10-D 1 lmt07009_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: 333-139693-12 Lehman Mortgage Trust 2007-9 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-139693 Structured Asset Securities Corporation (Exact name of depositor as specified in its charter) Lehman Brothers Holdings Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) Not Applicable (I.R.S. Employer Identification No.) 745 Seventh Avenue New York, NY 10019 (Address of principal executive offices of the issuing entity) (Zip Code) (212) 526-7000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A1 _____ _____ __X___ ____________ 1-A2 _____ _____ __X___ ____________ 1-A3 _____ _____ __X___ ____________ 2-A1 _____ _____ __X___ ____________ 2-A2 _____ _____ __X___ ____________ 2-A3 _____ _____ __X___ ____________ 2-A4 _____ _____ __X___ ____________ 2-A5 _____ _____ __X___ ____________ 2-A6 _____ _____ __X___ ____________ 2-A7 _____ _____ __X___ ____________ 2-A8 _____ _____ __X___ ____________ AP _____ _____ __X___ ____________ AX _____ _____ __X___ ____________ B1 _____ _____ __X___ ____________ B2 _____ _____ __X___ ____________ B3 _____ _____ __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 2007-9. 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 2007-9, 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 2007-9 (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 2007-9, 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 2007-9 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 1-A1 52522XAA5 6.00000% 61,668,000.00 61,~~668~~327,~~000~~482.0001 1-A2 52522XAB3 6.00000% 2,250,000.00 2,~~250~~237,~~000~~575.0096 1-A3 52522XAC1 6.~~35902~~35862% 7,980,000.00 0.00 2-A1 52522XAD9 6.50000% 157,061,000.00 ~~157~~155,~~061~~578,~~000~~399.0093 2-A2 52522XAE7 6.50000% 74,000,000.00 7473,~~000~~301,~~000~~466.0028 2-A3 52522XAF4 6.50000% 5,730,000.00 5,~~730~~675,~~000~~910.0083 2-A4 52522XAG2 5.~~78625~~43313% 145,842,358.00 0.00 2-A5 52522XAH0 1520.~~77875~~36931% 11,218,642.00 0.00 2-A6 52522XAJ6 0.00000% 11,218,642.00 0.00 2-A7 52522XAK3 1.~~21375~~56687% 145,842,358.00 0.00 2-A8 52522XAL1 6.50000% 162,791,000.00 0.00 AP 52522XAM9 0.00000% 1,154,886.00 1,~~154~~151,~~886~~829.2679 AX 52522XAN7 6.00000% 0.00 0.00 B1 52522XAP2 6.~~39219~~39223% 5,626,000.00 5,~~626~~619,~~000~~910.0055 B2 52522XAQ0 6.~~39219~~39223% 1,562,000.00 1,~~562~~560,~~000~~309.0033 B3 52522XAR8 6.~~39219~~39223% 1,250,000.00 1,~~250~~248,~~000~~647.0003 B4 52522XAT4 6.~~39219~~39223% 937,000.00 ~~937~~935,~~000~~985.0081 B5 52522XAU1 6.~~39219~~39223% 782,000.00 ~~782~~781,~~000~~153.0058 B6 52522XAV9 6.~~39219~~39223% 468,346.00 ~~468~~467,~~346~~839.5158 P1 52522XAW7 0.00000% 0.00 0.00 P2 52522XAX5 0.00000% 0.00 0.00 R 52522XAS6 6.00000% 100.00 ~~100~~0.00 LT-R LEMAN079LTR 0.00000% 0.00 0.00 Totals 797,382,332.00 ~~312~~309,~~489~~886,~~332~~510.7768

Current Market Distribution Summary (Continued) Class Ending Ending Interest Principal Certificate Balance Total Distribution Distribution Balance Factor Distribution 1-A1 ~~308~~306,~~340~~637.0041 ~~210~~85,~~322~~820.2966 61,~~457~~241,~~677~~661.7134 0.~~9965894420~~9930865496 ~~518~~392,~~662~~458.2907 1-A2 11,~~250~~187.0088 73,~~673~~131.7623 2,~~242~~234,~~326~~444.2474 0.~~9965894400~~9930865511 1814,~~923~~319.7611 1-A3 0.00 0.00 0.00 0.0000000000 0.00 2-A1 ~~850~~842,~~747~~716.0934 ~~803~~1,~~862~~559,975.4309 ~~156~~154,~~257~~018,~~137~~424.5784 0.~~9948818457~~9806280671 12,~~654~~402,~~609~~691.5243 2-A2 ~~400~~397,~~833~~049.3361 ~~378~~734,~~743~~989.4231 7372,~~621~~566,~~256~~476.5896 0.~~9948818457~~9806280670 ~~779~~1,~~576~~132,038.7592 2-A3 3130,~~037~~744.5052 2956,~~327~~912.0201 5,~~700~~618,~~672~~998.9882 0.~~9948818464~~9806280663 6087,~~364~~656.5253 2-A4 0.00 0.00 0.00 0.0000000000 0.00 2-A5 0.00 0.00 0.00 0.0000000000 0.00 2-A6 0.00 0.00 0.00 0.0000000000 0.00 2-A7 0.00 0.00 0.00 0.0000000000 0.00 2-A8 0.00 0.00 0.00 0.0000000000 0.00 AP 0.00 12,~~775~~424.0394 1,~~153~~149,~~111~~404.2385 0.~~9984632509~~9952539471 12,~~775~~424.0394 AX 4039,~~296~~102.0928 0.00 0.00 0.0000000000 4039,~~296~~102.0928 B1 29,~~968~~936.7248 3,~~055~~267.5206 5,~~622~~616,~~944~~643.4849 0.~~9994568930~~9983369161 33,~~024~~203.2454 B2 8,~~320~~311.5055 ~~848~~907.3307 1,~~561~~559,~~151~~402.6726 0.~~9994568950~~9983369142 9,~~168~~218.8362 B3 6,~~658~~651.5337 ~~678~~725.88 1,~~249~~247,~~321~~921.1215 0.~~9994568960~~9983369200 7,~~337~~377.4125 B4 4,~~991~~985.2487 ~~508~~544.8912 ~~936~~935,~~491~~441.1169 0.~~9994568943~~9983369157 5,~~500~~529.1399 B5 4,~~165~~161.5810 ~~424~~454.7111 ~~781~~780,~~575~~699.2947 0.~~9994568926~~9983369182 4,~~590~~615.2921 B6 2,~~494~~492.8012 ~~254~~271.3697 ~~468~~467,~~092~~567.1561 0.~~9994579862~~9983380022 2,~~749~~764.1609 P1 0.00 0.00 0.00 0.0000000000 0.00 P2 0.00 0.00 0.00 0.0000000000 0.00 R 0.6211 ~~100~~0.00 0.00 0.0000000000 ~~100~~0.6211 LT-R 0.00 0.00 0.00 0.0000000000 0.00 Totals 1,~~699~~683,~~104~~976.0063 12,~~437~~449,~~574~~423.6445 ~~311~~307,~~051~~437,~~758~~087.1322 34,~~136~~133,~~678~~400.6408

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1-A1 52522XAA5 0911/2830/2007 6.00000% 61,~~668~~327,~~000~~482.0001 ~~308~~306,~~340~~637.0041 1-A2 52522XAB3 0911/2830/2007 6.00000% 2,~~250~~237,~~000~~575.0096 11,~~250~~187.0088 1-A3 52522XAC1 0911/2830/2007 6.~~35902~~35862% 7,~~980~~913,~~000~~486.0080 4241,~~287~~932.5040 2-A1 52522XAD9 0911/2830/2007 6.50000% ~~157~~155,~~061~~578,~~000~~399.0093 ~~850~~842,~~747~~716.0934 2-A2 52522XAE7 0911/2830/2007 6.50000% 7473,~~000~~301,~~000~~466.0028 ~~400~~397,~~833~~049.3361 2-A3 52522XAF4 0911/2830/2007 6.50000% 5,~~730~~675,~~000~~910.0083 3130,~~037~~744.5052 2-A4 52522XAG2 1012/24/2007 5.~~78625~~43313% ~~145~~144,~~842~~465,~~358~~657.0093 ~~703~~654,~~233~~083.6292 2-A5 52522XAH0 1012/24/2007 1520.~~77876~~36932% 11,~~218~~112,~~642~~742.00 ~~147~~188,~~513~~632.4742 2-A6 52522XAJ6 1012/24/2007 0.00000% 11,~~218~~112,~~642~~742.00 0.00 2-A7 52522XAK3 1012/24/2007 1.~~21375~~56687% 0.00 ~~147~~188,~~513~~632.4742 2-A8 52522XAL1 0911/2830/2007 6.50000% ~~162~~161,~~791~~254,~~000~~310.0077 ~~881~~873,~~784~~460.5985 AP 52522XAM9 0911/2830/2007 0.00000% 1,~~154~~151,~~886~~829.2679 0.00 AX 52522XAN7 0911/2830/2007 6.00000% 0.00 4039,~~296~~102.0928 B1 52522XAP2 0911/2830/2007 6.~~39219~~39223% 5,~~626~~619,~~000~~910.0055 29,~~968~~936.7248 B2 52522XAQ0 0911/2830/2007 6.~~39219~~39223% 1,~~562~~560,~~000~~309.0033 8,~~320~~311.5055 B3 52522XAR8 0911/2830/2007 6.~~39219~~39223% 1,~~250~~248,~~000~~647.0003 6,~~658~~651.5337 B4 52522XAT4 0911/2830/2007 6.~~39219~~39223% ~~937~~935,~~000~~985.0081 4,~~991~~985.2487 B5 52522XAU1 0911/2830/2007 6.~~39219~~39223% ~~782~~781,~~000~~153.0058 4,~~165~~161.5810 B6 52522XAV9 0911/2830/2007 6.~~39219~~39223% ~~468~~467,~~346~~839.5158 2,~~494~~492.8012 P1 52522XAW7 0911/2830/2007 0.00000% 0.00 0.00 P2 52522XAX5 0911/2830/2007 0.00000% 0.00 0.00 R 52522XAS6 0911/2830/2007 6.00000% ~~100~~0.00 0.6211 LT-R LEMAN079LTR 0911/2830/2007 0.00000% 0.00 0.00 Totals ~~651~~645,~~539~~745,~~974~~450.7718 3,~~621~~630,~~436~~718.65

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 ~~210~~85,~~322~~820.2966 0.00 61,~~457~~241,~~677~~661.7134 ~~518~~392,~~662~~458.2907 0.00 1-A2 73,~~673~~131.7623 0.00 2,~~242~~234,~~326~~444.2474 1814,~~923~~319.7611 0.00 1-A3 3760,~~000~~043.7824 0.00 7,~~942~~853,~~999~~443.2256 79101,~~288~~975.2864 0.00 2-A1 ~~803~~1,~~862~~559,975.4309 0.00 ~~156~~154,~~257~~018,~~137~~424.5784 12,~~654~~402,~~609~~691.5243 0.00 2-A2 ~~378~~734,~~743~~989.4231 0.00 7372,~~621~~566,~~256~~476.5896 ~~779~~1,~~576~~132,038.7592 0.00 2-A3 2956,~~327~~912.0201 0.00 5,~~700~~618,~~672~~998.9882 6087,~~364~~656.5253 0.00 2-A4 ~~746~~1,~~443~~448,548.6931 0.00 ~~145~~143,~~095~~017,~~914~~109.3162 12,~~449~~102,~~677~~632.3123 0.00 2-A5 57111,~~418~~426.7478 0.00 11,~~161~~001,~~223~~315.2622 ~~204~~300,~~932~~059.2120 0.00 2-A6 57111,~~418~~426.7478 0.00 11,~~161~~001,~~223~~315.2622 57111,~~418~~426.7478 0.00 2-A7 0.00 0.00 0.00 ~~147~~188,~~513~~632.4742 0.00 2-A8 ~~833~~1,~~189~~616,887.4510 0.00 ~~161~~159,~~957~~637,~~810~~423.5567 12,~~714~~490,~~974~~347.0495 0.00 AP 12,~~775~~424.0394 0.00 1,~~153~~149,~~111~~404.2385 12,~~775~~424.0394 0.00 AX 0.00 0.00 0.00 4039,~~296~~102.0928 0.00 B1 3,~~055~~267.5206 0.00 5,~~622~~616,~~944~~643.4849 33,~~024~~203.2454 0.00 B2 ~~848~~907.3307 0.00 1,~~561~~559,~~151~~402.6726 9,~~168~~218.8362 0.00 B3 ~~678~~725.88 0.00 1,~~249~~247,~~321~~921.1215 7,~~337~~377.4125 0.00 B4 ~~508~~544.8912 0.00 ~~936~~935,~~491~~441.1169 5,~~500~~529.1399 0.00 B5 ~~424~~454.7111 0.00 ~~781~~780,~~575~~699.2947 4,~~590~~615.2921 0.00 B6 ~~254~~271.3697 0.00 ~~468~~467,~~092~~567.1561 2,~~749~~764.1609 0.00 P1 0.00 0.00 0.00 0.00 0.00 P2 0.00 0.00 0.00 0.00 0.00 R ~~100~~0.00 0.00 0.00 ~~100~~0.6211 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 35,~~169~~797,~~046~~755.0466 0.00 ~~648~~639,~~370~~947,~~928~~694.7351 69,~~790~~428,~~482~~474.6931 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Current Market Principal Distribution Statement Class CUSIP Certificate Original Actual Scheduled Unscheduled Pass-Through Certificate Certificate Principal Principal Rate Balance Balance Distribution Distribution 1-A1 52522XAA5 6.00000% 61,668,000.00 61,~~668~~327,~~000~~482.0001 4655,~~376~~947.1558 ~~163~~29,~~946~~873.1409 1-A2 52522XAB3 6.00000% 2,250,000.00 2,~~250~~237,~~000~~575.0096 12,~~692~~041.0729 51,~~981~~089.6994 1-A3 52522XAC1 6.~~35902~~35862% 7,980,000.00 0.00 0.00 0.00 2-A1 52522XAD9 6.50000% 157,061,000.00 ~~157~~155,~~061~~578,~~000~~399.0093 76115,~~265~~349.7781 ~~727~~1,~~596~~444,625.6628 2-A2 52522XAE7 6.50000% 74,000,000.00 7473,~~000~~301,~~000~~466.0028 35,~~932~~947.9685 ~~342~~699,~~810~~041.4546 2-A3 52522XAF4 6.50000% 5,730,000.00 5,~~730~~675,~~000~~910.0083 2,~~782~~783.3853 2654,~~544~~128.6548 2-A4 52522XAG2 5.~~78625~~43313% 145,842,358.00 0.00 0.00 0.00 2-A5 52522XAH0 1520.~~77875~~36931% 11,218,642.00 0.00 0.00 0.00 2-A6 52522XAJ6 0.00000% 11,218,642.00 0.00 0.00 0.00 2-A7 52522XAK3 1.~~21375~~56687% 145,842,358.00 0.00 0.00 0.00 2-A8 52522XAL1 6.50000% 162,791,000.00 0.00 0.00 0.00 AP 52522XAM9 0.00000% 1,154,886.00 1,~~154~~151,~~886~~829.2679 1,~~455~~930.7578 ~~319~~494.2816 AX 52522XAN7 6.00000% 0.00 0.00 0.00 0.00 B1 52522XAP2 6.~~39219~~39223% 5,626,000.00 5,~~626~~619,~~000~~910.0055 3,~~055~~267.5206 0.00 B2 52522XAQ0 6.~~39219~~39223% 1,562,000.00 1,~~562~~560,~~000~~309.0033 ~~848~~907.3307 0.00 B3 52522XAR8 6.~~39219~~39223% 1,250,000.00 1,~~250~~248,~~000~~647.0003 ~~678~~725.88 0.00 B4 52522XAT4 6.~~39219~~39223% 937,000.00 ~~937~~935,~~000~~985.0081 ~~508~~544.8912 0.00 B5 52522XAU1 6.~~39219~~39223% 782,000.00 ~~782~~781,~~000~~153.0058 ~~424~~454.7111 0.00 B6 52522XAV9 6.~~39219~~39223% 468,346.00 ~~468~~467,~~346~~839.5158 ~~254~~271.3697 0.00 P1 52522XAW7 0.00000% 0.00 0.00 0.00 0.00 P2 52522XAX5 0.00000% 0.00 0.00 0.00 0.00 R 52522XAS6 6.00000% 100.00 ~~100~~0.00 220.0500 770.9500 LT-R LEMAN079LTR 0.00000% 0.00 0.00 0.00 0.00 Totals 797,382,332.00 ~~312~~309,~~489~~886,~~332~~510.7768 ~~170~~220,~~297~~171.8205 12,~~267~~229,~~276~~252.8241

Current Market Principal Distribution Statement (Continued) Class Total Ending Ending Total Realized Principal Certificate Certificate Principal Acretion Loss Reduction Balance Factor (1) Distribution 1-A1 0.00 0.00 ~~210~~85,~~322~~820.2967 61,~~457~~241,~~677~~661.7134 0.~~9965894420~~9930865496 ~~210~~85,~~322~~820.2967 1-A2 0.00 0.00 73,~~673~~131.7623 2,~~242~~234,~~326~~444.2474 0.~~9965894400~~9930865511 73,~~673~~131.7623 1-A3 0.00 0.00 0.00 0.00 0.0000000000 0.00 2-A1 0.00 0.00 ~~803~~1,~~862~~559,975.4309 ~~156~~154,~~257~~018,~~137~~424.5784 0.~~9948818457~~9806280671 ~~803~~1,~~862~~559,975.4309 2-A2 0.00 0.00 ~~378~~734,~~743~~989.4131 7372,~~621~~566,~~256~~476.5896 0.~~9948818457~~9806280670 ~~378~~734,~~743~~989.4131 2-A3 0.00 0.00 2956,~~327~~912.0301 5,~~700~~618,~~672~~998.9882 0.~~9948818464~~9806280663 2956,~~327~~912.0301 2-A4 0.00 0.00 0.00 0.00 0.0000000000 0.00 2-A5 0.00 0.00 0.00 0.00 0.0000000000 0.00 2-A6 0.00 0.00 0.00 0.00 0.0000000000 0.00 2-A7 0.00 0.00 0.00 0.00 0.0000000000 0.00 2-A8 0.00 0.00 0.00 0.00 0.0000000000 0.00 AP 0.00 0.00 12,~~775~~424.0394 1,~~153~~149,~~111~~404.2385 0.~~9984632509~~9952539471 12,~~775~~424.0394 AX 0.00 0.00 0.00 0.00 0.0000000000 0.00 B1 0.00 0.00 3,~~055~~267.5206 5,~~622~~616,~~944~~643.4849 0.~~9994568930~~9983369161 3,~~055~~267.5206 B2 0.00 0.00 ~~848~~907.3307 1,~~561~~559,~~151~~402.6726 0.~~9994568950~~9983369142 ~~848~~907.3307 B3 0.00 0.00 ~~678~~725.88 1,~~249~~247,~~321~~921.1215 0.~~9994568960~~9983369200 ~~678~~725.88 B4 0.00 0.00 ~~508~~544.8912 ~~936~~935,~~491~~441.1169 0.~~9994568943~~9983369157 ~~508~~544.8912 B5 0.00 0.00 ~~424~~454.7111 ~~781~~780,~~575~~699.2947 0.~~9994568926~~9983369182 ~~424~~454.7111 B6 0.00 0.00 ~~254~~271.3697 ~~468~~467,~~092~~567.1561 0.~~9994579862~~9983380022 ~~254~~271.3697 P1 0.00 0.00 0.00 0.00 0.0000000000 0.00 P2 0.00 0.00 0.00 0.00 0.0000000000 0.00 R 0.00 0.00 ~~100~~0.00 0.00 0.0000000000 ~~100~~0.00 LT-R 0.00 0.00 0.00 0.00 0.0000000000 0.00 Totals 0.00 0.00 12,~~437~~449,~~574~~423.6446 ~~311~~307,~~051~~437,~~758~~087.1322 0.~~9953996041~~9920957403 12,~~437~~449,~~574~~423.6446

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 61,668,000.00 61,~~668~~327,~~000~~482.0001 4655,~~376~~947.1558 ~~163~~29,~~946~~873.1409 0.00 1-A2 2,250,000.00 2,~~250~~237,~~000~~575.0096 12,~~692~~041.0729 51,~~981~~089.6994 0.00 1-A3 7,980,000.00 7,~~980~~913,~~000~~486.0080 4,~~383~~439.1880 3255,~~617~~603.6044 0.00 2-A1 157,061,000.00 ~~157~~155,~~061~~578,~~000~~399.0093 76115,~~265~~349.7781 ~~727~~1,~~596~~444,625.6628 0.00 2-A2 74,000,000.00 7473,~~000~~301,~~000~~466.0028 35,~~932~~947.9685 ~~342~~699,~~810~~041.4546 0.00 2-A3 5,730,000.00 5,~~730~~675,~~000~~910.0083 2,~~782~~783.3853 2654,~~544~~128.6548 0.00 2-A4 145,842,358.00 ~~145~~144,~~842~~465,~~358~~657.0093 70,~~818~~847.2156 ~~675~~1,~~625~~377,700.4774 0.00 2-A5 11,218,642.00 11,~~218~~112,~~642~~742.00 68,~~801~~239.9327 50103,~~616~~187.8151 0.00 2-A6 11,218,642.00 11,~~218~~112,~~642~~742.00 5,~~447~~449.5581 51105,~~971~~976.1997 0.00 2-A7 0.00 0.00 0.00 0.00 0.00 2-A8 162,791,000.00 ~~162~~161,~~791~~254,~~000~~310.0077 98119,~~701~~558.2008 ~~734~~1,~~488~~497,329.2502 0.00 AP 1,154,886.26 1,~~154~~151,~~886~~829.2679 1,~~455~~930.7578 ~~319~~494.2816 0.00 AX 0.00 0.00 0.00 0.00 0.00 B1 5,626,000.00 5,~~626~~619,~~000~~910.0055 3,~~055~~267.5206 0.00 0.00 B2 1,562,000.00 1,~~562~~560,~~000~~309.0033 ~~848~~907.3307 0.00 0.00 B3 1,250,000.00 1,~~250~~248,~~000~~647.0003 ~~678~~725.88 0.00 0.00 B4 937,000.00 ~~937~~935,~~000~~985.0081 ~~508~~544.8912 0.00 0.00 B5 782,000.00 ~~782~~781,~~000~~153.0058 ~~424~~454.7111 0.00 0.00 B6 468,346.51 ~~468~~467,~~346~~839.5158 ~~254~~271.3697 0.00 0.00 P1 0.00 0.00 0.00 0.00 0.00 P2 0.00 0.00 0.00 0.00 0.00 R 100.00 ~~100~~0.00 220.0500 770.9500 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 651,539,974.77 ~~651~~645,~~539~~745,~~974~~450.7718 ~~356~~428,~~449~~705.8957 25,~~812~~369,~~596~~050.1409 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 ~~210~~85,~~322~~820.2966 61,~~457~~241,~~677~~661.7134 0.~~99658944~~99308655 ~~210~~85,~~322~~820.2966 1-A2 0.00 73,~~673~~131.7623 2,~~242~~234,~~326~~444.2474 0.~~99658944~~99308655 73,~~673~~131.7623 1-A3 0.00 3760,~~000~~043.7824 7,~~942~~853,~~999~~443.2256 0.~~99536331~~98414080 3760,~~000~~043.7824 2-A1 0.00 ~~803~~1,~~862~~559,975.4309 ~~156~~154,~~257~~018,~~137~~424.5784 0.~~99488185~~98062807 ~~803~~1,~~862~~559,975.4309 2-A2 0.00 ~~378~~734,~~743~~989.4231 7372,~~621~~566,~~256~~476.5896 0.~~99488185~~98062807 ~~378~~734,~~743~~989.4231 2-A3 0.00 2956,~~327~~912.0201 5,~~700~~618,~~672~~998.9882 0.~~99488185~~98062807 2956,~~327~~912.0201 2-A4 0.00 ~~746~~1,~~443~~448,548.6931 ~~145~~143,~~095~~017,~~914~~109.3162 0.~~99488185~~98062807 ~~746~~1,~~443~~448,548.6931 2-A5 0.00 57111,~~418~~426.7478 11,~~161~~001,~~223~~315.2622 0.~~99488185~~98062807 57111,~~418~~426.7478 2-A6 0.00 57111,~~418~~426.7478 11,~~161~~001,~~223~~315.2622 0.~~99488185~~98062807 57111,~~418~~426.7478 2-A7 0.00 0.00 0.00 0.00000000 0.00 2-A8 0.00 ~~833~~1,~~189~~616,887.4510 ~~161~~159,~~957~~637,~~810~~423.5567 0.~~99488185~~98062807 ~~833~~1,~~189~~616,887.4510 AP 0.00 12,~~775~~424.0394 1,~~153~~149,~~111~~404.2385 0.~~99846303~~99525372 12,~~775~~424.0394 AX 0.00 0.00 0.00 0.00000000 0.00 B1 0.00 3,~~055~~267.5206 5,~~622~~616,~~944~~643.4849 0.~~99945689~~99833692 3,~~055~~267.5206 B2 0.00 ~~848~~907.3307 1,~~561~~559,~~151~~402.6726 0.~~99945690~~99833691 ~~848~~907.3307 B3 0.00 ~~678~~725.88 1,~~249~~247,~~321~~921.1215 0.~~99945690~~99833692 ~~678~~725.88 B4 0.00 ~~508~~544.8912 ~~936~~935,~~491~~441.1169 0.~~99945689~~99833692 ~~508~~544.8912 B5 0.00 ~~424~~454.7111 ~~781~~780,~~575~~699.2947 0.~~99945689~~99833692 ~~424~~454.7111 B6 0.00 ~~254~~271.3697 ~~468~~467,~~092~~567.1561 0.~~99945690~~99833692 ~~254~~271.3697 P1 0.00 0.00 0.00 0.00000000 0.00 P2 0.00 0.00 0.00 0.00000000 0.00 R 0.00 ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 LT-R 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 35,~~169~~797,~~046~~755.0466 ~~648~~639,~~370~~947,~~928~~694.7351 0.~~99513607~~98220788 35,~~169~~797,~~046~~755.0466 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 61,668,000.00 ~~1000~~994.~~00000000~~47820604 0.~~75202942~~90723844 20.~~65852857~~48441801 0.00000000 1-A2 2,250,000.00 ~~1000~~994.~~00000000~~47820444 0.~~75203111~~90724000 20.~~65852889~~48441778 0.00000000 1-A3 7,980,000.00 ~~1000~~991.~~00000000~~66501253 0.~~54927068~~55636591 46.~~08741855~~96784962 0.00000000 2-A1 157,061,000.00 ~~1000~~990.~~00000000~~56035508 0.~~48558057~~73442682 49.~~63257371~~19786121 0.00000000 2-A2 74,000,000.00 ~~1000~~990.~~00000000~~56035514 0.~~48558054~~48578176 49.~~63257365~~44650622 0.00000000 2-A3 5,730,000.00 ~~1000~~990.~~00000000~~56035428 0.~~48558115~~48578185 49.~~63257417~~44650611 0.00000000 2-A4 145,842,358.00 ~~1000~~990.~~00000000~~56035511 0.~~48558053~~48578178 49.~~63257369~~44650621 0.00000000 2-A5 11,218,642.00 ~~1000~~990.~~00000000~~56035481 0.~~60630600~~73442668 49.~~51184823~~19786102 0.00000000 2-A6 11,218,642.00 ~~1000~~990.~~00000000~~56035481 0.~~48558016~~48578161 49.~~63257407~~44650609 0.00000000 2-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A8 162,791,000.00 ~~1000~~990.~~00000000~~56035512 0.~~60630625~~73442684 49.~~51184801~~19786118 0.00000000 AP 1,154,886.26 ~~1000~~997.~~00000000~~35344501 1.~~26051374~~67183563 0.~~27646013~~42788629 0.00000000 AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1 5,626,000.00 ~~1000~~998.~~00000000~~91762353 0.~~54310700~~58070743 0.00000000 0.00000000 B2 1,562,000.00 ~~1000~~998.~~00000000~~91762484 0.~~54310499~~58071063 0.00000000 0.00000000 B3 1,250,000.00 ~~1000~~998.~~00000000~~91762400 0.~~54310400~~58070400 0.00000000 0.00000000 B4 937,000.00 ~~1000~~998.~~00000000~~91762006 0.~~54310566~~58070438 0.00000000 0.00000000 B5 782,000.00 ~~1000~~998.~~00000000~~91762148 0.~~54310742~~58070332 0.00000000 0.00000000 B6 468,346.51 ~~1000~~998.~~00000000~~91761764 0.~~54310216~~58070252 0.00000000 0.00000000 P1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 ~~1000~~0.00000000 ~~220~~0.~~50000000~~00000000 ~~779~~0.~~50000000~~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 31.~~41055799~~39165629 ~~996~~993.~~58944201~~08654959 0.~~99658944~~99308655 31.~~41055799~~39165629 1-A2 0.00000000 31.~~41056000~~39165778 ~~996~~993.~~58944000~~08655111 0.~~99658944~~99308655 31.~~41056000~~39165778 1-A3 0.00000000 47.~~63668922~~52421554 ~~995~~984.~~36331078~~14079699 0.~~99536331~~98414080 47.~~63668922~~52421554 2-A1 0.00000000 59.~~11815428~~93228803 ~~994~~980.~~88184572~~62806706 0.~~99488185~~98062807 59.~~11815428~~93228803 2-A2 0.00000000 59.~~11815432~~93228797 ~~994~~980.~~88184568~~62806703 0.~~99488185~~98062807 59.~~11815432~~93228797 2-A3 0.00000000 59.~~11815358~~93228796 ~~994~~980.~~88184642~~62806632 0.~~99488185~~98062807 59.~~11815358~~93228796 2-A4 0.00000000 59.~~11815429~~93228805 ~~994~~980.~~88184571~~62806705 0.~~99488185~~98062807 59.~~11815429~~93228805 2-A5 0.00000000 59.~~11815423~~93228770 ~~994~~980.~~88184577~~62806710 0.~~99488185~~98062807 59.~~11815423~~93228770 2-A6 0.00000000 59.~~11815423~~93228770 ~~994~~980.~~88184577~~62806710 0.~~99488185~~98062807 59.~~11815423~~93228770 2-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A8 0.00000000 59.~~11815426~~93228803 ~~994~~980.~~88184574~~62806709 0.~~99488185~~98062807 59.~~11815426~~93228803 AP 0.00000000 12.~~53697387~~09972192 ~~998~~995.~~46302613~~25372308 0.~~99846303~~99525372 12.~~53697387~~09972192 AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 0.~~54310700~~58070743 ~~999~~998.~~45689300~~33691610 0.~~99945689~~99833692 0.~~54310700~~58070743 B2 0.00000000 0.~~54310499~~58071063 ~~999~~998.~~45689501~~33691421 0.~~99945690~~99833691 0.~~54310499~~58071063 B3 0.00000000 0.~~54310400~~58070400 ~~999~~998.~~45689600~~33692000 0.~~99945690~~99833692 0.~~54310400~~58070400 B4 0.00000000 0.~~54310566~~58070438 ~~999~~998.~~45689434~~33691569 0.~~99945689~~99833692 0.~~54310566~~58070438 B5 0.00000000 0.~~54310742~~58070332 ~~999~~998.~~45689258~~33691816 0.~~99945689~~99833692 0.~~54310742~~58070332 B6 0.00000000 0.~~54310216~~58070252 ~~999~~998.~~45689784~~33691512 0.~~99945690~~99833692 0.~~54310216~~58070252 P1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~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/ Interest Unpaid Interest Interest Rate Notional Balance Shortfall Shortfall 1-A1 52522XAA5 6.00000% 61,~~668~~327,~~000~~482.0001 ~~308~~306,~~340~~637.0041 0.00 0.00 1-A2 52522XAB3 6.00000% 2,~~250~~237,~~000~~575.0096 11,~~250~~187.0088 0.00 0.00 1-A3 52522XAC1 6.~~35902~~35862% 0.00 0.00 0.00 0.00 2-A1 52522XAD9 6.50000% ~~157~~155,~~061~~578,~~000~~399.0093 ~~850~~842,~~747~~716.0833 0.00 0.00 2-A2 52522XAE7 6.50000% 7473,~~000~~301,~~000~~466.0028 ~~400~~397,~~833~~049.3361 0.00 0.00 2-A3 52522XAF4 6.50000% 5,~~730~~675,~~000~~910.0083 3130,~~037~~744.5052 0.00 0.00 2-A4 52522XAG2 5.~~78625~~43313% 0.00 0.00 0.00 0.00 2-A5 52522XAH0 1520.~~77875~~36931% 0.00 0.00 0.00 0.00 2-A6 52522XAJ6 0.00000% 0.00 0.00 0.00 0.00 2-A7 52522XAK3 1.~~21375~~56687% 0.00 0.00 0.00 0.00 2-A8 52522XAL1 6.50000% 0.00 0.00 0.00 0.00 AP 52522XAM9 0.00000% 1,~~154~~151,~~886~~829.2679 0.00 0.00 0.00 AX 52522XAN7 6.00000% 87,~~059~~820,~~218~~455.3300 4039,~~296~~102.0928 0.00 0.00 B1 52522XAP2 6.~~39219~~39223% 5,~~626~~619,~~000~~910.0055 29,~~968~~936.7248 0.00 0.00 B2 52522XAQ0 6.~~39219~~39223% 1,~~562~~560,~~000~~309.0033 8,~~320~~311.5055 0.00 0.00 B3 52522XAR8 6.~~39219~~39223% 1,~~250~~248,~~000~~647.0003 6,~~658~~651.5337 0.00 0.00 B4 52522XAT4 6.~~39219~~39223% ~~937~~935,~~000~~985.0081 4,~~991~~985.2487 0.00 0.00 B5 52522XAU1 6.~~39219~~39223% ~~782~~781,~~000~~153.0058 4,~~165~~161.5810 0.00 0.00 B6 52522XAV9 6.~~39219~~39223% ~~468~~467,~~346~~839.5158 2,~~494~~492.8012 0.00 0.00 P1 52522XAW7 0.00000% 100,000.00 0.00 0.00 0.00 P2 52522XAX5 0.00000% 100,000.00 0.00 0.00 0.00 R 52522XAS6 6.00000% ~~100~~0.00 0.5000 0.00 0.00 LT-R LEMAN079LTR 0.00000% 0.00 0.00 0.00 0.00 Totals 1,~~699~~683,~~103~~976.8752 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 1-A1 0.00 ~~308~~306,~~340~~637.0041 0.00 61,~~457~~241,~~677~~661.7134 1-A2 0.00 11,~~250~~187.0088 0.00 2,~~242~~234,~~326~~444.2474 1-A3 0.00 0.00 0.00 0.00 2-A1 0.00 ~~850~~842,~~747~~716.0934 0.00 ~~156~~154,~~257~~018,~~137~~424.5784 2-A2 0.00 ~~400~~397,~~833~~049.3361 0.00 7372,~~621~~566,~~256~~476.5896 2-A3 0.00 3130,~~037~~744.5052 0.00 5,~~700~~618,~~672~~998.9882 2-A4 0.00 0.00 0.00 0.00 2-A5 0.00 0.00 0.00 0.00 2-A6 0.00 0.00 0.00 0.00 2-A7 0.00 0.00 0.00 0.00 2-A8 0.00 0.00 0.00 0.00 AP 0.00 0.00 0.00 1,~~153~~149,~~111~~404.2385 AX 0.00 4039,~~296~~102.0928 0.00 7,~~961~~761,~~550~~224.1013 B1 0.00 29,~~968~~936.7248 0.00 5,~~622~~616,~~944~~643.4849 B2 0.00 8,~~320~~311.5055 0.00 1,~~561~~559,~~151~~402.6726 B3 0.00 6,~~658~~651.5337 0.00 1,~~249~~247,~~321~~921.1215 B4 0.00 4,~~991~~985.2487 0.00 ~~936~~935,~~491~~441.1169 B5 0.00 4,~~165~~161.5810 0.00 ~~781~~780,~~575~~699.2947 B6 0.00 2,~~494~~492.8012 0.00 ~~468~~467,~~092~~567.1561 P1 0.00 0.00 0.00 100,000.00 P2 0.00 0.00 0.00 100,000.00 R 0.00 0.6211 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 Totals 0.00 1,~~699~~683,~~104~~976.0063 0.00

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 6.00000% 61,~~668~~327,~~000~~482.0001 ~~308~~306,~~340~~637.0041 0.00 1-A2 0911/01/07 - 0911/30/07 30 6.00000% 2,~~250~~237,~~000~~575.0096 11,~~250~~187.0088 0.00 1-A3 0911/01/07 - 0911/30/07 30 6.~~35902~~35862% 7,~~980~~913,~~000~~486.0080 4241,~~287~~932.5040 0.00 2-A1 0911/01/07 - 0911/30/07 30 6.50000% ~~157~~155,~~061~~578,~~000~~399.0093 ~~850~~842,~~747~~716.0833 0.00 2-A2 0911/01/07 - 0911/30/07 30 6.50000% 7473,~~000~~301,~~000~~466.0028 ~~400~~397,~~833~~049.3361 0.00 2-A3 0911/01/07 - 0911/30/07 30 6.50000% 5,~~730~~675,~~000~~910.0083 3130,~~037~~744.5052 0.00 2-A4 0911/25/07 - 1012/24/07 30 5.~~78625~~43313% ~~145~~144,~~842~~465,~~358~~657.0093 ~~703~~654,~~233~~083.6292 0.00 2-A5 0911/01/07 - 0911/30/07 30 1520.~~77876~~36932% 11,~~218~~112,~~642~~742.00 ~~147~~188,~~513~~632.5550 0.00 2-A6 N/A N/A 0.00000% 11,~~218~~112,~~642~~742.00 0.00 0.00 2-A7 0911/25/07 - 1012/24/07 30 1.~~21375~~56687% ~~145~~144,~~842~~465,~~358~~657.0093 ~~147~~188,~~513~~632.4742 0.00 2-A8 0911/01/07 - 0911/30/07 30 6.50000% ~~162~~161,~~791~~254,~~000~~310.0077 ~~881~~873,~~784~~460.5885 0.00 AP N/A N/A 0.00000% 1,~~154~~151,~~886~~829.2679 0.00 0.00 AX 0911/01/07 - 0911/30/07 30 6.00000% 87,~~059~~820,~~218~~455.3300 4039,~~296~~102.0928 0.00 B1 0911/01/07 - 0911/30/07 30 6.~~39219~~39223% 5,~~626~~619,~~000~~910.0055 29,~~968~~936.7248 0.00 B2 0911/01/07 - 0911/30/07 30 6.~~39219~~39223% 1,~~562~~560,~~000~~309.0033 8,~~320~~311.5055 0.00 B3 0911/01/07 - 0911/30/07 30 6.~~39219~~39223% 1,~~250~~248,~~000~~647.0003 6,~~658~~651.5337 0.00 B4 0911/01/07 - 0911/30/07 30 6.~~39219~~39223% ~~937~~935,~~000~~985.0081 4,~~991~~985.2487 0.00 B5 0911/01/07 - 0911/30/07 30 6.~~39219~~39223% ~~782~~781,~~000~~153.0058 4,~~165~~161.5810 0.00 B6 0911/01/07 - 0911/30/07 30 6.~~39219~~39223% ~~468~~467,~~346~~839.5158 2,~~494~~492.8012 0.00 P1 N/A N/A 0.00000% 100,000.00 0.00 0.00 P2 N/A N/A 0.00000% 100,000.00 0.00 0.00 R 09N/~~01/07~~A ~~- 09~~N/~~30/07~~A 30 6.00000% ~~100~~0.00 0.5000 0.00 LT-R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,~~621~~630,~~436~~718.5961 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 0.00 ~~308~~306,~~340~~637.0041 0.00 61,~~457~~241,~~677~~661.7134 1-A2 0.00 0.00 11,~~250~~187.0088 0.00 2,~~242~~234,~~326~~444.2474 1-A3 0.00 0.00 4241,~~287~~932.5040 0.00 7,~~942~~853,~~999~~443.2256 2-A1 0.00 0.00 ~~850~~842,~~747~~716.0934 0.00 ~~156~~154,~~257~~018,~~137~~424.5784 2-A2 0.00 0.00 ~~400~~397,~~833~~049.3361 0.00 7372,~~621~~566,~~256~~476.5896 2-A3 0.00 0.00 3130,~~037~~744.5052 0.00 5,~~700~~618,~~672~~998.9882 2-A4 0.00 0.00 ~~703~~654,~~233~~083.6292 0.00 ~~145~~143,~~095~~017,~~914~~109.3162 2-A5 0.00 0.00 ~~147~~188,~~513~~632.4742 0.00 11,~~161~~001,~~223~~315.2622 2-A6 0.00 0.00 0.00 0.00 11,~~161~~001,~~223~~315.2622 2-A7 0.00 0.00 ~~147~~188,~~513~~632.4742 0.00 ~~145~~143,~~095~~017,~~914~~109.3162 2-A8 0.00 0.00 ~~881~~873,~~784~~460.5985 0.00 ~~161~~159,~~957~~637,~~810~~423.5567 AP 0.00 0.00 0.00 0.00 1,~~153~~149,~~111~~404.2385 AX 0.00 0.00 4039,~~296~~102.0928 0.00 7,~~961~~761,~~550~~224.1013 B1 0.00 0.00 29,~~968~~936.7248 0.00 5,~~622~~616,~~944~~643.4849 B2 0.00 0.00 8,~~320~~311.5055 0.00 1,~~561~~559,~~151~~402.6726 B3 0.00 0.00 6,~~658~~651.5337 0.00 1,~~249~~247,~~321~~921.1215 B4 0.00 0.00 4,~~991~~985.2487 0.00 ~~936~~935,~~491~~441.1169 B5 0.00 0.00 4,~~165~~161.5810 0.00 ~~781~~780,~~575~~699.2947 B6 0.00 0.00 2,~~494~~492.8012 0.00 ~~468~~467,~~092~~567.1561 P1 0.00 0.00 0.00 0.00 100,000.00 P2 0.00 0.00 0.00 0.00 100,000.00 R 0.00 0.00 0.6211 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~621~~630,~~436~~718.65 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 61,668,000.00 6.00000% ~~1000~~994.~~00000000~~47820604 54.~~00000000~~97239103 0.00000000 1-A2 2,250,000.00 6.00000% ~~1000~~994.~~00000000~~47820444 54.~~00000000~~97239111 0.00000000 1-A3 7,980,000.00 6.~~35902~~35862% ~~1000~~991.~~00000000~~66501253 5.~~29918546~~25468672 0.00000000 2-A1 157,061,000.00 6.50000% ~~1000~~990.~~00000000~~56035508 5.~~41666665~~36553524 0.00000000 2-A2 74,000,000.00 6.50000% ~~1000~~990.~~00000000~~56035514 5.~~41666662~~36553527 0.00000000 2-A3 5,730,000.00 6.50000% ~~1000~~990.~~00000000~~56035428 5.~~41666667~~36553578 0.00000000 2-A4 145,842,358.00 5.~~78625~~43313% ~~1000~~990.~~00000000~~56035511 4.~~82187500~~48486934 0.00000000 2-A5 11,218,642.00 1520.~~77876~~36932% ~~1000~~990.~~00000000~~56035481 1316.~~14896669~~81420086 0.00000000 2-A6 11,218,642.00 0.00000% ~~1000~~990.~~00000000~~56035481 0.00000000 0.00000000 2-A7 0.00 1.~~21375~~56687% ~~1000~~990.~~00000000~~56035511 1.~~01145834~~29339941 0.00000000 2-A8 162,791,000.00 6.50000% ~~1000~~990.~~00000000~~56035512 5.~~41666665~~36553526 0.00000000 AP 1,154,886.26 0.00000% ~~1000~~997.~~00000000~~35344501 0.00000000 0.00000000 AX 0.00 6.00000% ~~1000~~970.~~00000000~~37388488 4.~~99999980~~85187004 0.00000000 B1 5,626,000.00 6.~~39219~~39223% ~~1000~~998.~~00000000~~91762353 5.~~32682545~~32109492 0.00000000 B2 1,562,000.00 6.~~39219~~39223% ~~1000~~998.~~00000000~~91762484 5.~~32682458~~32109475 0.00000000 B3 1,250,000.00 6.~~39219~~39223% ~~1000~~998.~~00000000~~91762400 5.~~32682400~~32109600 0.00000000 B4 937,000.00 6.~~39219~~39223% ~~1000~~998.~~00000000~~91762006 5.~~32683031~~32109925 0.00000000 B5 782,000.00 6.~~39219~~39223% ~~1000~~998.~~00000000~~91762148 5.~~32682864~~32109974 0.00000000 B6 468,346.51 6.~~39219~~39223% ~~1000~~998.~~00000000~~91761764 5.~~32682522~~32110296 0.00000000 P1 0.00 0.00000% 1000.00000000 0.00000000 0.00000000 P2 0.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 100.00 6.00000% ~~1000~~0.00000000 50.00000000 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 54.~~00000000~~97239103 0.00000000 ~~996~~993.~~58944201~~08654959 1-A2 0.00000000 0.00000000 54.~~00000000~~97239111 0.00000000 ~~996~~993.~~58944000~~08655111 1-A3 0.00000000 0.00000000 5.~~29918546~~25468672 0.00000000 ~~995~~984.~~36331078~~14079699 2-A1 0.00000000 0.00000000 5.~~41666671~~36553530 0.00000000 ~~994~~980.~~88184572~~62806706 2-A2 0.00000000 0.00000000 5.~~41666662~~36553527 0.00000000 ~~994~~980.~~88184568~~62806703 2-A3 0.00000000 0.00000000 5.~~41666667~~36553578 0.00000000 ~~994~~980.~~88184642~~62806632 2-A4 0.00000000 0.00000000 4.~~82187500~~48486934 0.00000000 ~~994~~980.~~88184571~~62806705 2-A5 0.00000000 0.00000000 1316.~~14895956~~81419373 0.00000000 ~~994~~980.~~88184577~~62806710 2-A6 0.00000000 0.00000000 0.00000000 0.00000000 ~~994~~980.~~88184577~~62806710 2-A7 0.00000000 0.00000000 1.~~01145834~~29339941 0.00000000 ~~994~~980.~~88184571~~62806705 2-A8 0.00000000 0.00000000 5.~~41666671~~36553526 0.00000000 ~~994~~980.~~88184574~~62806709 AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~995.~~46302613~~25372308 AX 0.00000000 0.00000000 4.~~99999980~~85187004 0.00000000 ~~987~~963.~~88117830~~02442895 B1 0.00000000 0.00000000 5.~~32682545~~32109492 0.00000000 ~~999~~998.~~45689300~~33691610 B2 0.00000000 0.00000000 5.~~32682458~~32109475 0.00000000 ~~999~~998.~~45689501~~33691421 B3 0.00000000 0.00000000 5.~~32682400~~32109600 0.00000000 ~~999~~998.~~45689600~~33692000 B4 0.00000000 0.00000000 5.~~32683031~~32109925 0.00000000 ~~999~~998.~~45689434~~33691569 B5 0.00000000 0.00000000 5.~~32682864~~32109974 0.00000000 ~~999~~998.~~45689258~~33691816 B6 0.00000000 0.00000000 5.~~32682522~~32110296 0.00000000 ~~999~~998.~~45689784~~33691512 P1 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 P2 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 61.~~20000000~~10000000 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 24,~~550~~199,~~026~~656.3610 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~653,453~~0.1200 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 34,~~203~~199,~~479~~656.4810 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees 66,~~800~~256.8402 Payment of Interest and Principal 34,~~136~~133,~~678~~400.6408 Total Withdrawals (Pool Distribution Amount) 34,~~203~~199,~~479~~656.4810 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* 6665,~~250~~705.5387 Primary Mortgage Insurance - PMI 550.3115 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 66,~~800~~256.8402 *Servicer Payees include: AURORA LOAN SERVICING INC.

Collateral Statement Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 6.~~781306~~777575 Weighted Average Net Rate 6.~~526895~~523137 Weighted Average Pass-Through Rate 6.~~524782~~521007 Weighted Average Remaining Term ~~355~~353 Principal And Interest Constant 1,~~936~~931,~~202~~351.6729 Beginning Loan Count ~~604~~600 Loans Paid in Full 25 Ending Loan Count ~~602~~595 Beginning Scheduled Balance ~~312~~309,~~489~~886,~~332~~510.7770 Ending Scheduled Balance ~~311~~307,~~051~~437,~~758~~087.1424 Actual Ending Collateral Balance ~~311~~307,~~136~~536,~~723~~292.4297 Scheduled Principal ~~170~~181,~~297~~118.8162 Unscheduled Principal 12,~~267~~268,~~276~~304.8284 Negative Amortized Principal 0.00 Scheduled Interest 1,~~765~~750,~~904~~232.8667 Servicing Fees 6665,~~250~~705.5387 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 550.3115 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 1,~~699~~683,~~104~~976.0265 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 0.00 Prepayment Penalty Paid Count 0 Special Servicing Fee 0.00

Additional Reporting - Deal Level Cash Reporting Excess Cashflow 0.00 Informational Reporting Collateral Group PO Beginning Balance 1,~~154~~151,~~886~~829.2679 Collateral Group PO Ending Balance 1,~~153~~149,~~111~~404.2385 Collateral Group PO Realized Loss 0.00 Collateral Group PO Scheduled Prin 1,~~455~~930.7578 Collateral Group PO Unscheduled Prin ~~319~~494.2816 Collateral Group 1 Beginning Balance 6665,~~209~~852,~~134~~691.4956 Collateral Group 1 Ending Balance 65,~~989~~761,~~314~~652.7372 Collateral Group 1 Realized Loss 0.00 Collateral Group 1 Scheduled Prin 4960,~~813~~075.9882 Collateral Group 1 Unscheduled Prin ~~170~~30,~~005~~963.7803 Collateral Group 2 Beginning Balance ~~245~~242,~~125~~881,~~312~~989.0335 Collateral Group 2 Ending Balance ~~243~~240,~~909~~526,~~332~~029.1867 Collateral Group 2 Realized Loss 0.00 Collateral Group 2 Scheduled Prin 119,~~028~~112.0902 Collateral Group 2 Unscheduled Prin 12,~~096~~236,~~951~~847.7666 LIBOR 54.~~136250~~783130% Next Month's LIBOR 4.~~872500~~865000% Exchange has occured this cycle NO Miscellaneous Reporting Collateral Group 1 Senior % 96.~~539700~~526135% Collateral Group 2 Senior % 96.~~599979~~571910% Collateral Group 1 Senior Prepayment % 100.000000% Collateral Group 2 Senior Prepayment % 100.000000% Collateral Group 1 Subordinate % 3.~~460300~~473865% Collateral Group 2 Subordinate % 3.~~400021~~428090% Collateral Group 1 Sub Prepayment % 0.000000% Collateral Group 2 Sub Prepayment % 0.000000% Trigger Event Reporting Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 02.~~000000~~110451% Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Shifting Interest Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000%

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 25 0 0 0 25 ~~762~~2,~~711~~328,023.5298 0.00 0.00 0.00 ~~762~~2,~~711~~328,023.5298 60 Days 01 0 0 0 01 0672,000.00 0.00 0.00 0.00 0672,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 26 0 0 0 26 ~~762~~3,~~711~~000,023.5298 0.00 0.00 0.00 ~~762~~3,~~711~~000,023.5298 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~332226~~840336% 0.000000% 0.000000% 0.000000% 0.~~332226~~840336% 0.~~245137~~756992% 0.000000% 0.000000% 0.000000% 0.~~245137~~756992% 60 Days 0.~~000000~~168067% 0.000000% 0.000000% 0.000000% 0.~~000000~~168067% 0.~~000000~~218511% 0.000000% 0.000000% 0.000000% 0.~~000000~~218511% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~332226~~008403% 0.000000% 0.000000% 0.000000% 01.~~332226~~008403% 0.~~245137~~975502% 0.000000% 0.000000% 0.000000% 0.~~245137~~975502% 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 3121,~~881~~775.3723

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 107,133.00 0.03428373% 107,133.00 0.~~03444218~~03484713% Fraud 3,124,893.00 0.99999990% 3,124,893.00 1.~~00462155~~01643332% Special Hazard 3,400,000.00 1.08803714% 3,~~400~~390,~~000~~949.0020 1.~~09306568~~10297337% Limit of Subordinate's Exposure to Certain Types of Losses

Realized Loss Report - Collateral Summary - 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 Total 15 ~~470~~1,~~625~~893,200.00 ~~470~~1,~~625~~878,203.0044 10 ~~650,000~~0.00 ~~650,000~~0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Total 0 0.00 0.00 0 0.00 0.00 ~~147~~391,~~549~~153.1963

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~406~~732% Current Month 48.~~762~~443% Current Month ~~719~~798.~~478~~757% 3 Month Average 0.~~000~~486% 3 Month Average 05.~~000~~662% 3 Month Average 0652.~~000~~175% 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~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Jan-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Feb-~~2006~~2007 N/A N/A ~~Jan~~Mar-2007 N/A N/A ~~Jan~~Mar-2007 N/A N/A ~~Feb~~Apr-2007 N/A N/A ~~Feb~~Apr-2007 N/A N/A ~~Mar~~May-2007 N/A N/A ~~Mar~~May-2007 N/A N/A ~~Apr~~Jun-2007 N/A N/A ~~Apr~~Jun-2007 N/A N/A ~~May~~Jul-2007 N/A N/A ~~May~~Jul-2007 N/A N/A ~~Jun~~Aug-2007 N/A N/A ~~Jun~~Aug-2007 N/A N/A ~~Jul~~Sep-2007 N/A N/A ~~Jul~~Sep-2007 N/A N/A ~~Aug~~Oct-2007 ~~N/A~~4.762% N/A ~~Aug~~Oct-2007 ~~N/A~~719.478% N/A ~~Sep~~Nov-2007 ~~N/A~~3.781% N/A ~~Sep~~Nov-2007 ~~N/A~~438.290% N/A ~~Oct~~Dec-2007 48.~~762~~443% N/A ~~Oct~~Dec-2007 ~~719~~798.~~478~~757% 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 ~~0040838054~~No ~~650,000.00~~Repurchases ~~0.00~~Due ~~6.625%~~to ~~4,162.03~~Other ~~Totals~~this ~~650,000.00 0.00~~Period

Interest Rate Stratification Summary Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 4.750 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 1 ~~260~~259,~~860~~919.9569 0.~~084~~085 5.250 5.499 5 1,~~494~~489,~~923~~468.3171 0.~~481~~484 5.500 5.749 12 2,~~724~~713,~~022~~536.2642 0.~~876~~883 5.750 5.999 18 3,~~314~~304,~~233~~939.2649 1.~~065~~075 6.000 6.249 23 11,~~384~~357,~~563~~042.1659 3.~~660~~694 6.250 6.499 56 28,~~637~~508,~~135~~604.3603 9.~~207~~273 6.500 6.749 ~~118~~117 68,~~853~~385,~~213~~740.3675 22.~~136~~244 6.750 6.999 ~~219~~216 ~~126~~124,~~232~~494,~~628~~291.5584 40.~~583~~494 7.000 7.249 6261 3433,~~091~~739,~~296~~124.3268 10.~~960~~974 7.250 7.499 35 14,~~856~~685,~~963~~923.9961 4.~~776~~777 7.500 7.749 23 8,~~589~~582,~~023~~071.3304 2.~~761~~791 7.750 7.999 108 54,~~362~~671,~~598~~952.0496 1.~~724~~520 8.000 8.249 4 1,~~248~~247,~~511~~420.7855 0.~~401~~406 8.250 8.499 4 1,150,~~199~~028.4279 0.~~370~~374 8.500 8.749 4 1,~~426~~422,~~071~~310.2089 0.~~458~~463 8.750 8.999 4 1,031,~~947~~539.2721 0.~~332~~336 9.000 9.249 0 0.00 0.000 9.250 9.499 1 143,~~694~~541.4212 0.~~046~~047 9.500 9.749 1 106,~~897~~792.0748 0.~~034~~035 9.750 9.999 2 142,~~975~~838.0939 0.046 10.000 10.249 0 0.00 0.000 >= 10.250 0 0.00 0.000 Total ~~602~~595 ~~311~~307,~~051~~437,~~758~~087.1424 100.000

Filing Compare · Lehman Mortgage Trust 2007-9