10-D 1 lmt07004_10d-200710.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: September 02, 2007 to October 01, 2007 Commission File Number of issuing entity: 333-133985-58 Lehman Mortgage Trust 2007-4 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-133985 Structured Asset Securities Corporation (Exact name of depositor as specified in its charter) Lehman Brothers Holdings Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) Not Applicable (I.R.S. Employer Identification No.) 745 Seventh Avenue New York, NY 10019 (Address of principal executive offices of the issuing entity) (Zip Code) (212) 526-7000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A1 _____ _____ __X___ ____________ 1-A2 _____ _____ __X___ ____________ 1-A3 _____ _____ __X___ ____________ 1-A4 _____ _____ __X___ ____________ 2-A1 _____ _____ __X___ ____________ 2-A2 _____ _____ __X___ ____________ 2-A3 _____ _____ __X___ ____________ 2-A4 _____ _____ __X___ ____________ 2-A5 _____ _____ __X___ ____________ 2-A6 _____ _____ __X___ ____________ 2-A7 _____ _____ __X___ ____________ 2-A8 _____ _____ __X___ ____________ 2-A9 _____ _____ __X___ ____________ 2-A10 _____ _____ __X___ ____________ 2-A11 _____ _____ __X___ ____________ 2-A12 _____ _____ __X___ ____________ 2-A13 _____ _____ __X___ ____________ 2-A14 _____ _____ __X___ ____________ 2-A15 _____ _____ __X___ ____________ 2-A16 _____ _____ __X___ ____________ 2-A17 _____ _____ __X___ ____________ 2-A18 _____ _____ __X___ ____________ 2-A19 _____ _____ __X___ ____________ 2-A20 _____ _____ __X___ ____________ 3-A1 _____ _____ __X___ ____________ 3-A2 _____ _____ __X___ ____________ 3-A3 _____ _____ __X___ ____________ 4-A1 _____ _____ __X___ ____________ AP _____ _____ __X___ ____________ AX _____ _____ __X___ ____________ B1 _____ _____ __X___ ____________ B2 _____ _____ __X___ ____________ B3 _____ _____ __X___ ____________ B4 _____ _____ __X___ ____________ R _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On October 25, 2007 a distribution was made to holders of Lehman Mortgage Trust 2007-4. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Lehman Mortgage Trust 2007-4, relating to the October 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. Lehman Mortgage Trust 2007-4 (Issuing Entity) Aurora Loan Services LLC (Master Servicer) /s/ Michele Olds Michele Olds, Vice President Servicer Oversight Date: November 06, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Lehman Mortgage Trust 2007-4, relating to the October 25, 2007 distribution. EX-99.1 Lehman Mortgage Trust Mortgage Pass-Through Certificates Distribution Date: 10/25/2007 Lehman Mortgage Trust Mortgage Pass-Through Certificates Series 2007-4 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Current Market Distribution Summary Class CUSIP Certificate Original Actual Pass-Through Certificate Certificate Rate Balance Balance 1A1 52521LAA2 5.75000% 163,005,000.00 ~~163~~158,~~005~~085,~~000~~532.0082 1A2 52521LAB0 5.75000% 21,383,000.00 21,383,000.00 1A3 52521LAC8 5.75000% 32,539,000.00 32,539,000.00 1A4 52521LAD6 5.75000% 15,410,000.00 15,~~410~~060,~~000~~532.0026 2A1 52521LAE4 5.~~68000~~65000% 143,919,000.00 ~~121~~116,~~959~~032,~~500~~313.0031 2A2 52521LAF1 1.~~32000~~35000% 189,013,000.00 ~~189~~186,~~013~~065,~~000~~921.0096 2A3 52521LAG9 5.~~68000~~65000% 140,720,000.00 7068,~~360~~840,~~000~~070.0044 2A4 52521LAH7 1.~~32000~~35000% 95,626,000.00 9588,~~626~~538,~~000~~808.0063 2A5 52521LAJ3 1.~~32000~~35000% 60,490,000.00 0.00 2A6 52521LAK0 1.~~32000~~35000% 83,429,000.00 0.00 2A7 52521LAL8 1.~~32000~~35000% 35,136,000.00 0.00 2A8 52521LAM6 1.~~32000~~35000% 105,584,000.00 0.00 2A9 52521LAN4 5.~~68000~~65000% 56,478,000.00 0.00 2A10 52521LAP9 5.~~68000~~65000% 77,896,000.00 0.00 2A11 52521LAQ7 5.~~68000~~65000% 32,806,000.00 0.00 2A12 52521LAR5 5.~~68000~~65000% 98,582,000.00 0.00 2A13 52521LAS3 5.~~68000~~65000% 4,012,000.00 0.00 2A14 52521LAT1 5.~~68000~~65000% 5,533,000.00 0.00 2A15 52521LAU8 5.~~68000~~65000% 2,330,000.00 0.00 2A16 52521LAV6 5.~~68000~~65000% 7,002,000.00 0.00 2A17 52521LAW4 5.~~68000~~65000% 92,319,500.00 0.00 2A18 52521LAX2 5.~~68000~~65000% 172,394,202.00 8683,~~197~~781,~~101~~526.0014 2A19 52521LAY0 5.~~68000~~65000% 12,244,796.00 65,~~122~~950,~~398~~821.0020 2A20 52521LAZ7 1.~~32000~~35000% 284,639,000.00 0.00 3A1 52521LBD5 5.~~65000~~62000% 60,785,000.00 6058,~~785~~795,~~000~~526.0024 3A2 52521LBE3 1.~~85000~~88000% 64,505,000.00 6462,~~505~~393,~~000~~771.0082 3A3 52521LBF0 5.~~65000~~62000% 4,320,000.00 4,~~320~~178,~~000~~607.0077 3A4 52521LBU7 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 3A5 52521LBV5 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 3A6 52521LBW3 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 3A7 52521LBX1 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 3A8 52521LBY9 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 3A9 52521LBZ6 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 4A1 52521LBG8 6.00000% 43,210,000.00 4330,~~210~~235,~~000~~699.0061 AP 52521LBH6 0.00000% 1,025,284.00 1985,~~025,284~~395.0024 AX 52521LBJ2 6.00000% 6,894,688.00 65,~~894~~273,~~688~~514.0003 B1 52521LBK9 6.~~51808~~51864% 16,600,000.00 16,~~600~~548,~~000~~742.0017 B2 52521LBL7 6.~~51808~~51864% 7,636,000.00 7,~~636~~612,~~000~~421.0040 B3 52521LBM5 6.~~51808~~51864% 4,648,000.00 4,~~648~~633,~~000~~647.0081 B4 52521LBN3 6.~~51808~~51864% 1,327,000.00 1,~~327~~322,~~000~~902.0046 B5 52521LBR4 6.~~51808~~51864% 2,656,000.00 2,~~656~~647,~~000~~798.0075 B6 52521LBS2 6.~~51808~~51864% 2,988,000.00 2,~~988~~978,~~000~~773.0059 B7 52521LBT0 6.~~51808~~51864% 2,324,380.00 2,~~324~~317,~~380~~203.0029 P LEHMAN074P 0.00000% 0.00 0.00 R 52521LBP8 6.00000% ~~100~~0.00 ~~100~~0.00 LTR LEHMAN074LTR 0.00000% 0.00 0.00 Totals 2,152,009,~~950~~850.00 1976,~~021~~781,~~134,451~~893.0011

Current Market Distribution Summary (Continued) Class Ending Ending Interest Principal Certificate Balance Total Distribution Distribution Balance Factor Distribution 1A1 ~~781~~757,~~065~~493.6318 ~~290~~606,~~844~~814.6327 ~~162~~157,~~714~~478,~~155~~718.3755 0.~~99821573~~96609747 1,~~071~~364,~~910~~307.2645 1A2 102,460.21 0.00 21,383,000.00 1.00000000 102,460.21 1A3 155,916.04 0.00 32,539,000.00 1.00000000 155,916.04 1A4 7372,~~839~~165.5805 2043,~~660~~106.9470 15,~~389~~017,~~339~~425.0656 0.~~99865925~~97452470 94115,~~500~~271.5275 2A1 ~~577~~528,~~274~~067.9789 ~~145~~585,~~125~~438.9560 ~~121~~115,~~814~~446,~~374~~874.0571 0.~~84640926~~99495452 ~~722~~1,~~400~~113,506.9249 2A2 ~~207~~238,~~914~~590.3078 0.00 ~~189~~185,~~013~~739,~~000~~992.0009 10.~~00000000~~98268369 ~~207~~238,~~914~~590.3078 2A3 ~~333~~313,~~037~~294.3403 ~~418~~291,~~445~~536.0541 6968,~~941~~548,~~554~~534.9503 0.~~49702640~~99576502 ~~751~~604,~~482~~830.3944 2A4 ~~105~~113,~~188~~532.6058 0.00 9587,~~626~~590,~~000~~815.0055 10.~~00000000~~91597281 ~~105~~113,~~188~~532.6058 2A5 0.00 0.00 0.00 0.00000000 0.00 2A6 0.00 0.00 0.00 0.00000000 0.00 2A7 0.00 0.00 0.00 0.00000000 0.00 2A8 0.00 0.00 0.00 0.00000000 0.00 2A9 0.00 0.00 0.00 0.00000000 0.00 2A10 0.00 0.00 0.00 0.00000000 0.00 2A11 0.00 0.00 0.00 0.00000000 0.00 2A12 0.00 0.00 0.00 0.00000000 0.00 2A13 0.00 0.00 0.00 0.00000000 0.00 2A14 0.00 0.00 0.00 0.00000000 0.00 2A15 0.00 0.00 0.00 0.00000000 0.00 2A16 0.00 0.00 0.00 0.00000000 0.00 2A17 0.00 0.00 0.00 0.00000000 0.00 2A18 ~~407~~381,~~999~~293.6121 0370,623.0025 8683,~~197~~410,~~101~~902.0089 0.~~50000000~~99557631 ~~407~~751,~~999~~916.6146 2A19 2827,~~979~~082.3644 026,324.0070 65,~~122~~924,~~398~~496.0050 0.~~50000000~~99557629 2853,~~979~~407.3614 2A20 0.00 0.00 0.00 0.00000000 0.00 3A1 ~~286~~266,~~196~~111.0400 ~~395~~54,~~184~~312.2990 6058,~~389~~741,~~815~~213.7134 0.~~99349865~~96637679 ~~681~~320,~~380~~423.3390 3A2 99107,~~445~~564.2126 0.00 6462,~~505~~336,~~000~~135.00 10.~~00000000~~96637679 99107,~~445~~564.2126 3A3 2018,~~340~~912.0055 283,~~085~~860.8103 4,~~291~~174,~~914~~747.1974 0.~~99349866~~96637679 4822,~~425~~772.8158 3A4 ~~154~~166.1775 0.00 ~~100~~96,~~000~~637.0068 10.~~00000000~~96637680 ~~154~~166.1775 3A5 169,~~307~~102.3927 0.00 ~~100~~96,~~000~~637.0068 10.~~00000000~~96637680 169,~~307~~102.3927 3A6 103,~~884~~078.1775 0.00 ~~100~~96,~~000~~637.0068 10.~~00000000~~96637680 103,~~884~~078.1775 3A7 219,~~980~~779.5520 0.00 ~~100~~96,~~000~~637.0068 10.~~00000000~~96637680 219,~~980~~779.5520 3A8 ~~154~~166.1775 0.00 ~~100~~96,~~000~~637.0068 10.~~00000000~~96637680 ~~154~~166.1775 3A9 167,~~715~~820.5360 0.00 ~~100~~96,~~000~~637.0068 10.~~00000000~~96637680 167,~~715~~820.5360 4A1 ~~216~~151,~~050~~178.0050 10230,~~541,300~~530.8927 3230,~~668~~005,~~699~~169.1134 0.~~75604488~~69440336 10381,~~757,350~~708.8977 AP 0.00 2,~~130~~030.4310 1983,~~023,153~~365.5714 0.~~99792211~~95911488 2,~~130~~030.4310 AX 3426,~~473~~367.4457 0.00 65,~~894~~233,~~688~~012.0056 10.~~00000000~~75899193 3426,~~473~~367.4457 B1 9089,~~166~~896.7607 910,~~599~~637.9902 16,~~590~~538,~~400~~105.0115 0.~~99942169~~99627139 99100,~~766~~533.7509 B2 41,~~476~~352.7119 4,~~415~~893.9903 7,~~631~~607,~~584~~528.0137 0.~~99942169~~99627139 4546,~~892~~245.7022 B3 25,~~246~~170.6990 2,~~688~~978.0036 4,~~645~~630,~~312~~669.0045 0.~~99942169~~99627140 2728,~~934~~149.6926 B4 7,~~207~~186.9127 ~~767~~850.4232 1,~~326~~322,~~232~~052.5814 0.~~99942169~~99627139 78,~~975~~036.3359 B5 14,~~426~~383.6837 1,~~536~~701.0092 2,~~654~~646,~~464~~096.0083 0.~~99942169~~99627140 1516,~~962~~085.6829 B6 16,~~230~~181.0229 1,~~728~~914.0066 2,~~986~~976,~~272~~858.0093 0.~~99942169~~99627140 1718,~~958~~095.0295 B7 12,~~625~~587.4151 1,~~344~~489.2243 2,~~323~~315,~~035~~713.7886 0.~~99942169~~99627163 1314,~~969~~076.6394 P 02,286.0084 0.00 0.00 0.00000000 02,286.0084 R 0.7811 ~~100~~0.00 0.00 0.00000000 ~~100~~0.7811 LTR 0.00 0.00 0.00 0.00000000 0.00 Totals 3,~~684~~509,~~757~~188.2616 112,~~863~~239,~~957~~041.6196 1973,~~009~~170,~~270,493~~253.3980 155,~~548~~748,~~714~~230.8712 (1) Please refer to Supplemental Reporting for exchanges occuring this cycle

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1-A1 52521LAA2 0409/3028/2007 5.75000% ~~163~~158,~~005~~085,~~000~~532.0082 ~~781~~757,~~065~~493.6318 1-A2 52521LAB0 0409/3028/2007 5.75000% 21,383,000.00 102,460.21 1-A3 52521LAC8 0409/3028/2007 5.75000% 32,539,000.00 155,916.04 1-A4 52521LAD6 0409/3028/2007 5.75000% 15,~~410~~060,~~000~~532.0026 7372,~~839~~165.5805 2-A1 52521LAE4 0510/24/2007 5.~~68000~~46125% ~~143~~136,~~919~~924,~~000~~589.0071 ~~681~~623,~~216~~149.6051 2-A2 52521LAF1 0510/24/2007 1.~~32000~~53875% 0.00 ~~207~~238,~~914~~590.3078 2-A3 52521LAG9 0510/24/2007 5.~~68000~~46125% ~~140~~137,~~720~~680,~~000~~140.0087 ~~666~~626,~~074~~588.6706 2-A4 52521LAH7 0510/24/2007 1.~~32000~~53875% 0.00 ~~105~~113,~~188~~532.6058 2-A5 52521LAJ3 0510/24/2007 1.~~32000~~53875% 0.00 6670,~~539~~318.0016 2-A6 52521LAK0 0510/24/2007 1.~~32000~~53875% 0.00 91105,~~771~~259.9011 2-A7 52521LAL8 0510/24/2007 1.~~32000~~53875% 0.00 3843,~~649~~214.6042 2-A8 52521LAM6 0510/24/2007 1.~~32000~~53875% 0.00 ~~116~~133,~~142~~331.4068 2-A9 52521LAN4 0510/24/2007 5.~~68000~~46125% 5651,~~478~~200,~~000~~755.0082 ~~267~~233,~~329~~016.2077 2-A10 52521LAP9 0510/24/2007 5.~~68000~~46125% 7776,~~896~~642,~~000~~731.0033 ~~368~~348,~~707~~804.7326 2-A11 52521LAQ7 0510/24/2007 5.~~68000~~46125% 3231,~~806~~466,~~000~~094.0070 ~~155~~143,~~281~~203.7351 2-A12 52521LAR5 0510/24/2007 5.~~68000~~46125% 9897,~~582~~083,~~000~~635.0063 ~~466~~441,~~621~~831.4767 2-A13 52521LAS3 0510/24/2007 5.~~68000~~46125% 43,~~012~~637,~~000~~122.0099 1816,~~990~~552.1370 2-A14 52521LAT1 0510/24/2007 5.~~68000~~46125% 5,~~533~~443,~~000~~979.0057 2624,~~189~~775.5378 2-A15 52521LAU8 0510/24/2007 5.~~68000~~46125% 2,~~330~~234,~~000~~835.00 11 10,~~028~~170.6783 2-A16 52521LAV6 0510/24/2007 5.~~68000~~46125% 76,~~002~~895,~~000~~575.0043 3331,~~142~~382.8005 2-A17 52521LAW4 0510/24/2007 5.~~68000~~46125% ~~184~~179,~~639~~464,~~000~~693.0063 ~~873~~816,~~957~~751.9330 2-A18 52521LAX2 0510/24/2007 5.~~68000~~46125% ~~172~~167,~~394~~563,~~202~~050.0033 ~~815~~762,~~999~~586.2242 2-A19 52521LAY0 0510/24/2007 5.~~68000~~46125% 1211,~~244~~901,~~797~~642.0040 5754,~~958~~164.7187 2-A20 52521LAZ7 0510/24/2007 1.~~32000~~53875% 0.00 ~~313~~352,~~102~~123.9036 3-A1 52521LBD5 0510/24/2007 5.~~65000~~43125% 6058,~~785~~795,~~000~~526.0024 ~~286~~266,~~196~~111.0400 3-A2 52521LBE3 0510/24/2007 12.~~85000~~06875% 0.00 99107,~~445~~564.2126 3-A3 52521LBF0 0510/24/2007 5.~~65000~~43125% 4,~~320~~178,~~000~~607.0077 2018,~~340~~912.0055 3-A4 52521LBU7 0510/24/2007 12.~~85000~~06875% 0.00 ~~154~~166.1775 3-A5 52521LBV5 0510/24/2007 12.~~85000~~06875% 0.00 169,~~307~~102.3927 3-A6 52521LBW3 0510/24/2007 12.~~85000~~06875% 0.00 103,~~884~~078.1775 3-A7 52521LBX1 0510/24/2007 12.~~85000~~06875% 0.00 219,~~980~~779.5520 3-A8 52521LBY9 0510/24/2007 12.~~85000~~06875% 0.00 ~~154~~166.1775 3-A9 52521LBZ6 0510/24/2007 12.~~85000~~06875% 0.00 167,~~715~~820.5360 4-A1 52521LBG8 0409/3028/2007 6.00000% 4330,~~210~~235,~~000~~699.0061 ~~216~~151,~~050~~178.0050 AP 52521LBH6 0409/3028/2007 0.00000% 1985,~~025,284~~395.6124 0.00 AX 52521LBJ2 0409/3028/2007 6.00000% 0.00 3426,~~473~~367.4457 B1 52521LBK9 0409/3028/2007 6.~~51808~~51864% 16,~~600~~548,~~000~~742.0017 9089,~~166~~896.7607 B2 52521LBL7 0409/3028/2007 6.~~51808~~51864% 7,~~636~~612,~~000~~421.0040 41,~~476~~352.7119 B3 52521LBM5 0409/3028/2007 6.~~51808~~51864% 4,~~648~~633,~~000~~647.0081 25,~~246~~170.6990 B4 52521LBN3 0409/3028/2007 6.~~51808~~51864% 1,~~327~~322,~~000~~902.0046 7,~~207~~186.9127 B5 52521LBR4 0409/3028/2007 6.~~51808~~51864% 2,~~656~~647,~~000~~798.0075 14,~~426~~383.6837 B6 52521LBS2 0409/3028/2007 6.~~51808~~51864% 2,~~988~~978,~~000~~773.0059 16,~~230~~181.0229 B7 52521LBT0 0409/3028/2007 6.~~51808~~51864% 2,~~324~~317,~~380~~203.5629 12,~~625~~587.4151 P LEHMAN074P 0409/3028/2007 0.00000% 0.00 02,286.0084 R 52521LBP8 0409/3028/2007 6.00000% ~~100~~0.00 0.7811 LT-R LEHMAN074LTR 0409/3028/2007 0.00000% 0.00 0.00 Totals 1,~~318~~267,~~412~~463,~~764~~630.1793 7,~~406~~096,~~170~~675.1805

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 ~~290~~606,~~844~~814.6327 0.00 ~~162~~157,~~714~~478,~~155~~718.3755 1,~~071~~364,~~910~~307.2645 0.00 1-A2 0.00 0.00 21,383,000.00 102,460.21 0.00 1-A3 0.00 0.00 32,539,000.00 155,916.04 0.00 1-A4 2043,~~660~~106.9470 0.00 15,~~389~~017,~~339~~425.0655 94115,~~500~~271.5275 0.00 2-A1 ~~145~~690,~~125~~850.9514 0.00 ~~143~~136,~~773~~233,~~874~~739.0557 ~~826~~1,~~342~~313,999.5565 0.00 2-A2 0.00 0.00 0.00 ~~207~~238,~~914~~590.3078 0.00 2-A3 ~~418~~583,~~445~~072.0581 0.00 ~~140~~137,~~301~~097,~~554~~068.9506 1,~~084~~209,~~519~~660.7287 0.00 2-A4 0.00 0.00 0.00 ~~105~~113,~~188~~532.6058 0.00 2-A5 0.00 0.00 0.00 6670,~~539~~318.0016 0.00 2-A6 0.00 0.00 0.00 91105,~~771~~259.9011 0.00 2-A7 0.00 0.00 0.00 3843,~~649~~214.6042 0.00 2-A8 0.00 0.00 0.00 ~~116~~133,~~142~~331.4068 0.00 2-A9 95604,~~102~~355.5781 0.00 5650,~~382~~596,~~897~~400.4302 ~~362~~837,~~431~~372.7758 0.00 2-A10 40,~~398~~673.1391 0.00 7776,~~855~~602,~~601~~057.8742 ~~409~~389,~~105~~478.8617 0.00 2-A11 55280,~~539~~765.1601 0.00 3231,~~750~~185,~~460~~329.8470 ~~210~~423,~~820~~968.8952 0.00 2-A12 ~~335~~263,~~156~~641.1118 0.00 9896,~~246~~819,~~843~~994.8945 ~~801~~705,~~777~~472.5885 0.00 2-A13 642,~~755~~931.7533 0.00 43,~~005~~594,~~244~~191.2567 2559,~~745~~484.8803 0.00 2-A14 2,~~869~~889.5009 0.00 5,~~530~~441,~~130~~090.5048 2927,~~059~~664.0387 0.00 2-A15 319,~~944~~940.5994 0.00 2,~~326~~214,~~055~~894.4117 1430,~~973~~111.2677 0.00 2-A16 2318,~~805~~725.1969 0.00 6,~~978~~876,~~194~~849.8174 5650,~~947~~107.9974 0.00 2-A17 ~~462~~793,~~732~~895.3790 0.00 ~~184~~178,~~176~~670,~~267~~797.6373 1,~~336~~610,~~690~~647.3020 0.00 2-A18 ~~432~~741,~~045~~246.3049 0.00 ~~171~~166,~~962~~821,~~156~~803.7084 1,~~248~~503,~~044~~832.5291 0.00 2-A19 3052,~~687~~649.0740 0.00 1211,~~214~~848,~~109~~993.9300 88106,~~645~~814.7827 0.00 2-A20 0.00 0.00 0.00 ~~313~~352,~~102~~123.9036 0.00 3-A1 ~~395~~54,~~184~~312.2990 0.00 6058,~~389~~741,~~815~~213.7134 ~~681~~320,~~380~~423.3390 0.00 3-A2 0.00 0.00 0.00 99107,~~445~~564.2126 0.00 3-A3 283,~~085~~860.8103 0.00 4,~~291~~174,~~914~~747.1974 4822,~~425~~772.8158 0.00 3-A4 0.00 0.00 0.00 ~~154~~166.1775 0.00 3-A5 0.00 0.00 0.00 169,~~307~~102.3927 0.00 3-A6 0.00 0.00 0.00 103,~~884~~078.1775 0.00 3-A7 0.00 0.00 0.00 219,~~980~~779.5520 0.00 3-A8 0.00 0.00 0.00 ~~154~~166.1775 0.00 3-A9 0.00 0.00 0.00 167,~~715~~820.5360 0.00 4-A1 10230,~~541,300~~530.8927 0.00 3230,~~668~~005,~~699~~169.1134 10381,~~757,350~~708.8977 0.00 AP 2,~~130~~030.4310 0.00 1983,~~023,154~~365.1814 2,~~130~~030.4310 0.00 AX 0.00 0.00 0.00 3426,~~473~~367.4457 0.00 B1 910,~~599~~637.9902 0.00 16,~~590~~538,~~400~~105.0116 99100,~~766~~533.7509 0.00 B2 4,~~415~~893.9903 0.00 7,~~631~~607,~~584~~528.0137 4546,~~892~~245.7022 0.00 B3 2,~~688~~978.0036 0.00 4,~~645~~630,~~312~~669.0044 2728,~~934~~149.6926 0.00 B4 ~~767~~850.4232 0.00 1,~~326~~322,~~232~~052.5814 78,~~975~~036.3359 0.00 B5 1,~~536~~701.0092 0.00 2,~~654~~646,~~464~~096.0082 1516,~~962~~085.6829 0.00 B6 1,~~728~~914.0066 0.00 2,~~986~~976,~~272~~858.0093 1718,~~958~~095.0295 0.00 B7 1,~~344~~489.2243 0.00 2,~~323~~315,~~036~~713.3486 1314,~~969~~076.6394 0.00 P 0.00 0.00 0.00 02,286.0084 0.00 R ~~100~~0.00 0.00 0.00 ~~100~~0.7811 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 135,~~352~~100,~~993~~756.3571 0.00 1,~~305~~262,~~059~~362,~~770~~874.8223 2012,~~759~~197,~~163~~431.5376 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Current Market Principal Distribution Statement Class CUSIP Certificate Original Actual Scheduled Unscheduled Pass-Through Certificate Certificate Principal Principal Rate Balance Balance Distribution Distribution 1A1 52521LAA2 5.75000% 163,005,000.00 ~~163~~158,~~005~~085,~~000~~532.0082 99100,~~379~~953.7905 ~~191~~505,~~464~~861.8422 1A2 52521LAB0 5.75000% 21,383,000.00 21,383,000.00 0.00 0.00 1A3 52521LAC8 5.75000% 32,539,000.00 32,539,000.00 0.00 0.00 1A4 52521LAD6 5.75000% 15,410,000.00 15,~~410~~060,~~000~~532.0026 7,~~059~~171.7147 1335,~~601~~935.23 2A1 52521LAE4 5.~~68000~~65000% 143,919,000.00 ~~121~~116,~~959~~032,~~500~~313.0031 6353,~~760~~006.8896 81532,~~365~~431.0869 2A2 52521LAF1 1.~~32000~~35000% 189,013,000.00 ~~189~~186,~~013~~065,~~000~~921.0096 0.00 0.00 2A3 52521LAG9 5.~~68000~~65000% 140,720,000.00 7068,~~360~~840,~~000~~070.0044 5629,~~903~~045.3184 ~~361~~262,~~541~~490.7357 2A4 52521LAH7 1.~~32000~~35000% 95,626,000.00 9588,~~626~~538,~~000~~808.0063 0.00 0.00 2A5 52521LAJ3 1.~~32000~~35000% 60,490,000.00 0.00 0.00 0.00 2A6 52521LAK0 1.~~32000~~35000% 83,429,000.00 0.00 0.00 0.00 2A7 52521LAL8 1.~~32000~~35000% 35,136,000.00 0.00 0.00 0.00 2A8 52521LAM6 1.~~32000~~35000% 105,584,000.00 0.00 0.00 0.00 2A9 52521LAN4 5.~~68000~~65000% 56,478,000.00 0.00 0.00 0.00 2A10 52521LAP9 5.~~68000~~65000% 77,896,000.00 0.00 0.00 0.00 2A11 52521LAQ7 5.~~68000~~65000% 32,806,000.00 0.00 0.00 0.00 2A12 52521LAR5 5.~~68000~~65000% 98,582,000.00 0.00 0.00 0.00 2A13 52521LAS3 5.~~68000~~65000% 4,012,000.00 0.00 0.00 0.00 2A14 52521LAT1 5.~~68000~~65000% 5,533,000.00 0.00 0.00 0.00 2A15 52521LAU8 5.~~68000~~65000% 2,330,000.00 0.00 0.00 0.00 2A16 52521LAV6 5.~~68000~~65000% 7,002,000.00 0.00 0.00 0.00 2A17 52521LAW4 5.~~68000~~65000% 92,319,500.00 0.00 0.00 0.00 2A18 52521LAX2 5.~~68000~~65000% 172,394,202.00 8683,~~197~~781,~~101~~526.0014 036,030.0085 0334,592.0041 2A19 52521LAY0 5.~~68000~~65000% 12,244,796.00 65,~~122~~950,~~398~~821.0020 02,559.0020 023,765.0050 2A20 52521LAZ7 1.~~32000~~35000% 284,639,000.00 0.00 0.00 0.00 3A1 52521LBD5 5.~~65000~~62000% 60,785,000.00 6058,~~785~~795,~~000~~526.0024 21,~~250~~791.9203 ~~373~~32,~~933~~521.3687 3A2 52521LBE3 1.~~85000~~88000% 64,505,000.00 6462,~~505~~393,~~000~~771.0082 0.00 0.00 3A3 52521LBF0 5.~~65000~~62000% 4,320,000.00 4,~~320~~178,~~000~~607.0077 1,~~510~~548.3169 262,~~575~~311.5133 3A4 52521LBU7 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 0.00 0.00 3A5 52521LBV5 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 0.00 0.00 3A6 52521LBW3 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 0.00 0.00 3A7 52521LBX1 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 0.00 0.00 3A8 52521LBY9 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 0.00 0.00 3A9 52521LBZ6 1.~~85000~~88000% 100,000.00 ~~100~~96,~~000~~727.0003 0.00 0.00 4A1 52521LBG8 6.00000% 43,210,000.00 4330,~~210~~235,~~000~~699.0061 ~~110~~99,~~714~~428.5996 10131,~~430,586~~101.30 AP 52521LBH6 0.00000% 1,025,284.00 1985,~~025,284~~395.0024 21,~~037~~981.2019 9348.2291 AX 52521LBJ2 6.00000% 6,894,688.00 65,~~894~~273,~~688~~514.0003 0.00 0.00 B1 52521LBK9 6.~~51808~~51864% 16,600,000.00 16,~~600~~548,~~000~~742.0017 910,~~599~~637.9902 0.00 B2 52521LBL7 6.~~51808~~51864% 7,636,000.00 7,~~636~~612,~~000~~421.0040 4,~~415~~893.9903 0.00 B3 52521LBM5 6.~~51808~~51864% 4,648,000.00 4,~~648~~633,~~000~~647.0081 2,~~688~~978.0036 0.00 B4 52521LBN3 6.~~51808~~51864% 1,327,000.00 1,~~327~~322,~~000~~902.0046 ~~767~~850.4232 0.00 B5 52521LBR4 6.~~51808~~51864% 2,656,000.00 2,~~656~~647,~~000~~798.0075 1,~~536~~701.0092 0.00 B6 52521LBS2 6.~~51808~~51864% 2,988,000.00 2,~~988~~978,~~000~~773.0059 1,~~728~~914.0066 0.00 B7 52521LBT0 6.~~51808~~51864% 2,324,380.00 2,~~324~~317,~~380~~203.0029 1,~~344~~489.2243 0.00 P LEHMAN074P 0.00000% 0.00 0.00 0.00 0.00 R 52521LBP8 6.00000% ~~100~~0.00 ~~100~~0.00 10.0500 980.9500 LTR LEHMAN074LTR 0.00000% 0.00 0.00 0.00 0.00 Totals 2,152,009,~~950~~850.00 1976,~~021~~781,~~134,451~~893.0011 ~~384~~377,~~697~~981.3898 111,~~479~~861,~~260~~060.2203

Current Market Principal Distribution Statement (Continued) Class Ending Ending Total Realized Certificatece Balance Principal Loss Balance Factor Distribution 1A1 0.00 ~~162~~157,~~714~~478,~~155~~718.3755 0.~~998215732~~966097473 ~~290~~606,~~844~~814.6327 1A2 0.00 21,383,000.00 1.000000000 0.00 1A3 0.00 32,539,000.00 1.000000000 0.00 1A4 0.00 15,~~389~~017,~~339~~425.0656 0.~~998659251~~974524696 2043,~~660~~106.9470 2A1 0.00 ~~121~~115,~~814~~446,~~374~~874.0465 0.~~846409258~~994954521 ~~145~~585,~~125~~438.9666 2A2 0.00 ~~189~~185,~~013~~739,~~000~~992.0009 10.~~000000000~~982683689 0.00 2A3 0.00 6968,~~941~~548,~~554~~534.9603 0.~~497026400~~995765019 ~~418~~291,~~445~~536.0441 2A4 0.00 9587,~~626~~590,~~000~~815.0055 10.~~000000000~~915972806 0.00 2A5 0.00 0.00 0.000000000 0.00 2A6 0.00 0.00 0.000000000 0.00 2A7 0.00 0.00 0.000000000 0.00 2A8 0.00 0.00 0.000000000 0.00 2A9 0.00 0.00 0.000000000 0.00 2A10 0.00 0.00 0.000000000 0.00 2A11 0.00 0.00 0.000000000 0.00 2A12 0.00 0.00 0.000000000 0.00 2A13 0.00 0.00 0.000000000 0.00 2A14 0.00 0.00 0.000000000 0.00 2A15 0.00 0.00 0.000000000 0.00 2A16 0.00 0.00 0.000000000 0.00 2A17 0.00 0.00 0.000000000 0.00 2A18 0.00 8683,~~197~~410,~~101~~902.0088 0.~~500000000~~995576313 0370,623.0025 2A19 0.00 65,~~122~~924,~~398~~496.0050 0.~~500000000~~995576292 026,324.0070 2A20 0.00 0.00 0.000000000 0.00 3A1 0.00 6058,~~389~~741,~~815~~213.7234 0.~~993498655~~966376793 ~~395~~54,~~184~~312.2890 3A2 0.00 6462,~~505~~336,~~000~~135.00 10.~~000000000~~966376792 0.00 3A3 0.00 4,~~291~~174,~~914~~747.1875 0.~~993498653~~966376794 283,~~085~~860.8202 3A4 0.00 ~~100~~96,~~000~~637.0068 10.~~000000000~~966376800 0.00 3A5 0.00 ~~100~~96,~~000~~637.0068 10.~~000000000~~966376800 0.00 3A6 0.00 ~~100~~96,~~000~~637.0068 10.~~000000000~~966376800 0.00 3A7 0.00 ~~100~~96,~~000~~637.0068 10.~~000000000~~966376800 0.00 3A8 0.00 ~~100~~96,~~000~~637.0068 10.~~000000000~~966376800 0.00 3A9 0.00 ~~100~~96,~~000~~637.0068 10.~~000000000~~966376800 0.00 4A1 0.00 3230,~~668~~005,~~699~~169.1135 0.~~756044876~~694403364 10230,~~541,300~~530.8926 AP 0.00 1983,~~023,153~~365.5814 0.~~997922117~~959114879 2,~~130~~030.4210 AX 0.00 65,~~894~~233,~~688~~012.0056 10.~~000000000~~758991931 0.00 B1 0.00 16,~~590~~538,~~400~~105.0115 0.~~999421687~~996271395 910,~~599~~637.9902 B2 0.00 7,~~631~~607,~~584~~528.0137 0.~~999421688~~996271395 4,~~415~~893.9903 B3 0.00 4,~~645~~630,~~312~~669.0045 0.~~999421687~~996271396 2,~~688~~978.0036 B4 0.00 1,~~326~~322,~~232~~052.5814 0.~~999421688~~996271394 ~~767~~850.4232 B5 0.00 2,~~654~~646,~~464~~096.0083 0.~~999421687~~996271397 1,~~536~~701.0092 B6 0.00 2,~~986~~976,~~272~~858.0093 0.~~999421687~~996271396 1,~~728~~914.0066 B7 0.00 2,~~323~~315,~~035~~713.7886 0.~~999421687~~996271634 1,~~344~~489.2243 P 0.00 0.00 0.000000000 0.00 R 0.00 0.00 0.000000000 ~~100~~0.00 LTR 0.00 0.00 0.000000000 0.00 Totals 0.00 1973,~~009~~170,~~270,493~~253.4076 ~~27.08 11~~2,~~863~~239,~~957~~042.6000 (1) Please refer to Supplemental Reporting for exchanges occuring this cycle.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 163,005,000.00 ~~163~~158,~~005~~085,~~000~~532.0082 99100,~~379~~953.7905 ~~191~~505,~~464~~861.8422 0.00 1-A2 21,383,000.00 21,383,000.00 0.00 0.00 0.00 1-A3 32,539,000.00 32,539,000.00 0.00 0.00 0.00 1-A4 15,410,000.00 15,~~410~~060,~~000~~532.0026 7,~~059~~171.7147 1335,~~601~~935.23 0.00 2-A1 143,919,000.00 ~~143~~136,~~919~~924,~~000~~589.0071 4116,~~705~~625.8129 ~~140~~574,~~420~~224.1485 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 2-A3 140,720,000.00 ~~140~~137,~~720~~680,~~000~~140.0087 1398,~~568~~430.3895 ~~404~~484,~~876~~641.6786 0.00 2-A4 0.00 0.00 0.00 0.00 0.00 2-A5 0.00 0.00 0.00 0.00 0.00 2-A6 0.00 0.00 0.00 0.00 0.00 2-A7 0.00 0.00 0.00 0.00 0.00 2-A8 0.00 0.00 0.00 0.00 0.00 2-A9 56,478,000.00 5651,~~478~~200,~~000~~755.0082 2523,~~386~~855.8880 69580,~~715~~500.6900 0.00 2-A10 77,896,000.00 7776,~~896~~642,~~000~~731.0033 34,~~145~~546.2484 6,~~252~~127.8806 0.00 2-A11 32,806,000.00 3231,~~806~~466,~~000~~094.0070 14,~~210~~408.7596 41266,~~328~~356.4105 0.00 2-A12 98,582,000.00 9897,~~582~~083,~~000~~635.0063 3839,~~918~~830.9631 ~~296~~223,~~237~~810.1587 0.00 2-A13 4,012,000.00 43,~~012~~637,~~000~~122.0099 1,~~803~~694.4063 441,~~952~~236.3669 0.00 2-A14 5,533,000.00 5,~~533~~443,~~000~~979.0057 2,~~425~~453.3688 ~~444~~435.1521 0.00 2-A15 2,330,000.00 2,~~330~~234,~~000~~835.0011 1,~~009~~023.3038 218,~~935~~917.2956 0.00 2-A16 7,002,000.00 76,~~002~~895,~~000~~575.0043 2,~~764~~829.3003 2115,~~040~~896.8865 0.00 2-A17 184,639,000.00 ~~184~~179,~~639~~464,~~000~~693.0063 15134,~~004~~020.4387 ~~447~~659,~~727~~875.9403 0.00 2-A18 172,394,202.00 ~~172~~167,~~394~~563,~~202~~050.0033 14125,~~009~~132.3890 ~~418~~616,~~035~~113.9258 0.00 2-A19 12,244,797.00 1211,~~244~~901,~~797~~642.0040 ~~995~~8,887.0596 2943,~~692~~761.0244 0.00 2-A20 0.00 0.00 0.00 0.00 0.00 3-A1 60,785,000.00 6058,~~785~~795,~~000~~526.0024 21,~~250~~791.9203 ~~373~~32,~~933~~521.3687 0.00 3-A2 0.00 0.00 0.00 0.00 0.00 3-A3 4,320,000.00 4,~~320~~178,~~000~~607.0077 1,~~510~~548.3169 262,~~575~~311.5133 0.00 3-A4 0.00 0.00 0.00 0.00 0.00 3-A5 0.00 0.00 0.00 0.00 0.00 3-A6 0.00 0.00 0.00 0.00 0.00 3-A7 0.00 0.00 0.00 0.00 0.00 3-A8 0.00 0.00 0.00 0.00 0.00 3-A9 0.00 0.00 0.00 0.00 0.00 4-A1 43,210,000.00 4330,~~210~~235,~~000~~699.0061 ~~110~~99,~~714~~428.5996 10131,~~430,586~~101.30 0.00 AP 1,025,284.61 1985,~~025,284~~395.6124 21,~~037~~981.2019 9348.2291 0.00 AX 0.00 0.00 0.00 0.00 0.00 B1 16,600,000.00 16,~~600~~548,~~000~~742.0017 910,~~599~~637.9902 0.00 0.00 B2 7,636,000.00 7,~~636~~612,~~000~~421.0040 4,~~415~~893.9903 0.00 0.00 B3 4,648,000.00 4,~~648~~633,~~000~~647.0081 2,~~688~~978.0036 0.00 0.00 B4 1,327,000.00 1,~~327~~322,~~000~~902.0046 ~~767~~850.4232 0.00 0.00 B5 2,656,000.00 2,~~656~~647,~~000~~798.0075 1,~~536~~701.0092 0.00 0.00 B6 2,988,000.00 2,~~988~~978,~~000~~773.0059 1,~~728~~914.0066 0.00 0.00 B7 2,324,380.56 2,~~324~~317,~~380~~203.5629 1,~~344~~489.2243 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 R 100.00 ~~100~~0.00 10.0500 980.9500 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 1,318,412,764.17 1,~~318~~267,~~412~~463,~~764~~630.1793 ~~432~~861,~~980~~079.4393 124,~~920~~239,~~012~~676.9171 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 ~~290~~606,~~844~~814.6327 ~~162~~157,~~714~~478,~~155~~718.3755 0.~~99821573~~96609747 ~~290~~606,~~844~~814.6327 1-A2 0.00 0.00 21,383,000.00 1.00000000 0.00 1-A3 0.00 0.00 32,539,000.00 1.00000000 0.00 1-A4 0.00 2043,~~660~~106.9470 15,~~389~~017,~~339~~425.0655 0.~~99865925~~97452470 2043,~~660~~106.9470 2-A1 0.00 ~~145~~690,~~125~~850.9514 ~~143~~136,~~773~~233,~~874~~739.0557 0.~~99899161~~94660010 ~~145~~690,~~125~~850.9514 2-A2 0.00 0.00 0.00 0.00000000 0.00 2-A3 0.00 ~~418~~583,~~445~~072.0581 ~~140~~137,~~301~~097,~~554~~068.9506 0.~~99702640~~97425432 ~~418~~583,~~445~~072.0581 2-A4 0.00 0.00 0.00 0.00000000 0.00 2-A5 0.00 0.00 0.00 0.00000000 0.00 2-A6 0.00 0.00 0.00 0.00000000 0.00 2-A7 0.00 0.00 0.00 0.00000000 0.00 2-A8 0.00 0.00 0.00 0.00000000 0.00 2-A9 0.00 95604,~~102~~355.5781 5650,~~382~~596,~~897~~400.4302 0.~~99831611~~89586034 95604,~~102~~355.5781 2-A10 0.00 40,~~398~~673.1391 7776,~~855~~602,~~601~~057.8742 0.~~99948138~~98338884 40,~~398~~673.1391 2-A11 0.00 55280,~~539~~765.1601 3231,~~750~~185,~~460~~329.8470 0.~~99830704~~95059836 55280,~~539~~765.1601 2-A12 0.00 ~~335~~263,~~156~~641.1118 9896,~~246~~819,~~843~~994.8945 0.~~99660023~~98212650 ~~335~~263,~~156~~641.1118 2-A13 0.00 642,~~755~~931.7533 43,~~005~~594,~~244~~191.2567 0.~~99831611~~89586034 642,~~755~~931.7533 2-A14 0.00 2,~~869~~889.5009 5,~~530~~441,~~130~~090.5048 0.~~99948138~~98338885 2,~~869~~889.5009 2-A15 0.00 319,~~944~~940.5994 2,~~326~~214,~~055~~894.4117 0.~~99830704~~95059836 319,~~944~~940.5994 2-A16 0.00 2318,~~805~~725.1969 6,~~978~~876,~~194~~849.8174 0.~~99660023~~98212650 2318,~~805~~725.1969 2-A17 0.00 ~~462~~793,~~732~~895.3790 ~~184~~178,~~176~~670,~~267~~797.6373 0.~~99749385~~96767637 ~~462~~793,~~732~~895.3790 2-A18 0.00 ~~432~~741,~~045~~246.3049 ~~171~~166,~~962~~821,~~156~~803.7084 0.~~99749385~~96767642 ~~432~~741,~~045~~246.3049 2-A19 0.00 3052,~~687~~649.0740 1211,~~214~~848,~~109~~993.9300 0.~~99749387~~96767574 3052,~~687~~649.0740 2-A20 0.00 0.00 0.00 0.00000000 0.00 3-A1 0.00 ~~395~~54,~~184~~312.2990 6058,~~389~~741,~~815~~213.7134 0.~~99349865~~96637679 ~~395~~54,~~184~~312.2990 3-A2 0.00 0.00 0.00 0.00000000 0.00 3-A3 0.00 283,~~085~~860.8103 4,~~291~~174,~~914~~747.1974 0.~~99349866~~96637679 283,~~085~~860.8103 3-A4 0.00 0.00 0.00 0.00000000 0.00 3-A5 0.00 0.00 0.00 0.00000000 0.00 3-A6 0.00 0.00 0.00 0.00000000 0.00 3-A7 0.00 0.00 0.00 0.00000000 0.00 3-A8 0.00 0.00 0.00 0.00000000 0.00 3-A9 0.00 0.00 0.00 0.00000000 0.00 4-A1 0.00 10230,~~541,300~~530.8927 3230,~~668~~005,~~699~~169.1134 0.~~75604488~~69440336 10230,~~541,300~~530.8927 AP 0.00 2,~~130~~030.4310 1983,~~023,154~~365.1814 0.~~99792211~~95911431 2,~~130~~030.4310 AX 0.00 0.00 0.00 0.00000000 0.00 B1 0.00 910,~~599~~637.9902 16,~~590~~538,~~400~~105.0116 0.~~99942169~~99627140 910,~~599~~637.9902 B2 0.00 4,~~415~~893.9903 7,~~631~~607,~~584~~528.0137 0.~~99942169~~99627139 4,~~415~~893.9903 B3 0.00 2,~~688~~978.0036 4,~~645~~630,~~312~~669.0044 0.~~99942169~~99627139 2,~~688~~978.0036 B4 0.00 ~~767~~850.4232 1,~~326~~322,~~232~~052.5814 0.~~99942169~~99627139 ~~767~~850.4232 B5 0.00 1,~~536~~701.0092 2,~~654~~646,~~464~~096.0082 0.~~99942169~~99627139 1,~~536~~701.0092 B6 0.00 1,~~728~~914.0066 2,~~986~~976,~~272~~858.0093 0.~~99942169~~99627140 1,~~728~~914.0066 B7 0.00 1,~~344~~489.2243 2,~~323~~315,~~036~~713.3486 0.~~99942169~~99627139 1,~~344~~489.2243 P 0.00 0.00 0.00 0.00000000 0.00 R 0.00 ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 LT-R 0.00 0.00 0.00 0.00000000 0.00 Totals $0.00 135,~~352~~100,~~993~~756.3571 1,~~305~~262,~~059~~362,~~770~~874.8223 0.~~98987192~~95748684 135,~~352~~100,~~993~~756.3571

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 163,005,000.00 ~~1000~~969.~~00000000~~82014552 0.~~60967326~~61932487 13.~~17459489~~10334787 0.00000000 1-A2 21,383,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 32,539,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A4 15,410,000.00 ~~1000~~977.~~00000000~~32201557 0.~~45812524~~46537768 02.~~88262362~~33194225 0.00000000 2-A1 143,919,000.00 ~~1000~~951.~~00000000~~40036903 0.~~03269763~~81035367 03.~~97568869~~98991690 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 140,720,000.00 ~~1000~~978.~~00000000~~39781744 0.~~09642112~~69948088 23.~~87717929~~44401549 0.00000000 2-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A9 56,478,000.00 ~~1000~~906.~~00000000~~56106484 0.~~44950034~~42239102 110.~~23438666~~27833847 0.00000000 2-A10 77,896,000.00 ~~1000~~983.~~00000000~~91100095 0.~~43834395~~44349954 0.~~08027216~~07865693 0.00000000 2-A11 32,806,000.00 ~~1000~~959.~~00000000~~15669999 0.~~43317533~~43921722 18.~~25978205~~11912607 0.00000000 2-A12 98,582,000.00 ~~1000~~984.~~00000000~~80083210 0.~~39478769~~40403228 32.~~00498215~~27030158 0.00000000 2-A13 4,012,000.00 ~~1000~~906.~~00000000~~56106431 0.~~44950150~~42239033 110.~~23438684~~27833749 0.00000000 2-A14 5,533,000.00 ~~1000~~983.~~00000000~~91100127 0.~~43834448~~44349901 0.~~08027291~~07865715 0.00000000 2-A15 2,330,000.00 ~~1000~~959.~~00000000~~15669957 0.~~43317597~~43921888 18.~~25978112~~11912446 0.00000000 2-A16 7,002,000.00 ~~1000~~984.~~00000000~~80083262 0.~~39478720~~40403171 32.~~00498143~~27030134 0.00000000 2-A17 184,639,000.00 ~~1000~~971.~~00000000~~97609189 0.~~08126360~~72585353 23.~~42488283~~57386592 0.00000000 2-A18 172,394,202.00 ~~1000~~971.~~00000000~~97613601 0.~~08126364~~72585330 23.~~42488387~~57386486 0.00000000 2-A19 12,244,797.00 ~~1000~~971.~~00000000~~97547660 0.~~08126309~~72585605 23.~~42486829~~57388040 0.00000000 2-A20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 60,785,000.00 ~~1000~~967.~~00000000~~27031735 0.~~34960796~~35849354 60.~~15173744~~53503118 0.00000000 3-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A3 4,320,000.00 ~~1000~~967.~~00000000~~27031713 0.~~34960880~~35849306 60.~~15173843~~53503009 0.00000000 3-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 43,210,000.00 ~~1000~~699.~~00000000~~73847744 2.~~56224462~~30106364 ~~241~~3.~~39287896~~03404999 0.00000000 AP 1,025,284.61 ~~1000~~961.~~00000000~~09434433 1.~~98696048~~93233175 0.~~09092110~~04770383 0.00000000 AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1 16,600,000.00 ~~1000~~996.~~00000000~~91217892 0.~~57831265~~64078434 0.00000000 0.00000000 B2 7,636,000.00 ~~1000~~996.~~00000000~~91217915 0.~~57831194~~64078444 0.00000000 0.00000000 B3 4,648,000.00 ~~1000~~996.~~00000000~~91217943 0.~~57831325~~64078313 0.00000000 0.00000000 B4 1,327,000.00 ~~1000~~996.~~00000000~~91217784 0.~~57831198~~64078372 0.00000000 0.00000000 B5 2,656,000.00 ~~1000~~996.~~00000000~~91217997 0.~~57831325~~64078313 0.00000000 0.00000000 B6 2,988,000.00 ~~1000~~996.~~00000000~~91217871 0.~~57831325~~64078313 0.00000000 0.00000000 B7 2,324,380.56 ~~1000~~996.~~00000000~~91217948 0.~~57831322~~64078578 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 ~~1000~~0.00000000 100.~~50000000~~00000000 ~~989~~0.~~50000000~~00000000 0.00000000 LT-R 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00000000 13.~~78426815~~72267274 ~~998~~966.~~21573185~~09747278 0.~~99821573~~96609747 13.~~78426815~~72267274 1-A2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A4 0.00000000 12.~~34074886~~79731992 ~~998~~974.~~65925114~~52469500 0.~~99865925~~97452470 12.~~34074886~~79731992 2-A1 0.00000000 14.~~00838631~~80027057 ~~998~~946.~~99161369~~60009846 0.~~99899161~~94660010 14.~~00838631~~80027057 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 24.~~97360041~~14349638 ~~997~~974.~~02639959~~25432106 0.~~99702640~~97425432 24.~~97360041~~14349638 2-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A9 0.00000000 110.~~68388700~~70072966 ~~998~~895.~~31611300~~86033535 0.~~99831611~~89586034 110.~~68388700~~70072966 2-A10 0.00000000 0.~~51861623~~52215659 ~~999~~983.~~48138377~~38884436 0.~~99948138~~98338884 0.~~51861623~~52215659 2-A11 0.00000000 18.~~69295739~~55834329 ~~998~~950.~~30704261~~59835701 0.~~99830704~~95059836 18.~~69295739~~55834329 2-A12 0.00000000 32.~~39976984~~67433385 ~~996~~982.~~60023016~~12649825 0.~~99660023~~98212650 32.~~39976984~~67433385 2-A13 0.00000000 110.~~68388584~~70073031 ~~998~~895.~~31611416~~86033649 0.~~99831611~~89586034 110.~~68388584~~70073031 2-A14 0.00000000 0.~~51861558~~52215615 ~~999~~983.~~48138442~~38884511 0.~~99948138~~98338885 0.~~51861558~~52215615 2-A15 0.00000000 18.~~69295708~~55834335 ~~998~~950.~~30704292~~59835622 0.~~99830704~~95059836 18.~~69295708~~55834335 2-A16 0.00000000 32.~~39977007~~67433448 ~~996~~982.~~60022993~~12649814 0.~~99660023~~98212650 32.~~39977007~~67433448 2-A17 0.00000000 24.~~50614643~~29971945 ~~997~~967.~~49385357~~67637243 0.~~99749385~~96767637 24.~~50614643~~29971945 2-A18 0.00000000 24.~~50614751~~29971821 ~~997~~967.~~49385249~~67641780 0.~~99749385~~96767642 24.~~50614751~~29971821 2-A19 0.00000000 24.~~50613138~~29973645 ~~997~~967.~~49386862~~67574015 0.~~99749387~~96767574 24.~~50613138~~29973645 2-A20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 60.~~50134556~~89352472 ~~993~~966.~~49865444~~37679263 0.~~99349865~~96637679 60.~~50134556~~89352472 3-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A3 0.00000000 60.~~50134491~~89352546 ~~993~~966.~~49865509~~37679167 0.~~99349866~~96637679 60.~~50134491~~89352546 3-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 ~~243~~5.~~95512358~~33511386 ~~756~~694.~~04487642~~40336357 0.~~75604488~~69440336 ~~243~~5.~~95512358~~33511386 AP 0.00000000 21.~~07789133~~98003557 ~~997~~959.~~92210867~~11430876 0.~~99792211~~95911431 21.~~07789133~~98003557 AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 0.~~57831265~~64078434 ~~999~~996.~~42168735~~27139518 0.~~99942169~~99627140 0.~~57831265~~64078434 B2 0.00000000 0.~~57831194~~64078444 ~~999~~996.~~42168806~~27139471 0.~~99942169~~99627139 0.~~57831194~~64078444 B3 0.00000000 0.~~57831325~~64078313 ~~999~~996.~~42168675~~27139415 0.~~99942169~~99627139 0.~~57831325~~64078313 B4 0.00000000 0.~~57831198~~64078372 ~~999~~996.~~42168802~~27139412 0.~~99942169~~99627139 0.~~57831198~~64078372 B5 0.00000000 0.~~57831325~~64078313 ~~999~~996.~~42168675~~27139307 0.~~99942169~~99627139 0.~~57831325~~64078313 B6 0.00000000 0.~~57831325~~64078313 ~~999~~996.~~42168675~~27139558 0.~~99942169~~99627140 0.~~57831325~~64078313 B7 0.00000000 0.~~57831322~~64078578 ~~999~~996.~~42168678~~27139370 0.~~99942169~~99627139 0.~~57831322~~64078578 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 ~~1000~~0.00000000 0.00000000 0.00000000 ~~1000~~0.00000000 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Current Market Interest Distribution Statement Class CUSIP Current Beginning Current Payment of Current Certificate Certificate/ Accrued Unpaid Interest Interest Rate Notional Balance Interest Shortfall Shortfall 1A1 52521LAA2 5.75000% ~~163~~158,~~005~~085,~~000~~532.0082 ~~781~~757,~~065~~493.6318 0.00 0.00 1A2 52521LAB0 5.75000% 21,383,000.00 102,460.21 0.00 0.00 1A3 52521LAC8 5.75000% 32,539,000.00 155,916.04 0.00 0.00 1A4 52521LAD6 5.75000% 15,~~410~~060,~~000~~532.0026 7372,~~839~~165.5805 0.00 0.00 2A1 52521LAE4 5.~~68000~~65000% ~~121~~116,~~959~~032,~~500~~313.0031 ~~577~~528,~~274~~067.9789 0.00 0.00 2A2 52521LAF1 1.~~32000~~35000% ~~189~~186,~~013~~065,~~000~~921.0096 ~~207~~238,~~914~~590.3078 0.00 0.00 2A3 52521LAG9 5.~~68000~~65000% 7068,~~360~~840,~~000~~070.0044 ~~333~~313,~~037~~294.3403 0.00 0.00 2A4 52521LAH7 1.~~32000~~35000% 9588,~~626~~538,~~000~~808.0063 ~~105~~113,~~188~~532.6058 0.00 0.00 2A5 52521LAJ3 1.~~32000~~35000% 0.00 0.00 0.00 0.00 2A6 52521LAK0 1.~~32000~~35000% 0.00 0.00 0.00 0.00 2A7 52521LAL8 1.~~32000~~35000% 0.00 0.00 0.00 0.00 2A8 52521LAM6 1.~~32000~~35000% 0.00 0.00 0.00 0.00 2A9 52521LAN4 5.~~68000~~65000% 0.00 0.00 0.00 0.00 2A10 52521LAP9 5.~~68000~~65000% 0.00 0.00 0.00 0.00 2A11 52521LAQ7 5.~~68000~~65000% 0.00 0.00 0.00 0.00 2A12 52521LAR5 5.~~68000~~65000% 0.00 0.00 0.00 0.00 2A13 52521LAS3 5.~~68000~~65000% 0.00 0.00 0.00 0.00 2A14 52521LAT1 5.~~68000~~65000% 0.00 0.00 0.00 0.00 2A15 52521LAU8 5.~~68000~~65000% 0.00 0.00 0.00 0.00 2A16 52521LAV6 5.~~68000~~65000% 0.00 0.00 0.00 0.00 2A17 52521LAW4 5.~~68000~~65000% 0.00 0.00 0.00 0.00 2A18 52521LAX2 5.~~68000~~65000% 8683,~~197~~781,~~101~~526.0014 ~~407~~381,~~999~~293.6121 0.00 0.00 2A19 52521LAY0 5.~~68000~~65000% 65,~~122~~950,~~398~~821.0020 2827,~~979~~082.3644 0.00 0.00 2A20 52521LAZ7 1.~~32000~~35000% 0.00 0.00 0.00 0.00 3A1 52521LBD5 5.~~65000~~62000% 6058,~~785~~795,~~000~~526.0024 ~~286~~266,~~196~~111.0400 0.00 0.00 3A2 52521LBE3 1.~~85000~~88000% 6462,~~505~~393,~~000~~771.0082 99107,~~445~~564.2126 0.00 0.00 3A3 52521LBF0 5.~~65000~~62000% 4,~~320~~178,~~000~~607.0077 2018,~~340~~912.0055 0.00 0.00 3A4 52521LBU7 1.~~85000~~88000% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 0.00 3A5 52521LBV5 1.~~85000~~88000% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 0.00 3A6 52521LBW3 1.~~85000~~88000% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 0.00 3A7 52521LBX1 1.~~85000~~88000% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 0.00 3A8 52521LBY9 1.~~85000~~88000% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 0.00 3A9 52521LBZ6 1.~~85000~~88000% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 0.00 4A1 52521LBG8 6.00000% 4330,~~210~~235,~~000~~699.0061 ~~216~~151,~~050~~178.0050 0.00 0.00 AP 52521LBH6 0.00000% 1985,~~025,284~~395.0024 0.00 0.00 0.00 AX 52521LBJ2 6.00000% 65,~~894~~273,~~688~~514.0003 3426,~~473~~367.4457 0.00 0.00 B1 52521LBK9 6.~~51808~~51864% 16,~~600~~548,~~000~~742.0017 9089,~~166~~896.7607 0.00 0.00 B2 52521LBL7 6.~~51808~~51864% 7,~~636~~612,~~000~~421.0040 41,~~476~~352.7119 0.00 0.00 B3 52521LBM5 6.~~51808~~51864% 4,~~648~~633,~~000~~647.0081 25,~~246~~170.6990 0.00 0.00 B4 52521LBN3 6.~~51808~~51864% 1,~~327~~322,~~000~~902.0046 7,~~207~~186.9127 0.00 0.00 B5 52521LBR4 6.~~51808~~51864% 2,~~656~~647,~~000~~798.0075 14,~~426~~383.6837 0.00 0.00 B6 52521LBS2 6.~~51808~~51864% 2,~~988~~978,~~000~~773.0059 16,~~230~~181.0229 0.00 0.00 B7 52521LBT0 6.~~51808~~51864% 2,~~324~~317,~~380~~203.0029 12,~~625~~587.4151 0.00 0.00 P LEHMAN074P 0.00000% 0.00 0.00 0.00 0.00 R 52521LBP8 6.00000% ~~100~~0.00 0.5011 0.00 0.00 LTR LEHMAN074LTR 0.00000% 0.00 0.00 0.00 0.00 Totals 1976,~~021~~781,~~134,451~~893.0011 3,~~638~~467,~~486~~787.0250 0.00 0.00

Current Market Interest Distribution Statement (Continued) Class Non-Supported Total Remaining Ending Interest Interest Unpaid Interest Certificate/ Shortfall Distribution Shortfall Notional Balance 1A1 0.00 ~~781~~757,~~065~~493.6318 0.00 ~~162~~157,~~714~~478,~~155~~718.3755 1A2 0.00 102,460.21 0.00 21,383,000.00 1A3 0.00 155,916.04 0.00 32,539,000.00 1A4 0.00 7372,~~839~~165.5805 0.00 15,~~389~~017,~~339~~425.0656 2A1 0.00 ~~577~~528,~~274~~067.9789 0.00 ~~121~~115,~~814~~446,~~374~~874.0571 2A2 0.00 ~~207~~238,~~914~~590.3078 0.00 ~~189~~185,~~013~~739,~~000~~992.0009 2A3 0.00 ~~333~~313,~~037~~294.3403 0.00 6968,~~941~~548,~~554~~534.9503 2A4 0.00 ~~105~~113,~~188~~532.6058 0.00 9587,~~626~~590,~~000~~815.0055 2A5 0.00 0.00 0.00 0.00 2A6 0.00 0.00 0.00 0.00 2A7 0.00 0.00 0.00 0.00 2A8 0.00 0.00 0.00 0.00 2A9 0.00 0.00 0.00 0.00 2A10 0.00 0.00 0.00 0.00 2A11 0.00 0.00 0.00 0.00 2A12 0.00 0.00 0.00 0.00 2A13 0.00 0.00 0.00 0.00 2A14 0.00 0.00 0.00 0.00 2A15 0.00 0.00 0.00 0.00 2A16 0.00 0.00 0.00 0.00 2A17 0.00 0.00 0.00 0.00 2A18 0.00 ~~407~~381,~~999~~293.6121 0.00 8683,~~197~~410,~~101~~902.0089 2A19 0.00 2827,~~979~~082.3644 0.00 65,~~122~~924,~~398~~496.0050 2A20 0.00 0.00 0.00 0.00 3A1 0.00 ~~286~~266,~~196~~111.0400 0.00 6058,~~389~~741,~~815~~213.7134 3A2 0.00 99107,~~445~~564.2126 0.00 6462,~~505~~336,~~000~~135.00 3A3 0.00 2018,~~340~~912.0055 0.00 4,~~291~~174,~~914~~747.1974 3A4 0.00 ~~154~~166.1775 0.00 ~~100~~96,~~000~~637.0068 3A5 0.00 ~~154~~166.1775 0.00 ~~100~~96,~~000~~637.0068 3A6 0.00 ~~154~~166.1775 0.00 ~~100~~96,~~000~~637.0068 3A7 0.00 ~~154~~166.1775 0.00 ~~100~~96,~~000~~637.0068 3A8 0.00 ~~154~~166.1775 0.00 ~~100~~96,~~000~~637.0068 3A9 0.00 ~~154~~166.1775 0.00 ~~100~~96,~~000~~637.0068 4A1 0.00 ~~216~~151,~~050~~178.0050 0.00 3230,~~668~~005,~~699~~169.1134 AP 0.00 0.00 0.00 1983,~~023,153~~365.5714 AX 0.00 3426,~~473~~367.4457 0.00 65,~~894~~233,~~688~~012.0056 B1 0.00 9089,~~166~~896.7607 0.00 16,~~590~~538,~~400~~105.0115 B2 0.00 41,~~476~~352.7119 0.00 7,~~631~~607,~~584~~528.0137 B3 0.00 25,~~246~~170.6990 0.00 4,~~645~~630,~~312~~669.0045 B4 0.00 7,~~207~~186.9127 0.00 1,~~326~~322,~~232~~052.5814 B5 0.00 14,~~426~~383.6837 0.00 2,~~654~~646,~~464~~096.0083 B6 0.00 16,~~230~~181.0229 0.00 2,~~986~~976,~~272~~858.0093 B7 0.00 12,~~625~~587.4151 0.00 2,~~323~~315,~~035~~713.7886 P 0.00 0.00 0.00 0.00 R 0.00 0.5011 0.00 0.00 LTR 0.00 0.00 0.00 0.00 Totals 0.00 3,~~638~~467,~~486~~787.0250 0.00 1973,~~009~~170,~~270,493~~253.3980 (1) Please refer to Supplemental Reporting for exchanges occuring this cycle.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A1 0409/01/07 - 0409/30/07 30 5.75000% ~~163~~158,~~005~~085,~~000~~532.0082 ~~781~~757,~~065~~493.6318 0.00 1-A2 0409/01/07 - 0409/30/07 30 5.75000% 21,383,000.00 102,460.21 0.00 1-A3 0409/01/07 - 0409/30/07 30 5.75000% 32,539,000.00 155,916.04 0.00 1-A4 0409/01/07 - 0409/30/07 30 5.75000% 15,~~410~~060,~~000~~532.0026 7372,~~839~~165.5805 0.00 2-A1 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% ~~143~~136,~~919~~924,~~000~~589.0071 ~~681~~623,~~216~~149.6051 0.00 2-A2 0409/25/07 - 0510/24/07 30 1.~~32000~~53875% ~~189~~186,~~013~~065,~~000~~921.0096 ~~207~~238,~~914~~590.3078 0.00 2-A3 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% ~~140~~137,~~720~~680,~~000~~140.0087 ~~666~~626,~~074~~588.6706 0.00 2-A4 0409/25/07 - 0510/24/07 30 1.~~32000~~53875% 9588,~~626~~538,~~000~~808.0063 ~~105~~113,~~188~~532.6058 0.00 2-A5 0409/25/07 - 0510/24/07 30 1.~~32000~~53875% 6054,~~490~~837,~~000~~878.0081 6670,~~539~~318.0016 0.00 2-A6 0409/25/07 - 0510/24/07 30 1.~~32000~~53875% 8382,~~429~~086,~~000~~710.0090 91105,~~771~~259.9011 0.00 2-A7 0409/25/07 - 0510/24/07 30 1.~~32000~~53875% 3533,~~136~~700,~~000~~929.0082 3843,~~649~~214.6042 0.00 2-A8 0409/25/07 - 0510/24/07 30 1.~~32000~~53875% ~~105~~103,~~584~~979,~~000~~211.0006 ~~116~~133,~~142~~331.4068 0.00 2-A9 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% 5651,~~478~~200,~~000~~755.0082 ~~267~~233,~~329~~016.2077 0.00 2-A10 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% 7776,~~896~~642,~~000~~731.0033 ~~368~~348,~~707~~804.7326 0.00 2-A11 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% 3231,~~806~~466,~~000~~094.0070 ~~155~~143,~~281~~203.7351 0.00 2-A12 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% 9897,~~582~~083,~~000~~635.0063 ~~466~~441,~~621~~831.4767 0.00 2-A13 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% 43,~~012~~637,~~000~~122.0099 1816,~~990~~552.1370 0.00 2-A14 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% 5,~~533~~443,~~000~~979.0057 2624,~~189~~775.5378 0.00 2-A15 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% 2,~~330~~234,~~000~~835.00 11 10,~~028~~170.6783 0.00 2-A16 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% 76,~~002~~895,~~000~~575.0043 3331,~~142~~382.8005 0.00 2-A17 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% ~~184~~179,~~639~~464,~~000~~693.0063 ~~873~~816,~~957~~751.9330 0.00 2-A18 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% ~~172~~167,~~394~~563,~~202~~050.0033 ~~815~~762,~~999~~586.2242 0.00 2-A19 0409/25/07 - 0510/24/07 30 5.~~68000~~46125% 1211,~~244~~901,~~797~~642.0040 5754,~~958~~164.7187 0.00 2-A20 0409/25/07 - 0510/24/07 30 1.~~32000~~53875% ~~284~~274,~~639~~604,~~000~~730.0058 ~~313~~352,~~102~~123.9036 0.00 3-A1 0409/25/07 - 0510/24/07 30 5.~~65000~~43125% 6058,~~785~~795,~~000~~526.0024 ~~286~~266,~~196~~111.0400 0.00 3-A2 0409/25/07 - 0510/24/07 30 12.~~85000~~06875% 6462,~~505~~393,~~000~~771.0082 99107,~~445~~564.2126 0.00 3-A3 0409/25/07 - 0510/24/07 30 5.~~65000~~43125% 4,~~320~~178,~~000~~607.0077 2018,~~340~~912.0055 0.00 3-A4 0409/25/07 - 0510/24/07 30 12.~~85000~~06875% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 3-A5 0409/25/07 - 0510/24/07 30 12.~~85000~~06875% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 3-A6 0409/25/07 - 0510/24/07 30 12.~~85000~~06875% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 3-A7 0409/25/07 - 0510/24/07 30 12.~~85000~~06875% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 3-A8 0409/25/07 - 0510/24/07 30 12.~~85000~~06875% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 3-A9 0409/25/07 - 0510/24/07 30 12.~~85000~~06875% ~~100~~96,~~000~~727.0003 ~~154~~166.1775 0.00 4-A1 0409/01/07 - 0409/30/07 30 6.00000% 4330,~~210~~235,~~000~~699.0061 ~~216~~151,~~050~~178.0050 0.00 AP N/A N/A 0.00000% 1985,~~025,284~~395.6124 0.00 0.00 AX 0409/01/07 - 0409/30/07 30 6.00000% 65,~~894~~273,~~688~~514.7703 3426,~~473~~367.4457 0.00 B1 0409/01/07 - 0409/30/07 30 6.~~51808~~51864% 16,~~600~~548,~~000~~742.0017 9089,~~166~~896.7607 0.00 B2 0409/01/07 - 0409/30/07 30 6.~~51808~~51864% 7,~~636~~612,~~000~~421.0040 41,~~476~~352.7119 0.00 B3 0409/01/07 - 0409/30/07 30 6.~~51808~~51864% 4,~~648~~633,~~000~~647.0081 25,~~246~~170.6990 0.00 B4 0409/01/07 - 0409/30/07 30 6.~~51808~~51864% 1,~~327~~322,~~000~~902.0046 7,~~207~~186.9127 0.00 B5 0409/01/07 - 0409/30/07 30 6.~~51808~~51864% 2,~~656~~647,~~000~~798.0075 14,~~426~~383.6837 0.00 B6 0409/01/07 - 0409/30/07 30 6.~~51808~~51864% 2,~~988~~978,~~000~~773.0059 16,~~230~~181.0229 0.00 B7 0409/01/07 - 0409/30/07 30 6.~~51808~~51864% 2,~~324~~317,~~380~~203.5629 12,~~625~~587.4151 0.00 P N/A N/A 0.00000% 0.00 0.00 0.00 R 04N/~~01/07~~A ~~- 04~~N/~~30/07~~A 30 6.00000% ~~100~~0.00 0.5000 0.00 LT-R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 7,~~359~~055,~~898~~274.9428 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A1 0.00 0.00 ~~781~~757,~~065~~493.6318 0.00 ~~162~~157,~~714~~478,~~155~~718.3755 1-A2 0.00 0.00 102,460.21 0.00 21,383,000.00 1-A3 0.00 0.00 155,916.04 0.00 32,539,000.00 1-A4 0.00 0.00 7372,~~839~~165.5805 0.00 15,~~389~~017,~~339~~425.0655 2-A1 0.00 0.00 ~~681~~623,~~216~~149.6051 0.00 ~~143~~136,~~773~~233,~~874~~739.0557 2-A2 0.00 0.00 ~~207~~238,~~914~~590.3078 0.00 ~~188~~185,~~610~~739,~~771~~992.0709 2-A3 0.00 0.00 ~~666~~626,~~074~~588.6706 0.00 ~~140~~137,~~301~~097,~~554~~068.9506 2-A4 0.00 0.00 ~~105~~113,~~188~~532.6058 0.00 9587,~~464~~590,~~657~~815.9355 2-A5 0.00 0.00 6670,~~539~~318.0016 0.00 6054,~~388~~190,~~141~~591.68 2-A6 0.00 0.00 91105,~~771~~259.9011 0.00 8382,~~385~~043,~~732~~147.3789 2-A7 0.00 0.00 3843,~~649~~214.6042 0.00 3533,~~076~~400,~~516~~223.2587 2-A8 0.00 0.00 ~~116~~133,~~142~~331.4068 0.00 ~~105~~103,~~225~~696,~~038~~844.7019 2-A9 0.00 0.00 ~~267~~233,~~329~~016.2077 0.00 5650,~~382~~596,~~897~~400.4302 2-A10 0.00 0.00 ~~368~~348,~~707~~804.7326 0.00 7776,~~855~~602,~~601~~057.8742 2-A11 0.00 0.00 ~~155~~143,~~281~~203.7351 0.00 3231,~~750~~185,~~460~~329.8470 2-A12 0.00 0.00 ~~466~~441,~~621~~831.4767 0.00 9896,~~246~~819,~~843~~994.8945 2-A13 0.00 0.00 1816,~~990~~552.1370 0.00 43,~~005~~594,~~244~~191.2567 2-A14 0.00 0.00 2624,~~189~~775.5378 0.00 5,~~530~~441,~~130~~090.5048 2-A15 0.00 0.00 1110,~~028~~170.6783 0.00 2,~~326~~214,~~055~~894.4117 2-A16 0.00 0.00 3331,~~142~~382.8005 0.00 6,~~978~~876,~~194~~849.8174 2-A17 0.00 0.00 ~~873~~816,~~957~~751.9330 0.00 ~~184~~178,~~176~~670,~~267~~797.6373 2-A18 0.00 0.00 ~~815~~762,~~999~~586.2242 0.00 ~~171~~166,~~962~~821,~~156~~803.7084 2-A19 0.00 0.00 5754,~~958~~164.7187 0.00 1211,~~214~~848,~~109~~993.9300 2-A20 0.00 0.00 ~~313~~352,~~102~~123.9036 0.00 ~~284~~273,~~075~~330,~~429~~807.0064 3-A1 0.00 0.00 ~~286~~266,~~196~~111.0400 0.00 6058,~~389~~741,~~815~~213.7134 3-A2 0.00 0.00 99107,~~445~~564.2126 0.00 6462,~~085~~336,~~630~~135.7100 3-A3 0.00 0.00 2018,~~340~~912.0055 0.00 4,~~291~~174,~~914~~747.1974 3-A4 0.00 0.00 ~~154~~166.1775 0.00 9996,~~349~~637.8768 3-A5 0.00 0.00 169,~~307~~102.3927 0.00 9996,~~349~~637.8768 3-A6 0.00 0.00 103,~~884~~078.1775 0.00 9996,~~349~~637.8768 3-A7 0.00 0.00 219,~~980~~779.5520 0.00 9996,~~349~~637.8768 3-A8 0.00 0.00 ~~154~~166.1775 0.00 9996,~~349~~637.8768 3-A9 0.00 0.00 167,~~715~~820.5360 0.00 9996,~~349~~637.8768 4-A1 0.00 0.00 ~~216~~151,~~050~~178.0050 0.00 3230,~~668~~005,~~699~~169.1134 AP 0.00 0.00 0.00 0.00 1983,~~023,154~~365.1814 AX 0.00 0.00 3426,~~473~~367.4457 0.00 5,~~562~~233,~~336~~012.1756 B1 0.00 0.00 9089,~~166~~896.7607 0.00 16,~~590~~538,~~400~~105.0116 B2 0.00 0.00 41,~~476~~352.7119 0.00 7,~~631~~607,~~584~~528.0137 B3 0.00 0.00 25,~~246~~170.6990 0.00 4,~~645~~630,~~312~~669.0044 B4 0.00 0.00 7,~~207~~186.9127 0.00 1,~~326~~322,~~232~~052.5814 B5 0.00 0.00 14,~~426~~383.6837 0.00 2,~~654~~646,~~464~~096.0082 B6 0.00 0.00 16,~~230~~181.0229 0.00 2,~~986~~976,~~272~~858.0093 B7 0.00 0.00 12,~~625~~587.4151 0.00 2,~~323~~315,~~036~~713.3486 P 0.00 0.00 02,286.0084 0.00 0.00 R 0.00 0.00 0.7811 0.00 0.00 LT-R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 7,~~406~~096,~~170~~675.1805 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A1 163,005,000.00 5.75000% ~~1000~~969.~~00000000~~82014552 4.~~79166670~~64705488 0.00000000 1-A2 21,383,000.00 5.75000% 1000.00000000 4.79166674 0.00000000 1-A3 32,539,000.00 5.75000% 1000.00000000 4.79166662 0.00000000 1-A4 15,410,000.00 5.75000% ~~1000~~977.~~00000000~~32201557 4.~~79166645~~68300130 0.00000000 2-A1 143,919,000.00 5.~~68000~~46125% ~~1000~~951.~~00000000~~40036903 4.~~73333333~~32986270 0.00000000 2-A2 0.00 1.~~32000~~53875% ~~1000~~984.~~00000000~~40806696 1.~~10000000~~26229825 0.00000000 2-A3 140,720,000.00 5.~~68000~~46125% ~~1000~~978.~~00000000~~39781744 4.~~73333336~~45272925 0.00000000 2-A4 0.00 1.~~32000~~53875% ~~1000~~925.~~00000000~~88635549 1.~~10000000~~18725639 0.00000000 2-A5 0.00 1.~~32000~~53875% ~~1000~~906.~~00000000~~56106480 1.~~10000000~~16247578 0.00000000 2-A6 0.00 1.~~32000~~53875% ~~1000~~983.~~00000000~~91100097 1.~~10000000~~26166093 0.00000000 2-A7 0.00 1.~~32000~~53875% ~~1000~~959.~~00000000~~15670025 1.~~10000000~~22991860 0.00000000 2-A8 0.00 1.~~32000~~53875% ~~1000~~984.~~00000000~~80083213 1.~~10000000~~26280194 0.00000000 2-A9 56,478,000.00 5.~~68000~~46125% ~~1000~~906.~~00000000~~56106484 4.~~73333333~~12579712 0.00000000 2-A10 77,896,000.00 5.~~68000~~46125% ~~1000~~983.~~00000000~~91100095 4.~~73333329~~47781991 0.00000000 2-A11 32,806,000.00 5.~~68000~~46125% ~~1000~~959.~~00000000~~15669999 4.~~73333323~~36516217 0.00000000 2-A12 98,582,000.00 5.~~68000~~46125% ~~1000~~984.~~00000000~~80083210 4.~~73333337~~48186961 0.00000000 2-A13 4,012,000.00 5.~~68000~~46125% ~~1000~~906.~~00000000~~56106431 4.~~73333250~~12579761 0.00000000 2-A14 5,533,000.00 5.~~68000~~46125% ~~1000~~983.~~00000000~~91100127 4.~~73333273~~47782035 0.00000000 2-A15 2,330,000.00 5.~~68000~~46125% ~~1000~~959.~~00000000~~15669957 4.~~73333476~~36516309 0.00000000 2-A16 7,002,000.00 5.~~68000~~46125% ~~1000~~984.~~00000000~~80083262 4.~~73333333~~48186947 0.00000000 2-A17 184,639,000.00 5.~~68000~~46125% ~~1000~~971.~~00000000~~97609189 4.~~73333332~~42350370 0.00000000 2-A18 172,394,202.00 5.~~68000~~46125% ~~1000~~971.~~00000000~~97613601 4.~~73333332~~42350387 0.00000000 2-A19 12,244,797.00 5.~~68000~~46125% ~~1000~~971.~~00000000~~97547660 4.~~73333368~~42350086 0.00000000 2-A20 0.00 1.~~32000~~53875% ~~1000~~964.~~00000000~~74738381 1.~~10000000~~23708754 0.00000000 3-A1 60,785,000.00 5.~~65000~~43125% ~~1000~~967.~~00000000~~27031735 4.~~70833331~~37790573 0.00000000 3-A2 0.00 12.~~85000~~06875% ~~1000~~967.~~00000000~~27031734 1.~~54166669~~66753368 0.00000000 3-A3 4,320,000.00 5.~~65000~~43125% ~~1000~~967.~~00000000~~27031713 4.~~70833333~~37790509 0.00000000 3-A4 0.00 12.~~85000~~06875% ~~1000~~967.~~00000000~~27030000 1.~~54170000~~66750000 0.00000000 3-A5 0.00 12.~~85000~~06875% ~~1000~~967.~~00000000~~27030000 1.~~54170000~~66750000 0.00000000 3-A6 0.00 12.~~85000~~06875% ~~1000~~967.~~00000000~~27030000 1.~~54170000~~66750000 0.00000000 3-A7 0.00 12.~~85000~~06875% ~~1000~~967.~~00000000~~27030000 1.~~54170000~~66750000 0.00000000 3-A8 0.00 12.~~85000~~06875% ~~1000~~967.~~00000000~~27030000 1.~~54170000~~66750000 0.00000000 3-A9 0.00 12.~~85000~~06875% ~~1000~~967.~~00000000~~27030000 1.~~54170000~~66750000 0.00000000 4-A1 43,210,000.00 6.00000% ~~1000~~699.~~00000000~~73847744 53.~~00000000~~49869243 0.00000000 AP 1,025,284.61 0.00000% ~~1000~~961.~~00000000~~09434433 0.00000000 0.00000000 AX 0.00 6.00000% ~~1000~~764.~~00000000~~86614638 43.~~99999944~~82433071 0.00000000 B1 16,600,000.00 6.~~51808~~51864% ~~1000~~996.~~00000000~~91217892 5.~~43173253~~41542590 0.00000000 B2 7,636,000.00 6.~~51808~~51864% ~~1000~~996.~~00000000~~91217915 5.~~43173258~~41542562 0.00000000 B3 4,648,000.00 6.~~51808~~51864% ~~1000~~996.~~00000000~~91217943 5.~~43173193~~41542599 0.00000000 B4 1,327,000.00 6.~~51808~~51864% ~~1000~~996.~~00000000~~91217784 5.~~43173323~~41542577 0.00000000 B5 2,656,000.00 6.~~51808~~51864% ~~1000~~996.~~00000000~~91217997 5.~~43173193~~41542545 0.00000000 B6 2,988,000.00 6.~~51808~~51864% ~~1000~~996.~~00000000~~91217871 5.~~43173360~~41542503 0.00000000 B7 2,324,380.56 6.~~51808~~51864% ~~1000~~996.~~00000000~~91217948 5.~~43173102~~41542560 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 R 100.00 6.00000% ~~1000~~0.00000000 50.00000000 0.00000000 LT-R 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A1 0.00000000 0.00000000 4.~~79166670~~64705488 0.00000000 ~~998~~966.~~21573185~~09747278 1-A2 0.00000000 0.00000000 4.79166674 0.00000000 1000.00000000 1-A3 0.00000000 0.00000000 4.79166662 0.00000000 1000.00000000 1-A4 0.00000000 0.00000000 4.~~79166645~~68300130 0.00000000 ~~998~~974.~~65925114~~52469500 2-A1 0.00000000 0.00000000 4.~~73333333~~32986270 0.00000000 ~~998~~946.~~99161369~~60009846 2-A2 0.00000000 0.00000000 1.~~10000000~~26229825 0.00000000 ~~997~~982.~~87195098~~68368890 2-A3 0.00000000 0.00000000 4.~~73333336~~45272925 0.00000000 ~~997~~974.~~02639959~~25432106 2-A4 0.00000000 0.00000000 1.~~10000000~~18725639 0.00000000 ~~998~~915.~~31278031~~97280604 2-A5 0.00000000 0.00000000 1.~~10000000~~16247578 0.00000000 ~~998~~895.~~31611308~~86033526 2-A6 0.00000000 0.00000000 1.~~10000000~~26166093 0.00000000 ~~999~~983.~~48138381~~38884429 2-A7 0.00000000 0.00000000 1.~~10000000~~22991860 0.00000000 ~~998~~950.~~30704263~~59835696 2-A8 0.00000000 0.00000000 1.~~10000000~~26280194 0.00000000 ~~996~~982.~~60023015~~12649824 2-A9 0.00000000 0.00000000 4.~~73333333~~12579712 0.00000000 ~~998~~895.~~31611300~~86033535 2-A10 0.00000000 0.00000000 4.~~73333329~~47781991 0.00000000 ~~999~~983.~~48138377~~38884436 2-A11 0.00000000 0.00000000 4.~~73333323~~36516217 0.00000000 ~~998~~950.~~30704261~~59835701 2-A12 0.00000000 0.00000000 4.~~73333337~~48186961 0.00000000 ~~996~~982.~~60023016~~12649825 2-A13 0.00000000 0.00000000 4.~~73333250~~12579761 0.00000000 ~~998~~895.~~31611416~~86033649 2-A14 0.00000000 0.00000000 4.~~73333273~~47782035 0.00000000 ~~999~~983.~~48138442~~38884511 2-A15 0.00000000 0.00000000 4.~~73333476~~36516309 0.00000000 ~~998~~950.~~30704292~~59835622 2-A16 0.00000000 0.00000000 4.~~73333333~~48186947 0.00000000 ~~996~~982.~~60022993~~12649814 2-A17 0.00000000 0.00000000 4.~~73333332~~42350370 0.00000000 ~~997~~967.~~49385357~~67637243 2-A18 0.00000000 0.00000000 4.~~73333332~~42350387 0.00000000 ~~997~~967.~~49385249~~67641780 2-A19 0.00000000 0.00000000 4.~~73333368~~42350086 0.00000000 ~~997~~967.~~49386862~~67574015 2-A20 0.00000000 0.00000000 1.~~10000000~~23708754 0.00000000 ~~998~~960.~~02004996~~27180970 3-A1 0.00000000 0.00000000 4.~~70833331~~37790573 0.00000000 ~~993~~966.~~49865444~~37679263 3-A2 0.00000000 0.00000000 1.~~54166669~~66753368 0.00000000 ~~993~~966.~~49865452~~37679250 3-A3 0.00000000 0.00000000 4.~~70833333~~37790509 0.00000000 ~~993~~966.~~49865509~~37679167 3-A4 0.00000000 0.00000000 1.~~54170000~~66750000 0.00000000 ~~993~~966.~~49870000~~37680000 3-A5 0.00000000 0.00000000 ~~163~~91.~~07390000~~02270000 0.00000000 ~~993~~966.~~49870000~~37680000 3-A6 0.00000000 0.00000000 ~~108~~30.~~84170000~~78750000 0.00000000 ~~993~~966.~~49870000~~37680000 3-A7 0.00000000 0.00000000 29197.~~80550000~~79200000 0.00000000 ~~993~~966.~~49870000~~37680000 3-A8 0.00000000 0.00000000 1.~~54170000~~66750000 0.00000000 ~~993~~966.~~49870000~~37680000 3-A9 0.00000000 0.00000000 ~~167~~78.~~15530000~~20600000 0.00000000 ~~993~~966.~~49870000~~37680000 4-A1 0.00000000 0.00000000 53.~~00000000~~49869243 0.00000000 ~~756~~694.~~04487642~~40336357 AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~959.~~92210867~~11430876 AX 0.00000000 0.00000000 43.~~99999944~~82433071 0.00000000 ~~806~~758.~~75667250~~99184642 B1 0.00000000 0.00000000 5.~~43173253~~41542590 0.00000000 ~~999~~996.~~42168735~~27139518 B2 0.00000000 0.00000000 5.~~43173258~~41542562 0.00000000 ~~999~~996.~~42168806~~27139471 B3 0.00000000 0.00000000 5.~~43173193~~41542599 0.00000000 ~~999~~996.~~42168675~~27139415 B4 0.00000000 0.00000000 5.~~43173323~~41542577 0.00000000 ~~999~~996.~~42168802~~27139412 B5 0.00000000 0.00000000 5.~~43173193~~41542545 0.00000000 ~~999~~996.~~42168675~~27139307 B6 0.00000000 0.00000000 5.~~43173360~~41542503 0.00000000 ~~999~~996.~~42168675~~27139558 B7 0.00000000 0.00000000 5.~~43173102~~41542560 0.00000000 ~~999~~996.~~42168678~~27139370 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 71.~~80000000~~10000000 0.00000000 0.00000000 LT-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 155,~~724~~923,~~642~~553.3895 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 169,~~561~~940.3669 Total Deposits 155,~~741~~933,~~203~~494.7464 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~192~~185,~~488~~264.8752 Payment of Interest and Principal 155,~~548~~748,~~714~~230.8712 Total Withdrawals (Pool Distribution Amount) 155,~~741~~933,~~203~~494.7464 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~138~~132,~~436~~068.6165 Primary Mortgage Insurance Fee - PMI 5453,~~052~~195.2687 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~192~~185,~~488~~264.8752 *Servicer Payees include: AURORA LOAN SERVICING INC.

Collateral Statement Group 1 2 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~758879~~746214 7.~~268774~~265562 Weighted Average Net Rate 6.~~508879~~496214 7.~~018774~~015562 Weighted Average Pass-Through Rate 6.~~463605~~447755 6.~~741451~~736385 Weighted Average Remaining Term ~~358~~353 ~~357~~352 Principal And Interest Constant ~~680~~635,~~801~~323.9951 1,~~229~~204,~~113~~832.2841 Beginning Loan Count ~~212~~201 ~~671~~655 Loans Paid in Full 0 1 0 Ending Loan Count ~~212~~200 ~~670~~655 Beginning Scheduled Balance ~~111~~104,~~762~~162,~~012~~347.1174 ~~189~~185,~~167~~029,~~129~~307.6854 Ending Scheduled Balance ~~111~~103,~~603~~299,~~372~~915.2344 ~~188~~184,~~832~~929,~~410~~545.8597 Actual Ending Collateral Balance ~~111~~103,~~643~~353,~~806~~196.9001 ~~188~~185,~~894~~005,~~179~~940.4602 Scheduled Principal 5149,~~313~~738.7593 8384,~~268~~547.9649 Unscheduled Principal ~~107~~812,~~326~~693.1337 ~~251~~15,~~449~~214.8808 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~629~~585,~~488~~584.2458 1,~~145~~120,~~844~~284.3292 Servicing Fees 2321,~~283~~700.7549 3938,~~409~~547.8277 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 4,~~216~~206.5533 43,~~717~~046.0762 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 ~~601~~559,~~987~~677.9476 1,~~062~~038,~~717~~690.4353 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 ~~4,727~~0.1000 Prepayment Penalty Paid Count 0 10 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Collateral Statement Group 3 4 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~621662~~615270 6.~~851282~~850767 Weighted Average Net Rate 6.~~371662~~365270 6.~~601282~~600767 Weighted Average Pass-Through Rate 6.~~365988~~359447 6.~~579507~~579433 Weighted Average Remaining Term ~~358~~353 ~~357~~352 Principal And Interest Constant ~~439~~428,~~764~~088.3090 1,~~487~~469,~~756~~508.8153 Beginning Loan Count ~~230~~223 ~~666~~660 Loans Paid in Full 13 23 Ending Loan Count ~~229~~220 ~~664~~657 Beginning Scheduled Balance 7371,~~814~~663,~~085~~361.0759 ~~243~~239,~~354~~729,~~686~~391.3008 Ending Scheduled Balance 7371,~~691~~025,~~685~~470.1018 ~~242~~239,~~656~~331,~~559~~340.1728 Actual Ending Collateral Balance 7371,~~718~~055,~~302~~496.4010 ~~242~~239,~~733~~431,~~541~~804.5706 Scheduled Principal 3233,~~454~~028.3448 98100,~~347~~900.1407 Unscheduled Principal 89604,~~945~~862.6393 ~~599~~297,~~779~~150.9673 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~407~~395,~~309~~060.9642 1,~~389~~368,~~409~~608.6746 Servicing Fees 1514,~~377~~929.9387 5049,~~698~~943.8962 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee ~~349~~347.0478 4,~~415~~262.8401 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 ~~391~~379,~~582~~782.9977 1,~~334~~314,~~294~~402.9483 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 0.00 117,~~834~~653.2685 Prepayment Penalty Paid Count 0 24 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Collateral Statement Group 5 Total Collateral Description Mixed Fixed Fixed Weighted Average Coupon Rate 6.~~696593~~604156 6.~~918284~~915063 Weighted Average Net Rate 6.~~446593~~354156 6.~~668284~~665063 Weighted Average Pass-Through Rate 6.~~411580~~306180 6.~~570672~~564365 Weighted Average Remaining Term ~~177~~172 ~~345~~343 Principal And Interest Constant ~~378~~293,~~236~~280.1258 4,~~215~~031,~~672~~033.5093 Beginning Loan Count ~~193~~172 1,~~972~~911 Loans Paid in Full 162 209 Ending Loan Count ~~177~~170 1,~~952~~902 Beginning Scheduled Balance 4633,~~397~~345,~~852~~106.0205 ~~664~~633,~~495~~929,~~765~~514.1700 Ending Scheduled Balance 3533,~~847~~104,~~780~~200.2317 ~~652,~~631,~~807~~690,472.5804 Actual Ending Collateral Balance 3533,~~927~~187,~~301~~706.1745 ~~652~~632,~~917~~034,~~131~~142.5064 Scheduled Principal ~~119~~109,~~313~~767.1902 ~~384~~377,~~697~~981.3899 Unscheduled Principal 10131,~~430,758~~138.6086 111,~~479~~861,~~260~~059.2097 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~258~~183,~~922~~513.9356 3,~~830~~653,~~975~~051.1294 Servicing Fees 96,~~666~~946.2290 ~~138~~132,~~436~~068.6165 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 1,~~353~~333.7613 5453,~~052~~195.2687 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 ~~247~~175,~~902~~233.9553 3,~~638~~467,~~486~~787.2542 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 02,286.0084 169,~~561~~940.3669 Prepayment Penalty Paid Count 01 35 Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Additional Reporting - Deal Level Cash Reporting Subordinate Average Rate 6.~~518079~~518640% Next Month's One Month LIBOR 54.~~32000~~872500% LMT 2007-2 P1 Prepayment Premiums 0.00 LMT 2007-2 P2 Prepayment Premiums 168,~~153~~935.2252 FNMA W4 Soft Prepayment Premiums 102,~~730.00~~912 FNMA W4 Hard Prepayment Premiums 219,~~826~~612.3845 LMT 2007-4 Soft Prepayment Premiums 0.00 LMT 2007-4 Hard Prepayment Premiums 167,~~561~~653.3685 Informational Reporting Collateral Group 1P Beginning Balance ~~246~~985,~~511,164~~395.9725 Collateral Group 1P Ending Balance ~~246~~983,~~193,165~~365.8515 Collateral Group 1P Unscheduled Prin 48.91 Collateral Group P Realized Loss 0.00 Collateral Group 1P Scheduled Prin ~~112~~1,~~933~~981.0519 Collateral Group 1 ~~Unscheduled~~Beginning ~~Prin~~Balance ~~205~~241,~~066~~209,326.0733 Collateral Group 2A1 ~~Beginning~~Ending Balance 64240,~~180~~552,~~500~~671.0262 Collateral Group 2A1 ~~Ending~~Unscheduled ~~Balance~~Prin 64541,~~076,982~~796.8145 Collateral Group 2A1 Realized Loss 0.00 Collateral Group 2A1 Scheduled Prin 28114,~~849~~858.1626 Collateral Group 2A ~~Unscheduled~~Beginning ~~Prin~~Balance 7458,~~668~~519,942.0537 Collateral Group 2B2A ~~Beginning~~Ending Balance 8857,~~518~~870,~~454~~939.6267 Collateral Group 2B2A ~~Ending~~Unscheduled ~~Balance~~Prin 88621,~~472,956~~736.0670 Collateral Group 2B2A Realized Loss 0.00 Collateral Group 2B2A Scheduled Prin 3827,~~801~~266.5301 Collateral Group 2B ~~Unscheduled~~Beginning ~~Prin~~Balance 687,~~697~~164,892.0342 Collateral Group 2C2B ~~Beginning~~Ending Balance 3787,~~279~~119,~~693~~040.1142 Collateral Group 2C2B ~~Ending~~Unscheduled ~~Balance~~Prin 376,~~219,280~~562.7627 Collateral Group 2C2B Realized Loss 0.00 Collateral Group 2C2B Scheduled Prin 1639,~~148~~289.6473 Collateral Group 2C ~~Unscheduled~~Beginning ~~Prin~~Balance 4435,~~263~~839,904.7013 Collateral Group 2D2C ~~Beginning~~Ending Balance ~~112~~35,~~025~~538,~~238~~218.1371 Collateral Group 2D2C ~~Ending~~Unscheduled ~~Balance~~Prin ~~111~~285,~~663,733~~273.9061 Collateral Group 2D2C Realized Loss 0.00 Collateral Group 2D2C Scheduled Prin 4416,~~226~~411.1981 Collateral Group 2D ~~Unscheduled~~Beginning ~~Prin~~Balance ~~317~~110,~~278~~407,564.0373 Collateral Group 32D ~~Beginning~~Ending Balance 69110,~~077~~122,~~392~~560.7152 Collateral Group 32D ~~Ending~~Unscheduled ~~Balance~~Prin 68239,~~652,733~~707.8352 Collateral Group 32D Realized Loss 0.00 Collateral Group 32D Scheduled Prin 2445,~~150~~296.0169 Collateral Group 3 ~~Unscheduled~~Beginning ~~Prin~~Balance ~~400~~66,~~508~~939,429.8794 Collateral Group 43 ~~Beginning~~Ending Balance 4566,~~878~~879,~~037~~787.0237 Collateral Group 43 ~~Ending~~Unscheduled ~~Balance~~Prin 3534,~~329,800~~833.1720 Collateral Group 43 Realized Loss 0.00 Collateral Group 43 Scheduled Prin ~~117~~24,~~551~~809.6036 Collateral Group 4 ~~Unscheduled Prin 10,430,685.25 Collateral Group P~~ Beginning Balance 132,~~025~~863,~~284~~058.6283 Collateral Group P4 Ending Balance 132,~~023~~623,~~154~~888.2059 Collateral Group P4 Realized Loss 0.00 Collateral Group P4 Scheduled Prin 2108,~~037~~068.2093 Collateral Group P4 Unscheduled Prin 93131,101.2230 Exchange has occurred this cycle NO Miscellaneous Reporting Collateral Group 1 Senior % 94.~~250092~~137349% Collateral Group 2A Senior % 9493.~~249811~~708019% Collateral Group 2B Senior % 94.~~250403~~174052% Collateral Group 2C3 Senior % 94.~~249703~~076293% Collateral Group 2D2C Senior % 94.~~250190~~031864% Collateral Group 34 Senior % 9492.~~249359~~005129% Collateral Group 42D Senior % 94.~~184718~~177615% Collateral Group 1 Senior Prepayment % 100.000000% Collateral Group 2A Senior Prepayment % 100.000000% Collateral Group 2B Senior Prepayment % 100.000000% Collateral Group 2C3 Senior Prepayment % 100.000000% Collateral Group 2D2C Senior Prepayment % 100.000000% Collateral Group 34 Senior Prepayment % 100.000000% Collateral Group 42D Senior Prepayment % 100.000000% Collateral Group 1 Subordinate % 5.~~749908~~862651% Collateral Group 2A Subordinate % 56.~~750189~~291981% Collateral Group 2B Subordinate % 5.~~749597~~825948% Collateral Group 2C3 Subordinate % 5.~~750297~~923707% Collateral Group 2D2C Subordinate % 5.~~749810~~968136% Collateral Group 34 Subordinate % 57.~~750641~~994871% Collateral Group 42D Subordinate % 5.~~815282~~822385% Collateral Group 1 Sub Prepayment % 0.000000% Collateral Group 2A Sub Prepayment % 0.000000% Collateral Group 2B Sub Prepayment % 0.000000% Collateral Group 2C3 Sub Prepayment % 0.000000% Collateral Group 2D2C Sub Prepayment % 0.000000% Collateral Group 34 Sub Prepayment % 0.000000% Collateral Group 42D Sub Prepayment % 0.000000% Trigger Event Reporting Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 018.~~000000~~044201% Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Shifting Interest Trigger Trigger Result Pass ~~Threshold Value 0.000000% Calculated Value 0.000000%~~

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 1 0 0 1 ~~177~~73,~~815~~872.7462 0.00 0.00 ~~177~~73,~~815~~872.7462 30 Days 2861 01 0 0 2862 818,~~012~~844,~~426~~861.4536 0177,815.0074 0.00 0.00 819,~~012~~022,~~426~~677.4510 60 Days 028 0 0 0 028 06,726,087.0036 0.00 0.00 0.00 06,726,087.0036 90 Days 013 01 0 0 014 03,947,232.0026 0186,410.0065 0.00 0.00 04,133,642.0091 120 Days 03 0 02 0 05 0569,318.0005 0.00 0636,621.0027 0.00 01,205,939.0032 150 Days 01 0 06 0 07 0515,151.0061 0.00 02,386,454.00 0.00 02,901,605.0061 180+ Days 0 01 01 0 02 0.00 0206,400.00 0107,888.0088 0.00 0314,288.0088 Totals 28106 14 09 0 29119 830,~~012~~602,~~426~~650.4564 ~~177~~644,~~815~~499.7401 03,130,964.0015 0.00 834,~~190~~378,~~242~~113.1980 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.~~051230~~052576% 0.000000% 0.000000% 0.~~051230~~052576% 0.~~027234~~011688% 0.000000% 0.000000% 0.~~027234~~011688% 30 Days 13.~~434426~~207150% 0.~~000000~~052576% 0.000000% 0.000000% 13.~~434426~~259727% 12.~~227174~~981621% 0.~~000000~~028134% 0.000000% 0.000000% 13.~~227174~~009755% 60 Days 01.~~000000~~472135% 0.000000% 0.000000% 0.000000% 01.~~000000~~472135% 01.~~000000~~064197% 0.000000% 0.000000% 0.000000% 01.~~000000~~064197% 90 Days 0.~~000000~~683491% 0.~~000000~~052576% 0.000000% 0.000000% 0.~~000000~~736067% 0.~~000000~~624528% 0.~~000000~~029494% 0.000000% 0.000000% 0.~~000000~~654022% 120 Days 0.~~000000~~157729% 0.000000% 0.~~000000~~105152% 0.000000% 0.~~000000~~262881% 0.~~000000~~090077% 0.000000% 0.~~000000~~100726% 0.000000% 0.~~000000~~190803% 150 Days 0.~~000000~~052576% 0.000000% 0.~~000000~~315457% 0.000000% 0.~~000000~~368034% 0.~~000000~~081507% 0.000000% 0.~~000000~~377583% 0.000000% 0.~~000000~~459090% 180+ Days 0.000000% 0.~~000000~~052576% 0.~~000000~~052576% 0.000000% 0.~~000000~~105152% 0.000000% 0.~~000000~~032656% 0.~~000000~~017070% 0.000000% 0.~~000000~~049727% Totals 15.~~434426~~573081% 0.~~051230~~210305% 0.~~000000~~473186% 0.000000% 16.~~485656~~256572% 14.~~227174~~841930% 0.~~027234~~101972% 0.~~000000~~495379% 0.000000% 15.~~254408~~439281% 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 48213,~~512~~939.5863

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 236,611.00 0.03560760% 236,611.00 0.~~03625490~~03745679% Fraud 13,289,915.00 1.99999995% 13,289,915.00 2.~~03635723~~10386504% Special Hazard 6,644,958.00 1.00000005% 6,~~644~~316,~~958~~904.0072 1.~~01817869~~00000000% Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~435~~1,~~550~~340,041.0080 0.00 0.00 0.00 ~~435~~1,~~550~~340,041.0080 60 Days 01 0 0 0 01 0444,000.00 0.00 0.00 0.00 0444,000.00 90 Days 02 0 0 0 02 0878,021.0061 0.00 0.00 0.00 0878,021.0061 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 01 0 01 0 02 0515,151.0061 0.00 0899,186.0038 0.00 01,414,337.0099 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 16 0 01 0 17 ~~435~~3,~~550~~177,215.0002 0.00 0899,186.0038 0.00 ~~435~~4,~~550~~076,401.0040 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~471698~~000000% 0.000000% 0.000000% 0.000000% 01.~~471698~~000000% 01.~~390125~~296565% 0.000000% 0.000000% 0.000000% 01.~~390125~~296565% 60 Days 0.~~000000~~500000% 0.000000% 0.000000% 0.000000% 0.~~000000~~500000% 0.~~000000~~429595% 0.000000% 0.000000% 0.000000% 0.~~000000~~429595% 90 Days 01.000000% 0.000000% 0.000000% 0.000000% 01.000000% 0.~~000000~~849535% 0.000000% 0.000000% 0.000000% 0.~~000000~~849535% 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~~500000% 0.000000% 0.~~000000~~500000% 0.000000% 01.000000% 0.~~000000~~498438% 0.000000% 0.~~000000~~870013% 0.000000% 01.~~000000~~368451% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 03.~~471698~~000000% 0.000000% 0.~~000000~~500000% 0.000000% 03.~~471698~~500000% 03.~~390125~~074133% 0.000000% 0.~~000000~~870013% 0.000000% 03.~~390125~~944146% 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 10 0 0 10 ~~177,815~~0.7400 0.00 0.00 ~~177,815~~0.7400 30 Days 717 01 0 0 718 14,~~652~~684,~~761~~199.0874 0177,815.0074 0.00 0.00 14,~~652~~862,~~761~~015.0848 60 Days 010 0 0 0 010 01,641,793.0055 0.00 0.00 0.00 01,641,793.0055 90 Days 02 01 0 0 03 0737,424.0018 0186,410.0065 0.00 0.00 0923,834.0083 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 04 0 04 0.00 0.00 01,415,167.0089 0.00 01,415,167.0089 180+ Days 0 01 01 0 02 0.00 0206,400.00 0107,888.0088 0.00 0314,288.0088 Totals 729 13 05 0 837 17,~~652~~063,~~761~~417.0847 ~~177~~570,~~815~~626.7439 01,523,056.0077 0.00 19,~~830~~157,~~576~~100.8263 0-29 Days 0.~~149254~~000000% 0.000000% 0.000000% 0.~~149254~~000000% 0.~~094135~~000000% 0.000000% 0.000000% 0.~~094135~~000000% 30 Days 12.~~044776~~595420% 0.~~000000~~152672% 0.000000% 0.000000% 12.~~044776~~748092% 02.~~874967~~531919% 0.~~000000~~096114% 0.000000% 0.000000% 02.~~874967~~628032% 60 Days 01.~~000000~~526718% 0.000000% 0.000000% 0.000000% 01.~~000000~~526718% 0.~~000000~~887427% 0.000000% 0.000000% 0.000000% 0.~~000000~~887427% 90 Days 0.~~000000~~305344% 0.~~000000~~152672% 0.000000% 0.000000% 0.~~000000~~458015% 0.~~000000~~398595% 0.~~000000~~100759% 0.000000% 0.000000% 0.~~000000~~499354% 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~~610687% 0.000000% 0.~~000000~~610687% 0.000000% 0.000000% 0.~~000000~~764931% 0.000000% 0.~~000000~~764931% 180+ Days 0.000000% 0.~~000000~~152672% 0.~~000000~~152672% 0.000000% 0.~~000000~~305344% 0.000000% 0.~~000000~~111564% 0.~~000000~~058316% 0.000000% 0.~~000000~~169880% Totals 14.~~044776~~427481% 0.~~149254~~458015% 0.~~000000~~763359% 0.000000% 15.~~194030~~648855% 03.~~874967~~817941% 0.~~094135~~308437% 0.~~000000~~823247% 0.000000% 04.~~969102~~949625% 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 35 0 0 0 35 ~~855~~1,~~810~~404,111.0861 0.00 0.00 0.00 ~~855~~1,~~810~~404,111.0861 60 Days 03 0 0 0 03 0914,327.0042 0.00 0.00 0.00 0914,327.0042 90 Days 02 0 0 0 02 0937,433.0001 0.00 0.00 0.00 0937,433.0001 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 310 0 0 0 310 ~~855~~3,~~810~~255,872.0804 0.00 0.00 0.00 ~~855~~3,~~810~~255,872.0804 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~310044~~272727% 0.000000% 0.000000% 0.000000% 12.~~310044~~272727% 1.~~160919~~976077% 0.000000% 0.000000% 0.000000% 1.~~160919~~976077% 60 Days 01.~~000000~~363636% 0.000000% 0.000000% 0.000000% 01.~~000000~~363636% 01.~~000000~~286779% 0.000000% 0.000000% 0.000000% 01.~~000000~~286779% 90 Days 0.~~000000~~909091% 0.000000% 0.000000% 0.000000% 0.~~000000~~909091% 01.~~000000~~319297% 0.000000% 0.000000% 0.000000% 01.~~000000~~319297% 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 14.~~310044~~545455% 0.000000% 0.000000% 0.000000% 14.~~310044~~545455% 14.~~160919~~582154% 0.000000% 0.000000% 0.000000% 14.~~160919~~582154% 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 01 0 0 01 073,872.0062 0.00 0.00 073,872.0062 30 Days 1537 0 0 0 1537 411,~~431~~416,~~882~~508.1921 0.00 0.00 0.00 411,~~431~~416,~~882~~508.1921 60 Days 013 0 0 0 013 03,596,344.0037 0.00 0.00 0.00 03,596,344.0037 90 Days 07 0 0 0 07 01,394,353.0046 0.00 0.00 0.00 01,394,353.0046 120 Days 03 0 02 0 05 0569,318.0005 0.00 0636,621.0027 0.00 01,205,939.0032 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 1560 01 02 0 1563 416,~~431~~976,~~882~~524.1909 073,872.0062 0636,621.0027 0.00 417,~~431~~687,~~882~~017.1998 0-29 Days 0.~~000000~~152207% 0.000000% 0.000000% 0.~~000000~~152207% 0.~~000000~~030853% 0.000000% 0.000000% 0.~~000000~~030853% 30 Days 25.~~259036~~631659% 0.000000% 0.000000% 0.000000% 25.~~259036~~631659% 14.~~825822~~768167% 0.000000% 0.000000% 0.000000% 14.~~825822~~768167% 60 Days 01.~~000000~~978691% 0.000000% 0.000000% 0.000000% 01.~~000000~~978691% 01.~~000000~~502033% 0.000000% 0.000000% 0.000000% 01.~~000000~~502033% 90 Days 01.~~000000~~065449% 0.000000% 0.000000% 0.000000% 01.~~000000~~065449% 0.~~000000~~582359% 0.000000% 0.000000% 0.000000% 0.~~000000~~582359% 120 Days 0.~~000000~~456621% 0.000000% 0.~~000000~~304414% 0.000000% 0.~~000000~~761035% 0.~~000000~~237779% 0.000000% 0.~~000000~~265888% 0.000000% 0.~~000000~~503667% 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 29.~~259036~~132420% 0.~~000000~~152207% 0.~~000000~~304414% 0.000000% 29.~~259036~~589041% 17.~~825822~~090338% 0.~~000000~~030853% 0.~~000000~~265888% 0.000000% 17.~~825822~~387080% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 20 0 0 0 20 ~~636,423~~0.1000 0.00 0.00 0.00 ~~636,423~~0.1000 60 Days 01 0 0 0 01 0129,622.0002 0.00 0.00 0.00 0129,622.0002 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 01 0 01 0.00 0.00 072,099.0073 0.00 072,099.0073 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 0 01 0 2 ~~636~~129,~~423~~622.1002 0.00 072,099.0073 0.00 ~~636~~201,~~423~~721.1075 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~129944~~000000% 0.000000% 0.000000% 0.000000% 10.~~129944~~000000% 10.~~771419~~000000% 0.000000% 0.000000% 0.000000% 10.~~771419~~000000% 60 Days 0.~~000000~~588235% 0.000000% 0.000000% 0.000000% 0.~~000000~~588235% 0.~~000000~~390572% 0.000000% 0.000000% 0.000000% 0.~~000000~~390572% 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~~588235% 0.000000% 0.~~000000~~588235% 0.000000% 0.000000% 0.~~000000~~217248% 0.000000% 0.~~000000~~217248% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~129944~~588235% 0.000000% 0.~~000000~~588235% 0.000000% 1.~~129944~~176471% 10.~~771419~~390572% 0.000000% 0.~~000000~~217248% 0.000000% 10.~~771419~~607821% Please refer to CTSLink.com for a list of delinquency code descriptions.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Detail~~History* -New ~~All~~Foreclosure ~~Mortgage~~Loans Month Foreclosure Percentage Loans in Foreclosure ~~during~~2 Nov-06 0.000% Original Principal Balance 637,600.00 Dec-06 0.000% Current ~~Period~~Actual ~~Summary~~Balance 636,621.27 Jan-07 No0.000% Feb-07 0.000% Current Foreclosure ~~Information~~Total toMar-07 0.000% Loans in Foreclosure 9 Apr-07 0.000% Original Principal Balance 3,138,030.00 May-07 0.000% Current Actual Balance 3,130,964.15 Jun-07 0.000% Jul-07 0.000% Aug-07 0.114% Sep-07 0.426% Oct-07 0.495% *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 0 Nov-06 No0.000% Original Principal Balance 0.00 Dec-06 0.000% Current Actual Balance 0.00 Jan-07 0.000% Feb-07 0.000% Current Foreclosure ~~Information~~Total toMar-07 0.000% Loans in Foreclosure 1 Apr-07 0.000% Original Principal Balance 900,000.00 May-07 0.000% Current Actual Balance 899,186.38 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.863% Oct-07 0.870% *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 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Nov-06 No0.000% Original Principal Balance 0.00 Dec-06 0.000% Current Actual Balance 0.00 Jan-07 0.000% Feb-07 0.000% Current Foreclosure ~~Information~~Total toMar-07 0.000% Loans in Foreclosure 5 Apr-07 0.000% Original Principal Balance 1,524,430.00 May-07 0.000% Current Actual Balance 1,523,056.77 Jun-07 0.000% Jul-07 0.000% Aug-07 0.390% Sep-07 0.934% Oct-07 0.823% *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. 3 - No Foreclosure Information to report this period. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Nov-06 No0.000% Original Principal Balance 637,600.00 Dec-06 0.000% Current Actual Balance 636,621.27 Jan-07 0.000% Feb-07 0.000% Current Foreclosure ~~Information~~Total toMar-07 0.000% Loans in Foreclosure 2 Apr-07 0.000% Original Principal Balance 637,600.00 May-07 0.000% Current Actual Balance 636,621.27 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.000% Oct-07 0.266% *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. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Nov-06 No0.000% Original Principal Balance 0.00 Dec-06 0.000% Current Actual Balance 0.00 Jan-07 0.000% Feb-07 0.000% Current Foreclosure ~~Information~~Total toMar-07 0.000% Loans in Foreclosure 1 Apr-07 0.000% Original Principal Balance 76,000.00 May-07 0.000% Current Actual Balance 72,099.73 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.216% Oct-07 0.217% *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.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance No1 ~~Foreclosure~~0045592052 ~~Loans~~Sep-2007 ~~this~~01-Apr-2007 ~~Period~~FL 75.00 900,000.00 2 0033700048 Sep-2007 01-Feb-2007 FL 95.00 456,000.00 2 0039516539 Aug-2007 01-Feb-2007 OH 94.89 65,000.00 2 0040132920 Aug-2007 01-Apr-2007 OH 100.00 455,000.00 2 0040173759 Sep-2007 01-Apr-2007 FL 100.00 440,000.00 2 0123329807 Sep-2007 01-Oct-2006 AZ 70.00 108,430.00 4 0040025934 Oct-2007 01-Apr-2007 IN 80.00 560,000.00 4 0123605560 Oct-2007 01-Jan-2007 MI 80.00 77,600.00 5 0118619782 Sep-2007 01-Jan-2006 SC 80.00 76,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No1 ~~Foreclosure~~0045592052 ~~Loans~~899,186.38 ~~this~~01-Apr-2007 ~~Period~~5 6.500% 32,718.46 2 0033700048 455,513.05 01-Apr-2007 5 11.050% 22,860.14 2 0039516539 64,916.62 01-Apr-2007 5 10.200% 2,905.52 2 0040132920 454,738.22 01-Apr-2007 5 8.750% 20,691.11 2 0040173759 440,000.00 01-Apr-2007 5 11.025% 22,060.50 2 0123329807 107,888.88 01-Mar-2007 6 7.000% 4,236.61 4 0040025934 559,283.34 01-May-2007 4 8.250% 22,349.41 4 0123605560 77,337.93 01-May-2007 4 8.500% 3,187.14 5 0118619782 72,099.73 01-Apr-2007 5 7.500% 3,026.02

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 13 ~~Jun~~Nov-06 0.000% Original Principal Balance ~~178~~571,~~000~~400.00 ~~Jul~~Dec-06 0.000% Current Actual Balance ~~177~~570,~~815~~626.7439 ~~Aug~~Jan-0607 0.000% ~~Sep~~Feb-0607 0.000% Current Bankruptcy Total ~~Oct~~Mar-0607 0.000% Loans in Bankruptcy 14 ~~Nov~~Apr-0607 0.000% Original Principal Balance ~~178~~645,~~000~~800.00 ~~Dec~~May-0607 0.~~000~~027% Current Actual Balance ~~177~~644,~~815~~499.7401 ~~Jan~~Jun-07 0.~~000~~027% ~~Feb~~Jul-07 0.~~000~~049% ~~Mar~~Aug-07 0.~~000~~120% ~~Apr~~Sep-07 0.~~000~~093% ~~May~~Oct-07 0.~~027~~102% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Nov-06 No0.000% Original Principal Balance 0.00 Dec-06 0.000% Current Actual Balance 0.00 Jan-07 0.000% Feb-07 0.000% Current Bankruptcy ~~Information~~Total toMar-07 0.000% Loans in Bankruptcy 0 Apr-07 0.000% Original Principal Balance 0.00 May-07 0.000% Current Actual Balance 0.00 Jun-07 0.000% Jul-07 0.000% Aug-07 0.486% Sep-07 0.494% Oct-07 0.000% *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 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 13 ~~Jun~~Nov-06 0.000% Original Principal Balance ~~178~~571,~~000~~400.00 ~~Jul~~Dec-06 0.000% Current Actual Balance ~~177~~570,~~815~~626.7439 ~~Aug~~Jan-0607 0.000% ~~Sep~~Feb-0607 0.000% Current Bankruptcy Total ~~Oct~~Mar-0607 0.000% Loans in Bankruptcy 13 ~~Nov~~Apr-0607 0.000% Original Principal Balance ~~178~~571,~~000~~400.00 ~~Dec~~May-0607 0.~~000~~094% Current Actual Balance ~~177~~570,~~815~~626.7439 ~~Jan~~Jun-07 0.~~000~~094% ~~Feb~~Jul-07 0.~~000~~095% ~~Mar~~Aug-07 0.~~000~~096% ~~Apr~~Sep-07 0.000% ~~May~~Oct-07 0.~~094~~308% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 - No Bankruptcy Information to report this period. 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Nov-06 No0.000% Original Principal Balance 0.00 Dec-06 0.000% Current Actual Balance 0.00 Jan-07 0.000% Feb-07 0.000% Current Bankruptcy ~~Information~~Total toMar-07 0.000% Loans in Bankruptcy 1 Apr-07 0.000% Original Principal Balance 74,400.00 May-07 0.000% Current Actual Balance 73,872.62 Jun-07 0.000% Jul-07 0.057% Aug-07 0.031% Sep-07 0.031% Oct-07 0.031% *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. 5 - No Bankruptcy Information to report this period.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance 2 0033496803 ~~May~~Oct-2007 01-Dec-2006 VA 100.00 178,000.00 2 0039960307 Oct-2007 01-Feb-2007 CO 100.00 187,000.00 2 0045071115 Oct-2007 01-Apr-2007 TX 80.00 206,400.00 4 0123318909 Jul-2007 01-Dec-2006 MI 80.00 74,400.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest 2 0033496803 177,815.74 01-~~Apr~~Aug-2007 01 8.625% 3,349.59 2 0039960307 186,~~234~~410.6365 01-Jun-2007 3 8.375% 5,771.09 2 0045071115 206,400.00 01-Mar-2007 6 6.875% 7,955.26 4 0123318909 73,872.62 01-Sep-2007 0 7.875% 939.15

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 01 0536,800.00 0536,800.00 0 0.00 0.00 2 10 ~~236,355~~0.00 ~~236,355~~0.00 0 0.00 0.00 3 13 80593,000.00 80590,~~000~~323.0004 0 0.00 0.00 4 23 ~~578~~281,~~400~~100.00 ~~578~~280,~~299~~335.9927 0 0.00 0.00 5 162 10119,~~456,000~~450.00 10116,~~429,944~~457.4667 0 0.00 0.00 Total 209 111,~~350~~530,~~755~~350.00 111,~~324~~523,~~599~~915.4598 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 ~~107~~275,~~326~~893.1337 2 0 0.00 0.00 0 0.00 0.00 15,~~094~~214.8808 3 0 0.00 0.00 0 0.00 0.00 914,~~979~~852.4714 4 0 0.00 0.00 0 0.00 0.00 2116,~~480~~943.6199 5 0 0.00 0.00 0 0.00 0.00 915,~~517~~036.1846 Total 0 0.00 0.00 0 0.00 0.00 ~~163~~337,~~398~~940.2704

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 21 ~~0123607822~~0045318185 VAUT 7080.00 01-~~Dec~~Apr-~~2006~~2007 ~~236~~536,~~355~~800.00 ~~236~~536,~~355~~800.00 3 ~~0124161449~~0033716390 CA 1857.6014 01-~~May~~Mar-2007 80100,000.00 7999,~~966~~121.1662 43 ~~0123323255~~0123836561 MDNY 8063.0038 01-~~Sep~~Dec-2006 ~~214~~225,~~400~~000.00 ~~214~~223,~~299~~957.3569 43 ~~0123837304~~0124132606 CAWA 80.00 01-~~Feb~~Mar-2007 ~~364~~268,000.00 ~~364~~266,~~000~~931.0048 54 ~~0123608085~~0123915647 CA 6555.6132 01-~~Feb~~Mar-2007 ~~994~~130,000.00 ~~990~~129,~~792~~635.0477 54 ~~0123608093~~0124135435 CAMO 5764.5882 01-~~Feb~~Apr-2007 ~~547~~55,~~000~~100.00 ~~545~~54,~~190~~786.~~78 5 0123608176 CA 48.82 01-Feb-2007 537,000.~~00 ~~535,223.85~~4 50124161720 ~~0123608267~~ CA 5258.3318 01-~~Feb~~May-2007 ~~450~~96,000.00 ~~448~~95,~~511~~784.6097 5 ~~0123608333~~0033390196 CATX 7995.~~05 01-Feb-2007 664,000.~~00 ~~661,803.76 5 0123608341 CA 79.75~~ 01-~~Feb~~Dec-~~2007~~2006 ~~630~~67,~~000~~450.00 ~~627,916.22 5 0123608416 CA~~ 65~~.23 01-Feb-2007 649~~,~~000~~369.0087 ~~646,853.38~~ 5 ~~0123608424~~0045164233 CAAL 69.50 01-Feb-2007 490,000.00 488,379.29 5 0123608432 CA 79.71 01-Feb-2007 550,000.00 548,180.85 5 0123608457 CA 69.61 01-Feb-2007 630,000.00 627,661.79 5 0123608473 CA 64.39 01-Feb-2007 734,000.00 731,572.26 5 0123608499 CA 69.80 ~~01-Feb-2007 513,000~~.00 ~~511,303.23 5 0123608515 CA 60.00~~ 01-~~Feb~~Mar-2007 ~~564~~52,000.00 ~~562~~50,~~134~~732.~~51 5 0123608655 CA 46.62 01-Feb-2007 979,000.00 975,761.89 5 0123608721 CA 71.76 01-Feb-2007 897,000.00 894,033.13 5 0123608754 CA 60.38 01-Feb-2007 628,000.00 625,922.84~~53

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 21 ~~0123607822~~0045318185 Loan Paid in Full 0 7.~~750~~000% 360 56 3 ~~0124161449~~0033716390 Loan Paid in Full ~~(1) 6.625% 360 1 4 0123323255 Loan Paid in Full~~ 0 ~~7.625% 360 8 4 0123837304 Loan Paid in Full 0~~ 6.875% 360 ~~3 5 0123608085 Loan Paid in Full 0~~ 7~~.125%~~ ~~180~~ 3 50123836561 ~~0123608093~~ Loan Paid in Full ~~0 7.000% 180 3 5 0123608176 Loan Paid in Full 0 7.000% 180 3 5 0123608267 Loan Paid in Full 0 7.000% 180 3 5 0123608333 Loan Paid in Full 0 7.000% 180 3 5 0123608341 Loan Paid in Full~~ (1) 76.~~000~~750% ~~180~~360 310 ~~5 0123608416 Loan Paid in Full (1) 7.000% 180~~ 3 50124132606 ~~0123608424~~ Loan Paid in Full 0 76.~~000~~375% ~~180~~360 37 54 ~~0123608432~~0123915647 Loan Paid in Full 0 7.~~000~~375% ~~180~~360 ~~3 5 0123608457 Loan Paid in Full (1)~~ 7~~.000%~~ ~~180~~4 30124135435 ~~5 0123608473~~ Loan Paid in Full ~~(1) 7.000% 180 3 5 0123608499 Loan Paid in Full~~ 0 7.~~000~~125% ~~180~~360 36 54 ~~0123608515~~0124161720 Loan Paid in Full 0 7.~~000~~125% ~~180~~360 36 5 ~~0123608655~~0033390196 Loan Paid in Full 0 78.~~000~~750% 180 310 5 ~~0123608721~~0045164233 Loan Paid in Full 0 7.~~000~~875% 180 ~~3 5 0123608754 Loan Paid in Full (1)~~ 7~~.000% 180 3~~

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 0 0.00 0.00 0.00 2 10 ~~236,355~~0.00 ~~4,727~~0.1000 0.00 3 0 0.00 0.00 0.00 4 24 ~~578~~377,~~299~~258.9900 117,~~834~~653.2685 0.00 5 01 065,565.0092 02,286.0084 0.00 Total 35 ~~814~~442,~~654~~823.9992 169,~~561~~940.3669 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 24 ~~0123607822~~0123915647 0409/3012/2007 ~~236~~129,~~355~~682.0027 43,~~727~~824.1099 0.00 4 ~~0123323255~~0124135435 09/04/~~30/~~2007 ~~214~~54,~~299~~831.9966 1,~~824~~097.2654 0.00 4 ~~0123837304~~0124161720 0409/3005/2007 ~~364~~95,~~000~~821.34 2,730.92 0.00 104 0124169244 Active 96,~~010~~922.73 0.40 0.00 5 0033390196 09/17/2007 65,565.92 2,286.84 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 10.~~729~~294% Current Month 183.~~880~~469% Current Month ~~3,661~~229.~~731~~242% 3 Month Average 0.~~000~~552% 3 Month Average 06.~~000~~405% 3 Month Average 0507.~~000~~043% 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. ~~Jun~~Nov-2006 N/A N/A ~~Jun~~Nov-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~18.880% N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~3,661.731% N/A ~~Jan~~Jun-2007 ~~N/A~~6.004% N/A ~~Jan~~Jun-2007 ~~N/A~~839.704% N/A ~~Feb~~Jul-2007 ~~N/A~~9.044% N/A ~~Feb~~Jul-2007 ~~N/A~~987.270% N/A ~~Mar~~Aug-2007 ~~N/A~~6.788% N/A ~~Mar~~Aug-2007 ~~N/A~~609.526% N/A ~~Apr~~Sep-2007 ~~N/A~~8.958% N/A ~~Apr~~Sep-2007 ~~N/A~~682.363% N/A ~~May~~Oct-2007 183.~~880~~469% N/A ~~May~~Oct-2007 ~~3,661~~229.~~731~~242% 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 0.~~096~~781% Current Month 18.~~147~~975% Current Month ~~244~~612.~~197~~256% 3 Month Average 01.~~000~~149% 3 Month Average 012.~~000~~863% 3 Month Average 01,040.~~000~~061% 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. ~~Jun~~Nov-2006 N/A N/A ~~Jun~~Nov-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~1.147% N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~244.197% N/A ~~Jan~~Jun-2007 ~~N/A~~17.646% N/A ~~Jan~~Jun-2007 ~~N/A~~2,630.464% N/A ~~Feb~~Jul-2007 ~~N/A~~25.108% N/A ~~Feb~~Jul-2007 ~~N/A~~2,874.132% N/A ~~Mar~~Aug-2007 ~~N/A~~11.363% N/A ~~Mar~~Aug-2007 ~~N/A~~1,064.368% N/A ~~Apr~~Sep-2007 ~~N/A~~18.252% N/A ~~Apr~~Sep-2007 ~~N/A~~1,443.558% N/A ~~May~~Oct-2007 18.~~147~~975% N/A ~~May~~Oct-2007 ~~244~~612.~~197~~256% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 0.~~133~~008% Current Month 10.~~584~~099% Current Month ~~275~~6.~~365~~267% 3 Month Average 0.~~000~~328% 3 Month Average 03.~~000~~833% 3 Month Average 0304.~~000~~836% 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. ~~Jun~~Nov-2006 N/A N/A ~~Jun~~Nov-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~1.584% N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~275.365% N/A ~~Jan~~Jun-2007 ~~N/A~~1.853% N/A ~~Jan~~Jun-2007 ~~N/A~~239.029% N/A ~~Feb~~Jul-2007 ~~N/A~~8.284% N/A ~~Feb~~Jul-2007 ~~N/A~~847.556% N/A ~~Mar~~Aug-2007 ~~N/A~~6.349% N/A ~~Mar~~Aug-2007 ~~N/A~~540.613% N/A ~~Apr~~Sep-2007 ~~N/A~~5.053% N/A ~~Apr~~Sep-2007 ~~N/A~~367.629% N/A ~~May~~Oct-2007 10.~~584~~099% N/A ~~May~~Oct-2007 ~~275~~6.~~365~~267% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 SMM CPR PSA Current Month 0.~~122~~844% Current Month 19.~~453~~675% Current Month ~~350~~688.~~520~~221% 3 Month Average 0.~~000~~905% 3 Month Average 010.~~000~~263% 3 Month Average 0894.~~000~~392% 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. ~~Jun~~Nov-2006 N/A N/A ~~Jun~~Nov-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~1.453% N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~350.520% N/A ~~Jan~~Jun-2007 ~~N/A~~(0.004)% N/A ~~Jan~~Jun-2007 ~~N/A~~(0.614)% N/A ~~Feb~~Jul-2007 ~~N/A~~8.390% N/A ~~Feb~~Jul-2007 ~~N/A~~1,031.636% N/A ~~Mar~~Aug-2007 ~~N/A~~15.184% N/A ~~Mar~~Aug-2007 ~~N/A~~1,503.876% N/A ~~Apr~~Sep-2007 ~~N/A~~5.931% N/A ~~Apr~~Sep-2007 ~~N/A~~491.080% N/A ~~May~~Oct-2007 19.~~453~~675% N/A ~~May~~Oct-2007 ~~350~~688.~~520~~221% 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.~~247~~124% Current Month 21.~~919~~478% Current Month ~~574~~98.~~983~~071% 3 Month Average 0.~~000~~386% 3 Month Average 04.~~000~~471% 3 Month Average 0348.~~000~~870% 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. ~~Jun~~Nov-2006 N/A N/A ~~Jun~~Nov-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~2.919% N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~574.983% N/A ~~Jan~~Jun-2007 ~~N/A~~0.002% N/A ~~Jan~~Jun-2007 ~~N/A~~0.294% N/A ~~Feb~~Jul-2007 ~~N/A~~0.152% N/A ~~Feb~~Jul-2007 ~~N/A~~16.727% N/A ~~Mar~~Aug-2007 ~~N/A~~2.564% N/A ~~Mar~~Aug-2007 ~~N/A~~231.561% N/A ~~Apr~~Sep-2007 ~~N/A~~9.369% N/A ~~Apr~~Sep-2007 ~~N/A~~716.978% N/A ~~May~~Oct-2007 21.~~919~~478% N/A ~~May~~Oct-2007 ~~574~~98.~~983~~071% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 5 SMM CPR PSA Current Month 220.~~539~~395% Current Month 954.~~333~~634% Current Month ~~15,744~~291.~~073~~111% 3 Month Average 0.~~000~~349% 3 Month Average 04.~~000~~104% 3 Month Average 0301.~~000~~401% 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. ~~Jun~~Nov-2006 N/A N/A ~~Jun~~Nov-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Jul~~Dec-2006 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Aug~~Jan-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Sep~~Feb-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Oct~~Mar-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Nov~~Apr-~~2006~~2007 N/A N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~95.333% N/A ~~Dec~~May-~~2006~~2007 ~~N/A~~15,744.073% N/A ~~Jan~~Jun-2007 ~~N/A~~35.283% N/A ~~Jan~~Jun-2007 ~~N/A~~4,445.009% N/A ~~Feb~~Jul-2007 ~~N/A~~18.250% N/A ~~Feb~~Jul-2007 ~~N/A~~1,836.602% N/A ~~Mar~~Aug-2007 ~~N/A~~5.101% N/A ~~Mar~~Aug-2007 ~~N/A~~427.875% N/A ~~Apr~~Sep-2007 ~~N/A~~2.578% N/A ~~Apr~~Sep-2007 ~~N/A~~185.216% N/A ~~May~~Oct-2007 954.~~333~~634% N/A ~~May~~Oct-2007 ~~15,744~~291.~~073~~111% 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 No ~~Breaches~~Repurchases Due to Other this Period

Interest Rate Stratification Summary 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 3 1,~~228~~220,~~642~~741.6827 0.~~188~~193 0 0.00 0.000 5.500 5.749 5 2,~~811~~785,~~318~~601.7959 0.~~431~~441 0 0.00 0.000 5.750 5.999 31 11,~~085~~022,~~118~~316.8235 1.~~699~~745 3 1,~~402~~398,~~726~~154.1097 1.~~257~~353 6.000 6.249 5756 25,~~939~~035,~~932~~882.2009 3.~~975~~963 5 2,~~665~~659,~~388~~868.9694 2.~~388~~575 6.250 6.499 ~~196~~193 7876,~~216~~726,~~296~~257.4281 1112.~~985~~146 15 5,~~681~~664,~~805~~711.0179 5.~~091~~484 6.500 6.749 ~~300~~297 ~~130~~127,~~042~~703,~~756~~183.1805 1920.~~926~~216 41 21,~~700~~643,~~428~~470.2943 1920.~~444~~952 6.750 6.999 ~~495~~482 ~~190~~184,~~927~~135,~~813~~286.8496 29.~~255~~150 ~~112~~106 5854,~~990~~856,~~368~~132.8489 5253.~~857~~104 7.000 7.249 ~~208~~195 7669,~~183~~710,~~250~~209.2454 11.~~673~~036 3630 2117,~~162~~077,~~655~~576.0342 1816.~~962~~532 7.250 7.499 ~~130~~126 34,~~975~~276,~~721~~835.7662 5.~~359~~426 0 0.00 0.000 7.500 7.749 ~~114~~113 26,~~330~~105,~~805~~409.9995 4.~~035~~133 0 0.00 0.000 7.750 7.999 ~~132~~129 2928,~~407~~960,~~551~~622.2952 4.~~506~~585 0 0.00 0.000 8.000 8.249 60 9,~~633~~607,~~114~~308.9250 1.~~476~~521 0 0.00 0.000 8.250 8.499 4744 98,~~444~~550,~~510~~446.1214 1.~~447~~354 0 0.00 0.000 8.500 8.749 5756 76,~~041~~943,~~965~~325.2339 1.~~079~~099 0 0.00 0.000 8.750 8.999 5250 8,~~730~~451,~~666~~018.5721 1.338 0 0.00 0.000 9.000 9.249 1615 3,~~267~~227,~~816~~327.1238 0.~~501~~511 0 0.00 0.000 9.250 9.499 98 1,~~816~~769,~~553~~232.7544 0.~~278~~280 0 0.00 0.000 9.500 9.749 18 2,~~655~~652,~~643~~169.4641 0.~~407~~420 0 0.00 0.000 9.750 9.999 10 1,~~243~~239,~~156~~878.8570 0.~~190~~196 0 0.00 0.000 10.000 10.249 6 ~~273~~272,~~504~~961.3671 0.~~042~~043 0 0.00 0.000 10.250 10.499 32 ~~310~~230,~~664~~662.0221 0.~~048~~037 0 0.00 0.000 10.500 10.749 1 169,~~656~~297.2315 0.~~026~~027 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 2 ~~895~~894,~~347~~498.7405 0.~~137~~142 0 0.00 0.000 >= 11.250 0 0.00 0.000 0 0.00 0.000 Total 1,~~952~~902 ~~652,~~631,~~807~~690,472.5804 100.000 ~~212~~200 ~~111~~103,~~603~~299,~~372~~915.2344 100.000

Interest Rate Stratification (continued) 2 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 0 0.00 0.000 1 ~~552~~547,~~500~~750.00 0.~~750~~771 5.500 5.749 1 ~~803~~797,~~758~~462.9705 0.~~426~~431 2 ~~699~~695,~~794~~890.3343 0.~~950~~980 5.750 5.999 5 2,~~081~~072,~~499~~011.9960 1.~~102~~120 9 3,~~245~~236,~~615~~658.7448 4.~~404~~557 6.000 6.249 10 4,~~995~~969,~~268~~951.8003 2.~~645~~687 7 2,~~701~~680,~~136~~618.3608 3.~~665~~774 6.250 6.499 3433 13,~~922~~242,~~600~~856.8850 7.~~373~~161 2826 87,~~458~~934,~~532~~008.5509 11.~~478~~171 6.500 6.749 64 27,~~182~~100,~~353~~321.3078 14.~~395~~654 6362 23,~~650~~245,~~608~~353.7906 32.~~094~~728 6.750 6.999 ~~120~~117 4342,~~852~~634,~~772~~367.9983 23.~~223~~054 8683 2423,~~040~~305,~~462~~523.5408 32.~~623~~813 7.000 7.249 64 22,~~185~~126,~~521~~053.3544 11.~~749~~965 3330 109,~~343~~379,~~034~~668.7996 1413.~~036~~206 7.250 7.499 4746 14,~~649~~445,~~321~~015.3464 7.~~758~~811 0 0.00 0.000 7.500 7.749 4342 9,~~930~~757,~~306~~069.5450 5.~~259~~276 0 0.00 0.000 7.750 7.999 6866 15,~~661~~308,~~450~~139.0618 8.~~294~~278 0 0.00 0.000 8.000 8.249 33 5,~~066~~053,~~673~~094.5869 2.~~683~~732 0 0.00 0.000 8.250 8.499 2422 43,~~422~~820,~~538~~637.0842 2.~~342~~066 0 0.00 0.000 8.500 8.749 4645 5,~~338~~247,~~883~~861.9200 2.~~827~~838 0 0.00 0.000 8.750 8.999 4746 87,~~156~~947,~~583~~347.1377 4.~~319~~298 0 0.00 0.000 9.000 9.249 1514 3,~~218~~178,~~351~~656.5187 1.~~704~~719 0 0.00 0.000 9.250 9.499 98 1,~~816~~769,~~553~~232.7544 0.~~962~~957 0 0.00 0.000 9.500 9.749 18 2,~~655~~652,~~643~~169.4641 1.~~406~~434 0 0.00 0.000 9.750 9.999 10 1,~~243~~239,~~156~~878.8570 0.~~658~~670 0 0.00 0.000 10.000 10.249 6 ~~273~~272,~~504~~961.3671 0.~~145~~148 0 0.00 0.000 10.250 10.499 32 ~~310~~230,~~664~~662.0221 0.~~165~~125 0 0.00 0.000 10.500 10.749 1 169,~~656~~297.2315 0.~~090~~092 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 2 ~~895~~894,~~347~~498.7405 0.~~474~~484 0 0.00 0.000 >= 11.250 0 0.00 0.000 0 0.00 0.000 Total ~~670~~655 ~~188~~184,~~832~~929,~~410~~545.8597 100.000 ~~229~~220 7371,~~691~~025,~~685~~470.1018 100.000

Interest Rate Stratification (continued) 4 5 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 5.000 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 1 508,000.00 0.~~209~~212 1 ~~168~~164,~~142~~991.6827 0.~~469~~498 5.500 5.749 1 469,920.00 0.~~194~~196 1 ~~837~~822,~~845~~329.4911 2.~~337~~484 5.750 5.999 4 1,~~968~~967,~~600~~108.5868 0.~~811~~822 10 2,~~386~~348,~~676~~382.4162 67.~~658~~094 6.000 6.249 18 8,~~458~~419,~~097~~624.2696 3.~~486~~518 1716 76,~~120~~305,~~040~~819.8208 19.~~862~~048 6.250 6.499 87 43,~~559~~405,~~012~~774.1807 1718.~~951~~136 32 6,~~594~~478,~~345~~907.8036 1819.~~395~~571 6.500 6.749 ~~103~~102 5150,~~924~~383,~~815~~471.3925 21.~~398~~052 2928 5,~~584~~330,~~550~~566.4153 1516.~~579~~102 6.750 6.999 ~~150~~149 6059,~~026~~391,~~856~~441.3314 24.~~737~~816 27 43,~~017~~947,~~353~~822.1402 11.~~207~~925 7.000 7.249 6260 1918,~~129~~934,~~572~~181.6364 7.~~883~~911 1311 32,~~362~~192,~~466~~729.4408 96.~~380~~624 7.250 7.499 7371 18,~~660~~257,~~340~~718.8543 7.~~690~~629 109 1,~~666~~574,~~059~~101.5755 4.~~648~~755 7.500 7.749 55 14,~~689~~665,~~497~~376.6940 6.~~054~~128 16 1,~~711~~682,~~001~~964.7605 45.~~773~~084 7.750 7.999 57 1312,~~009~~977,~~210~~682.9209 5.~~361~~422 76 ~~736~~674,~~890~~801.3125 2.~~056~~038 8.000 8.249 25 4,~~413~~403,~~218~~344.3985 1.~~819~~840 2 ~~153~~150,~~222~~868.9596 0.~~427~~456 8.250 8.499 1918 43,~~233~~944,~~175~~172.4794 1.~~745~~648 4 ~~788~~785,~~796~~635.5778 2.~~200~~373 8.500 8.749 7 1,~~265~~264,~~756~~480.2271 0.~~522~~528 4 ~~437~~430,~~325~~983.0968 1.~~220~~302 8.750 8.999 2 ~~340~~339,~~485~~043.2612 0.~~140~~142 32 ~~233~~164,~~598~~627.1832 0.~~652~~497 9.000 9.249 0 0.00 0.000 1 4948,~~464~~670.6151 0.~~138~~147 9.250 9.499 0 0.00 0.000 0 0.00 0.000 9.500 9.749 0 0.00 0.000 0 0.00 0.000 9.750 9.999 0 0.00 0.000 0 0.00 0.000 10.000 10.249 0 0.00 0.000 0 0.00 0.000 10.250 10.499 0 0.00 0.000 0 0.00 0.000 10.500 10.749 0 0.00 0.000 0 0.00 0.000 10.750 10.999 0 0.00 0.000 0 0.00 0.000 11.000 11.249 0 0.00 0.000 0 0.00 0.000 >= 11.250 0 0.00 0.000 0 0.00 0.000 Total ~~664~~657 ~~242~~239,~~656~~331,~~559~~340.1728 100.000 ~~177~~170 3533,~~847~~104,~~780~~200.2317 100.000

Filing Compare · Lehman Mortgage Trust 2007-4