10-D 1 lmc07002_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 27, 2007 to December 26, 2007 Commission File Number of issuing entity: 333-140604-01 Luminent Mortgage Trust 2007-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140604 Lares Asset Securitization, Inc. (Exact name of depositor as specified in its charter) Luminent Mortgage Capital, Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199868 54-2199869 54-2199870 54-2199871 54-2199872 54-2199873 54-2199874 54-2199875 54-2199876 54-2199877 54-2199878 54-2199879 54-2199880 54-2199881 54-2199882 54-2199883 54-2199884 54-2199885 54-2199886 54-2199887 54-6747779 54-6747780 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) I-A-1 _____ _____ __X___ ____________ I-A-2 _____ _____ __X___ ____________ I-A-3 _____ _____ __X___ ____________ I-A-4 _____ _____ __X___ ____________ I-A-5 _____ _____ __X___ ____________ I-B-1 _____ _____ __X___ ____________ I-B-2 _____ _____ __X___ ____________ I-B-3 _____ _____ __X___ ____________ I-B-4 _____ _____ __X___ ____________ II-A-1 _____ _____ __X___ ____________ II-A-2 _____ _____ __X___ ____________ II-A-3 _____ _____ __X___ ____________ II-B-1 _____ _____ __X___ ____________ II-B-2 _____ _____ __X___ ____________ II-B-3 _____ _____ __X___ ____________ II-B-4 _____ _____ __X___ ____________ II-B-5 _____ _____ __X___ ____________ II-B-6 _____ _____ __X___ ____________ II-B-7 _____ _____ __X___ ____________ I-C-1 _____ _____ __X___ ____________ I-C-2 _____ _____ __X___ ____________ II-C _____ _____ __X___ ____________ I-P _____ _____ __X___ ____________ II-P _____ _____ __X___ ____________ R _____ _____ __X___ ____________ RX _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On December 26, 2007 a distribution was made to holders of Luminent Mortgage Trust 2007-2. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Luminent Mortgage Trust 2007-2, relating to the 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. Luminent Mortgage Trust 2007-2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: January 4, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Luminent Mortgage Trust 2007-2, relating to the December 26, 2007 distribution. EX-99.1 Luminent Mortgage Capital Mortgage Pass-Through Certificates Distribution Date: 12/26/2007 Luminent Mortgage Capital Mortgage Pass-Through Certificates Series 2007-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance I-A-1 55028EAA9 1112/2324/2007 4.~~98250~~89313% ~~203~~200,~~440~~515,~~325~~952.5064 ~~900~~817,~~908~~520.3039 I-A-2 55028EAB7 1112/2324/2007 5.~~15250~~06313% 139,000,000.00 ~~636~~586,~~544~~403.8982 I-A-3 55028EAC5 1112/2324/2007 5.~~09250~~00313% 50,000,000.00 ~~226~~208,~~306~~436.6395 I-A-4 55028EAD3 1112/2324/2007 5.~~18250~~09313% 47,571,000.00 ~~219~~201,~~117~~878.8945 I-A-5 55028EAE1 1112/2324/2007 5.~~15250~~06313% 48,~~889~~564,~~831~~903.9472 ~~223~~204,~~889~~882.0134 I-B-1 55028EAF8 1112/2324/2007 5.~~36250~~27313% 11,182,000.00 5349,~~294~~130.5847 I-B-2 55028EAG6 1112/2324/2007 6.~~12250~~03313% 4,636,000.00 2523,~~227~~305.4910 I-B-3 55028EAH4 1112/2324/2007 7.~~37250~~28313% 2,727,000.00 1716,~~869~~549.3821 I-B-4 55028EAJ0 1112/2324/2007 7.~~37250~~28313% 5,728,000.00 3734,~~534~~761.2123 II-A-1 55027WAA0 1112/2324/2007 5.~~10250~~01313% 6160,~~912~~862,~~144~~620.2931 ~~280~~254,~~805~~260.9719 II-A-2 55027WAB8 1112/2324/2007 5.~~14250~~05313% 30,~~957~~432,~~679~~890.8561 ~~141~~128,~~510~~151.9913 II-A-3 55027WAC6 1112/2324/2007 5.~~25250~~16313% 10,~~320~~145,~~266~~319.7739 4843,~~184~~651.1834 II-B-1 55027WAD4 1112/2324/2007 5.~~32250~~23313% 2,510,304.07 1110,~~876~~947.5329 II-B-2 55027WAE2 1112/2324/2007 5.~~32250~~23313% 1,518,788.99 76,~~185~~623.5635 II-B-3 55027WAF9 1112/2324/2007 5.~~32250~~23313% 583,303.02 2,~~759~~543.6775 II-B-4 55027WAG7 1112/2324/2007 5.~~62250~~53313% 642,510.23 32,~~211~~962.1258 II-B-5 55027WAH5 1112/2324/2007 6.~~62250~~53313% 584,894.55 3,~~443~~184.0833 II-B-6 55027WAJ1 1112/2324/2007 6.~~62250~~53313% 467,715.34 2,~~753~~546.2837 II-B-7 55027WAK8 1112/2324/2007 6.~~62250~~53313% 588,419.94 3,~~463~~203.8352 I-C-1 55028EAK7 1011/3130/2007 0.00000% 4,363,516.65 ~~251~~355,~~808~~935.7563 I-C-2 55028EAL5 1011/3130/2007 0.00000% 100.00 0.00 II-C 55027WAL6 1011/3130/2007 0.00000% 758,708.05 ~~186~~216,~~546~~662.2860 I-P 55028EAM3 1011/3130/2007 0.00000% 100.00 0.00 II-P 55027WAM4 1011/3130/2007 0.00000% 100.00 2027,~~034~~713.2797 R 55027WAN2 1112/2324/2007 0.00000% 0.00 0.00 RX 55027WAP7 1011/3130/2007 0.00000% 0.00 0.00 Totals ~~628~~623,~~382~~384,~~709~~147.1951 3,~~304~~201,~~275~~254.8901

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A-1 2,~~924~~316,~~372~~093.8674 0.00 ~~200~~198,~~515~~199,~~952~~858.6490 3,~~825~~133,~~281~~614.1613 0.00 I-A-2 0.00 0.00 139,000,000.00 ~~636~~586,~~544~~403.8982 0.00 I-A-3 0.00 0.00 50,000,000.00 ~~226~~208,~~306~~436.6395 0.00 I-A-4 0.00 0.00 47,571,000.00 ~~219~~201,~~117~~878.8945 0.00 I-A-5 ~~324~~257,~~928~~342.2209 0.00 48,~~564~~307,~~903~~561.7263 ~~548~~462,~~817~~224.2343 0.00 I-B-1 0.00 0.00 11,182,000.00 5349,~~294~~130.5847 0.00 I-B-2 0.00 0.00 4,636,000.00 2523,~~227~~305.4910 0.00 I-B-3 0.00 0.00 2,727,000.00 1716,~~869~~549.3821 0.00 I-B-4 0.00 0.00 5,728,000.00 3734,~~534~~761.2123 0.00 II-A-1 1736,~~049,523~~687.9841 0.00 60,~~862~~125,~~620~~932.3190 1990,~~330,329~~947.9560 0.00 II-A-2 ~~524~~368,~~789~~362.2483 0.00 30,~~432~~064,~~890~~527.6177 ~~666~~496,~~300~~513.2396 0.00 II-A-3 ~~174~~122,~~947~~799.3899 0.00 10,~~145~~022,~~319~~519.3940 ~~223~~166,~~131~~451.5633 0.00 II-B-1 0.00 0.00 2,510,304.07 1110,~~876~~947.5329 0.00 II-B-2 0.00 0.00 1,518,788.99 76,~~185~~623.5635 0.00 II-B-3 0.00 0.00 583,303.02 2,~~759~~543.6775 0.00 II-B-4 0.00 0.00 642,510.23 32,~~211~~962.1258 0.00 II-B-5 0.00 0.00 584,894.55 3,~~443~~184.0833 0.00 II-B-6 0.00 0.00 467,715.34 2,~~753~~546.2837 0.00 II-B-7 0.00 0.00 588,419.94 3,~~463~~203.8352 0.00 I-C-1 0.00 0.00 4,363,516.65 ~~251~~355,~~808~~935.7563 0.00 I-C-2 0.00 0.00 100.00 0.00 0.00 II-C 0.00 0.00 758,708.05 ~~186~~216,~~546~~662.2860 0.00 I-P 0.00 0.00 100.00 0.00 0.00 II-P 0.00 0.00 100.00 2027,~~034~~713.2797 0.00 R 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 43,~~998~~801,~~561~~286.6806 0.00 ~~623~~619,~~384~~582,~~147~~861.5144 87,~~302~~002,~~837~~540.5707 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 228,552,000.00 ~~203~~200,~~440~~515,~~325~~952.5064 0.00 2,~~924~~316,~~372~~093.8674 0.00 I-A-2 139,000,000.00 139,000,000.00 0.00 0.00 0.00 I-A-3 50,000,000.00 50,000,000.00 0.00 0.00 0.00 I-A-4 47,571,000.00 47,571,000.00 0.00 0.00 0.00 I-A-5 51,680,000.00 48,~~889~~564,~~831~~903.9472 0.00 ~~324~~257,~~928~~342.2209 0.00 I-B-1 11,182,000.00 11,182,000.00 0.00 0.00 0.00 I-B-2 4,636,000.00 4,636,000.00 0.00 0.00 0.00 I-B-3 2,727,000.00 2,727,000.00 0.00 0.00 0.00 I-B-4 5,728,000.00 5,728,000.00 0.00 0.00 0.00 II-A-1 65,447,000.00 6160,~~912~~862,~~144~~620.2931 0.00 1736,~~049,523~~687.9841 0.00 II-A-2 32,724,000.00 30,~~957~~432,~~679~~890.8561 0.00 ~~524~~368,~~789~~362.2483 0.00 II-A-3 10,908,000.00 10,~~320~~145,~~266~~319.7739 0.00 ~~174~~122,~~947~~799.3899 0.00 II-B-1 2,509,000.00 2,510,304.07 0.00 0.00 0.00 II-B-2 1,518,000.00 1,518,788.99 0.00 0.00 0.00 II-B-3 583,000.00 583,303.02 0.00 0.00 0.00 II-B-4 642,000.00 642,510.23 0.00 0.00 0.00 II-B-5 584,000.00 584,894.55 0.00 0.00 0.00 II-B-6 467,000.00 467,715.34 0.00 0.00 0.00 II-B-7 587,520.00 588,419.94 0.00 0.00 0.00 I-C-1 4,363,381.17 4,363,516.65 0.00 0.00 0.00 I-C-2 100.00 100.00 0.00 0.00 0.00 II-C 754,595.90 758,708.05 0.00 0.00 0.00 I-P 100.00 100.00 0.00 0.00 0.00 II-P 100.00 100.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 RX 100.00 0.00 0.00 0.00 0.00 Totals 662,163,997.07 ~~628~~623,~~382~~384,~~709~~147.1951 0.00 43,~~998~~801,~~561~~286.6806 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 0.00 2,~~924~~316,~~372~~093.8674 ~~200~~198,~~515~~199,~~952~~858.6490 0.~~87733187~~86719809 2,~~924~~316,~~372~~093.8674 I-A-2 0.00 0.00 139,000,000.00 1.00000000 0.00 I-A-3 0.00 0.00 50,000,000.00 1.00000000 0.00 I-A-4 0.00 0.00 47,571,000.00 1.00000000 0.00 I-A-5 0.00 ~~324~~257,~~928~~342.2209 48,~~564~~307,~~903~~561.7263 0.~~93972337~~93474384 ~~324~~257,~~928~~342.2209 I-B-1 0.00 0.00 11,182,000.00 1.00000000 0.00 I-B-2 0.00 0.00 4,636,000.00 1.00000000 0.00 I-B-3 0.00 0.00 2,727,000.00 1.00000000 0.00 I-B-4 0.00 0.00 5,728,000.00 1.00000000 0.00 II-A-1 0.00 1736,~~049,523~~687.9841 60,~~862~~125,~~620~~932.3190 0.~~92995279~~91869655 1736,~~049,523~~687.9841 II-A-2 0.00 ~~524~~368,~~789~~362.2483 30,~~432~~064,~~890~~527.6177 0.~~92998688~~91873022 ~~524~~368,~~789~~362.2483 II-A-3 0.00 ~~174~~122,~~947~~799.3899 10,~~145~~022,~~319~~519.3940 0.~~93008062~~91882283 ~~174~~122,~~947~~799.3899 II-B-1 0.00 0.00 2,510,304.07 1.00051976 0.00 II-B-2 0.00 0.00 1,518,788.99 1.00051976 0.00 II-B-3 0.00 0.00 583,303.02 1.00051976 0.00 II-B-4 0.00 0.00 642,510.23 1.00079475 0.00 II-B-5 0.00 0.00 584,894.55 1.00153176 0.00 II-B-6 0.00 0.00 467,715.34 1.00153178 0.00 II-B-7 0.00 0.00 588,419.94 1.00153176 0.00 I-C-1 0.00 0.00 4,363,516.65 1.00003105 0.00 I-C-2 0.00 0.00 100.00 1.00000000 0.00 II-C 0.00 0.00 758,708.05 1.00544947 0.00 I-P 0.00 0.00 100.00 1.00000000 0.00 II-P 0.00 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 RX 0.00 0.00 0.00 0.00000000 0.00 Totals 0.00 43,~~998~~801,~~561~~286.6806 ~~623~~619,~~384~~582,~~147~~861.5144 0.~~94143468~~93569397 43,~~998~~801,~~561~~286.6806 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 I-A-1 228,552,000.00 ~~890~~877.~~12708486~~33186601 0.00000000 1210.~~79521886~~13377148 0.00000000 I-A-2 139,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-3 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 47,571,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 51,680,000.00 ~~946~~939.~~01067995~~72336920 0.00000000 64.~~28731076~~97952961 0.00000000 I-B-1 11,182,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-2 4,636,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-3 2,727,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-4 5,728,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-1 65,447,000.00 ~~945~~929.~~98903372~~95279096 0.00000000 1611.~~03624276~~25624414 0.00000000 II-A-2 32,724,000.00 ~~946~~929.~~02370890~~98687844 0.00000000 1611.~~03683046~~25665658 0.00000000 II-A-3 10,908,000.00 ~~946~~930.~~11906582~~08061881 0.00000000 1611.~~03844701~~25779153 0.00000000 II-B-1 2,509,000.00 1000.51975688 0.00000000 0.00000000 0.00000000 II-B-2 1,518,000.00 1000.51975626 0.00000000 0.00000000 0.00000000 II-B-3 583,000.00 1000.51975986 0.00000000 0.00000000 0.00000000 II-B-4 642,000.00 1000.79475078 0.00000000 0.00000000 0.00000000 II-B-5 584,000.00 1001.53176370 0.00000000 0.00000000 0.00000000 II-B-6 467,000.00 1001.53177730 0.00000000 0.00000000 0.00000000 II-B-7 587,520.00 1001.53176062 0.00000000 0.00000000 0.00000000 I-C-1 4,363,381.17 1000.03104932 0.00000000 0.00000000 0.00000000 I-C-2 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-C 754,595.90 1005.44947302 0.00000000 0.00000000 0.00000000 I-P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 RX 100.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 0.00000000 1210.~~79521886~~13377148 ~~877~~867.~~33186601~~19809453 0.~~87733187~~86719809 1210.~~79521886~~13377148 I-A-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 64.~~28731076~~97952961 ~~939~~934.~~72336920~~74383959 0.~~93972337~~93474384 64.~~28731076~~97952961 I-B-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-B-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-B-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 I-B-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-A-1 0.00000000 1611.~~03624276~~25624414 ~~929~~918.~~95279096~~69654682 0.~~92995279~~91869655 1611.~~03624276~~25624414 II-A-2 0.00000000 1611.~~03683046~~25665658 ~~929~~918.~~98687844~~73022155 0.~~92998688~~91873022 1611.~~03683046~~25665658 II-A-3 0.00000000 1611.~~03844701~~25779153 ~~930~~918.~~08061881~~82282728 0.~~93008062~~91882283 1611.~~03844701~~25779153 II-B-1 0.00000000 0.00000000 1000.51975688 1.00051976 0.00000000 II-B-2 0.00000000 0.00000000 1000.51975626 1.00051976 0.00000000 II-B-3 0.00000000 0.00000000 1000.51975986 1.00051976 0.00000000 II-B-4 0.00000000 0.00000000 1000.79475078 1.00079475 0.00000000 II-B-5 0.00000000 0.00000000 1001.53176370 1.00153176 0.00000000 II-B-6 0.00000000 0.00000000 1001.53177730 1.00153178 0.00000000 II-B-7 0.00000000 0.00000000 1001.53176062 1.00153176 0.00000000 I-C-1 0.00000000 0.00000000 1000.03104932 1.00003105 0.00000000 I-C-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-C 0.00000000 0.00000000 1005.44947302 1.00544947 0.00000000 I-P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 II-P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance I-A-1 1011/2526/07 - 1112/25/07 3230 4.~~98250~~89313% ~~203~~200,~~440~~515,~~325~~952.5064 ~~901~~817,~~014~~625.6052 0.00 I-A-2 1011/2526/07 - 1112/25/07 3230 5.~~15250~~06313% 139,000,000.00 ~~636~~586,~~620~~479.0022 0.00 I-A-3 1011/2526/07 - 1112/25/07 3230 5.~~09250~~00313% 50,000,000.00 ~~226~~208,~~333~~463.3375 0.00 I-A-4 1011/2526/07 - 1112/25/07 3230 5.~~18250~~09313% 47,571,000.00 ~~219~~201,~~143~~904.7441 0.00 I-A-5 1011/2526/07 - 1112/25/07 3230 5.~~15250~~06313% 48,~~889~~564,~~831~~903.9472 ~~223~~204,~~915~~908.4368 0.00 I-B-1 1011/2526/07 - 1112/25/07 3230 5.~~36250~~27313% 11,182,000.00 5349,~~300~~136.8778 0.00 I-B-2 1011/2526/07 - 1112/25/07 3230 6.~~12250~~03313% 4,636,000.00 2523,~~230~~307.1499 ~~2,730~~780.3832 I-B-3 1011/2526/07 - 1112/25/07 3230 7.~~37250~~28313% 2,727,000.00 1716,~~870~~550.9491 43,~~636~~299.0762 I-B-4 1011/2526/07 - 1112/25/07 3230 7.~~37250~~28313% 5,728,000.00 3734,~~537~~764.4981 96,~~737~~930.9678 II-A-1 1011/2526/07 - 1112/25/07 3230 5.~~10250~~01313% 6160,~~912~~862,~~144~~620.2931 ~~280~~254,~~805~~260.9719 0.00 II-A-2 1011/2526/07 - 1112/25/07 3230 5.~~14250~~05313% 30,~~957~~432,~~679~~890.8561 ~~141~~128,~~510~~151.9913 0.00 II-A-3 1011/2526/07 - 1112/25/07 3230 5.~~25250~~16313% 10,~~320~~145,~~266~~319.7739 4843,~~184~~651.1834 0.00 II-B-1 1011/2526/07 - 1112/25/07 3230 5.~~32250~~23313% 2,510,304.07 1110,~~876~~947.5329 0.00 II-B-2 1011/2526/07 - 1112/25/07 3230 5.~~32250~~23313% 1,518,788.99 76,~~185~~623.5635 0.00 II-B-3 1011/2526/07 - 1112/25/07 3230 5.~~32250~~23313% 583,303.02 2,~~759~~543.6775 0.00 II-B-4 1011/2526/07 - 1112/25/07 3230 5.~~62250~~53313% 642,510.23 32,~~211~~962.1258 0.00 II-B-5 1011/2526/07 - 1112/25/07 3230 6.~~62250~~53313% 584,894.55 3,~~443~~184.0833 0.00 II-B-6 1011/2526/07 - 1112/25/07 3230 6.~~62250~~53313% 467,715.34 2,~~753~~546.2837 0.00 II-B-7 1011/2526/07 - 1112/25/07 3230 6.~~62250~~53313% 588,419.94 3,~~463~~203.8352 0.00 I-C-1 N/A N/A 0.00000% 4,363,516.65 0.00 0.00 I-C-2 N/A N/A 0.00000% 100.00 0.00 0.00 II-C N/A N/A 0.00000% 758,708.05 0.00 0.00 I-P N/A N/A 0.00000% 100.00 0.00 0.00 II-P N/A N/A 0.00000% 100.00 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 RX N/A N/A 0.00000% 0.00 0.00 0.00 Totals 2,~~846~~601,~~160~~215.7592 1711,~~104~~010.4172

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-A-1 0.00 ~~106~~105.3013 ~~900~~817,~~908~~520.3039 0.00 ~~200~~198,~~515~~199,~~952~~858.6490 I-A-2 0.00 75.1141 ~~636~~586,~~544~~403.8982 0.00 139,000,000.00 I-A-3 0.00 26.7080 ~~226~~208,~~306~~436.6395 0.00 50,000,000.00 I-A-4 0.00 25.8596 ~~219~~201,~~117~~878.8945 0.00 47,571,000.00 I-A-5 0.00 26.4235 ~~223~~204,~~889~~882.0134 0.00 48,~~564~~307,~~903~~561.7263 I-B-1 0.00 6.2932 5349,~~294~~130.5847 0.00 11,182,000.00 I-B-2 ~~2,730~~780.3832 2.6590 2523,~~227~~305.4910 0.00 4,636,000.00 I-B-3 43,~~636~~299.0762 1.5670 1716,~~869~~549.3821 0.00 2,727,000.00 I-B-4 96,~~737~~930.9678 3.2858 3734,~~534~~761.2123 0.00 5,728,000.00 II-A-1 0.00 0.00 ~~280~~254,~~805~~260.9719 0.00 60,~~862~~125,~~620~~932.3190 II-A-2 0.00 0.00 ~~141~~128,~~510~~151.9913 0.00 30,~~432~~064,~~890~~527.6177 II-A-3 0.00 0.00 4843,~~184~~651.1834 0.00 10,~~145~~022,~~319~~519.3940 II-B-1 0.00 0.00 1110,~~876~~947.5329 0.00 2,510,304.07 II-B-2 0.00 0.00 76,~~185~~623.5635 0.00 1,518,788.99 II-B-3 0.00 0.00 2,~~759~~543.6775 0.00 583,303.02 II-B-4 0.00 0.00 32,~~211~~962.1258 0.00 642,510.23 II-B-5 0.00 0.00 3,~~443~~184.0833 0.00 584,894.55 II-B-6 0.00 0.00 2,~~753~~546.2837 0.00 467,715.34 II-B-7 0.00 0.00 3,~~463~~203.8352 0.00 588,419.94 I-C-1 0.00 0.00 ~~251~~355,~~808~~935.7563 0.00 4,363,516.65 I-C-2 0.00 0.00 0.00 0.00 100.00 II-C 0.00 0.00 ~~186~~216,~~546~~662.2860 0.00 758,708.05 I-P 0.00 0.00 0.00 0.00 100.00 II-P 0.00 0.00 2027,~~034~~713.2797 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 1711,~~104~~010.4172 274.1615 3,~~304~~201,~~275~~254.8901 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance I-A-1 228,552,000.00 4.~~98250~~89313% ~~890~~877.~~12708486~~33186601 3.~~94227397~~57741573 0.00000000 I-A-2 139,000,000.00 5.~~15250~~06313% 1000.00000000 4.~~58000000~~21927496 0.00000000 I-A-3 50,000,000.00 5.~~09250~~00313% 1000.00000000 4.~~52666660~~16927500 0.00000000 I-A-4 47,571,000.00 5.~~18250~~09313% 1000.00000000 4.~~60666667~~24427508 0.00000000 I-A-5 51,680,000.00 5.~~15250~~06313% ~~946~~939.~~01067995~~72336920 43.~~33272891~~96495124 0.00000000 I-B-1 11,182,000.00 5.~~36250~~27313% 1000.00000000 4.~~76666696~~39427473 0.00000000 I-B-2 4,636,000.00 6.~~12250~~03313% 1000.00000000 5.~~44222174~~02760785 0.~~58895168~~16831752 I-B-3 2,727,000.00 7.~~37250~~28313% 1000.00000000 6.~~55333333~~06927393 1.~~70006234~~20998166 I-B-4 5,728,000.00 7.~~37250~~28313% 1000.00000000 6.~~55333275~~06927549 1.~~70006285~~20998254 II-A-1 65,447,000.00 5.~~10250~~01313% ~~945~~929.~~98903372~~95279096 43.~~29058582~~88497853 0.00000000 II-A-2 32,724,000.00 5.~~14250~~05313% ~~946~~929.~~02370890~~98687844 43.~~32437935~~91612058 0.00000000 II-A-3 10,908,000.00 5.~~25250~~16313% ~~946~~930.~~11906582~~08061881 4.~~41732490~~00177301 0.00000000 II-B-1 2,509,000.00 5.~~32250~~23313% 1000.51975688 4.~~73357114~~36320845 0.00000000 II-B-2 1,518,000.00 5.~~32250~~23313% 1000.51975626 4.~~73357049~~36320817 0.00000000 II-B-3 583,000.00 5.~~32250~~23313% 1000.51975986 4.~~73356775~~36320755 0.00000000 II-B-4 642,000.00 5.~~62250~~53313% 1000.79475078 54.~~00174455~~61461059 0.00000000 II-B-5 584,000.00 6.~~62250~~53313% 1001.53176370 5.~~89568493~~45261986 0.00000000 II-B-6 467,000.00 6.~~62250~~53313% 1001.53177730 5.~~89567452~~45261242 0.00000000 II-B-7 587,520.00 6.~~62250~~53313% 1001.53176062 5.~~89568015~~45261438 0.00000000 I-C-1 4,363,381.17 0.00000% 1000.03104932 0.00000000 0.00000000 I-C-2 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 II-C 754,595.90 0.00000% 1005.44947302 0.00000000 0.00000000 I-P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 II-P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 R 100.00 0.00000% 0.00000000 0.00000000 0.00000000 RX 100.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-A-1 0.00000000 0.~~00046510~~00045998 3.~~94180887~~57695575 0.00000000 ~~877~~867.~~33186601~~19809453 I-A-2 0.00000000 0.~~00054036~~00054252 4.~~57945964~~21873252 0.00000000 1000.00000000 I-A-3 0.00000000 0.~~00053400~~00053600 4.~~52613260~~16873900 0.00000000 1000.00000000 I-A-4 0.00000000 0.~~00054340~~00054571 4.~~60612327~~24372937 0.00000000 1000.00000000 I-A-5 0.00000000 0.~~00051122~~00050987 43.~~33221769~~96444156 0.00000000 ~~939~~934.~~72336920~~74383959 I-B-1 0.00000000 0.~~00056251~~00056519 4.~~76610445~~39371043 0.00000000 1000.00000000 I-B-2 0.~~58895168~~16831752 0.~~00057161~~00062554 5.~~44165013~~02698447 0.00000000 1000.00000000 I-B-3 1.~~70006234~~20998166 0.~~00057206~~00062340 6.~~55276128~~06865053 0.00000000 1000.00000000 I-B-4 1.~~70006285~~20998254 0.~~00057263~~00062500 6.~~55276013~~06865049 0.00000000 1000.00000000 II-A-1 0.00000000 0.00000000 43.~~29058582~~88497853 0.00000000 ~~929~~918.~~95279096~~69654682 II-A-2 0.00000000 0.00000000 43.~~32437935~~91612058 0.00000000 ~~929~~918.~~98687844~~73022155 II-A-3 0.00000000 0.00000000 4.~~41732490~~00177301 0.00000000 ~~930~~918.~~08061881~~82282728 II-B-1 0.00000000 0.00000000 4.~~73357114~~36320845 0.00000000 1000.51975688 II-B-2 0.00000000 0.00000000 4.~~73357049~~36320817 0.00000000 1000.51975626 II-B-3 0.00000000 0.00000000 4.~~73356775~~36320755 0.00000000 1000.51975986 II-B-4 0.00000000 0.00000000 54.~~00174455~~61461059 0.00000000 1000.79475078 II-B-5 0.00000000 0.00000000 5.~~89568493~~45261986 0.00000000 1001.53176370 II-B-6 0.00000000 0.00000000 5.~~89567452~~45261242 0.00000000 1001.53177730 II-B-7 0.00000000 0.00000000 5.~~89568015~~45261438 0.00000000 1001.53176062 I-C-1 0.00000000 0.00000000 5781.~~70954684~~57335244 0.00000000 1000.03104932 I-C-2 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 II-C 0.00000000 0.00000000 ~~247~~287.~~21348208~~12400902 0.00000000 1005.44947302 I-P 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 II-P 0.00000000 0.00000000 ~~200342~~277139.70000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 87,~~319~~368,~~001~~486.5845 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~299,800~~0.4200 Servicer Advances ~~190~~210,~~565~~799.3908 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 2027,~~034~~713.2797 Swap/Cap Payments 0.00 Total Deposits 87,~~829~~606,~~401~~999.6650 Withdrawals Swap Payments 2499,~~437~~546.4666 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~185~~190,~~128~~565.9439 Total Administration Fees ~~316~~314,~~997~~347.6938 Payment of Interest and Principal 87,~~302~~002,~~837~~540.5707 Total Withdrawals (Pool Distribution Amount) 87,~~829~~606,~~401~~999.6650 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 274.1614 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 274.1614

ADMINISTRATION FEES Gross Servicing Fee* ~~145~~144,~~348~~101.8106 LPMI Fee* 27,~~736~~913.3342 Master Servicing Fee - Wells Fargo Bank, N.A. 9,~~687~~610.5750 Triad Premium - Triad Insurance Guaranty Corporation ~~134~~132,~~224~~722.9840 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~316~~314,~~997~~347.6938 *Servicer Payees include: ~~GMAC-RFC;~~ INDYMAC BANK, F.S.B.; NATIONAL CITY MORTGAGE CO.; RESIDENTIAL FUNDING CORPORATION, LLC; WASHINGTON MUTUAL BANK; WELLS FARGO BANK, N.A. NOTE: LPMI Payees Include: Amerin, Commonwealth, Gemico, MGIC, PMI, Radian, RMIC, United Guaranty

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Closing Date Deposit Account 0.00 0.00 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Cap Account - ABN AMRO Bank, N.A. 0.00 0.00 0.00 Swap Account - ABN AMRO Bank, N.A. 1,~~747~~531,~~839~~579.0030 1,~~772~~631,~~276~~125.4696 (2499,~~437~~546.4666)

Collateral Statement Group Group I Group II Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~624315~~622945 8.~~324661~~257591 Weighted Average Net Rate 6.~~367764~~366409 7.~~948966~~881884 Weighted Average Pass-Through Rate 6.~~068336~~066771 7.~~488744~~421784 Weighted Average Remaining Term ~~351~~350 ~~377~~376 Principal And Interest Constant 2,~~873~~855,~~537~~107.2099 ~~347~~350,~~803~~349.6064 Beginning Loan Count 1,~~711~~700 ~~271~~264 Loans Paid in Full 1110 74 Ending Loan Count 1,~~700~~690 ~~264~~260 Beginning Scheduled Balance ~~517~~514,~~537~~288,~~774~~473.0901 ~~110~~109,~~844~~095,~~835~~574.1050 Ending Scheduled Balance ~~514~~511,~~288~~715,~~473~~037.0118 ~~109~~107,~~095~~867,~~574~~724.5027 Actual Ending Collateral Balance ~~514~~511,~~304~~730,~~514~~003.6475 ~~108~~107,~~647~~414,~~739~~608.0460 Scheduled Principal 16,~~592~~687.9777 0.00 Unscheduled Principal 32,~~232~~556,~~708~~748.1106 21,~~170~~628,~~411~~222.7182 Negative Amortized Principal 0.00 (~~421~~400,~~151~~372.1159) Scheduled Interest 2,~~856~~838,~~944~~420.2322 ~~768~~750,~~954~~722.7123 Servicing Fees ~~110~~109,~~645~~944.6438 34,~~703~~156.1768 Master Servicing Fees 7,~~978~~928.7161 1,~~708~~681.8689 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee ~~121~~120,~~159~~488.1562 40,~~802~~147.1620 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~617~~600,~~160~~058.7361 ~~691~~674,~~740~~736.5246 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 2027,~~034~~713.2797 Prepayment Penalty Paid Count 0 32 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~924251~~909017 Weighted Average Net Rate 6.~~646683~~631626 Weighted Average Pass-Through Rate 6.~~318891~~303905 Weighted Average Remaining Term ~~355~~354 Principal And Interest Constant 3,~~221~~205,~~340~~457.8063 Beginning Loan Count 1,~~982~~964 Loans Paid in Full 1814 Ending Loan Count 1,~~964~~950 Beginning Scheduled Balance ~~628~~623,~~382~~384,~~609~~047.1951 Ending Scheduled Balance ~~623~~619,~~384~~582,~~047~~761.5145 Actual Ending Collateral Balance ~~622~~619,~~952~~144,~~253~~612.6835 Scheduled Principal 16,~~592~~687.9777 Unscheduled Principal 54,~~403~~184,~~119~~970.8288 Negative Amortized Principal (~~421~~400,~~151~~372.1159) Scheduled Interest 3,~~625~~589,~~898~~142.9445 Servicing Fees ~~145~~144,~~348~~101.8106 Master Servicing Fees 9,~~687~~610.5750 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee ~~161~~160,~~961~~635.3182 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~308~~274,~~901~~795.2507 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 2027,~~034~~713.2797 Prepayment Penalty Paid Count 32 Special Servicing Fee 0.00

Additional Reporting - Group Level Cash Reporting Group I Excess Cash Flow ~~293~~466,~~076~~218.4587 Group II Excess Cash Flow ~~186~~216,~~546~~662.2860 Allocated Net Deferred Interest 0.00 Net Defererred Interest 0.00 Informational Reporting Group I Net Rate Cap 5.~~636057~~831150% Rolling 3 Month Delinquency Rate 23.~~541059~~291146% Group II Adjusted Rate Cap 7.~~020698~~421783% Net Rate Cap 7.~~020698~~421783% Rolling 3 Month Delinquency Rate 35.~~877260~~027662% Structural Reporting Group I Overcollateralization Amount 4,363,516.65 Overcollateralization Deficiency Amount 0.00 Overcollateralization Surplus Amount 0.00 Target Overcollateralization Amount 4,363,516.65 Group II Overcollateralization Amount 758,708.05 Overcollateralization Deficiency Amount 0.00 Overcollateralization Surplus Amount 0.00 Target Overcollateralization Amount 758,708.05 Trigger Event Reporting Group I Stepdown Date NO Cumulative Loss Trigger Trigger Result N/A Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Fail Threshold Value 2.~~227280~~238482% Calculated Value 23.~~541059~~291146% Trigger Event Trigger Result Pass Group II Stepdown Date NO Cumulative Loss Trigger Trigger Result N/A Threshold Value 0.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Fail Threshold Value 2.~~806620~~838567% Calculated Value 35.~~877260~~027662% Trigger Event Trigger Result Pass

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4951 01 0 0 4952 16,~~914~~892,~~722~~086.0690 0270,950.00 0.00 0.00 1617,~~914~~163,~~722~~036.0690 60 Days 19 1 0 0 20 65,~~576~~291,~~589~~035.8964 152,882.94 0.00 0.00 65,~~729~~443,~~472~~918.8358 90 Days 1316 0 1 0 1417 76,~~058~~130,~~309~~342.4297 0.00 ~~399~~154,~~000~~550.00 0.00 76,~~457~~284,~~309~~892.4297 120 Days 3 0 69 0 912 ~~569~~1,~~251~~396,628.4164 0.00 24,~~405~~995,~~033~~906.4404 0.00 26,~~974~~392,~~284~~534.8568 150 Days 0 0 49 0 49 0.00 0.00 12,~~194~~974,~~244~~284.0885 0.00 12,~~194~~974,~~244~~284.0885 180+ Days 1 0 810 12 1013 271,899.94 0.00 2,~~601~~942,~~324~~638.3108 ~~535~~878,~~999~~930.9930 34,~~409~~093,~~224~~468.2432 Totals 8590 12 1929 12 ~~106~~123 3129,~~390~~981,~~772~~994.7209 ~~152~~423,~~882~~832.94 611,~~599~~067,~~601~~378.8397 ~~535~~878,~~999~~930.9930 3842,~~679~~352,~~257~~136.4830 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~494908~~615385% 0.~~000000~~051282% 0.000000% 0.000000% 2.~~494908~~666667% 2.~~715252~~728294% 0.~~000000~~043762% 0.000000% 0.000000% 2.~~715252~~772056% 60 Days 0.~~967413~~974359% 0.~~050916~~051282% 0.000000% 0.000000% 1.~~018330~~025641% 10.~~055713~~854572% 0.~~024542~~024693% 0.000000% 0.000000% 10.~~080255~~879264% 90 Days 0.~~661914~~820513% 0.000000% 0.~~050916~~051282% 0.000000% 0.~~712831~~871795% 10.~~133042~~990131% 0.000000% 0.~~064050~~024962% 0.000000% 1.~~197092~~015093% 120 Days 0.~~152749~~153846% 0.000000% 0.~~305499~~461538% 0.000000% 0.~~458248~~615385% 0.~~091380~~225574% 0.000000% 0.~~386070~~806905% 0.000000% 01.~~477450~~032478% 150 Days 0.000000% 0.000000% 0.~~203666~~461538% 0.000000% 0.~~203666~~461538% 0.000000% 0.000000% 0.~~191707~~480386% 0.000000% 0.~~191707~~480386% 180+ Days 0.~~050916~~051282% 0.000000% 0.~~407332~~512821% 0.~~050916~~102564% 0.~~509165~~666667% 0.~~043647~~043915% 0.000000% 0.~~417580~~475275% 0.~~086042~~141959% 0.~~547269~~661149% Totals 4.~~327902~~615385% 0.~~050916~~102564% 01.~~967413~~487179% 0.~~050916~~102564% 56.~~397149~~307692% 54.~~039033~~842486% 0.~~024542~~068455% 1.~~059407~~787527% 0.~~086042~~141959% 6.~~209024~~840427% 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 ~~190~~210,~~565~~799.3908

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3842 01 0 0 3843 1112,~~626~~537,~~874~~986.4634 0270,950.00 0.00 0.00 1112,~~626~~808,~~874~~936.4634 60 Days 1714 1 0 0 1815 53,~~901~~421,~~518~~221.2365 152,882.94 0.00 0.00 63,~~054~~574,~~401~~104.1759 90 Days 816 0 1 0 917 56,~~066~~130,~~626~~342.7497 0.00 ~~399~~154,~~000~~550.00 0.00 56,~~465~~284,~~626~~892.7497 120 Days 2 0 5 0 7 ~~263~~1,~~850~~113,852.00 0.00 13,~~883~~287,~~362~~000.7600 0.00 24,~~147~~400,~~212~~852.7600 150 Days 0 0 27 0 27 0.00 0.00 ~~545~~2,~~650~~147,212.0076 0.00 ~~545~~2,~~650~~147,212.0076 180+ Days 1 0 78 1 910 271,899.94 0.00 2,~~100~~136,~~851~~501.15 535,999.99 2,~~908~~944,~~751~~401.08 Totals 6675 12 1521 1 8399 23,~~130~~475,~~769~~302.3790 ~~152~~423,~~882~~832.94 47,~~928~~725,~~863~~263.91 535,999.99 2832,~~748~~160,~~516~~399.2174 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~235294~~485207% 0.~~000000~~059172% 0.000000% 0.000000% 2.~~235294~~544379% 2.~~260699~~450117% 0.~~000000~~052948% 0.000000% 0.000000% 2.~~260699~~503065% 60 Days 10.~~000000~~828402% 0.~~058824~~059172% 0.000000% 0.000000% 10.~~058824~~887574% 10.~~147475~~668560% 0.~~029726~~029876% 0.000000% 0.000000% 10.~~177202~~698436% 90 Days 0.~~470588~~946746% 0.000000% 0.~~058824~~059172% 0.000000% 01.~~529412~~005917% 01.~~985141~~197964% 0.000000% 0.~~077580~~030201% 0.000000% 1.~~062722~~228166% 120 Days 0.~~117647~~118343% 0.000000% 0.~~294118~~295858% 0.000000% 0.~~411765~~414201% 0.~~051302~~217664% 0.000000% 0.~~366196~~642331% 0.000000% 0.~~417498~~859995% 150 Days 0.000000% 0.000000% 0.~~117647~~414201% 0.000000% 0.~~117647~~414201% 0.000000% 0.000000% 0.~~106095~~419599% 0.000000% 0.~~106095~~419599% 180+ Days 0.~~058824~~059172% 0.000000% 0.~~411765~~473373% 0.~~058824~~059172% 0.~~529412~~591716% 0.~~052868~~053133% 0.000000% 0.~~408484~~417506% 0.~~104218~~104743% 0.~~565570~~575382% Totals 34.~~882353~~437870% 0.~~058824~~118343% 01.~~882353~~242604% 0.~~058824~~059172% 45.~~882353~~857988% 4.~~497485~~587439% 0.~~029726~~082824% 01.~~958355~~509637% 0.~~104218~~104743% 56.~~589785~~284642% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 119 0 0 0 119 54,~~287~~354,~~847~~100.6056 0.00 0.00 0.00 54,~~287~~354,~~847~~100.6056 60 Days 25 0 0 0 25 ~~675~~1,~~071~~869,813.6699 0.00 0.00 0.00 ~~675~~1,~~071~~869,813.6699 90 Days 50 0 0 0 50 ~~1,991,682~~0.6800 0.00 0.00 0.00 ~~1,991,682~~0.6800 120 Days 1 0 14 0 25 ~~305~~282,~~401~~776.4164 0.00 ~~521~~1,~~670~~708,906.6804 0.00 ~~827~~1,~~072~~991,682.0968 150 Days 0 0 2 0 2 0.00 0.00 ~~648~~827,~~594~~072.0809 0.00 ~~648~~827,~~594~~072.0809 180+ Days 0 0 12 0 1 3 0.00 0.00 ~~500~~806,~~473~~136.1693 0342,930.0031 ~~500~~1,~~473~~149,067.1624 Totals 1915 0 48 01 2324 86,~~260~~506,~~003~~691.3519 0.00 13,~~670~~342,~~737~~115.9206 0342,930.0031 910,~~930~~191,~~741~~736.2756 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 43.~~166667~~461538% 0.000000% 0.000000% 0.000000% 43.~~166667~~461538% 4.~~866965~~053546% 0.000000% 0.000000% 0.000000% 4.~~866965~~053546% 60 Days 01.~~757576~~923077% 0.000000% 0.000000% 0.000000% 01.~~757576~~923077% 01.~~621340~~740745% 0.000000% 0.000000% 0.000000% 01.~~621340~~740745% 90 Days 10.~~893939~~000000% 0.000000% 0.000000% 0.000000% 10.~~893939~~000000% 10.~~833156~~000000% 0.000000% 0.000000% 0.000000% 10.~~833156~~000000% 120 Days 0.~~378788~~384615% 0.000000% 01.~~378788~~538462% 0.000000% 01.~~757576~~923077% 0.~~281093~~263257% 0.000000% 01.~~480149~~590944% 0.000000% 01.~~761242~~854201% 150 Days 0.000000% 0.000000% 0.~~757576~~769231% 0.000000% 0.~~757576~~769231% 0.000000% 0.000000% 0.~~596970~~769981% 0.000000% 0.~~596970~~769981% 180+ Days 0.000000% 0.000000% 0.~~378788~~769231% 0.~~000000~~384615% 01.~~378788~~153846% 0.000000% 0.000000% 0.~~460638~~750491% 0.~~000000~~319259% 01.~~460638~~069750% Totals 75.~~196970~~769231% 0.000000% 13.~~515152~~076923% 0.~~000000~~384615% 89.~~712121~~230769% 76.~~602554~~057548% 0.000000% 13.~~537757~~111416% 0.~~000000~~319259% 9.~~140311~~488222% Please refer to CTSLink.com for a list of delinquency code descriptions.

180+ Delinquency Summary Summary Group I Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 4 1,194,244.08 0.193 2 545,650.00 0.107 210 - 239 7 1,862,751.09 0.~~299~~301 7 1,862,751.09 0.~~362~~364 ~~210~~240 - ~~239~~269 1 500,473.16 0.~~080~~081 0 0.00 0.000 ~~240~~270 - ~~269~~299 2 1 535,~~045,~~999.99 0.~~168~~087 2 1 535,~~045,~~999.99 0.~~203~~105 Total 1013 34,~~409~~093,~~224~~468.2432 0.~~547~~662 910 2,~~908~~944,~~751~~401.08 0.~~565~~576

180+ Delinquency Summary (continued) Group II Days Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Balance($) 180 - 209 2 648,594.08 0.604 210 - 239 0 0.00 0.000 ~~210~~240 - ~~239~~269 1 500,473.16 0.~~461~~466 ~~240~~270 - ~~269~~299 0 0.00 0.000 Total 13 ~~500~~1,~~473~~149,067.1624 01.~~461~~070 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 ~~Dec~~Jan-0607 0.000% Original Principal Balance ~~536~~335,~~000~~700.00 ~~Jan~~Feb-07 0.000% Current Actual Balance ~~535~~342,~~999~~930.9931 ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% Current REO Total ~~Apr~~May-07 0.000% Loans in REO 12 ~~May~~Jun-07 0.000% Original Principal Balance ~~536~~871,~~000~~700.00 ~~Jun~~Jul-07 0.000% Current Actual Balance ~~535~~878,~~999~~930.9930 ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.000% ~~Sep~~Oct-07 0.000% ~~Oct~~Nov-07 0.~~000~~086% ~~Nov~~Dec-07 0.~~086~~142% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 10 ~~Dec~~Jan-0607 0.000% Original Principal Balance ~~536,000~~0.00 ~~Jan~~Feb-07 0.000% Current Actual Balance ~~535,999~~0.9900 ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% Current REO Total ~~Apr~~May-07 0.000% Loans in REO 1 ~~May~~Jun-07 0.000% Original Principal Balance 536,000.00 ~~Jun~~Jul-07 0.000% Current Actual Balance 535,999.99 ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.000% ~~Sep~~Oct-07 0.000% ~~Oct~~Nov-07 0.~~000~~104% ~~Nov~~Dec-07 0.~~104~~105% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-07 No0.000% Original Principal Balance 335,700.00 Feb-07 0.000% Current Actual Balance 342,930.31 Mar-07 0.000% Apr-07 0.000% Current REO ~~Information~~Total toMay-07 0.000% Loans in REO 1 Jun-07 0.000% Original Principal Balance 335,700.00 Jul-07 0.000% Current Actual Balance 342,930.31 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.319% *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.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance Group I 0240550669 Nov-2007 01-Sep-2006 CA 80.00 536,000.00 Group II 0240533830 Dec-2007 01-Nov-2006 VA 90.00 335,700.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group I 0240550669 535,999.99 01-Feb-2007 89 7.250% 2124,~~495~~566.8164 Group II 0240533830 342,930.31 01-May-2007 6 8.250% 18,432.39

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1012 ~~Dec~~Jan-0607 0.000% Original Principal Balance 35,~~556~~273,~~000~~750.00 ~~Jan~~Feb-07 0.000% Current Actual Balance 35,~~567~~320,~~097~~707.2145 ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% Current Foreclosure Total ~~Apr~~May-07 0.000% Loans in Foreclosure 1929 ~~May~~Jun-07 0.000% Original Principal Balance 611,~~576~~004,~~850~~900.00 ~~Jun~~Jul-07 0.~~000~~192% Current Actual Balance 611,~~599~~067,~~601~~378.8397 ~~Jul-07 0.192%~~ Aug-07 0.164% Sep-07 0.488% Oct-07 0.591% Nov-07 1.059% Dec-07 1.788% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 87 ~~Dec~~Jan-0607 0.000% Original Principal Balance 23,~~740~~306,~~000~~400.00 ~~Jan~~Feb-07 0.000% Current Actual Balance 23,~~739~~306,~~762~~400.7600 ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% Current Foreclosure Total ~~Apr~~May-07 0.000% Loans in Foreclosure 1521 ~~May~~Jun-07 0.000% Original Principal Balance 47,~~929~~725,~~150~~550.00 ~~Jun~~Jul-07 0.~~000~~233% Current Actual Balance 47,~~928~~725,~~863~~263.91 ~~Jul-07 0.233%~~ Aug-07 0.199% Sep-07 0.496% Oct-07 0.554% Nov-07 0.958% Dec-07 1.510% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 25 ~~Dec~~Jan-0607 0.000% Original Principal Balance ~~816~~1,~~000~~967,350.00 ~~Jan~~Feb-07 0.000% Current Actual Balance ~~827~~2,~~334~~014,307.45 ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% Current Foreclosure Total ~~Apr~~May-07 0.000% Loans in Foreclosure 48 ~~May~~Jun-07 0.000% Original Principal Balance 13,~~647~~279,~~700~~350.00 ~~Jun~~Jul-07 0.000% Current Actual Balance 13,~~670~~342,~~737~~115.9206 ~~Jul-07 0.000%~~ Aug-07 0.000% Sep-07 0.453% Oct-07 0.764% Nov-07 1.538% Dec-07 3.111% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Group I ~~0240550645~~0240550577 ~~Jul~~Dec-2007 01-~~Dec~~Nov-2006 CAPA 7585.00 ~~510~~92,~~000~~650.00 Group I 0240631446 Sep-2007 01-Dec-2006 GA 80.00 120,000.00 Group I 0240631485 Dec-2007 01-Jan-2007 GA 79.99 154,550.00 Group I 0240631496 Sep-2007 01-Jan-2007 FL 80.00 156,000.00 Group I 0240631581 Oct-2007 01-Dec-2006 FL 89.99 272,700.00 Group I 0240631813 Sep-2007 01-Jan-2007 FL 99.99 272,950.00 Group I 0240631903 Nov-2007 01-Jan-2007 GA 80.00 122,400.00 Group I 0240632087 Nov-2007 01-Jan-2007 FL 100.00 284,850.00 Group I 0240632329 Nov-2007 01-Dec-2006 FL 100.00 480,000.00 Group I 0240632420 Nov-2007 01-Nov-2006 FL 100.00 440,000.00 Group I 0240691645 Nov-2007 01-Oct-2006 WA 79.38 335,000.00 Group I 0240691718 Nov-2007 01-Feb-2007 OR 85.00 318,750.00 Group I 0240691928 Dec-2007 01-Apr-2007 HI 80.00 600,000.00 Group I 0240692126 Dec-2007 01-Apr-2007 CA 80.00 1,000,000.00 Group I 0240692140 Nov-2007 01-Apr-2007 MD 65.45 360,000.00 Group I 0240692276 Dec-2007 01-Apr-2007 CA 80.00 492,000.00 Group I 0240692280 Sep-2007 01-Apr-2007 CA 80.00 512,000.00 Group I 0240692321 Dec-2007 01-Apr-2007 WA 80.00 796,000.00 Group I 0240692338 Sep-2007 01-Apr-2007 CA 73.51 345,500.00 Group I 0240692546 Dec-2007 01-Apr-2007 CA 80.00 171,200.00 Group I 0240730121 Nov-2007 01-Dec-2006 GA 100.00 399,000.00 Group II ~~0240533830~~0240534075 ~~Oct~~Dec-2007 01-~~Nov~~Oct-2006 VACA 9072.00 ~~335~~295,~~700~~200.00 Group II 0240550852 Nov-2007 01-Nov-2006 FL 80.00 304,000.00 Group II 0240550907 Dec-2007 01-Jan-2007 CA 80.00 328,000.00 Group II 0240550946 Nov-2007 01-Dec-2006 CA 80.00 512,000.00 Group II 0240550980 Dec-2007 01-Dec-2006 FL 77.32 460,000.00 Group II 0240550992 Dec-2007 01-Dec-2006 FL 79.99 324,150.00 Group II 0240550994 Dec-2007 01-Feb-2007 FL 80.00 560,000.00 Group II 0240551049 Sep-2007 01-Dec-2006 CA 80.00 496,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group I ~~0240550645~~0240550577 ~~510~~92,~~000~~650.00 01-~~Feb~~Jun-2007 85 67.~~875~~500% 193,~~337~~850.5077 Group I 0240631446 120,000.00 01-Apr-2007 7 8.250% 6,400.00 Group I 0240631485 154,550.00 01-Aug-2007 3 8.250% 5,~~600~~151.0065 Group I 0240631496 155,999.48 01-Apr-2007 67 7.750% 67,~~825~~800.00 Group I 0240631581 272,700.00 01-May-2007 56 7.250% 1112,~~135~~726.2500 Group I 0240631813 272,950.00 01-May-2007 56 7.250% 1112,~~145~~737.4768 Group I 0240631903 122,400.00 01-Apr-2007 67 7.000% 45,~~819~~508.5000 Group I 0240632087 284,761.66 01-Jun-2007 45 7.375% 910,~~319~~872.7993 Group I 0240632329 479,949.65 01-Jun-2007 45 7.125% 1517,~~346~~904.5225 Group I 0240632420 440,000.00 01-Jun-2007 45 7.125% 1416,~~068~~413.9881 Group I 0240691645 335,000.00 01-Apr-2007 67 7.000% 1315,~~190~~075.6604 Group I 0240691718 318,651.45 01-Jun-2007 45 7.375% 1113,~~352~~244.5251 Group I 0240691928 600,000.00 01-Jul-2007 4 6.625% 19,125.00 Group I 0240692126 1,000,000.00 01-Jul-2007 4 7.500% 36,250.02 Group I 0240692140 360,000.00 01-Jun-2007 45 7.500% 1315,~~050~~225.00 Group I 0240692276 492,000.00 01-Jul-2007 4 6.875% 16,297.50 Group I 0240692280 511,951.67 01-Apr-2007 67 6.500% 1821,~~665~~331.1253 Group I 0240692321 796,000.00 01-Jul-2007 4 7.000% 26,864.99 Group I 0240692338 345,500.00 01-Apr-2007 67 7.500% 1416,~~611~~699.8020 Group I 0240692546 171,200.00 01-Jun-2007 5 6.625% 6,366.50 Group I 0240730121 399,000.00 01-Jul-2007 34 8.000% 1215,~~884~~461.3522 Group II ~~0240533830~~0240534075 ~~342~~305,~~930~~401.3141 01-~~May~~Jun-2007 5 8.~~375~~500% 1614,~~129~~768.0656 Group II 0240550852 305,663.77 01-May-2007 56 8.875% 1517,~~465~~680.3532 Group II 0240550907 336,720.19 01-Jul-2007 4 8.625% 14,164.96 Group II 0240550946 521,670.68 01-Jun-2007 45 8.000% 2023,~~270~~645.1126 Group II 0240550980 471,857.94 01-Jul-2007 4 8.625% 19,833.33 Group II 0240550992 329,118.29 01-Jul-2007 4 7.750% 12,370.53 Group II 0240550994 571,209.62 01-Jul-2007 4 8.875% 24,674.25 Group II 0240551049 500,473.16 01-Mar-2007 78 8.~~500~~375% 2427,~~095~~538.2534

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 ~~Dec~~Jan-0607 0.000% Original Principal Balance ~~152~~270,~~900~~950.00 ~~Jan~~Feb-07 0.000% Current Actual Balance ~~152~~270,~~882~~950.9400 ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% Current Bankruptcy Total ~~Apr~~May-07 0.~~000~~029% Loans in Bankruptcy 12 ~~May~~Jun-07 0.~~029~~000% Original Principal Balance ~~152~~423,~~900~~850.00 ~~Jun~~Jul-07 0.000% Current Actual Balance ~~152~~423,~~882~~832.94 ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.~~000~~019% ~~Sep~~Oct-07 0.019% ~~Oct~~Nov-07 0.~~019~~025% ~~Nov~~Dec-07 0.~~025~~068% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 ~~Dec~~Jan-0607 0.000% Original Principal Balance ~~152~~270,~~900~~950.00 ~~Jan~~Feb-07 0.000% Current Actual Balance ~~152~~270,~~882~~950.9400 ~~Feb~~Mar-07 0.000% ~~Mar~~Apr-07 0.000% Current Bankruptcy Total ~~Apr~~May-07 0.~~000~~035% Loans in Bankruptcy 12 ~~May~~Jun-07 0.~~035~~000% Original Principal Balance ~~152~~423,~~900~~850.00 ~~Jun~~Jul-07 0.000% Current Actual Balance ~~152~~423,~~882~~832.94 ~~Jul-07 0.000%~~ Aug-07 0.000% Sep-07 0.023% Oct-07 0.024% Nov-07 0.030% Dec-07 0.083% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II - No Bankruptcy Information to report this period.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Group I 0240631875 Dec-2007 01-Dec-2006 FL 99.94 270,950.00 Group I 0240632111 Nov-2007 01-Dec-2006 GA 100.00 152,900.00

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 Group I 0240631875 270,950.00 01-Oct-2007 1 7.250% 4,348.74 Group I 0240632111 152,882.94 01-~~Aug~~Sep-2007 2 7.375% 3,386.3736

Realized Loss Report - Collateral Summary - No Realized Loss Information to report this period. Group I - No Realized Loss Information to report this period. Group II - 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 Group I 10 2,~~747~~451,~~905~~200.00 2,~~743~~449,~~513~~219.2223 10 ~~298,000~~0.00 ~~298,000~~0.00 Group II 74 21,~~050~~539,~~200~~500.00 21,~~134~~582,~~271~~430.6760 0 0.00 0.00 Total 1714 43,~~798~~990,~~105~~700.00 4,~~877~~031,~~784~~649.8983 10 ~~298,000~~0.00 ~~298,000~~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 Group I 0 0.00 0.00 0 0.00 0.00 ~~191~~107,~~194~~623.8930 Group II 0 0.00 0.00 0 0.00 0.00 2839,~~232~~960.7892 Total 0 0.00 0.00 0 0.00 0.00 ~~219~~147,~~427~~584.6722

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I ~~0240550673~~0240550645 AZCA 7975.9800 01-~~Jul~~Dec-2006 ~~229~~510,~~800~~000.00 ~~229~~510,~~800.00 Group I 0240631488 GA 30.73 01-Jan-2007 110,~~000.00 ~~109,810.46~~ Group I ~~0240631912~~0240631473 GA 7995.~~99 01-Jan-2007 213,650.~~00 ~~213,650.00 Group I 0240691647 FL 78.42~~ 01-~~Mar~~Dec-~~2007~~2006 ~~298~~166,~~000~~250.00 ~~298~~166,~~000~~250.00 Group I ~~0240691681~~0240631714 TXGA 80100.00 01-~~Apr~~Nov-~~2007~~2006 ~~468~~109,~~000~~500.00 ~~467~~109,~~996~~479.2191 Group I ~~0240691819~~0240632153 WAFL 80.00 01-~~Mar~~Nov-~~2007~~2006 ~~108~~348,000.00 ~~108~~348,000.00 Group I ~~0240691865~~0240632371 ILFL 8079.0098 01-~~Apr~~Dec-~~2007~~2006 ~~659~~147,~~900~~950.00 ~~659~~147,~~900~~950.00 Group I ~~0240691981~~0240691847 AZNJ 80.00 01-Apr-2007 ~~172~~204,000.00 ~~171~~204,~~795~~000.7600 Group I ~~0240692290~~0240692244 WACA 5957.7743 01-Apr-2007 ~~155~~290,~~400~~000.00 ~~155~~288,~~400~~775.0061 Group I ~~0240692310~~0240692294 MIOR 8058.0051 01-Apr-2007 ~~408~~110,000.00 ~~404~~109,~~788~~169.5224 Group I ~~0240692353~~0240692372 NCCO 9580.00 01-~~May~~Apr-2007 ~~223~~132,~~155~~000.00 ~~222~~132,~~372.27 Group II 0240533551 AZ 66.04 01-Oct-2006 317,~~000.00 ~~331,066.26~~ Group III ~~0240533831~~0240692387 CA 8073.0047 01-~~Aug~~Apr-~~2006~~2007 ~~322~~433,~~000~~500.00 ~~344~~433,~~001~~500.~~61 Group II 0240533836 WA 80.~~00 ~~01-Oct-2006 200,000.00 209,969.49~~ Group II ~~0240548231~~0240550857 CA 80.00 01-~~Sep~~Jan-~~2006~~2007 ~~560~~504,000.00 ~~583~~517,~~210~~508.4719 Group II ~~0240550829~~0240550865 MOCA 9078.0036 01-Jan-2007 ~~151~~315,~~200~~000.00 ~~154~~324,~~563~~131.7413 Group II ~~0240550883~~0240550898 CA 8079.0035 01-Dec-2006 ~~148~~365,000.00 ~~154~~385,~~361~~288.9037 Group II ~~0240551013~~0240551003 CAFL 8074.0085 01-~~Dec~~Jan-~~2006~~2007 ~~352~~355,~~000~~500.00 ~~365~~361,~~005~~334.4621

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I ~~0240550673~~0240550645 Loan Paid in Full 08 6.875% 360 1612 Group I ~~0240631488~~0240631473 Loan Paid in Full 0 68.~~875~~250% 360 1012 Group I ~~0240631912~~0240631714 Loan Paid in Full 01 ~~6.750% 360 10 Group I 0240691647 Repurchase 2~~ 7.~~500~~375% 360 813 Group I ~~0240691681~~0240632153 Loan Paid in Full 0 6.~~375~~625% 360 713 Group I ~~0240691819~~0240632371 Loan Paid in Full 0 67.~~500~~125% 360 812 Group I ~~0240691865~~0240691847 Loan Paid in Full 0 67.500% 360 78 Group I ~~0240691981~~0240692244 Loan Paid in Full 20 76.~~250~~375% 360 78 Group I ~~0240692290~~0240692294 Loan Paid in Full ~~(1)~~0 7.~~500~~000% 360 78 Group I ~~0240692310~~0240692372 Loan Paid in Full 0 7.~~125~~375% 360 78 Group I ~~0240692353~~0240692387 Loan Paid in Full 0 ~~7.125% 360~~ 6 ~~Group II 0240533551 Loan Paid in Full 0 8~~.~~125~~500% 360 ~~13 Group II 0240533831 Loan Paid in Full 0~~ 8~~.625%~~ ~~480 15~~ Group II ~~0240533836~~0240550857 Loan Paid in Full 0 ~~8.750% 480 13 Group II 0240548231 Loan Paid in Full 0~~ 7.~~625~~973% 360 1411 Group II ~~0240550829~~0240550865 Loan Paid in Full 0(1) 8.~~875~~750% 360 1011 Group II ~~0240550883~~0240550898 Loan Paid in Full 0 8.~~250~~625% ~~360~~480 1112 Group II ~~0240551013~~0240551003 Loan Paid in Full ~~(1)~~0 8.~~500~~125% 360 11

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived Group I 0 0.00 0.00 0.00 Group II 32 ~~650~~875,~~313~~957.8999 2027,~~034~~713.2797 0.00 Total 32 ~~650~~875,~~313~~957.8999 2027,~~034~~713.2797 0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period Paid In Prepayment Prepayment Loan Full Prior Penalty Penalty Group Number Date Balance Amount Waived Group II ~~0240533831~~0240550857 1011/1526/2007 ~~342~~515,~~456~~918.9612 1116,~~925~~032.0712 0.00 Group II ~~0240550829~~0240551003 11/0116/2007 ~~154~~360,~~041~~039.7387 311,~~007~~681.7285 0.00 ~~Group II 0240550883 10/05/2007 153,815.20 5,101.48 0.00~~

Prepayment Rates

Summary SMM CPR PSA Current Month 0.~~859~~671% Current Month 97.~~838~~760% Current Month ~~515~~368.~~564~~100% 3 Month Average 0.~~764~~829% 3 Month Average 89.~~768~~493% 3 Month Average ~~507~~506.~~640~~802% 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. ~~Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 9.945% N/A May-2007 1,403.590% N/A Jun-2007 9.939% N/A Jun-2007 1,095.157% N/A Jul-2007 14.420% N/A Jul-2007 1,303.519% N/A Aug-2007 9.965% N/A Aug-2007 761.749% N/A Sep-2007 5.586% N/A Sep-2007 370.613% N/A Oct-2007 10.880% N/A Oct-2007 636.742% N/A Nov-2007 9.838% N/A Nov-2007 515.564% N/A Dec-2007 7.760% N/A Dec-2007 368.100% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group I SMM CPR PSA Current Month 0.~~625~~497% Current Month 75.~~244~~805% Current Month ~~396~~286.~~170~~227% 3 Month Average 0.~~661~~726% 3 Month Average 78.~~588~~341% 3 Month Average ~~460~~472.~~233~~752% 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. ~~Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 10.253% N/A May-2007 1,640.627% N/A Jun-2007 8.268% N/A Jun-2007 1,003.244% N/A Jul-2007 10.712% N/A Jul-2007 1,044.986% N/A Aug-2007 11.422% N/A Aug-2007 931.364% N/A Sep-2007 3.546% N/A Sep-2007 248.670% N/A Oct-2007 11.973% N/A Oct-2007 735.858% N/A Nov-2007 7.244% N/A Nov-2007 396.170% N/A Dec-2007 5.805% N/A Dec-2007 286.227% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group II SMM CPR PSA Current Month 1.~~951~~487% Current Month 2116.~~053~~455% Current Month ~~921~~661.~~657~~448% 3 Month Average 1.~~245~~305% 3 Month Average 1314.~~741~~362% 3 Month Average ~~653~~616.~~625~~690% 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. ~~Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 8.501% N/A May-2007 775.168% N/A Jun-2007 17.309% N/A Jun-2007 1,334.959% N/A Jul-2007 29.868% N/A Jul-2007 2,003.155% N/A Aug-2007 2.783% N/A Aug-2007 164.538% N/A Sep-2007 14.592% N/A Sep-2007 772.254% N/A Oct-2007 5.579% N/A Oct-2007 266.964% N/A Nov-2007 21.053% N/A Nov-2007 921.657% N/A Dec-2007 16.455% N/A Dec-2007 661.448% 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 Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment ~~0240691647~~No ~~298,000.00~~Repurchases ~~298,000.00~~Due ~~7.500%~~to ~~1,862.50~~Breaches ~~Totals~~this ~~298,000.00 298,000.00~~Period

Interest Rate Stratification Summary Group I Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 2 973,~~927~~899.2332 0.~~156~~157 2 973,~~927~~899.2332 0.~~189~~190 5.250 5.499 9 3,~~773~~772,~~002~~576.2704 0.~~605~~609 9 3,~~773~~772,~~002~~576.2704 0.~~734~~737 5.500 5.749 25 9,~~498~~497,~~042~~545.2813 1.~~524~~533 25 9,~~498~~497,~~042~~545.2813 1.~~847~~856 5.750 5.999 109 40,~~995~~989,~~270~~215.6279 6.~~576~~616 109 40,~~995~~989,~~270~~215.6279 78.~~971~~010 6.000 6.249 139 53,~~542~~533,~~506~~396.6217 8.~~589~~640 139 53,~~542~~533,~~506~~396.6217 10.~~411~~462 6.250 6.499 ~~247~~246 9493,~~070~~717,~~387~~784.4854 15.~~090~~126 ~~247~~246 9493,~~070~~717,~~387~~784.4854 18.~~291~~314 6.500 6.749 ~~291~~289 9392,~~359~~566,~~552~~236.7131 14.~~976~~940 ~~291~~289 9392,~~359~~566,~~552~~236.7131 18.~~153~~089 6.750 6.999 ~~302~~301 8685,~~133~~609,~~081~~903.2413 13.817 ~~302~~301 8685,~~133~~609,~~081~~903.2413 16.~~748~~730 7.000 7.249 ~~206~~205 53,~~619~~578,~~971~~545.3964 8.~~601~~648 ~~206~~204 53,~~619~~358,~~971~~314.3997 10.~~426~~427 7.250 7.499 ~~179~~178 3839,~~748~~016,~~398~~945.8370 6.~~216~~297 ~~176~~174 3837,~~077~~825,~~909~~320.6115 7.~~404~~392 7.500 7.749 98101 2426,~~014~~196,~~517~~130.4359 34.~~852~~228 8483 18,~~875~~670,~~935~~670.2866 3.~~670~~649 7.750 7.999 8684 2625,~~669~~306,~~120~~639.7570 4.~~278~~084 49 9,~~731~~730,~~718~~658.6903 1.~~892~~902 8.000 8.249 5257 1619,~~659~~020,~~625~~555.4167 23.~~672~~070 26 4,885,~~985~~328.3595 0.~~950~~955 8.250 8.499 95120 3141,~~024~~662,~~467~~657.4787 46.~~977~~724 2928 5,~~696~~530,~~765~~048.6145 1.~~108~~081 8.500 8.749 7758 3123,~~436~~528,~~029~~640.7253 53.~~043~~797 4 443,535.58 0.~~086~~087 8.750 8.999 4627 1810,~~683~~612,~~524~~089.9432 21.~~997~~713 2 610,~~881~~603.0596 0.119 9.000 9.249 10 ~~182,621~~0.1200 0.~~029~~000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 >= 9.500 0 0.00 0.000 0 0.00 0.000 Total 1,~~964~~950 ~~623~~619,~~384~~582,~~047~~761.5145 100.000 1,~~700~~690 ~~514~~511,~~288~~715,~~473~~037.0118 100.000

Interest Rate Stratification (continued) Group II Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 5.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 0 0.00 0.000 5.500 5.749 0 0.00 0.000 5.750 5.999 0 0.00 0.000 6.000 6.249 0 0.00 0.000 6.250 6.499 0 0.00 0.000 6.500 6.749 0 0.00 0.000 6.750 6.999 0 0.00 0.000 7.000 7.249 01 0220,230.0067 0.~~000~~204 7.250 7.499 34 ~~670~~1,~~489~~191,625.2255 01.~~615~~105 7.500 7.749 1418 57,~~138~~525,~~582~~459.1593 46.~~710~~977 7.750 7.999 3735 1615,~~937~~575,~~402~~981.0667 1514.~~525~~440 8.000 8.249 2631 1114,~~773~~135,~~640~~226.0672 1013.~~792~~104 8.250 8.499 6692 2536,~~327~~132,~~701~~609.8642 2333.~~216~~497 8.500 8.749 7354 3023,~~992~~085,~~494~~104.1495 2821.~~409~~401 8.750 8.999 4425 1810,~~072~~001,~~643~~485.8936 169.~~566~~272 9.000 9.249 10 ~~182,621~~0.1200 0.~~167~~000 9.250 9.499 0 0.00 0.000 >= 9.500 0 0.00 0.000 Total ~~264~~260 ~~109~~107,~~095~~867,~~574~~724.5027 100.000

Filing Compare · Luminent Mortgage Trust 2007-2