Print IClose
Sample Report S-215


SMBP1-215	Y 0 U R C O M P A N Y N A M E
	CONSOLIDATION OF REMITTANCE REPORTS


FANNIE MAE LASER
DRAWER LR 6500 WISCONSIN AVE S E	MIXED	INTEREST RATE .99999990	SERVICE FEE .99999999	STATE MI
WASHINGTON DC 20008	INVESTOR 201	CATEGORY 001


OUR LOAN NO	INVESTOR LOAN NO	DATE PAID	NEXT PMT NO	DATE DUE	ESCROW	PRINCIPAL	INTEREST	SERVICE FEE	NET INTEREST	DEPOSITED/ REMITTED	PRINCIPAL BALANCE
P&I CONSTANT		ANN INT RATE		SER FEE RATE
001762-4	1400003436	08-01-00	18	08-01-00	113.41	45.11	284.48	33.58	250.90	296.01	44,725.70
329.59		.0762500		.0090000
001788-9	1400003709	08-01-00	80	08-01-00	164.77	110.04	378.04	41.88	336.16	446.20	55,724.25
488.08		.0812500		.0090000
001724-4	1400003735	08-07-00	19	08-01-00	133.77	36.37	270.43	29.96	240.47	276.84	39,903.72
306.80		.0812500		.0090000
001920-8	1400004246	08-07-00	19	08-01-00	104.89	29.17	312.94	48.53	264.41	293.58	41,124.22
342.11		.0912500		.0141500
002154-3	1400005472	08-07-00	19	08-01-00	136.05	17.98	505.97	16.52	489.45	507.43	49,545.98
523.95		.1225000		.0040000
002178-2	1400005551	08-08-00	19	08-01-00	184.81	48.86	644.24	33.47	610.77	659.63	80,272.21
693.10		.0962500		.0050000
000703-9	1400005953	08-15-00	19	08-01-00	137.72	46.34	125.74	6.08	119.66	166.00	19,423.11
172.08		.0775000		.0037500
000072-9	1403220023	08-04-00	19	08-01-00	112.60	69.74	17.34	1.44	15.90	85.64	3,399.14
87.08		.0600000		.0050000
000001-8	1403242954	09-20-00	20	10-01-00	80.39	61.09	17.52	1.46	16.06	77.15	3,443.13
78.61		.0600000		.0050000
000001-8	1403242954	09-20-00	21	010-01-00	80.39	61.39	17.22	1.43	15.79	77.18	3,381.74
78.61		.0600000		.0050000
000001-8	1403242954	09-20-00	22	10-01-00	80.39	61.70	16.91	1.41	15.50	77.20	3,320.04
78.61		.0600000		.0050000
000001-8	1403242954	08-01-00	18	08-01-00	80.39	60.48	18.13	1.51	16.62	77.10	3,565.00
78.61		.0600000		.0050000
000001-8	1403242954	08-23-00	19	09-01-00	80.39	60.78	17.83	1.49	16.34	77.12	3,504.22
78.61		.0600000		.0050000
000085-1	1403247112	08-07-00	19	08-01-00	125.40	58.91	43.69	3.64	40.05	98.96	8,679.39
102.60		.0600000		.0050000
000005-9	1403250133	08-11-00	19	08-01-00	75.40	49.98	31.62	2.63	28.99	78.97	6,274.75
81.60		.0600000		.0050000
000005-9	1403250133	08-02-00	18	08-01-00	1.64-						6,324.73
81.60		.0600000		.0050000
000006-7	1403261998	08-16-00	19	08-01-00	140.66	61.15	18.19	1.52	16.67	77.82	3,576.69
79.34		.0600000		.0050000
000002-6	1403273599	09-20-00	20	10-01-00	131.02	79.92	23.28	1.94	21.34	101.26	4,575.58
103.20		.0600000		.0050000
000002-6	1403273599	09-20-00	21	10-01-00	131.02	80.32	22.88	1.91	20.97	101.29	4,495.26

PHH Alternative Mortgage Trust, Series 2007-2 8-K