10-D 1 srm07003_10d-200709.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: August 02, 2007 to September 01, 2007 Commission File Number of issuing entity: 333-133985-55 Structured Adjustable Rate Mortgage Loan Trust, Series 2007-3 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-133985 Structured Asset Securities Corporation (Exact name of depositor as specified in its charter) Lehman Brothers Holdings Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) Not Applicable (I.R.S. Employer Identification No.) 745 Seventh Avenue New York, NY 10019 (Address of principal executive offices of the issuing entity) (Zip Code) (212) 526-7000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A1 _____ _____ __X___ ____________ 1-A2 _____ _____ __X___ ____________ 1-AX _____ _____ __X___ ____________ 2-A1 _____ _____ __X___ ____________ 2-A2 _____ _____ __X___ ____________ 3-A1 _____ _____ __X___ ____________ 3-A2 _____ _____ __X___ ____________ 3-AX _____ _____ __X___ ____________ 4-A1 _____ _____ __X___ ____________ 4-A2 _____ _____ __X___ ____________ 4-A3 _____ _____ __X___ ____________ 4-A4 _____ _____ __X___ ____________ 4-A5 _____ _____ __X___ ____________ 4-AX _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ M-8 _____ _____ __X___ ____________ B1-II _____ _____ __X___ ____________ B2-II _____ _____ __X___ ____________ B3-II _____ _____ __X___ ____________ B1-III _____ _____ __X___ ____________ B2-III _____ _____ __X___ ____________ B3-III _____ _____ __X___ ____________ R-II _____ _____ __X___ ____________ R-III _____ _____ __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 September 25, 2007 a distribution was made to holders of Structured Adjustable Rate Mortgage Loan Trust, Series 2007-3. 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 Structured Adjustable Rate Mortgage Loan Trust, Series 2007-3, relating to the September 25, 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. Structured Adjustable Rate Mortgage Loan Trust, Series 2007-3 (Issuing Entity) Aurora Loan Services LLC (Master Servicer) /s/ Michele Olds Michele Olds, Vice President Servicer Oversight Date: October 02, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Structured Adjustable Rate Mortgage Loan Trust, Series 2007-3, relating to the September 25, 2007 distribution. EX-99.1 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Distribution Date: 9/25/2007 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Series 2007-3 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 1-A1 86363GAA2 0609/2224/2007 5.~~52000~~70500% ~~347~~335,~~592~~302,~~479~~979.2277 1,~~652~~540,~~222~~950.9204 1-A2 86363GAB0 0609/2224/2007 5.~~57000~~75500% 3837,~~621~~255,~~174~~681.4197 ~~185~~172,~~242~~716.1731 1-AX 86363GAC8 0609/2224/2007 0.~~46500~~37250% 0.00 ~~149~~115,~~657~~648.7942 2-A1 86363GAD6 0508/31/2007 5.~~76042~~74007% ~~164~~156,~~732~~874,~~191~~927.9224 ~~790~~750,~~772~~394.3455 2-A2 86363GAE4 0508/31/2007 5.~~76042~~74007% 87,~~145~~757,~~703~~176.5024 3937,~~102~~105.2463 3-A1 86363GAF1 0508/31/2007 5.~~73721~~73017% ~~188~~184,~~041~~878,~~876~~537.3510 ~~899~~882,~~029~~821.3825 3-A2 86363GAG9 0508/31/2007 5.~~99617~~98913% 9,~~298~~142,~~486~~062.9187 4645,~~462~~627.7451 3-AX 86363GAH7 0508/31/2007 0.25896% 0.00 4039,~~579~~896.5691 4-A1 86363GAJ3 0508/31/2007 5.~~75024~~74899% 39,~~681~~379,~~090~~760.6643 ~~190~~188,~~146~~661.3946 4-A2 86363GAK0 0508/31/2007 5.~~75024~~74899% 13,418,000.00 64,~~297~~283.2326 4-A3 86363GAL8 0508/31/2007 6.~~09920~~09795% ~~223~~221,~~002~~737,~~661~~151.9573 1,~~133~~126,~~447~~784.6966 4-A4 86363GAM6 0508/31/2007 6.~~09920~~09795% 10,~~862~~801,~~759~~114.0534 5554,~~211~~887.7619 4-A5 86363GAN4 0508/31/2007 6.~~09920~~09795% 13,~~328~~253,~~947~~307.3031 67,~~746~~348.5731 4-AX 86363GAP9 0508/31/2007 0.34896% 0.00 15,~~441~~353.2360 M-1 86363GAQ7 0609/2224/2007 56.~~82000~~00500% 11,731,000.00 5856,~~791~~747.8608 M-2 86363GAR5 0609/2224/2007 6.~~02000~~20500% 3,041,000.00 15,~~764~~200.2135 M-3 86363GAS3 0609/2224/2007 6.~~32000~~50500% 2,172,000.00 11,~~820~~381.5158 M-4 86363GAT1 0609/2224/2007 6.~~47000~~65500% 2,389,000.00 1312,~~310~~807.0536 M-5 86363GAU8 0609/2224/2007 67.~~82000~~00500% 2,172,000.00 12,~~755~~256.6742 M-6 86363GAV6 0609/2224/2007 7.~~07000~~25500% 3,041,000.00 1817,~~513~~772.7853 M-7 86363GAW4 0609/2224/2007 7.~~07000~~25500% 2,172,000.00 1312,~~223~~693.2683 M-8 86363GBM5 0609/2224/2007 7.~~07000~~25500% 1,520,000.00 98,~~253~~883.8434 B1-II 86363GAX2 0508/31/2007 5.~~88986~~87683% 9,~~271~~268,~~377~~912.3275 45,~~505~~393.9620 B2-II 86363GAY0 0508/31/2007 5.~~88986~~87683% 2,~~821~~820,~~506~~756.1815 13,~~848~~814.5726 B3-II 86363GAZ7 0508/31/2007 5.~~88986~~87683% 2,216,~~612~~022.0581 10,~~879~~852.6266 B4-II 86363GBF0 0508/31/2007 5.~~88986~~87683% 1,611,~~717~~289.9248 7,~~910~~891.6706 B5-II 86363GBG8 0508/31/2007 5.~~88986~~87683% 1,208,~~788~~467.4411 5,~~933~~918.0030 B6-II 86363GBH6 0508/31/2007 5.~~88986~~87683% 1,011,~~514~~245.5263 4,~~964~~952.7443 B1-III 86363GBA1 0508/31/2007 6.~~09920~~09795% 5,~~520~~519,~~264~~164.5946 28,~~057~~046.6531 B2-III 86363GBB9 0508/31/2007 6.~~09920~~09795% 2,680,~~642~~108.8966 13,~~624~~619.8130 B3-III 86363GBC7 0508/31/2007 6.~~09920~~09795% 1,734,~~768~~423.9017 8,~~817~~813.2569 B4-III 86363GBJ2 0508/31/2007 6.~~09920~~09795% 1,576,~~789~~475.9470 8,~~014~~011.2906 B5-III 86363GBK9 0508/31/2007 6.~~09920~~09795% 1,103,~~852~~632.9596 5,~~610~~608.5125 B6-III 86363GBL7 0508/31/2007 6.~~09920~~09795% 790,~~866~~709.7817 4,~~019~~018.7109 R-II 86363GBD5 0609/2224/2007 5.~~74599~~74056% 0.00 0.00 R-III 86363GBE3 0609/2224/2007 6.~~09908~~09798% 0.00 0.00 1-AP 86363GBN3 0609/2224/2007 0.00000% 100.00 021,578.0040 2-AP 86363GBP8 0609/2224/2007 0.00000% 100.00 0.00 3-AP 86363GBQ6 0609/2224/2007 0.00000% 100.00 0.00 4-AP 86363GBR4 0609/2224/2007 0.00000% 100.00 ~~2,778~~0.3100 X STRUCT073X 0609/2224/2007 0.00000% 2,172,462.41 ~~167~~351,~~118~~091.3328 R-I STRUCT073R1 0609/2224/2007 5.~~99579~~98756% 0.00 0.00 C STRUCT073C 0609/2224/2007 0.00000% 0.00 0.00 Totals 1,~~118~~091,~~684~~752,~~936~~769.1646 5,~~809~~779,~~876~~829.6188

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 311,~~105~~649,~~441~~324.2210 0.00 ~~344~~323,~~487~~653,~~038~~655.0067 413,~~757~~190,~~664~~274.14 0.00 1-A2 ~~345~~1,~~047~~294,362.1323 0.00 3835,~~276~~961,~~127~~319.2874 ~~530~~1,~~289~~467,078.3054 0.00 1-AX 0.00 0.00 0.00 ~~149~~115,~~657~~648.7942 0.00 2-A1 3120,~~491,811~~530.6594 0.00 ~~161~~156,~~240~~754,~~380~~396.2731 4870,~~282,583~~925.9949 0.00 2-A2 ~~172~~5,~~663~~960.6603 0.00 7,~~973~~751,~~039~~216.8520 ~~211~~43,~~765~~065.9066 0.00 3-A1 ~~631~~3,~~037~~054,902.0675 0.00 ~~187~~181,~~410~~823,~~839~~634.2934 13,~~530~~937,~~066~~724.4400 0.00 3-A2 31151,~~204~~061.1795 0.00 98,~~267~~991,~~282~~000.7492 77196,~~666~~689.9146 0.00 3-AX 0.00 0.00 0.00 4039,~~579~~896.5691 0.00 4-A1 8623,~~029~~953.8900 0.00 39,~~595~~355,~~060~~807.7743 ~~276~~212,~~176~~614.2846 0.00 4-A2 0.00 0.00 13,418,000.00 64,~~297~~283.2326 0.00 4-A3 ~~361~~100,~~303~~596.6450 0.00 ~~222~~221,~~641~~636,~~358~~555.3123 1,~~494~~227,~~751~~381.3316 0.00 4-A4 174,~~599~~900.5919 0.00 10,~~845~~796,~~159~~214.4615 7259,~~811~~787.3538 0.00 4-A5 216,~~595~~012.2569 0.00 13,~~307~~247,~~352~~294.0562 8973,~~341~~361.8200 0.00 4-AX 0.00 0.00 0.00 15,~~441~~353.2360 0.00 M-1 0.00 0.00 11,731,000.00 5856,~~791~~747.8608 0.00 M-2 0.00 0.00 3,041,000.00 15,~~764~~200.2135 0.00 M-3 0.00 0.00 2,172,000.00 11,~~820~~381.5158 0.00 M-4 0.00 0.00 2,389,000.00 1312,~~310~~807.0536 0.00 M-5 0.00 0.00 2,172,000.00 12,~~755~~256.6742 0.00 M-6 0.00 0.00 3,041,000.00 1817,~~513~~772.7853 0.00 M-7 0.00 0.00 2,172,000.00 1312,~~223~~693.2683 0.00 M-8 0.00 0.00 1,520,000.00 98,~~253~~883.8434 0.00 B1-II ~~817~~836.7923 0.00 9,~~270~~268,~~559~~076.52 46,~~323~~229.7543 0.00 B2-II ~~248~~254.8749 0.00 2,~~821~~820,~~257~~501.3066 14,~~097~~068.4475 0.00 B3-II ~~195~~199.5293 0.00 2,~~216~~215,~~416~~822.5389 11,~~075~~052.1459 0.00 B4-II ~~142~~145.1637 0.00 1,611,~~575~~144.7511 8,~~052~~036.8343 0.00 B5-II ~~106~~109.6203 0.00 1,208,~~681~~358.8108 6,~~039~~027.6233 0.00 B6-II 8991.2223 0.00 1,011,~~425~~154.3040 5,~~053~~043.9666 0.00 B1-III ~~363~~371.9278 0.00 5,~~519~~518,~~900~~792.6768 28,~~421~~418.5709 0.00 B2-III ~~176~~180.7254 0.00 2,~~680~~679,~~466~~928.1612 13,~~801~~799.5384 0.00 B3-III ~~114~~116.3683 0.00 1,734,~~654~~306.5334 8,~~931~~930.6152 0.00 B4-III ~~103~~106.9519 0.00 1,576,~~685~~369.9951 8,~~118~~117.2425 0.00 B5-III 7274.7734 0.00 1,103,~~780~~558.1762 5,~~683~~682.2859 0.00 B6-III 5253.1426 0.00 790,~~814~~655.6491 4,071.8535 0.00 R-II 0.00 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 0.00 1-AP 0.00 0.00 100.00 021,578.0040 0.00 2-AP 0.00 0.00 100.00 0.00 0.00 3-AP 0.00 0.00 100.00 0.00 0.00 4-AP 0.00 0.00 100.00 ~~2,778~~0.3100 0.00 X 0.00 0.00 2,172,462.41 ~~167~~351,~~118~~091.3328 0.00 R-I 0.00 0.00 0.00 0.00 0.00 C 0.00 0.00 0.00 0.00 0.00 Totals 816,~~266~~414,~~217~~143.3060 0.00 1,~~110~~075,~~418~~338,~~718~~625.8086 1422,~~076~~193,~~093~~973.9148 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.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 364,061,000.00 ~~347~~335,~~592~~302,~~479~~979.2277 0.00 311,~~105~~649,~~441~~324.2210 0.00 1-A2 40,451,000.00 3837,~~621~~255,~~174~~681.4197 0.00 ~~345~~1,~~047~~294,362.1323 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 2-A1 165,446,000.00 ~~164~~156,~~732~~874,~~191~~927.9224 1817,~~091~~500.0559 3103,~~473,720~~030.5935 0.00 2-A2 8,181,000.00 87,~~145~~757,~~703~~176.5024 ~~894~~865.5737 ~~171~~5,~~769~~094.0966 0.00 3-A1 201,460,000.00 ~~188~~184,~~041~~878,~~876~~537.3510 13,~~248~~440.5610 ~~617~~3,~~788~~041,462.5066 0.00 3-A2 9,962,000.00 9,~~298~~142,~~486~~062.9187 ~~655~~664.1360 30150,~~549~~397.0435 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 4-A1 40,000,000.00 39,~~681~~379,~~090~~760.6643 3,~~500~~556.5758 8220,~~529~~396.3342 0.00 4-A2 13,418,000.00 13,418,000.00 0.00 0.00 0.00 4-A3 224,342,000.00 ~~223~~221,~~002~~737,~~661~~151.9573 14,~~701~~936.4872 ~~346~~85,~~602~~659.1678 0.00 4-A4 10,928,000.00 10,~~862~~801,~~759~~114.0534 ~~716~~727.1359 164,~~883~~172.4660 0.00 4-A5 13,409,000.00 13,~~328~~253,~~947~~307.3031 ~~878~~892.7177 205,~~716~~119.5392 0.00 4-AX 0.00 0.00 0.00 0.00 0.00 M-1 11,731,000.00 11,731,000.00 0.00 0.00 0.00 M-2 3,041,000.00 3,041,000.00 0.00 0.00 0.00 M-3 2,172,000.00 2,172,000.00 0.00 0.00 0.00 M-4 2,389,000.00 2,389,000.00 0.00 0.00 0.00 M-5 2,172,000.00 2,172,000.00 0.00 0.00 0.00 M-6 3,041,000.00 3,041,000.00 0.00 0.00 0.00 M-7 2,172,000.00 2,172,000.00 0.00 0.00 0.00 M-8 1,520,000.00 1,520,000.00 0.00 0.00 0.00 B1-II 9,273,000.00 9,~~271~~268,~~377~~912.3275 ~~817~~836.7923 0.00 0.00 B2-II 2,822,000.00 2,~~821~~820,~~506~~756.1815 ~~248~~254.8749 0.00 0.00 B3-II 2,217,000.00 2,216,~~612~~022.0581 ~~195~~199.5293 0.00 0.00 B4-II 1,612,000.00 1,611,~~717~~289.9248 ~~142~~145.1637 0.00 0.00 B5-II 1,209,000.00 1,208,~~788~~467.4411 ~~106~~109.6203 0.00 0.00 B6-II 1,011,690.46 1,011,~~514~~245.5263 8991.2223 0.00 0.00 B1-III 5,521,000.00 5,~~520~~519,~~264~~164.5946 ~~363~~371.9278 0.00 0.00 B2-III 2,681,000.00 2,680,~~642~~108.8966 ~~176~~180.7254 0.00 0.00 B3-III 1,735,000.00 1,734,~~768~~423.9017 ~~114~~116.3683 0.00 0.00 B4-III 1,577,000.00 1,576,~~789~~475.9470 ~~103~~106.9519 0.00 0.00 B5-III 1,104,000.00 1,103,~~852~~632.9596 7274.7734 0.00 0.00 B6-III 790,972.14 790,~~866~~709.7817 5253.1426 0.00 0.00 R-II 100.00 0.00 0.00 0.00 0.00 R-III 100.00 0.00 0.00 0.00 0.00 1-AP 100.00 100.00 0.00 0.00 0.00 2-AP 100.00 100.00 0.00 0.00 0.00 3-AP 100.00 100.00 0.00 0.00 0.00 4-AP 100.00 100.00 0.00 0.00 0.00 X 1,827,598.22 2,172,462.41 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 C 0.00 0.00 0.00 0.00 0.00 Totals 1,153,277,860.82 1,~~118~~091,~~684~~752,~~936~~769.1646 55,~~170~~123.2454 816,~~211~~359,~~047~~020.0507 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00 311,~~105~~649,~~441~~324.2210 ~~344~~323,~~487~~653,~~038~~655.0067 0.~~94623439~~88900941 311,~~105~~649,~~441~~324.2210 1-A2 0.00 ~~345~~1,~~047~~294,362.1323 3835,~~276~~961,~~127~~319.2874 0.~~94623439~~88900941 ~~345~~1,~~047~~294,362.1323 1-AX 0.00 0.00 0.00 0.00000000 0.00 2-A1 0.00 3120,~~491,811~~530.6594 ~~161~~156,~~240~~754,~~380~~396.2731 0.~~97458011~~94746562 3120,~~491,811~~530.6594 2-A2 0.00 ~~172~~5,~~663~~960.6603 7,~~973~~751,~~039~~216.8520 0.~~97458011~~94746562 ~~172~~5,~~663~~960.6603 3-A1 0.00 ~~631~~3,~~037~~054,902.0675 ~~187~~181,~~410~~823,~~839~~634.2934 0.~~93026327~~90252970 ~~631~~3,~~037~~054,902.0675 3-A2 0.00 31151,~~204~~061.1795 98,~~267~~991,~~282~~000.7492 0.~~93026327~~90252970 31151,~~204~~061.1795 3-AX 0.00 0.00 0.00 0.00000000 0.00 4-A1 0.00 8623,~~029~~953.8900 39,~~595~~355,~~060~~807.7743 0.~~98987652~~98389519 8623,~~029~~953.8900 4-A2 0.00 0.00 13,418,000.00 1.00000000 0.00 4-A3 0.00 ~~361~~100,~~303~~596.6450 ~~222~~221,~~641~~636,~~358~~555.3123 0.~~99241942~~98794053 ~~361~~100,~~303~~596.6450 4-A4 0.00 174,~~599~~900.5919 10,~~845~~796,~~159~~214.4615 0.~~99241942~~98794053 174,~~599~~900.5919 4-A5 0.00 216,~~595~~012.2569 13,~~307~~247,~~352~~294.0562 0.~~99241942~~98794053 216,~~595~~012.2569 4-AX 0.00 0.00 0.00 0.00000000 0.00 M-1 0.00 0.00 11,731,000.00 1.00000000 0.00 M-2 0.00 0.00 3,041,000.00 1.00000000 0.00 M-3 0.00 0.00 2,172,000.00 1.00000000 0.00 M-4 0.00 0.00 2,389,000.00 1.00000000 0.00 M-5 0.00 0.00 2,172,000.00 1.00000000 0.00 M-6 0.00 0.00 3,041,000.00 1.00000000 0.00 M-7 0.00 0.00 2,172,000.00 1.00000000 0.00 M-8 0.00 0.00 1,520,000.00 1.00000000 0.00 B1-II 0.00 ~~817~~836.7923 9,~~270~~268,~~559~~076.52 0.~~99973682~~99946905 ~~817~~836.7923 B2-II 0.00 ~~248~~254.8749 2,~~821~~820,~~257~~501.3066 0.~~99973682~~99946905 ~~248~~254.8749 B3-II 0.00 ~~195~~199.5293 2,~~216~~215,~~416~~822.5389 0.~~99973682~~99946905 ~~195~~199.5293 B4-II 0.00 ~~142~~145.1637 1,611,~~575~~144.7511 0.~~99973682~~99946905 ~~142~~145.1637 B5-II 0.00 ~~106~~109.6203 1,208,~~681~~358.8108 0.~~99973682~~99946905 ~~106~~109.6203 B6-II 0.00 8991.2223 1,011,~~425~~154.3040 0.~~99973790~~99947013 8991.2223 B1-III 0.00 ~~363~~371.9278 5,~~519~~518,~~900~~792.6768 0.~~99980088~~99960020 ~~363~~371.9278 B2-III 0.00 ~~176~~180.7254 2,~~680~~679,~~466~~928.1612 0.~~99980088~~99960019 ~~176~~180.7254 B3-III 0.00 ~~114~~116.3683 1,734,~~654~~306.5334 0.~~99980088~~99960020 ~~114~~116.3683 B4-III 0.00 ~~103~~106.9519 1,576,~~685~~369.9951 0.~~99980088~~99960020 ~~103~~106.9519 B5-III 0.00 7274.7734 1,103,~~780~~558.1762 0.~~99980088~~99960020 7274.7734 B6-III 0.00 5253.1426 790,~~814~~655.6491 0.~~99980088~~99960020 5253.1426 R-II 0.00 0.00 0.00 0.00000000 0.00 R-III 0.00 0.00 0.00 0.00000000 0.00 1-AP 0.00 0.00 100.00 1.00000000 0.00 2-AP 0.00 0.00 100.00 1.00000000 0.00 3-AP 0.00 0.00 100.00 1.00000000 0.00 4-AP 0.00 0.00 100.00 1.00000000 0.00 X 0.00 0.00 2,172,462.41 1.18869803 0.00 R-I 0.00 0.00 0.00 0.00000000 0.00 C 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 816,~~266~~414,~~217~~143.3060 1,~~110~~075,~~418~~338,~~718~~625.8086 0.~~96283711~~93241938 816,~~266~~414,~~217~~143.3060

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 364,061,000.00 ~~954~~921.~~76439174~~00768764 0.00000000 831.~~53000244~~99827529 0.00000000 1-A2 40,451,000.00 ~~954~~921.~~76439173~~00768757 0.00000000 831.~~53000247~~99827520 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 165,446,000.00 ~~995~~948.~~68555251~~19413730 0.~~10934716~~10577826 200.~~99609897~~62274307 0.00000000 2-A2 8,181,000.00 ~~995~~948.~~68555189~~19413764 0.~~10934727~~10577802 200.~~99609950~~62274294 0.00000000 3-A1 201,460,000.00 ~~933~~917.~~39559391~~69352278 0.~~06576273~~06671349 315.~~06655664~~09710444 0.00000000 3-A2 9,962,000.00 ~~933~~917.~~39559426~~69352239 0.~~06576290~~06671351 315.~~06655692~~09710400 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 40,000,000.00 ~~992~~984.~~02726650~~49401075 0.~~08751425~~08891450 20.~~06323325~~50991050 0.00000000 4-A2 13,418,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A3 224,342,000.00 ~~994~~988.~~02992730~~38894068 0.~~06553155~~06658013 10.~~54497223~~38182676 0.00000000 4-A4 10,928,000.00 ~~994~~988.~~02992771~~38894034 0.~~06553166~~06658034 10.~~54497255~~38182650 0.00000000 4-A5 13,409,000.00 ~~994~~988.~~02992766~~38894101 0.~~06553136~~06657991 10.~~54497203~~38182713 0.00000000 4-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 11,731,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 3,041,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 2,172,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 2,389,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 2,172,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 3,041,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 2,172,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 1,520,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1-II 9,273,000.00 999.~~82501024~~55923110 0.~~08819045~~09017901 0.00000000 0.00000000 B2-II 2,822,000.00 999.~~82501063~~55923104 0.~~08818923~~09018072 0.00000000 0.00000000 B3-II 2,217,000.00 999.~~82501128~~55922869 0.~~08819125~~09018042 0.00000000 0.00000000 B4-II 1,612,000.00 999.~~82501241~~55923077 0.~~08818859~~09017990 0.00000000 0.00000000 B5-II 1,209,000.00 999.~~82501241~~55923077 0.~~08818859~~09018197 0.00000000 0.00000000 B6-II 1,011,690.46 999.~~82609305~~56031018 0.~~08818903~~09017580 0.00000000 0.00000000 B1-III 5,521,000.00 999.~~86679768~~66753487 0.~~06591560~~06733925 0.00000000 0.00000000 B2-III 2,681,000.00 999.~~86679970~~66753450 0.~~06591570~~06734054 0.00000000 0.00000000 B3-III 1,735,000.00 999.~~86680115~~66753314 0.~~06591354~~06733718 0.00000000 0.00000000 B4-III 1,577,000.00 999.~~86679772~~66753329 0.~~06591630~~06733672 0.00000000 0.00000000 B5-III 1,104,000.00 999.~~86680254~~66753623 0.~~06591486~~06733696 0.00000000 0.00000000 B6-III 790,972.14 999.~~86679683~~66753570 0.~~06591888~~06733486 0.00000000 0.00000000 R-II 100.00 0.00000000 0.00000000 0.00000000 0.00000000 R-III 100.00 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-AP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-AP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-AP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 1,827,598.22 1188.69803342 0.00000000 0.00000000 0.00000000 R-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000 C 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 831.~~53000244~~99827529 ~~946~~889.~~23438929~~00941235 0.~~94623439~~88900941 831.~~53000244~~99827529 1-A2 0.00000000 831.~~53000247~~99827520 ~~946~~889.~~23438926~~00941238 0.~~94623439~~88900941 831.~~53000247~~99827520 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 210.~~10544619~~72852133 ~~974~~947.~~58010632~~46561603 0.~~97458011~~94746562 210.~~10544619~~72852133 2-A2 0.00000000 210.~~10544677~~72852096 ~~974~~947.~~58010634~~46561545 0.~~97458011~~94746562 210.~~10544677~~72852096 3-A1 0.00000000 315.~~13231937~~16381788 ~~930~~902.~~26327455~~52970485 0.~~93026327~~90252970 315.~~13231937~~16381788 3-A2 0.00000000 315.~~13231982~~16381751 ~~930~~902.~~26327444~~52970488 0.~~93026327~~90252970 315.~~13231982~~16381751 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 20.~~15074725~~59882500 ~~989~~983.~~87651925~~89518575 0.~~98987652~~98389519 20.~~15074725~~59882500 4-A2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-A3 0.00000000 10.~~61050378~~44840690 ~~992~~987.~~41942351~~94053378 0.~~99241942~~98794053 10.~~61050378~~44840690 4-A4 0.00000000 10.~~61050421~~44840684 ~~992~~987.~~41942350~~94053349 0.~~99241942~~98794053 10.~~61050421~~44840684 4-A5 0.00000000 10.~~61050414~~44840704 ~~992~~987.~~41942352~~94053397 0.~~99241942~~98794053 10.~~61050414~~44840704 4-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B1-II 0.00000000 0.~~08819045~~09017901 999.~~73681872~~46905209 0.~~99973682~~99946905 0.~~08819045~~09017901 B2-II 0.00000000 0.~~08818923~~09018072 999.~~73681786~~46905032 0.~~99973682~~99946905 0.~~08818923~~09018072 B3-II 0.00000000 0.~~08819125~~09018042 999.~~73682003~~46905277 0.~~99973682~~99946905 0.~~08819125~~09018042 B4-II 0.00000000 0.~~08818859~~09017990 999.~~73681762~~46905087 0.~~99973682~~99946905 0.~~08818859~~09017990 B5-II 0.00000000 0.~~08818859~~09018197 999.~~73681555~~46904880 0.~~99973682~~99946905 0.~~08818859~~09018197 B6-II 0.00000000 0.~~08818903~~09017580 999.~~73790402~~47013437 0.~~99973790~~99947013 0.~~08818903~~09017580 B1-III 0.00000000 0.~~06591560~~06733925 999.~~80088209~~60019562 0.~~99980088~~99960020 0.~~06591560~~06733925 B2-III 0.00000000 0.~~06591570~~06734054 999.~~80088027~~60019396 0.~~99980088~~99960019 0.~~06591570~~06734054 B3-III 0.00000000 0.~~06591354~~06733718 999.~~80088184~~60019597 0.~~99980088~~99960020 0.~~06591354~~06733718 B4-III 0.00000000 0.~~06591630~~06733672 999.~~80088142~~60019658 0.~~99980088~~99960020 0.~~06591630~~06733672 B5-III 0.00000000 0.~~06591486~~06733696 999.~~80087862~~60019928 0.~~99980088~~99960020 0.~~06591486~~06733696 B6-III 0.00000000 0.~~06591888~~06733486 999.~~80087794~~60020084 0.~~99980088~~99960020 0.~~06591888~~06733486 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-AP 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 3-AP 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 4-AP 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 X 0.00000000 0.00000000 1188.69803342 1.18869803 0.00000000 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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 1-A1 0508/2527/07 - 0609/24/07 3129 5.~~52000~~70500% ~~347~~335,~~592~~302,~~479~~979.2277 1,~~652~~540,~~222~~950.9204 0.00 1-A2 0508/2527/07 - 0609/24/07 3129 5.~~57000~~75500% 3837,~~621~~255,~~174~~681.4197 ~~185~~172,~~242~~716.1731 0.00 1-AX 0508/25/07 - 0609/24/07 30 0.~~46500~~37250% ~~386~~372,~~213~~558,~~653~~661.6374 ~~149~~115,~~657~~648.7942 0.00 2-A1 0508/01/07 - 0508/30/07 30 5.~~76042~~74007% ~~164~~156,~~732~~874,~~191~~927.9224 ~~790~~750,~~772~~394.3455 0.00 2-A2 0508/01/07 - 0508/30/07 30 5.~~76042~~74007% 87,~~145~~757,~~703~~176.5024 3937,~~102~~105.2463 0.00 3-A1 0508/01/07 - 0508/30/07 30 5.~~73721~~73017% ~~188~~184,~~041~~878,~~876~~537.3510 ~~899~~882,~~029~~821.3825 0.00 3-A2 0508/01/07 - 0508/30/07 30 5.~~99617~~98913% 9,~~298~~142,~~486~~062.9187 4645,~~462~~627.7451 0.00 3-AX 0508/01/07 - 0508/30/07 30 0.25896% ~~188~~184,~~041~~878,~~876~~537.3510 4039,~~579~~896.5691 0.00 4-A1 0508/01/07 - 0508/30/07 30 5.~~75024~~74899% 39,~~681~~379,~~090~~760.6643 ~~190~~188,~~146~~661.3946 0.00 4-A2 0508/01/07 - 0508/30/07 30 5.~~75024~~74899% 13,418,000.00 64,~~297~~283.2326 0.00 4-A3 0508/01/07 - 0508/30/07 30 6.~~09920~~09795% ~~223~~221,~~002~~737,~~661~~151.9573 1,~~133~~126,~~447~~784.6966 0.00 4-A4 0508/01/07 - 0508/30/07 30 6.~~09920~~09795% 10,~~862~~801,~~759~~114.0534 5554,~~211~~887.7619 0.00 4-A5 0508/01/07 - 0508/30/07 30 6.~~09920~~09795% 13,~~328~~253,~~947~~307.3031 67,~~746~~348.5731 0.00 4-AX 0508/01/07 - 0508/30/07 30 0.34896% 5352,~~099~~797,~~090~~760.6643 15,~~441~~353.2360 0.00 M-1 0508/2527/07 - 0609/24/07 3129 56.~~82000~~00500% 11,731,000.00 5856,~~791~~747.8608 0.00 M-2 0508/2527/07 - 0609/24/07 3129 6.~~02000~~20500% 3,041,000.00 15,~~764~~200.2135 0.00 M-3 0508/2527/07 - 0609/24/07 3129 6.~~32000~~50500% 2,172,000.00 11,~~820~~381.5158 0.00 M-4 0508/2527/07 - 0609/24/07 3129 6.~~47000~~65500% 2,389,000.00 1312,~~310~~807.0536 770.4100 M-5 0508/2527/07 - 0609/24/07 3129 67.~~82000~~00500% 2,172,000.00 12,~~755~~256.6742 ~~725~~62.0033 M-6 0508/2527/07 - 0609/24/07 3129 7.~~07000~~25500% 3,041,000.00 1817,~~513~~772.7853 ~~1,669~~699.7369 M-7 0508/2527/07 - 0609/24/07 3129 7.~~07000~~25500% 2,172,000.00 1312,~~223~~693.2683 ~~1,192~~499.5874 M-8 0508/2527/07 - 0609/24/07 3129 7.~~07000~~25500% 1,520,000.00 98,~~253~~883.8434 ~~834~~349.5973 B1-II 0508/01/07 - 0508/30/07 30 5.~~88986~~87683% 9,~~271~~268,~~377~~912.3275 45,~~505~~393.9620 0.00 B2-II 0508/01/07 - 0508/30/07 30 5.~~88986~~87683% 2,~~821~~820,~~506~~756.1815 13,~~848~~814.5726 0.00 B3-II 0508/01/07 - 0508/30/07 30 5.~~88986~~87683% 2,216,~~612~~022.0581 10,~~879~~852.6266 0.00 B4-II 0508/01/07 - 0508/30/07 30 5.~~88986~~87683% 1,611,~~717~~289.9248 7,~~910~~891.6706 0.00 B5-II 0508/01/07 - 0508/30/07 30 5.~~88986~~87683% 1,208,~~788~~467.4411 5,~~933~~918.0030 0.00 B6-II 0508/01/07 - 0508/30/07 30 5.~~88986~~87683% 1,011,~~514~~245.5263 4,~~964~~952.7443 0.00 B1-III 0508/01/07 - 0508/30/07 30 6.~~09920~~09795% 5,~~520~~519,~~264~~164.5946 28,~~057~~046.6531 0.00 B2-III 0508/01/07 - 0508/30/07 30 6.~~09920~~09795% 2,680,~~642~~108.8966 13,~~624~~619.8130 0.00 B3-III 0508/01/07 - 0508/30/07 30 6.~~09920~~09795% 1,734,~~768~~423.9017 8,~~817~~813.2569 0.00 B4-III 0508/01/07 - 0508/30/07 30 6.~~09920~~09795% 1,576,~~789~~475.9470 8,~~014~~011.2906 0.00 B5-III 0508/01/07 - 0508/30/07 30 6.~~09920~~09795% 1,103,~~852~~632.9596 5,~~610~~608.5125 0.00 B6-III 0508/01/07 - 0508/30/07 30 6.~~09920~~09795% 790,~~866~~709.7817 4,~~019~~018.7109 0.00 R-II N/A N/A 5.~~74599~~74056% 0.00 0.00 0.00 R-III N/A N/A 6.~~09908~~09798% 0.00 0.00 0.00 1-AP N/A N/A 0.00000% 100.00 0.00 0.00 2-AP N/A N/A 0.00000% 100.00 0.00 0.00 3-AP N/A N/A 0.00000% 100.00 0.00 0.00 4-AP N/A N/A 0.00000% 100.00 0.00 0.00 X N/A N/A 0.00000% 2,172,462.41 0.00 0.00 R-I N/A N/A 5.~~99579~~98756% 0.00 0.00 0.00 C N/A N/A 0.00000% 0.00 0.00 0.00 Totals 5,~~639~~407,~~979~~160.9720 41,~~499~~611.3149

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 1,~~652~~540,~~222~~950.9204 0.00 ~~344~~323,~~487~~653,~~038~~655.0067 1-A2 0.00 0.00 ~~185~~172,~~242~~716.1731 0.00 3835,~~276~~961,~~127~~319.2874 1-AX 0.00 0.00 ~~149~~115,~~657~~648.7942 0.00 ~~382~~359,~~763~~614,~~165~~975.2841 2-A1 0.00 0.00 ~~790~~750,~~772~~394.3455 0.00 ~~161~~156,~~240~~754,~~380~~396.2731 2-A2 0.00 0.00 3937,~~102~~105.2463 0.00 7,~~973~~751,~~039~~216.8520 3-A1 0.00 0.00 ~~899~~882,~~029~~821.3825 0.00 ~~187~~181,~~410~~823,~~839~~634.2934 3-A2 0.00 0.00 4645,~~462~~627.7451 0.00 98,~~267~~991,~~282~~000.7492 3-AX 0.00 0.00 4039,~~579~~896.5691 0.00 ~~187~~181,~~410~~823,~~839~~634.2934 4-A1 0.00 0.00 ~~190~~188,~~146~~661.3946 0.00 39,~~595~~355,~~060~~807.7743 4-A2 0.00 0.00 64,~~297~~283.2326 0.00 13,418,000.00 4-A3 0.00 0.00 1,~~133~~126,~~447~~784.6966 0.00 ~~222~~221,~~641~~636,~~358~~555.3123 4-A4 0.00 0.00 5554,~~211~~887.7619 0.00 10,~~845~~796,~~159~~214.4615 4-A5 0.00 0.00 67,~~746~~348.5731 0.00 13,~~307~~247,~~352~~294.0562 4-AX 0.00 0.00 15,~~441~~353.2360 0.00 5352,~~013~~773,~~060~~807.7743 M-1 0.00 0.00 5856,~~791~~747.8608 0.00 11,731,000.00 M-2 0.00 0.00 15,~~764~~200.2135 0.00 3,041,000.00 M-3 0.00 0.00 11,~~820~~381.5158 0.00 2,172,000.00 M-4 770.4100 0.00 1312,~~310~~807.0536 0.00 2,389,000.00 M-5 ~~725~~62.0033 0.00 12,~~755~~256.6742 0.00 2,172,000.00 M-6 ~~1,669~~699.7369 0.00 1817,~~513~~772.7853 0.00 3,041,000.00 M-7 ~~1,192~~499.5874 0.00 1312,~~223~~693.2683 0.00 2,172,000.00 M-8 ~~834~~349.5973 0.00 98,~~253~~883.8434 0.00 1,520,000.00 B1-II 0.00 0.00 45,~~505~~393.9620 0.00 9,~~270~~268,~~559~~076.52 B2-II 0.00 0.00 13,~~848~~814.5726 0.00 2,~~821~~820,~~257~~501.3066 B3-II 0.00 0.00 10,~~879~~852.6266 0.00 2,~~216~~215,~~416~~822.5389 B4-II 0.00 0.00 7,~~910~~891.6706 0.00 1,611,~~575~~144.7511 B5-II 0.00 0.00 5,~~933~~918.0030 0.00 1,208,~~681~~358.8108 B6-II 0.00 0.00 4,~~964~~952.7443 0.00 1,011,~~425~~154.3040 B1-III 0.00 0.00 28,~~057~~046.6531 0.00 5,~~519~~518,~~900~~792.6768 B2-III 0.00 0.00 13,~~624~~619.8130 0.00 2,~~680~~679,~~466~~928.1612 B3-III 0.00 0.00 8,~~817~~813.2569 0.00 1,734,~~654~~306.5334 B4-III 0.00 0.00 8,~~014~~011.2906 0.00 1,576,~~685~~369.9951 B5-III 0.00 0.00 5,~~610~~608.5125 0.00 1,103,~~780~~558.1762 B6-III 0.00 0.00 4,~~019~~018.7109 0.00 790,~~814~~655.6491 R-II 0.00 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 0.00 1-AP 0.00 0.00 021,578.0040 0.00 100.00 2-AP 0.00 0.00 0.00 0.00 100.00 3-AP 0.00 0.00 0.00 0.00 100.00 4-AP 0.00 0.00 ~~2,778~~0.3100 0.00 100.00 X 0.00 0.00 ~~167~~351,~~118~~091.3328 0.00 2,172,462.41 R-I 0.00 0.00 0.00 0.00 0.00 C 0.00 0.00 0.00 0.00 0.00 Totals 41,~~499~~611.3149 0.00 5,~~809~~779,~~876~~829.6188 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 364,061,000.00 5.~~52000~~70500% ~~954~~921.~~76439174~~00768764 4.~~53831341~~23266991 0.00000000 1-A2 40,451,000.00 5.~~57000~~75500% ~~954~~921.~~76439173~~00768757 4.~~57942128~~26976614 0.00000000 1-AX 0.00 0.~~46500~~37250% ~~954~~921.~~76439174~~00768763 0.~~36997120~~28589614 0.00000000 2-A1 165,446,000.00 5.~~76042~~74007% ~~995~~948.~~68555251~~19413730 4.~~77964012~~53558593 0.00000000 2-A2 8,181,000.00 5.~~76042~~74007% ~~995~~948.~~68555189~~19413764 4.~~77964063~~53558611 0.00000000 3-A1 201,460,000.00 5.~~73721~~73017% ~~933~~917.~~39559391~~69352278 4.~~46257014~~38211680 0.00000000 3-A2 9,962,000.00 5.~~99617~~98913% ~~933~~917.~~39559426~~69352239 4.~~66399719~~58015559 0.00000000 3-AX 0.00 0.25896% ~~933~~917.~~39559391~~69352278 0.~~20142738~~19803887 0.00000000 4-A1 40,000,000.00 5.~~75024~~74899% ~~992~~984.~~02726650~~49401075 4.~~75365975~~71653650 0.00000000 4-A2 13,418,000.00 5.~~75024~~74899% 1000.00000000 4.~~79186391~~79082278 0.00000000 4-A3 224,342,000.00 6.~~09920~~09795% ~~994~~988.~~02992730~~38894068 5.~~05232052~~02262020 0.00000000 4-A4 10,928,000.00 6.~~09920~~09795% ~~994~~988.~~02992771~~38894034 5.~~05232064~~02261988 0.00000000 4-A5 13,409,000.00 6.~~09920~~09795% ~~994~~988.~~02992766~~38894101 5.~~05232083~~02261988 0.00000000 4-AX 0.00 0.34896% ~~994~~988.~~02992737~~38894062 0.~~28906417~~28742371 0.00000000 M-1 11,731,000.00 56.~~82000~~00500% 1000.00000000 54.~~01166652~~83736084 0.00000000 M-2 3,041,000.00 6.~~02000~~20500% 1000.00000000 54.~~18389017~~99847090 0.00000000 M-3 2,172,000.00 6.~~32000~~50500% 1000.00000000 5.~~44222376~~24013812 0.00000000 M-4 2,389,000.00 6.~~47000~~65500% 1000.00000000 5.~~57138970~~36097112 0.~~03240268~~00000000 M-5 2,172,000.00 67.~~82000~~00500% 1000.00000000 5.~~87277624~~64291897 0.~~33379374~~02869705 M-6 3,041,000.00 7.~~07000~~25500% 1000.00000000 65.~~08805656~~84430451 0.~~54907267~~23008550 M-7 2,172,000.00 7.~~07000~~25500% 1000.00000000 65.~~08805709~~84430479 0.~~54906998~~23008287 M-8 1,520,000.00 7.~~07000~~25500% 1000.00000000 65.~~08805263~~84430263 0.~~54907237~~23008553 B1-II 9,273,000.00 5.~~88986~~87683% 999.~~82501024~~55923110 4.~~90736116~~89520112 0.00000000 B2-II 2,822,000.00 5.~~88986~~87683% 999.~~82501063~~55923104 4.~~90736003~~89520198 0.00000000 B3-II 2,217,000.00 5.~~88986~~87683% 999.~~82501128~~55922869 4.~~90736130~~89520072 0.00000000 B4-II 1,612,000.00 5.~~88986~~87683% 999.~~82501241~~55923077 4.~~90736352~~89519851 0.00000000 B5-II 1,209,000.00 5.~~88986~~87683% 999.~~82501241~~55923077 4.~~90736146~~89520265 0.00000000 B6-II 1,011,690.46 5.~~88986~~87683% 999.~~82609305~~56031018 4.~~90737058~~89520283 0.00000000 B1-III 5,521,000.00 6.~~09920~~09795% 999.~~86679768~~66753487 5.~~08198696~~07993298 0.00000000 B2-III 2,681,000.00 6.~~09920~~09795% 999.~~86679970~~66753450 5.~~08198806~~07993286 0.00000000 B3-III 1,735,000.00 6.~~09920~~09795% 999.~~86680115~~66753314 5.~~08198847~~07993660 0.00000000 B4-III 1,577,000.00 6.~~09920~~09795% 999.~~86679772~~66753329 5.~~08198478~~07993659 0.00000000 B5-III 1,104,000.00 6.~~09920~~09795% 999.~~86680254~~66753623 5.~~08198370~~07993659 0.00000000 B6-III 790,972.14 6.~~09920~~09795% 999.~~86679683~~66753570 5.~~08198683~~07993872 0.00000000 R-II 100.00 5.~~74599~~74056% 0.00000000 0.00000000 0.00000000 R-III 100.00 6.~~09908~~09798% 0.00000000 0.00000000 0.00000000 1-AP 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 2-AP 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 3-AP 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 4-AP 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 X 1,827,598.22 0.00000% 1188.69803342 0.00000000 0.00000000 R-I 0.00 5.~~99579~~98756% 0.00000000 0.00000000 0.00000000 C 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 4.~~53831341~~23266991 0.00000000 ~~946~~889.~~23438929~~00941235 1-A2 0.00000000 0.00000000 4.~~57942128~~26976614 0.00000000 ~~946~~889.~~23438926~~00941238 1-AX 0.00000000 0.00000000 0.~~36997120~~28589614 0.00000000 ~~946~~889.~~23438929~~00941235 2-A1 0.00000000 0.00000000 4.~~77964012~~53558593 0.00000000 ~~974~~947.~~58010632~~46561603 2-A2 0.00000000 0.00000000 4.~~77964063~~53558611 0.00000000 ~~974~~947.~~58010634~~46561545 3-A1 0.00000000 0.00000000 4.~~46257014~~38211680 0.00000000 ~~930~~902.~~26327455~~52970485 3-A2 0.00000000 0.00000000 4.~~66399719~~58015559 0.00000000 ~~930~~902.~~26327444~~52970488 3-AX 0.00000000 0.00000000 0.~~20142738~~19803887 0.00000000 ~~930~~902.~~26327455~~52970485 4-A1 0.00000000 0.00000000 4.~~75365975~~71653650 0.00000000 ~~989~~983.~~87651925~~89518575 4-A2 0.00000000 0.00000000 4.~~79186391~~79082278 0.00000000 1000.00000000 4-A3 0.00000000 0.00000000 5.~~05232052~~02262020 0.00000000 ~~992~~987.~~41942351~~94053378 4-A4 0.00000000 0.00000000 5.~~05232064~~02261988 0.00000000 ~~992~~987.~~41942350~~94053349 4-A5 0.00000000 0.00000000 5.~~05232083~~02261988 0.00000000 ~~992~~987.~~41942352~~94053397 4-AX 0.00000000 0.00000000 0.~~28906417~~28742371 0.00000000 ~~992~~987.~~41942360~~94053372 M-1 0.00000000 0.00000000 54.~~01166652~~83736084 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 54.~~18389017~~99847090 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 5.~~44222376~~24013812 0.00000000 1000.00000000 M-4 0.~~03240268~~00000000 0.00000000 5.~~57138970~~36097112 0.00000000 1000.00000000 M-5 0.~~33379374~~02869705 0.00000000 5.~~87277624~~64291897 0.00000000 1000.00000000 M-6 0.~~54907267~~23008550 0.00000000 65.~~08805656~~84430451 0.00000000 1000.00000000 M-7 0.~~54906998~~23008287 0.00000000 65.~~08805709~~84430479 0.00000000 1000.00000000 M-8 0.~~54907237~~23008553 0.00000000 65.~~08805263~~84430263 0.00000000 1000.00000000 B1-II 0.00000000 0.00000000 4.~~90736116~~89520112 0.00000000 999.~~73681872~~46905209 B2-II 0.00000000 0.00000000 4.~~90736003~~89520198 0.00000000 999.~~73681786~~46905032 B3-II 0.00000000 0.00000000 4.~~90736130~~89520072 0.00000000 999.~~73682003~~46905277 B4-II 0.00000000 0.00000000 4.~~90736352~~89519851 0.00000000 999.~~73681762~~46905087 B5-II 0.00000000 0.00000000 4.~~90736146~~89520265 0.00000000 999.~~73681555~~46904880 B6-II 0.00000000 0.00000000 4.~~90737058~~89520283 0.00000000 999.~~73790402~~47013437 B1-III 0.00000000 0.00000000 5.~~08198696~~07993298 0.00000000 999.~~80088209~~60019562 B2-III 0.00000000 0.00000000 5.~~08198806~~07993286 0.00000000 999.~~80088027~~60019396 B3-III 0.00000000 0.00000000 5.~~08198847~~07993660 0.00000000 999.~~80088184~~60019597 B4-III 0.00000000 0.00000000 5.~~08198478~~07993659 0.00000000 999.~~80088142~~60019658 B5-III 0.00000000 0.00000000 5.~~08198370~~07993659 0.00000000 999.~~80087862~~60019928 B6-III 0.00000000 0.00000000 5.~~08198683~~07993872 0.00000000 999.~~80087794~~60020084 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-AP 0.00000000 0.00000000 0215784.00000000 0.00000000 1000.00000000 2-AP 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-AP 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 4-AP 0.00000000 0.00000000 ~~27783~~0.~~10000000~~00000000 0.00000000 1000.00000000 X 0.00000000 0.00000000 91192.~~44150403~~10528669 0.00000000 1188.69803342 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C 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 14,~~308~~701,~~626~~055.0882 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 07,601,003.0085 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 221,~~778~~578.3140 Swap/Cap Payments 065,790.0056 Total Deposits 1422,~~311~~389,~~404~~428.3963 Withdrawals Swap Payments ~~34,817~~0.9600 Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~200~~195,~~492~~455.5215 Payment of Interest and Principal 1422,~~076~~193,~~093~~973.9148 Total Withdrawals (Pool Distribution Amount) 1422,~~311~~389,~~404~~428.3963 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~195~~190,~~365~~451.2228 Trustee Fee - Wells Fargo Bank N.A. 5,~~127~~003.3087 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~200~~195,~~492~~455.5215 *Servicer Payees include: AURORA LOAN SERVICING INC.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Basis Risk Reserve Fund 0.00 41,~~499~~611.3148 41,~~499~~611.3148 0.00 Supplemental Interest Trust 0.00 0.00 0.00 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Interest Rate Cap Agreement - Lehman 0.00 0.00 0.00 Swap Agreement - ABN AMRO Bank N.V. 1,~~852~~609,~~315~~675.4088 1,~~887~~543,~~133~~885.3632 ~~(34~~65,~~817~~790.~~96)~~56

Collateral Statement Group 1 2 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~998990~~988760 5.~~943794~~923400 Weighted Average Net Rate 6.~~753386~~743413 5.~~765921~~745573 Weighted Average Pass-Through Rate 6.~~747067~~737066 5.~~760421~~740073 Weighted Average Remaining Term ~~356~~353 ~~357~~355 Principal And Interest Constant 2,~~457~~372,~~118~~520.0218 ~~916~~872,~~695~~296.3251 Beginning Loan Count ~~754~~727 ~~293~~281 Loans Paid in Full 721 60 Ending Loan Count ~~747~~706 ~~287~~281 Beginning Scheduled Balance ~~416~~402,~~624~~969,~~116~~124.0415 ~~181~~172,~~058~~809,~~361~~871.7796 Ending Scheduled Balance ~~413~~390,~~173~~025,~~627~~437.6982 ~~177~~172,~~392~~682,~~988~~468.0870 Actual Ending Collateral Balance ~~413~~390,~~194~~044,~~789~~672.5382 ~~177~~172,~~405~~694,~~969~~241.1064 Scheduled Principal 2725,~~161~~641.2239 19,~~884~~278.0125 Unscheduled Principal 312,~~423~~918,~~327~~044.1394 3108,~~645,489~~125.6801 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~429~~346,~~956~~878.8079 ~~896~~853,~~811~~018.3126 Servicing Fees 8582,~~270~~389.5755 2625,~~837~~608.7954 Master Servicing Fees 0.00 0.00 Trustee Fee 1,~~909~~846.5394 ~~829~~792.8505 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 284.43 0.00 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,~~342~~262,~~492~~357.2787 ~~869~~826,~~143~~617.67 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 021,578.0040 0.00 Prepayment Penalty Paid Count 01 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group 3 4 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~187728~~180606 6.~~301521~~300294 Weighted Average Net Rate 65.~~002948~~995931 6.~~105146~~103899 Weighted Average Pass-Through Rate 5.~~996168~~989131 6.~~099197~~097948 Weighted Average Remaining Term ~~357~~354 ~~357~~354 Principal And Interest Constant 1,~~083~~065,~~542~~426.7924 1,~~668~~659,~~006~~060.7863 Beginning Loan Count ~~335~~331 ~~453~~450 Loans Paid in Full 14 10 Ending Loan Count ~~334~~327 ~~452~~450 Beginning Scheduled Balance ~~207~~203,~~301~~979,~~413~~525.3343 ~~313~~311,~~700~~993,~~644~~847.9994 Ending Scheduled Balance ~~206~~200,~~638~~772,~~470~~836.2974 ~~313~~311,~~213~~857,~~232~~482.7661 Actual Ending Collateral Balance ~~206~~200,~~650~~781,~~665~~463.1409 ~~313~~311,~~232~~874,~~424~~713.7793 Scheduled Principal 14,~~605~~828.5068 2021,~~680~~016.7661 Unscheduled Principal ~~648~~3,~~337~~191,860.5401 ~~466~~115,~~731~~348.4772 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~068~~050,~~937~~597.2956 1,~~647~~638,~~326~~044.02 Servicing Fees 31,~~921~~391.0052 51,~~335~~061.8667 Master Servicing Fees 0.00 0.00 Trustee Fee ~~950~~934.1391 1,~~437~~429.7997 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 221.06 117.3224 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~035~~018,~~845~~050.1007 1,~~594~~585,435.0514 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 ~~2,778~~0.3100 Prepayment Penalty Paid Count 0 10 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed Fixed & Arm Weighted Average Coupon Rate 6.~~482290~~472389 Weighted Average Net Rate 6.~~272724~~263055 Weighted Average Pass-Through Rate 6.~~266556~~256870 Weighted Average Remaining Term ~~357~~354 Principal And Interest Constant 65,~~125~~969,~~362~~303.9156 Beginning Loan Count 1,~~835~~789 Loans Paid in Full 1525 Ending Loan Count 1,~~820~~764 Beginning Scheduled Balance 1,~~118~~091,~~684~~752,~~536~~369.1348 Ending Scheduled Balance 1,~~110~~075,~~418~~338,~~318~~225.8287 Actual Ending Collateral Balance 1,~~110~~075,~~483~~395,~~848~~091.5448 Scheduled Principal 8280,~~331~~764.4993 Unscheduled Principal 816,~~183~~333,~~885~~378.8268 Negative Amortized Principal 0.00 Scheduled Interest 65,~~043~~888,~~031~~538.4263 Servicing Fees ~~195~~190,~~365~~451.2228 Master Servicing Fees 0.00 Trustee Fee 5,~~127~~003.3087 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 622.8173 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 5,~~841~~692,~~916~~460.0975 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 221,~~778~~578.3140 Prepayment Penalty Paid Count 1 Special Servicing Fee 0.00

Miscellaneous Reporting - Group Level Group Miscellaneous Reporting Item Value 2 Special Hazard Loss Limit 5,~~490~~488,~~000~~484.0054 2 Fraud Loss Limit 4,031,937.90 2 Bankruptcy Loss Limit 139,908.95 3 Special Hazard Loss Limit 6,~~794~~792,000.00 3 Fraud Loss Limit 3,155,060.72 3 Bankruptcy Loss Limit 100,000.00

Additional Reporting - Deal Level Cash Reporting Net Swap Payment - ABN AMRO ~~-34~~65,~~817~~790.9657 Cap Payment - Lehman 0.00 Informational Reporting Group II Underlying Subordinate Rate 5.~~889864~~876831% LIBOR 5.~~320000~~505000% Trigger Event Reporting Group I Stepdown Date NO Initial Optional Temination Date NO Trigger Event NO Two Times Test - Group II Trigger Result NO Initial Senior Enhancement % 4.500459% Senior Enhancement % 4.~~671317~~813483% Two Times Test - Group III Trigger Result NO Initial Senior Enhancement % 4.249989% Senior Enhancement % 4.~~273879~~296403%

Additional Reporting - Group Level Cash Reporting 1 Monthly Excess Cashflow ~~171~~352,~~617~~702.6476 FPD Premium 0.00 Informational Reporting 1 Net WAC 6.~~747067~~737066% Senior Enhancement % 7.~~360214~~797046% Class 1-AX Net Funds Cap 01.~~907368~~259378% Net Funds Cap 6.~~432368~~969378% 2 Net WAC 5.~~760421~~740072% Senior % 95.~~481862~~267765% Senior Prepayment % 100.000000% Subordinate % 4.~~518138~~732235% Subordinate Prepayment % 0.000000% 3 Net WAC 5.~~996168~~989131% Senior % 95.~~194895~~117684% Senior Prepayment % 100.000000% Subordinate % 4.~~805105~~882316% Subordinate Prepayment % 0.000000% 4 Net WAC 6.~~099197~~097948% Senior % 95.~~726121~~703597% Senior Prepayment % 100.000000% Subordinate % 4.~~273879~~296403% Subordinate Prepayment % 0.000000% Structural Reporting 1 Overcollateralization Amount 2,172,462.41 Overcollateralization Deficiency 0.00 Overcollateralization Floor 1,520,723.68 Overcollateralization Release Amount 0.00 Targeted Overcollateralization Amount 2,172,462.41 Trigger Event Reporting 1 Cumulative Loss Trigger Trigger Result Pass Threshold Value 0.250000% Calculated Value 0.000000% Delinquency Trigger Trigger Result ~~Pass~~Fail Threshold Value 23.~~944086~~118818% Calculated Value 14.~~089792~~913790% 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 0.000000% 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 03.~~000000~~483893% 4 Cumulative Loss Trigger Trigger Result Pass Threshold Value 20.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 2.~~486229~~424556%

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 2633 0 0 0 2633 1520,~~478~~663,~~403~~481.5434 0.00 0.00 0.00 1520,~~478~~663,~~403~~481.5434 60 Days 17 01 0 0 1718 108,~~053~~672,~~860~~877.0026 0160,756.0045 0.00 0.00 108,~~053~~833,~~860~~633.0071 90 Days 5 0 0 3 0 35 02,318,873.0087 0.00 ~~1,734,350~~0.00 0.00 12,~~734~~318,~~350~~873.0087 120 Days 0 0 06 0 06 0.00 0.00 03,890,186.0025 0.00 03,890,186.0025 150 Days 0 0 07 0 07 0.00 0.00 04,202,500.00 0.00 04,202,500.00 180+ Days 0 0 01 02 03 0.00 0.00 01,000,000.00 0734,350.00 01,734,350.00 Totals 4355 01 314 02 4672 2531,~~532~~655,~~263~~232.5447 0160,756.0045 19,092,686.25 734,350.00 ~~0.00 27~~41,~~266~~643,~~613~~025.5417 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 1.~~428571~~870748% 0.000000% 0.000000% 0.000000% 1.~~428571~~870748% 1.~~393843~~921478% 0.000000% 0.000000% 0.000000% 1.~~393843~~921478% 60 Days 0.~~934066~~963719% 0.~~000000~~056689% 0.000000% 0.000000% 01.~~934066~~020408% 0.~~905359~~806483% 0.~~000000~~014949% 0.000000% 0.000000% 0.~~905359~~821431% 90 Days 0.~~000000~~283447% 0.000000% 0.~~164835~~000000% 0.000000% 0.~~164835~~283447% 0.~~000000~~215630% 0.000000% 0.~~156180~~000000% 0.000000% 0.~~156180~~215630% 120 Days 0.000000% 0.000000% 0.~~000000~~340136% 0.000000% 0.~~000000~~340136% 0.000000% 0.000000% 0.~~000000~~361745% 0.000000% 0.~~000000~~361745% 150 Days 0.000000% 0.000000% 0.~~000000~~396825% 0.000000% 0.~~000000~~396825% 0.000000% 0.000000% 0.~~000000~~390787% 0.000000% 0.~~000000~~390787% 180+ Days 0.000000% 0.000000% 0.~~000000~~056689% 0.~~000000~~113379% 0.~~000000~~170068% 0.000000% 0.000000% 0.~~000000~~092989% 0.~~000000~~068287% 0.~~000000~~161276% Totals 23.~~362637~~117914% 0.~~000000~~056689% 0.~~164835~~793651% 0.~~000000~~113379% 24.~~527473~~081633% 2.~~299202~~943591% 0.~~000000~~014949% 0.~~156180~~845521% 0.~~000000~~068287% 23.~~455381~~872347% 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 ~~163~~244,~~628~~445.9390

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class R-II 33,381,760.82 2.89472619% 33,~~719~~711,~~080~~531.7825 3.~~03661064~~13497004% 0.000000% 0.000000% Class R-III 33,381,660.82 2.89471752% 33,~~719~~711,~~080~~531.7825 3.~~03661064~~13497004% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 239,908.95 0.02080390% 239,908.95 0.~~02160528~~02231009% Fraud 7,186,998.62 0.62322636% 7,186,998.62 0.~~64723343~~66834773% Special Hazard 12,795,000.00 1.10952870% 12,~~285~~280,~~000~~484.0054 1.~~10633982~~14201135% Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2226 0 0 0 2226 1216,~~658~~307,~~403~~370.5481 0.00 0.00 0.00 1216,~~658~~307,~~403~~370.5481 60 Days 1714 01 0 0 1715 106,~~053~~589,~~860~~992.0059 0160,756.0045 0.00 0.00 106,~~053~~750,~~860~~749.0004 90 Days 4 0 0 3 0 34 01,843,873.0087 0.00 ~~1,734,350~~0.00 0.00 1,~~734~~843,~~350~~873.0087 120 Days 0 0 06 0 06 0.00 0.00 03,890,186.0025 0.00 03,890,186.0025 150 Days 0 0 07 0 07 0.00 0.00 04,202,500.00 0.00 04,202,500.00 180+ Days 0 0 01 02 03 0.00 0.00 01,000,000.00 0734,350.00 01,734,350.00 Totals 3944 01 314 02 4261 2224,~~712~~741,~~263~~237.5427 0160,756.0045 19,092,686.25 734,350.00 ~~0.00 24~~34,~~446~~729,~~613~~029.5497 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 23.~~945114~~682720% 0.000000% 0.000000% 0.000000% 23.~~945114~~682720% 34.~~063544~~180898% 0.000000% 0.000000% 0.000000% 34.~~063544~~180898% 60 Days 21.~~275770~~983003% 0.~~000000~~141643% 0.000000% 0.000000% 2.~~275770~~124646% 21.~~433201~~689548% 0.~~000000~~041215% 0.000000% 0.000000% 21.~~433201~~730763% 90 Days 0.~~000000~~566572% 0.000000% 0.~~401606~~000000% 0.000000% 0.~~401606~~566572% 0.~~000000~~472734% 0.000000% 0.~~419741~~000000% 0.000000% 0.~~419741~~472734% 120 Days 0.000000% 0.000000% 0.~~000000~~849858% 0.000000% 0.~~000000~~849858% 0.000000% 0.000000% 0.~~000000~~997369% 0.000000% 0.~~000000~~997369% 150 Days 0.000000% 0.000000% 0.~~000000~~991501% 0.000000% 0.~~000000~~991501% 0.000000% 0.000000% 01.~~000000~~077441% 0.000000% 01.~~000000~~077441% 180+ Days 0.000000% 0.000000% 0.~~000000~~141643% 0.~~000000~~283286% 0.~~000000~~424929% 0.000000% 0.000000% 0.~~000000~~256381% 0.~~000000~~188273% 0.~~000000~~444654% Totals 56.~~220884~~232295% 0.~~000000~~141643% 01.~~401606~~983003% 0.~~000000~~283286% 58.~~622490~~640227% 56.~~496745~~343180% 0.~~000000~~041215% 02.~~419741~~331191% 0.~~000000~~188273% 58.~~916486~~903860% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 1,~~532~~146,~~000~~687.00 0.00 0.00 0.00 1,~~532~~146,~~000~~687.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 2 0 0 0 2 1,~~532~~146,~~000~~687.00 0.00 0.00 0.00 1,~~532~~146,~~000~~687.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~696864~~711744% 0.000000% 0.000000% 0.000000% 0.~~696864~~711744% 0.~~863556~~663998% 0.000000% 0.000000% 0.000000% 0.~~863556~~663998% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.~~696864~~711744% 0.000000% 0.000000% 0.000000% 0.~~696864~~711744% 0.~~863556~~663998% 0.000000% 0.000000% 0.000000% 0.~~863556~~663998% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 1924,~~288,000~~440.0093 0.00 0.00 0.00 1924,~~288,000~~440.0093 60 Days 03 0 0 0 03 02,082,884.0067 0.00 0.00 0.00 02,082,884.0067 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 25 0 0 0 25 13,~~288~~007,~~000~~325.0060 0.00 0.00 0.00 13,~~288~~007,~~000~~325.0060 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~598802~~611621% 0.000000% 0.000000% 0.000000% 0.~~598802~~611621% 0.~~623274~~460421% 0.000000% 0.000000% 0.000000% 0.~~623274~~460421% 60 Days 0.~~000000~~917431% 0.000000% 0.000000% 0.000000% 0.~~000000~~917431% 01.~~000000~~037389% 0.000000% 0.000000% 0.000000% 01.~~000000~~037389% 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.~~598802~~529052% 0.000000% 0.000000% 0.000000% 01.~~598802~~529052% 01.~~623274~~497810% 0.000000% 0.000000% 0.000000% 01.~~623274~~497810% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 03 0 0 0 03 02,284,982.0060 0.00 0.00 0.00 02,284,982.0060 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0475,000.00 0.00 0.00 0.00 0475,000.00 120 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 04 0 0 0 04 02,759,982.0060 0.00 0.00 0.00 02,759,982.0060 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~666667% 0.000000% 0.000000% 0.000000% 0.~~000000~~666667% 0.~~000000~~732660% 0.000000% 0.000000% 0.000000% 0.~~000000~~732660% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.~~000000~~222222% 0.000000% 0.000000% 0.000000% 0.~~000000~~222222% 0.~~000000~~152305% 0.000000% 0.000000% 0.000000% 0.~~000000~~152305% 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 0.~~000000~~888889% 0.000000% 0.000000% 0.000000% 0.~~000000~~888889% 0.~~000000~~884965% 0.000000% 0.000000% 0.000000% 0.~~000000~~884965% Please refer to CTSLink.com for a list of delinquency code descriptions.

~~REO~~180+ ~~Detail~~Delinquency -Summary ~~All~~Summary ~~Mortgage~~1 ~~Loans~~Days inNumber ~~REO~~of ~~during~~Outstanding ~~Current~~Percentage ~~Period~~of ~~Summary~~Number -of NoOutstanding ~~REO~~Percentage ~~Information~~of toDelinquent ~~report~~Loans ~~this~~Actual ~~period.~~Balance(%) 1Loans -Actual NoBalance(%) ~~REO~~Balance($) ~~Information~~Balance($) to180 ~~report this period. 2~~ - No209 ~~REO~~3 ~~Information~~1,734,350.00 ~~to report this period~~0.161 3 -1,734,350.00 No0.445 ~~REO~~Total ~~Information~~3 to1,734,350.00 ~~report~~0.161 ~~this~~3 ~~period~~1,734,350.00 ~~4 - No REO Information to report this period~~0.445

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~2 ~~Mortgage~~3 ~~Loans~~Days inNumber ~~REO~~of ~~during~~Outstanding ~~Current~~Percentage ~~Period~~of ~~Month~~Number ~~Loan~~of ~~First~~Outstanding ~~Original~~Percentage ~~Loan~~of ~~Entered~~Delinquent ~~Payment~~Loans ~~LTV~~Actual atBalance(%) ~~Principal~~Loans ~~Group~~Actual ~~Number~~Balance(%) ~~REO~~Balance($) ~~Date~~Balance($) ~~State~~180 ~~Origination~~- ~~Balance~~209 No0 ~~REO~~0.00 ~~Loans~~0.000 ~~this~~0 ~~Period~~0.00 0.000 Total 0 0.00 0.000 0 0.00 0.000

~~REO~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~4 ~~Mortgage~~Days ~~Loans~~Number inof ~~REO~~Outstanding ~~during~~Percentage ~~Current~~of ~~Period~~Delinquent Loans Actual Balance(~~continued~~%) ~~Current~~Balance($) ~~Paid~~180 ~~Current~~- ~~Approximate~~209 ~~Loan~~0 ~~Actual~~0.00 To0.000 ~~Months~~Total ~~Loan~~0 ~~Delinquent~~0.00 ~~Group~~0.000 ~~Number~~This ~~Balance~~report ~~Date~~includes ~~Delinquent~~all ~~Rate~~loans ~~Interest~~greater Nothan ~~REO~~180 ~~Loans~~days ~~this~~delinquent ~~Period~~regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month ~~Foreclosure~~REO History* New ~~Foreclosure~~REO Loans Month ~~Foreclosure~~REO Percentage Loans in ~~Foreclosure~~REO 32 ~~Jul~~Oct-06 0.000% Original Principal Balance 1,734,350.00 ~~Aug~~Nov-06 0.000% Current Actual Balance 1,734,350.00 ~~Sep~~Dec-06 0.000% ~~Oct~~Jan-0607 0.000% Current ~~Foreclosure~~REO Total ~~Nov~~Feb-0607 0.000% Loans in ~~Foreclosure~~REO 32 ~~Dec~~Mar-0607 0.000% Original Principal Balance 1,734,350.00 ~~Jan~~Apr-07 0.000% Current Actual Balance 1,734,350.00 ~~Feb~~May-07 0.000% ~~Mar~~Jun-07 0.000% ~~Apr~~Jul-07 0.000% ~~May~~Aug-07 0.000% ~~Jun~~Sep-07 0.~~156~~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. 1 12 Month ~~Foreclosure~~REO History* New ~~Foreclosure~~REO Loans Month ~~Foreclosure~~REO Percentage Loans in ~~Foreclosure~~REO 32 ~~Jul~~Oct-06 0.000% Original Principal Balance 1,734,350.00 ~~Aug~~Nov-06 0.000% Current Actual Balance 1,734,350.00 ~~Sep~~Dec-06 0.000% ~~Oct~~Jan-0607 0.000% Current ~~Foreclosure~~REO Total ~~Nov~~Feb-0607 0.000% Loans in ~~Foreclosure~~REO 32 ~~Dec~~Mar-0607 0.000% Original Principal Balance 1,734,350.00 ~~Jan~~Apr-07 0.000% Current Actual Balance 1,734,350.00 ~~Feb~~May-07 0.000% ~~Mar~~Jun-07 0.000% ~~Apr~~Jul-07 0.000% ~~May~~Aug-07 0.000% ~~Jun~~Sep-07 0.~~420~~188% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 - No ~~Foreclosure~~REO Information to report this period. 3 - No ~~Foreclosure~~REO Information to report this period. 4 - No ~~Foreclosure~~REO Information to report this period.

~~Foreclosure~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FCREO Date State Origination Balance 1 ~~0033430505 Jun-2007 01-Dec-2006 FL 68.97 1,000,000.00 1~~ 0033466020 ~~Jun~~Sep-2007 01-Dec-2006 CA 80.00 316,000.00 1 0033658147 ~~Jun~~Sep-2007 01-Nov-2006 CO 80.00 418,350.00

~~Foreclosure~~REO Loan Detail - All Mortgage Loans in ~~Foreclosure~~REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 1 ~~0033430505 1,000,000.00 01-Feb-2007 3 8.250% 26,666.68 1~~ 0033466020 316,000.00 01-Feb-2007 36 8.375% 814,~~558~~977.3613 1 0033658147 418,350.00 01-Feb-2007 36 8.375% 1119,~~330~~827.2899

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Bankruptcy~~Summary ~~Detail~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 5 Oct-06 ~~All~~0.000% ~~Mortgage~~Original Principal Balance 3,394,400.00 Nov-06 0.000% Current Actual Balance 3,394,186.25 Dec-06 0.000% Jan-07 0.000% Current Foreclosure Total Feb-07 0.000% Loans in ~~Bankruptcy~~Foreclosure ~~during~~14 Mar-07 0.000% Original Principal Balance 9,092,900.00 Apr-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 9,092,686.25 May-07 No0.000% ~~Bankruptcy~~Jun-07 ~~Information~~0.156% toJul-07 0.157% Aug-07 0.894% Sep-07 0.846% *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. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 5 Oct-06 No0.000% ~~Bankruptcy~~Original ~~Information~~Principal toBalance 3,394,400.00 Nov-06 0.000% Current Actual Balance 3,394,186.25 Dec-06 0.000% Jan-07 0.000% Current Foreclosure Total Feb-07 0.000% Loans in Foreclosure 14 Mar-07 0.000% Original Principal Balance 9,092,900.00 Apr-07 0.000% Current Actual Balance 9,092,686.25 May-07 0.000% Jun-07 0.420% Jul-07 0.424% Aug-07 2.421% Sep-07 2.331% *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. 2 - No ~~Bankruptcy~~Foreclosure Information to report this period. 3 - No ~~Bankruptcy~~Foreclosure Information to report this period. 4 - No ~~Bankruptcy~~Foreclosure Information to report this period.

~~Bankruptcy~~Foreclosure Loan Detail - All Mortgage Loans in ~~Bankruptcy~~Foreclosure during Current Period ~~Group~~Month Loan ~~Month~~First Original Loan ~~First~~Entered ~~State~~Payment LTV at ~~Original~~Principal Group Number ~~Entered~~FC ~~Payment~~Date State Origination ~~Principal~~Balance ~~Bankruptcy~~1 ~~Date~~0033400110 ~~Balance~~Sep-2007 No01-Dec-2006 ~~Bankruptcy~~NV ~~Loans~~75.59 ~~this~~480,000.00 ~~Period~~1 0033430505 Jun-2007 01-Dec-2006 FL 68.97 1,000,000.00 1 0040002396 Sep-2007 01-Apr-2007 FL 80.00 684,000.00 1 0040009334 Sep-2007 01-Mar-2007 IL 80.00 791,200.00 1 0040038119 Sep-2007 01-Mar-2007 NV 80.00 640,000.00 1 0040054199 Aug-2007 01-Mar-2007 FL 80.00 680,000.00 1 0040057507 Aug-2007 01-Mar-2007 CA 80.00 472,000.00 1 0040060402 Aug-2007 01-Mar-2007 IL 80.00 440,000.00 1 0040092041 Sep-2007 01-Apr-2007 CA 80.00 799,200.00 1 0040092090 Aug-2007 01-Apr-2007 CA 80.00 496,000.00 1 0045330230 Aug-2007 01-Apr-2007 FL 80.00 632,000.00 1 0045569183 Aug-2007 01-Apr-2007 FL 75.00 772,500.00 1 0124101775 Aug-2007 01-Jan-2007 CA 79.95 710,000.00 1 0124125576 Aug-2007 01-Apr-2007 FL 80.00 496,000.00

~~Bankruptcy~~Foreclosure Loan Detail - All Mortgage Loans in ~~Bankruptcy~~Foreclosure during Current Period (continued) ~~Group~~Current ~~Loan~~Paid Current ~~Paid~~Approximate Loan Actual To Months ~~Current~~Loan ~~Approximate~~Delinquent Group Number ~~Actual~~Balance Date Delinquent ~~Loan~~ Rate ~~Delinquent~~Interest ~~Balance~~1 ~~Interest~~0033400110 No480,000.00 ~~Bankruptcy~~01-Apr-2007 ~~Loans~~4 ~~this~~6.875% ~~Period~~15,900.00 1 0033430505 1,000,000.00 01-Feb-2007 6 8.250% 46,666.69 1 0040002396 683,786.25 01-Apr-2007 4 7.500% 24,789.80 1 0040009334 791,200.00 01-Apr-2007 4 7.875% 30,164.52 1 0040038119 640,000.00 01-Apr-2007 4 8.125% 25,200.00 1 0040054199 680,000.00 01-Mar-2007 5 8.000% 30,741.62 1 0040057507 472,000.00 01-Mar-2007 5 7.125% 18,929.19 1 0040060402 440,000.00 01-Mar-2007 5 8.250% 20,533.31 1 0040092041 799,200.00 01-Apr-2007 4 7.125% 27,472.50 1 0040092090 496,000.00 01-Mar-2007 5 7.250% 17,256.71 1 0045330230 632,000.00 01-Mar-2007 5 7.500% 22,778.31 1 0045569183 772,500.00 01-Mar-2007 5 8.375% 31,221.88 1 0124101775 710,000.00 01-Mar-2007 5 8.125% 32,822.72 1 0124125576 496,000.00 01-Apr-2007 4 7.375% 17,793.96

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance 1 79 25,~~990~~345,~~572~~700.00 25,~~990~~345,~~023~~436.3854 012 07,553,780.00 07,553,595.00 2 60 ~~3,625,750~~0.00 ~~3,624,511~~0.5500 0 0.00 0.00 3 14 ~~551~~3,~~960~~148,000.00 ~~551~~3,~~960~~138,711.0004 0 0.00 0.00 4 10 ~~427,000~~0.00 ~~427,000~~0.00 0 0.00 0.00 Total 1513 78,~~595~~493,~~282~~700.00 78,~~593~~484,~~494~~147.9358 012 07,553,780.00 07,553,595.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 ~~433~~19,~~489~~013.0340 2 0 0.00 0.00 0 0.00 0.00 21108,~~389~~125.1401 3 0 0.00 0.00 0 0.00 0.00 9654,~~377~~723.5477 4 0 0.00 0.00 0 0.00 0.00 39115,~~731~~348.4772 Total 0 0.00 0.00 0 0.00 0.00 ~~590~~297,~~987~~210.1890

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0033630997~~0033771890 MNAZ 80.00 01-~~Feb~~Mar-2007 ~~184~~880,000.00 ~~184~~880,000.00 1 ~~0033782400~~0040014441 VTFL 6280.7700 01-Mar-2007 ~~590~~432,000.00 ~~590~~432,000.00 1 ~~0040020331~~0040018186 TXIL 70.00 01-Apr-2007 630,000.00 630,000.00 1 0040026395 AZ 80.00 01-Mar-2007 ~~156~~667,~~572~~000.00 ~~156~~666,~~572~~801.0098 1 ~~0040021776~~0040038572 FL 8070.00 01-Mar-2007 ~~720~~630,000.00 ~~720~~630,000.00 1 ~~0040035248~~0040041774 CA 80.00 01-Apr-2007 455,680.00 455,680.00 1 0040070955 FL 80.00 01-Mar-2007 ~~576~~592,000.00 ~~576~~591,815.00 1 0040078255 DC 80.00 01-Apr-2007 840,000.00 840,000.00 1 ~~0040040701~~0040085979 TNFL 80.00 01-Mar-2007 ~~264~~436,000.00 ~~263~~436,~~266~~000.1000 1 ~~0040095895~~0040091340 CA 75.00 01-Mar-2007 521,250.00 521,250.00 1 0040095887 FL 7480.6400 01-Apr-2007 ~~500~~920,000.00 ~~500~~920,000.00 21 ~~0124096702~~0040101883 ILFL 7080.00 01-Apr-2007 ~~630~~489,~~000~~600.00 ~~630~~489,~~000~~600.00 21 ~~0124096827~~0040101891 WACA 6280.6300 01-Apr-2007 ~~419~~799,~~000~~200.00 ~~419~~799,~~000~~200.00 21 ~~0124098468~~0040102105 NHNJ 80.00 01-~~Mar~~Apr-2007 ~~540~~720,000.00 ~~540~~720,000.00 21 ~~0124098476~~0040102204 CAAZ 80.00 01-Apr-2007 ~~600~~637,250.00 637,250.00 1 0045034881 CA 74.07 01-Apr-2007 1,000,000.00 ~~600~~1,000,000.00 21 ~~0124098765~~0045375946 DETX 65.00 01-Apr-2007 87,750.00 87,750.00 1 0045377454 WA 79.99 01-~~Mar~~Apr-2007 ~~436~~205,~~750~~500.00 ~~435~~205,~~118~~437.9592 21 ~~0124126160~~0123462038 MNFL 7380.5300 01-~~Jun~~Jan-~~2005~~2007 440,000.00 439,996.64 1 0124126434 CA 75.00 01-May-2007 656,250.00 656,250.00 1 0124126640 CA 80.00 01-May-2007 860,000.00 860,000.00 ~~999~~3 0123923419 WA 63.83 01-Mar-2007 1,~~981~~500,000.5900 1,489,136.24 3 ~~0124102484~~0123923625 WA 8054.82 01-Mar-2007 478,000.00 478,000.00 3 0124102625 NJ 75.00 01-Apr-2007 ~~551~~495,~~960~~000.00 ~~551~~495,~~960~~000.00 43 ~~0124105313~~0124103169 ILMA 6175.00 01-~~Apr~~Feb-2007 ~~427~~675,000.00 ~~427~~675,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0033630997~~0033771890 ~~Loan~~Repurchase ~~Paid~~4 in7.250% ~~Full~~360 (6 1) 60040014441 Repurchase 4 8.~~250~~500% 360 46 1 ~~0033782400~~0040018186 Loan Paid in Full ~~(1)~~0 7.~~125~~875% 360 36 1 ~~0040020331~~0040026395 Loan Paid in Full 0 7.125% 360 6 1 0040038572 Repurchase 4 7.~~625~~375% 360 6 1 0040041774 Repurchase 4 7.250% 360 6 1 0040070955 Repurchase 3 7.500% 360 6 1 ~~0040021776~~0040078255 ~~Loan~~Repurchase ~~Paid~~3 in9.000% ~~Full~~360 06 1 0040085979 Repurchase 4 8.~~250~~625% 360 36 1 ~~0040035248~~0040091340 Repurchase 2 7.750% 360 6 1 0040095887 Repurchase 2 6.875% 360 6 1 0040101883 Repurchase 4 7.625% 360 6 1 0040101891 Loan Paid in Full ~~(1)~~0 6.750% 360 6 1 0040102105 Repurchase 3 8.750% 360 6 1 ~~0040040701~~0040102204 Repurchase 3 7.250% 360 6 1 0045034881 Loan Paid in Full 0 76.875% 360 36 1 ~~0040095895~~0045375946 Loan Paid in Full ~~(1)~~0 7.~~250~~375% 360 36 21 ~~0124096702~~0045377454 Loan Paid in Full 0(1) 7.~~375~~250% 360 36 21 ~~0124096827~~0123462038 Loan Paid in Full 0 7.375% 360 38 21 ~~0124098468~~0124126434 Loan Paid in Full 0 6.~~375~~875% 360 36 21 ~~0124098476~~0124126640 Loan Paid in Full 10 6.~~500~~875% 360 6 3 20123923419 ~~0124098765~~ Loan Paid in Full 0 65.~~375~~875% 360 6 3 20123923625 ~~0124126160~~ Loan Paid in Full 0 6.~~250~~125% 360 246 3 ~~0124102484~~0124102625 Loan Paid in Full 0 6.~~375~~875% 360 6 3 40124103169 ~~0124105313~~ Loan Paid in Full 0 6.~~375~~875% 360 37

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 01 0799,200.00 021,578.0040 0.00 2 0 0.00 0.00 0.00 3 0 0.00 0.00 0.00 4 10 0.00 ~~2,778~~0.3100 0.00 Total 1 0799,200.00 221,~~778~~578.3140 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 41 ~~0123843625~~0040101891 0408/2531/2007 0799,200.00 221,~~778~~578.3140 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 01.~~732~~496% Current Month 816.~~435~~548% Current Month 1,~~229~~287.~~131~~029% 3 Month Average 01.~~943~~057% 3 Month Average 1011.~~719~~910% 3 Month Average 21,~~467~~083.~~457~~402% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 ~~N/A~~9.458% N/A ~~Jan~~Apr-2007 ~~N/A~~3,258.643% N/A ~~Feb~~May-2007 ~~N/A~~14.264% N/A ~~Feb~~May-2007 ~~N/A~~2,914.597% N/A ~~Mar~~Jun-2007 ~~N/A~~8.435% N/A ~~Mar~~Jun-2007 ~~N/A~~1,229.131% N/A ~~Apr~~Jul-2007 9.~~458~~380% N/A ~~Apr~~Jul-2007 31,~~258~~059.~~643~~449% N/A ~~May~~Aug-2007 149.~~264~~804% N/A ~~May~~Aug-2007 ~~2,914~~903.~~597~~728% N/A ~~Jun~~Sep-2007 816.~~435~~548% N/A ~~Jun~~Sep-2007 1,~~229~~287.~~131~~029% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 03.~~822~~206% Current Month 932.~~427~~363% Current Month 12,~~240~~376.~~037~~050% 3 Month Average 1.~~661~~893% 3 Month Average 1720.~~932~~011% 3 Month Average 31,~~649~~657.~~151~~412% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 ~~N/A~~17.843% N/A ~~Jan~~Apr-2007 ~~N/A~~4,962.318% N/A ~~Feb~~May-2007 ~~N/A~~26.526% N/A ~~Feb~~May-2007 ~~N/A~~4,745.099% N/A ~~Mar~~Jun-2007 ~~N/A~~9.427% N/A ~~Mar~~Jun-2007 ~~N/A~~1,240.037% N/A ~~Apr~~Jul-2007 1711.~~843~~455% N/A ~~Apr~~Jul-2007 41,~~962~~195.~~318~~124% N/A ~~May~~Aug-2007 2616.~~526~~215% N/A ~~May~~Aug-2007 41,~~745~~401.~~099~~061% N/A ~~Jun~~Sep-2007 932.~~427~~363% N/A ~~Jun~~Sep-2007 12,~~240~~376.~~037~~050% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 20.~~014~~063% Current Month 210.~~659~~748% Current Month ~~3,506~~61.~~457~~455% 3 Month Average 0.~~775~~880% 3 Month Average 89.~~441~~862% 3 Month Average 1,~~451~~075.~~437~~529% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 ~~N/A~~0.085% N/A ~~Jan~~Apr-2007 ~~N/A~~35.360% N/A ~~Feb~~May-2007 ~~N/A~~3.580% N/A ~~Feb~~May-2007 ~~N/A~~812.495% N/A ~~Mar~~Jun-2007 ~~N/A~~21.659% N/A ~~Mar~~Jun-2007 ~~N/A~~3,506.457% N/A ~~Apr~~Jul-2007 013.~~085~~802% N/A ~~Apr~~Jul-2007 351,688.~~360~~000% N/A ~~May~~Aug-2007 315.~~580~~036% N/A ~~May~~Aug-2007 ~~812~~1,477.~~495~~133% N/A ~~Jun~~Sep-2007 210.~~659~~748% N/A ~~Jun~~Sep-2007 ~~3,506~~61.~~457~~455% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 SMM CPR PSA Current Month 01.~~313~~565% Current Month 317.~~689~~244% Current Month ~~591~~1,409.~~676~~270% 3 Month Average 0.~~735~~947% 3 Month Average 810.~~355~~672% 3 Month Average 21,~~347~~020.~~459~~558% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 ~~N/A~~6.618% N/A ~~Jan~~Apr-2007 ~~N/A~~2,965.398% N/A ~~Feb~~May-2007 ~~N/A~~14.759% N/A ~~Feb~~May-2007 ~~N/A~~3,485.302% N/A ~~Mar~~Jun-2007 ~~N/A~~3.689% N/A ~~Mar~~Jun-2007 ~~N/A~~591.676% N/A ~~Apr~~Jul-2007 68.~~618~~837% N/A ~~Apr~~Jul-2007 21,~~965~~072.~~398~~753% N/A ~~May~~Aug-2007 145.~~759~~935% N/A ~~May~~Aug-2007 ~~3,485~~579.~~302~~650% N/A ~~Jun~~Sep-2007 317.~~689~~244% N/A ~~Jun~~Sep-2007 ~~591~~1,409.~~676~~270% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 4 SMM CPR PSA Current Month 0.~~149~~037% Current Month 10.~~771~~443% Current Month ~~264~~34.~~813~~919% 3 Month Average 0.~~200~~138% 3 Month Average 21.~~361~~623% 3 Month Average ~~691~~180.~~094~~581% 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. ~~Jul~~Oct-2006 N/A N/A ~~Jul~~Oct-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Aug~~Nov-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Sep~~Dec-2006 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Oct~~Jan-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Nov~~Feb-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Dec~~Mar-~~2006~~2007 N/A N/A ~~Jan~~Apr-2007 ~~N/A~~4.282% N/A ~~Jan~~Apr-2007 ~~N/A~~1,588.725% N/A ~~Feb~~May-2007 ~~N/A~~1.030% N/A ~~Feb~~May-2007 ~~N/A~~219.744% N/A ~~Mar~~Jun-2007 ~~N/A~~1.771% N/A ~~Mar~~Jun-2007 ~~N/A~~264.813% N/A ~~Apr~~Jul-2007 4.~~282~~281% N/A ~~Apr~~Jul-2007 ~~1,588~~493.~~725~~243% N/A ~~May~~Aug-2007 10.~~030~~145% N/A ~~May~~Aug-2007 ~~219~~13.~~744~~581% N/A ~~Jun~~Sep-2007 10.~~771~~443% N/A ~~Jun~~Sep-2007 ~~264~~34.~~813~~919% 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 ~~Current~~Due to Breaches Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No Repurchases Due to Breaches this Period

~~Breaches~~Repurchases ~~Current~~Due to Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment No0033771890 ~~Breaches~~880,000.00 ~~this~~880,000.00 ~~Period~~7.250% 5,316.67 0040014441 432,000.00 432,000.00 8.500% 3,060.00 0040038572 630,000.00 630,000.00 7.375% 3,871.88 0040041774 455,680.00 455,680.00 7.250% 2,753.07 0040070955 591,815.00 591,815.00 7.500% 3,698.84 0040078255 840,000.00 840,000.00 9.000% 6,300.00 0040085979 436,000.00 436,000.00 8.625% 3,133.75 0040091340 521,250.00 521,250.00 7.750% 3,366.41 0040095887 920,000.00 920,000.00 6.875% 5,270.83 0040101883 489,600.00 489,600.00 7.625% 3,111.00 0040102105 720,000.00 720,000.00 8.750% 5,250.00 0040102204 637,250.00 637,250.00 7.250% 3,850.05 Totals 7,553,595.00 7,553,595.00

Interest Rate Stratification Summary 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 2 ~~301~~300,~~782~~144.8856 0.~~027~~028 1 ~~156~~155,~~973~~335.8351 0.~~038~~040 4.750 4.999 5 2,~~169~~168,~~919~~872.9836 0.~~195~~202 0 0.00 0.000 5.000 5.249 16 10,~~830~~710,~~471~~134.9783 0.~~975~~996 0 0.00 0.000 5.250 5.499 30 20,~~282~~069,~~828~~484.1513 1.~~827~~866 2 ~~345~~344,~~491~~104.3130 0.~~084~~088 5.500 5.749 73 40,~~848~~821,~~220~~193.4926 3.~~679~~796 20 9,~~353~~349,~~184~~050.4809 2.~~264~~397 5.750 5.999 ~~201~~199 ~~127~~125,~~695~~444,~~084~~051.6647 11.~~500~~666 12 5,~~188~~186,~~449~~490.6295 1.~~256~~330 6.000 6.249 ~~239~~238 ~~159~~157,~~675~~825,~~518~~268.7538 14.~~380~~677 2122 1011,~~651~~126,~~919~~192.0822 2.~~578~~853 6.250 6.499 ~~382~~376 ~~233~~229,~~740~~830,~~889~~035.3257 21.~~050~~373 6765 3534,~~323~~080,~~210~~450.4008 8.~~549~~738 6.500 6.749 ~~276~~275 162,~~819~~236,~~050~~716.0490 1415.~~663~~087 129 66,~~420~~391,~~210~~202.7544 1617.~~076~~022 6.750 6.999 ~~271~~259 ~~166~~157,~~538~~841,~~221~~556.7681 14.~~998~~678 ~~192~~184 ~~113~~107,~~870~~555,~~123~~459.4721 27.~~560~~577 7.000 7.249 7470 4340,~~456~~796,~~693~~467.0105 3.~~914~~794 6159 3433,~~639~~377,~~476~~702.9346 8.~~384~~558 7.250 7.499 9279 4943,~~441~~676,~~314~~841.8700 4.~~452~~062 8471 4539,~~166~~401,~~224~~751.8801 10.~~932~~102 7.500 7.749 5346 3026,~~154~~752,~~844~~563.9514 2.~~716~~488 5346 3026,~~154~~752,~~844~~563.9514 76.~~298~~859 7.750 7.999 4339 2321,~~614~~603,~~736~~411.5890 2.~~127~~009 4339 2321,~~614~~603,~~736~~411.5890 5.~~715~~539 8.000 8.249 2726 1514,~~431~~815,~~579~~503.8143 1.~~390~~378 2726 1514,~~431~~815,~~579~~503.8143 3.~~735~~799 8.250 8.499 18 10,~~977~~976,~~343~~635.1201 01.~~989~~021 17 10,~~417~~416,~~383~~875.1201 2.~~521~~671 8.500 8.749 86 5,~~922~~053,~~021~~651.3827 0.~~533~~470 86 5,~~922~~053,~~021~~651.3827 1.~~433~~296 8.750 8.999 64 32,~~263~~003,020.00 0.~~294~~186 64 32,~~263~~003,020.00 0.~~790~~514 9.000 9.249 32 2,~~926~~084,~~206~~519.6316 0.~~264~~194 32 2,~~926~~084,~~206~~519.6316 0.~~708~~534 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 10.000 10.249 0 0.00 0.000 0 0.00 0.000 10.250 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.749 0 0.00 0.000 0 0.00 0.000 10.750 10.999 1 328,~~570~~155.4764 0.~~030~~031 1 328,~~570~~155.4764 0.~~080~~084 >= 11.000 0 0.00 0.000 0 0.00 0.000 Total 1,~~820~~764 1,~~110~~075,~~418~~338,~~318~~225.8287 100.000 ~~747~~706 ~~413~~390,~~173~~025,~~627~~437.6982 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 1 144,809.05 0.~~082~~084 0 0.00 0.000 4.750 4.999 5 2,~~169~~168,~~919~~872.9836 1.~~223~~256 0 0.00 0.000 5.000 5.249 12 8,~~533~~412,~~071~~734.9783 4.~~810~~872 4 2,297,400.00 1.~~112~~144 5.250 5.499 16 1211,~~136~~927,~~544~~686.9102 6.~~842~~907 8 4,~~743~~740,~~385~~287.1117 2.~~295~~361 5.500 5.749 29 16,~~627~~617,~~024~~365.7117 9.~~373~~623 12 7,~~894~~885,~~456~~720.1652 3.~~820~~928 5.750 5.999 8887 5453,~~058~~383,~~603~~214.4933 30.~~474~~914 7170 4746,~~812~~253,~~424~~718.1710 23.~~138~~038 6.000 6.249 5251 3432,~~642~~924,~~269~~684.2865 19.~~529~~067 7069 44,~~582~~064,~~256~~743.3410 21.~~575~~948 6.250 6.499 5552 3029,~~800~~275,~~484~~187.1299 1716.~~363~~953 9493 5756,~~428~~390,~~162~~540.5669 2728.~~792~~087 6.500 6.749 20 12,~~883~~880,~~060~~714.5730 7.~~262~~459 25 14,~~352~~349,~~284~~121.2193 67.~~946~~147 6.750 6.999 7 3,952,200.00 2.~~228~~289 3229 1816,~~718~~930,~~335~~190.6765 98.~~058~~433 7.000 7.249 10 ~~450,000~~0.00 0.~~254~~000 1110 54,~~809~~861,~~716~~264.0859 2.~~812~~421 7.250 7.499 1 995,000.00 0.~~561~~576 6 2,440,089.99 1.~~181~~215 7.500 7.749 0 0.00 0.000 0 0.00 0.000 7.750 7.999 0 0.00 0.000 0 0.00 0.000 8.000 8.249 0 0.00 0.000 0 0.00 0.000 8.250 8.499 0 0.00 0.000 1 559,~~960~~760.00 0.~~271~~279 8.500 8.749 0 0.00 0.000 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 9.000 9.249 0 0.00 0.000 0 0.00 0.000 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 10.000 10.249 0 0.00 0.000 0 0.00 0.000 10.250 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.749 0 0.00 0.000 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 >= 11.000 0 0.00 0.000 0 0.00 0.000 Total ~~287~~281 ~~177~~172,~~392~~682,~~988~~468.0870 100.000 ~~334~~327 ~~206~~200,~~638~~772,~~470~~836.2974 100.000

Interest Rate Stratification (continued) 4 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 4.500 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 4 3,057,406.8264 0.~~976~~980 5.500 5.749 12 6,~~973~~969,~~555~~057.1448 2.~~226~~235 5.750 5.999 30 20,~~635~~620,~~607~~628.3809 6.~~588~~612 6.000 6.249 96 69,~~799~~709,~~074~~648.0541 22.~~285~~353 6.250 6.499 166 110,~~189~~083,~~032~~856.2481 35.~~180~~299 6.500 6.749 ~~102~~101 6968,~~163~~615,~~494~~678.5123 22.~~082~~002 6.750 6.999 4039 29,~~997~~403,~~562~~706.6295 9.~~577~~429 7.000 7.249 1 2,557,500.00 0.~~817~~820 7.250 7.499 1 840,000.00 0.~~268~~269 7.500 7.749 0 0.00 0.000 7.750 7.999 0 0.00 0.000 8.000 8.249 0 0.00 0.000 8.250 8.499 0 0.00 0.000 8.500 8.749 0 0.00 0.000 8.750 8.999 0 0.00 0.000 9.000 9.249 0 0.00 0.000 9.250 9.499 0 0.00 0.000 9.500 9.749 0 0.00 0.000 9.750 9.999 0 0.00 0.000 10.000 10.249 0 0.00 0.000 10.250 10.499 0 0.00 0.000 10.500 10.749 0 0.00 0.000 10.750 10.999 0 0.00 0.000 >= 11.000 0 0.00 0.000 Total ~~452~~450 ~~313~~311,~~213~~857,~~232~~482.7661 100.000

Filing Compare · Structured Adjustable Rate Mortgage Loan Trust Series 2007-3