10-D 1 lmt07004_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: 333-133985-58 Lehman Mortgage Trust 2007-4 (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___ ____________ 1-A4 _____ _____ __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___ ____________ 2-A15 _____ _____ __X___ ____________ 2-A16 _____ _____ __X___ ____________ 2-A17 _____ _____ __X___ ____________ 2-A18 _____ _____ __X___ ____________ 2-A19 _____ _____ __X___ ____________ 2-A20 _____ _____ __X___ ____________ 3-A1 _____ _____ __X___ ____________ 3-A2 _____ _____ __X___ ____________ 3-A3 _____ _____ __X___ ____________ 4-A1 _____ _____ __X___ ____________ AP _____ _____ __X___ ____________ AX _____ _____ __X___ ____________ B1 _____ _____ __X___ ____________ B2 _____ _____ __X___ ____________ B3 _____ _____ __X___ ____________ B4 _____ _____ __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 2007-4. 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 2007-4, 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 2007-4 (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 2007-4, 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 2007-4 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 52521LAA2 5.75000% 163,005,000.00 ~~158~~157,~~085~~291,~~532~~894.8285 1A2 52521LAB0 5.75000% 21,383,000.00 21,383,000.00 1A3 52521LAC8 5.75000% 32,539,000.00 32,539,000.00 1A4 52521LAD6 5.75000% 15,410,000.00 15,~~060~~004,~~532~~154.2602 2A1 52521LAE4 5.~~65000~~11313% 143,919,000.00 ~~116~~115,~~032~~379,~~313~~462.3153 2A2 52521LAF1 1.~~35000~~88687% 189,013,000.00 ~~186~~185,~~065~~408,~~921~~640.9635 2A3 52521LAG9 5.~~65000~~11313% 140,720,000.00 68,~~840~~355,~~070~~292.4439 2A4 52521LAH7 1.~~35000~~88687% 95,626,000.00 8887,~~538~~456,~~808~~133.6388 2A5 52521LAJ3 1.~~35000~~88687% 60,490,000.00 0.00 2A6 52521LAK0 1.~~35000~~88687% 83,429,000.00 0.00 2A7 52521LAL8 1.~~35000~~88687% 35,136,000.00 0.00 2A8 52521LAM6 1.~~35000~~88687% 105,584,000.00 0.00 2A9 52521LAN4 5.~~65000~~11313% 56,478,000.00 0.00 2A10 52521LAP9 5.~~65000~~11313% 77,896,000.00 0.00 2A11 52521LAQ7 5.~~65000~~11313% 32,806,000.00 0.00 2A12 52521LAR5 5.~~65000~~11313% 98,582,000.00 0.00 2A13 52521LAS3 5.~~65000~~11313% 4,012,000.00 0.00 2A14 52521LAT1 5.~~65000~~11313% 5,533,000.00 0.00 2A15 52521LAU8 5.~~65000~~11313% 2,330,000.00 0.00 2A16 52521LAV6 5.~~65000~~11313% 7,002,000.00 0.00 2A17 52521LAW4 5.~~65000~~11313% 92,319,500.00 0.00 2A18 52521LAX2 5.~~65000~~11313% 172,394,202.00 83,~~781~~219,~~526~~143.1434 2A19 52521LAY0 5.~~65000~~11313% 12,244,796.00 5,~~950~~910,~~821~~876.2046 2A20 52521LAZ7 1.~~35000~~88687% 284,639,000.00 0.00 3A1 52521LBD5 5.~~62000~~08313% 60,785,000.00 5856,~~795~~898,~~526~~055.2446 3A2 52521LBE3 12.~~88000~~41687% 64,505,000.00 6260,~~393~~380,~~771~~177.8214 3A3 52521LBF0 5.~~62000~~08313% 4,320,000.00 4,~~178~~043,~~607~~754.7721 3A4 52521LBU7 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 3A5 52521LBV5 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 3A6 52521LBW3 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 3A7 52521LBX1 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 3A8 52521LBY9 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 3A9 52521LBZ6 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 4A1 52521LBG8 6.00000% 43,210,000.00 3029,~~235~~339,~~699~~503.6169 AP 52521LBH6 0.00000% 1,025,284.00 ~~985~~956,~~395~~975.2469 AX 52521LBJ2 6.00000% 6,894,688.00 5,~~273~~050,~~514~~254.0370 B1 52521LBK9 6.~~51864~~51851% 16,600,000.00 16,~~548~~527,~~742~~389.1791 B2 52521LBL7 6.~~51864~~51851% 7,636,000.00 7,~~612~~602,~~421~~599.4036 B3 52521LBM5 6.~~51864~~51851% 4,648,000.00 4,~~633~~627,~~647~~669.8118 B4 52521LBN3 6.~~51864~~51851% 1,327,000.00 1,~~322~~321,~~902~~195.4657 B5 52521LBR4 6.~~51864~~51851% 2,656,000.00 2,~~647~~644,~~798~~382.7539 B6 52521LBS2 6.~~51864~~51851% 2,988,000.00 2,~~978~~974,~~773~~930.5918 B7 52521LBT0 6.~~51864~~51852% 2,324,380.00 2,~~317~~314,~~203~~213.2948 P LEHMAN074P 0.00000% 0.00 0.00 R 52521LBP8 6.00000% 0.00 0.00 LTR LEHMAN074LTR 0.00000% 0.00 0.00 Totals 2,152,009,850.00 ~~976~~967,~~781~~190,~~893~~331.1130

Current Market Distribution Summary (Continued) Class Ending Ending Interest Principal Certificate Balance Total Distribution Distribution Balance Factor Distribution 1A1 ~~757~~753,~~493~~649.1847 ~~606~~1,~~814~~067,302.2741 ~~157~~156,~~478~~224,~~718~~592.5544 0.~~96609747~~95840368 1,~~364~~820,~~307~~951.4588 1A2 102,~~460~~454.2165 0.00 21,383,000.00 1.00000000 102,~~460~~454.2165 1A3 155,~~916~~907.0459 0.00 32,539,000.00 1.00000000 155,~~916~~907.0459 1A4 7271,~~165~~891.0501 4375,~~106~~818.7073 1514,~~017~~928,~~425~~335.5629 0.~~97452470~~96874337 ~~115~~147,~~271~~709.7574 2A1 ~~528~~491,~~067~~602.89 ~~585~~1,~~438~~130,559.6040 ~~115~~114,~~446~~248,~~874~~903.7114 0.~~99495452~~99020138 1,~~113~~622,~~506~~162.4929 2A2 ~~238~~291,~~590~~526.7821 0.00 ~~185~~184,~~739~~821,~~992~~188.0997 0.~~98268369~~97782263 ~~238~~291,~~590~~526.7821 2A3 ~~313~~291,~~294~~245.0368 ~~291~~307,~~536~~068.4132 68,~~548~~048,~~534~~224.0308 0.~~99576502~~99550776 ~~604~~598,~~830~~314.4400 2A4 ~~113~~137,~~532~~505.5836 0.00 8786,~~590~~095,~~815~~325.5559 0.~~91597281~~90033386 ~~113~~137,~~532~~505.5836 2A5 0.00 0.00 0.00 0.00000000 0.00 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 2A15 0.00 0.00 0.00 0.00000000 0.00 2A16 0.00 0.00 0.00 0.00000000 0.00 2A17 0.00 0.00 0.00 0.00000000 0.00 2A18 ~~381~~354,~~293~~576.2175 ~~370~~476,~~623~~767.2519 8382,~~410~~742,~~902~~376.8915 0.~~99557631~~99427094 ~~751~~831,~~916~~343.4694 2A19 2725,~~082~~184.4483 2633,~~324~~864.7076 5,~~924~~877,~~496~~011.5070 0.~~99557629~~99427077 5359,~~407~~049.1459 2A20 0.00 0.00 0.00 0.00000000 0.00 3A1 ~~266~~241,~~111~~010.0016 54180,~~312~~374.9052 5856,~~741~~717,~~213~~680.3494 0.~~96637679~~93308680 ~~320~~421,~~423~~384.9068 3A2 ~~107~~121,~~564~~605.2683 0.00 6260,~~336~~188,~~135~~763.0082 0.~~96637679~~93308680 ~~107~~121,~~564~~605.2683 3A3 1817,~~912~~128.5563 312,~~860~~819.0325 4,~~174~~030,~~747~~934.7496 0.~~96637679~~93308680 2229,~~772~~947.5888 3A4 ~~166~~4,976.7554 0.00 9693,~~637~~308.68 0.~~96637680~~93308680 ~~166~~4,976.7554 3A5 921,~~102~~533.2755 0.00 9693,~~637~~308.68 0.~~96637680~~93308680 921,~~102~~533.2755 3A6 310,~~078~~125.7578 0.00 9693,~~637~~308.68 0.~~96637680~~93308680 310,~~078~~125.7578 3A7 1946,~~779~~603.2019 0.00 9693,~~637~~308.68 0.~~96637680~~93308680 1946,~~779~~603.2019 3A8 ~~166~~6,378.7568 0.00 9693,~~637~~308.68 0.~~96637680~~93308680 ~~166~~6,378.7568 3A9 712,~~820~~892.6087 0.00 9693,~~637~~308.68 0.~~96637680~~93308680 712,~~820~~892.6087 4A1 ~~151~~146,~~178~~666.5008 ~~230~~1,~~530~~793,295.2758 3027,~~005~~546,~~169~~208.3411 0.~~69440336~~63749614 ~~381~~1,~~708~~939,961.7766 AP 0.00 2,~~030~~028.1004 ~~983~~954,~~365~~947.1465 0.~~95911488~~93139818 2,~~030~~028.1004 AX 2625,~~367~~248.5758 0.00 54,~~233~~931,~~012~~348.5690 0.~~75899193~~71523888 2625,~~367~~248.5758 B1 89,~~896~~778.0734 10,~~637~~769.0256 16,~~538~~516,~~105~~620.1535 0.~~99627139~~99497713 100,~~533~~547.0990 B2 41,~~352~~298.1904 4,~~893~~954.0300 7,~~607~~597,~~528~~645.3736 0.~~99627139~~99497713 46,~~245~~252.2204 B3 25,~~170~~137.9093 23,~~978~~015.3648 4,~~630~~624,~~669~~653.4570 0.~~99627140~~99497713 28,~~149~~153.2641 B4 7,~~186~~176.2786 ~~850~~860.3292 1,~~322~~320,~~052~~334.1465 0.~~99627139~~99497713 8,~~036~~037.5978 B5 14,~~383~~364.3753 1,~~701~~723.9213 2,~~646~~642,~~096~~659.8326 0.~~99627140~~99497713 16,~~085~~087.2966 B6 16,~~181~~160.2910 1,~~914~~938.6652 2,~~976~~972,~~858~~991.9366 0.~~99627140~~99497713 18,~~095~~098.9562 B7 12,~~587~~571.5103 1,~~489~~507.4399 2,~~315~~312,~~713~~705.8649 0.~~99627163~~99497737 14,~~076~~079.9402 P ~~2,286~~776.8450 0.00 0.00 0.00000000 ~~2,286~~776.8450 R 0.1106 0.00 0.00 0.00000000 0.1106 LTR 0.00 0.00 0.00 0.00000000 0.00 Totals 3,~~509~~536,~~188~~977.1671 25,~~239~~104,~~041~~667.9679 ~~973~~959,~~170~~825,~~253~~304.8028 58,~~748~~641,~~230~~645.1250 (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 52521LAA2 0911/2830/2007 5.75000% ~~158~~157,~~085~~291,~~532~~894.8285 ~~757~~753,~~493~~649.1847 1-A2 52521LAB0 0911/2830/2007 5.75000% 21,383,000.00 102,~~460~~454.2165 1-A3 52521LAC8 0911/2830/2007 5.75000% 32,539,000.00 155,~~916~~907.0459 1-A4 52521LAD6 0911/2830/2007 5.75000% 15,~~060~~004,~~532~~154.2602 7271,~~165~~891.0501 2-A1 52521LAE4 1012/24/2007 5.~~46125~~11313% 136,~~924~~154,~~589~~189.7145 ~~623~~580,~~149~~118.5178 2-A2 52521LAF1 1012/24/2007 1.~~53875~~88687% 0.00 ~~238~~291,~~590~~526.7821 2-A3 52521LAG9 1012/24/2007 5.~~46125~~11313% ~~137~~136,~~680~~710,~~140~~584.8778 ~~626~~582,~~588~~491.0636 2-A4 52521LAH7 1012/24/2007 1.~~53875~~88687% 0.00 ~~113~~137,~~532~~505.5836 2-A5 52521LAJ3 1012/24/2007 1.~~53875~~88687% 0.00 7085,~~318~~149.1699 2-A6 52521LAK0 1012/24/2007 1.~~53875~~88687% 0.00 ~~105~~128,~~259~~928.1102 2-A7 52521LAL8 1012/24/2007 1.~~53875~~88687% 0.00 4352,~~214~~355.4237 2-A8 52521LAM6 1012/24/2007 1.~~53875~~88687% 0.00 ~~133~~162,~~331~~598.6818 2-A9 52521LAN4 1012/24/2007 5.~~46125~~11313% 5150,~~200~~564,~~755~~571.8232 ~~233~~215,~~016~~439.7743 2-A10 52521LAP9 1012/24/2007 5.~~46125~~11313% 76,~~642~~559,~~731~~611.3392 ~~348~~326,~~804~~204.2676 2-A11 52521LAQ7 1012/24/2007 5.~~46125~~11313% 31,~~466~~091,~~094~~408.7036 ~~143~~132,~~203~~466.5180 2-A12 52521LAR5 1012/24/2007 5.~~46125~~11313% 9796,~~083~~553,~~635~~062.6356 ~~441~~411,~~831~~396.6700 2-A13 52521LAS3 1012/24/2007 5.~~46125~~11313% 3,~~637~~591,~~122~~930.9967 1615,~~552~~304.7007 2-A14 52521LAT1 1012/24/2007 5.~~46125~~11313% 5,~~443~~438,~~979~~075.5755 2423,~~775~~170.7852 2-A15 52521LAU8 1012/24/2007 5.~~46125~~11313% 2,~~234~~208,~~835~~223.1154 109,~~170~~408.8327 2-A16 52521LAV6 1012/24/2007 5.~~46125~~11313% 6,~~895~~857,~~575~~890.4333 3129,~~382~~220.0529 2-A17 52521LAW4 1012/24/2007 5.~~46125~~11313% ~~179~~178,~~464~~260,~~693~~038.6356 ~~816~~759,~~751~~523.3014 2-A18 52521LAX2 1012/24/2007 5.~~46125~~11313% ~~167~~166,~~563~~438,~~050~~284.3374 ~~762~~709,~~586~~153.4249 2-A19 52521LAY0 1012/24/2007 5.~~46125~~11313% 11,~~901~~821,~~642~~752.4092 5450,~~164~~369.8765 2-A20 52521LAZ7 1012/24/2007 1.~~53875~~88687% 0.00 ~~352~~429,~~123~~031.3657 3-A1 52521LBD5 1012/24/2007 5.~~43125~~08313% 5856,~~795~~898,~~526~~055.2446 ~~266~~241,~~111~~010.0016 3-A2 52521LBE3 1012/24/2007 2.~~06875~~41687% 0.00 ~~107~~121,~~564~~605.2683 3-A3 52521LBF0 1012/24/2007 5.~~43125~~08313% 4,~~178~~043,~~607~~754.7721 1817,~~912~~128.5563 3-A4 52521LBU7 1012/24/2007 2.~~06875~~41687% 0.00 ~~166~~4,976.7554 3-A5 52521LBV5 1012/24/2007 2.~~06875~~41687% 0.00 921,~~102~~533.2755 3-A6 52521LBW3 1012/24/2007 2.~~06875~~41687% 0.00 310,~~078~~125.7578 3-A7 52521LBX1 1012/24/2007 2.~~06875~~41687% 0.00 1946,~~779~~603.2019 3-A8 52521LBY9 1012/24/2007 2.~~06875~~41687% 0.00 ~~166~~6,378.7568 3-A9 52521LBZ6 1012/24/2007 2.~~06875~~41687% 0.00 712,~~820~~892.6087 4-A1 52521LBG8 0911/2830/2007 6.00000% 3029,~~235~~339,~~699~~503.6169 ~~151~~146,~~178~~666.5008 AP 52521LBH6 0911/2830/2007 0.00000% ~~985~~956,~~395~~975.2469 0.00 AX 52521LBJ2 0911/2830/2007 6.00000% 0.00 2625,~~367~~248.5758 B1 52521LBK9 0911/2830/2007 6.~~51864~~51888% 16,~~548~~527,~~742~~389.1791 89,~~896~~778.0734 B2 52521LBL7 0911/2830/2007 6.~~51864~~51888% 7,~~612~~602,~~421~~599.4036 41,~~352~~298.1904 B3 52521LBM5 0911/2830/2007 6.~~51864~~51888% 4,~~633~~627,~~647~~669.8118 25,~~170~~137.9093 B4 52521LBN3 0911/2830/2007 6.~~51864~~51888% 1,~~322~~321,~~902~~195.4657 7,~~186~~176.2786 B5 52521LBR4 0911/2830/2007 6.~~51864~~51888% 2,~~647~~644,~~798~~382.7539 14,~~383~~364.3753 B6 52521LBS2 0911/2830/2007 6.~~51864~~51888% 2,~~978~~974,~~773~~930.5918 16,~~181~~160.2910 B7 52521LBT0 0911/2830/2007 6.~~51864~~51888% 2,~~317~~314,~~203~~213.2948 12,~~587~~571.5103 P LEHMAN074P 0911/2830/2007 0.00000% 0.00 ~~2,286~~776.8450 R 52521LBP8 0911/2830/2007 6.00000% 0.00 0.1106 LT-R LEHMAN074LTR 0911/2830/2007 0.00000% 0.00 0.00 Totals 1,~~267~~257,~~463~~718,~~630~~342.9369 7,~~096~~076,~~675~~697.0526

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 ~~606~~1,~~814~~067,302.2741 0.00 ~~157~~156,~~478~~224,~~718~~592.5543 1,~~364~~820,~~307~~951.4588 0.00 1-A2 0.00 0.00 21,383,000.00 102,~~460~~454.2165 0.00 1-A3 0.00 0.00 32,539,000.00 155,~~916~~907.0459 0.00 1-A4 4375,~~106~~818.7073 0.00 1514,~~017~~928,~~425~~335.5529 ~~115~~147,~~271~~709.7574 0.00 2-A1 ~~690~~1,~~850~~334,123.1403 0.00 ~~136~~134,~~233~~820,~~739~~066.5741 1,~~313~~914,~~999~~241.6581 0.00 2-A2 0.00 0.00 0.00 ~~238~~291,~~590~~526.7821 0.00 2-A3 ~~583~~614,~~072~~136.8163 0.00 ~~137~~136,~~097~~096,~~068~~448.0615 1,~~209~~196,~~660~~627.8799 0.00 2-A4 0.00 0.00 0.00 ~~113~~137,~~532~~505.5836 0.00 2-A5 0.00 0.00 0.00 7085,~~318~~149.1699 0.00 2-A6 0.00 0.00 0.00 ~~105~~128,~~259~~928.1102 0.00 2-A7 0.00 0.00 0.00 4352,~~214~~355.4237 0.00 2-A8 0.00 0.00 0.00 ~~133~~162,~~331~~598.6818 0.00 2-A9 ~~604~~1,~~355~~098,025.8186 0.00 5049,~~596~~466,~~400~~545.0246 ~~837~~1,~~372~~313,465.5829 0.00 2-A10 40147,~~673~~612.9126 0.00 76,~~602~~411,~~057~~999.4266 ~~389~~473,~~478~~817.1702 0.00 2-A11 ~~280~~172,~~765~~528.0188 0.00 3130,~~185~~918,~~329~~879.7047 ~~423~~304,~~968~~995.5268 0.00 2-A12 ~~263~~400,~~641~~880.1871 0.00 96,~~819~~152,~~994~~181.4585 ~~705~~812,~~472~~276.8571 0.00 2-A13 4277,~~931~~999.3392 0.00 3,~~594~~513,~~191~~930.6774 5993,~~484~~303.0399 0.00 2-A14 210,~~889~~484.0999 0.00 5,~~441~~427,~~090~~590.4856 2733,~~664~~655.8751 0.00 2-A15 1912,~~940~~253.9462 0.00 2,~~214~~195,~~894~~969.1792 3021,~~111~~661.7789 0.00 2-A16 1828,~~725~~473.6942 0.00 6,~~876~~829,~~849~~416.7491 5057,~~107~~693.7471 0.00 2-A17 ~~793~~1,~~895~~021,263.9091 0.00 ~~178~~177,~~670~~238,~~797~~774.7365 1,~~610~~780,~~647~~787.2005 0.00 2-A18 ~~741~~953,~~246~~534.4938 0.00 ~~166~~165,~~821~~484,~~803~~750.8436 1,~~503~~662,~~832~~687.9187 0.00 2-A19 5267,~~649~~729.4052 0.00 11,~~848~~754,~~993~~023.0041 ~~106~~118,~~814~~099.2717 0.00 2-A20 0.00 0.00 0.00 ~~352~~429,~~123~~031.3657 0.00 3-A1 54180,~~312~~374.9052 0.00 5856,~~741~~717,~~213~~680.3494 ~~320~~421,~~423~~384.9068 0.00 3-A2 0.00 0.00 0.00 ~~107~~121,~~564~~605.2683 0.00 3-A3 312,~~860~~819.0325 0.00 4,~~174~~030,~~747~~934.7496 2229,~~772~~947.5888 0.00 3-A4 0.00 0.00 0.00 ~~166~~4,976.7554 0.00 3-A5 0.00 0.00 0.00 921,~~102~~533.2755 0.00 3-A6 0.00 0.00 0.00 310,~~078~~125.7578 0.00 3-A7 0.00 0.00 0.00 1946,~~779~~603.2019 0.00 3-A8 0.00 0.00 0.00 ~~166~~6,378.7568 0.00 3-A9 0.00 0.00 0.00 712,~~820~~892.6087 0.00 4-A1 ~~230~~1,~~530~~793,295.2758 0.00 3027,~~005~~546,~~169~~208.3411 ~~381~~1,~~708~~939,961.7766 0.00 AP 2,~~030~~028.1004 0.0004 ~~983~~954,~~365~~947.1461 2,~~030~~028.1004 0.0004 AX 0.00 0.00 0.00 2625,~~367~~248.5758 0.00 B1 10,~~637~~769.0256 0.00 16,~~538~~516,~~105~~620.1635 100,~~533~~547.0990 0.00 B2 4,~~893~~954.0300 0.00 7,~~607~~597,~~528~~645.3736 46,~~245~~252.2204 0.00 B3 23,~~978~~015.3648 0.00 4,~~630~~624,~~669~~653.4470 28,~~149~~153.2641 0.00 B4 ~~850~~860.3292 0.00 1,~~322~~320,~~052~~334.1465 8,~~036~~037.5978 0.00 B5 1,~~701~~723.9213 0.00 2,~~646~~642,~~096~~659.8226 16,~~085~~087.2966 0.00 B6 1,~~914~~938.6652 0.00 2,~~976~~972,~~858~~991.9366 18,~~095~~098.9562 0.00 B7 1,~~489~~507.4399 0.00 2,~~315~~312,~~713~~705.8650 14,~~076~~079.9402 0.00 P 0.00 0.00 0.00 ~~2,286~~776.8450 0.00 R 0.00 0.00 0.00 0.1106 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 59,~~100~~095,~~756~~455.7126 0.0004 1,~~262~~248,~~362~~622,~~874~~887.2337 1216,~~197~~172,~~431~~152.7652 0.0004 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 52521LAA2 5.75000% 163,005,000.00 ~~158~~157,~~085~~291,~~532~~894.8285 ~~100~~101,~~953~~988.0500 ~~505~~965,~~861~~314.2241 1A2 52521LAB0 5.75000% 21,383,000.00 21,383,000.00 0.00 0.00 1A3 52521LAC8 5.75000% 32,539,000.00 32,539,000.00 0.00 0.00 1A4 52521LAD6 5.75000% 15,410,000.00 15,~~060~~004,~~532~~154.2602 7,~~171~~245.4700 3568,~~935~~573.2374 2A1 52521LAE4 5.~~65000~~11313% 143,919,000.00 ~~116~~115,~~032~~379,~~313~~462.3153 53,~~006~~680.9608 ~~532~~1,~~431~~076,879.6943 2A2 52521LAF1 1.~~35000~~88687% 189,013,000.00 ~~186~~185,~~065~~408,~~921~~640.9635 0.00 0.00 2A3 52521LAG9 5.~~65000~~11313% 140,720,000.00 68,~~840~~355,~~070~~292.4439 29,~~045~~176.8446 ~~262~~277,~~490~~891.5785 2A4 52521LAH7 1.~~35000~~88687% 95,626,000.00 8887,~~538~~456,~~808~~133.6388 0.00 0.00 2A5 52521LAJ3 1.~~35000~~88687% 60,490,000.00 0.00 0.00 0.00 2A6 52521LAK0 1.~~35000~~88687% 83,429,000.00 0.00 0.00 0.00 2A7 52521LAL8 1.~~35000~~88687% 35,136,000.00 0.00 0.00 0.00 2A8 52521LAM6 1.~~35000~~88687% 105,584,000.00 0.00 0.00 0.00 2A9 52521LAN4 5.~~65000~~11313% 56,478,000.00 0.00 0.00 0.00 2A10 52521LAP9 5.~~65000~~11313% 77,896,000.00 0.00 0.00 0.00 2A11 52521LAQ7 5.~~65000~~11313% 32,806,000.00 0.00 0.00 0.00 2A12 52521LAR5 5.~~65000~~11313% 98,582,000.00 0.00 0.00 0.00 2A13 52521LAS3 5.~~65000~~11313% 4,012,000.00 0.00 0.00 0.00 2A14 52521LAT1 5.~~65000~~11313% 5,533,000.00 0.00 0.00 0.00 2A15 52521LAU8 5.~~65000~~11313% 2,330,000.00 0.00 0.00 0.00 2A16 52521LAV6 5.~~65000~~11313% 7,002,000.00 0.00 0.00 0.00 2A17 52521LAW4 5.~~65000~~11313% 92,319,500.00 0.00 0.00 0.00 2A18 52521LAX2 5.~~65000~~11313% 172,394,202.00 83,~~781~~219,~~526~~143.1434 36,~~030~~265.8597 ~~334~~440,~~592~~501.4124 2A19 52521LAY0 5.~~65000~~11313% 12,244,796.00 5,~~950~~910,~~821~~876.2046 2,~~559~~575.2090 2331,~~765~~288.5085 2A20 52521LAZ7 1.~~35000~~88687% 284,639,000.00 0.00 0.00 0.00 3A1 52521LBD5 5.~~62000~~08313% 60,785,000.00 5856,~~795~~898,~~526~~055.2446 21,~~791~~272.0377 32159,~~521~~101.8775 3A2 52521LBE3 12.~~88000~~41687% 64,505,000.00 6260,~~393~~380,~~771~~177.8214 0.00 0.00 3A3 52521LBF0 5.~~62000~~08313% 4,320,000.00 4,~~178~~043,~~607~~754.7721 1,~~548~~511.6986 211,~~311~~307.3339 3A4 52521LBU7 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 0.00 0.00 3A5 52521LBV5 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 0.00 0.00 3A6 52521LBW3 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 0.00 0.00 3A7 52521LBX1 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 0.00 0.00 3A8 52521LBY9 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 0.00 0.00 3A9 52521LBZ6 12.~~88000~~41687% 100,000.00 9693,~~727~~605.0342 0.00 0.00 4A1 52521LBG8 6.00000% 43,210,000.00 3029,~~235~~339,~~699~~503.6169 9998,~~428~~181.9610 ~~131~~1,~~101~~695,114.3049 AP 52521LBH6 0.00000% 1,025,284.00 ~~985~~956,~~395~~975.2469 1,~~981~~909.1988 48118.9117 AX 52521LBJ2 6.00000% 6,894,688.00 5,~~273~~050,~~514~~254.0370 0.00 0.00 B1 52521LBK9 6.~~51864~~51851% 16,600,000.00 16,~~548~~527,~~742~~389.1791 10,~~637~~769.0256 0.00 B2 52521LBL7 6.~~51864~~51851% 7,636,000.00 7,~~612~~602,~~421~~599.4036 4,~~893~~954.0300 0.00 B3 52521LBM5 6.~~51864~~51851% 4,648,000.00 4,~~633~~627,~~647~~669.8118 23,~~978~~015.3648 0.00 B4 52521LBN3 6.~~51864~~51851% 1,327,000.00 1,~~322~~321,~~902~~195.4657 ~~850~~860.3292 0.00 B5 52521LBR4 6.~~51864~~51851% 2,656,000.00 2,~~647~~644,~~798~~382.7539 1,~~701~~723.9213 0.00 B6 52521LBS2 6.~~51864~~51851% 2,988,000.00 2,~~978~~974,~~773~~930.5918 1,~~914~~938.6652 0.00 B7 52521LBT0 6.~~51864~~51852% 2,324,380.00 2,~~317~~314,~~203~~213.2948 1,~~489~~507.4399 0.00 P LEHMAN074P 0.00000% 0.00 0.00 0.00 0.00 R 52521LBP8 6.00000% 0.00 0.00 0.00 0.00 LTR LEHMAN074LTR 0.00000% 0.00 0.00 0.00 0.00 Totals 2,152,009,850.00 ~~976~~967,~~781~~190,~~893~~331.1130 ~~377~~378,~~981~~576.9862 14,~~861~~726,~~060~~091.0332

Current Market Principal Distribution Statement (Continued) Class Ending Ending Total Realized Certificatece Balance Principal Loss Balance Factor Distribution 1A1 0.00 ~~157~~156,~~478~~224,~~718~~592.5544 0.~~966097473~~958403684 ~~606~~1,~~814~~067,302.2741 1A2 0.00 21,383,000.00 1.000000000 0.00 1A3 0.00 32,539,000.00 1.000000000 0.00 1A4 0.00 1514,~~017~~928,~~425~~335.5628 0.~~974524696~~968743367 4375,~~106~~818.7074 2A1 0.00 ~~115~~114,~~446~~248,~~874~~903.6502 0.~~994954521~~990201380 ~~585~~1,~~438~~130,559.6651 2A2 0.00 ~~185~~184,~~739~~821,~~992~~188.0997 0.~~982683689~~977822631 0.00 2A3 0.00 68,~~548~~048,~~534~~224.0307 0.~~995765019~~995507761 ~~291~~307,~~536~~068.4132 2A4 0.00 8786,~~590~~095,~~815~~325.5559 0.~~915972806~~900333859 0.00 2A5 0.00 0.00 0.000000000 0.00 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 2A15 0.00 0.00 0.000000000 0.00 2A16 0.00 0.00 0.000000000 0.00 2A17 0.00 0.00 0.000000000 0.00 2A18 0.00 8382,~~410~~742,~~902~~376.8813 0.~~995576313~~994270943 ~~370~~476,~~623~~767.2521 2A19 0.00 5,~~924~~877,~~496~~011.5071 0.~~995576292~~994270774 2633,~~324~~864.7075 2A20 0.00 0.00 0.000000000 0.00 3A1 0.00 5856,~~741~~717,~~213~~680.3494 0.~~966376793~~933086797 54180,~~312~~374.9052 3A2 0.00 6260,~~336~~188,~~135~~763.0082 0.~~966376792~~933086797 0.00 3A3 0.00 4,~~174~~030,~~747~~934.7596 0.~~966376794~~933086796 312,~~860~~819.0225 3A4 0.00 9693,~~637~~308.68 0.~~966376800~~933086800 0.00 3A5 0.00 9693,~~637~~308.68 0.~~966376800~~933086800 0.00 3A6 0.00 9693,~~637~~308.68 0.~~966376800~~933086800 0.00 3A7 0.00 9693,~~637~~308.68 0.~~966376800~~933086800 0.00 3A8 0.00 9693,~~637~~308.68 0.~~966376800~~933086800 0.00 3A9 0.00 9693,~~637~~308.68 0.~~966376800~~933086800 0.00 4A1 0.00 3027,~~005~~546,~~169~~208.3510 0.~~694403364~~637496137 ~~230~~1,~~530~~793,295.2659 AP 0.00 ~~983~~954,~~365~~947.1464 0.~~959114879~~931398169 2,~~030~~028.1005 AX 0.00 54,~~233~~931,~~012~~348.5690 0.~~758991931~~715238877 0.00 B1 0.00 16,~~538~~516,~~105~~620.1535 0.~~996271395~~994977130 10,~~637~~769.0256 B2 0.00 7,~~607~~597,~~528~~645.3736 0.~~996271395~~994977129 4,~~893~~954.0300 B3 0.00 4,~~630~~624,~~669~~653.4570 0.~~996271396~~994977130 23,~~978~~015.3648 B4 0.00 1,~~322~~320,~~052~~334.1465 0.~~996271394~~994977129 ~~850~~860.3292 B5 0.00 2,~~646~~642,~~096~~659.8326 0.~~996271397~~994977131 1,~~701~~723.9213 B6 0.00 2,~~976~~972,~~858~~991.9366 0.~~996271396~~994977129 1,~~914~~938.6652 B7 0.00 2,~~315~~312,~~713~~705.8649 0.~~996271634~~994977366 1,~~489~~507.4399 P 0.00 0.00 0.000000000 0.00 R 0.00 0.00 0.000000000 0.00 LTR 0.00 0.00 0.000000000 0.00 Totals 0.00 ~~973~~959,~~170~~825,~~253~~304.7613 25,~~239~~104,~~042~~667.0094 (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 163,005,000.00 ~~158~~157,~~085~~291,~~532~~894.8285 ~~100~~101,~~953~~988.0500 ~~505~~965,~~861~~314.2241 0.00 1-A2 21,383,000.00 21,383,000.00 0.00 0.00 0.00 1-A3 32,539,000.00 32,539,000.00 0.00 0.00 0.00 1-A4 15,410,000.00 15,~~060~~004,~~532~~154.2602 7,~~171~~245.4700 3568,~~935~~573.2374 0.00 2-A1 143,919,000.00 136,~~924~~154,~~589~~189.7145 ~~116~~98,~~625~~942.2934 ~~574~~1,~~224~~235,180.8569 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 2-A3 140,720,000.00 ~~137~~136,~~680~~710,~~140~~584.8778 9845,~~430~~546.9511 ~~484~~568,~~641~~590.8652 0.00 2-A4 0.00 0.00 0.00 0.00 0.00 2-A5 0.00 0.00 0.00 0.00 0.00 2-A6 0.00 0.00 0.00 0.00 0.00 2-A7 0.00 0.00 0.00 0.00 0.00 2-A8 0.00 0.00 0.00 0.00 0.00 2-A9 56,478,000.00 5150,~~200~~564,~~755~~571.8232 2324,~~855~~150.8046 ~~580~~1,~~500~~073,875.0040 0.00 2-A10 77,896,000.00 76,~~642~~559,~~731~~611.3392 34,~~546~~993.8483 6112,~~127~~618.0643 0.00 2-A11 32,806,000.00 31,~~466~~091,~~094~~408.7036 14,408.9646 ~~266~~158,~~356~~120.0542 0.00 2-A12 98,582,000.00 9796,~~083~~553,~~635~~062.6356 3940,~~830~~074.3173 ~~223~~360,~~810~~805.8797 0.00 2-A13 4,012,000.00 3,~~637~~591,~~122~~930.9967 1,~~694~~715.6356 4176,~~236~~284.6936 0.00 2-A14 5,533,000.00 5,~~443~~438,~~979~~075.5755 2,~~453~~485.8863 ~~435~~7,999.2136 0.00 2-A15 2,330,000.00 2,~~234~~208,~~835~~223.1154 1,023.3834 1811,~~917~~230.5628 0.00 2-A16 7,002,000.00 6,~~895~~857,~~575~~890.4333 2,~~829~~846.0339 1525,~~896~~627.6503 0.00 2-A17 184,639,000.00 ~~179~~178,~~464~~260,~~693~~038.6356 ~~134~~75,~~020~~739.8782 ~~659~~945,~~875~~524.0309 0.00 2-A18 172,394,202.00 ~~167~~166,~~563~~438,~~050~~284.3374 ~~125~~70,~~132~~716.9081 ~~616~~882,~~113~~817.5857 0.00 2-A19 12,244,797.00 11,~~901~~821,~~642~~752.4092 85,~~887~~023.9601 4362,~~761~~706.4450 0.00 2-A20 0.00 0.00 0.00 0.00 0.00 3-A1 60,785,000.00 5856,~~795~~898,~~526~~055.2446 21,~~791~~272.0377 32159,~~521~~101.8775 0.00 3-A2 0.00 0.00 0.00 0.00 0.00 3-A3 4,320,000.00 4,~~178~~043,~~607~~754.7721 1,~~548~~511.6986 211,~~311~~307.3339 0.00 3-A4 0.00 0.00 0.00 0.00 0.00 3-A5 0.00 0.00 0.00 0.00 0.00 3-A6 0.00 0.00 0.00 0.00 0.00 3-A7 0.00 0.00 0.00 0.00 0.00 3-A8 0.00 0.00 0.00 0.00 0.00 3-A9 0.00 0.00 0.00 0.00 0.00 4-A1 43,210,000.00 3029,~~235~~339,~~699~~503.6169 9998,~~428~~181.9610 ~~131~~1,~~101~~695,114.3049 0.00 AP 1,025,284.61 ~~985~~956,~~395~~975.2469 1,~~981~~909.1988 48118.9117 0.00 AX 0.00 0.00 0.00 0.00 0.00 B1 16,600,000.00 16,~~548~~527,~~742~~389.1791 10,~~637~~769.0256 0.00 0.00 B2 7,636,000.00 7,~~612~~602,~~421~~599.4036 4,~~893~~954.0300 0.00 0.00 B3 4,648,000.00 4,~~633~~627,~~647~~669.8118 23,~~978~~015.3648 0.00 0.00 B4 1,327,000.00 1,~~322~~321,~~902~~195.4657 ~~850~~860.3292 0.00 0.00 B5 2,656,000.00 2,~~647~~644,~~798~~382.7539 1,~~701~~723.9213 0.00 0.00 B6 2,988,000.00 2,~~978~~974,~~773~~930.5918 1,~~914~~938.6652 0.00 0.00 B7 2,324,380.56 2,~~317~~314,~~203~~213.2948 1,~~489~~507.4399 0.00 0.00 P 0.00 0.00 0.00 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 1,318,412,764.17 1,~~267~~257,~~463~~718,~~630~~342.9369 ~~861~~674,~~079~~544.9370 48,~~239~~420,~~676~~910.7157 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 ~~606~~1,~~814~~067,302.2741 ~~157~~156,~~478~~224,~~718~~592.5543 0.~~96609747~~95840368 ~~606~~1,~~814~~067,302.2741 1-A2 0.00 0.00 21,383,000.00 1.00000000 0.00 1-A3 0.00 0.00 32,539,000.00 1.00000000 0.00 1-A4 0.00 4375,~~106~~818.7073 1514,~~017~~928,~~425~~335.5529 0.~~97452470~~96874337 4375,~~106~~818.7073 2-A1 0.00 ~~690~~1,~~850~~334,123.1403 ~~136~~134,~~233~~820,~~739~~066.5741 0.~~94660010~~93677740 ~~690~~1,~~850~~334,123.1403 2-A2 0.00 0.00 0.00 0.00000000 0.00 2-A3 0.00 ~~583~~614,~~072~~136.8163 ~~137~~136,~~097~~096,~~068~~448.0615 0.~~97425432~~96714361 ~~583~~614,~~072~~136.8163 2-A4 0.00 0.00 0.00 0.00000000 0.00 2-A5 0.00 0.00 0.00 0.00000000 0.00 2-A6 0.00 0.00 0.00 0.00000000 0.00 2-A7 0.00 0.00 0.00 0.00000000 0.00 2-A8 0.00 0.00 0.00 0.00000000 0.00 2-A9 0.00 ~~604~~1,~~355~~098,025.8186 5049,~~596~~466,~~400~~545.0246 0.~~89586034~~87585512 ~~604~~1,~~355~~098,025.8186 2-A10 0.00 40147,~~673~~612.9126 76,~~602~~411,~~057~~999.4266 0.~~98338884~~98094895 40147,~~673~~612.9126 2-A11 0.00 ~~280~~172,~~765~~528.0188 3130,~~185~~918,~~329~~879.7047 0.~~95059836~~94247636 ~~280~~172,~~765~~528.0188 2-A12 0.00 ~~263~~400,~~641~~880.1871 96,~~819~~152,~~994~~181.4585 0.~~98212650~~97535231 ~~263~~400,~~641~~880.1871 2-A13 0.00 4277,~~931~~999.3392 3,~~594~~513,~~191~~930.6774 0.~~89586034~~87585512 4277,~~931~~999.3392 2-A14 0.00 210,~~889~~484.0999 5,~~441~~427,~~090~~590.4856 0.~~98338885~~98094895 210,~~889~~484.0999 2-A15 0.00 1912,~~940~~253.9462 2,~~214~~195,~~894~~969.1792 0.~~95059836~~94247636 1912,~~940~~253.9462 2-A16 0.00 1828,~~725~~473.6942 6,~~876~~829,~~849~~416.7491 0.~~98212650~~97535232 1828,~~725~~473.6942 2-A17 0.00 ~~793~~1,~~895~~021,263.9091 ~~178~~177,~~670~~238,~~797~~774.7365 0.~~96767637~~95992057 ~~793~~1,~~895~~021,263.9091 2-A18 0.00 ~~741~~953,~~246~~534.4938 ~~166~~165,~~821~~484,~~803~~750.8436 0.~~96767642~~95992063 ~~741~~953,~~246~~534.4938 2-A19 0.00 5267,~~649~~729.4052 11,~~848~~754,~~993~~023.0041 0.~~96767574~~95991983 5267,~~649~~729.4052 2-A20 0.00 0.00 0.00 0.00000000 0.00 3-A1 0.00 54180,~~312~~374.9052 5856,~~741~~717,~~213~~680.3494 0.~~96637679~~93308680 54180,~~312~~374.9052 3-A2 0.00 0.00 0.00 0.00000000 0.00 3-A3 0.00 312,~~860~~819.0325 4,~~174~~030,~~747~~934.7496 0.~~96637679~~93308680 312,~~860~~819.0325 3-A4 0.00 0.00 0.00 0.00000000 0.00 3-A5 0.00 0.00 0.00 0.00000000 0.00 3-A6 0.00 0.00 0.00 0.00000000 0.00 3-A7 0.00 0.00 0.00 0.00000000 0.00 3-A8 0.00 0.00 0.00 0.00000000 0.00 3-A9 0.00 0.00 0.00 0.00000000 0.00 4-A1 0.00 ~~230~~1,~~530~~793,295.2758 3027,~~005~~546,~~169~~208.3411 0.~~69440336~~63749614 ~~230~~1,~~530~~793,295.2758 AP 0.0004 2,~~030~~028.1008 ~~983~~954,~~365~~947.1461 0.~~95911431~~93139759 2,~~030~~028.1004 AX 0.00 0.00 0.00 0.00000000 0.00 B1 0.00 10,~~637~~769.0256 16,~~538~~516,~~105~~620.1635 0.~~99627140~~99497713 10,~~637~~769.0256 B2 0.00 4,~~893~~954.0300 7,~~607~~597,~~528~~645.3736 0.~~99627139~~99497713 4,~~893~~954.0300 B3 0.00 23,~~978~~015.3648 4,~~630~~624,~~669~~653.4470 0.~~99627139~~99497713 23,~~978~~015.3648 B4 0.00 ~~850~~860.3292 1,~~322~~320,~~052~~334.1465 0.~~99627139~~99497713 ~~850~~860.3292 B5 0.00 1,~~701~~723.9213 2,~~646~~642,~~096~~659.8226 0.~~99627139~~99497713 1,~~701~~723.9213 B6 0.00 1,~~914~~938.6652 2,~~976~~972,~~858~~991.9366 0.~~99627140~~99497713 1,~~914~~938.6652 B7 0.00 1,~~489~~507.4399 2,~~315~~312,~~713~~705.8650 0.~~99627139~~99497713 1,~~489~~507.4399 P 0.00 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 LT-R 0.00 0.00 0.00 0.00000000 0.00 Totals 0.0004 59,~~100~~095,~~756~~455.7130 1,~~262~~248,~~362~~622,~~874~~887.2337 0.~~95748684~~94706523 59,~~100~~095,~~756~~455.7126 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 163,005,000.00 ~~969~~964.~~82014552~~95135027 0.~~61932487~~62567406 35.~~10334787~~92199264 0.00000000 1-A2 21,383,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 32,539,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A4 15,410,000.00 ~~977~~973.~~32201557~~66346658 0.~~46537768~~47014925 24.~~33194225~~44995068 0.00000000 2-A1 143,919,000.00 ~~951~~946.~~40036903~~04735615 0.~~81035367~~68748629 38.~~98991690~~58247132 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 140,720,000.00 ~~978~~971.~~39781744~~50785091 0.~~69948088~~32366480 34.~~44401549~~04058073 0.00000000 2-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A9 56,478,000.00 ~~906~~895.~~56106484~~29677609 0.~~42239102~~42760827 1019.~~27833847~~01404795 0.00000000 2-A10 77,896,000.00 ~~983~~982.~~91100095~~84394475 0.~~44349954~~44923783 01.~~07865693~~44575370 0.00000000 2-A11 32,806,000.00 ~~959~~947.~~15669999~~73542523 0.~~43921722~~43920198 84.~~11912607~~81986283 0.00000000 2-A12 98,582,000.00 ~~984~~979.~~80083210~~41878396 0.~~40403228~~40651163 23.~~27030158~~65995790 0.00000000 2-A13 4,012,000.00 ~~906~~895.~~56106431~~29677717 0.~~42239033~~42760718 1019.~~27833749~~01404786 0.00000000 2-A14 5,533,000.00 ~~983~~982.~~91100127~~84394542 0.~~44349901~~44923730 01.~~07865715~~44575456 0.00000000 2-A15 2,330,000.00 ~~959~~947.~~15669957~~73542489 0.~~43921888~~43920172 84.~~11912446~~81986266 0.00000000 2-A16 7,002,000.00 ~~984~~979.~~80083262~~41878463 0.~~40403171~~40651100 23.~~27030134~~65995858 0.00000000 2-A17 184,639,000.00 ~~971~~965.~~97609189~~45171150 0.~~72585353~~41020489 35.~~57386592~~12093377 0.00000000 2-A18 172,394,202.00 ~~971~~965.~~97613601~~45175423 0.~~72585330~~41020411 35.~~57386486~~12092379 0.00000000 2-A19 12,244,797.00 ~~971~~965.~~97547660~~45111528 0.~~72585605~~41021587 35.~~57388040~~12107306 0.00000000 2-A20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 60,785,000.00 ~~967~~936.~~27031735~~05421502 0.~~35849354~~34996743 02.~~53503118~~61745085 0.00000000 3-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A3 4,320,000.00 ~~967~~936.~~27031713~~05421528 0.~~35849306~~34996759 02.~~53503009~~61745139 0.00000000 3-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 43,210,000.00 ~~699~~678.~~73847744~~99800255 2.~~30106364~~27218468 339.~~03404999~~22968040 0.00000000 AP 1,025,284.61 ~~961~~933.~~09434433~~37565069 1.~~93233175~~86278033 0.~~04770383~~11525580 0.00000000 AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1 16,600,000.00 ~~996~~995.~~91217892~~62589819 0.~~64078434~~64876867 0.00000000 0.00000000 B2 7,636,000.00 ~~996~~995.~~91217915~~62589838 0.~~64078444~~64876899 0.00000000 0.00000000 B3 4,648,000.00 ~~996~~995.~~91217943~~62589931 0.~~64078313~~64876936 0.00000000 0.00000000 B4 1,327,000.00 ~~996~~995.~~91217784~~62590053 0.~~64078372~~64877167 0.00000000 0.00000000 B5 2,656,000.00 ~~996~~995.~~91217997~~62589985 0.~~64078313~~64876883 0.00000000 0.00000000 B6 2,988,000.00 ~~996~~995.~~91217871~~62589692 0.~~64078313~~64876841 0.00000000 0.00000000 B7 2,324,380.56 ~~996~~995.~~91217948~~62589699 0.~~64078578~~64877070 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 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 36.~~72267274~~54766670 ~~966~~958.~~09747278~~40368351 0.~~96609747~~95840368 36.~~72267274~~54766670 1-A2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A4 0.00000000 24.~~79731992~~92009929 ~~974~~968.~~52469500~~74336729 0.~~97452470~~96874337 24.~~79731992~~92009929 2-A1 0.00000000 49.~~80027057~~26995762 ~~946~~936.~~60009846~~77739847 0.~~94660010~~93677740 49.~~80027057~~26995762 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 4.~~14349638~~36424552 ~~974~~967.~~25432106~~14360539 0.~~97425432~~96714361 4.~~14349638~~36424552 2-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A9 0.00000000 1019.~~70072966~~44165622 ~~895~~875.~~86033535~~85511987 0.~~89586034~~87585512 1019.~~70072966~~44165622 2-A10 0.00000000 01.~~52215659~~89499153 ~~983~~980.~~38884436~~94895322 0.~~98338884~~98094895 01.~~52215659~~89499153 2-A11 0.00000000 85.~~55834329~~25906481 ~~950~~942.~~59835701~~47636012 0.~~95059836~~94247636 85.~~55834329~~25906481 2-A12 0.00000000 24.~~67433385~~06646964 ~~982~~975.~~12649825~~35231432 0.~~98212650~~97535231 24.~~67433385~~06646964 2-A13 0.00000000 1019.~~70073031~~44165503 ~~895~~875.~~86033649~~85511964 0.~~89586034~~87585512 1019.~~70073031~~44165503 2-A14 0.00000000 01.~~52215615~~89499187 ~~983~~980.~~38884511~~94895355 0.~~98338885~~98094895 01.~~52215615~~89499187 2-A15 0.00000000 85.~~55834335~~25906438 ~~950~~942.~~59835622~~47636052 0.~~95059836~~94247636 85.~~55834335~~25906438 2-A16 0.00000000 24.~~67433448~~06646958 ~~982~~975.~~12649814~~35231505 0.~~98212650~~97535232 24.~~67433448~~06646958 2-A17 0.00000000 45.~~29971945~~53113865 ~~967~~959.~~67637243~~92057285 0.~~96767637~~95992057 45.~~29971945~~53113865 2-A18 0.00000000 45.~~29971821~~53112790 ~~967~~959.~~67641780~~92062633 0.~~96767642~~95992063 45.~~29971821~~53112790 2-A19 0.00000000 45.~~29973645~~53128974 ~~967~~959.~~67574015~~91982636 0.~~96767574~~95991983 45.~~29973645~~53128974 2-A20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 02.~~89352472~~96741828 ~~966~~933.~~37679263~~08679674 0.~~96637679~~93308680 02.~~89352472~~96741828 3-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A3 0.00000000 02.~~89352546~~96741898 ~~966~~933.~~37679167~~08679630 0.~~96637679~~93308680 02.~~89352546~~96741898 3-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 541.~~33511386~~50186485 ~~694~~637.~~40336357~~49613770 0.~~69440336~~63749614 541.~~33511386~~50186485 AP 0.~~00000000~~00003901 1.~~98003557~~97806539 ~~959~~931.~~11430876~~39758530 0.~~95911431~~93139759 1.~~98003557~~97802637 AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 0.~~64078434~~64876867 ~~996~~994.~~27139518~~97712952 0.~~99627140~~99497713 0.~~64078434~~64876867 B2 0.00000000 0.~~64078444~~64876899 ~~996~~994.~~27139471~~97712939 0.~~99627139~~99497713 0.~~64078444~~64876899 B3 0.00000000 0.~~64078313~~64876936 ~~996~~994.~~27139415~~97712995 0.~~99627139~~99497713 0.~~64078313~~64876936 B4 0.00000000 0.~~64078372~~64877167 ~~996~~994.~~27139412~~97712886 0.~~99627139~~99497713 0.~~64078372~~64877167 B5 0.00000000 0.~~64078313~~64876883 ~~996~~994.~~27139307~~97713102 0.~~99627139~~99497713 0.~~64078313~~64876883 B6 0.00000000 0.~~64078313~~64876841 ~~996~~994.~~27139558~~97712851 0.~~99627140~~99497713 0.~~64078313~~64876841 B7 0.00000000 0.~~64078578~~64877070 ~~996~~994.~~27139370~~97713060 0.~~99627139~~99497713 0.~~64078578~~64877070 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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 52521LAA2 5.75000% ~~158~~157,~~085~~291,~~532~~894.8285 ~~757~~753,~~493~~690.1833 0.00 0.00 1A2 52521LAB0 5.75000% 21,383,000.00 102,460.21 0.00 0.00 1A3 52521LAC8 5.75000% 32,539,000.00 155,916.04 0.00 0.00 1A4 52521LAD6 5.75000% 15,~~060~~004,~~532~~154.2602 7271,~~165~~894.0590 0.00 0.00 2A1 52521LAE4 5.~~65000~~11313% ~~116~~115,~~032~~379,~~313~~462.3153 ~~528~~491,~~067~~625.8916 0.00 0.00 2A2 52521LAF1 1.~~35000~~88687% ~~186~~185,~~065~~408,~~921~~640.9635 ~~238~~291,~~590~~535.7800 0.00 0.00 2A3 52521LAG9 5.~~65000~~11313% 68,~~840~~355,~~070~~292.4439 ~~313~~291,~~294~~257.0392 0.00 0.00 2A4 52521LAH7 1.~~35000~~88687% 8887,~~538~~456,~~808~~133.6388 ~~113~~137,~~532~~515.5830 0.00 0.00 2A5 52521LAJ3 1.~~35000~~88687% 0.00 0.00 0.00 0.00 2A6 52521LAK0 1.~~35000~~88687% 0.00 0.00 0.00 0.00 2A7 52521LAL8 1.~~35000~~88687% 0.00 0.00 0.00 0.00 2A8 52521LAM6 1.~~35000~~88687% 0.00 0.00 0.00 0.00 2A9 52521LAN4 5.~~65000~~11313% 0.00 0.00 0.00 0.00 2A10 52521LAP9 5.~~65000~~11313% 0.00 0.00 0.00 0.00 2A11 52521LAQ7 5.~~65000~~11313% 0.00 0.00 0.00 0.00 2A12 52521LAR5 5.~~65000~~11313% 0.00 0.00 0.00 0.00 2A13 52521LAS3 5.~~65000~~11313% 0.00 0.00 0.00 0.00 2A14 52521LAT1 5.~~65000~~11313% 0.00 0.00 0.00 0.00 2A15 52521LAU8 5.~~65000~~11313% 0.00 0.00 0.00 0.00 2A16 52521LAV6 5.~~65000~~11313% 0.00 0.00 0.00 0.00 2A17 52521LAW4 5.~~65000~~11313% 0.00 0.00 0.00 0.00 2A18 52521LAX2 5.~~65000~~11313% 83,~~781~~219,~~526~~143.1434 ~~381~~354,~~293~~591.2191 0.00 0.00 2A19 52521LAY0 5.~~65000~~11313% 5,~~950~~910,~~821~~876.2046 2725,~~082~~185.4490 0.00 0.00 2A20 52521LAZ7 1.~~35000~~88687% 0.00 0.00 0.00 0.00 3A1 52521LBD5 5.~~62000~~08313% 5856,~~795~~898,~~526~~055.2446 ~~266~~241,~~111~~016.0084 0.00 0.00 3A2 52521LBE3 12.~~88000~~41687% 6260,~~393~~380,~~771~~177.8214 ~~107~~121,~~564~~609.2620 0.00 0.00 3A3 52521LBF0 5.~~62000~~08313% 4,~~178~~043,~~607~~754.7721 1817,~~912~~129.5511 0.00 0.00 3A4 52521LBU7 12.~~88000~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 0.00 3A5 52521LBV5 12.~~88000~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 0.00 3A6 52521LBW3 12.~~88000~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 0.00 3A7 52521LBX1 12.~~88000~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 0.00 3A8 52521LBY9 12.~~88000~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 0.00 3A9 52521LBZ6 12.~~88000~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 0.00 4A1 52521LBG8 6.00000% 3029,~~235~~339,~~699~~503.6169 ~~151~~146,~~178~~697.5052 0.00 0.00 AP 52521LBH6 0.00000% ~~985~~956,~~395~~975.2469 0.00 0.00 0.00 AX 52521LBJ2 6.00000% 5,~~273~~050,~~514~~254.0370 2625,~~367~~251.5727 0.00 0.00 B1 52521LBK9 6.~~51864~~51851% 16,~~548~~527,~~742~~389.1791 89,~~896~~783.0739 0.00 0.00 B2 52521LBL7 6.~~51864~~51851% 7,~~612~~602,~~421~~599.4036 41,~~352~~300.1936 0.00 0.00 B3 52521LBM5 6.~~51864~~51851% 4,~~633~~627,~~647~~669.8118 25,~~170~~139.9035 0.00 0.00 B4 52521LBN3 6.~~51864~~51851% 1,~~322~~321,~~902~~195.4657 7,~~186~~177.2726 0.00 0.00 B5 52521LBR4 6.~~51864~~51851% 2,~~647~~644,~~798~~382.7539 14,~~383~~365.3734 0.00 0.00 B6 52521LBS2 6.~~51864~~51851% 2,~~978~~974,~~773~~930.5918 16,~~181~~161.2901 0.00 0.00 B7 52521LBT0 6.~~51864~~51852% 2,~~317~~314,~~203~~213.2948 12,~~587~~571.5173 0.00 0.00 P LEHMAN074P 0.00000% 0.00 0.00 0.00 0.00 R 52521LBP8 6.00000% 0.00 0.1106 0.00 0.00 LTR LEHMAN074LTR 0.00000% 0.00 0.00 0.00 0.00 Totals ~~976~~967,~~781~~190,~~893~~331.1130 3,~~467~~435,~~787~~006.5029 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 040.0086 ~~757~~753,~~493~~649.1847 0.00 ~~157~~156,~~478~~224,~~718~~592.5544 1A2 05.0056 102,~~460~~454.2165 0.00 21,383,000.00 1A3 08.0045 155,~~916~~907.0459 0.00 32,539,000.00 1A4 03.0089 7271,~~165~~891.0501 0.00 1514,~~017~~928,~~425~~335.5629 2A1 022.0027 ~~528~~491,~~067~~602.89 0.00 ~~115~~114,~~446~~248,~~874~~903.7114 2A2 08.0079 ~~238~~291,~~590~~526.7821 0.00 ~~185~~184,~~739~~821,~~992~~188.0997 2A3 012.0023 ~~313~~291,~~294~~245.0368 0.00 68,~~548~~048,~~534~~224.0308 2A4 09.0094 ~~113~~137,~~532~~505.5836 0.00 8786,~~590~~095,~~815~~325.5559 2A5 0.00 0.00 0.00 0.00 2A6 0.00 0.00 0.00 0.00 2A7 0.00 0.00 0.00 0.00 2A8 0.00 0.00 0.00 0.00 2A9 0.00 0.00 0.00 0.00 2A10 0.00 0.00 0.00 0.00 2A11 0.00 0.00 0.00 0.00 2A12 0.00 0.00 0.00 0.00 2A13 0.00 0.00 0.00 0.00 2A14 0.00 0.00 0.00 0.00 2A15 0.00 0.00 0.00 0.00 2A16 0.00 0.00 0.00 0.00 2A17 0.00 0.00 0.00 0.00 2A18 015.0016 ~~381~~354,~~293~~576.2175 0.00 8382,~~410~~742,~~902~~376.8915 2A19 01.0008 2725,~~082~~184.4483 0.00 5,~~924~~877,~~496~~011.5070 2A20 0.00 0.00 0.00 0.00 3A1 06.0068 ~~266~~241,~~111~~010.0016 0.00 5856,~~741~~717,~~213~~680.3494 3A2 03.0037 ~~107~~121,~~564~~605.2683 0.00 6260,~~336~~188,~~135~~763.0082 3A3 0.0048 1817,~~912~~128.5563 0.00 4,~~174~~030,~~747~~934.7496 3A4 0.0001 ~~166~~188.7552 0.00 9693,~~637~~308.68 3A5 0.0001 ~~166~~188.7552 0.00 9693,~~637~~308.68 3A6 0.0001 ~~166~~188.7552 0.00 9693,~~637~~308.68 3A7 0.0001 ~~166~~188.7552 0.00 9693,~~637~~308.68 3A8 0.0001 ~~166~~188.7552 0.00 9693,~~637~~308.68 3A9 0.0001 ~~166~~188.7552 0.00 9693,~~637~~308.68 4A1 031.0044 ~~151~~146,~~178~~666.5008 0.00 3027,~~005~~546,~~169~~208.3411 AP 0.00 0.00 0.00 ~~983~~954,~~365~~947.1465 AX 02.0069 2625,~~367~~248.5758 0.00 54,~~233~~931,~~012~~348.5690 B1 05.0005 89,~~896~~778.0734 0.00 16,~~538~~516,~~105~~620.1535 B2 02.0032 41,~~352~~298.1904 0.00 7,~~607~~597,~~528~~645.3736 B3 01.0042 25,~~170~~137.9093 0.00 4,~~630~~624,~~669~~653.4570 B4 0.0040 7,~~186~~176.2786 0.00 1,~~322~~320,~~052~~334.1465 B5 0.0081 14,~~383~~364.3753 0.00 2,~~646~~642,~~096~~659.8326 B6 0.0091 16,~~181~~160.2910 0.00 2,~~976~~972,~~858~~991.9366 B7 0.0070 12,~~587~~571.5103 0.00 2,~~315~~312,~~713~~705.8649 P 0.00 0.00 0.00 0.00 R 0.00 0.1106 0.00 0.00 LTR 0.00 0.00 0.00 0.00 Totals 0184.0057 3,~~467~~434,~~787~~821.5072 0.00 ~~973~~959,~~170~~825,~~253~~304.8028 (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% ~~158~~157,~~085~~291,~~532~~894.8285 ~~757~~753,~~493~~690.1833 0.00 1-A2 0911/01/07 - 0911/30/07 30 5.75000% 21,383,000.00 102,460.21 0.00 1-A3 0911/01/07 - 0911/30/07 30 5.75000% 32,539,000.00 155,916.04 0.00 1-A4 0911/01/07 - 0911/30/07 30 5.75000% 15,~~060~~004,~~532~~154.2602 7271,~~165~~894.0590 0.00 2-A1 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 136,~~924~~154,~~589~~189.7145 ~~623~~580,~~149~~145.5106 0.00 2-A2 0911/25/07 - 1012/24/07 30 1.~~53875~~88687% ~~186~~185,~~065~~408,~~921~~640.9635 ~~238~~291,~~590~~535.7800 0.00 2-A3 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% ~~137~~136,~~680~~710,~~140~~584.8778 ~~626~~582,~~588~~515.0683 0.00 2-A4 0911/25/07 - 1012/24/07 30 1.~~53875~~88687% 8887,~~538~~456,~~808~~133.6388 ~~113~~137,~~532~~515.5830 0.00 2-A5 0911/25/07 - 1012/24/07 30 1.~~53875~~88687% 54,~~837~~156,~~878~~501.8198 7085,~~318~~155.1623 0.00 2-A6 0911/25/07 - 1012/24/07 30 1.~~53875~~88687% 8281,~~086~~997,~~710~~687.9046 ~~105~~128,~~259~~932.1148 0.00 2-A7 0911/25/07 - 1012/24/07 30 1.~~53875~~88687% 33,~~700~~299,~~929~~631.8290 4352,~~214~~360.4206 0.00 2-A8 0911/25/07 - 1012/24/07 30 1.~~53875~~88687% 103,~~979~~410,~~211~~952.0689 ~~133~~162,~~331~~602.6852 0.00 2-A9 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 5150,~~200~~564,~~755~~571.8232 ~~233~~215,~~016~~452.7769 0.00 2-A10 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 76,~~642~~559,~~731~~611.3392 ~~348~~326,~~804~~216.2604 0.00 2-A11 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 31,~~466~~091,~~094~~408.7036 ~~143~~132,~~203~~478.5168 0.00 2-A12 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 9796,~~083~~553,~~635~~062.6356 ~~441~~411,~~831~~406.6797 0.00 2-A13 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 3,~~637~~591,~~122~~930.9967 1615,~~552~~305.7001 0.00 2-A14 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 5,~~443~~438,~~979~~075.5755 2423,~~775~~171.7832 0.00 2-A15 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 2,~~234~~208,~~835~~223.1154 109,~~170~~409.8311 0.00 2-A16 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 6,~~895~~857,~~575~~890.4333 3129,~~382~~221.0507 0.00 2-A17 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% ~~179~~178,~~464~~260,~~693~~038.6356 ~~816~~759,~~751~~555.3063 0.00 2-A18 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% ~~167~~166,~~563~~438,~~050~~284.3374 ~~762~~709,~~586~~183.4282 0.00 2-A19 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 11,~~901~~821,~~642~~752.4092 5450,~~164~~371.8780 0.00 2-A20 0911/25/07 - 1012/24/07 30 1.~~53875~~88687% ~~274~~272,~~604~~864,~~730~~774.5823 ~~352~~429,~~123~~050.3630 0.00 3-A1 0911/25/07 - 1012/24/07 30 5.~~43125~~08313% 5856,~~795~~898,~~526~~055.2446 ~~266~~241,~~111~~016.0084 0.00 3-A2 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 6260,~~393~~380,~~771~~177.8214 ~~107~~121,~~564~~609.2620 0.00 3-A3 0911/25/07 - 1012/24/07 30 5.~~43125~~08313% 4,~~178~~043,~~607~~754.7721 1817,~~912~~129.5511 0.00 3-A4 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 3-A5 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 3-A6 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 3-A7 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 3-A8 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 3-A9 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 9693,~~727~~605.0342 ~~166~~188.7553 0.00 4-A1 0911/01/07 - 0911/30/07 30 6.00000% 3029,~~235~~339,~~699~~503.6169 ~~151~~146,~~178~~697.5052 0.00 AP N/A N/A 0.00000% ~~985~~956,~~395~~975.2469 0.00 0.00 AX 0911/01/07 - 0911/30/07 30 6.00000% 5,~~273~~050,~~514~~254.0370 2625,~~367~~251.5727 0.00 B1 0911/01/07 - 0911/30/07 30 6.~~51864~~51888% 16,~~548~~527,~~742~~389.1791 89,~~896~~783.0739 0.00 B2 0911/01/07 - 0911/30/07 30 6.~~51864~~51888% 7,~~612~~602,~~421~~599.4036 41,~~352~~300.1936 0.00 B3 0911/01/07 - 0911/30/07 30 6.~~51864~~51888% 4,~~633~~627,~~647~~669.8118 25,~~170~~139.9035 0.00 B4 0911/01/07 - 0911/30/07 30 6.~~51864~~51888% 1,~~322~~321,~~902~~195.4657 7,~~186~~177.2726 0.00 B5 0911/01/07 - 0911/30/07 30 6.~~51864~~51888% 2,~~647~~644,~~798~~382.7539 14,~~383~~365.3734 0.00 B6 0911/01/07 - 0911/30/07 30 6.~~51864~~51888% 2,~~978~~974,~~773~~930.5918 16,~~181~~161.2901 0.00 B7 0911/01/07 - 0911/30/07 30 6.~~51864~~51888% 2,~~317~~314,~~203~~213.2948 12,~~587~~571.5173 0.00 P N/A N/A 0.00000% 0.00 0.00 0.00 R N/A N/A 6.00000% 0.00 0.00 0.00 LT-R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 76,~~055~~974,~~274~~878.2896 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 0.00 040.0086 ~~757~~753,~~493~~649.1847 0.00 ~~157~~156,~~478~~224,~~718~~592.5543 1-A2 0.00 05.0055 102,~~460~~454.2165 0.00 21,383,000.00 1-A3 0.00 08.0045 155,~~916~~907.0459 0.00 32,539,000.00 1-A4 0.00 03.0090 7271,~~165~~891.0501 0.00 1514,~~017~~928,~~425~~335.5529 2-A1 0.00 0.00 ~~623~~580,~~149~~118.5178 0.00 ~~136~~134,~~233~~820,~~739~~066.5741 2-A2 0.00 0.00 ~~238~~291,~~590~~526.7821 0.00 ~~185~~184,~~739~~821,~~992~~188.0997 2-A3 0.00 0.00 ~~626~~582,~~588~~491.0636 0.00 ~~137~~136,~~097~~096,~~068~~448.0615 2-A4 0.00 0.00 ~~113~~137,~~532~~505.5836 0.00 8786,~~590~~095,~~815~~325.5559 2-A5 0.00 05.0024 7085,~~318~~149.1699 0.00 5452,~~190~~980,~~591~~476.6820 2-A6 0.00 04.0046 ~~105~~128,~~259~~928.1102 0.00 8281,~~043~~839,~~147~~590.8921 2-A7 0.00 04.0069 4352,~~214~~355.4237 0.00 33,~~400~~114,~~223~~849.8739 2-A8 0.00 04.0034 ~~133~~162,~~331~~598.6818 0.00 ~~103~~102,~~696~~981,~~844~~598.1976 2-A9 0.00 013.0025 ~~233~~215,~~016~~439.7743 0.00 5049,~~596~~466,~~400~~545.0246 2-A10 0.00 011.0028 ~~348~~326,~~804~~204.2676 0.00 76,~~602~~411,~~057~~999.4266 2-A11 0.00 011.0088 ~~143~~132,~~203~~466.5180 0.00 3130,~~185~~918,~~329~~879.7047 2-A12 0.00 010.0097 ~~441~~411,~~831~~396.6700 0.00 96,~~819~~152,~~994~~181.4585 2-A13 0.00 0.0094 1615,~~552~~304.7007 0.00 3,~~594~~513,~~191~~930.6774 2-A14 0.00 0.0080 2423,~~775~~170.7852 0.00 5,~~441~~427,~~090~~590.4856 2-A15 0.00 0.0084 109,~~170~~408.8327 0.00 2,~~214~~195,~~894~~969.1792 2-A16 0.00 0.0078 3129,~~382~~220.0529 0.00 6,~~876~~829,~~849~~416.7491 2-A17 0.00 0.00 ~~816~~759,~~751~~523.3014 0.00 ~~178~~177,~~670~~238,~~797~~774.7365 2-A18 0.00 0.00 ~~762~~709,~~586~~153.4249 0.00 ~~166~~165,~~821~~484,~~803~~750.8436 2-A19 0.00 0.00 5450,~~164~~369.8765 0.00 11,~~848~~754,~~993~~023.0041 2-A20 0.00 0.00 ~~352~~429,~~123~~031.3657 0.00 ~~273~~270,~~330~~916,~~807~~514.6456 3-A1 0.00 06.0069 ~~266~~241,~~111~~010.0016 0.00 5856,~~741~~717,~~213~~680.3494 3-A2 0.00 03.0037 ~~107~~121,~~564~~605.2683 0.00 6260,~~336~~188,~~135~~763.0082 3-A3 0.00 0.0048 1817,~~912~~128.5563 0.00 4,~~174~~030,~~747~~934.7496 3-A4 0.00 0.0001 ~~166~~4,976.7554 0.00 9693,~~637~~308.68 3-A5 0.00 0.0001 921,~~102~~533.2755 0.00 9693,~~637~~308.68 3-A6 0.00 0.0001 310,~~078~~125.7578 0.00 9693,~~637~~308.68 3-A7 0.00 0.0001 1946,~~779~~603.2019 0.00 9693,~~637~~308.68 3-A8 0.00 0.0001 ~~166~~6,378.7568 0.00 9693,~~637~~308.68 3-A9 0.00 0.0001 712,~~820~~892.6087 0.00 9693,~~637~~308.68 4-A1 0.00 031.0044 ~~151~~146,~~178~~666.5008 0.00 3027,~~005~~546,~~169~~208.3411 AP 0.00 0.00 0.00 0.00 ~~983~~954,~~365~~947.1461 AX 0.00 02.0069 2625,~~367~~248.5758 0.00 54,~~233~~931,~~012~~348.5690 B1 0.00 05.0005 89,~~896~~778.0734 0.00 16,~~538~~516,~~105~~620.1635 B2 0.00 02.0032 41,~~352~~298.1904 0.00 7,~~607~~597,~~528~~645.3736 B3 0.00 01.0041 25,~~170~~137.9093 0.00 4,~~630~~624,~~669~~653.4470 B4 0.00 0.0040 7,~~186~~176.2786 0.00 1,~~322~~320,~~052~~334.1465 B5 0.00 0.0081 14,~~383~~364.3753 0.00 2,~~646~~642,~~096~~659.8226 B6 0.00 0.0091 16,~~181~~160.2910 0.00 2,~~976~~972,~~858~~991.9366 B7 0.00 0.0071 12,~~587~~571.5103 0.00 2,~~315~~312,~~713~~705.8650 P 0.00 0.00 ~~2,286~~776.8450 0.00 0.00 R 0.00 0.00 0.1106 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0184.0057 7,~~096~~076,~~675~~697.0526 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 163,005,000.00 5.75000% ~~969~~964.~~82014552~~95135027 4.~~64705488~~62372522 0.00000000 1-A2 21,383,000.00 5.75000% 1000.00000000 4.79166674 0.00000000 1-A3 32,539,000.00 5.75000% 1000.00000000 4.79166662 0.00000000 1-A4 15,410,000.00 5.75000% ~~977~~973.~~32201557~~66346658 4.~~68300130~~66547047 0.00000000 2-A1 143,919,000.00 5.~~46125~~11313% ~~951~~946.~~40036903~~04735615 4.~~32986270~~03105261 0.00000000 2-A2 0.00 1.~~53875~~88687% ~~984~~980.~~40806696~~93062567 1.~~26229825~~54240714 0.00000000 2-A3 140,720,000.00 5.~~46125~~11313% ~~978~~971.~~39781744~~50785091 4.~~45272925~~13953830 0.00000000 2-A4 0.00 1.~~53875~~88687% ~~925~~914.~~88635549~~56438500 1.~~18725639~~43805346 0.00000000 2-A5 0.00 1.~~53875~~88687% ~~906~~895.~~56106480~~29677600 1.~~16247578~~40775715 0.00000000 2-A6 0.00 1.~~53875~~88687% ~~983~~982.~~91100097~~84394467 1.~~26166093~~54541562 0.00000000 2-A7 0.00 1.~~53875~~88687% ~~959~~947.~~15670025~~73542520 1.~~22991860~~49021118 0.00000000 2-A8 0.00 1.~~53875~~88687% ~~984~~979.~~80083213~~41878400 1.~~26280194~~54002993 0.00000000 2-A9 56,478,000.00 5.~~46125~~11313% ~~906~~895.~~56106484~~29677609 43.~~12579712~~81480736 0.00000000 2-A10 77,896,000.00 5.~~46125~~11313% ~~983~~982.~~91100095~~84394475 4.~~47781991~~18784071 0.00000000 2-A11 32,806,000.00 5.~~46125~~11313% ~~959~~947.~~15669999~~73542523 4.~~36516217~~03824544 0.00000000 2-A12 98,582,000.00 5.~~46125~~11313% ~~984~~979.~~80083210~~41878396 4.~~48186961~~17324633 0.00000000 2-A13 4,012,000.00 5.~~46125~~11313% ~~906~~895.~~56106431~~29677717 43.~~12579761~~81480808 0.00000000 2-A14 5,533,000.00 5.~~46125~~11313% ~~983~~982.~~91100127~~84394542 4.~~47782035~~18784023 0.00000000 2-A15 2,330,000.00 5.~~46125~~11313% ~~959~~947.~~15669957~~73542489 4.~~36516309~~03824464 0.00000000 2-A16 7,002,000.00 5.~~46125~~11313% ~~984~~979.~~80083262~~41878463 4.~~48186947~~17324622 0.00000000 2-A17 184,639,000.00 5.~~46125~~11313% ~~971~~965.~~97609189~~45171150 4.~~42350370~~11373345 0.00000000 2-A18 172,394,202.00 5.~~46125~~11313% ~~971~~965.~~97613601~~45175423 4.~~42350387~~11373359 0.00000000 2-A19 12,244,797.00 5.~~46125~~11313% ~~971~~965.~~97547660~~45111528 4.~~42350086~~11373092 0.00000000 2-A20 0.00 1.~~53875~~88687% ~~964~~958.~~74738381~~63453086 1.~~23708754~~50734896 0.00000000 3-A1 60,785,000.00 5.~~43125~~08313% ~~967~~936.~~27031735~~05421502 43.~~37790573~~96507099 0.00000000 3-A2 0.00 2.~~06875~~41687% ~~967~~936.~~27031734~~05421502 1.~~66753368~~88526781 0.00000000 3-A3 4,320,000.00 5.~~43125~~08313% ~~967~~936.~~27031713~~05421528 43.~~37790509~~96507176 0.00000000 3-A4 0.00 2.~~06875~~41687% ~~967~~936.~~27030000~~05420000 1.~~66750000~~88530000 0.00000000 3-A5 0.00 2.~~06875~~41687% ~~967~~936.~~27030000~~05420000 1.~~66750000~~88530000 0.00000000 3-A6 0.00 2.~~06875~~41687% ~~967~~936.~~27030000~~05420000 1.~~66750000~~88530000 0.00000000 3-A7 0.00 2.~~06875~~41687% ~~967~~936.~~27030000~~05420000 1.~~66750000~~88530000 0.00000000 3-A8 0.00 2.~~06875~~41687% ~~967~~936.~~27030000~~05420000 1.~~66750000~~88530000 0.00000000 3-A9 0.00 2.~~06875~~41687% ~~967~~936.~~27030000~~05420000 1.~~66750000~~88530000 0.00000000 4-A1 43,210,000.00 6.00000% ~~699~~678.~~73847744~~99800255 3.~~49869243~~39499005 0.00000000 AP 1,025,284.61 0.00000% ~~961~~933.~~09434433~~37565069 0.00000000 0.00000000 AX 0.00 6.00000% ~~764~~732.~~86614638~~48479641 3.~~82433071~~66242347 0.00000000 B1 16,600,000.00 6.~~51864~~51888% ~~996~~995.~~91217892~~62589819 5.~~41542590~~40863795 0.00000000 B2 7,636,000.00 6.~~51864~~51888% ~~996~~995.~~91217915~~62589838 5.~~41542562~~40863803 0.00000000 B3 4,648,000.00 6.~~51864~~51888% ~~996~~995.~~91217943~~62589931 5.~~41542599~~40863812 0.00000000 B4 1,327,000.00 6.~~51864~~51888% ~~996~~995.~~91217784~~62590053 5.~~41542577~~40863602 0.00000000 B5 2,656,000.00 6.~~51864~~51888% ~~996~~995.~~91217997~~62589985 5.~~41542545~~40863705 0.00000000 B6 2,988,000.00 6.~~51864~~51888% ~~996~~995.~~91217871~~62589692 5.~~41542503~~40863788 0.00000000 B7 2,324,380.56 6.~~51864~~51888% ~~996~~995.~~91217948~~62589699 5.~~41542560~~40863670 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 R 100.00 6.00000% 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~~00025067 4.~~64705488~~62347456 0.00000000 ~~966~~958.~~09747278~~40368351 1-A2 0.00000000 0.~~00000000~~00025955 4.~~79166674~~79140672 0.00000000 1000.00000000 1-A3 0.00000000 0.~~00000000~~00025969 4.~~79166662~~79140693 0.00000000 1000.00000000 1-A4 0.00000000 0.~~00000000~~00025308 4.~~68300130~~66521804 0.00000000 ~~974~~968.~~52469500~~74336729 2-A1 0.00000000 0.00000000 4.~~32986270~~03087000 0.00000000 ~~946~~936.~~60009846~~77739847 2-A2 0.00000000 0.00000000 1.~~26229825~~54236063 0.00000000 ~~982~~977.~~68368890~~82263109 2-A3 0.00000000 0.00000000 4.~~45272925~~13936441 0.00000000 ~~974~~967.~~25432106~~14360539 2-A4 0.00000000 0.00000000 1.~~18725639~~43794951 0.00000000 ~~915~~900.~~97280604~~33385889 2-A5 0.00000000 0.~~00000000~~00008663 1.~~16247578~~40767052 0.00000000 ~~895~~875.~~86033526~~85511985 2-A6 0.00000000 0.~~00000000~~00005346 1.~~26166093~~54536216 0.00000000 ~~983~~980.~~38884429~~94895312 2-A7 0.00000000 0.~~00000000~~00013348 1.~~22991860~~49007770 0.00000000 ~~950~~942.~~59835696~~47636014 2-A8 0.00000000 0.~~00000000~~00004110 1.~~26280194~~53998882 0.00000000 ~~982~~975.~~12649824~~35231437 2-A9 0.00000000 0.~~00000000~~00023460 43.~~12579712~~81457258 0.00000000 ~~895~~875.~~86033535~~85511987 2-A10 0.00000000 0.~~00000000~~00014481 4.~~47781991~~18769590 0.00000000 ~~983~~980.~~38884436~~94895322 2-A11 0.00000000 0.~~00000000~~00036213 4.~~36516217~~03788331 0.00000000 ~~950~~942.~~59835701~~47636012 2-A12 0.00000000 0.~~00000000~~00011128 4.~~48186961~~17313506 0.00000000 ~~982~~975.~~12649825~~35231432 2-A13 0.00000000 0.~~00000000~~00023430 43.~~12579761~~81457378 0.00000000 ~~895~~875.~~86033649~~85511964 2-A14 0.00000000 0.~~00000000~~00014459 4.~~47782035~~18769564 0.00000000 ~~983~~980.~~38884511~~94895355 2-A15 0.00000000 0.~~00000000~~00036052 4.~~36516309~~03788412 0.00000000 ~~950~~942.~~59835622~~47636052 2-A16 0.00000000 0.~~00000000~~00011140 4.~~48186947~~17313482 0.00000000 ~~982~~975.~~12649814~~35231505 2-A17 0.00000000 0.00000000 4.~~42350370~~11355748 0.00000000 ~~967~~959.~~67637243~~92057285 2-A18 0.00000000 0.00000000 4.~~42350387~~11355766 0.00000000 ~~967~~959.~~67641780~~92062633 2-A19 0.00000000 0.00000000 4.~~42350086~~11355533 0.00000000 ~~967~~959.~~67574015~~91982636 2-A20 0.00000000 0.00000000 1.~~23708754~~50728316 0.00000000 ~~960~~951.~~27180970~~78986211 3-A1 0.00000000 0.~~00000000~~00011006 43.~~37790573~~96496109 0.00000000 ~~966~~933.~~37679263~~08679674 3-A2 0.00000000 0.~~00000000~~00005224 1.~~66753368~~88521556 0.00000000 ~~966~~933.~~37679250~~08679668 3-A3 0.00000000 0.~~00000000~~00011111 43.~~37790509~~96496065 0.00000000 ~~966~~933.~~37679167~~08679630 3-A4 0.00000000 0.~~00000000~~00010000 149.~~66750000~~76540000 0.00000000 ~~966~~933.~~37680000~~08680000 3-A5 0.00000000 0.~~00000000~~00010000 91215.~~02270000~~33550000 0.00000000 ~~966~~933.~~37680000~~08680000 3-A6 0.00000000 0.~~00000000~~00010000 30101.~~78750000~~25780000 0.00000000 ~~966~~933.~~37680000~~08680000 3-A7 0.00000000 0.~~00000000~~00010000 ~~197~~466.~~79200000~~03190000 0.00000000 ~~966~~933.~~37680000~~08680000 3-A8 0.00000000 0.~~00000000~~00010000 163.~~66750000~~78680000 0.00000000 ~~966~~933.~~37680000~~08680000 3-A9 0.00000000 0.~~00000000~~00010000 78128.~~20600000~~92870000 0.00000000 ~~966~~933.~~37680000~~08680000 4-A1 0.00000000 0.~~00000000~~00072761 3.~~49869243~~39426244 0.00000000 ~~694~~637.~~40336357~~49613770 AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~959~~931.~~11430876~~39758530 AX 0.00000000 0.~~00000000~~00039016 3.~~82433071~~66203332 0.00000000 ~~758~~715.~~99184642~~23879678 B1 0.00000000 0.~~00000000~~00030422 5.~~41542590~~40833373 0.00000000 ~~996~~994.~~27139518~~97712952 B2 0.00000000 0.~~00000000~~00030382 5.~~41542562~~40833421 0.00000000 ~~996~~994.~~27139471~~97712939 B3 0.00000000 0.~~00000000~~00030336 5.~~41542599~~40833262 0.00000000 ~~996~~994.~~27139415~~97712995 B4 0.00000000 0.~~00000000~~00030143 5.~~41542577~~40833459 0.00000000 ~~996~~994.~~27139412~~97712886 B5 0.00000000 0.~~00000000~~00030497 5.~~41542545~~40833208 0.00000000 ~~996~~994.~~27139307~~97713102 B6 0.00000000 0.~~00000000~~00030455 5.~~41542503~~40833333 0.00000000 ~~996~~994.~~27139558~~97712851 B7 0.00000000 0.~~00000000~~00030546 5.~~41542560~~40833554 0.00000000 ~~996~~994.~~27139370~~97713060 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 10.~~10000000~~60000000 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 57,~~923~~907,~~553~~603.9510 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0898,019.0024 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 919,~~940~~671.6901 Total Deposits 58,~~933~~825,~~494~~293.6435 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~185~~183,~~264~~647.5285 Payment of Interest and Principal 58,~~748~~641,~~230~~645.1250 Total Withdrawals (Pool Distribution Amount) 58,~~933~~825,~~494~~293.6435 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0184.0057 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0184.0057

ADMINISTRATION FEES Gross Servicing Fee* ~~132~~130,~~068~~902.6582 Primary Mortgage Insurance Fee - PMI 5352,~~195~~745.8703 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~185~~183,~~264~~647.5285 *Servicer Payees include: AURORA LOAN SERVICING INC.

Collateral Statement Group 1 2 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~746214~~744575 7.~~265562~~255443 Weighted Average Net Rate 6.~~496214~~494575 7.~~015562~~005443 Weighted Average Pass-Through Rate 6.~~447755~~445730 6.~~736385~~726725 Weighted Average Remaining Term ~~353~~351 ~~352~~350 Principal And Interest Constant ~~635~~630,~~323~~605.5126 1,~~204~~195,~~832~~430.4132 Beginning Loan Count ~~201~~200 ~~655~~652 Loans Paid in Full 12 02 Ending Loan Count ~~200~~198 ~~655~~650 Beginning Scheduled Balance ~~104~~103,~~162~~236,~~347~~090.7489 ~~185~~183,~~029~~663,~~307~~053.5457 Ending Scheduled Balance ~~103~~101,~~299~~298,~~915~~557.4457 ~~184~~183,~~929~~226,~~545~~872.9737 Actual Ending Collateral Balance ~~103~~101,~~353~~348,~~196~~429.0103 ~~185~~183,~~005~~300,~~940~~855.0214 Scheduled Principal 4950,~~738~~368.9396 84,~~547~~966.4929 Unscheduled Principal ~~812~~1,~~693~~887,164.3736 15351,214.0891 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~585~~580,~~584~~236.5830 1,~~120~~110,~~284~~464.9203 Servicing Fees 21,~~700~~507.4952 38,~~547~~263.7714 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 4,~~206~~202.3316 4342,~~046~~658.6253 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 ~~559~~554,~~677~~526.7662 1,~~038~~029,~~690~~542.5336 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 06,189.0066 Prepayment Penalty Paid Count 0 02 Special Servicing Fee 0.00 0.00

Collateral Statement Group 3 4 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~615270~~615228 6.~~850767~~846470 Weighted Average Net Rate 6.~~365270~~365228 6.~~600767~~596470 Weighted Average Pass-Through Rate 6.~~359447~~359345 6.~~579433~~575020 Weighted Average Remaining Term ~~353~~351 ~~352~~350 Principal And Interest Constant ~~428~~423,~~088~~634.9077 1,~~469~~460,~~508~~555.5301 Beginning Loan Count ~~223~~219 ~~660~~655 Loans Paid in Full 31 32 Ending Loan Count ~~220~~218 ~~657~~653 Beginning Scheduled Balance 7170,~~663~~850,~~361~~223.5960 ~~239~~238,~~729~~180,~~391~~349.0882 Ending Scheduled Balance 7170,~~025~~582,~~470~~665.1882 ~~239~~237,~~331~~520,~~340~~670.2851 Actual Ending Collateral Balance 7170,~~055~~616,~~496~~495.1068 ~~239~~237,~~431~~627,~~804~~525.0647 Scheduled Principal 33,~~028~~059.4847 ~~100~~101,~~900~~642.0785 Unscheduled Principal ~~604~~234,~~862~~498.9331 ~~297~~558,~~150~~036.7346 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~395~~390,~~060~~575.4230 1,~~368~~358,~~608~~912.4616 Servicing Fees 14,~~929~~760.8746 49,~~943~~620.6291 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 347.7833 4,~~262~~257.0143 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 ~~379~~375,~~782~~467.7751 1,~~314~~305,~~402~~033.8382 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 0.00 712,~~653~~704.85 Prepayment Penalty Paid Count 0 45 Special Servicing Fee 0.00 0.00

Collateral Statement Group 5 Total Collateral Description Mixed Fixed Fixed Weighted Average Coupon Rate 6.~~604156~~609097 6.~~915063~~910956 Weighted Average Net Rate 6.~~354156~~359097 6.~~665063~~660956 Weighted Average Pass-Through Rate 6.~~306180~~311711 6.~~564365~~560223 Weighted Average Remaining Term ~~172~~170 ~~343~~341 Principal And Interest Constant ~~293~~287,~~280~~005.5845 43,~~031~~997,~~033~~230.9381 Beginning Loan Count ~~172~~169 1,~~911~~895 Loans Paid in Full 23 910 Ending Loan Count ~~170~~166 1,~~902~~885 Beginning Scheduled Balance 3332,~~345~~403,~~106~~774.0534 ~~633~~628,~~929~~333,~~514~~492.0022 Ending Scheduled Balance 3330,~~104~~600,~~200~~058.1711 ~~631~~623,~~690~~228,~~472~~824.0438 Actual Ending Collateral Balance 3330,~~187~~675,~~706~~915.4502 ~~632~~623,~~034~~569,~~142~~220.6434 Scheduled Principal ~~109~~108,~~767~~539.0204 ~~377~~378,~~981~~576.9961 Unscheduled Principal ~~131~~1,~~138~~695,177.8619 14,~~861~~726,~~059~~091.9723 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~183~~178,~~513~~466.5641 3,~~653~~618,~~051~~654.9420 Servicing Fees 6,~~946~~750.9079 ~~132~~130,~~068~~902.6582 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 1,~~333~~279.1358 5352,~~195~~745.8703 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 ~~175~~170,~~233~~436.5304 3,~~467~~435,~~787~~006.4235 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 ~~2,286~~776.8450 919,~~940~~671.6901 Prepayment Penalty Paid Count 1 58 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Cash Reporting Subordinate Average Rate 6.~~518640~~518880% Next Month's One Month LIBOR 4.~~872500~~865000% LMT 2007-2 P1 Prepayment Premiums 04,788.0002 LMT 2007-2 P2 Prepayment Premiums 821,~~935~~345.5203 FNMA W4 Soft Prepayment Premiums 29,~~912~~937.26 FNMA W4 Hard Prepayment Premiums 1946,~~612~~414.4567 LMT 2007-4 Soft Prepayment Premiums 06,190.0016 LMT 2007-4 Hard Prepayment Premiums 712,~~653~~704.8535 Informational Reporting Collateral Group P Beginning Balance ~~985~~956,~~395~~975.2570 Collateral Group P Ending Balance ~~983~~954,~~365~~947.1562 Collateral Group P Unscheduled Prin 48118.9121 Collateral Group P Realized Loss 0.00 Collateral Group P Scheduled Prin 1,~~981~~909.1988 Collateral Group 1 Beginning Balance ~~241~~240,~~209~~345,~~326~~797.3346 Collateral Group 1 Ending Balance ~~240~~239,~~552~~195,~~671~~854.6251 Collateral Group 1 Unscheduled Prin ~~541~~1,~~796~~033,888.4515 Collateral Group 1 Realized Loss 0.00 Collateral Group 1 Scheduled Prin ~~114~~116,~~858~~054.2681 Collateral Group 2A Beginning Balance 5857,~~519~~835,~~942~~104.3778 Collateral Group 2A Ending Balance 5756,~~870~~657,~~939~~322.6704 Collateral Group 2A Unscheduled Prin ~~621~~1,~~736~~150,159.7076 Collateral Group 2A Realized Loss 0.00 Collateral Group 2A Scheduled Prin 27,~~266~~622.0198 Collateral Group 2B Beginning Balance 87,~~164~~071,~~892~~276.4206 Collateral Group 2B Ending Balance 8786,~~119~~910,~~040~~859.4278 Collateral Group 2B Unscheduled Prin 6120,~~562~~617.2779 Collateral Group 2B Realized Loss 0.00 Collateral Group 2B Scheduled Prin 39,~~289~~798.7349 Collateral Group 2C Beginning Balance 35,~~839~~436,~~904~~642.1393 Collateral Group 2C Ending Balance 35,~~538~~250,~~218~~870.7108 Collateral Group 2C Unscheduled Prin ~~285~~169,~~273~~350.6170 Collateral Group 2C Realized Loss 0.00 Collateral Group 2C Scheduled Prin 16,~~411~~422.8114 Collateral Group 2D Beginning Balance ~~110~~109,~~407~~834,~~564~~016.7398 Collateral Group 2D Ending Balance ~~110~~109,~~122~~401,~~560~~996.5294 Collateral Group 2D Unscheduled Prin ~~239~~386,~~707~~432.52100 Collateral Group 2D Realized Loss 0.00 Collateral Group 2D Scheduled Prin 45,~~296~~587.6905 Collateral Group 3 Beginning Balance 6664,~~939~~904,~~429~~155.9434 Collateral Group 3 Ending Balance 6664,~~879~~709,~~787~~480.3715 Collateral Group 3 Unscheduled Prin 34170,~~833~~409.2013 Collateral Group 3 Realized Loss 0.00 Collateral Group 3 Scheduled Prin 24,~~809~~266.3606 Collateral Group 4 Beginning Balance 3231,~~863~~949,~~058~~522.8396 Collateral Group 4 Ending Balance 3230,~~623~~147,~~888~~493.5927 Collateral Group 4 Realized Loss 0.00 Collateral Group 4 Scheduled Prin ~~108~~106,~~068~~915.9321 Collateral Group 4 Unscheduled Prin ~~131~~1,~~101~~695,114.3049 Exchange has occurred this cycle NO Miscellaneous Reporting Collateral Group 1 Senior % 94.~~137349~~121907% Collateral Group 2A Senior % 93.~~708019~~639498% Collateral Group 2B Senior % 94.~~174052~~173063% Collateral Group 3 Senior % 9493.~~076293~~895082% Collateral Group 2C Senior % 9493.~~031864~~969488% Collateral Group 4 Senior % 9291.~~005129~~830804% Collateral Group 2D Senior % 94.~~177615~~152027% Collateral Group 1 Senior Prepayment % 100.000000% Collateral Group 2A Senior Prepayment % 100.000000% Collateral Group 2B Senior Prepayment % 100.000000% Collateral Group 3 Senior Prepayment % 100.000000% Collateral Group 2C Senior Prepayment % 100.000000% Collateral Group 4 Senior Prepayment % 100.000000% Collateral Group 2D Senior Prepayment % 100.000000% Collateral Group 1 Subordinate % 5.~~862651~~878093% Collateral Group 2A Subordinate % 6.~~291981~~360502% Collateral Group 2B Subordinate % 5.~~825948~~826937% Collateral Group 3 Subordinate % 56.~~923707~~104918% Collateral Group 2C Subordinate % 56.~~968136~~030512% Collateral Group 4 Subordinate % 78.~~994871~~169196% Collateral Group 2D Subordinate % 5.~~822385~~847973% Collateral Group 1 Sub Prepayment % 0.000000% Collateral Group 2A Sub Prepayment % 0.000000% Collateral Group 2B Sub Prepayment % 0.000000% Collateral Group 3 Sub Prepayment % 0.000000% Collateral Group 2C Sub Prepayment % 0.000000% Collateral Group 4 Sub Prepayment % 0.000000% Collateral Group 2D Sub Prepayment % 0.000000% Trigger Event Reporting Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 1836.~~044201~~289967% Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% 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 12 0 0 12 73251,~~872~~523.6230 0.00 0.00 73251,~~872~~523.6230 30 Days 6168 1 0 0 6269 1822,~~844~~359,~~861~~662.3647 ~~177~~117,~~815~~813.7491 0.00 0.00 1922,~~022~~477,~~677~~476.1038 60 Days 2830 0 0 0 2830 68,~~726~~393,~~087~~730.3695 0.00 0.00 0.00 68,~~726~~393,~~087~~730.3695 90 Days 1321 0 1 0 022 ~~14 3~~7,~~947~~167,~~232~~311.2690 ~~186,410~~0.6500 0472,000.00 0.00 47,~~133~~639,~~642~~311.9190 120 Days 30 0 211 0 511 ~~569,318~~0.0500 0.00 ~~636~~2,~~621~~955,982.2754 0.00 12,~~205~~955,~~939~~982.3254 150 Days 1 02 65 0 78 ~~515~~198,~~151~~365.6109 0340,000.0027 21,~~386~~965,~~454~~453.0047 0.00 2,~~901~~503,~~605~~818.6183 180+ Days 02 13 17 0 212 0231,888.0088 ~~206~~348,~~400~~654.0055 ~~107~~2,~~888~~487,365.8878 0.00 ~~314~~3,~~288~~067,909.8821 Totals ~~106~~122 48 924 0 ~~119~~154 3038,~~602~~350,~~650~~959.6429 ~~644~~1,~~499~~057,992.0103 37,~~130~~880,~~964~~801.1579 0.00 3447,~~378~~289,~~113~~753.8011 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.~~052576~~106101% 0.000000% 0.000000% 0.~~052576~~106101% 0.~~011688~~040336% 0.000000% 0.000000% 0.~~011688~~040336% 30 Days 3.~~207150~~607427% 0.~~052576~~053050% 0.000000% 0.000000% 3.~~259727~~660477% 23.~~981621~~585755% 0.~~028134~~018893% 0.000000% 0.000000% 3.~~009755~~604648% 60 Days 1.~~472135~~591512% 0.000000% 0.000000% 0.000000% 1.~~472135~~591512% 1.~~064197~~346078% 0.000000% 0.000000% 0.000000% 1.~~064197~~346078% 90 Days 01.~~683491~~114058% 0.~~052576~~000000% 0.~~000000~~053050% 0.000000% 01.~~736067~~167109% 01.~~624528~~149401% 0.~~029494~~000000% 0.~~000000~~075693% 0.000000% 01.~~654022~~225094% 120 Days 0.~~157729~~000000% 0.000000% 0.~~105152~~583554% 0.000000% 0.~~262881~~583554% 0.~~090077~~000000% 0.000000% 0.~~100726~~474042% 0.000000% 0.~~190803~~474042% 150 Days 0.~~052576~~053050% 0.~~000000~~106101% 0.~~315457~~265252% 0.000000% 0.~~368034~~424403% 0.~~081507~~031811% 0.~~000000~~054525% 0.~~377583~~315194% 0.000000% 0.~~459090~~401530% 180+ Days 0.~~000000~~106101% 0.~~052576~~159151% 0.~~052576~~371353% 0.000000% 0.~~105152~~636605% 0.~~000000~~037187% 0.~~032656~~055913% 0.~~017070~~398892% 0.000000% 0.~~049727~~491992% Totals 56.~~573081~~472149% 0.~~210305~~424403% 01.~~473186~~273210% 0.000000% 68.~~256572~~169761% 46.~~841930~~150233% 0.~~101972~~169667% 01.~~495379~~263821% 0.000000% 57.~~439281~~583722% 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 ~~213~~291,~~939~~827.6342

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 236,611.00 0.03560760% 236,611.00 0.~~03745679~~03796535% Fraud 13,289,915.00 1.99999995% 13,289,915.00 2.~~10386504~~13242945% Special Hazard 6,644,958.00 1.00000005% 6,~~316~~232,~~904~~288.7224 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 25 0 0 0 25 12,~~340~~480,~~041~~345.8012 0.00 0.00 0.00 12,~~340~~480,~~041~~345.8012 60 Days 1 0 0 0 1 444,000.00 0.00 0.00 0.00 444,000.00 90 Days 23 0 0 0 23 ~~878~~1,~~021~~517,834.6119 0.00 0.00 0.00 ~~878~~1,~~021~~517,834.6119 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 10 0 1 0 21 ~~515,151~~0.6100 0.00 ~~899~~699,~~186~~879.3869 0.00 1699,~~414,337~~879.9969 180+ Days 0 0 01 0 01 0.00 0.00 0515,151.0061 0.00 0515,151.0061 Totals 69 0 12 0 711 34,~~177~~442,~~215~~179.0231 0.00 ~~899~~1,~~186~~215,031.3830 0.00 45,~~076~~657,~~401~~210.4061 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~000000~~525253% 0.000000% 0.000000% 0.000000% 12.~~000000~~525253% 12.~~296565~~447344% 0.000000% 0.000000% 0.000000% 12.~~296565~~447344% 60 Days 0.~~500000~~505051% 0.000000% 0.000000% 0.000000% 0.~~500000~~505051% 0.~~429595~~438093% 0.000000% 0.000000% 0.000000% 0.~~429595~~438093% 90 Days 1.~~000000~~515152% 0.000000% 0.000000% 0.000000% 1.~~000000~~515152% 01.~~849535~~497640% 0.000000% 0.000000% 0.000000% 01.~~849535~~497640% 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.~~500000~~000000% 0.000000% 0.~~500000~~505051% 0.000000% 10.~~000000~~505051% 0.~~498438~~000000% 0.000000% 0.~~870013~~690568% 0.000000% 10.~~368451~~690568% 180+ Days 0.000000% 0.000000% 0.~~000000~~505051% 0.000000% 0.~~000000~~505051% 0.000000% 0.000000% 0.~~000000~~508298% 0.000000% 0.~~000000~~508298% Totals 34.~~000000~~545455% 0.000000% 01.~~500000~~010101% 0.000000% 35.~~500000~~555556% 34.~~074133~~383077% 0.000000% 01.~~870013~~198865% 0.000000% 35.~~944146~~581942% 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 01 0 0 01 0177,815.0074 0.00 0.00 0177,815.0074 30 Days 1720 10 0 0 1820 47,~~684~~174,~~199~~376.7449 ~~177,815~~0.7400 0.00 0.00 47,~~862~~174,~~015~~376.4849 60 Days 108 0 0 0 108 1,~~641~~679,~~793~~699.5599 0.00 0.00 0.00 1,~~641~~679,~~793~~699.5599 90 Days 26 10 0 0 36 ~~737~~1,~~424~~321,979.1892 ~~186,410~~0.6500 0.00 0.00 ~~923~~1,~~834~~321,979.8392 120 Days 0 0 05 0 05 0.00 0.00 01,127,194.0049 0.00 01,127,194.0049 150 Days 0 1 0 4 0 41 0.00 186,410.65 0.00 ~~1,415,167.89~~ 0.00 1186,~~415,167~~410.8965 180+ Days 0 1 12 0 2 0~~.00~~ ~~206,400.00~~5 107,888.88 271,316.62 895,513.05 0.00 ~~314~~1,~~288~~274,718.8855 Totals 2935 34 57 0 3746 710,~~063~~283,~~417~~945.4728 ~~570~~635,~~626~~543.3901 12,~~523~~022,~~056~~707.7754 0.00 912,~~157~~942,~~100~~195.6383 0-29 Days 0.~~000000~~153846% 0.000000% 0.000000% 0.~~000000~~153846% 0.~~000000~~097008% 0.000000% 0.000000% 0.~~000000~~097008% 30 Days 23.~~595420~~076923% 0.~~152672~~000000% 0.000000% 0.000000% 23.~~748092~~076923% 23.~~531919~~913990% 0.~~096114~~000000% 0.000000% 0.000000% 23.~~628032~~913990% 60 Days 1.~~526718~~230769% 0.000000% 0.000000% 0.000000% 1.~~526718~~230769% 0.~~887427~~916362% 0.000000% 0.000000% 0.000000% 0.~~887427~~916362% 90 Days 0.~~305344~~923077% 0.~~152672~~000000% 0.000000% 0.000000% 0.~~458015~~923077% 0.~~398595~~721208% 0.~~100759~~000000% 0.000000% 0.000000% 0.~~499354~~721208% 120 Days 0.000000% 0.000000% 0.~~000000~~769231% 0.000000% 0.~~000000~~769231% 0.000000% 0.000000% 0.~~000000~~614942% 0.000000% 0.~~000000~~614942% 150 Days 0.000000% 0.~~000000~~153846% 0.~~610687~~000000% 0.000000% 0.~~610687~~153846% 0.000000% 0.~~000000~~101697% 0.~~764931~~000000% 0.000000% 0.~~764931~~101697% 180+ Days 0.~~000000~~153846% 0.~~152672~~307692% 0.~~152672~~307692% 0.000000% 0.~~305344~~769231% 0.~~000000~~058859% 0.~~111564~~148017% 0.~~058316~~488548% 0.000000% 0.~~169880~~695424% Totals 45.~~427481~~384615% 0.~~458015~~615385% 01.~~763359~~076923% 0.000000% 57.~~648855~~076923% 35.~~817941~~610419% 0.~~308437~~346721% 01.~~823247~~103491% 0.000000% 47.~~949625~~060630% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 5 0 0 0 5 1,~~404~~151,~~111~~681.6149 0.00 0.00 0.00 1,~~404~~151,~~111~~681.6149 60 Days 3 0 0 0 3 ~~914~~1,~~327~~207,485.4220 0.00 0.00 0.00 ~~914~~1,~~327~~207,485.4220 90 Days 20 0 0 0 20 ~~937,433~~0.0100 0.00 0.00 0.00 ~~937,433~~0.0100 120 Days 0 0 02 0 02 0.00 0.00 0818,818.0030 0.00 0818,818.0030 150 Days 0 0 02 0 02 0.00 0.00 0937,433.0001 0.00 0937,433.0001 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 108 0 04 0 1012 32,~~255~~359,~~872~~166.0469 0.00 01,756,251.0031 0.00 34,~~255~~115,~~872~~418.0400 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~272727~~293578% 0.000000% 0.000000% 0.000000% 2.~~272727~~293578% 1.~~976077~~630896% 0.000000% 0.000000% 0.000000% 1.~~976077~~630896% 60 Days 1.~~363636~~376147% 0.000000% 0.000000% 0.000000% 1.~~363636~~376147% 1.~~286779~~709919% 0.000000% 0.000000% 0.000000% 1.~~286779~~709919% 90 Days 0.~~909091~~000000% 0.000000% 0.000000% 0.000000% 0.~~909091~~000000% 10.~~319297~~000000% 0.000000% 0.000000% 0.000000% 10.~~319297~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~917431% 0.000000% 0.~~000000~~917431% 0.000000% 0.000000% 01.~~000000~~159528% 0.000000% 01.~~000000~~159528% 150 Days 0.000000% 0.000000% 0.~~000000~~917431% 0.000000% 0.~~000000~~917431% 0.000000% 0.000000% 01.~~000000~~327499% 0.000000% 01.~~000000~~327499% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 43.~~545455~~669725% 0.000000% 01.~~000000~~834862% 0.000000% 45.~~545455~~504587% 43.~~582154~~340815% 0.000000% 02.~~000000~~487027% 0.000000% 45.~~582154~~827842% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 1 0 0 1 73,~~872~~707.6256 0.00 0.00 73,~~872~~707.6256 30 Days 3735 01 0 0 3736 11,~~416~~192,~~508~~850.2150 0117,813.0091 0.00 0.00 11,~~416~~310,~~508~~664.2141 60 Days 1317 0 0 0 1317 34,~~596~~933,~~344~~737.3704 0.00 0.00 0.00 34,~~596~~933,~~344~~737.3704 90 Days 712 0 01 0 713 14,~~394~~327,~~353~~497.4679 0.00 0472,000.00 0.00 14,~~394~~799,~~353~~497.4679 120 Days 30 0 24 0 54 ~~569,318~~0.0500 0.00 ~~636~~1,~~621~~009,969.2775 0.00 1,~~205~~009,~~939~~969.3275 150 Days 01 01 02 0 04 0198,365.0009 0153,589.0062 0328,140.0077 0.00 0680,095.0048 180+ Days 01 01 03 0 05 0124,000.00 077,337.0093 01,004,601.0039 0.00 01,205,939.0032 Totals 6066 14 210 0 6380 1620,~~976~~776,~~524~~450.0942 73422,~~872~~449.6202 ~~636~~2,~~621~~814,711.2791 0.00 1724,~~687~~013,~~017~~611.9835 0-29 Days 0.~~152207~~153139% 0.000000% 0.000000% 0.~~152207~~153139% 0.~~030853~~031018% 0.000000% 0.000000% 0.~~030853~~031018% 30 Days 5.~~631659~~359877% 0.~~000000~~153139% 0.000000% 0.000000% 5.~~631659~~513017% 4.~~768167~~710250% 0.~~000000~~049579% 0.000000% 0.000000% 4.~~768167~~759829% 60 Days 12.~~978691~~603369% 0.000000% 0.000000% 0.000000% 12.~~978691~~603369% 12.~~502033~~076248% 0.000000% 0.000000% 0.000000% 12.~~502033~~076248% 90 Days 1.~~065449~~837672% 0.000000% 0.~~000000~~153139% 0.000000% 1.~~065449~~990812% 01.~~582359~~821126% 0.000000% 0.~~000000~~198630% 0.000000% 02.~~582359~~019757% 120 Days 0.~~456621~~000000% 0.000000% 0.~~304414~~612557% 0.000000% 0.~~761035~~612557% 0.~~237779~~000000% 0.000000% 0.~~265888~~425022% 0.000000% 0.~~503667~~425022% 150 Days 0.~~000000~~153139% 0.~~000000~~153139% 0.~~000000~~306279% 0.000000% 0.~~000000~~612557% 0.~~000000~~083477% 0.~~000000~~064635% 0.~~000000~~138090% 0.000000% 0.~~000000~~286202% 180+ Days 0.~~000000~~153139% 0.~~000000~~153139% 0.~~000000~~459418% 0.000000% 0.~~000000~~765697% 0.~~000000~~052183% 0.~~000000~~032546% 0.~~000000~~422763% 0.000000% 0.~~000000~~507491% Totals 910.~~132420~~107198% 0.~~152207~~612557% 01.~~304414~~531394% 0.000000% 912.~~589041~~251149% 78.~~090338~~743284% 0.~~030853~~177778% 01.~~265888~~184506% 0.000000% 710.~~387080~~105568% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 03 0 0 0 03 0360,408.0087 0.00 0.00 0.00 0360,408.0087 60 Days 1 0 0 0 1 ~~129~~128,~~622~~808.0272 0.00 0.00 0.00 ~~129~~128,~~622~~808.0272 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 10 0 10 0.00 0.00 ~~72,099~~0.7300 0.00 ~~72,099~~0.7300 180+ Days 0 0 01 0 01 0.00 0.00 072,099.0073 0.00 072,099.0073 Totals 14 0 1 0 25 ~~129~~489,~~622~~217.0259 0.00 72,099.73 0.00 ~~201~~561,~~721~~317.7532 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~807229% 0.000000% 0.000000% 0.000000% 01.~~000000~~807229% 01.~~000000~~174892% 0.000000% 0.000000% 0.000000% 01.~~000000~~174892% 60 Days 0.~~588235~~602410% 0.000000% 0.000000% 0.000000% 0.~~588235~~602410% 0.~~390572~~419902% 0.000000% 0.000000% 0.000000% 0.~~390572~~419902% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.~~588235~~000000% 0.000000% 0.~~588235~~000000% 0.000000% 0.000000% 0.~~217248~~000000% 0.000000% 0.~~217248~~000000% 180+ Days 0.000000% 0.000000% 0.~~000000~~602410% 0.000000% 0.~~000000~~602410% 0.000000% 0.000000% 0.~~000000~~235037% 0.000000% 0.~~000000~~235037% Totals 02.~~588235~~409639% 0.000000% 0.~~588235~~602410% 0.000000% 13.~~176471~~012048% 01.~~390572~~594794% 0.000000% 0.~~217248~~235037% 0.000000% 01.~~607821~~829831% 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 25 ~~314~~1,~~288~~205,939.8832 0.~~050~~193 0 0.00 0.000 ~~Total~~210 - 239 5 1,547,681.01 0.248 1 515,151.61 0.508 240 - 269 2 314,288.88 0.050 0 0.00 0.000 Total 12 3,067,909.21 0.491 1 515,151.61 0.508

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 0 0.00 0.000 0 0.00 0.000 210 - 239 3 960,429.67 0.524 0 0.00 0.000 240 - 269 2 314,288.88 0.~~170~~171 0 0.00 0.000 Total 25 ~~314~~1,~~288~~274,718.8855 0.~~170~~695 0 0.00 0.000

180+ Delinquency Summary (continued) 4 5 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 5 1,205,939.32 0.507 0 0.00 0.000 210 - 239 0 0.00 0.000 ~~Total~~1 72,099.73 0.235 240 - 269 0 0.00 0.000 0 0.00 0.000 Total 5 1,205,939.32 0.507 1 72,099.73 0.235 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 212 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~637~~3,~~600~~395,494.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~636~~3,~~621~~392,981.2706 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 924 ~~Apr~~Jun-07 0.000% Original Principal Balance 37,~~138~~893,~~030~~344.00 ~~May~~Jul-07 0.000% Current Actual Balance 37,~~130~~880,~~964~~801.1579 ~~Jun~~Aug-07 0.~~000~~114% ~~Jul~~Sep-07 0.~~000~~426% ~~Aug~~Oct-07 0.~~114~~495% ~~Sep~~Nov-07 0.~~426~~886% ~~Oct~~Dec-07 01.~~495~~264% *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 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 12 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~900~~1,216,000.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~899~~1,~~186~~215,031.3830 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~863% ~~Aug~~Oct-07 0.~~000~~870% ~~Sep~~Nov-07 02.~~863~~047% ~~Oct~~Dec-07 01.~~870~~199% *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 04 ~~Nov~~Jan-0607 0.000% Original Principal Balance 0953,650.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 0952,829.0033 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 57 ~~Apr~~Jun-07 0.000% Original Principal Balance 12,~~524~~024,~~430~~700.00 ~~May~~Jul-07 0.000% Current Actual Balance 12,~~523~~022,~~056~~707.7754 ~~Jun~~Aug-07 0.~~000~~390% ~~Jul~~Sep-07 0.~~000~~934% ~~Aug~~Oct-07 0.~~390~~823% ~~Sep~~Nov-07 0.~~934~~641% ~~Oct~~Dec-07 01.~~823~~103% *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 3 Jan-07 No0.000% Original Principal Balance 959,344.00 Feb-07 0.000% Current Actual Balance 958,181.98 Mar-07 0.000% Apr-07 0.000% Current Foreclosure ~~Information~~Total toMay-07 0.000% Loans in Foreclosure 4 Jun-07 0.000% Original Principal Balance 1,759,344.00 Jul-07 0.000% Current Actual Balance 1,756,251.31 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 1.126% Dec-07 2.487% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 25 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~637~~1,~~600~~482,500.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~636~~1,~~621~~481,969.2775 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 210 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~637~~2,~~600~~817,300.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~636~~2,~~621~~814,711.2791 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.000% ~~Aug~~Oct-07 0.~~000~~266% ~~Sep~~Nov-07 0.~~000~~592% ~~Oct~~Dec-07 01.~~266~~185% *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. 5 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 1 ~~Apr~~Jun-07 0.000% Original Principal Balance 76,000.00 ~~May~~Jul-07 0.000% Current Actual Balance 72,099.73 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~216% ~~Aug~~Oct-07 0.~~000~~217% ~~Sep~~Nov-07 0.~~216~~222% ~~Oct~~Dec-07 0.~~217~~235% *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 ~~0045592052~~0040015554 ~~Sep~~Nov-2007 01-~~Apr~~Mar-2007 FLMA 7567.96 700,000.00 ~~900~~1 0040065914 Nov-2007 01-Mar-2007 IN 80.00 516,000.00 2 0033668526 Dec-2007 01-Feb-2007 IN 90.00 51,300.00 2 0033698234 Dec-2007 01-Feb-2007 FL 65.00 158,600.00 2 0033700048 Sep-2007 01-Feb-2007 FL 95.00 456,000.00 2 ~~0039516539~~0039991112 ~~Aug~~Dec-2007 01-Feb-2007 OHTX 94.8998 65159,~~000~~500.00 2 ~~0040132920~~0039991260 ~~Aug~~Nov-2007 01-~~Apr~~Feb-2007 OHTX ~~100~~95.00 ~~455~~175,~~000~~050.00 2 0040173759 Sep-2007 01-Apr-2007 FL 100.00 440,000.00 2 ~~0123329807~~0045290582 ~~Sep~~Dec-2007 01-~~Oct~~Apr-~~2006~~2007 NY 95.00 584,250.00 3 0033508615 Dec-2007 01-Jan-2007 TX 80.00 140,080.00 3 0033753583 Dec-2007 01-Feb-2007 AZ 7080.00 ~~108~~539,~~430~~264.00 3 0040287237 Nov-2007 01-Apr-2007 CA 80.00 800,000.00 3 0124131137 Dec-2007 01-Apr-2007 FL 73.68 280,000.00 4 0040025934 Oct-2007 01-Apr-2007 IN 80.00 560,000.00 4 ~~0123605560~~0045566965 ~~Oct~~Dec-2007 01-~~Jan~~Apr-2007 MICA 80.00 77472,~~600~~000.00 4 0123132037 Nov-2007 01-Sep-2006 OH 80.00 92,800.00 4 0123827362 Dec-2007 01-Mar-2007 FL 80.00 172,000.00 4 0123837718 Nov-2007 01-Dec-2006 NV 80.00 236,000.00 4 0123972218 Dec-2007 01-Feb-2007 VA 80.00 460,000.00 4 0124135591 Dec-2007 01-Dec-2006 TX 90.00 130,500.00 4 0124149501 Nov-2007 01-Mar-2007 NV 80.00 224,000.00 4 0124168196 Nov-2007 01-Feb-2007 ID 80.00 222,000.00 4 0124168378 Dec-2007 01-Mar-2007 FL 80.00 248,000.00 5 0118619782 Sep-2007 01-Jan-2006 SC 80.00 76,000.00

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 ~~0045592052~~0040015554 ~~899~~699,~~186~~879.3869 01-~~Apr~~Jun-2007 5 6.~~500~~875% 27,047.44 1 0040065914 515,151.61 01-Apr-2007 7 7.000% 26,011.37 2 0033668526 51,103.32 01-Jul-2007 4 8.325% 1,~~718~~859.4660 2 0033698234 158,600.00 01-Jul-2007 4 7.750% 5,947.50 2 0033700048 455,513.05 01-Apr-2007 57 11.050% 2229,~~860~~380.1493 2 ~~0039516539~~0039991112 64158,~~916~~876.6201 01-~~Apr~~Jul-2007 54 108.~~200~~225% 25,~~905~~717.5272 2 ~~0040132920~~0039991260 ~~454~~174,~~738~~365.2216 01-~~Apr~~Jul-2007 54 8.~~750~~225% 206,~~691~~275.1114 2 0040173759 440,000.00 01-Apr-2007 57 11.025% 2228,~~060~~363.50 2 ~~0123329807~~0045290582 ~~107~~584,~~888~~250.8800 01-~~Mar~~Jul-2007 4 8.875% 20,784.72 3 0033508615 139,363.68 01-Jun-2007 5 6.875% 5,376.33 3 0033753583 539,264.00 01-Jul-2007 4 5.875% 15,166.80 3 0040287237 798,069.33 01-Jun-2007 5 7.~~000~~125% 31,953.20 3 0124131137 279,554.30 01-Jul-2007 4 6.875% 9,~~236~~254.6158 4 0040025934 559,283.34 01-May-2007 46 8.250% 2229,~~349~~779.4155 4 ~~0123605560~~0045566965 77472,~~337~~000.9300 01-~~May~~Aug-2007 3 7.500% 14,258.35 4 0123132037 92,142.12 01-Jun-2007 5 7.875% 4,092.29 4 0123827362 171,741.23 01-Jul-2007 4 7.875% 6,544.59 4 0123837718 235,998.65 01-Jun-2007 5 8.500% 311,~~187~~357.43 4 0123972218 460,000.00 01-Jul-2007 4 7.500% 16,675.02 4 0124135591 130,243.52 01-Jul-2007 4 8.625% 5,067.14 4 0124149501 224,000.00 01-May-2007 6 6.875% 9,893.28 4 0124168196 221,318.05 01-May-2007 6 7.375% 10,491.81 4 0124168378 247,985.00 01-Jul-2007 4 7.000% 8,369.68 5 0118619782 72,099.73 01-Apr-2007 57 7.500% 3,~~026~~876.0293

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 32 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~571~~231,~~400~~845.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~570~~230,~~626~~927.3955 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~027% Loans in Bankruptcy 48 ~~Apr~~Jun-07 0.~~000~~027% Original Principal Balance ~~645~~1,~~800~~061,365.00 ~~May~~Jul-07 0.~~027~~049% Current Actual Balance ~~644~~1,~~499~~057,992.0103 ~~Jun~~Aug-07 0.~~027~~120% ~~Jul~~Sep-07 0.~~049~~093% ~~Aug~~Oct-07 0.~~120~~102% ~~Sep~~Nov-07 0.~~093~~132% ~~Oct~~Dec-07 0.~~102~~170% *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 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 Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 0 ~~Apr~~Jun-07 0.000% Original Principal Balance 0.00 ~~May~~Jul-07 0.000% Current Actual Balance 0.00 ~~Jun~~Aug-07 0.~~000~~486% ~~Jul~~Sep-07 0.~~000~~494% ~~Aug~~Oct-07 0.~~486~~000% ~~Sep~~Nov-07 0.~~494~~000% ~~Oct~~Dec-07 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 30 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~571,400~~0.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~570,626~~0.3900 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.~~000~~094% Loans in Bankruptcy 34 ~~Apr~~Jun-07 0.~~000~~094% Original Principal Balance ~~571~~636,400.00 ~~May~~Jul-07 0.~~094~~095% Current Actual Balance ~~570~~635,~~626~~543.3901 ~~Jun~~Aug-07 0.~~094~~096% ~~Jul~~Sep-07 0.~~095~~000% ~~Aug~~Oct-07 0.~~096~~308% ~~Sep~~Nov-07 0.~~000~~346% ~~Oct~~Dec-07 0.~~308~~347% *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 Bankruptcy Information to report this period. 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 02 ~~Nov~~Jan-0607 0.000% Original Principal Balance 0231,845.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 0230,927.0055 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 14 ~~Apr~~Jun-07 0.000% Original Principal Balance 74424,~~400~~965.00 ~~May~~Jul-07 0.~~000~~057% Current Actual Balance 73422,~~872~~449.6202 ~~Jun~~Aug-07 0.~~000~~031% ~~Jul~~Sep-07 0.~~057~~031% ~~Aug~~Oct-07 0.031% ~~Sep~~Nov-07 0.~~031~~080% ~~Oct~~Dec-07 0.~~031~~178% *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. 5 - No Bankruptcy Information to report this period.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance 2 0033496803 Oct-2007 01-Dec-2006 VA 100.00 178,000.00 2 0039516539 Nov-2007 01-Feb-2007 OH 94.89 65,000.00 2 0039960307 Oct-2007 01-Feb-2007 CO 100.00 187,000.00 2 0045071115 Oct-2007 01-Apr-2007 TX 80.00 206,400.00 4 0123318909 Jul-2007 01-Dec-2006 MI 80.00 74,400.00 4 0123319675 Nov-2007 01-Dec-2006 PA 80.00 118,720.00 4 0123605560 Dec-2007 01-Jan-2007 MI 80.00 77,600.00 4 0124145400 Dec-2007 01-Feb-2007 TX 95.00 154,245.00

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 2 0033496803 177,815.74 01-~~Aug~~Nov-2007 10 8.625% 2,233.06 2 0039516539 64,916.62 01-Apr-2007 7 10.200% 3,~~349~~734.5905 2 0039960307 186,410.65 01-Jun-2007 35 8.375% 58,~~771~~074.0924 2 0045071115 206,400.00 01-Mar-2007 68 6.875% 710,~~955~~219.2662 4 0123318909 73,~~872~~707.6256 01-~~Sep~~Dec-2007 0(1) 7.875% ~~939~~468.1570 4 0123319675 117,813.91 01-Oct-2007 1 8.000% 2,282.64 4 0123605560 77,337.93 01-May-2007 6 8.500% 4,246.78 4 0124145400 153,589.62 01-Jun-2007 5 6.875% 5,925.21

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. 4 - No Realized Loss Information to report this period. 5 - 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 1 ~~536~~980,~~800~~000.00 ~~536~~980,~~800~~000.00 01 0900,000.00 0893,366.0029 2 02 0335,300.00 0332,425.0051 0 0.00 0.00 3 31 ~~593~~212,000.00 ~~590~~211,~~323~~082.0460 0 0.00 0.00 4 32 ~~281~~526,~~100~~400.00 ~~280~~525,~~335~~426.2737 0 0.00 0.00 5 23 ~~119~~1,~~450~~750,000.00 ~~116~~1,~~457~~691,438.6782 0 0.00 0.00 Total 9 13,~~530~~803,~~350~~700.00 13,~~523~~740,~~915~~373.9830 01 0900,000.00 0893,366.0029

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 ~~275~~14,~~893~~647.3762 2 0 0.00 0.00 0 0.00 0.00 1519,~~214~~067.0889 3 0 0.00 0.00 0 0.00 0.00 1423,~~852~~502.1405 4 0 0.00 0.00 0 0.00 0.00 1632,~~943~~684.9978 5 0 0.00 0.00 0 0.00 0.00 159,~~036~~765.4669 Total 0 0.00 0.00 0 0.00 0.00 ~~337~~99,~~940~~668.0403

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0045318185~~0033623661 UTNY 8070.00 01-~~Apr~~Mar-2007 ~~536~~980,~~800~~000.00 ~~536~~980,~~800~~000.00 31 ~~0033716390~~0045592052 CAFL 5775.1400 01-~~Mar~~Apr-2007 ~~100~~900,000.00 99892,~~121~~516.6274 32 ~~0123836561~~0040024739 NYUT 6380.3800 01-~~Dec~~Apr-~~2006~~2007 ~~225~~188,000.00 ~~223~~186,~~957~~510.6905 32 ~~0124132606~~0123317919 WAGA 80.00 01-~~Mar~~Sep-~~2007~~2006 ~~268~~147,~~000~~300.00 ~~266~~145,~~931~~636.4897 43 ~~0123915647~~0124163304 CAIL 5580.3200 01-~~Mar~~Jan-2007 ~~130~~212,000.00 ~~129~~210,~~635~~996.7726 4 ~~0124135435~~0123836009 MOGA 6480.8200 01-~~Apr~~Nov-~~2007~~2006 5590,~~100~~400.00 5489,~~786~~364.0036 4 ~~0124161720~~0124133653 CA 5880.1800 01-~~May~~Mar-2007 96436,000.00 95435,~~784~~987.9732 5 ~~0033390196~~0033623760 TXVA 9530.77 01-Feb-2007 40,000.00 38,555.81 5 0033788340 AZ 69.20 01-~~Dec~~Mar-~~2006~~2007 67800,~~450~~000.00 65773,~~369~~544.8743 5 ~~0045164233~~0040107278 ALIA 8070.00 01-~~Mar~~Apr-2007 52910,000.00 50873,~~732~~311.5326

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0045318185~~0033623661 Loan Paid in Full 0 7.000% 360 9 1 0045592052 Repurchase 6 36.500% ~~0033716390~~360 8 2 0040024739 Loan Paid in Full 0 6.~~875~~750% 360 78 32 ~~0123836561~~0123317919 Loan Paid in Full ~~(1)~~0 68.~~750~~000% 360 1015 3 ~~0124132606~~0124163304 Loan Paid in Full 0 6.~~375~~990% 360 711 4 ~~0123915647~~0123836009 Loan Paid in Full 0 7.375% 360 713 4 ~~0124135435~~0124133653 Loan Paid in Full 01 76.~~125~~875% 360 69 45 ~~0124161720~~0033623760 Loan Paid in Full 0 76.~~125~~875% ~~360~~180 610 5 ~~0033390196~~0033788340 Loan Paid in Full 0 86.750% 180 109 5 ~~0045164233~~0040107278 Loan Paid in Full 0 76.~~875~~500% 180 78

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 0 0.00 0.00 0.00 2 02 0332,425.0051 06,189.0066 0.00 3 0 0.00 0.00 0.00 4 45 ~~377~~772,~~258~~068.0070 712,~~653~~704.85 0.00 5 1 6538,~~565~~690.9288 ~~2,286~~776.8450 0.00 Total 58 ~~442~~1,~~823~~143,185.9209 919,~~940~~671.6901 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 42 ~~0123915647~~0040024739 0911/1230/2007 ~~129~~186,~~682~~679.2734 35,~~824~~025.9971 0.00 42 ~~0124135435~~0123317919 0911/0401/2007 54145,~~831~~746.6617 1,~~097~~163.5495 0.00 4 ~~0124161720~~0123835761 09Active 91,815.86 0.10 0.00 4 0123836009 11/27/2007 89,439.05 714.65 0.00 4 0124133653 11/01/2007 95435,~~821~~987.3432 211,~~730~~990.9200 0.00 4 0124161258 Active 58,093.16 0.50 0.00 4 0124169244 Active 96,~~922~~733.7331 (0.40) 0.00 5 ~~0033390196~~0033623760 0911/1716/2007 6538,~~565~~690.9288 ~~2,286~~776.8450 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~294~~753% Current Month 38.~~469~~667% Current Month ~~229~~452.~~242~~677% 3 Month Average 0.~~552~~506% 3 Month Average 65.~~405~~883% 3 Month Average ~~507~~334.~~043~~584% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 18.880% N/A May-2007 3,661.731% N/A Jun-2007 6.004% N/A Jun-2007 839.704% N/A Jul-2007 9.044% N/A Jul-2007 987.270% N/A Aug-2007 6.788% N/A Aug-2007 609.526% N/A Sep-2007 8.958% N/A Sep-2007 682.363% N/A Oct-2007 3.469% N/A Oct-2007 229.242% N/A Nov-2007 5.515% N/A Nov-2007 321.833% N/A Dec-2007 8.667% N/A Dec-2007 452.677% 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 01.~~781~~829% Current Month 819.~~975~~868% Current Month ~~612~~1,063.~~256~~136% 3 Month Average 10.~~149~~874% 3 Month Average 129.~~863~~668% 3 Month Average ~~1,040~~561.~~061~~666% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 1.147% N/A May-2007 244.197% N/A Jun-2007 17.646% N/A Jun-2007 2,630.464% N/A Jul-2007 25.108% N/A Jul-2007 2,874.132% N/A Aug-2007 11.363% N/A Aug-2007 1,064.368% N/A Sep-2007 18.252% N/A Sep-2007 1,443.558% N/A Oct-2007 8.975% N/A Oct-2007 612.256% N/A Nov-2007 0.160% N/A Nov-2007 9.604% N/A Dec-2007 19.868% N/A Dec-2007 1,063.136% 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.~~008~~191% Current Month 02.~~099~~272% Current Month 6114.~~267~~970% 3 Month Average 0.~~328~~280% 3 Month Average 3.~~833~~259% 3 Month Average ~~304~~179.~~836~~373% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 1.584% N/A May-2007 275.365% N/A Jun-2007 1.853% N/A Jun-2007 239.029% N/A Jul-2007 8.284% N/A Jul-2007 847.556% N/A Aug-2007 6.349% N/A Aug-2007 540.613% N/A Sep-2007 5.053% N/A Sep-2007 367.629% N/A Oct-2007 0.099% N/A Oct-2007 6.267% N/A Nov-2007 7.406% N/A Nov-2007 416.882% N/A Dec-2007 2.272% N/A Dec-2007 114.970% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 SMM CPR PSA Current Month 0.~~844~~331% Current Month 93.~~675~~902% Current Month ~~688~~216.~~221~~204% 3 Month Average 0.~~905~~459% 3 Month Average 105.~~263~~319% 3 Month Average ~~894~~350.~~392~~867% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 1.453% N/A May-2007 350.520% N/A Jun-2007 (0.004)% N/A Jun-2007 (0.614)% N/A Jul-2007 8.390% N/A Jul-2007 1,031.636% N/A Aug-2007 15.184% N/A Aug-2007 1,503.876% N/A Sep-2007 5.931% N/A Sep-2007 491.080% N/A Oct-2007 9.675% N/A Oct-2007 688.221% N/A Nov-2007 2.380% N/A Nov-2007 148.178% N/A Dec-2007 3.902% N/A Dec-2007 216.204% 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. 4 SMM CPR PSA Current Month 0.~~124~~234% Current Month 12.~~478~~777% Current Month 98145.~~071~~584% 3 Month Average 0.~~386~~266% 3 Month Average 43.~~471~~131% 3 Month Average ~~348~~181.~~870~~564% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 2.919% N/A May-2007 574.983% N/A Jun-2007 0.002% N/A Jun-2007 0.294% N/A Jul-2007 0.152% N/A Jul-2007 16.727% N/A Aug-2007 2.564% N/A Aug-2007 231.561% N/A Sep-2007 9.369% N/A Sep-2007 716.978% N/A Oct-2007 1.478% N/A Oct-2007 98.071% N/A Nov-2007 5.140% N/A Nov-2007 301.036% N/A Dec-2007 2.777% N/A Dec-2007 145.584% 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. 5 SMM CPR PSA Current Month 05.~~395~~249% Current Month 447.~~634~~639% Current Month ~~291~~2,372.~~111~~922% 3 Month Average 02.~~349~~478% 3 Month Average 423.~~104~~917% 3 Month Average ~~301~~1,250.~~401~~427% 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 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 95.333% N/A May-2007 15,744.073% N/A Jun-2007 35.283% N/A Jun-2007 4,445.009% N/A Jul-2007 18.250% N/A Jul-2007 1,836.602% N/A Aug-2007 5.101% N/A Aug-2007 427.875% N/A Sep-2007 2.578% N/A Sep-2007 185.216% N/A Oct-2007 4.634% N/A Oct-2007 291.111% N/A Nov-2007 19.479% N/A Nov-2007 1,087.247% N/A Dec-2007 47.639% N/A Dec-2007 2,372.922% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Repurchases Due to Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No0045592052 ~~Repurchases~~893,366.29 ~~Due~~892,516.74 to6.500% ~~Other~~5,688.62 ~~this~~Totals ~~Period~~893,366.29 892,516.74

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($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 3 1,~~220~~219,~~741~~460.2785 0.~~193~~196 0 0.00 0.000 5.500 5.749 5 2,~~785~~774,~~601~~845.5989 0.~~441~~445 0 0.00 0.000 5.750 5.999 31 1110,~~022~~997,~~316~~091.3548 1.~~745~~765 3 1,~~398~~396,~~154~~570.9750 1.~~353~~379 6.000 6.249 5655 2524,~~035~~333,~~882~~150.0915 3.~~963~~904 5 2,~~659~~657,~~868~~621.9440 2.~~575~~624 6.250 6.499 193 76,~~726~~571,~~257~~750.8171 12.~~146~~286 15 5,~~664~~658,~~711~~489.7914 5.~~484~~586 6.500 6.749 ~~297~~295 ~~127~~125,~~703~~761,~~183~~506.0555 20.~~216~~179 4140 2120,~~643~~726,~~470~~830.4394 20.~~952~~461 6.750 6.999 ~~482~~476 ~~184~~182,~~135~~140,~~286~~165.9618 29.~~150~~225 106 54,~~856~~777,~~132~~117.8915 5354.~~104~~075 7.000 7.249 ~~195~~194 6968,~~710~~644,~~209~~321.5423 11.~~036~~014 3029 1716,~~077~~081,~~576~~928.4244 1615.~~532~~876 7.250 7.499 ~~126~~125 34,~~276~~136,~~835~~795.6203 5.~~426~~477 0 0.00 0.000 7.500 7.749 ~~113~~112 2625,~~105~~615,~~409~~144.9528 4.~~133~~110 0 0.00 0.000 7.750 7.999 129 28,~~960~~934,~~622~~536.5228 4.~~585~~643 0 0.00 0.000 8.000 8.249 6058 98,~~607~~890,~~308~~562.5011 1.~~521~~427 0 0.00 0.000 8.250 8.499 44 8,~~550~~542,~~446~~898.1421 1.~~354~~371 0 0.00 0.000 8.500 8.749 56 6,~~943~~934,~~325~~983.3924 1.~~099~~113 0 0.00 0.000 8.750 8.999 5048 87,~~451~~868,~~018~~105.2148 1.~~338~~262 0 0.00 0.000 9.000 9.249 1514 32,~~227~~639,~~327~~790.3800 0.~~511~~424 0 0.00 0.000 9.250 9.499 8 1,~~769~~767,~~232~~277.4461 0.~~280~~284 0 0.00 0.000 9.500 9.749 18 2,~~652~~650,~~169~~644.4111 0.~~420~~425 0 0.00 0.000 9.750 9.999 10 1,239,~~878~~100.7078 0.~~196~~199 0 0.00 0.000 10.000 10.249 6 272,~~961~~807.7187 0.~~043~~044 0 0.00 0.000 10.250 10.499 2 230,~~662~~591.2113 0.037 0 0.00 0.000 10.500 10.749 1 169,~~297~~149.1509 0.027 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 2 894,~~498~~147.0512 0.~~142~~143 0 0.00 0.000 >= 11.250 0 0.00 0.000 0 0.00 0.000 Total 1,~~902~~885 ~~631~~623,~~690~~228,~~472~~824.0438 100.000 ~~200~~198 ~~103~~101,~~299~~298,~~915~~557.4457 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($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 0 0.00 0.000 1 547,750.00 0.~~771~~776 5.500 5.749 1 ~~797~~794,~~462~~602.0516 0.~~431~~434 2 ~~695~~694,~~890~~303.4347 0.~~980~~984 5.750 5.999 5 2,~~072~~067,~~011~~564.6024 1.~~120~~128 9 3,~~236~~233,~~658~~022.4838 4.~~557~~580 6.000 6.249 10 4,~~969~~958,~~951~~343.0392 2.~~687~~706 7 2,~~680~~637,~~618~~717.0823 3.~~774~~737 6.250 6.499 33 13,~~242~~223,~~856~~808.5064 7.~~161~~217 26 7,~~934~~926,~~008~~564.0990 11.~~171~~230 6.500 6.749 64 27,~~100~~069,~~321~~013.7876 14.~~654~~773 62 23,~~245~~224,~~353~~039.0653 32.~~728~~903 6.750 6.999 ~~117~~116 42,~~634~~401,~~367~~652.8341 23.~~054~~142 8381 2322,~~305~~950,~~523~~240.0882 32.~~813~~515 7.000 7.249 64 22,~~126~~100,~~053~~069.4484 1112.~~965~~062 30 9,~~379~~369,~~668~~027.9649 13.~~206~~274 7.250 7.499 46 14,~~445~~427,~~015~~964.6470 7.~~811~~874 0 0.00 0.000 7.500 7.749 42 9,~~757~~748,~~069~~979.5057 5.~~276~~321 0 0.00 0.000 7.750 7.999 66 15,~~308~~293,~~139~~365.1833 8.~~278~~347 0 0.00 0.000 8.000 8.249 3332 54,~~053~~901,~~094~~376.6980 2.~~732~~675 0 0.00 0.000 8.250 8.499 22 3,~~820~~816,~~637~~551.4211 2.~~066~~083 0 0.00 0.000 8.500 8.749 45 5,~~247~~242,~~861~~593.0045 2.~~838~~861 0 0.00 0.000 8.750 8.999 4644 7,~~947~~365,~~347~~823.7708 4.~~298~~020 0 0.00 0.000 9.000 9.249 1413 32,~~178~~591,~~656~~445.8765 1.~~719~~414 0 0.00 0.000 9.250 9.499 8 1,~~769~~767,~~232~~277.4461 0.~~957~~965 0 0.00 0.000 9.500 9.749 18 2,~~652~~650,~~169~~644.4111 1.~~434~~447 0 0.00 0.000 9.750 9.999 10 1,239,~~878~~100.7078 0.~~670~~676 0 0.00 0.000 10.000 10.249 6 272,~~961~~807.7187 0.~~148~~149 0 0.00 0.000 10.250 10.499 2 230,~~662~~591.2113 0.~~125~~126 0 0.00 0.000 10.500 10.749 1 169,~~297~~149.1509 0.092 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 2 894,~~498~~147.0512 0.~~484~~488 0 0.00 0.000 >= 11.250 0 0.00 0.000 0 0.00 0.000 Total ~~655~~650 ~~184~~183,~~929~~226,~~545~~872.9737 100.000 ~~220~~218 7170,~~025~~582,~~470~~665.1882 100.000

Interest Rate Stratification (continued) 4 5 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 1 508,000.00 0.~~212~~214 1 ~~164~~163,~~991~~710.2785 0.~~498~~535 5.500 5.749 1 469,920.00 0.~~196~~198 1 ~~822~~816,~~329~~020.1126 2.~~484~~667 5.750 5.999 4 1,~~967~~966,~~108~~501.6888 0.~~822~~828 10 2,~~348~~333,~~382~~432.6248 7.~~094~~626 6.000 6.249 18 8,~~419~~403,~~624~~963.9607 3.~~518~~538 1615 65,~~305~~675,~~819~~504.0853 1918.~~048~~547 6.250 6.499 87 43,~~405~~331,~~774~~435.0779 18.~~136~~243 32 6,~~478~~431,~~907~~452.3624 1921.~~571~~018 6.500 6.749 102 50,~~383~~325,~~471~~448.2542 21.~~052~~188 2827 54,~~330~~416,~~566~~173.5390 1614.~~102~~432 6.750 6.999 ~~149~~148 5958,~~391~~903,~~441~~177.1400 24.~~816~~799 2725 3,~~947~~107,~~822~~977.0280 1110.~~925~~157 7.000 7.249 60 18,~~934~~917,~~181~~573.6454 7.~~911~~965 11 2,~~192~~175,~~729~~721.0892 67.~~624~~110 7.250 7.499 7170 18,~~257~~145,~~718~~553.4389 7.~~629~~640 9 1,~~574~~563,~~101~~276.5544 45.~~755~~109 7.500 7.749 5554 14,~~665~~194,~~376~~583.4003 65.~~128~~976 16 1,~~682~~671,~~964~~581.0568 5.~~084~~463 7.750 7.999 57 12,~~977~~970,~~682~~669.0904 5.~~422~~461 6 ~~674~~670,~~801~~501.2591 2.~~038~~191 8.000 8.249 2524 43,~~403~~839,~~344~~280.8507 1.~~840~~616 2 ~~150~~149,~~868~~905.9624 0.~~456~~490 8.250 8.499 18 3,~~944~~941,~~172~~952.9405 1.~~648~~660 4 ~~785~~784,~~635~~395.7805 2.~~373~~563 8.500 8.749 7 1,~~264~~263,~~480~~998.7174 0.~~528~~532 4 ~~430~~428,~~983~~391.6805 1.~~302~~400 8.750 8.999 2 ~~339~~338,~~043~~613.1299 0.~~142~~143 2 ~~164~~163,~~627~~668.3241 0.~~497~~535 9.000 9.249 0 0.00 0.000 1 48,~~670~~344.5135 0.~~147~~158 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 10.000 10.249 0 0.00 0.000 0 0.00 0.000 10.250 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.749 0 0.00 0.000 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 0 0.00 0.000 0 0.00 0.000 >= 11.250 0 0.00 0.000 0 0.00 0.000 Total ~~657~~653 ~~239~~237,~~331~~520,~~340~~670.2851 100.000 ~~170~~166 3330,~~104~~600,~~200~~058.1711 100.000

Filing Compare · Lehman Mortgage Trust 2007-4