10-D 1 lmc07002_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: 333-140604-01 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 October 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 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. Luminent Mortgage Trust 2007-2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: November 5, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Luminent Mortgage Trust 2007-2, relating to the October 25, 2007 distribution. EX-99.1 Luminent Mortgage Capital Mortgage Pass-Through Certificates Distribution Date: 10/25/2007 Luminent Mortgage Capital Mortgage Pass-Through Certificates 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 I-A-1 55028EAA9 0910/24/2007 5.~~61500~~24125% ~~209~~208,~~864~~431,~~977~~618.4774 ~~949~~910,~~238~~344.7671 I-A-2 55028EAB7 0910/24/2007 5.~~78500~~41125% 139,000,000.00 ~~647~~626,~~744~~786.7473 I-A-3 55028EAC5 0910/24/2007 5.~~72500~~35125% 50,000,000.00 ~~230~~222,~~585~~962.0992 I-A-4 55028EAD3 0910/24/2007 5.~~81500~~44125% 47,571,000.00 ~~222~~215,~~832~~699.0911 I-A-5 55028EAE1 0910/24/2007 5.~~78500~~41125% 49,~~603~~444,~~677~~416.5550 ~~231~~222,~~154~~957.8359 I-B-1 55028EAF8 0910/24/2007 5.~~99500~~62125% 11,182,000.00 5452,~~000~~379.0831 I-B-2 55028EAG6 0910/24/2007 6.~~75500~~38125% 4,636,000.00 2524,~~226~~652.4028 I-B-3 55028EAH4 0910/24/2007 87.~~00500~~63125% 2,727,000.00 17,~~584~~341.6765 I-B-4 55028EAJ0 0910/24/2007 87.~~00500~~63125% 5,728,000.00 36,~~936~~425.2074 II-A-1 55027WAA0 0910/24/2007 5.~~73500~~36125% 6261,~~516~~974,~~197~~396.4504 ~~288~~276,~~816~~883.1553 II-A-2 55027WAB8 0910/24/2007 5.~~77500~~40125% 3130,~~259~~988,~~722~~807.1235 ~~145~~139,~~422~~481.8391 II-A-3 55027WAC6 0910/24/2007 5.~~88500~~51125% 10,~~420~~330,~~957~~643.6765 4947,~~402~~445.5863 II-B-1 55027WAD4 0910/24/2007 5.~~95500~~58125% 2,510,304.07 1211,~~042~~675.1453 II-B-2 55027WAE2 0910/24/2007 5.~~95500~~58125% 1,518,788.99 7,~~285~~063.7695 II-B-3 55027WAF9 0910/24/2007 5.~~95500~~58125% 583,303.02 2,~~798~~712.1597 II-B-4 55027WAG7 0910/24/2007 65.~~25500~~88125% 642,510.23 3,~~237~~148.4597 II-B-5 55027WAH5 0910/24/2007 76.~~25500~~88125% 584,894.55 3,~~418~~354.3000 II-B-6 55027WAJ1 0910/24/2007 76.~~25500~~88125% 467,715.34 2,~~733~~682.4706 II-B-7 55027WAK8 0910/24/2007 76.~~25500~~88125% 588,419.94 3,~~438~~374.9122 I-C-1 55028EAK7 0809/3128/2007 0.00000% 4,363,516.65 ~~253~~327,~~075~~837.2906 I-C-2 55028EAL5 0809/3128/2007 0.00000% 100.00 ~~195,269~~0.4800 II-C 55027WAL6 0809/3128/2007 0.00000% ~~888~~758,~~848~~708.9605 ~~315~~197,~~797~~381.4664 I-P 55028EAM3 0809/3128/2007 0.00000% 100.00 0.00 II-P 55027WAM4 0809/3128/2007 0.00000% 100.00 1816,~~678~~940.7383 R 55027WAN2 0910/24/2007 0.00000% 0.00 0.00 RX 55027WAP7 0809/3128/2007 0.00000% 0.00 0.00 Totals ~~636~~634,~~658~~032,~~134~~343.0112 3,~~716~~369,~~719~~532.5634

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A-1 14,~~433~~991,~~358~~293.7324 0.00 ~~208~~203,~~431~~440,~~618~~325.7450 25,~~382~~901,~~597~~637.4995 0.00 I-A-2 0.00 0.00 139,000,000.00 ~~647~~626,~~744~~786.7473 0.00 I-A-3 0.00 0.00 50,000,000.00 ~~230~~222,~~585~~962.0992 0.00 I-A-4 0.00 0.00 47,571,000.00 ~~222~~215,~~832~~699.0911 0.00 I-A-5 ~~159~~554,~~261~~584.0556 0.00 4948,~~444~~889,~~416~~831.5094 ~~390~~777,~~415~~542.8815 0.00 I-B-1 0.00 0.00 11,182,000.00 5452,~~000~~379.0831 0.00 I-B-2 0.00 0.00 4,636,000.00 2524,~~226~~652.4028 0.00 I-B-3 0.00 0.00 2,727,000.00 17,~~584~~341.6765 0.00 I-B-4 0.00 0.00 5,728,000.00 36,~~936~~425.2074 0.00 II-A-1 ~~541~~62,~~801~~251.4176 0.00 61,~~974~~912,~~396~~144.0429 ~~830~~339,~~617~~135.5629 0.00 II-A-2 ~~270~~31,~~914~~127.7750 0.00 30,~~988~~957,~~807~~679.3585 ~~416~~170,~~337~~609.6041 0.00 II-A-3 9010,~~314~~376.0388 0.00 10,~~330~~320,~~643~~266.6577 ~~139~~57,~~716~~822.6151 0.00 II-B-1 0.00 0.00 2,510,304.07 1211,~~042~~675.1453 0.00 II-B-2 0.00 0.00 1,518,788.99 7,~~285~~063.7695 0.00 II-B-3 0.00 0.00 583,303.02 2,~~798~~712.1597 0.00 II-B-4 0.00 0.00 642,510.23 3,~~237~~148.4597 0.00 II-B-5 0.00 0.00 584,894.55 3,~~418~~354.3000 0.00 II-B-6 0.00 0.00 467,715.34 2,~~733~~682.4706 0.00 II-B-7 0.00 0.00 588,419.94 3,~~438~~374.9122 0.00 I-C-1 0.00 0.00 4,363,516.65 ~~253~~327,~~075~~837.2906 0.00 I-C-2 0.00 0.00 100.00 ~~195,269~~0.4800 0.00 II-C 0.00 0.00 758,708.05 ~~315~~197,~~797~~381.4664 0.00 I-P 0.00 0.00 100.00 0.00 0.00 II-P 0.00 0.00 100.00 1816,~~678~~940.7383 0.00 R 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 25,~~495,~~649,633.9994 0.00 ~~634~~628,~~032~~382,~~343~~709.1219 69,~~212~~019,~~369~~166.5528 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 ~~209~~208,~~864~~431,~~977~~618.4774 0.00 14,~~433~~991,~~358~~293.7324 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 49,~~603~~444,~~677~~416.5550 0.00 ~~159~~554,~~261~~584.0556 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 6261,~~516~~974,~~197~~396.4504 0.00 ~~541~~62,~~801~~251.4176 0.00 II-A-2 32,724,000.00 3130,~~259~~988,~~722~~807.1235 0.00 ~~270~~31,~~914~~127.7750 0.00 II-A-3 10,908,000.00 10,~~420~~330,~~957~~643.6765 0.00 9010,~~314~~376.0388 0.00 II-B-1 2,509,000.00 2,510,304.07 0.00 0.00 0.00 II-B-2 1,518,000.00 1,518,788.99 0.00 0.00 0.00 II-B-3 583,000.00 583,303.02 0.00 0.00 0.00 II-B-4 642,000.00 642,510.23 0.00 0.00 0.00 II-B-5 584,000.00 584,894.55 0.00 0.00 0.00 II-B-6 467,000.00 467,715.34 0.00 0.00 0.00 II-B-7 587,520.00 588,419.94 0.00 0.00 0.00 I-C-1 4,363,381.17 4,363,516.65 0.00 0.00 0.00 I-C-2 100.00 100.00 0.00 0.00 0.00 II-C 754,595.90 ~~888~~758,~~848~~708.9605 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 0.00 0.00 0.00 0.00 RX 100.00 0.00 0.00 0.00 0.00 Totals 662,163,997.07 ~~636~~634,~~658~~032,~~134~~343.0112 0.00 25,~~495,~~649,633.9994 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 14,~~433~~991,~~358~~293.7324 ~~208~~203,~~431~~440,~~618~~325.7450 0.~~91196585~~89012708 14,~~433~~991,~~358~~293.7324 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 ~~159~~554,~~261~~584.0556 4948,~~444~~889,~~416~~831.5094 0.~~95674181~~94601068 ~~159~~554,~~261~~584.0556 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 ~~541~~62,~~801~~251.4176 61,~~974~~912,~~396~~144.0429 0.~~94694021~~94598903 ~~541~~62,~~801~~251.4176 II-A-2 0.00 ~~270~~31,~~914~~127.7750 30,~~988~~957,~~807~~679.3585 0.~~94697492~~94602371 ~~270~~31,~~914~~127.7750 II-A-3 0.00 9010,~~314~~376.0388 10,~~330~~320,~~643~~266.6577 0.~~94707037~~94611907 9010,~~314~~376.0388 II-B-1 0.00 0.00 2,510,304.07 1.00051976 0.00 II-B-2 0.00 0.00 1,518,788.99 1.00051976 0.00 II-B-3 0.00 0.00 583,303.02 1.00051976 0.00 II-B-4 0.00 0.00 642,510.23 1.00079475 0.00 II-B-5 0.00 0.00 584,894.55 1.00153176 0.00 II-B-6 0.00 0.00 467,715.34 1.00153178 0.00 II-B-7 0.00 0.00 588,419.94 1.00153176 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 0.00 0.00 0.00000000 0.00 RX 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 25,~~495,~~649,633.9994 ~~634~~628,~~032~~382,~~343~~709.1219 0.~~95751558~~94898350 25,~~495,~~649,633.9994

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 ~~918~~911.~~23732660~~96584908 0.00000000 621.~~27147752~~83876422 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 ~~959~~956.~~82348200~~74180534 0.00000000 310.~~08167666~~73112539 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 ~~955~~946.~~21868764~~94021177 0.00000000 80.~~27847587~~95117821 0.00000000 II-A-2 32,724,000.00 ~~955~~946.~~25370126~~97492208 0.00000000 80.~~27877918~~95121318 0.00000000 II-A-3 10,908,000.00 ~~955~~947.~~34998808~~07037495 0.00000000 80.~~27961404~~95130913 0.00000000 II-B-1 2,509,000.00 1000.51975688 0.00000000 0.00000000 0.00000000 II-B-2 1,518,000.00 1000.51975626 0.00000000 0.00000000 0.00000000 II-B-3 583,000.00 1000.51975986 0.00000000 0.00000000 0.00000000 II-B-4 642,000.00 1000.79475078 0.00000000 0.00000000 0.00000000 II-B-5 584,000.00 1001.53176370 0.00000000 0.00000000 0.00000000 II-B-6 467,000.00 1001.53177730 0.00000000 0.00000000 0.00000000 II-B-7 587,520.00 1001.53176062 0.00000000 0.00000000 0.00000000 I-C-1 4,363,381.17 1000.03104932 0.00000000 0.00000000 0.00000000 I-C-2 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-C 754,595.90 ~~1177~~1005.~~91384766~~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 0.00000000 0.00000000 0.00000000 0.00000000 RX 100.00 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 I-A-1 0.00000000 621.~~27147752~~83876422 ~~911~~890.~~96584908~~12708486 0.~~91196585~~89012708 621.~~27147752~~83876422 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 310.~~08167666~~73112539 ~~956~~946.~~74180534~~01067995 0.~~95674181~~94601068 310.~~08167666~~73112539 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 80.~~27847587~~95117821 ~~946~~945.~~94021177~~98903372 0.~~94694021~~94598903 80.~~27847587~~95117821 II-A-2 0.00000000 80.~~27877918~~95121318 946.~~97492208~~02370890 0.~~94697492~~94602371 80.~~27877918~~95121318 II-A-3 0.00000000 80.~~27961404~~95130913 ~~947~~946.~~07037495~~11906582 0.~~94707037~~94611907 80.~~27961404~~95130913 II-B-1 0.00000000 0.00000000 1000.51975688 1.00051976 0.00000000 II-B-2 0.00000000 0.00000000 1000.51975626 1.00051976 0.00000000 II-B-3 0.00000000 0.00000000 1000.51975986 1.00051976 0.00000000 II-B-4 0.00000000 0.00000000 1000.79475078 1.00079475 0.00000000 II-B-5 0.00000000 0.00000000 1001.53176370 1.00153176 0.00000000 II-B-6 0.00000000 0.00000000 1001.53177730 1.00153178 0.00000000 II-B-7 0.00000000 0.00000000 1001.53176062 1.00153176 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 0.00000000 0.00000000 0.00000000 0.00000000 RX 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 I-A-1 0809/2725/07 - 0910/24/07 2930 5.~~61500~~24125% ~~209~~208,~~864~~431,~~977~~618.4774 ~~949~~910,~~260~~368.1052 0.00 I-A-2 0809/2725/07 - 0910/24/07 2930 5.~~78500~~41125% 139,000,000.00 ~~647~~626,~~759~~803.3113 0.00 I-A-3 0809/2725/07 - 0910/24/07 2930 5.~~72500~~35125% 50,000,000.00 ~~230~~222,~~590~~968.2875 0.00 I-A-4 0809/2725/07 - 0910/24/07 2930 5.~~81500~~44125% 47,571,000.00 ~~222~~215,~~837~~704.1075 0.00 I-A-5 0809/2725/07 - 0910/24/07 2930 5.~~78500~~41125% 49,~~603~~444,~~677~~416.5550 ~~231~~222,~~160~~963.0342 0.00 I-B-1 0809/2725/07 - 0910/24/07 2930 5.~~99500~~62125% 11,182,000.00 5452,~~001~~380.2968 0.00 I-B-2 0809/2725/07 - 0910/24/07 2930 6.~~75500~~38125% 4,636,000.00 2524,~~226~~652.9290 1,~~768~~198.2033 I-B-3 0809/2725/07 - 0910/24/07 2930 87.~~00500~~63125% 2,727,000.00 17,~~584~~342.9802 3,~~786~~545.0351 I-B-4 0809/2725/07 - 0910/24/07 2930 87.~~00500~~63125% 5,728,000.00 36,~~936~~426.8550 7,~~952~~447.4826 II-A-1 0809/2725/07 - 0910/24/07 2930 5.~~73500~~36125% 6261,~~516~~974,~~197~~396.4504 ~~288~~276,~~816~~883.1553 0.00 II-A-2 0809/2725/07 - 0910/24/07 2930 5.~~77500~~40125% 3130,~~259~~988,~~722~~807.1235 ~~145~~139,~~422~~481.8391 0.00 II-A-3 0809/2725/07 - 0910/24/07 2930 5.~~88500~~51125% 10,~~420~~330,~~957~~643.6765 4947,~~402~~445.5863 0.00 II-B-1 0809/2725/07 - 0910/24/07 2930 5.~~95500~~58125% 2,510,304.07 1211,~~042~~675.1453 0.00 II-B-2 0809/2725/07 - 0910/24/07 2930 5.~~95500~~58125% 1,518,788.99 7,~~285~~063.7695 0.00 II-B-3 0809/2725/07 - 0910/24/07 2930 5.~~95500~~58125% 583,303.02 2,~~798~~712.1597 0.00 II-B-4 0809/2725/07 - 0910/24/07 2930 65.~~25500~~88125% 642,510.23 3,~~237~~148.4597 0.00 II-B-5 0809/2725/07 - 0910/24/07 2930 76.~~25500~~88125% 584,894.55 3,~~418~~354.3000 0.00 II-B-6 0809/2725/07 - 0910/24/07 2930 76.~~25500~~88125% 467,715.34 2,~~733~~682.4706 0.00 II-B-7 0809/2725/07 - 0910/24/07 2930 76.~~25500~~88125% 588,419.94 3,~~438~~374.9122 0.00 I-C-1 N/A N/A 0.00000% 4,363,516.65 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% ~~888~~758,~~848~~708.9605 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% 0.00 0.00 0.00 RX N/A N/A 0.00000% 0.00 0.00 0.00 Totals 2,~~933~~827,~~952~~433.6044 1312,~~506~~191.7110

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 2123.3481 ~~949~~910,~~238~~344.7671 0.00 ~~208~~203,~~431~~440,~~618~~325.7450 I-A-2 0.00 1416.5639 ~~647~~626,~~744~~786.7473 0.00 139,000,000.00 I-A-3 0.00 5.1883 ~~230~~222,~~585~~962.0992 0.00 50,000,000.00 I-A-4 0.00 5.0164 ~~222~~215,~~832~~699.0911 0.00 47,571,000.00 I-A-5 0.00 5.2083 ~~231~~222,~~154~~957.8359 0.00 4948,~~444~~889,~~416~~831.5094 I-B-1 0.00 1.2137 5452,~~000~~379.0831 0.00 11,182,000.00 I-B-2 1,~~768~~198.2033 0.5361 2524,~~226~~652.4028 0.00 4,636,000.00 I-B-3 3,~~786~~545.0351 0.3136 17,~~584~~341.6765 0.00 2,727,000.00 I-B-4 7,~~952~~447.4826 0.6576 36,~~936~~425.2074 0.00 5,728,000.00 II-A-1 0.00 0.00 ~~288~~276,~~816~~883.1553 0.00 61,~~974~~912,~~396~~144.0429 II-A-2 0.00 0.00 ~~145~~139,~~422~~481.8391 0.00 30,~~988~~957,~~807~~679.3585 II-A-3 0.00 0.00 4947,~~402~~445.5863 0.00 10,~~330~~320,~~643~~266.6577 II-B-1 0.00 0.00 1211,~~042~~675.1453 0.00 2,510,304.07 II-B-2 0.00 0.00 7,~~285~~063.7695 0.00 1,518,788.99 II-B-3 0.00 0.00 2,~~798~~712.1597 0.00 583,303.02 II-B-4 0.00 0.00 3,~~237~~148.4597 0.00 642,510.23 II-B-5 0.00 0.00 3,~~418~~354.3000 0.00 584,894.55 II-B-6 0.00 0.00 2,~~733~~682.4706 0.00 467,715.34 II-B-7 0.00 0.00 3,~~438~~374.9122 0.00 588,419.94 I-C-1 0.00 0.00 ~~253~~327,~~075~~837.2906 0.00 4,363,516.65 I-C-2 0.00 0.00 ~~195,269~~0.4800 0.00 100.00 II-C 0.00 0.00 ~~315~~197,~~797~~381.4664 0.00 758,708.05 I-P 0.00 0.00 0.00 0.00 100.00 II-P 0.00 0.00 1816,~~678~~940.7383 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 1312,~~506~~191.7110 5360.9960 3,~~716~~369,~~719~~532.5634 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.~~61500~~24125% ~~918~~911.~~23732660~~96584908 43.~~15336597~~98320085 0.00000000 I-A-2 139,000,000.00 5.~~78500~~41125% 1000.00000000 4.~~66013892~~50937504 0.00000000 I-A-3 50,000,000.00 5.~~72500~~35125% 1000.00000000 4.~~61180560~~45937500 0.00000000 I-A-4 47,571,000.00 5.~~81500~~44125% 1000.00000000 4.~~68430556~~53437493 0.00000000 I-A-5 51,680,000.00 5.~~78500~~41125% ~~959~~956.~~82348200~~74180534 4.~~47291080~~31430766 0.00000000 I-B-1 11,182,000.00 5.~~99500~~62125% 1000.00000000 4.~~82930513~~68437489 0.00000000 I-B-2 4,636,000.00 6.~~75500~~38125% 1000.00000000 5.~~44152718~~31770923 0.~~38140638~~25848361 I-B-3 2,727,000.00 87.~~00500~~63125% 1000.00000000 6.~~44847085~~35937660 1.~~38834983~~30015035 I-B-4 5,728,000.00 87.~~00500~~63125% 1000.00000000 6.~~44847242~~35937500 1.~~38835196~~30015014 II-A-1 65,447,000.00 5.~~73500~~36125% ~~955~~946.~~21868764~~94021177 4.~~41297768~~23065274 0.00000000 II-A-2 32,724,000.00 5.~~77500~~40125% ~~955~~946.~~25370126~~97492208 4.~~44391975~~26237349 0.00000000 II-A-3 10,908,000.00 5.~~88500~~51125% ~~955~~947.~~34998808~~07037495 4.~~52902274~~34961771 0.00000000 II-B-1 2,509,000.00 5.~~95500~~58125% 1000.51975688 4.~~79957752~~65345955 0.00000000 II-B-2 1,518,000.00 5.~~95500~~58125% 1000.51975626 4.~~79957839~~65345850 0.00000000 II-B-3 583,000.00 5.~~95500~~58125% 1000.51975986 4.~~79957118~~65346484 0.00000000 II-B-4 642,000.00 65.~~25500~~88125% 1000.79475078 54.~~04275701~~90493769 0.00000000 II-B-5 584,000.00 76.~~25500~~88125% 1001.53176370 5.~~85325342~~74315068 0.00000000 II-B-6 467,000.00 76.~~25500~~88125% 1001.53177730 5.~~85325482~~74316916 0.00000000 II-B-7 587,520.00 76.~~25500~~88125% 1001.53176062 5.~~85326457~~74315768 0.00000000 I-C-1 4,363,381.17 0.00000% 1000.03104932 0.00000000 0.00000000 I-C-2 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 II-C 754,595.90 0.00000% ~~1177~~1005.~~91384766~~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% 0.00000000 0.00000000 0.00000000 RX 100.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-A-1 0.00000000 0.~~00009337~~00010418 43.~~15327260~~98309667 0.00000000 ~~911~~890.~~96584908~~12708486 I-A-2 0.00000000 0.~~00010475~~00011791 4.~~66003410~~50925705 0.00000000 1000.00000000 I-A-3 0.00000000 0.~~00010360~~00011660 4.~~61170180~~45925840 0.00000000 1000.00000000 I-A-4 0.00000000 0.~~00010532~~00011856 4.~~68420025~~53425637 0.00000000 1000.00000000 I-A-5 0.00000000 0.~~00010062~~00011281 4.~~47281018~~31419485 0.00000000 ~~956~~946.~~74180534~~01067995 I-B-1 0.00000000 0.~~00010821~~00012252 4.~~82919692~~68425237 0.00000000 1000.00000000 I-B-2 0.~~38140638~~25848361 0.~~00011432~~00013158 5.~~44141501~~31757550 0.00000000 1000.00000000 I-B-3 1.~~38834983~~30015035 0.~~00011368~~00013201 6.~~44835717~~35924092 0.00000000 1000.00000000 I-B-4 1.~~38835196~~30015014 0.~~00011348~~00013268 6.~~44835894~~35924232 0.00000000 1000.00000000 II-A-1 0.00000000 0.00000000 4.~~41297768~~23065274 0.00000000 ~~946~~945.~~94021177~~98903372 II-A-2 0.00000000 0.00000000 4.~~44391975~~26237349 0.00000000 946.~~97492208~~02370890 II-A-3 0.00000000 0.00000000 4.~~52902274~~34961771 0.00000000 ~~947~~946.~~07037495~~11906582 II-B-1 0.00000000 0.00000000 4.~~79957752~~65345955 0.00000000 1000.51975688 II-B-2 0.00000000 0.00000000 4.~~79957839~~65345850 0.00000000 1000.51975626 II-B-3 0.00000000 0.00000000 4.~~79957118~~65346484 0.00000000 1000.51975986 II-B-4 0.00000000 0.00000000 54.~~04275701~~90493769 0.00000000 1000.79475078 II-B-5 0.00000000 0.00000000 5.~~85325342~~74315068 0.00000000 1001.53176370 II-B-6 0.00000000 0.00000000 5.~~85325482~~74316916 0.00000000 1001.53177730 II-B-7 0.00000000 0.00000000 5.~~85326457~~74315768 0.00000000 1001.53176062 I-C-1 0.00000000 0.00000000 5775.~~99981256~~13372021 0.00000000 1000.03104932 I-C-2 0.00000000 0.00000000 ~~1952694~~0.~~80000000~~00000000 0.00000000 1000.00000000 II-C 0.00000000 0.00000000 ~~418~~261.~~49877530~~57263775 0.00000000 1005.44947302 I-P 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 II-P 0.00000000 0.00000000 ~~186787~~169408.30000000 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 69,~~263~~261,~~944~~482.0411 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~136~~185,~~116~~128.7194 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 1816,~~678~~940.7383 Swap/Cap Payments ~~208~~11,~~776~~050.1934 Total Deposits 69,~~627~~474,~~515~~602.6722 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 94136,~~186~~116.7471 Total Administration Fees ~~320~~319,~~959~~319.3823 Payment of Interest and Principal 69,~~212~~019,~~369~~166.5528 Total Withdrawals (Pool Distribution Amount) 69,~~627~~474,~~515~~602.6722 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 5460.0060 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 5460.0060

ADMINISTRATION FEES Gross Servicing Fee* ~~147~~146,~~191~~536.6978 LPMI Fee* 28,~~102~~098.7934 Master Servicing Fee - Wells Fargo Bank, N.A. 9,~~815~~774.1567 Triad Premium - Triad Insurance Guaranty Corporation ~~135~~134,~~849~~909.7544 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~320~~319,~~959~~319.3823 *Servicer Payees include: GMAC-RFC; INDYMAC BANK, F.S.B.; NATIONAL CITY 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 0.00 0.00 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. 1,~~978~~814,~~633~~465.1626 1,~~769~~803,~~856~~414.9792 ~~208~~11,~~776~~050.1934

Collateral Statement Group Group I Group II Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~627426~~626305 8.~~384500~~355159 Weighted Average Net Rate 6.~~370963~~369823 87.~~008817~~979467 Weighted Average Pass-Through Rate 6.~~072145~~071069 7.~~546790~~519206 Weighted Average Remaining Term ~~353~~352 378 Principal And Interest Constant 2,~~914~~904,~~112~~921.0014 ~~347~~344,~~645~~679.7200 Beginning Loan Count 1,~~734~~726 ~~276~~273 Loans Paid in Full 815 32 Ending Loan Count 1,~~726~~711 ~~273~~271 Beginning Scheduled Balance ~~524~~523,~~676~~083,~~271~~651.6789 ~~111~~110,~~981~~948,~~762~~591.3423 Ending Scheduled Balance ~~523~~517,~~083~~537,~~651~~774.8909 110,~~948~~844,~~591~~835.2310 Actual Ending Collateral Balance ~~523~~517,~~097~~552,~~705~~504.5323 110,~~565~~414,~~264~~129.7888 Scheduled Principal 16,~~400~~494.9648 0.00 Unscheduled Principal 15,~~576~~529,~~218~~383.8232 1531,~~467,951~~571.2840 Negative Amortized Principal 0.00 (~~434~~427,~~780~~815.1727) Scheduled Interest 2,~~897~~888,~~711~~426.0466 ~~782~~772,~~425~~494.8927 Servicing Fees ~~112~~111,~~133~~801.6337 3534,~~058~~735.0641 Master Servicing Fees 8,~~088~~064.7621 1,~~726~~710.3946 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 122,~~563~~163.4478 4140,~~389~~844.1000 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,~~654~~646,~~925~~397.2130 ~~704~~695,~~252~~204.3440 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 1816,~~678~~940.7383 Prepayment Penalty Paid Count 0 2 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~936478~~928835 Weighted Average Net Rate 6.~~659045~~651493 Weighted Average Pass-Through Rate 6.~~331520~~324477 Weighted Average Remaining Term ~~357~~356 Principal And Interest Constant 3,~~261~~249,~~757~~600.7214 Beginning Loan Count 21,~~010~~999 Loans Paid in Full 1117 Ending Loan Count 1,~~999~~982 Beginning Scheduled Balance ~~636~~634,~~658~~032,~~034~~243.0112 Ending Scheduled Balance ~~634~~628,~~032~~382,~~243~~609.1219 Actual Ending Collateral Balance ~~633~~627,~~662~~966,~~970~~634.3111 Scheduled Principal 16,~~400~~494.9648 Unscheduled Principal 36,~~044~~060,~~170~~954.1072 Negative Amortized Principal (~~434~~427,~~780~~815.1727) Scheduled Interest 3,~~680~~660,~~136~~920.93 Servicing Fees ~~147~~146,~~191~~536.6978 Master Servicing Fees 9,~~815~~774.1567 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 163,~~952~~007.5478 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~359~~341,~~177~~601.5570 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 1816,~~678~~940.7383 Prepayment Penalty Paid Count 2 Special Servicing Fee 0.00

Additional Reporting - Group Level Cash Reporting Group I Excess Cash Flow ~~253~~328,~~021~~917.2924 Group II Excess Cash Flow ~~315~~197,~~797~~381.4664 Allocated Net Deferred Interest 0.00 Net Defererred Interest 0.00 Informational Reporting Group I Net Rate Cap 56.~~876270~~071069% Rolling 3 Month Delinquency Rate 1.~~095807~~743546% Group II Adjusted Rate Cap 7.~~807023~~519206% Net Rate Cap 7.~~303344~~519206% Rolling 3 Month Delinquency Rate 12.~~398336~~779297% Structural Reporting Group I Overcollateralization Amount 4,363,516.65 Overcollateralization Deficiency Amount 0.00 Overcollateralization Surplus Amount 0.00 Target Overcollateralization Amount 4,363,516.65 Group II Overcollateralization Amount 758,708.05 Overcollateralization Deficiency Amount 0.00 Overcollateralization Surplus Amount ~~130,140~~0.9100 Target Overcollateralization Amount 758,708.05 Trigger Event Reporting Group I Stepdown Date NO Cumulative Loss Trigger Trigger Result N/A Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 2.~~189831~~213297% Calculated Value 1.~~095807~~743546% Trigger Event Trigger Result Pass Group II Stepdown Date NO Cumulative Loss Trigger Trigger Result N/A Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result ~~Pass~~Fail Threshold Value 2.~~759745~~762328% Calculated Value 12.~~398336~~779297% Trigger Event Trigger Result Pass

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 4552 0 0 0 4552 1617,~~752~~242,~~861~~525.7283 0.00 0.00 0.00 1617,~~752~~242,~~861~~525.7283 60 Days 1525 0 0 0 1525 411,~~758~~110,~~024~~825.0249 0.00 0.00 0.00 411,~~758~~110,~~024~~825.0249 90 Days 512 0 10 0 612 13,~~962~~879,~~694~~856.0815 0.00 ~~272,950~~0.00 0.00 23,~~235~~879,~~644~~856.0815 120 Days 2 1 50 3 0 84 ~~606~~305,~~899~~663.9477 ~~122,400~~0.00 1888,~~274,609~~580.6031 0.00 21,~~003~~194,~~909~~244.5408 150 Days 02 0 1 5 0 18 0606,899.0094 0122,400.00 ~~500~~1,~~473~~274,609.1660 0.00 ~~500~~2,~~473~~003,909.1654 180+ Days 0 0 23 0 23 0.00 0.00 1,~~045~~546,~~999~~473.9915 0.00 1,~~045~~546,~~999~~473.9915 Totals 6792 1 911 0 77104 2433,~~080~~145,~~479~~771.7618 122,400.00 3,~~094~~709,~~032~~663.7506 0.00 2736,~~296~~977,~~912~~834.5124 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 2.~~251126~~623613% 0.000000% 0.000000% 0.000000% 2.~~251126~~623613% 2.~~643813~~745771% 0.000000% 0.000000% 0.000000% 2.~~643813~~745771% 60 Days 01.~~750375~~261352% 0.000000% 0.000000% 0.000000% 01.~~750375~~261352% 01.~~750876~~769334% 0.000000% 0.000000% 0.000000% 01.~~750876~~769334% 90 Days 0.~~250125~~605449% 0.000000% 0.~~050025~~000000% 0.000000% 0.~~300150~~605449% 0.~~309738~~617844% 0.000000% 0.~~043075~~000000% 0.000000% 0.~~352813~~617844% 120 Days 0.~~100050~~050454% 0.~~050025~~000000% 0.~~250125~~151362% 0.000000% 0.~~400200~~201816% 0.~~095776~~048675% 0.~~019316~~000000% 0.~~201149~~141501% 0.000000% 0.~~316242~~190176% 150 Days 0.~~000000~~100908% 0.~~000000~~050454% 0.~~050025~~252270% 0.000000% 0.~~050025~~403633% 0.~~000000~~096645% 0.~~000000~~019491% 0.~~078981~~202974% 0.000000% 0.~~078981~~319111% 180+ Days 0.000000% 0.000000% 0.~~100050~~151362% 0.000000% 0.~~100050~~151362% 0.000000% 0.000000% 0.~~165072~~246267% 0.000000% 0.~~165072~~246267% Totals 34.~~351676~~641776% 0.~~050025~~050454% 0.~~450225~~554995% 0.000000% 35.~~851926~~247225% 35.~~800203~~278269% 0.~~019316~~019491% 0.~~488277~~590742% 0.000000% 45.~~307797~~888503% 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 ~~136~~185,~~116~~128.7194

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 3547 0 0 0 3547 1215,~~645~~218,~~269~~904.4188 0.00 0.00 0.00 1215,~~645~~218,~~269~~904.4188 60 Days 1215 0 0 0 1215 37,~~649~~376,~~533~~843.8858 0.00 0.00 0.00 37,~~649~~376,~~533~~843.8858 90 Days 310 0 10 0 410 13,~~314~~052,~~100~~784.06 0.00 0.00 ~~272~~0.00 3,~~950~~052,784.06 120 Days 0 0 2 0 2 0.00 0.00 1545,~~587~~650.00 0.00 545,~~050~~650.00 ~~120~~150 Days 2 1 5 0 8 606,899.94 122,400.00 1,274,609.60 0.00 2,003,909.54 ~~150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00~~ 180+ Days 0 0 2 0 2 0.00 0.00 1,045,999.99 0.00 1,045,999.99 Totals 5274 1 89 0 6184 1826,~~215~~255,~~803~~432.2346 122,400.00 2,~~593~~866,~~559~~259.59 0.00 2029,~~931~~244,~~762~~092.8205 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~027810~~746932% 0.000000% 0.000000% 0.000000% 2.~~027810~~746932% 2.~~417382~~940553% 0.000000% 0.000000% 0.000000% 2.~~417382~~940553% 60 Days 0.~~695249~~876680% 0.000000% 0.000000% 0.000000% 0.~~695249~~876680% 01.~~697677~~425332% 0.000000% 0.000000% 0.000000% 01.~~697677~~425332% 90 Days 0.~~173812~~584454% 0.000000% 0.~~057937~~000000% 0.000000% 0.~~231750~~584454% 0.~~251215~~589850% 0.000000% 0.~~052180~~000000% 0.000000% 0.~~303395~~589850% 120 Days 0.~~115875~~000000% 0.~~057937~~000000% 0.~~289687~~116891% 0.000000% 0.~~463499~~116891% 0.~~116020~~000000% 0.~~023399~~000000% 0.~~243666~~105429% 0.000000% 0.~~383085~~105429% 150 Days 0.~~000000~~116891% 0.~~000000~~058445% 0.~~000000~~292227% 0.000000% 0.~~000000~~467563% 0.~~000000~~117263% 0.~~000000~~023650% 0.~~000000~~246276% 0.000000% 0.~~000000~~387190% 180+ Days 0.000000% 0.000000% 0.~~115875~~116891% 0.000000% 0.~~115875~~116891% 0.000000% 0.000000% 0.~~199963~~202105% 0.000000% 0.~~199963~~202105% Totals 34.~~012746~~324956% 0.~~057937~~058445% 0.~~463499~~526008% 0.000000% 34.~~534183~~909410% 35.~~482295~~072999% 0.~~023399~~023650% 0.~~495808~~553810% 0.000000% 45.~~001502~~650459% 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 105 0 0 0 105 42,~~107~~023,~~592~~620.3195 0.00 0.00 0.00 42,~~107~~023,~~592~~620.3195 60 Days 310 0 0 0 310 13,~~108~~733,~~490~~981.1491 0.00 0.00 0.00 13,~~108~~733,~~490~~981.1491 90 Days 2 0 0 0 2 ~~648~~827,~~594~~072.0809 0.00 0.00 0.00 ~~648~~827,~~594~~072.0809 120 Days 01 0 01 0 02 0305,663.0077 0.00 0342,930.0031 0.00 0648,594.0008 150 Days 0 0 10 0 10 0.00 0.00 ~~500,473~~0.1600 0.00 ~~500,473~~0.1600 180+ Days 0 0 01 0 01 0.00 0.00 0500,473.0016 0.00 0500,473.0016 Totals 1518 0 12 0 1620 56,~~864~~890,~~676~~338.5372 0.00 ~~500~~843,~~473~~403.1647 0.00 67,~~365~~733,~~149~~742.6919 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 31.~~663004~~845018% 0.000000% 0.000000% 0.000000% 31.~~663004~~845018% 31.~~715084~~832755% 0.000000% 0.000000% 0.000000% 31.~~715084~~832755% 60 Days 13.~~098901~~690037% 0.000000% 0.000000% 0.000000% 13.~~098901~~690037% 13.~~002566~~381797% 0.000000% 0.000000% 0.000000% 13.~~002566~~381797% 90 Days 0.~~732601~~738007% 0.000000% 0.000000% 0.000000% 0.~~732601~~738007% 0.~~586616~~749064% 0.000000% 0.000000% 0.000000% 0.~~586616~~749064% 120 Days 0.~~000000~~369004% 0.000000% 0.~~000000~~369004% 0.000000% 0.~~000000~~738007% 0.~~000000~~276834% 0.000000% 0.~~000000~~310586% 0.000000% 0.~~000000~~587419% 150 Days 0.000000% 0.000000% 0.~~366300~~000000% 0.000000% 0.~~366300~~000000% 0.000000% 0.000000% 0.~~452650~~000000% 0.000000% 0.~~452650~~000000% 180+ Days 0.000000% 0.000000% 0.~~000000~~369004% 0.000000% 0.~~000000~~369004% 0.000000% 0.000000% 0.~~000000~~453269% 0.000000% 0.~~000000~~453269% Totals 56.~~494505~~642066% 0.000000% 0.~~366300~~738007% 0.000000% 57.~~860806~~380074% 56.~~304267~~240450% 0.000000% 0.~~452650~~763855% 0.000000% 57.~~756916~~004305% Please refer to CTSLink.com for a list of delinquency code descriptions.

180+ Delinquency Summary Summary Group I Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 1 500,473.16 0.080 0 0.00 0.000 210 - 239 2 1,045,999.99 0.~~165~~167 2 1,045,999.99 0.~~200~~202 Total 23 1,~~045~~546,~~999~~473.9915 0.~~165~~247 2 1,045,999.99 0.~~200~~202

180+ Delinquency Summary (continued) Group II Days Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Balance($) 180 - 209 1 500,473.16 0.453 210 - 239 0 0.00 0.000 Total 01 0500,473.0016 0.~~000~~453 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 72 ~~Oct~~Nov-06 0.000% Original Principal Balance 2608,~~044,100~~400.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 2615,~~048,032~~630.7631 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 911 ~~Mar~~Apr-07 0.000% Original Principal Balance 3,~~090~~698,~~100~~500.00 ~~Apr~~May-07 0.000% Current Actual Balance 3,~~094~~709,~~032~~663.7506 ~~May-07 0.000%~~ Jun-07 0.000% Jul-07 0.192% Aug-07 0.164% Sep-07 0.488% Oct-07 0.591% *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 Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 61 ~~Oct~~Nov-06 0.000% Original Principal Balance 1272,~~548,100~~700.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 1272,~~547,559~~700.6000 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 89 ~~Mar~~Apr-07 0.000% Original Principal Balance 2,~~594~~866,~~100~~800.00 ~~Apr~~May-07 0.000% Current Actual Balance 2,~~593~~866,~~559~~259.59 ~~May-07 0.000%~~ Jun-07 0.000% Jul-07 0.233% Aug-07 0.199% Sep-07 0.496% Oct-07 0.554% *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 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~496~~335,~~000~~700.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~500~~342,~~473~~930.1631 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 12 ~~Mar~~Apr-07 0.000% Original Principal Balance ~~496~~831,~~000~~700.00 ~~Apr~~May-07 0.000% Current Actual Balance ~~500~~843,~~473~~403.1647 ~~May~~Jun-07 0.000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.~~000~~453% ~~Sep~~Oct-07 0.~~453~~764% *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.

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 I 0240550645 Jul-2007 01-Dec-2006 CA 75.00 510,000.00 Group I 0240550669 Jul-2007 01-Sep-2006 CA 80.00 536,000.00 Group I 0240631446 Sep-2007 01-Dec-2006 GA 80.00 120,000.00 Group I 0240631496 Sep-2007 01-Jan-2007 FL 80.00 156,000.00 Group I 0240631581 Oct-2007 01-Dec-2006 FL 89.99 272,700.00 Group I 0240631813 Sep-2007 01-Jan-2007 FL 99.99 272,950.00 Group I 0240632283 Sep-2007 01-Jan-2007 FL 79.99 141,650.00 Group I 0240692280 Sep-2007 01-Apr-2007 CA 80.00 512,000.00 Group I 0240692338 Sep-2007 01-Apr-2007 CA 73.51 345,500.00 Group II 0240533830 Oct-2007 01-Nov-2006 VA 90.00 335,700.00 Group II 0240551049 Sep-2007 01-Dec-2006 CA 80.00 496,000.00

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 I 0240550645 510,000.00 01-Feb-2007 67 6.875% 1316,~~812~~575.5000 Group I 0240550669 535,999.99 01-Feb-2007 67 7.250% 1518,~~354~~424.1598 Group I 0240631446 120,000.00 01-Apr-2007 45 8.250% 4,~~000~~800.00 Group I 0240631496 155,999.48 01-Apr-2007 45 7.750% 45,~~875~~850.00 Group I 0240631581 272,700.00 01-May-2007 4 7.250% 9,544.50 Group I 0240631813 272,950.00 01-May-2007 34 7.250% 79,~~961~~553.0526 Group I 0240632283 141,158.45 01-Apr-2007 45 7.000% 34,~~970~~764.0506 Group I 0240692280 511,951.67 01-Apr-2007 45 6.500% 1315,~~332~~998.3071 Group I 0240692338 345,500.00 01-Apr-2007 45 7.500% 1012,~~437~~524.0040 Group II 0240533830 342,930.31 01-May-2007 4 8.375% 13,797.83 Group II 0240551049 500,473.16 01-Mar-2007 56 8.500% 1720,~~142~~612.9923

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 10 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~122,400~~0.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~122,400~~0.00 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 1 ~~Mar~~Apr-07 0.000% Original Principal Balance 122,400.00 ~~Apr~~May-07 0.~~000~~029% Current Actual Balance 122,400.00 ~~May~~Jun-07 0.~~029~~000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.~~000~~019% ~~Sep~~Oct-07 0.019% *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 10 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~122,400~~0.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~122,400~~0.00 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 1 ~~Mar~~Apr-07 0.000% Original Principal Balance 122,400.00 ~~Apr~~May-07 0.~~000~~035% Current Actual Balance 122,400.00 ~~May~~Jun-07 0.~~035~~000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.~~000~~023% ~~Sep~~Oct-07 0.~~023~~024% *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 (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest Group I 0240631903 122,400.00 01-Apr-2007 45 7.000% 34,~~442~~131.5000

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 815 15,~~237~~467,~~650~~050.00 15,~~237~~465,~~649~~701.5739 0 0.00 0.00 Group II 32 1480,~~449,950~~000.00 1497,~~429,366~~382.4749 0 0.00 0.00 Total 1117 25,~~687~~947,~~600~~050.00 25,~~667~~963,~~016~~083.0488 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 I 0 0.00 0.00 0 0.00 0.00 ~~338~~63,~~569~~681.2593 Group II 0 0.00 0.00 0 0.00 0.00 3332,~~293~~333.5663 Total 0 0.00 0.00 0 0.00 0.00 ~~371~~96,~~862~~015.8156

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I ~~0240631440~~0240631450 NC 54.88 01-Dec-2006 235,800.00 235,800.00 Group I 0240631470 GA 92.43 01-Jan-2007 140,500.00 140,500.00 Group I 0240631515 FL 80.00 01-~~Nov~~Dec-2006 ~~149~~228,~~600~~800.00 ~~149~~228,~~600~~800.00 Group I ~~0240631484~~0240631799 NCGA 36100.0800 01-Nov-2006 ~~112~~585,~~900~~200.00 ~~112~~585,~~900~~200.00 Group I ~~0240631555~~0240631836 GA 6480.00 01-Jan-2007 ~~112~~165,~~000~~200.00 ~~111~~165,~~999~~200.5700 Group I ~~0240631696~~0240631986 FLGA 7699.9498 01-Jan-2007 173,450.00 172,708.63 Group I 0240632352 GA 95.73 01-Dec-2006 ~~182~~340,~~350~~000.00 ~~182~~339,~~350~~988.32 Group I 0240691758 MA 68.18 01-Mar-2007 307,500.00 307,500.00 Group I ~~0240631757~~0240691842 FLWA 60.00 01-Apr-2007 165,000.00 164,959.61 Group I 0240692202 VA 80.00 01-~~Dec~~Apr-~~2006~~2007 ~~192~~298,000.00 ~~192~~298,000.00 Group I ~~0240631819~~0240692299 FLCA 15.87 01-Apr-2007 100,000.00 100,000.00 Group I 0240692306 VA 80.00 01-~~Dec~~Apr-~~2006~~2007 ~~106~~93,~~400~~600.00 ~~106~~93,~~400~~600.00 Group I ~~0240692193~~0240692367 IL 80.00 01-Apr-2007 ~~274~~184,~~400~~000.00 ~~274~~184,~~400~~000.00 Group I ~~0240692291~~0240692412 WACA 4170.5500 01-Apr-2007 ~~108~~1,470,000.00 ~~108~~1,470,000.00 Group III ~~0240550870~~0240692418 MOID 7580.00 01-~~Jan~~Mar-2007 ~~138~~980,~~750~~000.00 72979,~~639~~444.2283 Group II ~~0240550889~~0240550879 CA 8065.0063 01-Dec-2006 ~~479~~105,~~200~~000.00 ~~497~~108,~~233~~597.7324 Group II ~~0240551033~~0240550888 CA 8075.00 01-~~Oct~~Dec-2006 ~~832~~375,000.00 ~~864~~390,~~784~~640.7753

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I ~~0240631440~~0240631450 Loan Paid in Full 0 87.~~125~~875% 360 10 Group I ~~0240631484~~0240631470 Loan Paid in Full 02 7.000% 360 9 Group I 0240631515 Loan Paid in Full 0 8.500% 360 10 Group I ~~0240631555~~0240631799 Loan Paid in Full 0 86.~~000~~750% 360 811 Group I ~~0240631696~~0240631836 Loan Paid in Full (1) 6.~~375~~500% 360 9 Group I ~~0240631757~~0240631986 Loan Paid in Full 0(1) 6.500% 360 9 Group I ~~0240631819~~0240632352 Loan Paid in Full 0 76.250% 360 910 Group I ~~0240692193~~0240691758 Loan Paid in Full (1) 76.~~125~~875% 360 7 Group I 0240691842 Loan Paid in Full 0 5.875% 360 6 Group I ~~0240692291~~0240692202 Loan Paid in Full ~~(1)~~0 6.875% 360 6 Group I 0240692299 Loan Paid in Full 0 7.~~000~~875% 360 56 Group III ~~0240550870~~0240692306 Loan Paid in Full 0 97.~~000~~875% 360 86 Group I 0240692367 Loan Paid in Full 0 7.125% 360 6 Group I 0240692412 Loan Paid in Full 0 6.875% 360 6 Group I 0240692418 Loan Paid in Full 0 6.250% 360 7 Group II ~~0240550889~~0240550879 Loan Paid in Full 0 8.~~625~~375% 360 910 Group II ~~0240551033~~0240550888 Loan Paid in Full 0 8.~~375~~500% 360 1110

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 2 ~~567~~497,~~917~~382.8549 1816,~~678~~940.7383 0.00 Total 2 ~~567~~497,~~917~~382.8549 1816,~~678~~940.7383 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 ~~0240550870~~0240550879 0809/0225/2007 72108,~~590~~204.4744 13,~~450~~651.8469 0.00 Group II ~~0240550889~~0240550888 0809/2427/2007 ~~495~~389,~~327~~178.3805 1713,~~227~~289.8914 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~478~~955% Current Month 510.~~586~~880% Current Month ~~370~~636.~~613~~742% 3 Month Average 0.~~879~~768% 3 Month Average 98.~~990~~810% 3 Month Average ~~811~~589.~~960~~701% 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. ~~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 Jul-2007 14.420% N/A Jul-2007 1,303.519% N/A Aug-2007 9.965% N/A Aug-2007 761.749% N/A Sep-2007 5.586% N/A Sep-2007 370.613% N/A Oct-2007 10.880% N/A Oct-2007 636.742% 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 01.~~300~~057% Current Month 311.~~546~~973% Current Month ~~248~~735.~~670~~858% 3 Month Average 0.~~749~~788% 3 Month Average 8.~~560~~980% 3 Month Average ~~741~~638.~~673~~631% 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. ~~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 Jul-2007 10.712% N/A Jul-2007 1,044.986% N/A Aug-2007 11.422% N/A Aug-2007 931.364% N/A Sep-2007 3.546% N/A Sep-2007 248.670% N/A Oct-2007 11.973% N/A Oct-2007 735.858% 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 10.~~306~~477% Current Month 145.~~592~~579% Current Month ~~772~~266.~~254~~964% 3 Month Average 10.~~485~~673% 3 Month Average 157.~~748~~651% 3 Month Average ~~979~~401.~~982~~252% 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. ~~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 Jul-2007 29.868% N/A Jul-2007 2,003.155% N/A Aug-2007 2.783% N/A Aug-2007 164.538% N/A Sep-2007 14.592% N/A Sep-2007 772.254% N/A Oct-2007 5.579% N/A Oct-2007 266.964% 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))

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 2 973,~~955~~927.0223 0.~~154~~155 2 973,~~955~~927.0223 0.~~186~~188 5.250 5.499 9 3,773,~~866~~427.5920 0.~~595~~600 9 3,773,~~866~~427.5920 0.~~721~~729 5.500 5.749 25 9,498,~~523~~379.0515 1.~~498~~512 25 9,498,~~523~~379.0515 1.~~816~~835 5.750 5.999 ~~110~~109 41,~~169~~000,~~625~~561.0833 6.~~493~~525 ~~110~~109 41,~~169~~000,~~625~~561.0833 7.~~871~~922 6.000 6.249 139 53,~~553~~551,~~855~~991.6882 8.~~447~~522 139 53,~~553~~551,~~855~~991.6882 10.~~238~~347 6.250 6.499 ~~250~~248 9594,~~926~~581,~~649~~865.0249 15.~~130~~052 ~~250~~248 9594,~~926~~581,~~649~~865.0249 18.~~339~~275 6.500 6.749 ~~295~~293 94,~~606~~242,~~351~~644.0583 14.~~921~~998 ~~295~~293 94,~~606~~242,~~351~~644.0583 18.~~086~~210 6.750 6.999 ~~309~~305 8986,~~368~~698,~~863~~319.9091 1413.~~095~~797 ~~309~~305 8986,~~368~~698,~~863~~319.9091 1716.~~085~~752 7.000 7.249 ~~210~~208 54,~~580~~250,~~964~~822.1170 8.~~609~~633 ~~210~~208 54,~~580~~250,~~964~~822.1170 10.~~434~~482 7.250 7.499 180 38,~~935~~933,~~584~~591.87 6.~~141~~196 177 38,~~268~~264,~~774~~810.7978 7.~~316~~394 7.500 7.749 96 22,~~706~~715,~~787~~510.5227 3.~~581~~615 86 19,~~331~~329,~~602~~874.72 3.~~696~~735 7.750 7.999 8385 2426,~~622~~774,~~494~~726.6786 34.~~883~~261 5249 109,~~162~~732,~~299~~163.2746 1.~~943~~880 8.000 8.249 5856 1918,~~878~~218,~~071~~120.0833 32.~~135~~899 26 4,887,~~196~~076.2922 0.~~934~~944 8.250 8.499 6993 2129,~~331~~091,~~895~~136.0788 34.~~364~~630 29 5,697,~~360~~217.6157 1.~~089~~101 8.500 8.749 9680 3632,~~721~~956,~~333~~644.1349 5.~~792~~245 54 ~~672~~443,~~335~~535.58 0.~~129~~086 8.750 8.999 5137 2015,~~895~~609,~~056~~889.7452 32.~~296~~484 2 611,~~429~~156.1310 0.~~117~~118 9.000 9.249 17 5,~~488~~511,~~366~~049.5431 0.~~866~~877 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 1,~~999~~982 ~~634~~628,~~032~~382,~~243~~609.1219 100.000 1,~~726~~711 ~~523~~517,~~083~~537,~~651~~774.8909 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 ~~666~~668,~~810~~781.0809 0.~~601~~603 7.500 7.749 10 3,~~375~~385,~~184~~635.8055 3.~~042~~054 7.750 7.999 3136 1417,~~460~~042,~~195~~563.40 1315.~~033~~375 8.000 8.249 3230 1413,~~990~~331,~~874~~044.7911 1312.~~512~~027 8.250 8.499 4064 1523,~~634~~393,~~534~~919.4631 1421.~~092~~105 8.500 8.749 9176 3632,~~048~~513,~~997~~108.5591 3229.~~492~~332 8.750 8.999 4935 2014,~~283~~998,~~627~~733.6142 1813.~~282~~531 9.000 9.249 17 5,~~488~~511,~~366~~049.5431 4.~~947~~972 9.250 9.499 0 0.00 0.000 >= 9.500 0 0.00 0.000 Total ~~273~~271 110,~~948~~844,~~591~~835.2310 100.000

Filing Compare · Luminent Mortgage Trust 2007-2