517~~356.7689 12,~~297~~264.5811 0.00 B-5 0509/01/07 - 0509/30/07 30 5.~~76107~~75474% 2,~~194~~191,~~586~~022.8401 10,~~535~~507.9831 0.00 B-6 0509/01/07 - 0509/30/07 30 5.~~76107~~75474% 1,~~829~~826,~~430~~459.9527 8,~~782~~759.9100 0.00 A-LR N/A N/A 5.~~72759~~72113% 0.00 0.00 0.00 A-UR N/A N/A 5.~~72759~~72113% 0.00 0.00 0.00 Totals 3,~~472~~393,~~822~~521.3152 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-A-1 0.00 0.00 ~~504~~482,~~870~~969.5808 0.00 ~~103~~100,~~878~~555,~~406~~259.3279 1-A-2 0.00 0.00 2322,~~456~~438.1561 0.00 4,~~826~~671,~~161~~769.5510 2-A-1 0.00 0.00 ~~706~~692,~~976~~171.9059 0.00 ~~147~~145,~~961~~437,~~812~~436.8403 2-A-2 0.00 0.00 32,~~839~~151.4472 0.00 6,~~872~~755,~~901~~643.7920 3-A-1 0.00 0.00 ~~349~~341,~~672~~531.1860 0.00 7473,~~616~~065,~~402~~188.9085 3-A-2 0.00 0.00 87,~~154~~980.7936 0.00 7473,~~616~~065,~~402~~188.9085 3-A-3 0.00 0.00 ~~639~~624,~~279~~424.3409 0.00 ~~133~~130,~~306~~535,~~680~~343.7779 3-A-4 0.00 0.00 4645,~~317~~240.1283 0.00 9,~~658~~457,~~347~~558.1904 4-A-1 0.00 0.00 ~~312~~304,~~584~~808.6469 0.00 6563,~~250~~091,~~286~~080.9400 4-A-2 0.00 0.00 14,~~524~~163.8149 0.00 32,~~031~~931,~~972~~641.6519 5-A-1 0.00 0.00 ~~654~~646,~~449~~710.8480 0.00 ~~132~~131,~~025~~156,~~695~~782.8004 5-A-2 0.00 0.00 30,~~403~~043.4391 0.00 6,~~133~~093,~~448~~082.8821 B-1 0.00 0.00 70,~~257~~066.4927 0.00 14,~~632~~609,~~848~~017.2516 B-2 0.00 0.00 26,~~347~~275.1645 0.00 5,~~487~~478,~~443~~506.0620 B-3 0.00 0.00 21,~~071~~014.9761 0.00 4,~~388~~381,~~754~~607.7925 B-4 0.00 0.00 12,~~297~~264.5811 0.00 2,~~561~~557,~~273~~102.3000 B-5 0.00 0.00 10,~~535~~507.9831 0.00 2,~~194~~190,~~377~~803.3963 B-6 0.00 0.00 8,~~782~~759.9100 0.00 1,~~829~~826,~~256~~277.3623 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~472~~393,~~822~~521.3152 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-A-1 107,209,000.00 5.~~73281~~72206% ~~985~~944.~~74004431~~74997967 4.~~70921826~~50493037 0.00000000 1-A-2 4,980,900.00 5.~~73281~~72206% ~~985~~944.~~74004497~~74997892 4.~~70921922~~50493084 0.00000000 2-A-1 152,205,000.00 5.~~68998~~68676% ~~979~~959.~~59586768~~62486278 4.~~64489931~~54762715 0.00000000 2-A-2 7,070,000.00 5.~~68998~~68676% ~~979~~959.~~59586704~~62486280 4.~~64489958~~54762659 0.00000000 3-A-1 75,000,000.00 5.~~60005~~58923% ~~999~~977.~~05498147~~68558600 4.~~66229573~~55375467 0.00000000 3-A-2 0.00 0.13060% ~~999~~977.~~05498147~~68558600 0.~~10873053~~10640480 0.00000000 3-A-3 133,992,000.00 5.~~73065~~71983% ~~999~~977.~~05498149~~68558601 4.~~77102618~~66015949 0.00000000 3-A-4 9,708,000.00 5.~~73065~~71983% ~~999~~977.~~05498146~~68558611 4.~~77102596~~66015966 0.00000000 4-A-1 65,380,000.00 5.~~74767~~74456% ~~998~~973.~~18720083~~88299113 4.~~78104374~~66210905 0.00000000 4-A-2 3,038,000.00 5.~~74767~~74456% ~~998~~973.~~18720211~~88299210 4.~~78104345~~66210994 0.00000000 5-A-1 135,783,000.00 5.~~91638~~91513% ~~977~~966.~~58886068~~23186651 4.~~81982163~~76282598 0.00000000 5-A-2 6,308,000.00 5.~~91638~~91513% ~~977~~966.~~58886018~~23186588 4.~~81982086~~76282657 0.00000000 B-1 14,637,000.00 5.~~76107~~75474% ~~999~~998.~~81177154~~18770240 4.~~79999248~~78692833 0.00000000 B-2 5,489,000.00 5.~~76107~~75474% ~~999~~998.~~81177264~~18770268 4.~~79999271~~78692840 0.00000000 B-3 4,390,000.00 5.~~76107~~75474% ~~999~~998.~~81177221~~18770159 4.~~79999317~~78692711 0.00000000 B-4 2,562,000.00 5.~~76107~~75474% ~~999~~998.~~81177205~~18770101 4.~~79999219~~78692818 0.00000000 B-5 2,195,000.00 5.~~76107~~75474% ~~999~~998.~~81177221~~18770387 4.~~79999089~~78692938 0.00000000 B-6 1,829,775.37 5.~~76107~~75474% ~~999~~998.~~81176924~~18770104 4.~~79999356~~78692639 0.00000000 A-LR 50.00 5.~~72759~~72113% 0.00000000 0.00000000 0.00000000 A-UR 50.00 5.~~72759~~72113% 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-A-1 0.00000000 0.00000000 4.~~70921826~~50493037 0.00000000 ~~968~~937.~~93363729~~93673843 1-A-2 0.00000000 0.00000000 4.~~70921922~~50493084 0.00000000 ~~968~~937.~~93363649~~93673834 2-A-1 0.00000000 0.00000000 4.~~64489931~~54762715 0.00000000 ~~972~~955.~~12189376~~53652002 2-A-2 0.00000000 0.00000000 4.~~64489958~~54762659 0.00000000 ~~972~~955.~~12189392~~53652051 3-A-1 0.00000000 0.00000000 4.~~66229573~~55375467 0.00000000 ~~994~~974.~~88537200~~20251800 3-A-2 0.00000000 0.00000000 0.~~10873053~~10640480 0.00000000 ~~994~~974.~~88537200~~20251800 3-A-3 0.00000000 0.00000000 4.~~77102618~~66015949 0.00000000 ~~994~~974.~~88537204~~20251799 3-A-4 0.00000000 0.00000000 4.~~77102596~~66015966 0.00000000 ~~994~~974.~~88537186~~20251751 4-A-1 0.00000000 0.00000000 4.~~78104374~~66210905 0.00000000 ~~998~~964.~~01601315~~99051698 4-A-2 0.00000000 0.00000000 4.~~78104345~~66210994 0.00000000 ~~998~~964.~~01601382~~99051679 5-A-1 0.00000000 0.00000000 4.~~81982163~~76282598 0.00000000 ~~972~~965.~~32861109~~92932871 5-A-2 0.00000000 0.00000000 4.~~81982086~~76282657 0.00000000 ~~972~~965.~~32861129~~92932942 B-1 0.00000000 0.00000000 4.~~79999248~~78692833 0.00000000 ~~999~~998.~~71635239~~08821207 B-2 0.00000000 0.00000000 4.~~79999271~~78692840 0.00000000 ~~999~~998.~~71635271~~08821279 B-3 0.00000000 0.00000000 4.~~79999317~~78692711 0.00000000 ~~999~~998.~~71635308~~08821185 B-4 0.00000000 0.00000000 4.~~79999219~~78692818 0.00000000 ~~999~~998.~~71635441~~08821233 B-5 0.00000000 0.00000000 4.~~79999089~~78692938 0.00000000 ~~999~~998.~~71635080~~08821412 B-6 0.00000000 0.00000000 4.~~79999356~~78692639 0.00000000 ~~999~~998.~~71635316~~08821342 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 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 86,~~420~~389,~~215~~352.8999 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 2857,~~604~~083.9583 Gains & Subsequent Recoveries (Realized Losses) 0.00 Total Deposits 86,~~448~~446,~~820~~436.8482 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~226~~221,~~064~~133.3808 Payment of Interest and Principal 86,~~222~~225,~~756~~303.4674 Total Withdrawals (Pool Distribution Amount) 86,~~448~~446,~~820~~436.8482 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~226~~221,~~064~~133.3808 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~226~~221,~~064~~133.3808 *Servicer Payees include: SUNTRUST MORTGAGE, INC.

Collateral Statement Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~107811~~097060 6.~~064977~~061756 Weighted Average Net Rate 5.~~732811~~722060 5.~~689977~~686756 Weighted Average Pass-Through Rate 5.~~732811~~722060 5.~~689977~~686756 Weighted Average Remaining Term ~~356~~352 ~~356~~352 Principal And Interest Constant ~~593~~569,~~665~~275.8745 ~~842~~826,~~661~~544.8159 Beginning Loan Count ~~188~~179 ~~316~~312 Loans Paid in Full 41 1 Ending Loan Count ~~184~~178 ~~315~~311 Beginning Scheduled Balance ~~115~~110,~~570~~950,~~055~~499.5464 ~~163~~159,~~093~~890,~~235~~591.6250 Ending Scheduled Balance ~~113~~110,~~684~~185,~~312~~874.3377 ~~161~~159,~~902~~238,~~022~~589.5541 Actual Ending Collateral Balance ~~113~~110,~~688~~191,~~575~~423.8788 ~~161~~159,~~915~~254,~~150~~332.7337 Scheduled Principal 5,~~432~~548.5091 18,~~364~~863.4814 Unscheduled Principal 1759,~~880,310~~075.7196 1633,~~172,848~~138.5995 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~588~~563,~~233~~726.3754 ~~824~~807,~~297~~681.3345 Servicing Fees 3634,~~115~~672.6403 5049,~~966~~965.6481 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 0.00 0.00 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 ~~552~~529,~~117~~054.7351 ~~773~~757,~~330~~715.6964 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 3 Group 4 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~105646~~094825 6.~~122671~~119560 Weighted Average Net Rate 5.~~730646~~719825 5.~~747671~~744560 Weighted Average Pass-Through Rate 5.~~730646~~719825 5.~~747671~~744560 Weighted Average Remaining Term ~~355~~351 ~~356~~352 Principal And Interest Constant 1,~~180~~155,~~934~~564.6778 ~~369~~360,~~285~~761.5067 Beginning Loan Count ~~284~~279 ~~106~~104 Loans Paid in Full 1 0 Ending Loan Count ~~283~~278 ~~106~~104 Beginning Scheduled Balance ~~228~~223,~~199~~522,~~166~~251.6733 7169,~~331~~667,~~168~~394.0280 Ending Scheduled Balance ~~227~~222,~~286~~759,~~428~~623.8860 7169,~~319~~058,~~228~~750.4352 Actual Ending Collateral Balance ~~227~~222,~~296~~778,~~335~~583.6480 7169,~~313~~054,~~204~~238.2494 Scheduled Principal 1920,~~848~~290.5056 5,~~337~~483.7752 Unscheduled Principal ~~892~~742,~~889~~337.2917 6603,~~601~~160.8276 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~161~~135,~~086~~274.1722 ~~363~~355,~~947~~278.7315 Servicing Fees 7169,~~312~~850.2470 2221,~~290~~771.9906 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 0.00 0.00 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,~~089~~065,~~773~~423.9352 ~~341~~333,~~656~~507.7409 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 5 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~291378~~290134 6.~~135785~~129772 Weighted Average Net Rate 5.~~916378~~915134 5.~~760784~~754771 Weighted Average Pass-Through Rate 5.~~916378~~915134 5.~~760784~~754771 Weighted Average Remaining Term ~~356~~352 ~~356~~352 Principal And Interest Constant ~~781~~773,~~272~~094.3472 3,~~767~~685,~~820~~241.1921 Beginning Loan Count ~~224~~222 1,~~118~~096 Loans Paid in Full 10 73 Ending Loan Count ~~223~~222 1,~~111~~093 Beginning Scheduled Balance ~~145~~143,~~212~~595,~~379~~142.0869 ~~723~~707,~~406~~625,~~004~~879.9396 Ending Scheduled Balance ~~144~~143,~~464~~551,~~078~~259.6041 ~~718~~704,~~656~~794,~~070~~097.7971 Actual Ending Collateral Balance ~~144~~143,~~480~~571,~~908~~119.4972 ~~718~~704,~~694~~849,~~174~~698.9771 Scheduled Principal 1920,~~950~~400.6985 6870,~~933~~586.9498 Unscheduled Principal ~~728~~23,~~349~~482.7943 42,~~681~~761,~~000~~195.2027 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~761~~752,~~321~~693.6587 3,~~698~~614,~~886~~654.2523 Servicing Fees 4544,~~378~~873.8748 ~~226~~221,~~064~~133.3808 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 0.00 0.00 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 ~~715~~707,~~942~~820.7839 3,~~472~~393,~~821~~521.8715 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Trigger Event Reporting Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 28.~~354021~~924402% Cumulative Loss Test Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Shifting Interest Trigger Trigger Result Pass Two Times Delinquency Test Trigger Result Pass Threshold Value 50.000000% Calculated Value 28.~~354021~~924402% Two Times Loss Test Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Two Times Trigger Trigger Result Pass

Additional Reporting - Group Level Structural Reporting Group 1 Senior % 95.~~690944~~530355% Senior Prepayment % 100.000000% Subordinate % 4.~~309056~~469645% Subordinate Prepayment % 0.000000% Group 2 Senior% 95.~~666219~~593023% Senior Prepayment % 100.000000% Subordinate % 4.~~333781~~406977% Subordinate Prepayment % 0.000000% Group 3 Senior% 95.~~746767~~659307% Senior Prepayment % 100.000000% Subordinate % 4.~~253233~~340693% Subordinate Prepayment % 0.000000% Group 4 Senior% 95.~~742119~~641766% Senior Prepayment % 100.000000% Subordinate % 4.~~257881~~358234% Subordinate Prepayment % 0.000000% Group 5 Senior% 95.~~657533~~611070% Senior Prepayment % 100.000000% Subordinate % 4.~~342467~~388930% Subordinate Prepayment % 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 614 0 0 0 614 38,~~529~~149,~~033~~649.8856 0.00 0.00 0.00 38,~~529~~149,~~033~~649.8856 60 Days 23 0 0 0 23 1,~~320~~597,~~184~~000.0800 0.00 0.00 0.00 1,~~320~~597,~~184~~000.0800 90 Days 1 0 0 2 0 21 0535,990.0089 0.00 ~~875,900~~0.00 0.00 ~~875~~535,~~900~~990.0089 120 Days 0 0 01 0 01 0.00 0.00 0639,767.0065 0.00 0639,767.0065 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 818 0 21 0 1019 410,~~849~~282,~~217~~640.9645 0.00 ~~875~~639,~~900~~767.0065 0.00 510,~~725~~922,~~117~~408.9610 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 01.~~540054~~280878% 0.000000% 0.000000% 0.000000% 01.~~540054~~280878% 01.~~491034~~156225% 0.000000% 0.000000% 0.000000% 01.~~491034~~156225% 60 Days 0.~~180018~~274474% 0.000000% 0.000000% 0.000000% 0.~~180018~~274474% 0.~~183692~~226573% 0.000000% 0.000000% 0.000000% 0.~~183692~~226573% 90 Days 0.~~000000~~091491% 0.000000% 0.~~180018~~000000% 0.000000% 0.~~180018~~091491% 0.~~000000~~076043% 0.000000% 0.~~121874~~000000% 0.000000% 0.~~121874~~076043% 120 Days 0.000000% 0.000000% 0.~~000000~~091491% 0.000000% 0.~~000000~~091491% 0.000000% 0.000000% 0.~~000000~~090767% 0.000000% 0.~~000000~~090767% 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 01.~~720072~~646844% 0.000000% 0.~~180018~~091491% 0.000000% 01.~~900090~~738335% 01.~~674726~~458842% 0.000000% 0.~~121874~~090767% 0.000000% 01.~~796600~~549608% 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 2857,~~604~~083.9583

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 219,533.03 0.03000000% 219,533.03 0.~~03054772~~03114853% Fraud 7,317,767.75 1.00000000% 7,317,767.75 1.~~01825728~~03828448% Special Hazard 7,317,767.75 1.00000000% 7,317,767.75 1.~~01825728~~03828448% Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 10 0 0 0 10 ~~456,715~~0.8900 0.00 0.00 0.00 ~~456,715~~0.8900 60 Days 10 0 0 0 10 ~~535,200~~0.00 0.00 0.00 0.00 ~~535,200~~0.00 90 Days 0 0 10 0 10 0.00 0.00 ~~452,000~~0.00 0.00 ~~452,000~~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 20 0 10 0 30 ~~991,915~~0.8900 0.00 ~~452,000~~0.00 0.00 ~~1,443,915~~0.8900 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~543478~~000000% 0.000000% 0.000000% 0.000000% 0.~~543478~~000000% 0.~~401725~~000000% 0.000000% 0.000000% 0.000000% 0.~~401725~~000000% 60 Days 0.~~543478~~000000% 0.000000% 0.000000% 0.000000% 0.~~543478~~000000% 0.~~470760~~000000% 0.000000% 0.000000% 0.000000% 0.~~470760~~000000% 90 Days 0.000000% 0.000000% 0.~~543478~~000000% 0.000000% 0.~~543478~~000000% 0.000000% 0.000000% 0.~~397577~~000000% 0.000000% 0.~~397577~~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 10.~~086957~~000000% 0.000000% 0.~~543478~~000000% 0.000000% 10.~~630435~~000000% 0.~~872485~~000000% 0.000000% 0.~~397577~~000000% 0.000000% 10.~~270062~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 36 0 0 0 36 12,~~480~~952,~~444~~317.6465 0.00 0.00 0.00 12,~~480~~952,~~444~~317.6465 60 Days 02 0 0 0 02 0909,000.00 0.00 0.00 0.00 0909,000.00 90 Days 0 0 10 0 10 0.00 0.00 ~~423,900~~0.00 0.00 ~~423,900~~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 38 0 10 0 48 13,~~480~~861,~~444~~317.6465 0.00 ~~423,900~~0.00 0.00 13,~~904~~861,~~344~~317.6465 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~952381~~929260% 0.000000% 0.000000% 0.000000% 01.~~952381~~929260% 01.~~914334~~853838% 0.000000% 0.000000% 0.000000% 01.~~914334~~853838% 60 Days 0.~~000000~~643087% 0.000000% 0.000000% 0.000000% 0.~~000000~~643087% 0.~~000000~~570785% 0.000000% 0.000000% 0.000000% 0.~~000000~~570785% 90 Days 0.000000% 0.000000% 0.~~317460~~000000% 0.000000% 0.~~317460~~000000% 0.000000% 0.000000% 0.~~261804~~000000% 0.000000% 0.~~261804~~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 02.~~952381~~572347% 0.000000% 0.~~317460~~000000% 0.000000% 12.~~269841~~572347% 02.~~914334~~424623% 0.000000% 0.~~261804~~000000% 0.000000% 12.~~176137~~424623% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 13 0 0 0 13 ~~752~~2,~~975~~246,984.0208 0.00 0.00 0.00 ~~752~~2,~~975~~246,984.0208 60 Days 1 0 0 0 1 ~~784~~688,~~984~~000.0800 0.00 0.00 0.00 ~~784~~688,~~984~~000.0800 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 24 0 0 0 24 12,~~537~~934,~~959~~984.1008 0.00 0.00 0.00 12,~~537~~934,~~959~~984.1008 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~353357~~079137% 0.000000% 0.000000% 0.000000% 01.~~353357~~079137% 01.~~331275~~008618% 0.000000% 0.000000% 0.000000% 01.~~331275~~008618% 60 Days 0.~~353357~~359712% 0.000000% 0.000000% 0.000000% 0.~~353357~~359712% 0.~~345357~~308827% 0.000000% 0.000000% 0.000000% 0.~~345357~~308827% 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 01.~~706714~~438849% 0.000000% 0.000000% 0.000000% 01.~~706714~~438849% 01.~~676632~~317444% 0.000000% 0.000000% 0.000000% 01.~~676632~~317444% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 - 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 1 0 0 0 1 ~~838~~772,~~898~~935.3340 0.00 0.00 0.00 ~~838~~772,~~898~~935.3340 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 01 0 01 0.00 0.00 0639,767.0065 0.00 0639,767.0065 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 1 0 01 0 12 ~~838~~772,~~898~~935.3340 0.00 0639,767.0065 0.00 ~~838~~1,~~898~~412,703.3305 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~943396~~961538% 0.000000% 0.000000% 0.000000% 0.~~943396~~961538% 1.~~176358~~119316% 0.000000% 0.000000% 0.000000% 1.~~176358~~119316% 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~~961538% 0.000000% 0.~~000000~~961538% 0.000000% 0.000000% 0.~~000000~~926471% 0.000000% 0.~~000000~~926471% 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.~~943396~~961538% 0.000000% 0.~~000000~~961538% 0.000000% 01.~~943396~~923077% 1.~~176358~~119316% 0.000000% 0.~~000000~~926471% 0.000000% 12.~~176358~~045788% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 - 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 04 0 0 0 04 02,177,412.0043 0.00 0.00 0.00 02,177,412.0043 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0535,990.0089 0.00 0.00 0.00 0535,990.0089 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 05 0 0 0 05 02,713,403.0032 0.00 0.00 0.00 02,713,403.0032 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~801802% 0.000000% 0.000000% 0.000000% 01.~~000000~~801802% 01.~~000000~~516609% 0.000000% 0.000000% 0.000000% 01.~~000000~~516609% 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~~450450% 0.000000% 0.000000% 0.000000% 0.~~000000~~450450% 0.~~000000~~373328% 0.000000% 0.000000% 0.000000% 0.~~000000~~373328% 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 02.~~000000~~252252% 0.000000% 0.000000% 0.000000% 02.~~000000~~252252% 01.~~000000~~889937% 0.000000% 0.000000% 0.000000% 01.~~000000~~889937% Please refer to CTSLink.com for a list of delinquency code descriptions.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 20 ~~Jul~~Nov-06 0.000% Original Principal Balance ~~875,900~~0.00 ~~Aug~~Dec-06 0.000% Current Actual Balance ~~875,900~~0.00 ~~Sep~~Jan-0607 0.000% ~~Oct~~Feb-0607 0.000% Current Foreclosure Total ~~Nov~~Mar-0607 0.000% Loans in Foreclosure 21 ~~Dec~~Apr-0607 0.000% Original Principal Balance ~~875~~640,~~900~~000.00 ~~Jan~~May-07 0.000% Current Actual Balance ~~875~~639,~~900~~767.0065 ~~Feb~~Jun-07 0.~~000~~122% ~~Mar~~Jul-07 0.~~000~~122% ~~Apr~~Aug-07 0.000% ~~May~~Sep-07 0.~~000~~090% ~~Jun~~Oct-07 0.~~122~~091% *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 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 ~~Jul~~Nov-06 0.000% Original Principal Balance ~~452,000~~0.00 ~~Aug~~Dec-06 0.000% Current Actual Balance ~~452,000~~0.00 ~~Sep~~Jan-0607 0.000% ~~Oct~~Feb-0607 0.000% Current Foreclosure Total ~~Nov~~Mar-0607 0.000% Loans in Foreclosure 10 ~~Dec~~Apr-0607 0.000% Original Principal Balance ~~452,000~~0.00 ~~Jan~~May-07 0.000% Current Actual Balance ~~452,000~~0.00 ~~Feb~~Jun-07 0.~~000~~398% ~~Mar~~Jul-07 0.~~000~~400% ~~Apr~~Aug-07 0.000% ~~May~~Sep-07 0.000% ~~Jun~~Oct-07 0.~~398~~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 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 ~~Jul~~Nov-06 0.000% Original Principal Balance ~~423,900~~0.00 ~~Aug~~Dec-06 0.000% Current Actual Balance ~~423,900~~0.00 ~~Sep~~Jan-0607 0.000% ~~Oct~~Feb-0607 0.000% Current Foreclosure Total ~~Nov~~Mar-0607 0.000% Loans in Foreclosure 10 ~~Dec~~Apr-0607 0.000% Original Principal Balance ~~423,900~~0.00 ~~Jan~~May-07 0.000% Current Actual Balance ~~423,900~~0.00 ~~Feb~~Jun-07 0.~~000~~262% ~~Mar~~Jul-07 0.~~000~~262% ~~Apr~~Aug-07 0.000% ~~May~~Sep-07 0.000% ~~Jun~~Oct-07 0.~~262~~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 3 - No Foreclosure Information to report this period. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Nov-06 No0.000% Original Principal Balance 0.00 Dec-06 0.000% Current Actual Balance 0.00 Jan-07 0.000% Feb-07 0.000% Current Foreclosure ~~Information~~Total toMar-07 0.000% Loans in Foreclosure 1 Apr-07 0.000% Original Principal Balance 640,000.00 May-07 0.000% Current Actual Balance 639,767.65 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.918% Oct-07 0.926% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 - No Foreclosure Information to report this period.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Group 14 ~~0145778221~~0145924940 ~~Jun~~Sep-2007 01-Mar-2007 CAAZ 80.00 ~~452~~640,000.00 ~~Group 2 0038118998 Jun-2007 01-Mar-2007 GA 80.00 423,900.00~~

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group 14 ~~0145778221~~0145924940 ~~452~~639,~~000~~767.0065 01-~~Feb~~May-2007 34 ~~5.875%~~ 6~~,215~~.~~01 Group 2 0038118998 423,900.00 01-Feb-2007 3 6.000~~375% 519,~~961~~194.0920

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 1 4 1 740,~~860,742~~000.00 1740,~~860,576~~000.5100 0 0.00 0.00 Group 2 1 ~~560~~521,000.00 ~~560~~514,~~000~~500.00 0 0.00 0.00 Group 3 1 ~~661~~650,~~600~~000.00 ~~661~~650,~~600~~000.00 0 0.00 0.00 Group 4 0 0.00 0.00 0 0.00 0.00 Group 5 10 ~~567,000~~0.00 ~~567,000~~0.00 0 0.00 0.00 Total 7 3 1,~~649~~911,~~342~~000.00 31,~~649~~904,~~176~~500.5100 0 0.00 0.00

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 1 0 0.00 0.00 0 0.00 0.00 19,~~734~~075.2096 Group 2 0 0.00 0.00 0 0.00 0.00 ~~612~~118,~~848~~638.5995 Group 3 0 0.00 0.00 0 0.00 0.00 ~~231~~92,~~289~~337.2917 Group 4 0 0.00 0.00 0 0.00 0.00 6603,~~601~~160.8276 Group 5 0 0.00 0.00 0 0.00 0.00 ~~161~~23,~~349~~482.7943 Total 0 0.00 0.00 0 0.00 0.00 1856,~~031,823~~695.6927

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~0041085390~~0204872543 NCMA 6880.4900 01-~~Apr~~Mar-2007 ~~500~~740,000.00 ~~500~~740,000.00 Group 12 ~~0146010988~~0204572416 CA 4567.6266 01-~~Feb-2007 479,000.00 478,834.51 Group 1 0146029053 GA 80.00 01-~~Mar-2007 ~~420~~521,~~200.00 420,200.00 Group 1 0204322903 VA 80.00 01-Dec-2006 461,542.00 461,542.00 Group 2 0039785738 GA 80.00 01-Jan-2007 560,~~000.00 ~~560~~514,~~000~~500.00 Group 3 ~~0039784533~~0146239033 ~~TN 80.00 01-Mar-2007 661,600.00 661,600.00 Group 5 0146016365~~ CA 6976.9638 01-Feb-2007 ~~567~~650,000.00 ~~567~~650,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~0041085390~~0204872543 Loan Paid in Full ~~0 6.500% 360 2 Group~~ (1) ~~0146010988 Loan Paid in Full 0 5.875% 360 4 Group 1 0146029053 Loan Paid in Full 0~~ 6.~~500~~250% 360 37 Group ~~1 0204322903 Loan Paid in Full 0 6.875% 360 6 Group~~ 2 ~~0039785738~~0204572416 Loan Paid in Full 0(1) 6.~~625~~000% 360 57 Group 3 ~~0039784533~~0146239033 Loan Paid in Full 0 6.~~875~~375% 360 ~~3 Group 5 0146016365 Loan Paid in Full 0 6.500% 360 4~~8

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~647~~390% Current Month 74.~~495~~584% Current Month ~~1,001~~296.~~188~~179% 3 Month Average 0.~~592~~512% 3 Month Average 65.~~840~~965% 3 Month Average ~~1,242~~452.~~699~~058% 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. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~3.398% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~972.653% N/A ~~Jan~~May-2007 ~~N/A~~9.627% N/A ~~Jan~~May-2007 ~~N/A~~1,754.256% N/A ~~Feb~~Jun-2007 ~~N/A~~7.495% N/A ~~Feb~~Jun-2007 ~~N/A~~1,001.188% N/A ~~Mar~~Jul-2007 ~~N/A~~4.326% N/A ~~Mar~~Jul-2007 ~~N/A~~455.934% N/A ~~Apr~~Aug-2007 35.~~398~~629% N/A ~~Apr~~Aug-2007 ~~972~~489.~~653~~787% N/A ~~May~~Sep-2007 97.~~627~~682% N/A ~~May~~Sep-2007 ~~1,754~~570.~~256~~208% N/A ~~Jun~~Oct-2007 74.~~495~~584% N/A ~~Jun~~Oct-2007 ~~1,001~~296.~~188~~179% 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 1 SMM CPR PSA Current Month 10.~~627~~684% Current Month 177.~~869~~908% Current Month ~~2,508~~524.~~182~~370% 3 Month Average 0.~~995~~818% 3 Month Average 119.~~088~~294% 3 Month Average ~~1,922~~705.~~387~~525% 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. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~2.062% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~659.760% N/A ~~Jan~~May-2007 ~~N/A~~13.333% N/A ~~Jan~~May-2007 ~~N/A~~2,599.219% N/A ~~Feb~~Jun-2007 ~~N/A~~17.869% N/A ~~Feb~~Jun-2007 ~~N/A~~2,508.182% N/A ~~Mar~~Jul-2007 ~~N/A~~7.378% N/A ~~Mar~~Jul-2007 ~~N/A~~808.124% N/A ~~Apr~~Aug-2007 24.~~062~~842% N/A ~~Apr~~Aug-2007 ~~659~~434.~~760~~845% N/A ~~May~~Sep-2007 1315.~~333~~131% N/A ~~May~~Sep-2007 21,~~599~~157.~~219~~359% N/A ~~Jun~~Oct-2007 177.~~869~~908% N/A ~~Jun~~Oct-2007 ~~2,508~~524.~~182~~370% 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 2 SMM CPR PSA Current Month 0.~~719~~396% Current Month 84.~~297~~650% Current Month ~~1,108~~299.~~581~~912% 3 Month Average 0.~~887~~502% 3 Month Average 105.~~067~~855% 3 Month Average ~~1,925~~448.~~481~~158% 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. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~6.797% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~1,916.734% N/A ~~Jan~~May-2007 ~~N/A~~15.108% N/A ~~Jan~~May-2007 ~~N/A~~2,751.129% N/A ~~Feb~~Jun-2007 ~~N/A~~8.297% N/A ~~Feb~~Jun-2007 ~~N/A~~1,108.581% N/A ~~Mar~~Jul-2007 ~~N/A~~1.228% N/A ~~Mar~~Jul-2007 ~~N/A~~129.411% N/A ~~Apr~~Aug-2007 6.~~797~~803% N/A ~~Apr~~Aug-2007 ~~1,916~~591.~~734~~891% N/A ~~May~~Sep-2007 156.~~108~~111% N/A ~~May~~Sep-2007 ~~2,751~~452.~~129~~670% N/A ~~Jun~~Oct-2007 84.~~297~~650% N/A ~~Jun~~Oct-2007 ~~1,108~~299.~~581~~912% 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 3 SMM CPR PSA Current Month 0.~~391~~332% Current Month 43.~~596~~914% Current Month ~~595~~249.~~765~~836% 3 Month Average 0.~~155~~489% 3 Month Average 15.~~827~~684% 3 Month Average ~~251~~420.~~698~~974% 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. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~0.046% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~12.508% N/A ~~Jan~~May-2007 ~~N/A~~0.838% N/A ~~Jan~~May-2007 ~~N/A~~146.820% N/A ~~Feb~~Jun-2007 ~~N/A~~4.596% N/A ~~Feb~~Jun-2007 ~~N/A~~595.765% N/A ~~Mar~~Jul-2007 ~~N/A~~5.888% N/A ~~Mar~~Jul-2007 ~~N/A~~606.411% N/A ~~Apr~~Aug-2007 04.~~046~~228% N/A ~~Apr~~Aug-2007 12361.~~508~~095% N/A ~~May~~Sep-2007 08.~~838~~910% N/A ~~May~~Sep-2007 ~~146~~651.~~820~~991% N/A ~~Jun~~Oct-2007 43.~~596~~914% N/A ~~Jun~~Oct-2007 ~~595~~249.~~765~~836% 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 4 SMM CPR PSA Current Month 0.~~009~~866% Current Month 09.~~111~~909% Current Month 15660.~~968~~631% 3 Month Average 0.~~056~~796% 3 Month Average 08.~~670~~940% 3 Month Average ~~134~~730.~~352~~475% 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. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~0.028% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~9.335% N/A ~~Jan~~May-2007 ~~N/A~~1.871% N/A ~~Jan~~May-2007 ~~N/A~~377.753% N/A ~~Feb~~Jun-2007 ~~N/A~~0.111% N/A ~~Feb~~Jun-2007 ~~N/A~~15.968% N/A ~~Mar~~Jul-2007 ~~N/A~~8.997% N/A ~~Mar~~Jul-2007 ~~N/A~~1,002.384% N/A ~~Apr~~Aug-2007 016.~~028~~352% N/A ~~Apr~~Aug-2007 91,487.~~335~~803% N/A ~~May~~Sep-2007 10.~~871~~558% N/A ~~May~~Sep-2007 ~~377~~42.~~753~~989% N/A ~~Jun~~Oct-2007 09.~~111~~909% N/A ~~Jun~~Oct-2007 15660.~~968~~631% 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 5 SMM CPR PSA Current Month 0.~~502~~016% Current Month 50.~~856~~196% Current Month ~~762~~12.~~775~~503% 3 Month Average 0.~~877~~181% 3 Month Average 92.~~912~~134% 3 Month Average ~~1,888~~161.~~015~~482% 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. ~~Jul~~Nov-2006 N/A N/A ~~Jul~~Nov-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Aug~~Dec-2006 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~7.182% N/A ~~Dec~~Apr-~~2006~~2007 ~~N/A~~1,962.695% N/A ~~Jan~~May-2007 ~~N/A~~16.699% N/A ~~Jan~~May-2007 ~~N/A~~2,938.576% N/A ~~Feb~~Jun-2007 ~~N/A~~5.856% N/A ~~Feb~~Jun-2007 ~~N/A~~762.775% N/A ~~Mar~~Jul-2007 ~~N/A~~0.403% N/A ~~Mar~~Jul-2007 ~~N/A~~41.668% N/A ~~Apr~~Aug-2007 71.~~182~~468% N/A ~~Apr~~Aug-2007 ~~1,962~~125.~~695~~697% N/A ~~May~~Sep-2007 164.~~699~~738% N/A ~~May~~Sep-2007 ~~2,938~~346.~~576~~246% N/A ~~Jun~~Oct-2007 50.~~856~~196% N/A ~~Jun~~Oct-2007 ~~762~~12.~~775~~503% 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))

Repurchases ~~Current~~Due to Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No Repurchases Due to Breaches this Period

~~Breaches~~Repurchases ~~Current~~Due to Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No ~~Breaches~~Repurchases Due to Other this Period

Interest Rate Stratification Summary Group 1 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 5 3,~~871~~846,~~780~~548.0033 0.~~539~~546 2 1,~~840~~814,~~000~~768.0033 1.~~619~~647 5.250 5.499 11 7,~~619~~618,~~041~~550.6637 1.~~060~~081 1 427,~~742~~444.3304 0.~~376~~388 5.500 5.749 72 45,~~156~~106,~~776~~281.3005 6.~~284~~400 15 8,~~497~~495,~~426~~473.5300 7.~~475~~710 5.750 5.999 ~~248~~247 ~~159~~158,~~283~~519,~~217~~253.2160 22.~~164~~492 4443 2726,~~299~~833,~~667~~124.6267 24.~~014~~353 6.000 6.249 ~~298~~292 ~~194~~190,~~772~~538,~~715~~388.3795 27.~~102~~035 5351 3332,~~896~~761,~~851~~850.8173 29.~~817~~733 6.250 6.499 ~~283~~279 ~~183~~179,~~358~~706,~~563~~722.2206 25.~~514~~498 4039 2524,~~237~~479,~~626~~638.3297 22.~~200~~217 6.500 6.749 ~~131~~128 8178,~~207~~604,~~770~~584.8096 11.~~300~~153 17 8,~~886~~882,~~472~~733.7074 78.~~817~~062 6.750 6.999 4643 3129,~~288~~457,~~292~~597.1938 4.~~354~~180 75 43,~~450~~343,~~909~~288.1309 3.~~915~~034 7.000 7.249 13 9,~~447~~432,~~677~~785.4688 1.~~315~~338 3 1,686,~~900~~837.0031 1.~~484~~531 7.250 7.499 3 2 1,~~193~~506,~~520~~669.6924 0.~~305~~214 1 1,004,000.00 0.~~883~~911 7.500 7.749 0 0.00 0.000 0 0.00 0.000 7.750 7.999 1 456,715.89 0.~~064~~065 1 456,715.89 0.~~402~~414 >= 8.000 0 0.00 0.000 0 0.00 0.000 Total 1,~~111~~093 ~~718~~704,~~656~~794,~~070~~097.7971 100.000 ~~184~~178 ~~113~~110,~~684~~185,~~312~~874.3377 100.000

Interest Rate Stratification (continued) Group 2 Group 3 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 1,035,380.00 0.~~640~~650 1 996,400.00 0.~~438~~447 5.250 5.499 5 2,~~602~~601,~~149~~956.33 1.~~607~~634 2 1,830,000.00 0.~~805~~822 5.500 5.749 29 14,~~817~~796,~~779~~270.45 9.~~152~~292 21 16,~~161~~134,~~771~~841.0268 7.~~111~~243 5.750 5.999 87 4544,~~035~~861,~~880~~849.8242 2728.~~817~~173 73 5857,~~052~~951,~~453~~283.5074 2526.~~542~~015 6.000 6.249 8481 4341,~~395~~546,~~903~~870.3524 26.~~804~~091 85 66,~~350~~235,~~009~~525.1970 29.~~192~~734 6.250 6.499 63 32,~~058~~042,~~112~~982.9377 1920.~~801~~123 6664 5452,~~032~~516,~~378~~055.3642 23.~~773~~575 6.500 6.749 3130 15,~~757~~162,~~190~~858.8155 9.~~733~~522 1716 1412,~~242~~874,~~447~~929.8704 65.~~266~~780 6.750 6.999 12 6,~~113~~110,~~290~~373.0515 3.~~776~~837 1312 1110,~~427~~714,~~257~~716.5009 54.~~028~~810 7.000 7.249 2 1,~~086~~080,~~335~~048.8150 0.~~671~~678 4 3,~~508~~505,~~511~~871.4493 1.~~544~~574 7.250 7.499 0 0.00 0.000 10 ~~685,200~~0.00 0.~~301~~000 7.500 7.749 0 0.00 0.000 0 0.00 0.000 7.750 7.999 0 0.00 0.000 0 0.00 0.000 >= 8.000 0 0.00 0.000 0 0.00 0.000 Total ~~315~~311 ~~161~~159,~~902~~238,~~022~~589.5541 100.000 ~~283~~278 ~~227~~222,~~286~~759,~~428~~623.8860 100.000

Interest Rate Stratification (continued) Group 4 Group 5 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 0 0.00 0.000 0 0.00 0.000 5.250 5.499 2 2,046,000.00 2.~~869~~963 1 713,150.00 0.~~494~~497 5.500 5.749 6 4,834,~~799~~695.3092 67.~~779~~001 1 845,000.00 0.~~585~~589 5.750 5.999 24 15,~~021~~009,~~287~~903.3813 21.~~062~~735 20 13,~~873~~863,~~927~~092.8964 9.~~604~~657 6.000 6.249 2726 1918,~~244~~195,~~202~~622.6780 26.~~983~~348 49 31,~~885~~798,~~748~~519.3548 22.~~072~~151 6.250 6.499 27 1615,~~093~~486,~~683~~173.7990 22.~~566~~425 8786 55,~~936~~181,~~761~~871.8200 38.~~720~~441 6.500 6.749 1615 1110,~~405~~812,~~169~~839.8976 15.~~992~~657 50 30,~~916~~871,~~489~~223.5387 21.~~401~~505 6.750 6.999 3 1,~~901~~900,~~150~~579.0061 2.~~666~~752 11 7,~~395~~388,~~685~~640.5144 5.~~119~~147 7.000 7.249 1 772,935.40 1.~~084~~119 3 2,~~392~~387,~~994~~092.8174 1.~~656~~663 7.250 7.499 0 0.00 0.000 1 ~~504~~502,~~320~~669.6924 0.~~349~~350 7.500 7.749 0 0.00 0.000 0 0.00 0.000 7.750 7.999 0 0.00 0.000 0 0.00 0.000 >= 8.000 0 0.00 0.000 0 0.00 0.000 Total ~~106~~104 7169,~~319~~058,~~228~~750.4352 100.000 ~~223~~222 ~~144~~143,~~464~~551,~~078~~259.6041 100.000

Filing Compare · Starm Mortgage Loan Trust 2007-2