10-D 1 lmt07001_10d-200712.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: November 02, 2007 to December 01, 2007 Commission File Number of issuing entity: 333-133985-42 Lehman Mortgage Trust 2007-1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-133985 Structured Asset Securities Corporation (Exact name of depositor as specified in its charter) Lehman Brothers Holdings Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) Not Applicable (I.R.S. Employer Identification No.) 745 Seventh Avenue New York, NY 10019 (Address of principal executive offices of the issuing entity) (Zip Code) (212) 526-7000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A1 _____ _____ __X___ ____________ 1-A2 _____ _____ __X___ ____________ 1-A3 _____ _____ __X___ ____________ 2-A1 _____ _____ __X___ ____________ 2-A2 _____ _____ __X___ ____________ 2-A3 _____ _____ __X___ ____________ 2-A4 _____ _____ __X___ ____________ 2-A5 _____ _____ __X___ ____________ 2-A6 _____ _____ __X___ ____________ 2-A7 _____ _____ __X___ ____________ 2-A8 _____ _____ __X___ ____________ 2-A9 _____ _____ __X___ ____________ 2-A10 _____ _____ __X___ ____________ 2-A11 _____ _____ __X___ ____________ 2-A12 _____ _____ __X___ ____________ 2-A13 _____ _____ __X___ ____________ 2-A14 _____ _____ __X___ ____________ 3-A1 _____ _____ __X___ ____________ 3-A2 _____ _____ __X___ ____________ 3-A3 _____ _____ __X___ ____________ 3-A4 _____ _____ __X___ ____________ 3-A5 _____ _____ __X___ ____________ 3-A6 _____ _____ __X___ ____________ B1 _____ _____ __X___ ____________ B2 _____ _____ __X___ ____________ BIO1 _____ _____ __X___ ____________ B3 _____ _____ __X___ ____________ B4 _____ _____ __X___ ____________ BIO2 _____ _____ __X___ ____________ B5 _____ _____ __X___ ____________ B6 _____ _____ __X___ ____________ R _____ _____ __X___ ____________

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 December 26, 2007 a distribution was made to holders of Lehman Mortgage Trust 2007-1. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Lehman Mortgage Trust 2007-1, relating to the December 26, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Lehman Mortgage Trust 2007-1 (Issuing Entity) Aurora Loan Services LLC (Master Servicer) /s/ Michele Olds Michele Olds, Vice President Servicer Oversight Date: January 02, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Lehman Mortgage Trust 2007-1, relating to the December 26, 2007 distribution. EX-99.1 Lehman Mortgage Trust Mortgage Pass-Through Certificates Distribution Date: 12/26/2007 Lehman Mortgage Trust Mortgage Pass-Through Certificates Series 2007-1 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

Current Market Distribution Summary Class CUSIP Certificate Original Actual Pass-Through Certificate Certificate Rate Balance Balance 1A1 52521FAA5 5.~~75000~~74952% 15,462,000.00 15,462,000.00 1A2 52521FAB3 5.~~75000~~74952% 148,693,000.00 ~~139~~138,~~935~~211,~~765~~326.7063 1A3 52521FAC1 5.~~75000~~74952% 1,060,000.00 1,060,000.00 2A1 52521FAD9 5.~~50125~~15277% 281,561,000.00 ~~264~~261,~~386~~222,~~607~~830.4647 2A2 52521FAE7 1.~~53796~~87906% 94,246,000.00 0.00 2A3 52521FAF4 12.~~64443~~06172% 134,273,000.00 126,~~956~~001,~~897~~692.4978 2A4 52521FAG2 1.~~49875~~84668% 72,242,000.00 6563,~~422~~687,~~754~~001.4755 2A5 52521FAH0 5.~~50125~~15277% 19,200,000.00 1817,~~028~~813,~~852~~107.9509 2A6 52521FAJ6 5.~~50125~~15288% 8,571,000.00 0.00 2A7 52521FAK3 5.~~50125~~15288% 125,702,000.00 0.00 2A8 52521FAL1 5.~~50125~~15275% 6,017,000.00 0.00 2A9 52521FAM9 5.~~50125~~15275% 88,229,000.00 0.00 2A10 52521FAN7 5.~~50125~~15259% 4,612,000.00 0.00 2A11 52521FAP2 5.~~50125~~15259% 67,630,000.00 0.00 2A12 52521FAQ0 1.~~59489~~98952% 206,515,000.00 0.00 2A13 52521FAR8 1.~~60025~~98594% 228,519,000.00 0.00 2A14 52521FAS6 1.~~57674~~95415% 300,761,000.00 0.00 3A1 52521FAT4 5.~~38125~~03284% 51,112,000.00 48,~~272~~121,~~658~~191.8537 3A2 52521FAU1 2.~~14025~~46673% 51,112,000.00 0.00 3A3 52521FAV9 2.~~15605~~46670% 29,247,000.00 0.00 3A4 52521FAW7 2.~~11875~~46676% 21,865,000.00 0.00 3A5 52521FAX5 5.~~38125~~03290% 21,865,000.00 0.00 3A6 52521FAY3 5.~~38125~~03279% 29,247,000.00 0.00 B1 52521FAZ0 6.~~25014~~24967% 13,752,000.00 13,~~696~~682,~~358~~030.0367 B2 52521FBA4 6.~~25014~~24967% 3,576,000.00 3,~~561~~557,~~531~~805.1553 BIO1 52521FBB2 0.40000% 0.00 0.00 B3 52521FBC0 6.~~40014~~39968% 4,126,000.00 4,~~109~~105,~~305~~007.7917 B4 52521FBD8 6.~~40014~~39967% 1,375,000.00 1,~~369~~368,~~436~~004.6108 BIO2 52521FBE6 0.25000% 0.00 0.00 B5 52521FBF3 6.~~65014~~64967% 2,750,000.00 2,~~738~~736,~~873~~008.2217 B6 52521FBG1 6.~~65013~~64967% 1,100,000.00 1,~~095~~094,~~549~~403.2927 B7 52521FBJ5 6.~~65013~~64967% 1,925,000.00 1,~~917~~915,~~211~~205.2672 B8 52521FBK2 6.~~65014~~64967% 2,475,000.00 2,~~464~~462,~~985~~407.9035 B9 52521FBl0 6.~~65014~~64967% 1,926,761.31 1,~~918~~916,~~965~~958.4407 R 52521FBH9 5.75000% 100.00 100.00 LTR LMT071LTR 0.00000% 0.00 0.00 Totals 2,040,746,861.31 ~~712~~704,~~397~~417,~~853~~079.6192

Current Market Distribution Summary (Continued) Class Ending Ending Interest Principal Certificate Balance Total Distribution Distribution Balance Factor Distribution 1A1 74,~~088~~082.7559 0.00 15,462,000.00 1.00000000 74,~~088~~082.7559 1A2 ~~670~~662,~~525~~207.5451 1600,~~035,902~~145.5441 ~~138~~137,~~899~~611,~~863~~181.1622 0.~~93413855~~92547182 1,~~706~~262,~~428~~352.0892 1A3 5,~~079~~078.1774 0.00 1,060,000.00 1.00000000 5,~~079~~078.1774 2A1 1,~~212~~121,~~047~~684.3596 2970,~~122,531~~561.2410 ~~262~~260,~~264~~252,~~076~~269.2237 0.~~93146450~~92431931 32,~~334~~092,~~578~~246.5906 2A2 ~~115~~139,~~392~~907.7139 0.00 0.00 0.00000000 ~~115~~139,~~392~~907.7139 2A3 ~~173~~216,~~976~~484.0201 0.00 126,~~956~~001,~~897~~692.4978 0.~~94551323~~93839933 ~~173~~216,~~976~~484.0201 2A4 8198,~~710~~007.2967 0.00 6563,~~422~~687,~~754~~001.4755 0.~~90560553~~88157860 8198,~~710~~007.2967 2A5 8276,~~651~~489.0208 ~~144~~66,~~740~~180.2189 17,~~884~~746,~~112~~926.7420 0.~~93146421~~92431907 ~~227~~142,~~391~~669.2397 2A6 0.00 0.00 0.00 0.00000000 0.00 2A7 0.00 0.00 0.00 0.00000000 0.00 2A8 0.00 0.00 0.00 0.00000000 0.00 2A9 0.00 0.00 0.00 0.00000000 0.00 2A10 0.00 0.00 0.00 0.00000000 0.00 2A11 0.00 0.00 0.00 0.00000000 0.00 2A12 0.00 0.00 0.00 0.00000000 0.00 2A13 0.00 0.00 0.00 0.00000000 0.00 2A14 0.00 0.00 0.00 0.00000000 0.00 3A1 ~~216~~201,~~472~~821.7072 5126,~~227~~676.8050 48,~~221~~094,~~431~~514.0587 0.~~94344637~~94096327 ~~267~~228,~~700~~498.5022 3A2 8698,~~096~~918.3622 0.00 0.00 0.00000000 8698,~~096~~918.3622 3A3 0.00 0.00 0.00 0.00000000 0.00 3A4 0.00 0.00 0.00 0.00000000 0.00 3A5 0.00 0.00 0.00 0.00000000 0.00 3A6 0.00 0.00 0.00 0.00000000 0.00 B1 71,~~336~~256.7686 7,~~143~~218.5080 13,~~689~~674,~~214~~811.5387 0.~~99543445~~99438713 78,~~480~~475.2666 B2 18,~~550~~529.0527 1,~~857~~877.5614 3,~~559~~555,~~673~~928.5939 0.~~99543445~~99438713 20,~~407~~406.6141 BIO1 5,~~752~~746.6361 0.00 0.00 0.00000000 5,~~752~~746.6361 B3 21,~~916~~892.7726 2,~~143~~165.2685 4,~~107~~102,~~162~~841.5332 0.~~99543445~~99438714 24,~~060~~058.0311 B4 7,~~303~~295.8265 ~~714~~721.2578 1,~~368~~367,~~722~~282.3630 0.~~99543444~~99438713 8,~~018~~017.0743 BIO2 1,~~141~~140.4021 0.00 0.00 0.00000000 1,~~141~~140.4021 B5 15,~~178~~161.2430 1,~~428~~443.4955 2,~~737~~734,~~444~~564.7362 0.~~99543445~~99438713 16,~~606~~604.7385 B6 6,~~071~~064.2952 ~~571~~577.4042 1,~~094~~093,~~977~~825.8985 0.~~99543445~~99438714 6,~~642~~641.6994 B7 10,~~624~~612.7691 ~~999~~1,010.9449 1,~~916~~914,~~211~~195.3223 0.~~99543445~~99438713 11,~~624~~623.7040 B8 13,~~660~~645.4117 1,~~285~~299.6420 2,~~463~~461,~~700~~108.2615 0.~~99543445~~99438713 14,~~946~~944.0537 B9 10,~~634~~622.4962 1,~~000~~011.8641 1,~~917~~915,~~964~~946.5866 0.~~99543445~~99438714 11,~~635~~634.3503 R 0.00 0.00 100.00 1.00000000 0.00 LTR 0.00 0.00 0.00 0.00000000 0.00 Totals 2,~~900~~876,~~210~~649.5327 31,~~371~~680,~~546~~889.6954 ~~709~~702,~~026~~736,~~306~~190.9238 64,~~271~~557,~~757~~538.2281 (1) Please refer to Supplemental Reporting for exchanges occuring this cycle

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1-A1 52521FAA5 0911/2830/2007 5.75000% 15,462,000.00 74,~~088~~082.7559 1-A2 52521FAB3 0911/2830/2007 5.75000% ~~139~~138,~~935~~211,~~765~~326.7063 ~~670~~662,~~525~~207.5451 1-A3 52521FAC1 0911/2830/2007 5.75000% 1,060,000.00 5,~~079~~078.1774 2-A1 52521FAD9 1012/24/2007 5.~~50125~~15313% ~~264~~261,~~386~~222,~~607~~830.4647 1,~~212~~121,~~047~~684.3596 2-A2 52521FAE7 1012/24/2007 1.~~49875~~84687% 0.00 ~~115~~139,~~392~~907.7139 2-A3 52521FAF4 1012/24/2007 1.~~49875~~84687% 0.00 ~~173~~216,~~976~~484.0201 2-A4 52521FAG2 1012/24/2007 1.~~49875~~84687% 0.00 8198,~~710~~007.2967 2-A5 52521FAH0 1012/24/2007 5.~~50125~~15313% 1817,~~028~~813,~~852~~107.9509 8276,~~651~~489.0208 2-A6 52521FAJ6 1012/24/2007 5.~~50125~~15313% 8,~~103~~043,~~993~~020.8763 3734,~~151~~537.7528 2-A7 52521FAK3 1012/24/2007 5.~~50125~~15313% ~~118~~117,~~852~~958,~~903~~672.6215 ~~544~~506,~~866~~522.2860 2-A8 52521FAL1 1012/24/2007 5.~~50125~~15313% 5,~~748~~704,~~206~~245.3994 2624,~~351~~493.9381 2-A9 52521FAM9 1012/24/2007 5.~~50125~~15313% 8483,~~287~~642,~~602~~997.0530 ~~386~~359,~~405~~159.9871 2-A10 52521FAN7 1012/24/2007 5.~~50125~~15313% 4,~~176~~065,~~652~~840.6952 1917,~~147~~458.3400 2-A11 52521FAP2 1012/24/2007 5.~~50125~~15313% 6159,~~246~~621,~~101~~161.7803 ~~280~~256,~~775~~002.1065 2-A12 52521FAQ0 1012/24/2007 1.~~49875~~84687% 0.00 ~~255~~314,~~686~~491.3168 2-A13 52521FAR8 1012/24/2007 1.~~49875~~84687% 0.00 ~~289~~356,~~368~~391.7341 2-A14 52521FAS6 1012/24/2007 1.~~49875~~84687% 0.00 ~~371~~454,~~079~~399.0207 3-A1 52521FAT4 1012/24/2007 5.~~38125~~03313% 48,~~272~~121,~~658~~191.8537 ~~216~~201,~~472~~821.7072 3-A2 52521FAU1 1012/24/2007 2.~~11875~~46687% 0.00 8698,~~096~~918.3622 3-A3 52521FAV9 1012/24/2007 2.~~11875~~46687% 0.00 5056,~~001~~936.6512 3-A4 52521FAW7 1012/24/2007 2.~~11875~~46687% 0.00 3641,~~094~~982.7210 3-A5 52521FAX5 1012/24/2007 5.~~38125~~03313% 20,~~443~~422,~~024~~927.6230 9185,~~674~~655.1953 3-A6 52521FAY3 1012/24/2007 5.~~38125~~03313% 27,~~829~~698,~~634~~264.2306 ~~124~~116,~~798~~166.5219 B1 52521FAZ0 0911/2830/2007 6.~~25014~~25015% 13,~~696~~682,~~358~~030.0367 71,~~336~~256.7686 B2 52521FBA4 0911/2830/2007 6.~~25014~~25015% 3,~~561~~557,~~531~~805.1553 18,~~550~~529.0527 BIO1 52521FBB2 0911/2830/2007 0.40000% 0.00 5,~~752~~746.6361 B3 52521FBC0 0911/2830/2007 6.~~40014~~40015% 4,~~109~~105,~~305~~007.7917 21,~~916~~892.7726 B4 52521FBD8 0911/2830/2007 6.~~40014~~40015% 1,~~369~~368,~~436~~004.6108 7,~~303~~295.8265 BIO2 52521FBE6 0911/2830/2007 0.25000% 0.00 1,~~141~~140.4021 B5 52521FBF3 0911/2830/2007 6.~~65014~~65015% 2,~~738~~736,~~873~~008.2217 15,~~178~~161.2430 B6 52521FBG1 0911/2830/2007 6.~~65014~~65015% 1,~~095~~094,~~549~~403.2927 6,~~071~~064.2952 B7 52521FBJ5 0911/2830/2007 6.~~65014~~65015% 1,~~917~~915,~~211~~205.2672 10,~~624~~612.7691 B8 52521FBK2 0911/2830/2007 6.~~65014~~65015% 2,~~464~~462,~~985~~407.9035 13,~~660~~645.4117 B9 52521FBL0 0911/2830/2007 6.~~65014~~65015% 1,~~918~~916,~~965~~958.4407 10,~~634~~622.4962 R 52521FBH9 0911/2830/2007 5.75000% 0.00 0.00 LT-R LMT071LTR 0911/2830/2007 0.00000% 0.00 0.1819 Totals ~~850~~841,~~706~~885,~~220~~414.9052 5,~~413~~500,~~612~~845.2361

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 0.00 0.00 15,462,000.00 74,~~088~~082.7559 0.00 1-A2 1600,~~035,902~~145.5441 0.00 ~~138~~137,~~899~~611,~~863~~181.1621 1,~~706~~262,~~428~~352.0892 0.00 1-A3 0.00 0.00 1,060,000.00 5,~~079~~078.1774 0.00 2-A1 2970,~~122,531~~561.2410 0.00 ~~262~~260,~~264~~252,~~076~~269.2237 32,~~334~~092,~~578~~246.5906 0.00 2-A2 0.00 0.00 0.00 ~~115~~139,~~392~~907.7139 0.00 2-A3 0.00 0.00 0.00 ~~173~~216,~~976~~484.0201 0.00 2-A4 0.00 0.00 0.00 8198,~~710~~007.2967 0.00 2-A5 ~~144~~66,~~740~~180.2189 0.00 17,~~884~~746,~~112~~926.7320 ~~227~~142,~~391~~669.2397 0.00 2-A6 4346,~~448~~384.9759 0.00 87,~~060~~996,~~544~~636.8904 80,~~600~~921.7287 0.00 2-A7 ~~637~~680,~~221~~274.2083 0.00 ~~118~~117,~~215~~278,~~682~~397.4232 1,~~182~~186,~~087~~797.4843 0.00 2-A8 268,~~220~~068.9396 0.00 5,~~721~~696,~~985~~176.4697 5232,~~572~~562.8677 0.00 2-A9 ~~384~~118,~~485~~317.0051 0.00 83,~~903~~524,~~117~~679.0679 ~~770~~477,~~890~~477.9822 0.00 2-A10 7511,~~070~~727.3134 0.00 4,~~101~~054,~~582~~113.3819 9429,~~217~~185.6534 0.00 2-A11 1171,~~100,825~~968.0376 0.00 6059,~~145~~449,~~276~~192.7527 1427,~~381,600~~971.1341 0.00 2-A12 0.00 0.00 0.00 ~~255~~314,~~686~~491.3168 0.00 2-A13 0.00 0.00 0.00 ~~289~~356,~~368~~391.7341 0.00 2-A14 0.00 0.00 0.00 ~~371~~454,~~079~~399.0207 0.00 3-A1 5126,~~227~~676.8050 0.00 48,~~221~~094,~~431~~514.0587 ~~267~~228,~~700~~498.5022 0.00 3-A2 0.00 0.00 0.00 8698,~~096~~918.3622 0.00 3-A3 0.00 0.00 0.00 5056,~~001~~936.6512 0.00 3-A4 0.00 0.00 0.00 3641,~~094~~982.7210 0.00 3-A5 10,~~035~~128.8881 0.00 20,~~432~~412,~~988~~798.7449 ~~101~~95,~~710~~784.0734 0.00 3-A6 4116,~~191~~547.9268 0.00 27,~~788~~681,~~442~~716.3138 ~~165~~132,~~990~~713.4487 0.00 B1 7,~~143~~218.5080 0.00 13,~~689~~674,~~214~~811.5387 78,~~480~~475.2666 0.00 B2 1,~~857~~877.5614 0.00 3,~~559~~555,~~673~~928.5939 20,~~407~~406.6141 0.00 BIO1 0.00 0.00 0.00 5,~~752~~746.6361 0.00 B3 2,~~143~~165.2685 0.00 4,~~107~~102,~~162~~841.5332 24,~~060~~058.0311 0.00 B4 ~~714~~721.2578 0.00 1,~~368~~367,~~722~~282.3731 8,~~018~~017.0743 0.00 BIO2 0.00 0.00 0.00 1,~~141~~140.4021 0.00 B5 1,~~428~~443.4955 0.00 2,~~737~~734,~~444~~564.7362 16,~~606~~604.7385 0.00 B6 ~~571~~577.4042 0.00 1,~~094~~093,~~977~~825.8985 6,~~642~~641.6994 0.00 B7 ~~999~~1,010.9449 0.00 1,~~916~~914,~~211~~195.3123 11,~~624~~623.7040 0.00 B8 1,~~285~~299.6420 0.00 2,~~463~~461,~~700~~108.2616 14,~~946~~944.0537 0.00 B9 1,~~000~~011.8641 0.00 1,~~917~~915,~~964~~946.5866 11,~~635~~634.3503 0.00 R 0.00 0.00 0.00 0.00 0.00 LT-R 0.00 0.00 0.00 0.1819 0.00 Totals 52,~~690~~744,~~045~~308.9302 0.00 ~~845~~839,~~016~~141,~~174~~106.9651 118,~~103~~245,~~658~~153.1663 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Current Market Principal Distribution Statement Class CUSIP Certificate Original Actual Scheduled Unscheduled Pass-Through Certificate Certificate Principal Principal Rate Balance Balance Distribution Distribution 1A1 52521FAA5 5.~~75000~~74952% 15,462,000.00 15,462,000.00 0.00 0.00 1A2 52521FAB3 5.~~75000~~74952% 148,693,000.00 ~~139~~138,~~935~~211,~~765~~326.7063 84,~~568~~514.8802 ~~951~~515,~~333~~631.6639 1A3 52521FAC1 5.~~75000~~74952% 1,060,000.00 1,060,000.00 0.00 0.00 2A1 52521FAD9 5.~~50125~~15277% 281,561,000.00 ~~264~~261,~~386~~222,~~607~~830.4647 ~~170~~156,~~764~~829.2733 1813,~~951,766~~731.9677 2A2 52521FAE7 1.~~53796~~87906% 94,246,000.00 0.00 0.00 0.00 2A3 52521FAF4 12.~~64443~~06172% 134,273,000.00 126,~~956~~001,~~897~~692.4978 0.00 0.00 2A4 52521FAG2 1.~~49875~~84668% 72,242,000.00 6563,~~422~~687,~~754~~001.4755 0.00 0.00 2A5 52521FAH0 5.~~50125~~15277% 19,200,000.00 1817,~~028~~813,~~852~~107.9509 1110,~~644~~693.8092 ~~133~~55,~~095~~486.4197 2A6 52521FAJ6 5.~~50125~~15288% 8,571,000.00 0.00 0.00 0.00 2A7 52521FAK3 5.~~50125~~15288% 125,702,000.00 0.00 0.00 0.00 2A8 52521FAL1 5.~~50125~~15275% 6,017,000.00 0.00 0.00 0.00 2A9 52521FAM9 5.~~50125~~15275% 88,229,000.00 0.00 0.00 0.00 2A10 52521FAN7 5.~~50125~~15259% 4,612,000.00 0.00 0.00 0.00 2A11 52521FAP2 5.~~50125~~15259% 67,630,000.00 0.00 0.00 0.00 2A12 52521FAQ0 1.~~59489~~98952% 206,515,000.00 0.00 0.00 0.00 2A13 52521FAR8 1.~~60025~~98594% 228,519,000.00 0.00 0.00 0.00 2A14 52521FAS6 1.~~57674~~95415% 300,761,000.00 0.00 0.00 0.00 3A1 52521FAT4 5.~~38125~~03284% 51,112,000.00 48,~~272~~121,~~658~~191.8537 4,~~121~~310.4456 4722,~~106~~365.3794 3A2 52521FAU1 2.~~14025~~46673% 51,112,000.00 0.00 0.00 0.00 3A3 52521FAV9 2.~~15605~~46670% 29,247,000.00 0.00 0.00 0.00 3A4 52521FAW7 2.~~11875~~46676% 21,865,000.00 0.00 0.00 0.00 3A5 52521FAX5 5.~~38125~~03290% 21,865,000.00 0.00 0.00 0.00 3A6 52521FAY3 5.~~38125~~03279% 29,247,000.00 0.00 0.00 0.00 B1 52521FAZ0 6.~~25014~~24967% 13,752,000.00 13,~~696~~682,~~358~~030.0367 7,~~143~~218.5080 0.00 B2 52521FBA4 6.~~25014~~24967% 3,576,000.00 3,~~561~~557,~~531~~805.1553 1,~~857~~877.5614 0.00 BIO1 52521FBB2 0.40000% 0.00 0.00 0.00 0.00 B3 52521FBC0 6.~~40014~~39968% 4,126,000.00 4,~~109~~105,~~305~~007.7917 2,~~143~~165.2685 0.00 B4 52521FBD8 6.~~40014~~39967% 1,375,000.00 1,~~369~~368,~~436~~004.6108 ~~714~~721.2578 0.00 BIO2 52521FBE6 0.25000% 0.00 0.00 0.00 0.00 B5 52521FBF3 6.~~65014~~64967% 2,750,000.00 2,~~738~~736,~~873~~008.2217 1,~~428~~443.4955 0.00 B6 52521FBG1 6.~~65013~~64967% 1,100,000.00 1,~~095~~094,~~549~~403.2927 ~~571~~577.4042 0.00 B7 52521FBJ5 6.~~65013~~64967% 1,925,000.00 1,~~917~~915,~~211~~205.2672 ~~999~~1,010.9449 0.00 B8 52521FBK2 6.~~65014~~64967% 2,475,000.00 2,~~464~~462,~~985~~407.9035 1,~~285~~299.6420 0.00 B9 52521FBl0 6.~~65014~~64967% 1,926,761.31 1,~~918~~916,~~965~~958.4407 1,~~000~~011.8641 0.00 R 52521FBH9 5.75000% 100.00 100.00 0.00 0.00 LTR LMT071LTR 0.00000% 0.00 0.00 0.00 0.00 Totals 2,040,746,861.31 ~~712~~704,~~397~~417,~~853~~079.6192 ~~288~~273,~~244~~673.2947 31,~~083~~407,~~302~~216.4007

Current Market Principal Distribution Statement (Continued) Class Ending Ending Total Realized Certificatece Balance Principal Loss Balance Factor Distribution 1A1 0.00 15,462,000.00 1.000000000 0.00 1A2 0.00 ~~138~~137,~~899~~611,~~863~~181.1622 0.~~934138548~~925471819 1600,~~035,902~~145.5441 1A3 0.00 1,060,000.00 1.000000000 0.00 2A1 0.00 ~~262~~260,~~264~~252,~~076~~269.2337 0.~~931464501~~924319310 2970,~~122,531~~561.2310 2A2 0.00 0.00 0.000000000 0.00 2A3 0.00 126,~~956~~001,~~897~~692.4978 0.~~945513227~~938399327 0.00 2A4 0.00 6563,~~422~~687,~~754~~001.4755 0.~~905605527~~881578605 0.00 2A5 0.00 17,~~884~~746,~~112~~926.7420 0.~~931464205~~924319073 ~~144~~66,~~740~~180.2189 2A6 0.00 0.00 0.000000000 0.00 2A7 0.00 0.00 0.000000000 0.00 2A8 0.00 0.00 0.000000000 0.00 2A9 0.00 0.00 0.000000000 0.00 2A10 0.00 0.00 0.000000000 0.00 2A11 0.00 0.00 0.000000000 0.00 2A12 0.00 0.00 0.000000000 0.00 2A13 0.00 0.00 0.000000000 0.00 2A14 0.00 0.00 0.000000000 0.00 3A1 0.00 48,~~221~~094,~~431~~514.0487 0.~~943446373~~940963274 5126,~~227~~676.8150 3A2 0.00 0.00 0.000000000 0.00 3A3 0.00 0.00 0.000000000 0.00 3A4 0.00 0.00 0.000000000 0.00 3A5 0.00 0.00 0.000000000 0.00 3A6 0.00 0.00 0.000000000 0.00 B1 0.00 13,~~689~~674,~~214~~811.5387 0.~~995434448~~994387134 7,~~143~~218.5080 B2 0.00 3,~~559~~555,~~673~~928.5939 0.~~995434449~~994387134 1,~~857~~877.5614 BIO1 0.00 0.00 0.000000000 0.00 B3 0.00 4,~~107~~102,~~162~~841.5332 0.~~995434447~~994387135 2,~~143~~165.2685 B4 0.00 1,~~368~~367,~~722~~282.3630 0.~~995434444~~994387127 ~~714~~721.2578 BIO2 0.00 0.00 0.000000000 0.00 B5 0.00 2,~~737~~734,~~444~~564.7362 0.~~995434447~~994387135 1,~~428~~443.4955 B6 0.00 1,~~094~~093,~~977~~825.8985 0.~~995434445~~994387136 ~~571~~577.4042 B7 0.00 1,~~916~~914,~~211~~195.3223 0.~~995434452~~994387132 ~~999~~1,010.9449 B8 0.00 2,~~463~~461,~~700~~108.2615 0.~~995434448~~994387131 1,~~285~~299.6420 B9 0.00 1,~~917~~915,~~964~~946.5866 0.~~995434447~~994387136 1,~~000~~011.8641 R 0.00 100.00 1.000000000 0.00 LTR 0.00 0.00 0.000000000 0.00 Totals 0.00 ~~709~~702,~~026~~736,~~306~~190.9238 31,~~371~~680,~~546~~889.6954 (1) Please refer to Supplemental Reporting for exchanges occuring this cycle

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 15,462,000.00 15,462,000.00 0.00 0.00 0.00 1-A2 148,693,000.00 ~~139~~138,~~935~~211,~~765~~326.7063 84,~~568~~514.8802 ~~951~~515,~~333~~631.6639 0.00 1-A3 1,060,000.00 1,060,000.00 0.00 0.00 0.00 2-A1 281,561,000.00 ~~264~~261,~~386~~222,~~607~~830.4647 ~~170~~156,~~764~~829.2733 1813,~~951,766~~731.9677 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 2-A3 0.00 0.00 0.00 0.00 0.00 2-A4 0.00 0.00 0.00 0.00 0.00 2-A5 19,200,000.00 1817,~~028~~813,~~852~~107.9509 1110,~~644~~693.8092 ~~133~~55,~~095~~486.4197 0.00 2-A6 8,571,000.00 8,~~103~~043,~~993~~020.8763 4,~~270~~292.6206 3942,~~178~~092.3553 0.00 2-A7 125,702,000.00 ~~118~~117,~~852~~958,~~903~~672.6215 62,~~632~~947.7922 ~~574~~617,~~588~~327.4162 0.00 2-A8 6,017,000.00 5,~~748~~704,~~206~~245.3994 2,~~866~~881.9109 235,~~354~~187.0287 0.00 2-A9 88,229,000.00 8483,~~287~~642,~~602~~997.0530 42,~~038~~246.2726 ~~342~~76,~~446~~071.7325 0.00 2-A10 4,612,000.00 4,~~176~~065,~~652~~840.6952 2,~~134~~097.0323 729,~~936~~630.2811 0.00 2-A11 67,630,000.00 6159,~~246~~621,~~101~~161.7803 3130,~~293~~753.1963 1141,~~069,531~~215.8413 0.00 2-A12 0.00 0.00 0.00 0.00 0.00 2-A13 0.00 0.00 0.00 0.00 0.00 2-A14 0.00 0.00 0.00 0.00 0.00 3-A1 51,112,000.00 48,~~272~~121,~~658~~191.8537 4,~~121~~310.4456 4722,~~106~~365.3794 0.00 3-A2 0.00 0.00 0.00 0.00 0.00 3-A3 0.00 0.00 0.00 0.00 0.00 3-A4 0.00 0.00 0.00 0.00 0.00 3-A5 21,865,000.00 20,~~443~~422,~~024~~927.6230 9,~~560~~684.4290 ~~475~~443.4691 0.00 3-A6 29,247,000.00 27,~~829~~698,~~634~~264.2306 14,~~741~~866.4660 261,~~450~~681.4609 0.00 B1 13,752,000.00 13,~~696~~682,~~358~~030.0367 7,~~143~~218.5080 0.00 0.00 B2 3,576,000.00 3,~~561~~557,~~531~~805.1553 1,~~857~~877.5614 0.00 0.00 BIO1 0.00 0.00 0.00 0.00 0.00 B3 4,126,000.00 4,~~109~~105,~~305~~007.7917 2,~~143~~165.2685 0.00 0.00 B4 1,375,000.00 1,~~369~~368,~~436~~004.6108 ~~714~~721.2578 0.00 0.00 BIO2 0.00 0.00 0.00 0.00 0.00 B5 2,750,000.00 2,~~738~~736,~~873~~008.2217 1,~~428~~443.4955 0.00 0.00 B6 1,100,000.00 1,~~095~~094,~~549~~403.2927 ~~571~~577.4042 0.00 0.00 B7 1,925,000.00 1,~~917~~915,~~211~~205.2672 ~~999~~1,010.9449 0.00 0.00 B8 2,475,000.00 2,~~464~~462,~~985~~407.9035 1,~~285~~299.6420 0.00 0.00 B9 1,926,761.31 1,~~918~~916,~~965~~958.4407 1,~~000~~011.8641 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 901,966,861.31 ~~850~~841,~~706~~885,~~220~~414.9052 ~~457~~443,~~781~~442.9846 52,~~232~~300,~~263~~865.9558 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00 0.00 15,462,000.00 1.00000000 0.00 1-A2 0.00 1600,~~035,902~~145.5441 ~~138~~137,~~899~~611,~~863~~181.1621 0.~~93413855~~92547182 1600,~~035,902~~145.5441 1-A3 0.00 0.00 1,060,000.00 1.00000000 0.00 2-A1 0.00 2970,~~122,531~~561.2410 ~~262~~260,~~264~~252,~~076~~269.2237 0.~~93146450~~92431931 2970,~~122,531~~561.2410 2-A2 0.00 0.00 0.00 0.00000000 0.00 2-A3 0.00 0.00 0.00 0.00000000 0.00 2-A4 0.00 0.00 0.00 0.00000000 0.00 2-A5 0.00 ~~144~~66,~~740~~180.2189 17,~~884~~746,~~112~~926.7320 0.~~93146420~~92431907 ~~144~~66,~~740~~180.2189 2-A6 0.00 4346,~~448~~384.9759 87,~~060~~996,~~544~~636.8904 0.~~94044393~~93298752 4346,~~448~~384.9759 2-A7 0.00 ~~637~~680,~~221~~274.2083 ~~118~~117,~~215~~278,~~682~~397.4232 0.~~94044393~~93298752 ~~637~~680,~~221~~274.2083 2-A8 0.00 268,~~220~~068.9396 5,~~721~~696,~~985~~176.4697 0.~~95096983~~94668057 268,~~220~~068.9396 2-A9 0.00 ~~384~~118,~~485~~317.0051 83,~~903~~524,~~117~~679.0679 0.~~95096983~~94668057 ~~384~~118,~~485~~317.0051 2-A10 0.00 7511,~~070~~727.3134 4,~~101~~054,~~582~~113.3819 0.~~88932836~~87903582 7511,~~070~~727.3134 2-A11 0.00 1171,~~100,825~~968.0376 6059,~~145~~449,~~276~~192.7527 0.~~88932836~~87903582 1171,~~100,825~~968.0376 2-A12 0.00 0.00 0.00 0.00000000 0.00 2-A13 0.00 0.00 0.00 0.00000000 0.00 2-A14 0.00 0.00 0.00 0.00000000 0.00 3-A1 0.00 5126,~~227~~676.8050 48,~~221~~094,~~431~~514.0587 0.~~94344637~~94096327 5126,~~227~~676.8050 3-A2 0.00 0.00 0.00 0.00000000 0.00 3-A3 0.00 0.00 0.00 0.00000000 0.00 3-A4 0.00 0.00 0.00 0.00000000 0.00 3-A5 0.00 10,~~035~~128.8881 20,~~432~~412,~~988~~798.7449 0.~~93450669~~93358328 10,~~035~~128.8881 3-A6 0.00 4116,~~191~~547.9268 27,~~788~~681,~~442~~716.3138 0.~~95012966~~94648054 4116,~~191~~547.9268 B1 0.00 7,~~143~~218.5080 13,~~689~~674,~~214~~811.5387 0.~~99543445~~99438713 7,~~143~~218.5080 B2 0.00 1,~~857~~877.5614 3,~~559~~555,~~673~~928.5939 0.~~99543445~~99438713 1,~~857~~877.5614 BIO1 0.00 0.00 0.00 0.00000000 0.00 B3 0.00 2,~~143~~165.2685 4,~~107~~102,~~162~~841.5332 0.~~99543445~~99438714 2,~~143~~165.2685 B4 0.00 ~~714~~721.2578 1,~~368~~367,~~722~~282.3731 0.~~99543445~~99438713 ~~714~~721.2578 BIO2 0.00 0.00 0.00 0.00000000 0.00 B5 0.00 1,~~428~~443.4955 2,~~737~~734,~~444~~564.7362 0.~~99543445~~99438713 1,~~428~~443.4955 B6 0.00 ~~571~~577.4042 1,~~094~~093,~~977~~825.8985 0.~~99543445~~99438714 ~~571~~577.4042 B7 0.00 ~~999~~1,010.9449 1,~~916~~914,~~211~~195.3123 0.~~99543445~~99438713 ~~999~~1,010.9449 B8 0.00 1,~~285~~299.6420 2,~~463~~461,~~700~~108.2616 0.~~99543445~~99438714 1,~~285~~299.6420 B9 0.00 1,~~000~~011.8641 1,~~917~~915,~~964~~946.5866 0.~~99543445~~99438714 1,~~000~~011.8641 R 0.00 0.00 0.00 0.00000000 0.00 LT-R 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 52,~~690~~744,~~045~~308.9302 ~~845~~839,~~016~~141,~~174~~106.9651 0.~~93685945~~93034583 52,~~690~~744,~~045~~308.9302 NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 15,462,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A2 148,693,000.00 ~~941~~929.~~10526857~~50795686 0.~~56874823~~56837928 63.~~39797206~~46775833 0.00000000 1-A3 1,060,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A1 281,561,000.00 ~~939~~927.~~00294238~~76638267 0.~~60649120~~55699948 62.~~93195066~~89007274 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 19,200,000.00 ~~939~~927.~~00275781~~76599427 0.~~60650000~~55697500 62.~~93205260~~88994635 0.00000000 2-A6 8,571,000.00 ~~945~~938.~~51322716~~39932680 0.~~49826391~~50076537 4.~~57103605~~91104072 0.00000000 2-A7 125,702,000.00 ~~945~~938.~~51322668~~39932658 0.~~49826407~~50076546 4.~~57103634~~91104056 0.00000000 2-A8 6,017,000.00 ~~955~~948.~~32763670~~02159548 0.~~47646834~~47882500 30.~~88133954~~86220209 0.00000000 2-A9 88,229,000.00 ~~955~~948.~~32763660~~02159494 0.~~47646771~~47882510 30.~~88133981~~86220234 0.00000000 2-A10 4,612,000.00 ~~905~~881.~~60552689~~57860364 0.~~46271249~~45473330 152.~~81445794~~08805507 0.00000000 2-A11 67,630,000.00 ~~905~~881.~~60552684~~57860461 0.~~46271167~~45473355 152.~~81445867~~08805456 0.00000000 2-A12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A13 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 51,112,000.00 ~~944~~941.~~44863926~~48519663 0.~~08063547~~08433558 0.~~92163034~~43758687 0.00000000 3-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 21,865,000.00 934.~~96568123~~04652641 0.~~43724766~~44294077 0.~~02174525~~02030231 0.00000000 3-A6 29,247,000.00 ~~951~~947.~~53808014~~04633159 0.~~50403323~~50831196 0.~~90438199~~05747906 0.00000000 B1 13,752,000.00 ~~995~~994.~~95389980~~91206152 0.~~51945172~~52492728 0.00000000 0.00000000 B2 3,576,000.00 ~~995~~994.~~95390101~~91206096 0.~~51945190~~52492729 0.00000000 0.00000000 BIO1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B3 4,126,000.00 ~~995~~994.~~95389966~~91206253 0.~~51945225~~52492729 0.00000000 0.00000000 B4 1,375,000.00 ~~995~~994.~~95389818~~91205818 0.~~51945455~~52493091 0.00000000 0.00000000 BIO2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B5 2,750,000.00 ~~995~~994.~~95389818~~91206182 0.~~51945091~~52492727 0.00000000 0.00000000 B6 1,100,000.00 ~~995~~994.~~95390000~~91206364 0.~~51945455~~52492727 0.00000000 0.00000000 B7 1,925,000.00 ~~995~~994.~~95390130~~91206234 0.~~51944935~~52492987 0.00000000 0.00000000 B8 2,475,000.00 ~~995~~994.~~95389899~~91206061 0.~~51945051~~52492929 0.00000000 0.00000000 B9 1,926,761.31 ~~995~~994.~~95389945~~91206308 0.~~51945199~~52492750 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 LT-R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A2 0.00000000 64.~~96672029~~03613761 ~~934~~925.~~13854828~~47181918 0.~~93413855~~92547182 64.~~96672029~~03613761 1-A3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A1 0.00000000 73.~~53844190~~44707222 ~~931~~924.~~46450048~~31931045 0.~~93146450~~92431931 73.~~53844190~~44707222 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 0.00000000 73.~~53855260~~44692135 ~~931~~924.~~46420469~~31907292 0.~~93146420~~92431907 73.~~53855260~~44692135 2-A6 0.00000000 5.~~06929996~~41180609 ~~940~~932.~~44392603~~98752071 0.~~94044393~~93298752 5.~~06929996~~41180609 2-A7 0.00000000 5.~~06930041~~41180594 ~~940~~932.~~44392627~~98752064 0.~~94044393~~93298752 5.~~06930041~~41180594 2-A8 0.00000000 41.~~35780788~~34102709 ~~950~~946.~~96982882~~68056673 0.~~95096983~~94668057 41.~~35780788~~34102709 2-A9 0.00000000 41.~~35780752~~34102744 ~~950~~946.~~96982919~~68056750 0.~~95096983~~94668057 41.~~35780752~~34102744 2-A10 0.00000000 162.~~27717042~~54278838 ~~889~~879.~~32835646~~03581743 0.~~88932836~~87903582 162.~~27717042~~54278838 2-A11 0.00000000 162.~~27717034~~54278811 ~~889~~879.~~32835650~~03581650 0.~~88932836~~87903582 162.~~27717034~~54278811 2-A12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 10.~~00226561~~52192244 ~~943~~940.~~44637365~~96327418 0.~~94344637~~94096327 10.~~00226561~~52192244 3-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00000000 0.~~45899291~~46324308 ~~934~~933.~~50668831~~58328333 0.~~93450669~~93358328 0.~~45899291~~46324308 3-A6 0.00000000 10.~~40841522~~56579068 ~~950~~946.~~12966492~~48054091 0.~~95012966~~94648054 10.~~40841522~~56579068 B1 0.00000000 0.~~51945172~~52492728 ~~995~~994.~~43444808~~38713424 0.~~99543445~~99438713 0.~~51945172~~52492728 B2 0.00000000 0.~~51945190~~52492729 ~~995~~994.~~43444911~~38713367 0.~~99543445~~99438713 0.~~51945190~~52492729 BIO1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B3 0.00000000 0.~~51945225~~52492729 ~~995~~994.~~43444741~~38713524 0.~~99543445~~99438714 0.~~51945225~~52492729 B4 0.00000000 0.~~51945455~~52493091 ~~995~~994.~~43445091~~38713455 0.~~99543445~~99438713 0.~~51945455~~52493091 BIO2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B5 0.00000000 0.~~51945091~~52492727 ~~995~~994.~~43444727~~38713455 0.~~99543445~~99438713 0.~~51945091~~52492727 B6 0.00000000 0.~~51945455~~52492727 ~~995~~994.~~43444545~~38713636 0.~~99543445~~99438714 0.~~51945455~~52492727 B7 0.00000000 0.~~51944935~~52492987 ~~995~~994.~~43444675~~38713247 0.~~99543445~~99438713 0.~~51944935~~52492987 B8 0.00000000 0.~~51945051~~52492929 ~~995~~994.~~43444848~~38713535 0.~~99543445~~99438714 0.~~51945051~~52492929 B9 0.00000000 0.~~51945199~~52492750 ~~995~~994.~~43444746~~38713558 0.~~99543445~~99438714 0.~~51945199~~52492750 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. NOTE: All classes per $1,000 denomination.

Current Market Interest Distribution Statement Class CUSIP Current Beginning Current Payment of Current Certificate Certificate/ Accrued Unpaid Interest Interest Rate Notional Balance Interest Shortfall Shortfall 1A1 52521FAA5 5.~~75000~~74952% 15,462,000.00 74,088.75 0.00 0.00 1A2 52521FAB3 5.~~75000~~74952% ~~139~~138,~~935~~211,~~765~~326.7063 ~~670~~662,~~525~~262.5461 0.00 0.00 1A3 52521FAC1 5.~~75000~~74952% 1,060,000.00 5,079.17 0.00 0.00 2A1 52521FAD9 5.~~50125~~15277% ~~264~~261,~~386~~222,~~607~~830.4647 1,~~212~~121,~~047~~762.3567 0.00 0.00 2A2 52521FAE7 1.~~53796~~87906% 94,246,000.00 ~~112~~137,~~450~~510.9762 0.00 0.00 2A3 52521FAF4 12.~~64443~~06172% 126,~~956~~001,~~897~~692.4978 ~~158~~193,~~563~~923.8896 0.00 0.00 2A4 52521FAG2 1.~~49875~~84668% 6563,~~422~~687,~~754~~001.4755 8198,~~710~~018.2901 0.00 0.00 2A5 52521FAH0 5.~~50125~~15277% 1817,~~028~~813,~~852~~107.9509 8276,~~651~~494.0238 0.00 0.00 2A6 52521FAJ6 5.~~50125~~15288% 0.00 0.00 0.00 0.00 2A7 52521FAK3 5.~~50125~~15288% 0.00 0.00 0.00 0.00 2A8 52521FAL1 5.~~50125~~15275% 0.00 0.00 0.00 0.00 2A9 52521FAM9 5.~~50125~~15275% 0.00 0.00 0.00 0.00 2A10 52521FAN7 5.~~50125~~15259% 0.00 0.00 0.00 0.00 2A11 52521FAP2 5.~~50125~~15259% 0.00 0.00 0.00 0.00 2A12 52521FAQ0 1.~~59489~~98952% 0.00 0.00 0.00 0.00 2A13 52521FAR8 1.~~60025~~98594% 0.00 0.00 0.00 0.00 2A14 52521FAS6 1.~~57674~~95415% 0.00 0.00 0.00 0.00 3A1 52521FAT4 5.~~38125~~03284% 48,~~272~~121,~~658~~191.8537 ~~216~~201,~~472~~833.7051 0.00 0.00 3A2 52521FAU1 2.~~14025~~46673% 51,112,000.00 8598,~~231~~923.4188 0.00 0.00 3A3 52521FAV9 2.~~15605~~46670% 0.00 0.00 0.00 0.00 3A4 52521FAW7 2.~~11875~~46676% 0.00 0.00 0.00 0.00 3A5 52521FAX5 5.~~38125~~03290% 0.00 0.00 0.00 0.00 3A6 52521FAY3 5.~~38125~~03279% 0.00 0.00 0.00 0.00 B1 52521FAZ0 6.~~25014~~24967% 13,~~696~~682,~~358~~030.0367 71,~~336~~262.7633 0.00 0.00 B2 52521FBA4 6.~~25014~~24967% 3,~~561~~557,~~531~~805.1553 18,~~550~~530.0569 0.00 0.00 BIO1 52521FBB2 0.40000% 5,501,000.00 5,~~752~~746.6361 0.00 0.00 B3 52521FBC0 6.~~40014~~39968% 4,~~109~~105,~~305~~007.7917 21,~~916~~893.7790 0.00 0.00 B4 52521FBD8 6.~~40014~~39967% 1,~~369~~368,~~436~~004.6108 7,~~303~~296.8220 0.00 0.00 BIO2 52521FBE6 0.25000% 5,501,000.00 1,~~141~~140.4021 0.00 0.00 B5 52521FBF3 6.~~65014~~64967% 2,~~738~~736,~~873~~008.2217 15,~~178~~162.2440 0.00 0.00 B6 52521FBG1 6.~~65013~~64967% 1,~~095~~094,~~549~~403.2927 6,~~071~~064.2996 0.00 0.00 B7 52521FBJ5 6.~~65013~~64967% 1,~~917~~915,~~211~~205.2672 10,~~624~~613.7668 0.00 0.00 B8 52521FBK2 6.~~65014~~64967% 2,~~464~~462,~~985~~407.9035 13,~~660~~646.4116 0.00 0.00 B9 52521FBl0 6.~~65014~~64967% 1,~~918~~916,~~965~~958.4407 10,~~634~~623.4939 0.00 0.00 R 52521FBH9 5.75000% 100.00 0.00 0.00 0.00 LTR LMT071LTR 0.00000% 0.00 0.00 0.00 0.00 Totals ~~868~~860,~~757~~777,~~853~~079.6192 2,~~880~~851,~~991~~878.7009 0.00 0.00

Current Market Interest Distribution Statement (Continued) Class Non-Supported Total Remaining Ending Interest Interest Unpaid Interest Certificate/ Shortfall Distribution Shortfall Notional Balance 1A1 06.0016 74,~~088~~082.7559 0.00 15,462,000.00 1A2 055.0010 ~~670~~662,~~525~~207.5451 0.00 ~~138~~137,~~899~~611,~~863~~181.1622 1A3 0.0042 5,~~079~~078.1774 0.00 1,060,000.00 2A1 0.00 1,~~212~~121,~~047~~684.3596 0.00 ~~262~~260,~~264~~252,~~076~~269.2237 2A2 010.0008 ~~115~~139,~~392~~907.7139 0.00 0.00 2A3 09.0033 ~~173~~216,~~976~~484.0201 0.00 126,~~956~~001,~~897~~692.4978 2A4 010.0034 8198,~~710~~007.2967 0.00 6563,~~422~~687,~~754~~001.4755 2A5 0.00 8276,~~651~~489.0208 0.00 17,~~884~~746,~~112~~926.7420 2A6 01.0066 0.00 0.00 0.00 2A7 024.0037 0.00 0.00 0.00 2A8 01.0080 0.00 0.00 0.00 2A9 026.0032 0.00 0.00 0.00 2A10 01.0084 0.00 0.00 0.00 2A11 027.0001 0.00 0.00 0.00 2A12 0.00 0.00 0.00 0.00 2A13 0.00 0.00 0.00 0.00 2A14 0.00 0.00 0.00 0.00 3A1 0.00 ~~216~~201,~~472~~821.7072 0.00 48,~~221~~094,~~431~~514.0587 3A2 0.00 8698,~~096~~918.3622 0.00 0.00 3A3 03.0089 0.00 0.00 0.00 3A4 01.0089 0.00 0.00 0.00 3A5 03.0085 0.00 0.00 0.00 3A6 07.0095 0.00 0.00 0.00 B1 05.0048 71,~~336~~256.7686 0.00 13,~~689~~674,~~214~~811.5387 B2 01.0042 18,~~550~~529.0527 0.00 3,~~559~~555,~~673~~928.5939 BIO1 0.00 5,~~752~~746.6361 0.00 0.00 B3 01.0064 21,~~916~~892.7726 0.00 4,~~107~~102,~~162~~841.5332 B4 0.0055 7,~~303~~295.8265 0.00 1,~~368~~367,~~722~~282.3630 BIO2 0.00 1,~~141~~140.4021 0.00 0.00 B5 01.0009 15,~~178~~161.2430 0.00 2,~~737~~734,~~444~~564.7362 B6 0.0044 6,~~071~~064.2952 0.00 1,~~094~~093,~~977~~825.8985 B7 0.0077 10,~~624~~612.7691 0.00 1,~~916~~914,~~211~~195.3223 B8 0.0099 13,~~660~~645.4117 0.00 2,~~463~~461,~~700~~108.2615 B9 0.0077 10,~~634~~622.4962 0.00 1,~~917~~915,~~964~~946.5866 R 0.00 0.00 0.00 100.00 LTR 0.00 0.00 0.00 0.00 Totals 0205.0016 2,~~900~~876,~~210~~649.5327 0.00 ~~709~~702,~~026~~736,~~306~~190.9238 (1) Please refer to Supplemental Reporting for exchanges occuring this cycle

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A1 0911/01/07 - 0911/30/07 30 5.75000% 15,462,000.00 74,088.75 0.00 1-A2 0911/01/07 - 0911/30/07 30 5.75000% ~~139~~138,~~935~~211,~~765~~326.7063 ~~670~~662,~~525~~262.5461 0.00 1-A3 0911/01/07 - 0911/30/07 30 5.75000% 1,060,000.00 5,079.17 0.00 2-A1 0911/25/07 - 1012/24/07 30 5.~~50125~~15313% ~~264~~261,~~386~~222,~~607~~830.4647 1,~~212~~121,~~047~~762.3567 0.00 2-A2 0911/25/07 - 1012/24/07 30 1.~~49875~~84687% 9089,~~035~~347,~~808~~243.4423 ~~112~~137,~~450~~510.9762 0.00 2-A3 0911/25/07 - 1012/24/07 30 1.~~49875~~84687% 126,~~956~~001,~~897~~692.4978 ~~158~~193,~~563~~923.8896 0.00 2-A4 0911/25/07 - 1012/24/07 30 1.~~49875~~84687% 6563,~~422~~687,~~754~~001.4755 8198,~~710~~018.2901 0.00 2-A5 0911/25/07 - 1012/24/07 30 5.~~50125~~15313% 1817,~~028~~813,~~852~~107.9509 8276,~~651~~494.0238 0.00 2-A6 0911/25/07 - 1012/24/07 30 5.~~50125~~15313% 8,~~103~~043,~~993~~020.8763 3734,~~151~~538.7594 0.00 2-A7 0911/25/07 - 1012/24/07 30 5.~~50125~~15313% ~~118~~117,~~852~~958,~~903~~672.6215 ~~544~~506,~~866~~546.2898 0.00 2-A8 0911/25/07 - 1012/24/07 30 5.~~50125~~15313% 5,~~748~~704,~~206~~245.3994 2624,~~351~~495.9360 0.00 2-A9 0911/25/07 - 1012/24/07 30 5.~~50125~~15313% 8483,~~287~~642,~~602~~997.0530 ~~386~~359,~~405~~186.9803 0.00 2-A10 0911/25/07 - 1012/24/07 30 5.~~50125~~15313% 4,~~176~~065,~~652~~840.6952 1917,~~147~~459.3484 0.00 2-A11 0911/25/07 - 1012/24/07 30 5.~~50125~~15313% 6159,~~246~~621,~~101~~161.7803 ~~280~~256,~~775~~029.1066 0.00 2-A12 0911/25/07 - 1012/24/07 30 1.~~49875~~84687% ~~192~~189,~~379~~688,~~651~~694.9633 ~~240~~291,~~274~~941.1797 0.00 2-A13 0911/25/07 - 1012/24/07 30 1.~~49875~~84687% ~~216~~215,~~992~~348,~~705~~936.9301 ~~271~~331,~~014~~434.8557 0.00 2-A14 0911/25/07 - 1012/24/07 30 1.~~49875~~84687% ~~282~~279,~~415~~035,~~460~~937.4056 ~~352~~429,~~725~~452.1459 0.00 3-A1 0911/25/07 - 1012/24/07 30 5.~~38125~~03313% 48,~~272~~121,~~658~~191.8537 ~~216~~201,~~472~~833.7051 0.00 3-A2 0911/25/07 - 1012/24/07 30 2.~~11875~~46687% 48,~~272~~121,~~658~~191.8537 8598,~~231~~923.4194 0.00 3-A3 0911/25/07 - 1012/24/07 30 2.~~11875~~46687% 27,~~829~~698,~~634~~264.2306 4956,~~136~~940.7001 0.00 3-A4 0911/25/07 - 1012/24/07 30 2.~~11875~~46687% 20,~~443~~422,~~024~~927.6230 3641,~~094~~983.7292 0.00 3-A5 0911/25/07 - 1012/24/07 30 5.~~38125~~03313% 20,~~443~~422,~~024~~927.6230 9185,~~674~~659.1937 0.00 3-A6 0911/25/07 - 1012/24/07 30 5.~~38125~~03313% 27,~~829~~698,~~634~~264.2306 ~~124~~116,~~798~~174.5214 0.00 B1 0911/01/07 - 0911/30/07 30 6.~~25014~~25015% 13,~~696~~682,~~358~~030.0367 71,~~336~~262.7633 0.00 B2 0911/01/07 - 0911/30/07 30 6.~~25014~~25015% 3,~~561~~557,~~531~~805.1553 18,~~550~~530.0569 0.00 BIO1 0911/01/07 - 0911/30/07 30 0.40000% 17,~~257~~239,~~889~~836.1820 5,~~752~~746.6361 0.00 B3 0911/01/07 - 0911/30/07 30 6.~~40014~~40015% 4,~~109~~105,~~305~~007.7917 21,~~916~~893.7790 0.00 B4 0911/01/07 - 0911/30/07 30 6.~~40014~~40015% 1,~~369~~368,~~436~~004.6108 7,~~303~~296.8220 0.00 BIO2 0911/01/07 - 0911/30/07 30 0.25000% 5,~~478~~473,~~742~~011.4025 1,~~141~~140.4021 0.00 B5 0911/01/07 - 0911/30/07 30 6.~~65014~~65015% 2,~~738~~736,~~873~~008.2217 15,~~178~~162.2440 0.00 B6 0911/01/07 - 0911/30/07 30 6.~~65014~~65015% 1,~~095~~094,~~549~~403.2927 6,~~071~~064.2996 0.00 B7 0911/01/07 - 0911/30/07 30 6.~~65014~~65015% 1,~~917~~915,~~211~~205.2672 10,~~624~~613.7668 0.00 B8 0911/01/07 - 0911/30/07 30 6.~~65014~~65015% 2,~~464~~462,~~985~~407.9035 13,~~660~~646.4116 0.00 B9 0911/01/07 - 0911/30/07 30 6.~~65014~~65015% 1,~~918~~916,~~965~~958.4407 10,~~634~~623.4939 0.00 R N/A N/A 5.75000% 0.00 0.00 0.00 LT-R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 5,~~341~~403,~~408~~721.3777 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A1 0.00 06.0016 74,~~088~~082.7559 0.00 15,462,000.00 1-A2 0.00 055.0010 ~~670~~662,~~525~~207.5451 0.00 ~~138~~137,~~899~~611,~~863~~181.1621 1-A3 0.00 0.0042 5,~~079~~078.1774 0.00 1,060,000.00 2-A1 0.00 0.00 1,~~212~~121,~~047~~684.3596 0.00 ~~262~~260,~~264~~252,~~076~~269.2237 2-A2 0.00 010.0008 ~~115~~139,~~392~~907.7139 0.00 89,~~625~~220,~~102~~856.5276 2-A3 0.00 09.0033 ~~173~~216,~~976~~484.0201 0.00 ~~126~~125,~~276~~275,~~227~~033.3136 2-A4 0.00 010.0034 8198,~~710~~007.2967 0.00 6463,~~246~~503,~~859~~305.1346 2-A5 0.00 0.00 8276,~~651~~489.0208 0.00 17,~~884~~746,~~112~~926.7320 2-A6 0.00 01.0066 3734,~~151~~537.7528 0.00 87,~~060~~996,~~544~~636.8904 2-A7 0.00 024.0037 ~~544~~506,~~866~~522.2860 0.00 ~~118~~117,~~215~~278,~~682~~397.4232 2-A8 0.00 01.0080 2624,~~351~~493.9381 0.00 5,~~721~~696,~~985~~176.4697 2-A9 0.00 026.0032 ~~386~~359,~~405~~159.9871 0.00 83,~~903~~524,~~117~~679.0679 2-A10 0.00 01.0084 1917,~~147~~458.3400 0.00 4,~~101~~054,~~582~~113.3819 2-A11 0.00 027.0001 ~~280~~256,~~775~~002.1065 0.00 6059,~~145~~449,~~276~~192.7527 2-A12 0.00 0.00 ~~255~~314,~~686~~491.3168 0.00 ~~190~~188,~~523~~778,~~086~~338.4481 2-A13 0.00 0.00 ~~289~~356,~~368~~391.7341 0.00 ~~215~~214,~~901~~495,~~329~~890.8312 2-A14 0.00 0.00 ~~371~~454,~~079~~399.0207 0.00 ~~280~~277,~~148~~999,~~188~~195.9657 3-A1 0.00 0.00 ~~216~~201,~~472~~821.7072 0.00 48,~~221~~094,~~431~~514.0587 3-A2 0.00 0.00 8698,~~096~~918.3622 0.00 48,~~221~~094,~~431~~514.0587 3-A3 0.00 03.0089 5056,~~001~~936.6512 0.00 27,~~788~~681,~~442~~716.3138 3-A4 0.00 01.0089 3641,~~094~~982.7210 0.00 20,~~432~~412,~~988~~798.7449 3-A5 0.00 03.0085 9185,~~674~~655.1953 0.00 20,~~432~~412,~~988~~798.7449 3-A6 0.00 07.0095 ~~124~~116,~~798~~166.5219 0.00 27,~~788~~681,~~442~~716.3138 B1 0.00 05.0048 71,~~336~~256.7686 0.00 13,~~689~~674,~~214~~811.5387 B2 0.00 01.0042 18,~~550~~529.0527 0.00 3,~~559~~555,~~673~~928.5939 BIO1 0.00 0.00 5,~~752~~746.6361 0.00 17,~~248~~230,~~888~~740.1226 B3 0.00 01.0064 21,~~916~~892.7726 0.00 4,~~107~~102,~~162~~841.5332 B4 0.00 0.0055 7,~~303~~295.8265 0.00 1,~~368~~367,~~722~~282.3731 BIO2 0.00 0.00 1,~~141~~140.4021 0.00 5,~~475~~470,~~884~~123.9062 B5 0.00 01.0009 15,~~178~~161.2430 0.00 2,~~737~~734,~~444~~564.7362 B6 0.00 0.0044 6,~~071~~064.2952 0.00 1,~~094~~093,~~977~~825.8985 B7 0.00 0.0077 10,~~624~~612.7691 0.00 1,~~916~~914,~~211~~195.3123 B8 0.00 0.0099 13,~~660~~645.4117 0.00 2,~~463~~461,~~700~~108.2616 B9 0.00 0.0077 10,~~634~~622.4962 0.00 1,~~917~~915,~~964~~946.5866 R 0.00 0.00 0.00 0.00 0.00 LT-R 0.00 0.00 0.1819 0.00 0.00 Totals 0.00 0205.0016 5,~~413~~500,~~612~~845.2361 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A1 15,462,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 1-A2 148,693,000.00 5.75000% ~~941~~929.~~10526857~~50795686 4.~~50946272~~45389232 0.00000000 1-A3 1,060,000.00 5.75000% 1000.00000000 4.79166981 0.00000000 2-A1 281,561,000.00 5.~~50125~~15313% ~~939~~927.~~00294238~~76638267 43.~~30474160~~98408398 0.00000000 2-A2 0.00 1.~~49875~~84687% ~~955~~948.~~32763661~~02159487 1.~~19316438~~45906054 0.00000000 2-A3 0.00 1.~~49875~~84687% ~~945~~938.~~51322671~~39932660 1.~~18090666~~44425134 0.00000000 2-A4 0.00 1.~~49875~~84687% ~~905~~881.~~60552684~~57860455 1.~~13106351~~35680089 0.00000000 2-A5 19,200,000.00 5.~~50125~~15313% ~~939~~927.~~00275781~~76599427 43.~~30474063~~98408229 0.00000000 2-A6 8,571,000.00 5.~~50125~~15313% ~~945~~938.~~51322716~~39932680 4.~~33458756~~02974449 0.00000000 2-A7 125,702,000.00 5.~~50125~~15313% ~~945~~938.~~51322668~~39932658 4.~~33458720~~02974479 0.00000000 2-A8 6,017,000.00 5.~~50125~~15313% ~~955~~948.~~32763670~~02159548 4.~~37957952~~07106531 0.00000000 2-A9 88,229,000.00 5.~~50125~~15313% ~~955~~948.~~32763660~~02159494 4.~~37958018~~07106541 0.00000000 2-A10 4,612,000.00 5.~~50125~~15313% ~~905~~881.~~60552689~~57860364 43.~~15163487~~78574154 0.00000000 2-A11 67,630,000.00 5.~~50125~~15313% ~~905~~881.~~60552684~~57860461 43.~~15163537~~78574094 0.00000000 2-A12 0.00 1.~~49875~~84687% ~~931~~918.~~55292332~~52259802 1.~~16347079~~41365988 0.00000000 2-A13 0.00 1.~~49875~~84687% ~~949~~942.~~56089397~~36775065 1.~~18596200~~45035892 0.00000000 2-A14 0.00 1.~~49875~~84687% ~~939~~927.~~00293057~~76635787 1.~~17277553~~42788656 0.00000000 3-A1 51,112,000.00 5.~~38125~~03313% ~~944~~941.~~44863926~~48519663 43.~~23526178~~94884782 0.00000000 3-A2 0.00 2.~~11875~~46687% ~~944~~941.~~44863926~~48519663 1.~~66754206~~93543473 0.00000000 3-A3 0.00 2.~~11875~~46687% ~~951~~947.~~53808014~~04633159 1.~~68005949~~94686669 0.00000000 3-A4 0.00 2.~~11875~~46687% 934.~~96568123~~04652641 1.~~65079899~~92014269 0.00000000 3-A5 21,865,000.00 5.~~38125~~03313% 934.~~96568123~~04652641 43.~~19273679~~91764784 0.00000000 3-A6 29,247,000.00 5.~~38125~~03313% ~~951~~947.~~53808014~~04633159 43.~~26705371~~97217287 0.00000000 B1 13,752,000.00 6.~~25014~~25015% ~~995~~994.~~95389980~~91206152 5.~~18737347~~18196117 0.00000000 B2 3,576,000.00 6.~~25014~~25015% ~~995~~994.~~95390101~~91206096 5.~~18737416~~18196029 0.00000000 BIO1 0.00 0.40000% ~~995~~994.~~95390005~~91206140 0.~~33198465~~33163723 0.00000000 B3 4,126,000.00 6.~~40014~~40015% ~~995~~994.~~95389966~~91206253 5.~~31186864~~30632574 0.00000000 B4 1,375,000.00 6.~~40014~~40015% ~~995~~994.~~95389818~~91205818 5.~~31186909~~30632727 0.00000000 BIO2 0.00 0.25000% ~~995~~994.~~95389929~~91206144 0.~~20748955~~20727322 0.00000000 B5 2,750,000.00 6.~~65014~~65015% ~~995~~994.~~95389818~~91206182 5.~~51936000~~51360000 0.00000000 B6 1,100,000.00 6.~~65014~~65015% ~~995~~994.~~95390000~~91206364 5.~~51935455~~51360000 0.00000000 B7 1,925,000.00 6.~~65014~~65015% ~~995~~994.~~95390130~~91206234 5.~~51935584~~51360000 0.00000000 B8 2,475,000.00 6.~~65014~~65015% ~~995~~994.~~95389899~~91206061 5.~~51935758~~51360000 0.00000000 B9 1,926,761.31 6.~~65014~~65015% ~~995~~994.~~95389945~~91206308 5.~~51936036~~51359940 0.00000000 R 100.00 5.75000% 0.00000000 0.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A1 0.00000000 0.~~00000000~~00039840 4.~~79166667~~79126827 0.00000000 1000.00000000 1-A2 0.00000000 0.~~00000000~~00037056 4.~~50946272~~45352175 0.00000000 ~~934~~925.~~13854828~~47181918 1-A3 0.00000000 0.~~00000000~~00039623 4.~~79166981~~79126415 0.00000000 1000.00000000 2-A1 0.00000000 0.00000000 43.~~30474160~~98380798 0.00000000 ~~931~~924.~~46450048~~31931045 2-A2 0.00000000 0.~~00000000~~00010695 1.~~22437780~~48449154 0.00000000 ~~950~~946.~~96982917~~68056745 2-A3 0.00000000 0.~~00000000~~00006949 1.~~29568878~~61226762 0.00000000 ~~940~~932.~~44392625~~98752065 2-A4 0.00000000 0.~~00000000~~00014313 1.~~13106351~~35665776 0.00000000 ~~889~~879.~~32835650~~03581656 2-A5 0.00000000 0.00000000 43.~~30474063~~98380625 0.00000000 ~~931~~924.~~46420469~~31907292 2-A6 0.00000000 0.~~00000000~~00019368 4.~~33458756~~02955081 0.00000000 ~~940~~932.~~44392603~~98752071 2-A7 0.00000000 0.~~00000000~~00019387 4.~~33458720~~02955084 0.00000000 ~~940~~932.~~44392627~~98752064 2-A8 0.00000000 0.~~00000000~~00029915 4.~~37957952~~07076782 0.00000000 ~~950~~946.~~96982882~~68056673 2-A9 0.00000000 0.~~00000000~~00029831 4.~~37958018~~07076709 0.00000000 ~~950~~946.~~96982919~~68056750 2-A10 0.00000000 0.~~00000000~~00039896 43.~~15163487~~78534258 0.00000000 ~~889~~879.~~32835646~~03581743 2-A11 0.00000000 0.~~00000000~~00039938 43.~~15163537~~78534156 0.00000000 ~~889~~879.~~32835650~~03581650 2-A12 0.00000000 0.00000000 1.~~23810043~~52285151 0.00000000 ~~922~~914.~~56294429~~11441692 2-A13 0.00000000 0.00000000 1.~~26627865~~55957015 0.00000000 ~~944~~938.~~78502807~~63481864 2-A14 0.00000000 0.00000000 1.~~23380033~~51083109 0.00000000 ~~931~~924.~~46448163~~31929529 3-A1 0.00000000 0.00000000 43.~~23526178~~94861715 0.00000000 ~~943~~940.~~44637365~~96327418 3-A2 0.00000000 0.00000000 1.~~68446470~~93532282 0.00000000 ~~943~~940.~~44637365~~96327418 3-A3 0.00000000 0.~~00000000~~00013301 1.~~70963347~~94673368 0.00000000 ~~950~~946.~~12966492~~48054091 3-A4 0.00000000 0.~~00000000~~00008644 1.~~65079899~~92005946 0.00000000 ~~934~~933.~~50668831~~58328333 3-A5 0.00000000 0.~~00000000~~00017608 43.~~19273679~~91747222 0.00000000 ~~934~~933.~~50668831~~58328333 3-A6 0.00000000 0.~~00000000~~00027182 43.~~26705371~~97190105 0.00000000 ~~950~~946.~~12966492~~48054091 B1 0.00000000 0.~~00000000~~00039849 5.~~18737347~~18156341 0.00000000 ~~995~~994.~~43444808~~38713424 B2 0.00000000 0.~~00000000~~00039709 5.~~18737416~~18156320 0.00000000 ~~995~~994.~~43444911~~38713367 BIO1 0.00000000 0.00000000 0.~~33198465~~33163723 0.00000000 ~~995~~994.~~43444829~~38713412 B3 0.00000000 0.~~00000000~~00039748 5.~~31186864~~30592826 0.00000000 ~~995~~994.~~43444741~~38713524 B4 0.00000000 0.~~00000000~~00040000 5.~~31186909~~30592727 0.00000000 ~~995~~994.~~43445091~~38713455 BIO2 0.00000000 0.00000000 0.~~20748955~~20727322 0.00000000 ~~995~~994.~~43444828~~38713325 B5 0.00000000 0.~~00000000~~00039636 5.~~51936000~~51320000 0.00000000 ~~995~~994.~~43444727~~38713455 B6 0.00000000 0.~~00000000~~00040000 5.~~51935455~~51320000 0.00000000 ~~995~~994.~~43444545~~38713636 B7 0.00000000 0.~~00000000~~00040000 5.~~51935584~~51320000 0.00000000 ~~995~~994.~~43444675~~38713247 B8 0.00000000 0.~~00000000~~00040000 5.~~51935758~~51320000 0.00000000 ~~995~~994.~~43444848~~38713535 B9 0.00000000 0.~~00000000~~00039963 5.~~51936036~~51319976 0.00000000 ~~995~~994.~~43444746~~38713558 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 64,~~401~~679,~~454~~854.1758 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 1924,~~218~~976.8330 Total Deposits 64,~~420~~704,~~673~~830.0088 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~148~~147,~~915~~292.7807 Payment of Interest and Principal 64,~~271~~557,~~757~~538.2281 Total Withdrawals (Pool Distribution Amount) 64,~~420~~704,~~673~~830.0088 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0205.0016 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0205.0016

ADMINISTRATION FEES Gross Servicing Fee* ~~108~~107,~~337~~235.1106 Primary Mortgage Insurance - PMI 40,~~578~~057.6701 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~148~~147,~~915~~292.7807 *Servicer Payees include: AURORA LOAN SERVICING INC.

Collateral Statement Group 1 2 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~875160~~875123 7.~~259347~~259494 Weighted Average Net Rate 6.~~625160~~625123 7.~~009347~~009494 Weighted Average Pass-Through Rate 6.~~596331~~596837 6.~~817698~~818320 Weighted Average Remaining Term ~~350~~348 ~~350~~348 Principal And Interest Constant 1,~~536~~527,~~066~~531.9095 1,~~058~~051,~~191~~881.3092 Beginning Loan Count 1,~~091~~085 ~~847~~841 Loans Paid in Full 34 31 Ending Loan Count 1,~~088~~081 ~~844~~840 Beginning Scheduled Balance ~~245~~243,~~264~~650,~~389~~346.4139 ~~161~~159,~~085~~961,~~932~~070.2289 Ending Scheduled Balance ~~244~~242,~~267~~435,~~760~~257.5753 ~~160~~159,~~487~~768,~~682~~205.2360 Actual Ending Collateral Balance ~~244~~242,~~393~~570,~~672~~724.9190 ~~160~~159,~~570~~859,~~652~~161.4875 Scheduled Principal ~~130~~131,~~873~~593.5950 8384,~~709~~184.0492 Unscheduled Principal ~~865~~1,~~755~~083,495.2536 ~~514~~108,~~540~~680.9537 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~405~~395,~~193~~938.3145 ~~974~~967,~~482~~697.2600 Servicing Fees 5150,~~096~~760.7549 33,~~559~~325.5722 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 5,~~892~~743.29 25,~~726~~483.6557 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,~~348~~339,~~204~~434.2767 ~~915~~908,~~196~~888.0421 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 1522,~~412~~569.1445 32,~~806~~406.6985 Prepayment Penalty Paid Count 4 2 3 Special Servicing Fee 0.00 0.00

Collateral Statement Group 3 Total Collateral Description Mixed Fixed Fixed Weighted Average Coupon Rate 6.~~864552~~863421 6.~~991851~~992047 Weighted Average Net Rate 6.~~614552~~613421 6.~~741851~~742047 Weighted Average Pass-Through Rate 6.~~519963~~518060 6.~~648211~~648661 Weighted Average Remaining Term ~~350~~348 ~~350~~348 Principal And Interest Constant ~~706~~691,~~900~~365.8307 3,~~301~~270,~~159~~778.0394 Beginning Loan Count ~~457~~449 2,~~395~~375 Loans Paid in Full 51 116 Ending Loan Count ~~452~~448 2,~~384~~369 Beginning Scheduled Balance ~~113~~111,~~667~~116,~~780~~868.0230 ~~520~~514,~~018~~728,~~101~~285.6558 Ending Scheduled Balance ~~111~~110,~~891~~843,~~112~~932.1792 ~~516~~513,~~646~~047,~~554~~396.9705 Actual Ending Collateral Balance ~~111~~110,~~945~~894,~~047~~705.2645 ~~516~~513,~~909~~324,~~372~~592.6510 Scheduled Principal 5655,~~668~~830.8422 271,~~251~~608.4764 Unscheduled Principal 1217,~~719,999~~105.0116 31,~~100~~409,~~295~~280.2189 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~650~~635,~~231~~534.9985 32,~~029~~999,~~907~~170.5630 Servicing Fees 23,~~680~~149.7935 ~~108~~107,~~337~~235.1106 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 8,~~959~~830.7315 40,~~578~~057.6701 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 ~~617~~603,~~591~~555.4735 2,~~880~~851,~~991~~878.7823 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 1924,~~218~~976.8330 Prepayment Penalty Paid Count 0 56 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Cash Reporting Subordinate Average Rate 6.~~650137~~650154% Informational Reporting Collateral Group 1 Beginning Balance ~~166~~165,~~958~~222,~~340~~518.9196 Collateral Group 1 Ending Balance ~~165~~164,~~916~~616,~~762~~644.5844 Collateral Group 1 Uncheduled Principal ~~951~~515,~~333~~631.6639 Collateral Group 1 Realized Loss 0.00 Collateral Group 1 Scheduled Principal 90,~~244~~243.6713 Collateral Group 2A Beginning Balance 9695,~~028~~334,~~582~~010.2394 Collateral Group 2A Ending Balance 95,~~614~~204,~~887~~600.4368 Collateral Group 2A Uncheduled Principal ~~365~~81,~~800~~259.7512 Collateral Group 2A Realized Loss 0.00 Collateral Group 2A Scheduled Principal 4748,~~894~~151.0514 Collateral Group 2B Beginning Balance ~~135~~134,~~492~~528,~~672~~442.2638 Collateral Group 2B Ending Balance ~~134~~133,~~807~~797,~~503~~232.9276 Collateral Group 2B Uncheduled Principal ~~613~~659,~~766~~420.7614 Collateral Group 2B Realized Loss 0.00 Collateral Group 2B Scheduled Principal 71,~~401~~789.5747 Collateral Group 2C Beginning Balance 7068,~~015~~275,~~954~~510.4617 Collateral Group 2C Ending Balance 68,~~837~~089,~~712~~447.2624 Collateral Group 2C Uncheduled Principal 1150,~~142,468~~845.1223 Collateral Group 2C Realized Loss 0.00 Collateral Group 2C Scheduled Principal 35,~~774~~217.0869 Collateral Group 3A Beginning Balance 21,~~833~~812,~~723~~320.0776 Collateral Group 3A Ending Balance 21,~~823~~801,~~036~~533.8108 Collateral Group 3A Uncheduled Principal ~~475~~443.4691 Collateral Group 3A Realized Loss 0.00 Collateral Group 3A Scheduled Principal 10,~~210~~343.8077 Collateral Group 3B Beginning Balance 29,~~688~~555,~~828~~482.7136 Collateral Group 3B Ending Balance 29,~~646~~537,~~651~~937.9684 Collateral Group 3B Uncheduled Principal 261,~~450~~681.4609 Collateral Group 3B Realized Loss 0.00 Collateral Group 3B Scheduled Principal 15,~~726~~863.2943 Exchange has occurred this cycle NO Next Month LIBOR 4.~~872500~~865000% Miscellaneous Reporting Collateral Group 1 Senior % 93.~~710661~~651475% Collateral Group 2A Senior % 93.~~700195~~661750% Collateral Group 2B Senior % 93.~~630502~~630236% Collateral Group 2C Senior % 93.~~759385~~720218% Collateral Group 3A Senior % 93.~~737730~~716163% Collateral Group 3B Senior % 93.~~439781~~279422% Collateral Group 1 Senior Prepayment % 100.000000% Collateral Group 2A Senior Prepayment % 100.000000% Collateral Group 2B Senior Prepayment % 100.000000% Collateral Group 2C Senior Prepayment % 100.000000% Collateral Group 3A Senior Prepayment % 100.000000% Collateral Group 3B Senior Prepayment % 100.000000% Collateral Group 1 Subordinate % 6.~~289339~~348525% Collateral Group 2A Subordinate % 6.~~299805~~338250% Collateral Group 2B Subordinate % 6.~~369498~~369764% Collateral Group 2C Subordinate % 6.~~240615~~279782% Collateral Group 3A Subordinate % 6.~~262270~~283837% Collateral Group 3B Subordinate % 6.~~560219~~720578% Collateral Group 1 Sub Prepayment % 0.000000% Collateral Group 2A Sub Prepayment % 0.000000% Collateral Group 2B Sub Prepayment % 0.000000% Collateral Group 2C Sub Prepayment % 0.000000% Collateral Group 3A Sub Prepayment % 0.000000% Collateral Group 3B Sub Prepayment % 0.000000% Trigger Event Reporting Cumulative Loss Trigger Event Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Delinquency Event Trigger Result Pass Threshold Value 50.000000% Calculated Value 2339.~~005371~~181178% Shifting Interest Trigger 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 15 0 0 15 941,~~852~~151,377.0693 0.00 0.00 941,~~852~~151,377.0693 30 Days 9194 14 0 0 9298 21,~~146~~048,~~853~~058.8962 ~~253~~650,~~665~~106.4373 0.00 0.00 21,~~400~~698,~~519~~165.3235 60 Days 2745 10 0 0 2845 610,~~282~~272,~~427~~243.4904 ~~548,977~~0.7200 0.00 0.00 610,~~831~~272,~~405~~243.2104 90 Days 1615 0 0 0 1615 24,~~987~~060,~~850~~758.7115 0.00 0.00 0.00 24,~~987~~060,~~850~~758.7115 120 Days 23 01 36 0 510 ~~486~~789,~~434~~345.3999 056,976.0023 ~~764~~1,~~249~~120,194.3285 0.00 1,~~250~~966,~~683~~517.7107 150 Days 21 0 68 01 810 ~~260~~203,~~235~~813.9675 0.00 1,~~140~~677,~~368~~947.5256 0137,034.0056 12,~~400~~018,~~604~~795.4887 180+ Days 5 0 113 85 223 111,049,490.43 0.00 ~~122~~2,~~887.69 1~~868,~~801,209~~945.1093 ~~219~~596,~~541~~489.0668 24,~~143~~514,~~637~~926.8504 Totals ~~138~~163 410 1727 26 ~~161~~206 3137,~~163~~423,~~802~~709.4498 1,~~020~~858,~~382~~460.9089 35,~~705~~667,~~826~~088.9434 ~~219~~733,~~541~~524.0624 3645,~~109~~682,~~553~~783.3445 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.~~041946~~211060% 0.000000% 0.000000% 0.~~041946~~211060% 0.~~018350~~224298% 0.000000% 0.000000% 0.~~018350~~224298% 30 Days 3.~~817114~~967919% 0.~~041946~~168848% 0.000000% 0.000000% 34.~~859060~~136767% 4.~~091018~~100341% 0.~~049073~~126646% 0.000000% 0.000000% 4.~~140091~~226987% 60 Days 1.~~132550~~899536% 0.~~041946~~000000% 0.000000% 0.000000% 1.~~174497~~899536% 12.~~215383~~001120% 0.~~106204~~000000% 0.000000% 0.000000% 12.~~321587~~001120% 90 Days 0.~~671141~~633179% 0.000000% 0.000000% 0.000000% 0.~~671141~~633179% 0.~~578022~~791070% 0.000000% 0.000000% 0.000000% 0.~~578022~~791070% 120 Days 0.~~083893~~126636% 0.~~000000~~042212% 0.~~125839~~253271% 0.000000% 0.~~209732~~422119% 0.~~094104~~153771% 0.~~000000~~011099% 0.~~147850~~218223% 0.000000% 0.~~241954~~383094% 150 Days 0.~~083893~~042212% 0.000000% 0.~~251678~~337695% 0.~~000000~~042212% 0.~~335570~~422119% 0.~~050345~~039705% 0.000000% 0.~~220613~~326878% 0.~~000000~~026695% 0.~~270957~~393279% 180+ Days 0.~~000000~~211060% 0.~~041946~~000000% 0.~~335570~~548755% 0.~~083893~~211060% 0.~~461409~~970874% 0.~~000000~~204450% 0.~~023774~~000000% 0.~~348457~~558895% 0.~~042472~~116201% 0.~~414703~~879546% Totals 56.~~788591~~880540% 0.~~167785~~422119% 01.~~713087~~139721% 0.~~083893~~253271% 68.~~753356~~695652% 67.~~028872~~290457% 0.~~197401~~362044% 01.~~716920~~103997% 0.~~042472~~142897% 68.~~985664~~899395% 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 ~~224~~278,~~803~~519.7337

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 220,769.00 0.04013297% 220,769.00 0.~~04273115~~04303092% Fraud 11,001,877.00 1.99999996% 11,001,877.00 2.~~12947844~~14441728% Special Hazard 5,500,938.00 0.99999989% 5,~~166~~130,~~465~~473.5596 1.00000000% Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 12 0 0 12 94271,~~852~~738.0660 0.00 0.00 94271,~~852~~738.0660 30 Days 48 02 0 0 4850 1110,~~261~~566,~~731~~626.7110 0237,472.0043 0.00 0.00 1110,~~261~~804,~~731~~098.7153 60 Days 1927 0 0 0 1927 46,~~288~~128,~~652~~322.3492 0.00 0.00 0.00 46,~~288~~128,~~652~~322.3492 90 Days 710 0 0 0 710 12,~~539~~789,~~691~~553.5958 0.00 0.00 0.00 12,~~539~~789,~~691~~553.5958 120 Days 1 01 24 0 36 ~~206~~201,~~434~~346.3982 056,976.0023 ~~640~~813,~~918~~005.7738 0.00 ~~847~~1,~~353~~071,328.1643 150 Days 20 0 35 0 5 ~~260,235~~0.9600 0.00 ~~526~~1,~~659~~004,191.2959 0.00 ~~786~~1,~~895~~004,191.2559 180+ Days 02 0 38 12 412 0459,696.0022 0.00 ~~683~~1,~~511~~790,861.6970 84151,~~633~~836.9715 ~~768~~2,~~145~~402,394.6607 Totals 7788 15 817 12 87112 1720,~~556~~145,~~745~~545.9964 94566,~~852~~187.0626 13,~~851~~608,~~089~~058.7567 84151,~~633~~836.9715 1924,~~587~~471,~~321~~627.7772 0-29 Days 0.~~091912~~185014% 0.000000% 0.000000% 0.~~091912~~185014% 0.~~038811~~112024% 0.000000% 0.000000% 0.~~038811~~112024% 30 Days 4.~~411765~~440333% 0.~~000000~~185014% 0.000000% 0.000000% 4.~~411765~~625347% 4.~~608029~~356101% 0.~~000000~~097898% 0.000000% 0.000000% 4.~~608029~~453999% 60 Days 12.~~746324~~497687% 0.000000% 0.000000% 0.000000% 12.~~746324~~497687% 12.~~754813~~526407% 0.000000% 0.000000% 0.000000% 12.~~754813~~526407% 90 Days 0.~~643382~~925069% 0.000000% 0.000000% 0.000000% 0.~~643382~~925069% 01.~~630005~~149996% 0.000000% 0.000000% 0.000000% 01.~~630005~~149996% 120 Days 0.~~091912~~092507% 0.~~000000~~092507% 0.~~183824~~370028% 0.000000% 0.~~275735~~555042% 0.~~084468~~083005% 0.~~000000~~023489% 0.~~262249~~335162% 0.000000% 0.~~346716~~441656% 150 Days 0.~~183824~~000000% 0.000000% 0.~~275735~~462535% 0.000000% 0.~~459559~~462535% 0.~~106482~~000000% 0.000000% 0.~~215496~~413979% 0.000000% 0.~~321979~~413979% 180+ Days 0.~~000000~~185014% 0.000000% 0.~~275735~~740056% 0.~~091912~~185014% 01.~~367647~~110083% 0.~~000000~~189510% 0.000000% 0.~~279677~~738284% 0.~~034630~~062595% 0.~~314307~~990389% Totals 78.~~077206~~140611% 0.~~091912~~462535% 01.~~735294~~572618% 0.~~091912~~185014% 710.~~996324~~360777% 78.~~183797~~305019% 0.~~038811~~233411% 01.~~757421~~487425% 0.~~034630~~062595% 810.~~014660~~088451% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 02 0 0 02 0333,088.0002 0.00 0.00 0333,088.0002 30 Days 2834 01 0 0 2835 68,~~278~~153,~~757~~524.1996 0159,200.00 0.00 0.00 68,~~278~~312,~~757~~724.1996 60 Days 615 0 0 0 615 13,~~585~~900,~~687~~047.38 0.00 0.00 0.00 13,~~585~~900,~~687~~047.38 90 Days 73 0 0 0 73 1887,~~231,811~~238.6552 0.00 0.00 0.00 1887,~~231,811~~238.6552 120 Days 12 0 12 0 24 ~~280~~587,~~000~~999.0017 0.00 ~~123~~307,~~330~~189.5547 0.00 ~~403~~895,~~330~~188.5564 150 Days 01 0 2 01 24 0203,813.0075 0.00 ~~409~~511,~~941~~132.0039 0137,034.0056 ~~409~~851,~~941~~980.0070 180+ Days 2 0 1 4 13 69 246,218.24 0.00 ~~122~~874,~~887~~316.6900 ~~774~~444,~~121~~653.4453 ~~134,907.09~~ 1,~~031~~565,~~916~~187.2277 Totals 4257 13 78 14 5172 913,~~376~~978,~~256~~842.2202 ~~122~~492,~~887~~288.6902 1,~~307~~692,~~392~~637.9986 ~~134~~581,~~907~~688.09 1016,~~941~~745,~~443~~455.99 0-29 Days 0.~~000000~~238095% 0.000000% 0.000000% 0.~~000000~~238095% 0.~~000000~~208363% 0.000000% 0.000000% 0.~~000000~~208363% 30 Days 34.~~317536~~047619% 0.~~000000~~119048% 0.000000% 0.000000% 34.~~317536~~166667% 35.~~910277~~100443% 0.~~000000~~099588% 0.000000% 0.000000% 35.~~910277~~200030% 60 Days 01.~~710900~~785714% 0.000000% 0.000000% 0.000000% 01.~~710900~~785714% 02.~~987533~~439677% 0.000000% 0.000000% 0.000000% 02.~~987533~~439677% 90 Days 0.~~829384~~357143% 0.000000% 0.000000% 0.000000% 0.~~829384~~357143% 0.~~767146~~555013% 0.000000% 0.000000% 0.000000% 0.~~767146~~555013% 120 Days 0.~~118483~~238095% 0.000000% 0.~~118483~~238095% 0.000000% 0.~~236967~~476190% 0.~~174378~~367823% 0.000000% 0.~~076808~~192163% 0.000000% 0.~~251186~~559986% 150 Days 0.~~000000~~119048% 0.000000% 0.~~236967~~238095% 0.~~000000~~119048% 0.~~236967~~476190% 0.~~000000~~127496% 0.000000% 0.~~255303~~319739% 0.~~000000~~085722% 0.~~255303~~532957% 180+ Days 0.~~000000~~238095% 0.~~118483~~000000% 0.~~473934~~476190% 0.~~118483~~357143% 01.~~710900~~071429% 0.~~000000~~154022% 0.~~076532~~000000% 0.~~482106~~546929% 0.~~084017~~278153% 0.~~642656~~979104% Totals 46.~~976303~~785714% 0.~~118483~~357143% 0.~~829384~~952381% 0.~~118483~~476190% 68.~~042654~~571429% 58.~~839334~~744473% 0.~~076532~~307951% 01.~~814217~~058831% 0.~~084017~~363875% 610.~~814099~~475131% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 01 0 0 01 0546,551.0031 0.00 0.00 0546,551.0031 30 Days 1512 1 0 0 1613 32,~~606~~327,~~364~~907.9956 253,~~665~~434.4330 0.00 0.00 32,~~860~~581,~~030~~341.4286 60 Days 23 10 0 0 3 ~~408~~243,~~087~~872.7774 ~~548,977~~0.7200 0.00 0.00 ~~957~~243,~~065~~872.4974 90 Days 2 0 0 0 2 ~~216~~383,~~347~~966.4705 0.00 0.00 0.00 ~~216~~383,~~347~~966.4705 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 1 0 1 0.00 0.00 ~~203~~162,~~768~~623.2358 0.00 ~~203~~162,~~768~~623.2358 180+ Days 01 0 1 0 12 0343,575.0097 0.00 ~~343~~203,~~575~~768.9723 0.00 ~~343~~547,~~575~~344.9720 Totals 1918 2 2 0 2322 43,~~230~~299,~~800~~322.2332 ~~802~~799,~~643~~985.1561 ~~547~~366,~~344~~391.2081 0.00 54,~~580~~465,~~787~~699.5874 0-29 Days 0.~~000000~~223214% 0.000000% 0.000000% 0.~~000000~~223214% 0.~~000000~~492856% 0.000000% 0.000000% 0.~~000000~~492856% 30 Days 32.~~318584~~678571% 0.~~221239~~223214% 0.000000% 0.000000% 32.~~539823~~901786% 32.~~221549~~099205% 0.~~226598~~228536% 0.000000% 0.000000% 32.~~448148~~327741% 60 Days 0.~~442478~~669643% 0.~~221239~~000000% 0.000000% 0.000000% 0.~~663717~~669643% 0.~~364543~~219914% 0.~~490399~~000000% 0.000000% 0.000000% 0.~~854942~~219914% 90 Days 0.~~442478~~446429% 0.000000% 0.000000% 0.000000% 0.~~442478~~446429% 0.~~193262~~346244% 0.000000% 0.000000% 0.000000% 0.~~193262~~346244% 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.~~221239~~223214% 0.000000% 0.~~221239~~223214% 0.000000% 0.000000% 0.~~182025~~146647% 0.000000% 0.~~182025~~146647% 180+ Days 0.~~000000~~223214% 0.000000% 0.~~221239~~223214% 0.000000% 0.~~221239~~446429% 0.~~000000~~309822% 0.000000% 0.~~306915~~183749% 0.000000% 0.~~306915~~493571% Totals 4.~~203540~~017857% 0.~~442478~~446429% 0.~~442478~~446429% 0.000000% 54.~~088496~~910714% 32.~~779355~~975185% 0.~~716997~~721392% 0.~~488940~~330396% 0.000000% 4.~~985292~~026973% Please refer to CTSLink.com for a list of delinquency code descriptions.

180+ Delinquency Summary Summary 1 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 4 970,683.71 0.189 3 847,353.16 0.349 210 - 239 8 1,400,604.48 0.273 5 786,895.25 0.324 240 - 269 6 1,092,602.70 0.~~211~~213 4 768,145.66 0.~~314~~317 ~~210~~270 - ~~239~~299 3 735,463.66 0.~~142~~143 0 0.00 0.000 ~~240~~300 - ~~269~~329 2 315,571.49 0.061 0 0.00 0.000 Total 1123 24,~~143~~514,~~637~~926.8504 0.~~414~~879 412 ~~768~~2,~~145~~402,394.6607 0.~~314~~990

180+ Delinquency Summary (continued) 2 3 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 1 123,330.55 0.077 0 0.00 0.000 210 - 239 2 409,941.00 0.256 1 203,768.23 0.184 240 - 269 2 324,457.04 0.~~202~~203 0 0.00 0.000 ~~210~~270 - ~~239~~299 2 391,887.69 0.~~244~~245 1 343,575.97 0.~~307~~310 ~~240~~300 - ~~269~~329 2 315,571.49 0.197 0 0.00 0.000 Total 69 1,~~031~~565,~~916~~187.2277 0.~~643~~978 12 ~~343~~547,~~575~~344.9720 0.~~307~~494 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 ~~Nov~~Jan-0607 0.000% Original Principal Balance 84137,~~800~~600.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 84137,~~633~~034.9756 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 26 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~219~~735,~~800~~192.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~219~~733,~~541~~524.0624 ~~Jun~~Aug-07 0.~~000~~026% ~~Jul~~Sep-07 0.~~000~~026% ~~Aug~~Oct-07 0.~~026~~042% ~~Sep~~Nov-07 0.~~026~~116% ~~Oct~~Dec-07 0.~~042~~143% *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. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 10 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~84,800~~0.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~84,633~~0.9700 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 12 ~~Apr~~Jun-07 0.000% Original Principal Balance 84152,~~800~~300.00 ~~May~~Jul-07 0.000% Current Actual Balance 84151,~~633~~836.9715 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.000% ~~Aug~~Oct-07 0.~~000~~035% ~~Sep~~Nov-07 0.~~000~~062% ~~Oct~~Dec-07 0.~~035~~063% *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. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 01 ~~Nov~~Jan-0607 0.000% Original Principal Balance 0137,600.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 0137,034.0056 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 14 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~135~~582,~~000~~892.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~134~~581,~~907~~688.09 ~~Jun~~Aug-07 0.~~000~~084% ~~Jul~~Sep-07 0.~~000~~084% ~~Aug~~Oct-07 0.084% ~~Sep~~Nov-07 0.~~084~~278% ~~Oct~~Dec-07 0.~~084~~364% *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. 3 - No REO Information to report this period.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance 1 0123310443 Nov-2007 01-Oct-2006 MN 90.00 67,500.00 1 0123321473 Oct-2007 01-Nov-2006 MI 80.00 84,800.00 2 0033599614 Nov-2007 01-Jan-2007 FL 80.00 180,792.00 2 0039680913 Aug-2007 01-Jan-2007 MI 100.00 135,000.00 2 0039727326 Dec-2007 01-Feb-2007 MI 80.00 137,600.00 2 0123451452 Nov-2007 01-Dec-2006 MS 94.87 129,500.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 1 0123310443 67,202.18 01-Mar-2007 8 7.625% 4,119.03 1 0123321473 84,633.97 01-Mar-2007 68 7.625% 45,~~157~~195.6833 2 0033599614 180,664.40 01-Jan-2007 10 7.750% 13,504.81 2 0039680913 134,907.09 01-Jan-2007 810 7.875% 9,231.35 2 0039727326 137,034.56 01-Jun-2007 5 7.500% 5,~~698~~786.2469 2 0123451452 129,082.04 01-Mar-2007 8 7.125% 7,373.74

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 46 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~941~~1,~~425~~125,000.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~939~~1,~~695~~120,194.0985 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 1727 ~~Apr~~Jun-07 0.~~000~~104% Original Principal Balance 35,~~711~~679,~~247~~945.00 ~~May~~Jul-07 0.~~000~~125% Current Actual Balance 35,~~705~~667,~~826~~088.9434 ~~Jun~~Aug-07 0.~~104~~310% ~~Jul~~Sep-07 0.~~125~~548% ~~Aug~~Oct-07 0.~~310~~717% ~~Sep~~Nov-07 01.~~548~~053% ~~Oct~~Dec-07 01.~~717~~104% *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. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 24 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~641~~815,~~675~~920.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~640~~813,~~918~~005.7738 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 817 ~~Apr~~Jun-07 0.000% Original Principal Balance 13,~~853~~614,~~495~~555.00 ~~May~~Jul-07 0.000% Current Actual Balance 13,~~851~~608,~~089~~058.7567 ~~Jun~~Aug-07 0.~~000~~284% ~~Jul~~Sep-07 0.~~000~~528% ~~Aug~~Oct-07 0.~~284~~757% ~~Sep~~Nov-07 01.~~528~~258% ~~Oct~~Dec-07 01.~~757~~487% *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. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~299~~309,~~750~~080.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~298~~307,~~776~~189.3247 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 78 ~~Apr~~Jun-07 0.~~000~~335% Original Principal Balance 1,~~309~~698,~~617~~255.00 ~~May~~Jul-07 0.~~000~~194% Current Actual Balance 1,~~307~~692,~~392~~637.9986 ~~Jun~~Aug-07 0.~~335~~355% ~~Jul~~Sep-07 0.~~194~~626% ~~Aug~~Oct-07 0.~~355~~814% ~~Sep~~Nov-07 01.~~626~~028% ~~Oct~~Dec-07 01.~~814~~059% *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. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Nov~~Jan-0607 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 0.00 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 2 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~548~~367,135.00 ~~May~~Jul-07 0.~~000~~299% Current Actual Balance ~~547~~366,~~344~~391.2081 ~~Jun~~Aug-07 0.~~000~~300% ~~Jul~~Sep-07 0.~~299~~481% ~~Aug~~Oct-07 0.~~300~~489% ~~Sep~~Nov-07 0.~~481~~639% ~~Oct~~Dec-07 0.~~489~~330% *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 1 ~~0039934229~~0123311128 Oct-2007 01-~~Feb~~Nov-2006 FL 90.00 369,675.00 1 0123315996 Sep-2007 01-Jan-2007 FL 80.00 ~~272~~135,~~000~~920.00 1 ~~0123310443~~0123317703 Sep-2007 01-~~Oct~~Dec-2006 MN 9080.00 67168,~~500~~000.00 1 ~~0123311128~~0123318453 ~~Oct~~Nov-2007 01-~~Nov~~Dec-2006 FL 9080.00 ~~369~~80,~~675~~000.00 1 ~~0123315996~~0123319816 ~~Sep~~Nov-2007 01-Dec-2006 TX 80.00 72,800.00 1 0123321143 Aug-2007 01-Jan-2007 FL 80.00 ~~135~~233,~~920~~600.00 1 ~~0123317703~~0123322521 ~~Sep~~Nov-2007 01-Jan-2007 CA 80.00 251,740.00 1 0123322703 Dec-2007 01-Dec-2006 MNCO 80.00 ~~168~~200,000.00 1 ~~0123321143~~0123322984 ~~Aug~~Dec-2007 01-~~Jan~~Dec-~~2007~~2006 FL 80.00 ~~233~~191,~~600~~920.00 1 0123324063 Sep-2007 01-Jan-2007 NY 80.00 223,200.00 1 0123329732 Nov-2007 01-Sep-2006 AZ 70.00 206,500.00 1 0123331670 Dec-2007 01-Jan-2007 FL 64.94 200,000.00 1 0123446940 Nov-2007 01-Jan-2007 FL 80.00 160,000.00 1 0123449431 Dec-2007 01-Jan-2007 MN 80.00 224,000.00 1 0123449944 Aug-2007 01-Feb-2007 NY 80.00 383,600.00 1 0123452898 Nov-2007 01-Dec-2006 CA 80.00 352,000.00 1 0123454449 Nov-2007 01-Dec-2006 CA 80.00 161,600.00 2 0033328758 Aug-2007 01-Dec-2006 FL 88.20 269,000.00 2 0033585126 Sep-2007 01-Jan-2007 AZ 80.00 235,200.00 2 ~~0033599614~~0039233127 ~~Jun~~Dec-2007 01-~~Jan~~Feb-2007 FL 8052.0080 ~~180~~198,~~792~~000.00 2 0039424577 Oct-2007 01-Jan-2007 PA 80.00 176,000.00 2 ~~0039809611~~0123316051 ~~Oct~~Nov-2007 01-~~Feb~~Oct-~~2007~~2006 VAFL 7580.00 ~~123~~376,~~750~~000.00 2 ~~0123327918~~0123324311 ~~Sep~~Nov-2007 01-Oct-2006 IDOR 7580.00 ~~195~~137,~~375~~600.00 2 ~~0123451452~~0123327918 Sep-2007 01-~~Dec~~Oct-2006 MSID 9475.8700 ~~129~~195,~~500~~375.00 32 ~~0123317752~~0123453623 ~~Jul~~Dec-2007 01-~~Dec~~Oct-2006 CATX 80.00 ~~344~~111,~~000~~080.00 3 0123328973 Sep-2007 01-Dec-2006 FL 70.39 204,135.00 3 0123446783 Nov-2007 01-Feb-2007 NY 15.98 163,000.00

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 1 ~~0039934229~~0123311128 ~~272~~368,~~000~~918.0077 01-May-2007 46 78.~~250~~000% 917,~~519~~559.9646 1 ~~0123310443~~0123315996 67135,~~202~~459.1829 01-~~Mar~~Apr-2007 6 7 6.~~625~~875% 36,~~297~~713.7800 1 ~~0123311128~~0123317703 ~~368~~168,~~918~~000.7700 01-~~May~~Apr-2007 47 87.~~000~~250% 138,~~173~~820.6200 1 ~~0123315996~~0123318453 ~~135~~79,~~459~~565.2996 01-~~Apr~~Jun-2007 5 67.~~875~~375% 53,~~225~~301.8363 1 ~~0123317703~~0123319816 ~~168~~72,~~000~~539.0074 01-Apr-2007 57 7.~~250~~750% 64,~~860~~071.0029 1 0123321143 233,280.67 01-Mar-2007 68 6.375% 11,887.57 1 0123322521 251,740.00 01-Jun-2007 5 6.625% 9,~~514~~361.5452 1 0123322703 199,557.53 01-Jul-2007 4 7.375% 7,110.39 1 0123322984 191,864.02 01-Jul-2007 4 7.000% 6,475.44 1 0123324063 223,200.00 01-Apr-2007 57 7.500% 912,~~439~~136.50 1 0123329732 206,434.39 01-May-2007 6 7.625% 10,149.68 1 0123331670 198,860.29 01-Jul-2007 4 7.125% 6,827.18 1 0123446940 159,311.40 01-Jun-2007 5 7.750% 6,959.51 1 0123449431 222,723.54 01-Jul-2007 4 7.125% 7,646.44 1 0123449944 383,028.84 01-Mar-2007 68 7.500% 1823,~~477~~079.8343 1 0123452898 351,982.45 01-Jun-2007 5 7.625% 15,142.61 1 0123454449 161,591.78 01-Jun-2007 5 7.625% 6,951.84 2 0033328758 269,000.00 01-Feb-2007 79 7.750% 1417,~~243~~408.4971 2 0033585126 234,495.23 01-Apr-2007 57 7.500% 912,~~901~~721.9311 2 ~~0033599614~~0039233127 ~~180~~196,~~664~~937.4026 01-~~Jan~~Jul-2007 84 76.~~750~~625% 116,~~262~~268.1868 2 0039424577 175,445.77 01-Apr-2007 57 7.250% 9,188.48 2 0123316051 373,548.96 01-Jun-2007 5 7.750% 16,~~152~~317.4592 2 ~~0039809611~~0123324311 ~~123~~137,~~330~~583.5543 01-~~May~~Jun-2007 45 67.~~875~~500% 45,~~080~~818.0086 2 0123327918 195,375.00 01-Mar-2007 68 7.500% 911,~~443~~803.1290 2 ~~0123451452~~0123453623 ~~129~~110,~~082~~252.0421 01-~~Mar~~Jul-2007 64 7.~~125~~625% 54,~~903~~060.9677 3 ~~0123317752~~0123328973 ~~343~~203,~~575~~768.9723 01-~~Feb~~Apr-2007 7 67.~~750~~250% 1610,~~728~~685.1492 3 ~~0123328973~~0123446783 ~~203~~162,~~768~~623.2358 01-~~Apr~~Jun-2007 5 76.~~250~~750% 86,~~314~~160.3988

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 23 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~647~~383,~~400~~200.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~643~~381,~~829~~076.7832 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 410 ~~Apr~~Jun-07 0.000% Original Principal Balance 1,~~025~~870,~~600~~160.00 ~~May~~Jul-07 0.~~000~~048% Current Actual Balance 1,~~020~~858,~~382~~460.9089 ~~Jun~~Aug-07 0.~~000~~112% ~~Jul~~Sep-07 0.~~048~~072% ~~Aug~~Oct-07 0.~~112~~197% ~~Sep~~Nov-07 0.~~072~~316% ~~Oct~~Dec-07 0.~~197~~362% *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. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 12 ~~Nov~~Jan-0607 0.000% Original Principal Balance 95224,~~600~~000.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 94221,~~852~~876.0632 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 15 ~~Apr~~Jun-07 0.000% Original Principal Balance 95569,~~600~~760.00 ~~May~~Jul-07 0.000% Current Actual Balance 94566,~~852~~187.0626 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.000% ~~Aug~~Oct-07 0.~~000~~039% ~~Sep~~Nov-07 0.~~000~~141% ~~Oct~~Dec-07 0.~~039~~233% *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. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 01 ~~Nov~~Jan-0607 0.000% Original Principal Balance 0159,200.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 0159,200.00 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 13 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~123~~493,~~200~~600.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~122~~492,~~887~~288.6902 ~~Jun~~Aug-07 0.~~000~~205% ~~Jul~~Sep-07 0.~~000~~076% ~~Aug~~Oct-07 0.~~205~~077% ~~Sep~~Nov-07 0.~~076~~302% ~~Oct~~Dec-07 0.~~077~~308% *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. 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 10 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~551,800~~0.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~548,977~~0.7200 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 2 ~~Apr~~Jun-07 0.000% Original Principal Balance 806,800.00 ~~May~~Jul-07 0.~~000~~221% Current Actual Balance ~~802~~799,~~643~~985.1561 ~~Jun~~Aug-07 0.~~000~~222% ~~Jul~~Sep-07 0.~~221~~223% ~~Aug~~Oct-07 0.~~222~~717% ~~Sep~~Nov-07 0.~~223~~720% ~~Oct~~Dec-07 0.~~717~~721% *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.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance 1 0123317992 Oct-2007 01-Dec-2006 AL 80.00 95,600.00 21 ~~0123325094~~0123319055 ~~Sep~~Dec-2007 01-Nov-2006 MO 80.00 80,000.00 1 0123320020 Dec-2007 01-Dec-2006 TX 7980.9700 ~~123~~144,000.00 1 0123324279 Nov-2007 01-Jan-2007 OR 80.00 192,560.00 1 0123326290 Nov-2007 01-Sep-2006 IN 77.84 57,600.00 2 0039537659 Nov-2007 01-Jan-2007 LA 95.00 144,400.00 2 0039620703 Nov-2007 01-Jan-2007 KS 100.00 190,000.00 2 0123453219 Dec-2007 01-Nov-2006 VA 80.00 159,200.00 3 0039709019 Oct-2007 01-Feb-2007 FL 70.00 551,800.00 3 0123327538 Jul-2007 01-Sep-2006 NJ 75.00 255,000.00

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 1 0123317992 94,~~852~~774.0671 01-~~Sep~~Oct-2007 1 7.375% 1,688.17 1 0123319055 79,178.60 01-Nov-2007 0 7.375% 940.63 1 0123320020 142,~~126~~697.72 01-Oct-2007 1 7.750% 2,675.58 1 0123324279 192,560.00 01-Nov-2007 0 6.500% 2,005.82 1 0123326290 56,976.23 01-Jul-2007 4 7.625% 2,098.46 ~~0123325094~~2 ~~122~~0039537659 144,~~887~~400.6900 01-~~Feb~~Nov-2007 0 7.625% 61,635.~~875~~32 2 0039620703 188,688.02 01-Nov-2007 0 8.500% 62,~~090~~309.0704 2 0123453219 159,200.00 01-Oct-2007 1 7.000% 2,686.50 3 0039709019 ~~548~~546,~~977~~551.7231 01-~~Jul~~Dec-2007 2(1) 6.875% 123,~~117~~020.9313 3 0123327538 253,~~665~~434.4330 01-~~Aug~~Oct-2007 1 6.625% 4,~~042~~039.7912

Realized Loss Report - Collateral Summary - No Realized Loss Information to report this period. 1 - No Realized Loss Information to report this period. 2 - No Realized Loss Information to report this period. 3 - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): ~~sum~~Sum(Beg Scheduled Balance of Liquidated Loans) / ~~sum~~Sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum (All Realized Losses) / Sum (~~Ending~~ Actual Liquidated Balance for loans that have experienced a loss). 3 Month Average and 12 Month Average will not have values until the 3rd and 12th month respectively.

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance 1 34 ~~851~~1,~~300~~072,000.00 ~~847~~1,~~840~~069,495.2693 0 0.00 0.00 2 31 ~~496~~87,~~115~~000.00 ~~495~~86,~~198~~192.5731 0 0.00 0.00 3 5 1 210,~~719,100~~000.00 1208,~~707,556~~189.5947 0 0.00 0.00 Total 116 31,~~066~~369,~~515~~000.00 31,~~050~~363,~~595~~877.4271 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 1 0 0.00 0.00 0 0.00 0.00 1814,~~228~~174.5241 2 0 0.00 0.00 0 0.00 0.00 1922,~~444~~564.6408 3 0 0.00 0.00 0 0.00 0.00 139,~~758~~102.4550 Total 0 0.00 0.00 0 0.00 0.00 5145,~~431~~840.6199

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0123312001~~0123312399 CACO 8790.~~48 01-Nov-2006 284,300.~~00 ~~282,816.08 1 0123332678 CA 60.26~~ 01-~~Dec~~Sep-2006 ~~235~~225,000.00 ~~232~~222,~~710~~320.6595 1 ~~0123447278~~0123333049 CA 5958.2958 01-~~Feb~~Jan-2007 ~~332~~372,000.00 ~~332~~372,000.00 21 ~~0039173869~~0123333338 UTCA ~~100~~57.0014 01-~~Jan~~Oct-~~2007~~2006 ~~375~~300,000.00 ~~374~~300,~~999.88 2 0045003027 OH 65.00 01-Feb-2007 50,115.00 49,771.70 2 0123335663 FL 34.63 01-Dec-2006 71,~~000.00 ~~70,324.73~~1 30123447732 ~~0033610114~~CA ~~CO 44~~64.9381 01-Jan-2007 ~~155~~175,000.00 ~~153~~175,~~663~~000.~~71 3 0039557715 MT 80.~~00 ~~01-Feb-2007~~2 ~~469,600.00~~0123452104 ~~466,053.62~~CA ~~3 0039724091 VA 94~~23.5484 01-Jan-2007 ~~427~~87,000.00 ~~423~~86,~~229~~116.0929 3 ~~0123327355~~0039816301 MD 7562.~~00 01-Dec-2006 412,500.00 410,657.48 3 0123452195 MA 79.~~69 01-~~Dec~~Feb-~~2006~~2007 ~~255~~210,000.00 ~~252~~208,~~636~~002.66

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0123312001~~0123312399 Loan Paid in Full 0 7.~~625~~750% 360 1115 1 ~~0123332678~~0123333049 Loan Paid in Full 0 6.750% 360 1011 1 ~~0123447278~~0123333338 Loan Paid in Full 0 6.~~875% 360 9 2 0039173869 Loan Paid in Full 0 7.625% 360 9 2 0045003027 Loan Paid in Full 0 7.~~500% 360 914 21 ~~0123335663~~0123447732 Loan Paid in Full ~~2 6.875% 360 10 3 0033610114 Loan Paid in Full~~ 0 6.~~875~~750% 360 911 32 ~~0039557715~~0123452104 Loan Paid in Full 0 7.000% 360 911 3 ~~0039724091~~0039816301 Loan Paid in Full 0 6.~~750% 360 9 3 0123327355 Loan Paid in Full 0 6.~~875% 360 ~~10 3 0123452195 Loan Paid in Full 0 7.125% 360 10~~11

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 24 ~~564~~1,~~924~~041,300.6600 1522,~~412~~569.1445 0.00 2 32 ~~399~~365,~~270~~177.4299 32,~~806~~406.6985 0.00 3 0 0.00 0.00 0.00 Total 56 ~~964~~1,~~195~~406,477.0899 1924,~~218~~976.8330 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 1 ~~0123332678~~0123325524 09Active 194,300.00 0.45 0.00 1 0123333049 11/20/2007 ~~232~~372,~~924~~000.6600 610,~~282~~044.1400 0.00 1 ~~0123447278~~0123333338 0911/2021/2007 ~~332~~300,000.00 97,~~130~~800.00 0.00 21 ~~0045003027~~0123447732 0911/3008/2007 49175,~~810~~000.8000 14,~~867~~725.9100 0.00 2 0123324535 Active ~~279~~278,~~071~~985.7368 (0.88) 0.00 2 ~~0123335663~~0123452104 ~~09/~~11/15/2007 7086,~~387~~192.8931 12,~~937~~407.9073 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~597~~274% Current Month 63.~~928~~238% Current Month ~~350~~136.~~428~~275% 3 Month Average 0.~~514~~396% 3 Month Average 54.~~992~~642% 3 Month Average ~~339~~219.~~955~~840% 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. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 3.510% N/A Feb-2007 926.392% N/A Mar-2007 10.641% N/A Mar-2007 1,840.919% N/A Apr-2007 10.560% N/A Apr-2007 1,358.474% N/A May-2007 9.454% N/A May-2007 967.363% N/A Jun-2007 5.437% N/A Jun-2007 462.009% N/A Jul-2007 9.263% N/A Jul-2007 672.597% N/A Aug-2007 6.665% N/A Aug-2007 422.727% N/A Sep-2007 4.383% N/A Sep-2007 246.711% N/A Oct-2007 6.928% N/A Oct-2007 350.428% N/A Nov-2007 3.761% N/A Nov-2007 172.818% N/A Dec-2007 3.238% N/A Dec-2007 136.275% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 0.~~353~~445% Current Month 45.~~157~~210% Current Month ~~212~~221.~~431~~138% 3 Month Average 0.~~501~~332% 3 Month Average 53.~~844~~910% 3 Month Average ~~343~~181.~~385~~050% 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. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 2.539% N/A Feb-2007 707.417% N/A Mar-2007 16.259% N/A Mar-2007 2,913.660% N/A Apr-2007 6.556% N/A Apr-2007 865.417% N/A May-2007 4.253% N/A May-2007 443.953% N/A Jun-2007 2.454% N/A Jun-2007 211.859% N/A Jul-2007 10.265% N/A Jul-2007 756.008% N/A Aug-2007 7.733% N/A Aug-2007 496.620% N/A Sep-2007 5.641% N/A Sep-2007 321.103% N/A Oct-2007 4.157% N/A Oct-2007 212.431% N/A Nov-2007 2.364% N/A Nov-2007 109.580% N/A Dec-2007 5.210% N/A Dec-2007 221.138% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 0.~~320~~068% Current Month 30.~~768~~813% Current Month ~~185~~33.~~004~~348% 3 Month Average 0.~~305~~221% 3 Month Average 32.~~578~~614% 3 Month Average ~~201~~121.~~018~~366% 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. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 0.103% N/A Feb-2007 23.390% N/A Mar-2007 7.770% N/A Mar-2007 1,217.741% N/A Apr-2007 0.770% N/A Apr-2007 91.826% N/A May-2007 6.245% N/A May-2007 602.044% N/A Jun-2007 8.946% N/A Jun-2007 724.431% N/A Jul-2007 12.588% N/A Jul-2007 876.039% N/A Aug-2007 5.805% N/A Aug-2007 354.821% N/A Sep-2007 1.161% N/A Sep-2007 63.228% N/A Oct-2007 3.768% N/A Oct-2007 185.004% N/A Nov-2007 3.260% N/A Nov-2007 145.745% N/A Dec-2007 0.813% N/A Dec-2007 33.348% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 SMM CPR PSA Current Month 10.~~514~~195% Current Month 162.~~728~~321% Current Month ~~864~~99.~~493~~505% 3 Month Average 0.~~838~~784% 3 Month Average 98.~~463~~831% 3 Month Average ~~526~~437.~~155~~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. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 9.892% N/A Feb-2007 2,929.567% N/A Mar-2007 1.965% N/A Mar-2007 365.367% N/A Apr-2007 29.355% N/A Apr-2007 4,000.232% N/A May-2007 23.560% N/A May-2007 2,522.988% N/A Jun-2007 6.710% N/A Jun-2007 591.402% N/A Jul-2007 1.997% N/A Jul-2007 149.584% N/A Aug-2007 5.546% N/A Aug-2007 361.366% N/A Sep-2007 6.115% N/A Sep-2007 352.608% N/A Oct-2007 16.728% N/A Oct-2007 864.493% N/A Nov-2007 7.443% N/A Nov-2007 349.105% N/A Dec-2007 2.321% N/A Dec-2007 99.505% 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 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 6.000 0 0.00 0.000 0 0.00 0.000 6.000 6.249 0 0.00 0.000 0 0.00 0.000 6.250 6.499 ~~198~~197 5150,~~369~~981,~~239~~620.2217 9.~~943~~937 ~~141~~140 35,~~473~~113,~~762~~215.9000 14.~~522~~484 6.500 6.749 ~~340~~337 9291,~~268~~398,~~158~~524.6606 17.~~859~~815 ~~210~~209 53,~~747~~385,~~415~~689.6452 22.~~003~~021 6.750 6.999 ~~603~~599 ~~149~~148,~~641~~554,~~448~~813.0308 28.~~964~~955 ~~296~~294 7372,~~480~~844,~~754~~153.3035 30.~~082~~047 7.000 7.249 ~~279~~276 5756,~~094~~782,~~234~~437.1916 11.~~051~~068 ~~105~~103 2221,~~024~~836,~~103~~869.2171 9.~~016~~007 7.250 7.499 ~~351~~349 6665,~~037~~565,~~605~~146.7258 12.~~782~~780 135 25,~~557~~526,~~225~~438.4966 10.~~463~~529 7.500 7.749 ~~300~~299 5352,~~079~~880,~~750~~968.3308 10.~~274~~307 135 23,~~517~~493,~~145~~791.6592 9.~~628~~691 7.750 7.999 ~~188~~187 30,~~282~~026,~~182~~923.3243 5.~~861~~853 5655 8,~~889~~658,~~148~~059.5412 3.~~639~~571 8.000 8.249 54 8,~~160~~152,~~300~~835.9778 1.~~579~~589 8 1,~~249~~248,~~842~~823.6340 0.~~512~~515 8.250 8.499 45 5,~~631~~625,~~094~~434.8340 1.~~090~~096 2 328,~~362~~216.2185 0.~~134~~135 8.500 8.749 20 2,~~390~~387,~~146~~057.0520 0.~~463~~465 0 0.00 0.000 8.750 8.999 4 374,~~521~~143.0075 0.~~072~~073 0 0.00 0.000 9.000 9.249 1 171,~~642~~422.7357 0.033 0 0.00 0.000 9.250 9.499 1 146,~~230~~069.9279 0.028 0 0.00 0.000 >= 9.500 0 0.00 0.000 0 0.00 0.000 Total 2,~~384~~369 ~~516~~513,~~646~~047,~~554~~396.9705 100.000 1,~~088~~081 ~~244~~242,~~267~~435,~~760~~257.5753 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 6.000 0 0.00 0.000 0 0.00 0.000 6.000 6.249 0 0.00 0.000 0 0.00 0.000 6.250 6.499 26 6,~~650~~636,~~884~~673.7905 4.~~144~~154 31 9,~~244~~231,~~591~~732.5312 8.~~262~~329 6.500 6.749 5554 13,~~712~~540,~~113~~650.9016 8.~~544~~475 7574 24,~~808~~472,~~629~~184.1238 22.~~172~~078 6.750 6.999 ~~162~~161 35,~~883~~692,~~663~~480.0500 22.~~359~~340 ~~145~~144 40,~~277~~018,~~030~~179.6873 3536.~~997~~103 7.000 7.249 9190 18,~~577~~474,~~654~~486.2224 11.~~576~~563 83 16,~~492~~471,~~476~~081.7621 14.~~740~~860 7.250 7.499 136 25,~~576~~546,~~654~~677.6157 15.~~937~~990 8078 14,~~903~~492,~~725~~030.6235 13.~~320~~074 7.500 7.749 ~~134~~133 24,~~216~~045,~~197~~923.8754 15.~~089~~051 31 5,~~346~~341,~~406~~252.8162 4.~~778~~819 7.750 7.999 126 20,~~727~~704,~~618~~007.4722 12.~~915~~959 6 ~~665~~664,~~415~~857.3109 0.~~595~~600 8.000 8.249 45 6,~~757~~751,~~622~~396.0096 4.~~211~~226 1 152,~~836~~615.3442 0.~~137~~138 8.250 8.499 43 5,~~302~~297,~~732~~217.6255 3.~~304~~316 0 0.00 0.000 8.500 8.749 20 2,~~390~~387,~~146~~057.0520 1.~~489~~494 0 0.00 0.000 8.750 8.999 4 374,~~521~~143.0075 0.~~233~~234 0 0.00 0.000 9.000 9.249 1 171,~~642~~422.7357 0.107 0 0.00 0.000 9.250 9.499 1 146,~~230~~069.9279 0.091 0 0.00 0.000 >= 9.500 0 0.00 0.000 0 0.00 0.000 Total ~~844~~840 ~~160~~159,~~487~~768,~~682~~205.2360 100.000 ~~452~~448 ~~111~~110,~~891~~843,~~112~~932.1792 100.000

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

Filing Compare · LMT 2007-1