10-D 1 lmt07005_10d-200712.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: November 02, 2007 to December 01, 2007 Commission File Number of issuing entity: 333-133985-66 Lehman Mortgage Trust 2007-5 (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___ ____________ 1-A5 _____ _____ __X___ ____________ 1-A6 _____ _____ __X___ ____________ 1-A7 _____ _____ __X___ ____________ 1-A8 _____ _____ __X___ ____________ 1-A9 _____ _____ __X___ ____________ 1-A10 _____ _____ __X___ ____________ 1-A11 _____ _____ __X___ ____________ 1-A12 _____ _____ __X___ ____________ 2-A1 _____ _____ __X___ ____________ 2-A2 _____ _____ __X___ ____________ 2-A3 _____ _____ __X___ ____________ 2-A4 _____ _____ __X___ ____________ 3-A1 _____ _____ __X___ ____________ 3-A2 _____ _____ __X___ ____________ 3-A3 _____ _____ __X___ ____________ 3-A4 _____ _____ __X___ ____________ 3-A5 _____ _____ __X___ ____________ 3-A6 _____ _____ __X___ ____________ 3-A7 _____ _____ __X___ ____________ 3-A8 _____ _____ __X___ ____________ 3-A9 _____ _____ __X___ ____________ 3-A10 _____ _____ __X___ ____________ 4-A1 _____ _____ __X___ ____________ 4-A2 _____ _____ __X___ ____________ 4-A3 _____ _____ __X___ ____________ 4-A4 _____ _____ __X___ ____________ 4-A5 _____ _____ __X___ ____________ 4-A6 _____ _____ __X___ ____________ 5-A1 _____ _____ __X___ ____________ 5-A2 _____ _____ __X___ ____________ 5-A3 _____ _____ __X___ ____________ 6-A1 _____ _____ __X___ ____________ 7-A1 _____ _____ __X___ ____________ 7-A2 _____ _____ __X___ ____________ 7-A3 _____ _____ __X___ ____________ 7-A4 _____ _____ __X___ ____________ 7-A5 _____ _____ __X___ ____________ 8-A1 _____ _____ __X___ ____________ 8-A2 _____ _____ __X___ ____________ 8-A3 _____ _____ __X___ ____________ 8-A4 _____ _____ __X___ ____________ 8-A5 _____ _____ __X___ ____________ 9-A1 _____ _____ __X___ ____________ 9-A2 _____ _____ __X___ ____________ 9-A3 _____ _____ __X___ ____________ 10-A1 _____ _____ __X___ ____________ 10-A2 _____ _____ __X___ ____________ 10-A3 _____ _____ __X___ ____________ 10-A4 _____ _____ __X___ ____________ 10-A5 _____ _____ __X___ ____________ 11-A1 _____ _____ __X___ ____________ 11-A2 _____ _____ __X___ ____________ 11-A3 _____ _____ __X___ ____________ 12-A1 _____ _____ __X___ ____________ 12-A2 _____ _____ __X___ ____________ 12-A4 _____ _____ __X___ ____________ 12-A5 _____ _____ __X___ ____________ 1M _____ _____ __X___ ____________ 1B1 _____ _____ __X___ ____________ 1B2 _____ _____ __X___ ____________ 1B3 _____ _____ __X___ ____________ 2B1 _____ _____ __X___ ____________ 2B2 _____ _____ __X___ ____________ 2B3 _____ _____ __X___ ____________ 3B1 _____ _____ __X___ ____________ 3B2 _____ _____ __X___ ____________ 3B3 _____ _____ __X___ ____________ R _____ _____ __X___ ____________ AX1 _____ _____ __X___ ____________ AX2 _____ _____ __X___ ____________ AX3 _____ _____ __X___ ____________ PO1 _____ _____ __X___ ____________ AP2 _____ _____ __X___ ____________ AP3 _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On December 26, 2007 a distribution was made to holders of Lehman Mortgage Trust 2007-5. 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 2007-5, relating to the December 26, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Lehman Mortgage Trust 2007-5 (Issuing Entity) Aurora Loan Services LLC (Master Servicer) /s/ Michele Olds Michele Olds, Vice President Servicer Oversight Date: January 02, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Lehman Mortgage Trust 2007-5, relating to the December 26, 2007 distribution. EX-99.1 Lehman Mortgage Trust Mortgage Pass-Through Certificates Distribution Date: 12/26/2007 Lehman Mortgage Trust Mortgage Pass-Through Certificates Series 2007-5 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 52521RAC5 5.~~78125~~43313% 24,917,000.00 2423,~~471~~982,~~831~~545.9193 1A2 52521RAD3 5.75000% 21,966,000.00 21,966,000.00 1A3 52521RAE1 5.75000% 23,000,000.00 23,000,000.00 1A4 52521RAF8 5.75000% 14,430,500.00 14,430,500.00 1A5 52521RAG6 5.75000% 67,374,500.00 6462,~~362~~840,~~530~~743.4608 1A6 52521RAH4 5.75000% 20,511,000.00 0.00 1A7 52521RAJ0 0.~~00000~~31687% 44,917,000.00 0.00 1A8 52521RAK7 5.75000% 4,455,000.00 4,455,000.00 1A9 52521RAL5 5.~~78125~~43313% 20,000,000.00 19,~~642~~249,~~679~~946.2357 1A10 52521RAM3 5.75000% 62,919,500.00 0.00 1A11 52521RAN1 5.75000% 4,455,000.00 0.00 1A12 52521RAP6 5.75000% 1,455,000.00 0.00 2A1 52521RAQ4 5.~~46125~~11313% 156,289,000.00 5149,~~834~~901,~~072~~831.6049 2A2 52521RAR2 1.~~53875~~88687% 156,289,000.00 0.00 2A3 52521RAS0 5.~~46125~~11313% 145,959,000.00 8784,~~522~~259,~~321~~714.4709 2A4 52521RAT8 5.~~46125~~11313% 10,330,000.00 65,~~194~~963,~~243~~337.4697 3A1 52521RAW1 5.~~73125~~38313% 59,211,000.00 56,~~238~~003,~~357~~048.5930 3A2 52521RAX9 5.00000% 72,491,000.00 6866,~~565~~856,~~000~~567.0062 3A3 52521RAY7 5.00000% 27,364,000.00 27,364,000.00 3A4 52521RAZ4 5.00000% 23,259,000.00 23,259,000.00 3A5 52521RBA8 5.00000% 100,000.00 ~~101~~102,~~255~~100.2277 3A6 52521RBB6 0.00000% 59,211,000.00 0.00 3A7 52521RBC4 5.00000% 26,234,000.00 0.00 3A8 52521RBD2 5.00000% 1,130,000.00 0.00 3A9 52521RBE0 5.00000% 22,299,000.00 0.00 3A10 52521RBF7 5.00000% 960,000.00 0.00 4A1 52521RBG5 6.00000% 250,485,000.00 0.00 4A2 52521RBH3 5.~~45125~~10313% 214,701,429.00 7876,~~466~~726,~~528~~315.2035 4A3 52521RBJ9 911.~~29250~~38122% 35,783,571.00 3332,~~549~~805,~~908~~846.7347 4A4 52521RBK6 0.00000% 35,783,571.00 0.00 4A5 52521RBL4 1.~~54875~~89687% 214,701,428.00 0.00 4A6 52521RBM2 67.~~19500~~58748% 35,783,571.00 0.00 5A1 52521RBN0 5.~~45125~~10313% 121,254,000.00 4544,~~839~~799,~~780~~692.2309 5A2 52521RBP5 1.~~54875~~89687% 121,254,000.00 0.00 5A3 52521RBQ3 7.00000% 121,254,000.00 0.00 6A1 52521RBR1 5.~~45125~~10313% 335,955,428.00 ~~191~~187,~~446~~093,~~117~~783.2371 7A1 52521RBS9 5.~~43125~~08313% 48,402,000.00 44,~~907~~077,~~671~~993.1495 7A2 52521RBT7 2.~~06875~~41687% 48,402,000.00 0.00 7A3 52521RBU4 7.50000% 48,402,000.00 0.00 7A4 52521RBV2 5.~~43125~~08313% 46,386,000.00 0.00 7A5 52521RBW0 5.~~43125~~08313% 2,016,000.00 0.00 8A1 52521RBX8 5.~~41125~~06313% 64,307,000.00 6058,~~252~~329,~~450~~503.8346 8A2 52521RBY6 2.~~58875~~93687% 64,307,000.00 0.00 8A3 52521RBZ3 8.00000% 64,307,000.00 0.00 8A4 52521RCA7 5.~~41125~~06313% 61,628,000.00 0.00 8A5 52521RCB5 5.~~41125~~06313% 2,679,000.00 0.00 9A1 52521RCE9 6.00000% 37,313,000.00 36,~~821~~792,~~127~~053.4006 9A2 52521RCF6 6.00000% 35,204,000.00 0.00 9A3 52521RCG4 6.00000% 2,109,000.00 0.00 10A1 52521RCH2 5.~~54125~~19313% 94,739,000.00 46,~~244~~107,~~451~~127.4466 10A2 52521RCJ8 1.~~20875~~55687% 94,739,000.00 0.00 10A3 52521RCK5 6.75000% 94,739,000.00 0.00 10A4 52521RCL3 5.~~54125~~19313% 89,383,000.00 44,~~443~~313,~~139~~582.7132 10A5 52521RCM1 5.~~54125~~19313% 5,356,000.00 2,~~663~~655,~~117~~354.7341 11A1 52521RCN9 6.~~79338~~74429% 79,768,000.00 7471,~~764~~162,~~560~~848.3933 11A2 52521RCP4 6.~~79338~~74429% 14,609,000.00 13,~~692~~033,~~651~~021.9740 11A3 52521RCQ2 6.~~79338~~74429% 94,377,000.00 0.00 12A1 52521RCR0 5.~~43125~~08313% 54,908,000.00 2524,~~749~~115,~~239~~167.9445 12A2 52521RCS8 2.~~06875~~41687% 54,508,000.00 0.00 12A3 52521RCT6 2.~~06875~~41687% 100,000.00 0.00 12A4 52521RCU3 5.~~43125~~08313% 51,804,000.00 2523,~~615~~989,~~245~~676.4639 12A5 52521RCV1 5.~~43125~~08313% 3,104,000.00 1,~~534~~437,~~818~~417.2010 12A6 52521RDH1 2.~~06875~~41687% 100,000.00 0.00 12A7 52521RDJ7 2.~~06875~~41687% 100,000.00 0.00 12A8 52521RDK4 2.~~06875~~41687% 100,000.00 0.00 1M 52521RDM0 6.~~33000~~33007% 7,984,000.00 7,~~966~~957,~~410~~359.6489 1B1 52521RCW9 6.~~33000~~33007% 6,032,000.00 6,~~018~~011,~~711~~873.0410 1B2 52521RCX7 6.~~33000~~33007% 2,661,000.00 2,~~655~~652,~~137~~121.6107 1B3 52521RCY5 6.~~33000~~33007% 1,774,000.00 1,~~770~~768,~~091~~080.7472 1B4 52521RDN8 6.~~33000~~33007% 1,420,000.00 1,~~416~~415,~~871~~261.6390 1B5 52521RDP3 6.~~33000~~33007% 1,242,000.00 1,~~239~~237,~~263~~855.7883 1B6 52521RDQ1 6.~~33000~~33007% 886,887.00 ~~884~~883,~~933~~928.8748 2B1 52521RCZ2 6.~~20620~~20637% 11,500,000.00 11,~~431~~396,~~197~~007.6192 2B2 52521RDA6 6.~~20620~~20637% 5,576,000.00 5,~~542~~525,~~639~~577.8241 2B3 52521RDB4 6.~~20620~~20637% 3,834,000.00 3,~~811~~799,~~061~~329.8895 2B4 52521RDC2 6.~~20620~~20637% 2,091,000.00 2,~~078~~072,~~489~~091.9353 2B5 52521RDR9 6.~~20620~~20637% 1,394,000.00 1,~~385~~381,~~659~~394.9535 2B6 52521RDS7 6.~~20620~~20637% 3,483,904.00 3,~~463~~452,~~060~~400.6802 3B1 52521RDD0 6.~~81149~~80661% 8,472,000.00 8,~~461~~456,~~667~~373.8932 3B2 52521RDE8 6.~~81149~~80661% 2,675,000.00 2,~~671~~670,~~737~~065.6894 3B3 52521RDF5 6.~~81149~~80661% 1,486,000.00 1,~~484~~483,~~187~~259.7306 3B4 52521RDT5 6.~~81149~~80661% 1,486,000.00 1,~~484~~483,~~187~~259.7306 3B5 52521RDU2 6.~~81149~~80661% 1,041,000.00 1,039,~~730~~079.4487 3B6 52521RDV0 6.~~81149~~80661% 742,680.00 741,~~774~~310.5743 P LEHMAN075P 0.00000% 0.00 0.00 X LEHMAN075X 0.00000% 0.00 0.00 R 52521RDG3 6.82502% 0.00 0.00 LTR LEHMAN075LTR 0.00000% 0.00 0.00 AX1 52521RAA9 6.00000% 2,752,024.00 0.00 AX2 52521RAV3 6.00000% 6,053,242.00 0.00 AX3 52521RCD1 6.00000% 2,145,537.00 0.00 PO1 52521RAB7 0.00000% 411,000.00 ~~407~~380,~~215~~265.7124 AP2 52521RAU5 0.00000% 2,253,317.00 2,~~206~~183,~~244~~345.6422 AP3 52521RCC3 0.00000% 1,867.00 1,867.00 Totals 3,895,776,956.00 1,~~287~~259,~~559~~065,~~744~~826.1028

Current Market Distribution Summary (Continued) Class Ending Ending Interest Principal Certificate Balance Total Distribution Distribution Balance Factor Distribution 1A1 ~~117~~108,~~883~~534.2329 ~~488,731~~554.2573 23,~~983~~981,~~100~~991.6620 0.~~96251959~~96247507 ~~606~~109,~~614~~089.4802 1A2 105,~~240~~205.3698 0.00 21,966,000.00 1.00000000 105,~~240~~205.3698 1A3 110,~~194~~158.31 0.00 23,000,000.00 1.00000000 110,~~194~~158.31 1A4 69,~~137~~114.3576 0.00 14,430,500.00 1.00000000 69,~~137~~114.3576 1A5 ~~308~~300,~~364~~975.5623 ~~952~~121,~~000~~900.0081 6362,~~410~~718,~~530~~842.4627 0.~~94116514~~93089882 1422,~~260,364~~876.5604 1A6 0.00 0.00 0.00 0.00000000 0.00 1A7 011,410.0072 0.00 44,917,000.00 1.00000000 011,410.0072 1A8 21,~~344~~337.1619 0.00 4,455,000.00 1.00000000 21,~~344~~337.1619 1A9 9487,~~620~~116.7366 ~~392,287~~445.3927 19,~~250~~249,~~391~~501.8430 0.~~96251959~~96247507 ~~486~~87,~~908~~561.1293 1A10 0.00 0.00 0.00 0.00000000 0.00 1A11 0.00 0.00 0.00 0.00000000 0.00 1A12 0.00 0.00 0.00 0.00000000 0.00 2A1 ~~235~~212,~~874~~550.6741 129,~~402,042~~998.7895 5049,~~432~~871,~~029~~832.8254 0.~~97295133~~99939884 1242,~~637,917~~549.4536 2A2 ~~186~~220,~~619~~249.1098 0.00 156,289,000.00 1.00000000 ~~186~~220,~~619~~249.1098 2A3 ~~398~~358,~~276~~893.6138 250,~~367,362~~653.4951 8584,~~154~~209,~~958~~060.9859 0.~~97295133~~99939884 2409,~~765,639~~546.1088 2A4 2825,~~187~~400.3507 ~~167~~3,~~546~~584.0691 65,~~026~~959,~~697~~753.4005 0.~~97295133~~99939884 ~~195~~28,~~733~~984.4198 3A1 ~~265~~249,~~993~~085.3315 ~~233~~257,~~885~~114.6306 5655,~~004~~745,~~471~~934.9624 0.~~94584574~~94147936 ~~499~~506,~~878~~199.9621 3A2 ~~285~~278,~~687~~569.5003 981,500.00 6765,~~583~~875,~~500~~067.0062 0.~~93230194~~90873443 1,~~267~~260,~~187~~069.5003 3A3 114,016.67 0.00 27,364,000.00 1.00000000 114,016.67 3A4 96,912.50 0.00 23,259,000.00 1.00000000 96,912.50 3A5 ~~421~~425.9042 -~~421~~425.9042 ~~101~~102,~~677~~526.1219 1.~~01677120~~02526190 0.00 3A6 0.00 0.00 59,211,000.00 1.00000000 0.00 3A7 0.00 0.00 0.00 0.00000000 0.00 3A8 0.00 0.00 0.00 0.00000000 0.00 3A9 0.00 0.00 0.00 0.00000000 0.00 3A10 0.00 0.00 0.00 0.00000000 0.00 4A1 0.00 0.00 0.00 0.00000000 0.00 4A2 ~~356~~326,~~450~~286.5597 1692,~~086,522~~880.3051 7776,~~380~~033,~~005~~434.9084 0.~~98615305~~99096945 1,~~442~~019,~~972~~167.8548 4A3 ~~259~~311,~~802~~142.1113 ~~464~~296,~~564~~254.0070 3332,~~085~~509,~~344~~591.7377 0.~~92459595~~90850608 ~~724~~607,~~366~~396.1183 4A4 0.00 0.00 0.00 0.00000000 0.00 4A5 0.00 0.00 0.00 0.00000000 0.00 4A6 0.00 0.00 0.00 0.00000000 0.00 5A1 ~~199~~181,~~109~~971.5723 ~~575~~754,~~910~~355.7162 4544,~~263~~045,~~869~~336.5247 0.~~98743644~~98316159 ~~775~~936,~~020~~326.2885 5A2 ~~145~~173,~~122~~524.7591 0.00 121,254,000.00 1.00000000 ~~145~~173,~~122~~524.7591 5A3 0.00 0.00 0.00 0.00000000 0.00 6A1 ~~869~~795,~~683~~636.8758 2,~~602~~265,~~402~~529.7365 ~~188~~184,~~843~~828,~~714~~254.4906 0.~~98640660~~98789094 3,~~472~~061,~~086~~166.6024 7A1 ~~203~~186,~~253~~711.9981 ~~457~~436,~~176~~409.9723 4443,~~450~~641,~~494~~584.1772 0.~~91836069~~90164838 ~~660~~623,~~430~~121.9604 7A2 7788,~~418~~775.9565 0.00 48,402,000.00 1.00000000 7788,~~418~~775.9565 7A3 0.00 0.00 0.00 0.00000000 0.00 7A4 0.00 0.00 0.00 0.00000000 0.00 7A5 0.00 0.00 0.00 0.00000000 0.00 8A1 ~~271~~246,~~700~~108.9022 1727,~~136,642~~047.0166 5957,~~115~~602,~~808~~455.8280 0.~~91927487~~89574161 1973,~~408,342~~155.9188 8A2 ~~129~~142,~~982~~755.1114 0.00 64,307,000.00 1.00000000 ~~129~~142,~~982~~755.1114 8A3 0.00 0.00 0.00 0.00000000 0.00 8A4 0.00 0.00 0.00 0.00000000 0.00 8A5 0.00 0.00 0.00 0.00000000 0.00 9A1 ~~184~~183,~~105~~960.6427 1315,~~971~~193.9810 36,~~807~~776,~~155~~859.4296 0.~~98644321~~98563128 ~~198~~199,~~077~~153.6237 9A2 0.00 0.00 0.00 0.00000000 0.00 9A3 0.00 0.00 0.00 0.00000000 0.00 10A1 ~~213~~199,~~543~~533.3959 45170,~~756~~919.0288 4645,~~198~~936,~~695~~207.4278 0.~~99901056~~99629298 ~~259~~370,~~299~~453.4146 10A2 93119,~~162~~636.2667 0.00 94,739,000.00 1.00000000 93119,~~162~~636.2667 10A3 0.00 0.00 0.00 0.00000000 0.00 10A4 ~~201~~188,~~466~~248.3689 43161,~~168~~253.2744 44,~~399~~152,~~971~~328.4488 0.~~99902869~~99636108 ~~244~~349,~~634~~502.6333 10A5 1211,~~072~~280.2523 29,~~586~~662.7261 2,~~660~~645,~~531~~691.0180 0.~~99902869~~99636108 1420,~~658~~942.9785 11A1 ~~423~~401,~~253~~090.4170 1226,~~790,391~~189.6001 7270,~~974~~936,~~168~~659.7932 0.~~91483012~~88928717 2627,~~213,645~~279.0171 11A2 7773,~~516~~457.1620 ~~327~~41,~~898~~425.7907 1312,~~364~~991,~~753~~596.1833 0.~~91483012~~88928717 ~~405~~114,~~414~~882.9527 11A3 0.00 0.00 0.00 0.00000000 0.00 12A1 ~~116~~102,~~542~~150.1344 1656,~~117,330~~295.6479 2423,~~631~~458,~~909~~871.3066 0.~~44860329~~42723959 1758,~~233,872~~446.7824 12A2 9099,~~531~~054.8411 0.00 54,508,000.00 1.00000000 9099,~~531~~054.8411 12A3 ~~166~~12,331.0973 0.00 0.00 0.00000000 ~~166~~12,331.0973 12A4 ~~115~~101,~~935~~618.6787 1652,~~111,516~~880.2555 2423,~~503~~336,~~729~~795.2184 0.~~47300844~~45048251 1754,~~227,451~~499.9242 12A5 6,~~946~~088.6581 6639,~~600~~119.0040 1,~~468~~398,~~218~~297.2070 0.~~47300844~~45048251 7345,~~546~~208.6521 12A6 ~~166~~6,759.0991 0.00 0.00 0.00000000 ~~166~~6,759.0991 12A7 ~~170~~177.7011 0.00 0.00 0.00000000 ~~170~~177.7011 12A8 51,~~528~~531.5972 0.00 0.00 0.00000000 51,~~528~~531.5972 1M 4241,~~018~~958.0334 4,~~462~~631.3363 7,~~961~~952,~~948~~728.3126 0.~~99723801~~99608320 46,~~480~~589.3697 1B1 31,~~745~~699.0899 3,~~371~~499.3425 6,~~015~~008,~~339~~373.7085 0.~~99723801~~99608320 35,~~116~~199.4224 1B2 1413,~~004~~984.2536 1,~~487~~543.2668 2,~~653,~~650,577.3539 0.~~99723801~~99608320 15,~~491~~528.5104 1B3 9,~~336~~322.1791 ~~991~~1,029.5112 1,~~769~~767,~~100~~051.2360 0.~~99723801~~99608320 10,~~327~~352.6803 1B4 7,~~473~~462.1553 ~~793~~823.6576 1,~~416~~414,~~077~~438.9814 0.~~99723801~~99608320 8,~~266~~286.8029 1B5 6,~~536~~527.3709 ~~694~~720.1750 1,~~238~~237,~~569~~135.6133 0.~~99723801~~99608320 7,~~230~~247.5459 1B6 4,~~667~~660.4986 ~~495~~514.6948 ~~884~~883,~~438~~414.1800 0.~~99723886~~99608406 5,~~163~~175.1834 2B1 5958,~~120~~939.1978 17,~~193~~789.3393 11,~~414~~378,~~004~~217.2899 0.~~99252211~~98941026 76,~~313~~729.5271 2B2 28,~~665~~578.5811 8,~~336~~625.5280 5,~~534~~516,~~303~~951.3061 0.~~99252211~~98941026 37,~~002~~203.1091 2B3 19,~~710~~650.1601 5,~~732~~931.1101 3,~~805~~793,~~329~~398.7794 0.~~99252211~~98941026 25,~~442~~581.2702 2B4 10,~~749~~716.5979 3,~~126~~234.2067 2,~~075~~068,~~363~~856.7386 0.~~99252211~~98941026 13,~~875~~951.7946 2B5 7,~~166~~144.4053 2,~~084~~156.1345 1,~~383~~379,~~575~~237.8290 0.~~99252211~~98941026 9,~~250~~300.5398 2B6 17,~~910~~855.3670 5,~~208~~389.3843 3,~~457~~447,~~852~~010.3059 0.~~99252227~~98941033 23,~~118~~245.7413 3B1 4847,~~030~~929.5181 2,~~628~~684.1080 8,~~459~~453,~~039~~688.7952 0.~~99847023~~99783859 50,~~658~~614.61 3B2 15,~~165~~133.4464 ~~829~~847.8171 2,~~670~~669,~~907~~218.8723 0.~~99847023~~99783859 15,~~995~~981.2535 3B3 8,~~424~~406.6195 ~~460~~470.9792 1,~~483~~482,~~726~~788.7614 0.~~99847023~~99783859 8,~~885~~877.5887 3B4 8,~~424~~406.6195 ~~460~~470.9792 1,~~483~~482,~~726~~788.7614 0.~~99847023~~99783859 8,~~885~~877.5887 3B5 5,~~901~~889.7739 ~~322~~329.9390 1,~~039~~038,~~407~~749.5197 0.~~99847023~~99783859 6,~~224~~219.7029 3B6 4,~~210~~201.5067 ~~230~~235.3936 741,~~544~~075.1807 0.~~99847065~~99783900 4,~~440~~437.8903 P ~~22,712~~0.1400 0.00 0.00 0.00000000 ~~22,712~~0.1400 X 0.00 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 LTR 0.00 0.00 0.00 0.00000000 0.00 AX1 119,~~251~~965.6772 0.00 0.00 0.00000000 119,~~251~~965.6772 AX2 2827,~~699~~878.3037 0.00 6,053,242.00 1.00000000 2827,~~699~~878.3037 AX3 108,~~360~~739.1579 0.00 2,145,537.00 1.00000000 108,~~360~~739.1579 PO1 0.00 ~~26,561~~415.8133 ~~380~~379,~~653~~849.9091 0.~~92616521~~92420903 ~~26,561~~415.8133 AP2 0.00 517,~~702~~435.2432 2,~~200~~165,~~542~~909.4090 0.~~97657915~~96120959 517,~~702~~435.2432 AP3 0.00 0.00 1,867.00 1.00000000 0.00 Totals 6,~~914~~724,~~689~~841.8994 178,~~918~~669,~~546~~523.5302 1,~~921~~902,~~466~~222,~~976~~082.5826 2415,~~833~~394,~~236~~364.4295 (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 52521RAC5 1012/24/2007 5.~~78125~~43313% 2423,~~471~~982,~~831~~545.9193 ~~117~~108,~~883~~534.2329 1-A2 52521RAD3 0911/2830/2007 5.75000% 21,966,000.00 105,~~240~~205.3698 1-A3 52521RAE1 0911/2830/2007 5.75000% 23,000,000.00 110,~~194~~158.31 1-A4 52521RAF8 0911/2830/2007 5.75000% 14,430,500.00 69,~~137~~114.3576 1-A5 52521RAG6 0911/2830/2007 5.75000% 6462,~~362~~840,~~530~~743.4608 ~~308~~300,~~364~~975.5623 1-A6 52521RAH4 0911/2830/2007 5.75000% 20,511,000.00 98,~~269~~237.3727 1-A7 52521RAJ0 1012/24/2007 0.~~00000~~31687% 0.00 011,410.0072 1-A8 52521RAK7 0911/2830/2007 5.75000% 4,455,000.00 21,~~344~~337.1619 1-A9 52521RAL5 1012/24/2007 5.~~78125~~43313% 19,~~642~~249,~~679~~946.2357 9487,~~620~~116.7366 1-A10 52521RAM3 0911/2830/2007 5.75000% 6058,~~106~~685,~~690~~528.7442 ~~287~~281,~~974~~073.5986 1-A11 52521RAN1 0911/2830/2007 5.75000% 4,~~255~~155,~~839~~214.7266 2019,~~389~~901.9737 1-A12 52521RAP6 0911/2830/2007 5.75000% 1,455,000.00 6,~~970~~968.9971 2-A1 52521RAQ4 1012/24/2007 5.~~46125~~11313% ~~145~~140,~~550~~124,~~637~~883.5355 ~~662~~596,~~338~~843.6486 2-A2 52521RAR2 1012/24/2007 1.~~53875~~88687% 0.00 ~~186~~220,~~619~~249.1098 2-A3 52521RAS0 1012/24/2007 5.~~46125~~11313% ~~135~~130,~~930~~863,~~394~~258.9995 ~~618~~557,~~561~~395.0316 2-A4 52521RAT8 1012/24/2007 5.~~46125~~11313% 9,~~620~~261,~~242~~624.5460 4339,~~777~~448.6169 3-A1 52521RAW1 1012/24/2007 5.~~73125~~38313% 56,~~238~~003,~~357~~048.5930 ~~265~~249,~~993~~085.3315 3-A2 52521RAX9 0911/2830/2007 5.00000% 6866,~~565~~856,~~000~~567.0062 ~~285~~278,~~687~~569.5003 3-A3 52521RAY7 0911/2830/2007 5.00000% 27,364,000.00 114,016.67 3-A4 52521RAZ4 0911/2830/2007 5.00000% 23,259,000.00 96,912.50 3-A5 52521RBA8 0911/2830/2007 5.00000% ~~101~~102,~~255~~100.2277 ~~421~~425.9042 3-A6 52521RBB6 1012/24/2007 0.00000% 0.00 0.00 3-A7 52521RBC4 0911/2830/2007 5.00000% 26,234,000.00 109,308.33 3-A8 52521RBD2 0911/2830/2007 5.00000% 1,130,000.00 4,708.33 3-A9 52521RBE0 0911/2830/2007 5.00000% 22,299,000.00 92,912.50 3-A10 52521RBF7 0911/2830/2007 5.00000% 960,000.00 4,000.00 4-A1 52521RBG5 0911/2830/2007 6.00000% ~~234~~229,~~849~~640,~~361~~925.1129 1,~~174~~148,~~246~~204.8163 4-A2 52521RBH3 1012/24/2007 5.~~45125~~10313% ~~201~~196,~~299~~835,~~452~~078.3882 ~~914~~837,~~444~~062.7050 4-A3 52521RBJ9 1012/24/2007 911.~~29250~~38122% 3332,~~549~~805,~~908~~846.7347 ~~259~~311,~~802~~142.1113 4-A4 52521RBK6 0911/2830/2007 0.00000% 3332,~~549~~805,~~908~~846.7347 0.00 4-A5 52521RBL4 1012/24/2007 1.~~54875~~89687% 0.00 ~~259~~311,~~802~~142.1113 4-A6 52521RBM2 1012/24/2007 67.~~19500~~58748% 3332,~~549~~805,~~908~~846.7347 ~~173~~207,~~201~~428.4009 5-A1 52521RBN0 1012/24/2007 5.~~45125~~10313% ~~112~~109,~~443~~775,~~779~~518.0511 ~~510~~466,~~799~~832.2928 5-A2 52521RBP5 1012/24/2007 1.~~54875~~89687% 0.00 ~~145~~173,~~122~~524.7591 5-A3 52521RBQ3 0911/2830/2007 7.00000% ~~112~~109,~~443~~775,~~779~~518.0511 ~~655~~640,~~922~~357.0419 6-A1 52521RBR1 1012/24/2007 5.~~45125~~10313% ~~313~~306,~~743~~610,~~231~~596.4393 1,~~425~~303,~~243~~894.9978 7-A1 52521RBS9 1012/24/2007 5.~~43125~~08313% 44,~~907~~077,~~671~~993.1495 ~~203~~186,~~253~~711.9981 7-A2 52521RBT7 1012/24/2007 2.~~06875~~41687% 0.00 7788,~~418~~775.9565 7-A3 52521RBU4 0911/2830/2007 7.50000% 44,~~907~~077,~~671~~993.1495 ~~280~~275,~~672~~487.9446 7-A4 52521RBV2 1012/24/2007 5.~~43125~~08313% 4342,~~037~~242,~~214~~093.0387 ~~194~~178,~~788~~935.2205 7-A5 52521RBW0 1012/24/2007 5.~~43125~~08313% 1,~~870~~835,~~457~~900.1108 87,~~465~~776.77 8-A1 52521RBX8 1012/24/2007 5.~~41125~~06313% 6058,~~252~~329,~~450~~503.8346 ~~271~~246,~~700~~108.9022 8-A2 52521RBY6 1012/24/2007 2.~~58875~~93687% 0.00 ~~129~~142,~~982~~755.1114 8-A3 52521RBZ3 0911/2830/2007 8.00000% 6058,~~252~~329,~~450~~503.8346 ~~401~~388,~~683~~863.0136 8-A4 52521RCA7 1012/24/2007 5.~~41125~~06313% 5755,~~742~~899,~~361~~523.4921 ~~260~~235,~~381~~855.9646 8-A5 52521RCB5 1012/24/2007 5.~~41125~~06313% 2,~~510~~429,~~089~~980.3525 1110,~~318~~252.9375 9-A1 52521RCE9 0911/2830/2007 6.00000% 36,~~821~~792,~~127~~053.4006 ~~184~~183,~~105~~960.6427 9-A2 52521RCF6 0911/2830/2007 6.00000% 34,~~739~~712,~~928~~497.9695 173,~~699~~562.6449 9-A3 52521RCG4 0911/2830/2007 6.00000% 2,~~081~~079,~~198~~555.4511 10,~~405~~397.9978 10-A1 52521RCH2 1012/24/2007 5.~~54125~~19313% 92,~~487~~213,~~868~~223.0658 ~~427~~399,~~082~~062.0071 10-A2 52521RCJ8 1012/24/2007 1.~~20875~~55687% 0.00 93119,~~162~~636.2667 10-A3 52521RCK5 0911/2830/2007 6.75000% 92,~~487~~213,~~868~~223.0658 ~~520~~518,~~244~~699.2638 10-A4 52521RCL3 1012/24/2007 5.~~54125~~19313% 87,~~259~~000,~~134~~016.1650 ~~402~~376,~~937~~502.2300 10-A5 52521RCM1 1012/24/2007 5.~~54125~~19313% 5,~~228~~213,~~733~~207.9008 2422,~~144~~560.7772 11-A1 52521RCN9 0911/2830/2007 6.~~79338~~76348% 7471,~~764~~162,~~560~~848.3933 ~~423~~401,~~253~~090.4170 11-A2 52521RCP4 1012/24/2007 6.~~79338~~76348% 13,~~692~~033,~~651~~021.9740 7773,~~516~~457.1620 11-A3 52521RCQ2 1012/24/2007 6.~~79338~~76348% 8884,~~457~~195,~~212~~869.3673 ~~500~~474,~~769~~547.5690 12-A1 52521RCR0 1012/24/2007 5.~~43125~~08313% 5249,~~899~~542,~~303~~260.6094 ~~239~~209,~~424~~858.4513 12-A2 52521RCS8 1012/24/2007 2.~~06875~~41687% 0.00 9099,~~531~~054.8411 12-A3 52521RCT6 1012/24/2007 2.~~06875~~41687% 0.00 ~~166~~12,331.0973 12-A4 52521RCU3 1012/24/2007 5.~~43125~~08313% 4946,~~908~~741,~~857~~591.0613 ~~225~~197,~~889~~994.5765 12-A5 52521RCV1 1012/24/2007 5.~~43125~~08313% 2,~~990~~800,~~446~~669.5481 1311,~~534~~863.8947 12-A6 52521RDH1 1012/24/2007 2.~~06875~~41687% 0.00 ~~166~~6,759.0991 12-A7 52521RDJ7 1012/24/2007 2.~~06875~~41687% 0.00 ~~170~~177.7011 12-A8 52521RDK4 1012/24/2007 2.~~06875~~41687% 0.00 51,~~528~~531.5972 1M 52521RDM0 0911/2830/2007 6.~~33000~~33007% 7,~~966~~957,~~410~~359.6489 4241,~~018~~958.0334 1B1 52521RCW9 0911/2830/2007 6.~~33000~~33007% 6,~~018~~011,~~711~~873.0410 31,~~745~~699.0899 1B2 52521RCX7 0911/2830/2007 6.~~33000~~33007% 2,~~655~~652,~~137~~121.6107 1413,~~004~~984.2536 1B3 52521RCY5 0911/2830/2007 6.~~33000~~33007% 1,~~770~~768,~~091~~080.7472 9,~~336~~322.1791 1B4 52521RDN8 0911/2830/2007 6.~~33000~~33007% 1,~~416~~415,~~871~~261.6390 7,~~473~~462.1553 1B5 52521RDP3 0911/2830/2007 6.~~33000~~33007% 1,~~239~~237,~~263~~855.7883 6,~~536~~527.3709 1B6 52521RDQ1 0911/2830/2007 6.~~33000~~33007% ~~884~~883,~~933~~928.8748 4,~~667~~660.4986 2B1 52521RCZ2 0911/2830/2007 6.~~20619~~20636% 11,~~431~~396,~~197~~007.6192 5958,~~120~~939.1978 2B2 52521RDA6 0911/2830/2007 6.~~20619~~20636% 5,~~542~~525,~~639~~577.8241 28,~~665~~578.5811 2B3 52521RDB4 0911/2830/2007 6.~~20619~~20636% 3,~~811~~799,~~061~~329.8895 19,~~710~~650.1601 2B4 52521RDC2 0911/2830/2007 6.~~20619~~20636% 2,~~078~~072,~~489~~091.9353 10,~~749~~716.5979 2B5 52521RDR9 0911/2830/2007 6.~~20619~~20636% 1,~~385~~381,~~659~~394.9535 7,~~166~~144.4053 2B6 52521RDS7 0911/2830/2007 6.~~20619~~20636% 3,~~463~~452,~~060~~400.6802 17,~~910~~855.3670 3B1 52521RDD0 0911/2830/2007 6.~~81149~~80147% 8,~~461~~456,~~667~~373.8932 4847,~~030~~929.5181 3B2 52521RDE8 0911/2830/2007 6.~~81149~~80147% 2,~~671~~670,~~737~~065.6894 15,~~165~~133.4464 3B3 52521RDF5 0911/2830/2007 6.~~81149~~80147% 1,~~484~~483,~~187~~259.7306 8,~~424~~406.6195 3B4 52521RDT5 0911/2830/2007 6.~~81149~~80147% 1,~~484~~483,~~187~~259.7306 8,~~424~~406.6195 3B5 52521RDU2 0911/2830/2007 6.~~81149~~80147% 1,039,~~730~~079.4487 5,~~901~~889.7739 3B6 52521RDV0 0911/2830/2007 6.~~81149~~80147% 741,~~774~~310.5743 4,~~210~~201.5067 P LEHMAN075P 0911/2830/2007 0.00000% 0.00 ~~22,712~~0.1400 X LEHMAN075X 0911/2830/2007 0.00000% 0.00 0.00 R 52521RDG3 0911/2830/2007 6.~~77880~~76157% 0.00 0.00 LTR LEHMAN075LTR 0911/2830/2007 0.00000% 0.00 0.00 AX1 52521RAA9 0911/2830/2007 6.00000% 0.00 119,~~251~~965.6772 AX2 52521RAV3 0911/2830/2007 6.00000% 0.00 2827,~~699~~878.3037 AX3 52521RCD1 0911/2830/2007 6.00000% 0.00 108,~~360~~739.1579 PO1 52521RAB7 0911/2830/2007 0.00000% ~~407~~380,~~215~~265.7124 0.00 AP2 52521RAU5 0911/2830/2007 0.00000% 2,~~143~~120,~~382~~482.1068 0.00 AP3 52521RCC3 0911/2830/2007 0.00000% 1,867.67 0.00 Totals 2,~~868~~803,~~736~~095,~~827~~914.6799 14,~~918~~433,~~915~~122.7022

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 ~~488,731~~554.2573 0.00 23,~~983~~981,~~100~~991.6720 ~~606~~109,~~614~~089.4802 0.00 1-A2 0.00 0.00 21,966,000.00 105,~~240~~205.3698 0.00 1-A3 0.00 0.00 23,000,000.00 110,~~194~~158.31 0.00 1-A4 0.00 0.00 14,430,500.00 69,~~137~~114.3576 0.00 1-A5 ~~952~~121,~~000~~900.0081 0.00 6362,~~410~~718,~~530~~842.4628 1422,~~260,364~~876.5604 0.00 1-A6 0.00 0.00 20,511,000.00 98,~~269~~237.3727 0.00 1-A7 0.00 0.00 0.00 011,410.0072 0.00 1-A8 0.00 0.00 4,455,000.00 21,~~344~~337.1619 0.00 1-A9 ~~392,287~~445.3927 0.00 19,~~250~~249,~~391~~501.8330 ~~486~~87,~~908~~561.1293 0.00 1-A10 ~~889~~113,~~050~~840.9637 0.00 5958,~~217~~571,~~639~~688.7805 1394,~~177,025~~914.5523 0.00 1-A11 628,~~949~~060.0444 0.00 4,~~192~~147,~~890~~154.6823 8327,~~339~~961.0181 0.00 1-A12 0.00 0.00 1,455,000.00 6,~~970~~968.9971 0.00 2-A1 384,~~936,951~~237.3238 0.00 ~~141~~140,~~613~~040,~~686~~646.2118 4681,~~599,289~~081.9624 0.00 2-A2 0.00 0.00 0.00 ~~186~~220,~~619~~249.1098 0.00 2-A3 378,~~676,736~~669.5566 0.00 ~~132~~130,~~253~~784,~~658~~589.4529 4636,~~295,297~~064.5882 0.00 2-A4 ~~260~~5,~~214~~567.7871 0.00 9,~~360~~256,~~027~~056.7689 ~~303~~45,~~992~~016.3940 0.00 3-A1 ~~233~~257,~~885~~114.6306 0.00 5655,~~004~~745,~~471~~934.9624 ~~499~~506,~~878~~199.9621 0.00 3-A2 981,500.00 0.00 6765,~~583~~875,~~500~~067.0062 1,~~267~~260,~~187~~069.5003 0.00 3-A3 0.00 0.00 27,364,000.00 114,016.67 0.00 3-A4 0.00 0.00 23,259,000.00 96,912.50 0.00 3-A5 (~~421~~425.9042) 0.00 ~~101~~102,~~677~~526.1119 0.00 0.00 3-A6 0.00 0.00 0.00 0.00 0.00 3-A7 0.00 0.00 26,234,000.00 109,308.33 0.00 3-A8 0.00 0.00 1,130,000.00 4,708.33 0.00 3-A9 0.00 0.00 22,299,000.00 92,912.50 0.00 3-A10 0.00 0.00 960,000.00 4,000.00 0.00 4-A1 32,~~251~~073,~~947~~782.9792 0.00 ~~231~~227,~~597~~567,~~413~~142.1338 43,~~426~~221,~~194~~987.7855 0.00 4-A2 21,~~787~~777,~~383~~528.9822 0.00 ~~198~~195,~~512~~057,~~068~~550.4061 32,~~701~~614,~~828~~590.6872 0.00 4-A3 ~~464~~296,~~564~~254.0070 0.00 3332,~~085~~509,~~344~~591.7377 ~~724~~607,~~366~~396.1183 0.00 4-A4 ~~464~~296,~~564~~254.0070 0.00 3332,~~085~~509,~~344~~591.7377 ~~464~~296,~~564~~254.0070 0.00 4-A5 0.00 0.00 0.00 ~~259~~311,~~802~~142.1113 0.00 4-A6 ~~464~~296,~~564~~254.0070 0.00 3332,~~085~~509,~~344~~591.7377 ~~637~~503,~~765~~682.4079 0.00 5-A1 1,~~477~~935,~~451~~237.7657 0.00 ~~110~~107,~~966~~840,~~327~~280.2954 12,~~988~~402,~~251~~069.0585 0.00 5-A2 0.00 0.00 0.00 ~~145~~173,~~122~~524.7591 0.00 5-A3 1,~~477~~935,~~451~~237.7657 0.00 ~~110~~107,~~966~~840,~~327~~280.2954 2,~~133~~575,~~373~~594.8076 0.00 6-A1 43,~~264~~712,~~835~~765.7479 0.00 ~~309~~302,~~478~~897,~~395~~831.6914 5,~~690~~016,~~079~~660.7357 0.00 7-A1 ~~457~~436,~~176~~409.9723 0.00 4443,~~450~~641,~~494~~584.1772 ~~660~~623,~~430~~121.9604 0.00 7-A2 0.00 0.00 0.00 7788,~~418~~775.9565 0.00 7-A3 ~~457~~436,~~176~~409.9723 0.00 4443,~~450~~641,~~494~~584.1772 ~~737~~711,~~849~~896.9169 0.00 7-A4 ~~438~~418,~~135~~232.0227 0.00 4241,~~599~~823,~~079~~861.0160 ~~632~~597,~~923~~167.2432 0.00 7-A5 1918,~~041~~176.96 0.00 1,~~851~~817,~~415~~723.1513 2725,~~507~~953.73 0.00 8-A1 1727,~~136,642~~047.0166 0.00 5957,~~115~~602,~~808~~455.8380 1973,~~408,342~~155.9188 0.00 8-A2 0.00 0.00 0.00 ~~129~~142,~~982~~755.1114 0.00 8-A3 1727,~~136,642~~047.0166 0.00 5957,~~115~~602,~~808~~455.8380 1,~~538~~115,~~325~~911.02 0.00 8-A4 1696,~~089,290~~759.0319 0.00 5655,~~653~~202,~~071~~764.4602 1932,~~349,671~~614.9965 0.00 8-A5 4730,~~351~~288.9847 0.00 2,~~462~~399,~~737~~691.3778 5840,~~670~~541.9122 0.00 9-A1 1315,~~971~~193.9810 0.00 36,~~807~~776,~~155~~859.4296 ~~198~~199,~~077~~153.6237 0.00 9-A2 1314,~~182~~334.2636 0.00 34,~~726~~698,~~746~~163.7059 ~~186~~187,~~881~~896.9085 0.00 9-A3 ~~789~~858.7274 0.00 2,~~080~~078,~~408~~696.7337 11,~~195~~256.7152 0.00 10-A1 91341,~~511~~835.0193 0.00 9291,~~396~~871,~~357~~387.0665 ~~518~~740,~~593~~898.0164 0.00 10-A2 0.00 0.00 0.00 93119,~~162~~636.2667 0.00 10-A3 91341,~~511~~835.0193 0.00 9291,~~396~~871,~~357~~387.0665 ~~611~~860,~~755~~535.2731 0.00 10-A4 86322,~~337~~510.5048 0.00 8786,~~172~~677,~~796~~506.6601 ~~489~~699,~~274~~012.7348 0.00 10-A5 519,~~173~~325.5144 0.00 5,~~223~~193,~~560~~881.4064 2941,~~318~~886.2816 0.00 11-A1 1226,~~790,391~~189.6001 0.00 7270,~~974~~936,~~168~~659.7931 2627,~~213,645~~279.0171 0.00 11-A2 ~~327~~41,~~898~~425.7907 0.00 1312,~~364~~991,~~753~~596.1833 ~~405~~114,~~414~~882.9527 0.00 11-A3 2267,~~118,290~~614.4009 0.00 8683,~~338~~928,~~921~~255.9764 2742,~~619,059~~161.9699 0.00 12-A1 21,~~295~~348,~~446~~295.8974 0.00 5048,~~603~~193,~~856~~965.7120 21,~~534~~558,~~871~~153.3487 0.00 12-A2 0.00 0.00 0.00 9099,~~531~~054.8411 0.00 12-A3 0.00 0.00 0.00 ~~166~~12,331.0973 0.00 12-A4 21,~~165~~272,~~683~~075.1633 0.00 4745,~~743~~469,~~173~~515.9079 21,~~391~~470,~~572~~069.7398 0.00 12-A5 ~~129~~76,~~763~~220.7340 0.00 2,~~860~~724,~~682~~449.8041 ~~143~~88,~~298~~083.6287 0.00 12-A6 0.00 0.00 0.00 ~~166~~6,759.0991 0.00 12-A7 0.00 0.00 0.00 ~~170~~177.7011 0.00 12-A8 0.00 0.00 0.00 51,~~528~~531.5972 0.00 1M 4,~~462~~631.3363 0.00 7,~~961~~952,~~948~~728.3126 46,~~480~~589.3697 0.00 1B1 3,~~371~~499.3425 0.00 6,~~015~~008,~~339~~373.7086 35,~~116~~199.4224 0.00 1B2 1,~~487~~543.2668 0.00 2,~~653,~~650,577.3639 15,~~491~~528.5104 0.00 1B3 ~~991~~1,029.5112 0.00 1,~~769~~767,~~100~~051.2459 10,~~327~~352.6803 0.00 1B4 ~~793~~823.6576 0.00 1,~~416~~414,~~077~~438.9814 8,~~266~~286.8029 0.00 1B5 ~~694~~720.1750 0.00 1,~~238~~237,~~569~~135.6133 7,~~230~~247.5459 0.00 1B6 ~~495~~514.6948 0.0002 ~~884~~883,~~438~~413.1898 5,~~163~~175.1834 0.0002 2B1 17,~~193~~789.3393 0.00 11,~~414~~378,~~004~~217.2899 76,~~313~~729.5271 0.00 2B2 8,~~336~~625.5280 0.00 5,~~534~~516,~~303~~951.2961 37,~~002~~203.1091 0.00 2B3 5,~~732~~931.1101 0.00 3,~~805~~793,~~329~~398.7894 25,~~442~~581.2702 0.00 2B4 3,~~126~~234.2067 0.00 2,~~075~~068,~~363~~856.7485 13,~~875~~951.7946 0.00 2B5 2,~~084~~156.1345 0.00 1,~~383~~379,~~575~~237.8290 9,~~250~~300.5398 0.00 2B6 5,~~208~~389.3843 0.3100 3,~~457~~447,~~851~~010.9960 23,~~118~~245.7413 2.03 3B1 2,~~628~~684.1080 0.00 8,~~459~~453,~~039~~688.7952 50,~~658~~614.61 0.00 3B2 ~~829~~847.8171 0.00 2,~~670~~669,~~907~~218.8622 15,~~995~~981.2535 0.00 3B3 ~~460~~470.9792 0.00 1,~~483~~482,~~726~~788.7614 8,~~885~~877.5887 0.00 3B4 ~~460~~470.9792 0.00 1,~~483~~482,~~726~~788.7614 8,~~885~~877.5887 0.00 3B5 ~~322~~329.9390 0.00 1,~~039~~038,~~407~~749.5197 6,~~224~~219.7029 0.00 3B6 ~~230~~235.3936 0.00 741,~~544~~075.1807 4,~~440~~437.8903 0.00 P 0.00 0.00 0.00 ~~22,712~~0.1400 0.00 X 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 0.00 AX1 0.00 0.00 0.00 119,~~251~~965.6772 0.00 AX2 0.00 0.00 0.00 2827,~~699~~878.3037 0.00 AX3 0.00 0.00 0.00 108,~~360~~739.1579 0.00 PO1 ~~26,561~~415.8133 0.00 ~~380~~379,~~653~~849.8990 ~~26,561~~415.8133 0.00 AP2 517,~~702~~435.2432 0.00 2,~~137~~103,~~679~~047.8635 517,~~702~~435.2432 0.00 AP3 0.00 0.00 1,867.67 0.00 0.00 Totals 4021,~~529~~831,~~230~~645.5844 0.3102 2,~~828~~781,~~207~~264,~~596~~269.8353 5536,~~448~~264,~~146~~767.2866 2.0305 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 52521RAC5 5.~~78125~~43313% 24,917,000.00 2423,~~471~~982,~~831~~545.9193 ~~28,059~~474.6783 ~~460,671~~79.5890 1A2 52521RAD3 5.75000% 21,966,000.00 21,966,000.00 0.00 0.00 1A3 52521RAE1 5.75000% 23,000,000.00 23,000,000.00 0.00 0.00 1A4 52521RAF8 5.75000% 14,430,500.00 14,430,500.00 0.00 0.00 1A5 52521RAG6 5.75000% 67,374,500.00 6462,~~362~~840,~~530~~743.4608 6718,~~617~~186.9224 ~~884~~103,~~382~~714.0856 1A6 52521RAH4 5.75000% 20,511,000.00 0.00 0.00 0.00 1A7 52521RAJ0 0.~~00000~~31687% 44,917,000.00 0.00 0.00 0.00 1A8 52521RAK7 5.75000% 4,455,000.00 4,455,000.00 0.00 0.00 1A9 52521RAL5 5.~~78125~~43313% 20,000,000.00 19,~~642~~249,~~679~~946.2357 ~~22,522~~381.5113 ~~369,764~~64.8813 1A10 52521RAM3 5.75000% 62,919,500.00 0.00 0.00 0.00 1A11 52521RAN1 5.75000% 4,455,000.00 0.00 0.00 0.00 1A12 52521RAP6 5.75000% 1,455,000.00 0.00 0.00 0.00 2A1 52521RAQ4 5.~~46125~~11313% 156,289,000.00 5149,~~834~~901,~~072~~831.6049 994,~~583~~475.2151 125,~~302,459~~523.5744 2A2 52521RAR2 1.~~53875~~88687% 156,289,000.00 0.00 0.00 0.00 2A3 52521RAS0 5.~~46125~~11313% 145,959,000.00 8784,~~522~~259,~~321~~714.4709 4345,~~965~~462.7321 25,~~323,396~~191.7530 2A4 52521RAT8 5.~~46125~~11313% 10,330,000.00 65,~~194~~963,~~243~~337.4697 3,~~111~~217.6051 ~~164,434~~367.4540 3A1 52521RAW1 5.~~73125~~38313% 59,211,000.00 56,~~238~~003,~~357~~048.5930 5762,~~127~~842.9987 ~~176~~194,~~757~~271.6519 3A2 52521RAX9 5.00000% 72,491,000.00 6866,~~565~~856,~~000~~567.0062 239,~~737~~894.3463 741,~~762~~605.6637 3A3 52521RAY7 5.00000% 27,364,000.00 27,364,000.00 0.00 0.00 3A4 52521RAZ4 5.00000% 23,259,000.00 23,259,000.00 0.00 0.00 3A5 52521RBA8 5.00000% 100,000.00 ~~101~~102,~~255~~100.2277 0.00 0.00 3A6 52521RBB6 0.00000% 59,211,000.00 0.00 0.00 0.00 3A7 52521RBC4 5.00000% 26,234,000.00 0.00 0.00 0.00 3A8 52521RBD2 5.00000% 1,130,000.00 0.00 0.00 0.00 3A9 52521RBE0 5.00000% 22,299,000.00 0.00 0.00 0.00 3A10 52521RBF7 5.00000% 960,000.00 0.00 0.00 0.00 4A1 52521RBG5 6.00000% 250,485,000.00 0.00 0.00 0.00 4A2 52521RBH3 5.~~45125~~10313% 214,701,429.00 7876,~~466~~726,~~528~~315.2035 ~~112~~115,~~495~~601.6446 ~~974~~577,~~026~~279.6605 4A3 52521RBJ9 91.~~29250~~38122% 35,783,571.00 3332,~~549~~805,~~908~~846.7347 3244,~~996~~197.6990 ~~431~~252,~~567~~056.3080 4A4 52521RBK6 0.00000% 35,783,571.00 0.00 0.00 0.00 4A5 52521RBL4 1.~~54875~~89687% 214,701,428.00 0.00 0.00 0.00 4A6 52521RBM2 67.~~19500~~58748% 35,783,571.00 0.00 0.00 0.00 5A1 52521RBN0 5.~~45125~~10313% 121,254,000.00 4544,~~839~~799,~~780~~692.2309 61,~~241~~413.6279 ~~514~~692,~~669~~941.0883 5A2 52521RBP5 1.~~54875~~89687% 121,254,000.00 0.00 0.00 0.00 5A3 52521RBQ3 7.00000% 121,254,000.00 0.00 0.00 0.00 6A1 52521RBR1 5.~~45125~~10313% 335,955,428.00 ~~191~~187,~~446~~093,~~117~~783.2371 ~~184~~337,~~841~~991.4578 21,~~417~~927,~~561~~537.2988 7A1 52521RBS9 5.~~43125~~08313% 48,402,000.00 44,~~907~~077,~~671~~993.1495 3265,~~472~~107.0139 ~~424~~371,~~704~~301.9683 7A2 52521RBT7 2.~~06875~~41687% 48,402,000.00 0.00 0.00 0.00 7A3 52521RBU4 7.50000% 48,402,000.00 0.00 0.00 0.00 7A4 52521RBV2 5.~~43125~~08313% 46,386,000.00 0.00 0.00 0.00 7A5 52521RBW0 5.~~43125~~08313% 2,016,000.00 0.00 0.00 0.00 8A1 52521RBX8 5.~~41125~~06313% 64,307,000.00 6058,~~252~~329,~~450~~503.8346 80108,~~732~~467.5341 1618,~~055,909~~580.4825 8A2 52521RBY6 2.~~58875~~93687% 64,307,000.00 0.00 0.00 0.00 8A3 52521RBZ3 8.00000% 64,307,000.00 0.00 0.00 0.00 8A4 52521RCA7 5.~~41125~~06313% 61,628,000.00 0.00 0.00 0.00 8A5 52521RCB5 5.~~41125~~06313% 2,679,000.00 0.00 0.00 0.00 9A1 52521RCE9 6.00000% 37,313,000.00 36,~~821~~792,~~127~~053.4006 ~~992~~2,266.3964 12,~~979~~926.5946 9A2 52521RCF6 6.00000% 35,204,000.00 0.00 0.00 0.00 9A3 52521RCG4 6.00000% 2,109,000.00 0.00 0.00 0.00 10A1 52521RCH2 5.~~54125~~19313% 94,739,000.00 46,~~244~~107,~~451~~127.4466 325,~~249~~499.9234 42145,~~506~~420.0954 10A2 52521RCJ8 1.~~20875~~55687% 94,739,000.00 0.00 0.00 0.00 10A3 52521RCK5 6.75000% 94,739,000.00 0.00 0.00 0.00 10A4 52521RCL3 5.~~54125~~19313% 89,383,000.00 44,~~443~~313,~~139~~582.7132 16,~~726~~882.2686 26144,~~442~~370.0058 10A5 52521RCM1 5.~~54125~~19313% 5,356,000.00 2,~~663~~655,~~117~~354.7341 1,~~002~~011.2765 18,~~584~~650.4696 11A1 52521RCN9 6.~~79338~~74429% 79,768,000.00 7471,~~764~~162,~~560~~848.3933 16,~~124~~104.3814 1210,~~774,267~~084.2287 11A2 52521RCP4 6.~~79338~~74429% 14,609,000.00 13,~~692~~033,~~651~~021.9740 2,~~953~~949.0837 ~~324~~38,~~945~~475.7270 11A3 52521RCQ2 6.~~79338~~74429% 94,377,000.00 0.00 0.00 0.00 12A1 52521RCR0 5.~~43125~~08313% 54,908,000.00 2524,~~749~~115,~~239~~167.9445 87,~~224~~843.3071 1648,~~109,106~~452.3409 12A2 52521RCS8 2.~~06875~~41687% 54,508,000.00 0.00 0.00 0.00 12A3 52521RCT6 2.~~06875~~41687% 100,000.00 0.00 0.00 0.00 12A4 52521RCU3 5.~~43125~~08313% 51,804,000.00 2523,~~615~~989,~~245~~676.4639 87,~~181~~802.5089 1645,~~103,334~~077.7566 12A5 52521RCV1 5.~~43125~~08313% 3,104,000.00 1,~~534~~437,~~818~~417.2010 ~~490~~467.2253 6638,~~109~~651.7886 12A6 52521RDH1 2.~~06875~~41687% 100,000.00 0.00 0.00 0.00 12A7 52521RDJ7 2.~~06875~~41687% 100,000.00 0.00 0.00 0.00 12A8 52521RDK4 2.~~06875~~41687% 100,000.00 0.00 0.00 0.00 1M 52521RDM0 6.~~33000~~33007% 7,984,000.00 7,~~966~~957,~~410~~359.6489 4,~~462~~631.3363 0.00 1B1 52521RCW9 6.~~33000~~33007% 6,032,000.00 6,~~018~~011,~~711~~873.0410 3,~~371~~499.3425 0.00 1B2 52521RCX7 6.~~33000~~33007% 2,661,000.00 2,~~655~~652,~~137~~121.6107 1,~~487~~543.2668 0.00 1B3 52521RCY5 6.~~33000~~33007% 1,774,000.00 1,~~770~~768,~~091~~080.7472 ~~991~~1,029.5112 0.00 1B4 52521RDN8 6.~~33000~~33007% 1,420,000.00 1,~~416~~415,~~871~~261.6390 ~~793~~823.6576 0.00 1B5 52521RDP3 6.~~33000~~33007% 1,242,000.00 1,~~239~~237,~~263~~855.7883 ~~694~~720.1750 0.00 1B6 52521RDQ1 6.~~33000~~33007% 886,887.00 ~~884~~883,~~933~~928.8748 ~~495~~514.6948 0.00 2B1 52521RCZ2 6.~~20620~~20637% 11,500,000.00 11,~~431~~396,~~197~~007.6192 17,~~193~~789.3393 0.00 2B2 52521RDA6 6.~~20620~~20637% 5,576,000.00 5,~~542~~525,~~639~~577.8241 8,~~336~~625.5280 0.00 2B3 52521RDB4 6.~~20620~~20637% 3,834,000.00 3,~~811~~799,~~061~~329.8895 5,~~732~~931.1101 0.00 2B4 52521RDC2 6.~~20620~~20637% 2,091,000.00 2,~~078~~072,~~489~~091.9353 3,~~126~~234.2067 0.00 2B5 52521RDR9 6.~~20620~~20637% 1,394,000.00 1,~~385~~381,~~659~~394.9535 2,~~084~~156.1345 0.00 2B6 52521RDS7 6.~~20620~~20637% 3,483,904.00 3,~~463~~452,~~060~~400.6802 5,~~208~~389.3843 0.00 3B1 52521RDD0 6.~~81149~~80661% 8,472,000.00 8,~~461~~456,~~667~~373.8932 2,~~628~~684.1080 0.00 3B2 52521RDE8 6.~~81149~~80661% 2,675,000.00 2,~~671~~670,~~737~~065.6894 ~~829~~847.8171 0.00 3B3 52521RDF5 6.~~81149~~80661% 1,486,000.00 1,~~484~~483,~~187~~259.7306 ~~460~~470.9792 0.00 3B4 52521RDT5 6.~~81149~~80661% 1,486,000.00 1,~~484~~483,~~187~~259.7306 ~~460~~470.9792 0.00 3B5 52521RDU2 6.~~81149~~80661% 1,041,000.00 1,039,~~730~~079.4487 ~~322~~329.9390 0.00 3B6 52521RDV0 6.~~81149~~80661% 742,680.00 741,~~774~~310.5743 ~~230~~235.3936 0.00 P LEHMAN075P 0.00000% 0.00 0.00 0.00 0.00 X LEHMAN075X 0.00000% 0.00 0.00 0.00 0.00 R 52521RDG3 6.82502% 0.00 0.00 0.00 0.00 LTR LEHMAN075LTR 0.00000% 0.00 0.00 0.00 0.00 AX1 52521RAA9 6.00000% 2,752,024.00 0.00 0.00 0.00 AX2 52521RAV3 6.00000% 6,053,242.00 0.00 0.00 0.00 AX3 52521RCD1 6.00000% 2,145,537.00 0.00 0.00 0.00 PO1 52521RAB7 0.00000% 411,000.00 ~~407~~380,~~215~~265.7124 ~~361~~336.6111 ~~26,200~~79.2122 AP2 52521RAU5 0.00000% 2,253,317.00 2,~~206~~183,~~244~~345.6422 5,~~445~~489.8102 ~~256~~11,946.4431 AP3 52521RCC3 0.00000% 1,867.00 1,867.00 0.00 0.00 Totals 3,895,776,956.00 1,~~287~~259,~~559~~065,~~744~~826.1028 1,~~189~~255,~~167~~297.4425 167,~~729~~414,~~801~~651.0217

Current Market Principal Distribution Statement (Continued) Class Total Ending Ending Total Realized Principal Certificate Balance Principal Acretion Loss Reduction Balance Factor Distribution 1A1 0.00 0.00 ~~488,731~~554.2573 23,~~983~~981,~~100~~991.6620 0.~~962519591~~962475065 ~~488,731~~554.2573 1A2 0.00 0.00 0.00 21,966,000.00 1.000000000 0.00 1A3 0.00 0.00 0.00 23,000,000.00 1.000000000 0.00 1A4 0.00 0.00 0.00 14,430,500.00 1.000000000 0.00 1A5 0.00 0.00 ~~952~~121,~~000~~900.0080 6362,~~410~~718,~~530~~842.4628 0.~~941165136~~930898816 ~~952~~121,~~000~~900.0080 1A6 0.00 0.00 0.00 0.00 0.000000000 0.00 1A7 0.00 0.00 0.00 0.00 0.000000000 0.00 1A8 0.00 0.00 0.00 4,455,000.00 1.000000000 0.00 1A9 0.00 0.00 ~~392,287~~445.3926 19,~~250~~249,~~391~~501.8431 0.~~962519592~~962475066 ~~392,287~~445.3926 1A10 0.00 0.00 0.00 0.00 0.000000000 0.00 1A11 0.00 0.00 0.00 0.00 0.000000000 0.00 1A12 0.00 0.00 0.00 0.00 0.000000000 0.00 2A1 0.00 0.00 129,~~402,042~~998.7895 5049,~~432~~871,~~029~~832.8154 0.~~972951329~~999398841 129,~~402,042~~998.7895 2A2 0.00 0.00 0.00 0.00 0.000000000 0.00 2A3 0.00 0.00 250,~~367,362~~653.4951 8584,~~154~~209,~~958~~060.9859 0.~~972951329~~999398841 250,~~367,362~~653.4951 2A4 0.00 0.00 ~~167~~3,~~546~~584.0691 65,~~026~~959,~~697~~753.4005 0.~~972951329~~999398841 ~~167~~3,~~546~~584.0691 3A1 0.00 0.00 ~~233~~257,~~885~~114.6406 5655,~~004~~745,~~471~~934.9524 0.~~945845737~~941479358 ~~233~~257,~~885~~114.6406 3A2 0.00 0.00 981,500.00 6765,~~583~~875,~~500~~067.0062 0.~~932301941~~908734431 981,500.00 3A3 0.00 0.00 0.00 27,364,000.00 1.000000000 0.00 3A4 0.00 0.00 0.00 23,259,000.00 1.000000000 0.00 3A5 -~~421~~425.9042 0.00 -~~421~~425.9042 ~~101~~102,~~677~~526.1219 1.~~016771200~~025261900 0.00 3A6 0.00 0.00 0.00 0.00 0.000000000 0.00 3A7 0.00 0.00 0.00 0.00 0.000000000 0.00 3A8 0.00 0.00 0.00 0.00 0.000000000 0.00 3A9 0.00 0.00 0.00 0.00 0.000000000 0.00 3A10 0.00 0.00 0.00 0.00 0.000000000 0.00 4A1 0.00 0.00 0.00 0.00 0.000000000 0.00 4A2 0.00 0.00 1692,~~086,522~~880.3051 7776,~~380~~033,~~005~~434.9084 0.~~986153047~~990969454 1692,~~086,522~~880.3051 4A3 0.00 0.00 ~~464~~296,~~563~~254.9970 3332,~~085~~509,~~344~~591.7477 0.~~924595948~~908506079 ~~464~~296,~~563~~254.9970 4A4 0.00 0.00 0.00 0.00 0.000000000 0.00 4A5 0.00 0.00 0.00 0.00 0.000000000 0.00 4A6 0.00 0.00 0.00 0.00 0.000000000 0.00 5A1 0.00 0.00 ~~575~~754,~~910~~355.7162 4544,~~263~~045,~~869~~336.5247 0.~~987436443~~983161589 ~~575~~754,~~910~~355.7162 5A2 0.00 0.00 0.00 0.00 0.000000000 0.00 5A3 0.00 0.00 0.00 0.00 0.000000000 0.00 6A1 0.00 0.00 2,~~602~~265,~~402~~529.7365 ~~188~~184,~~843~~828,~~714~~254.4906 0.~~986406605~~987890941 2,~~602~~265,~~402~~529.7365 7A1 0.00 0.00 ~~457~~436,~~176~~409.9722 4443,~~450~~641,~~494~~584.1773 0.~~918360691~~901648377 ~~457~~436,~~176~~409.9722 7A2 0.00 0.00 0.00 0.00 0.000000000 0.00 7A3 0.00 0.00 0.00 0.00 0.000000000 0.00 7A4 0.00 0.00 0.00 0.00 0.000000000 0.00 7A5 0.00 0.00 0.00 0.00 0.000000000 0.00 8A1 0.00 0.00 1727,~~136,642~~047.0166 5957,~~115~~602,~~808~~455.8280 0.~~919274866~~895741611 1727,~~136,642~~047.0166 8A2 0.00 0.00 0.00 0.00 0.000000000 0.00 8A3 0.00 0.00 0.00 0.00 0.000000000 0.00 8A4 0.00 0.00 0.00 0.00 0.000000000 0.00 8A5 0.00 0.00 0.00 0.00 0.000000000 0.00 9A1 0.00 0.00 1315,~~971~~193.9810 36,~~807~~776,~~155~~859.4296 0.~~986443208~~985631280 1315,~~971~~193.9810 9A2 0.00 0.00 0.00 0.00 0.000000000 0.00 9A3 0.00 0.00 0.00 0.00 0.000000000 0.00 10A1 0.00 0.00 45170,~~756~~919.0188 4645,~~198~~936,~~695~~207.4278 0.~~999010562~~996292984 45170,~~756~~919.0188 10A2 0.00 0.00 0.00 0.00 0.000000000 0.00 10A3 0.00 0.00 0.00 0.00 0.000000000 0.00 10A4 0.00 0.00 43161,~~168~~253.2744 44,~~399~~152,~~971~~328.4488 0.~~999028685~~996361083 43161,~~168~~253.2744 10A5 0.00 0.00 29,~~586~~662.7361 2,~~660~~645,~~531~~691.0080 0.~~999028685~~996361084 29,~~586~~662.7361 11A1 0.00 0.00 1226,~~790,391~~189.6001 7270,~~974~~936,~~168~~659.7932 0.~~914830117~~889287174 1226,~~790,391~~189.6001 11A2 0.00 0.00 ~~327~~41,~~898~~425.8007 1312,~~364~~991,~~753~~596.1733 0.~~914830116~~889287174 ~~327~~41,~~898~~425.8007 11A3 0.00 0.00 0.00 0.00 0.000000000 0.00 12A1 0.00 0.00 1656,~~117,330~~295.6479 2423,~~631~~458,~~909~~871.3066 0.~~448603287~~427239595 1656,~~117,330~~295.6479 12A2 0.00 0.00 0.00 0.00 0.000000000 0.00 12A3 0.00 0.00 0.00 0.00 0.000000000 0.00 12A4 0.00 0.00 1652,~~111,516~~880.2555 2423,~~503~~336,~~729~~795.2184 0.~~473008440~~450482508 1652,~~111,516~~880.2555 12A5 0.00 0.00 6639,~~600~~119.0040 1,~~468~~398,~~218~~297.2070 0.~~473008440~~450482508 6639,~~600~~119.0040 12A6 0.00 0.00 0.00 0.00 0.000000000 0.00 12A7 0.00 0.00 0.00 0.00 0.000000000 0.00 12A8 0.00 0.00 0.00 0.00 0.000000000 0.00 1M 0.00 0.00 4,~~462~~631.3363 7,~~961~~952,~~948~~728.3126 0.~~997238015~~996083199 4,~~462~~631.3363 1B1 0.00 0.00 3,~~371~~499.3425 6,~~015~~008,~~339~~373.7085 0.~~997238014~~996083198 3,~~371~~499.3425 1B2 0.00 0.00 1,~~487~~543.2668 2,~~653,~~650,577.3539 0.~~997238012~~996083198 1,~~487~~543.2668 1B3 0.00 0.00 ~~991~~1,029.5112 1,~~769~~767,~~100~~051.2360 0.~~997238010~~996083202 ~~991~~1,029.5112 1B4 0.00 0.00 ~~793~~823.6576 1,~~416~~414,~~077~~438.9814 0.~~997238014~~996083197 ~~793~~823.6576 1B5 0.00 0.00 ~~694~~720.1750 1,~~238~~237,~~569~~135.6133 0.~~997238011~~996083196 ~~694~~720.1750 1B6 0.00 0.00 ~~495~~514.6948 ~~884~~883,~~438~~414.1800 0.~~997238859~~996084056 ~~495~~514.6948 2B1 0.00 0.00 17,~~193~~789.3393 11,~~414~~378,~~004~~217.2899 0.~~992522111~~989410260 17,~~193~~789.3393 2B2 0.00 0.00 8,~~336~~625.5280 5,~~534~~516,~~303~~951.3061 0.~~992522113~~989410260 8,~~336~~625.5280 2B3 0.00 0.00 5,~~732~~931.1101 3,~~805~~793,~~329~~398.7794 0.~~992522110~~989410261 5,~~732~~931.1101 2B4 0.00 0.00 3,~~126~~234.2067 2,~~075~~068,~~363~~856.7386 0.~~992522109~~989410263 3,~~126~~234.2067 2B5 0.00 0.00 2,~~084~~156.1345 1,~~383~~379,~~575~~237.8290 0.~~992522109~~989410258 2,~~084~~156.1345 2B6 0.00 0.00 5,~~208~~389.3843 3,~~457~~447,~~852~~010.3059 0.~~992522268~~989410325 5,~~208~~389.3843 3B1 0.00 0.00 2,~~628~~684.1080 8,~~459~~453,~~039~~688.7952 0.~~998470230~~997838588 2,~~628~~684.1080 3B2 0.00 0.00 ~~829~~847.8171 2,~~670~~669,~~907~~218.8723 0.~~998470232~~997838591 ~~829~~847.8171 3B3 0.00 0.00 ~~460~~470.9792 1,~~483~~482,~~726~~788.7614 0.~~998470229~~997838587 ~~460~~470.9792 3B4 0.00 0.00 ~~460~~470.9792 1,~~483~~482,~~726~~788.7614 0.~~998470229~~997838587 ~~460~~470.9792 3B5 0.00 0.00 ~~322~~329.9390 1,~~039~~038,~~407~~749.5197 0.~~998470231~~997838588 ~~322~~329.9390 3B6 0.00 0.00 ~~230~~235.3936 741,~~544~~075.1807 0.~~998470647~~997839002 ~~230~~235.3936 P 0.00 0.00 0.00 0.00 0.000000000 0.00 X 0.00 0.00 0.00 0.00 0.000000000 0.00 R 0.00 0.00 0.00 0.00 0.000000000 0.00 LTR 0.00 0.00 0.00 0.00 0.000000000 0.00 AX1 0.00 0.00 0.00 0.00 0.000000000 0.00 AX2 0.00 0.00 0.00 0.00 0.000000000 0.00 AX3 0.00 0.00 0.00 0.00 0.000000000 0.00 PO1 0.00 0.00 ~~26,561~~415.8233 ~~380~~379,~~653~~849.8991 0.~~926165182~~924209027 ~~26,561~~415.8233 AP2 0.00 0.00 517,~~702~~435.2533 2,~~200~~165,~~542~~909.3989 0.~~976579145~~961209581 517,~~702~~435.2533 AP3 0.00 0.00 0.00 1,867.00 1.000000000 0.00 Totals -~~421~~425.9042 0.00 178,~~918~~669,~~546~~523.5600 1,~~269~~250,~~641~~396,~~197~~303.5429 178,~~918~~669,~~968~~948.4642 (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 24,917,000.00 2423,~~471~~982,~~831~~545.9193 ~~28,059~~474.6783 ~~460,671~~79.5890 0.00 1-A2 21,966,000.00 21,966,000.00 0.00 0.00 0.00 1-A3 23,000,000.00 23,000,000.00 0.00 0.00 0.00 1-A4 14,430,500.00 14,430,500.00 0.00 0.00 0.00 1-A5 67,374,500.00 6462,~~362~~840,~~530~~743.4608 6718,~~617~~186.9224 ~~884~~103,~~382~~714.0856 0.00 1-A6 20,511,000.00 20,511,000.00 0.00 0.00 0.00 1-A7 0.00 0.00 0.00 0.00 0.00 1-A8 4,455,000.00 4,455,000.00 0.00 0.00 0.00 1-A9 20,000,000.00 19,~~642~~249,~~679~~946.2357 ~~22,522~~381.5113 ~~369,764~~64.8813 0.00 1-A10 62,919,500.00 6058,~~106~~685,~~690~~528.7442 5197,~~043~~443.3574 ~~838~~16,~~007~~396.6163 0.00 1-A11 4,455,000.00 4,~~255~~155,~~839~~214.7266 36,~~614~~899.1148 591,~~334~~160.9396 0.00 1-A12 1,455,000.00 1,455,000.00 0.00 0.00 0.00 2-A1 156,289,000.00 ~~145~~140,~~550~~124,~~637~~883.5355 ~~279~~12,~~630~~567.7328 371,~~657,320~~670.6010 0.00 2-A2 0.00 0.00 0.00 0.00 0.00 2-A3 145,959,000.00 ~~135~~130,~~930~~863,~~394~~258.9995 6870,~~282~~607.9209 38,~~608,453~~062.6357 0.00 2-A4 10,330,000.00 9,~~620~~261,~~242~~624.5460 4,~~832~~997.6110 ~~255,382~~570.1761 0.00 3-A1 59,211,000.00 56,~~238~~003,~~357~~048.5930 5762,~~127~~842.9987 ~~176~~194,~~757~~271.6519 0.00 3-A2 72,491,000.00 6866,~~565~~856,~~000~~567.0062 239,~~737~~894.3463 741,~~762~~605.6637 0.00 3-A3 27,364,000.00 27,364,000.00 0.00 0.00 0.00 3-A4 23,259,000.00 23,259,000.00 0.00 0.00 0.00 3-A5 100,000.00 ~~101~~102,~~255~~100.2277 0.00 0.00 (~~421~~425.9042) 3-A6 0.00 0.00 0.00 0.00 0.00 3-A7 26,209,000.00 26,234,000.00 0.00 0.00 0.00 3-A8 1,155,000.00 1,130,000.00 0.00 0.00 0.00 3-A9 22,277,000.00 22,299,000.00 0.00 0.00 0.00 3-A10 982,000.00 960,000.00 0.00 0.00 0.00 4-A1 250,485,000.00 ~~234~~229,~~849~~640,~~361~~925.1129 ~~230~~309,~~976~~385.8430 31,~~020~~764,~~971~~397.1362 0.00 4-A2 214,701,428.57 ~~201~~196,~~299~~835,~~452~~078.3882 ~~288~~296,~~598~~566.3409 21,~~498~~480,~~785~~962.6412 0.00 4-A3 35,783,571.43 3332,~~549~~805,~~908~~846.7347 3244,~~996~~197.6990 ~~431~~252,~~567~~056.3080 0.00 4-A4 35,783,571.43 3332,~~549~~805,~~908~~846.7347 4849,~~099~~427.7268 ~~416~~246,~~464~~827.2702 0.00 4-A5 0.00 0.00 0.00 0.00 0.00 4-A6 35,783,571.43 3332,~~549~~805,~~908~~846.7347 3244,~~996~~197.6990 ~~431~~252,~~567~~056.3080 0.00 5-A1 121,254,000.00 ~~112~~109,~~443~~775,~~779~~518.0511 157,~~110~~552.3705 1,~~320~~777,~~341~~685.3952 0.00 5-A2 0.00 0.00 0.00 0.00 0.00 5-A3 121,254,000.00 ~~112~~109,~~443~~775,~~779~~518.0511 ~~104~~288,~~939~~715.3088 1,~~372~~646,~~512~~521.4669 0.00 6-A1 335,955,428.57 ~~313~~306,~~743~~610,~~231~~596.4393 ~~302~~553,~~919~~903.4528 3,~~961~~158,~~916~~862.2951 0.00 7-A1 48,402,000.00 44,~~907~~077,~~671~~993.1495 3265,~~472~~107.0139 ~~424~~371,~~704~~301.9683 0.00 7-A2 0.00 0.00 0.00 0.00 0.00 7-A3 48,402,000.00 44,~~907~~077,~~671~~993.1495 3265,~~472~~107.0139 ~~424~~371,~~704~~301.9683 0.00 7-A4 46,386,000.00 4342,~~037~~242,~~214~~093.0387 5860,~~971~~631.0486 ~~379~~357,~~163~~600.9842 0.00 7-A5 2,016,000.00 1,~~870~~835,~~457~~900.1108 2,~~562~~635.9614 1615,~~478~~541.9981 0.00 8-A1 64,307,000.00 6058,~~252~~329,~~450~~503.8346 80108,~~732~~467.5341 1618,~~055,909~~580.4825 0.00 8-A2 0.00 0.00 0.00 0.00 0.00 8-A3 64,307,000.00 6058,~~252~~329,~~450~~503.8346 80108,~~732~~467.5341 1618,~~055,909~~580.4825 0.00 8-A4 61,628,000.00 5755,~~742~~899,~~361~~523.4921 8988,~~219~~435.5365 1608,~~000,070~~323.5054 0.00 8-A5 2,679,000.00 2,~~510~~429,~~089~~980.3525 3,~~878~~844.4234 4326,~~473~~444.5613 0.00 9-A1 37,313,000.00 36,~~821~~792,~~127~~053.4006 ~~992~~2,266.3964 12,~~979~~926.5946 0.00 9-A2 35,204,000.00 34,~~739~~712,~~928~~497.9695 12,~~263~~411.8351 ~~918~~1,922.4385 0.00 9-A3 2,109,000.00 2,~~081~~079,~~198~~555.4511 ~~734~~743.70 55 115.0219 0.00 10-A1 94,739,000.00 92,~~487~~213,~~868~~223.0658 650,~~499~~998.7711 85290,~~011~~837.2382 0.00 10-A2 0.00 0.00 0.00 0.00 0.00 10-A3 94,739,000.00 92,~~487~~213,~~868~~223.0658 650,~~499~~998.7711 85290,~~011~~837.2382 0.00 10-A4 89,383,000.00 87,~~259~~000,~~134~~016.1650 33,~~452~~766.9010 52288,~~884~~744.6039 0.00 10-A5 5,356,000.00 5,~~228~~213,~~733~~207.9008 2,~~004~~023.5633 317,~~168~~302.9511 0.00 11-A1 79,768,000.00 7471,~~764~~162,~~560~~848.3933 16,~~124~~104.3814 1210,~~774,267~~084.2287 0.00 11-A2 14,609,000.00 13,~~692~~033,~~651~~021.9740 2,~~953~~949.0837 ~~324~~38,~~945~~475.7270 0.00 11-A3 94,377,000.00 8884,~~457~~195,~~212~~869.3673 ~~150~~39,~~456~~925.2904 1227,~~967,834~~689.1105 0.00 12-A1 54,908,000.00 5249,~~899~~542,~~303~~260.6094 ~~163~~201,~~039~~150.2270 21,~~132~~147,~~407~~145.6704 0.00 12-A2 0.00 0.00 0.00 0.00 0.00 12-A3 0.00 0.00 0.00 0.00 0.00 12-A4 51,804,000.00 4946,~~908~~741,~~857~~591.0613 15,~~940~~203.8718 21,~~149~~256,~~742~~872.2915 0.00 12-A5 3,104,000.00 2,~~990~~800,~~446~~669.5481 ~~955~~910.1595 ~~128~~75,~~808~~309.5946 0.00 12-A6 0.00 0.00 0.00 0.00 0.00 12-A7 0.00 0.00 0.00 0.00 0.00 12-A8 0.00 0.00 0.00 0.00 0.00 1M 7,984,000.00 7,~~966~~957,~~410~~359.6489 4,~~462~~631.3363 0.00 0.00 1B1 6,032,000.00 6,~~018~~011,~~711~~873.0410 3,~~371~~499.3425 0.00 0.00 1B2 2,661,000.00 2,~~655~~652,~~137~~121.6107 1,~~487~~543.2668 0.00 0.00 1B3 1,774,000.00 1,~~770~~768,~~091~~080.7472 ~~991~~1,029.5112 0.00 0.00 1B4 1,420,000.00 1,~~416~~415,~~871~~261.6390 ~~793~~823.6576 0.00 0.00 1B5 1,242,000.00 1,~~239~~237,~~263~~855.7883 ~~694~~720.1750 0.00 0.00 1B6 886,887.00 ~~884~~883,~~933~~928.8748 ~~495~~514.6948 0.00 0.00 2B1 11,500,000.00 11,~~431~~396,~~197~~007.6192 17,~~193~~789.3393 0.00 0.00 2B2 5,576,000.00 5,~~542~~525,~~639~~577.8241 8,~~336~~625.5280 0.00 0.00 2B3 3,834,000.00 3,~~811~~799,~~061~~329.8895 5,~~732~~931.1101 0.00 0.00 2B4 2,091,000.00 2,~~078~~072,~~489~~091.9353 3,~~126~~234.2067 0.00 0.00 2B5 1,394,000.00 1,~~385~~381,~~659~~394.9535 2,~~084~~156.1345 0.00 0.00 2B6 3,483,904.24 3,~~463~~452,~~060~~400.6802 5,~~208~~389.3843 0.00 0.00 3B1 8,472,000.00 8,~~461~~456,~~667~~373.8932 2,~~628~~684.1080 0.00 0.00 3B2 2,675,000.00 2,~~671~~670,~~737~~065.6894 ~~829~~847.8171 0.00 0.00 3B3 1,486,000.00 1,~~484~~483,~~187~~259.7306 ~~460~~470.9792 0.00 0.00 3B4 1,486,000.00 1,~~484~~483,~~187~~259.7306 ~~460~~470.9792 0.00 0.00 3B5 1,041,000.00 1,039,~~730~~079.4487 ~~322~~329.9390 0.00 0.00 3B6 742,680.31 741,~~774~~310.5743 ~~230~~235.3936 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 X 0.00 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 0.00 AX1 0.00 0.00 0.00 0.00 0.00 AX2 0.00 0.00 0.00 0.00 0.00 AX3 0.00 0.00 0.00 0.00 0.00 PO1 411,000.00 ~~407~~380,~~215~~265.7124 ~~361~~336.6111 ~~26,200~~79.2122 0.00 AP2 2,253,317.99 2,~~143~~120,~~382~~482.1068 5,~~445~~489.8102 ~~256~~11,946.4431 0.00 AP3 1,867.67 1,867.67 0.00 0.00 0.00 Totals 3,026,097,828.64 2,~~868~~803,~~736~~095,~~827~~914.6799 23,~~878~~257,~~781~~142.7024 3718,~~650~~574,~~870~~928.7860 (~~421~~425.9042)

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00 ~~488,731~~554.2573 23,~~983~~981,~~100~~991.6720 0.~~96251959~~96247507 ~~488,731~~554.2573 1-A2 0.00 0.00 21,966,000.00 1.00000000 0.00 1-A3 0.00 0.00 23,000,000.00 1.00000000 0.00 1-A4 0.00 0.00 14,430,500.00 1.00000000 0.00 1-A5 0.00 ~~952~~121,~~000~~900.0081 6362,~~410~~718,~~530~~842.4628 0.~~94116514~~93089882 ~~952~~121,~~000~~900.0081 1-A6 0.00 0.00 20,511,000.00 1.00000000 0.00 1-A7 0.00 0.00 0.00 0.00000000 0.00 1-A8 0.00 0.00 4,455,000.00 1.00000000 0.00 1-A9 0.00 ~~392,287~~445.3927 19,~~250~~249,~~391~~501.8330 0.~~96251959~~96247507 ~~392,287~~445.3927 1-A10 0.00 ~~889~~113,~~050~~840.9637 5958,~~217~~571,~~639~~688.7805 0.~~94116514~~93089882 ~~889~~113,~~050~~840.9637 1-A11 0.00 628,~~949~~060.0444 4,~~192~~147,~~890~~154.6823 0.~~94116514~~93089882 628,~~949~~060.0444 1-A12 0.00 0.00 1,455,000.00 1.00000000 0.00 2-A1 0.00 384,~~936,951~~237.3238 ~~141~~140,~~613~~040,~~686~~646.2118 0.~~90610143~~89603648 384,~~936,951~~237.3238 2-A2 0.00 0.00 0.00 0.00000000 0.00 2-A3 0.00 378,~~676,736~~669.5566 ~~132~~130,~~253~~784,~~658~~589.4529 0.~~90610143~~89603648 378,~~676,736~~669.5566 2-A4 0.00 ~~260~~5,~~214~~567.7871 9,~~360~~256,~~027~~056.7689 0.~~90610143~~89603648 ~~260~~5,~~214~~567.7871 3-A1 0.00 ~~233~~257,~~885~~114.6306 5655,~~004~~745,~~471~~934.9624 0.~~94584574~~94147936 ~~233~~257,~~885~~114.6306 3-A2 0.00 981,500.00 6765,~~583~~875,~~500~~067.0062 0.~~93230194~~90873443 981,500.00 3-A3 0.00 0.00 27,364,000.00 1.00000000 0.00 3-A4 0.00 0.00 23,259,000.00 1.00000000 0.00 3-A5 0.00 (~~421~~425.9042) ~~101~~102,~~677~~526.1119 1.~~01677110~~02526190 (~~421~~425.9042) 3-A6 0.00 0.00 0.00 0.00000000 0.00 3-A7 0.00 0.00 26,234,000.00 1.00095387 0.00 3-A8 0.00 0.00 1,130,000.00 0.97835498 0.00 3-A9 0.00 0.00 22,299,000.00 1.00098757 0.00 3-A10 0.00 0.00 960,000.00 0.97759674 0.00 4-A1 0.00 32,~~251~~073,~~947~~782.9792 ~~231~~227,~~597~~567,~~413~~142.1338 0.~~92459594~~90850607 32,~~251~~073,~~947~~782.9792 4-A2 0.00 21,~~787~~777,~~383~~528.9822 ~~198~~195,~~512~~057,~~068~~550.4061 0.~~92459594~~90850607 21,~~787~~777,~~383~~528.9822 4-A3 0.00 ~~464~~296,~~564~~254.0070 3332,~~085~~509,~~344~~591.7377 0.~~92459594~~90850607 ~~464~~296,~~564~~254.0070 4-A4 0.00 ~~464~~296,~~564~~254.0070 3332,~~085~~509,~~344~~591.7377 0.~~92459594~~90850607 ~~464~~296,~~564~~254.0070 4-A5 0.00 0.00 0.00 0.00000000 0.00 4-A6 0.00 ~~464~~296,~~564~~254.0070 3332,~~085~~509,~~344~~591.7377 0.~~92459594~~90850607 ~~464~~296,~~564~~254.0070 5-A1 0.00 1,~~477~~935,~~451~~237.7657 ~~110~~107,~~966~~840,~~327~~280.2954 0.~~91515601~~88937504 1,~~477~~935,~~451~~237.7657 5-A2 0.00 0.00 0.00 0.00000000 0.00 5-A3 0.00 1,~~477~~935,~~451~~237.7657 ~~110~~107,~~966~~840,~~327~~280.2954 0.~~91515601~~88937504 1,~~477~~935,~~451~~237.7657 6-A1 0.00 43,~~264~~712,~~835~~765.7479 ~~309~~302,~~478~~897,~~395~~831.6914 0.~~92118885~~90160124 43,~~264~~712,~~835~~765.7479 7-A1 0.00 ~~457~~436,~~176~~409.9723 4443,~~450~~641,~~494~~584.1772 0.~~91836069~~90164838 ~~457~~436,~~176~~409.9723 7-A2 0.00 0.00 0.00 0.00000000 0.00 7-A3 0.00 ~~457~~436,~~176~~409.9723 4443,~~450~~641,~~494~~584.1772 0.~~91836069~~90164838 ~~457~~436,~~176~~409.9723 7-A4 0.00 ~~438~~418,~~135~~232.0227 4241,~~599~~823,~~079~~861.0160 0.~~91836069~~90164838 ~~438~~418,~~135~~232.0227 7-A5 0.00 1918,~~041~~176.96 1,~~851~~817,~~415~~723.1513 0.~~91836069~~90164838 1918,~~041~~176.96 8-A1 0.00 1727,~~136,642~~047.0166 5957,~~115~~602,~~808~~455.8380 0.~~91927487~~89574161 1727,~~136,642~~047.0166 8-A2 0.00 0.00 0.00 0.00000000 0.00 8-A3 0.00 1727,~~136,642~~047.0166 5957,~~115~~602,~~808~~455.8380 0.~~91927487~~89574161 1727,~~136,642~~047.0166 8-A4 0.00 1696,~~089,290~~759.0319 5655,~~653~~202,~~071~~764.4602 0.~~91927487~~89574161 1696,~~089,290~~759.0319 8-A5 0.00 4730,~~351~~288.9847 2,~~462~~399,~~737~~691.3778 0.~~91927487~~89574161 4730,~~351~~288.9847 9-A1 0.00 1315,~~971~~193.9810 36,~~807~~776,~~155~~859.4296 0.~~98644321~~98563128 1315,~~971~~193.9810 9-A2 0.00 1314,~~182~~334.2636 34,~~726~~698,~~746~~163.7059 0.~~98644321~~98563128 1314,~~182~~334.2636 9-A3 0.00 ~~789~~858.7274 2,~~080~~078,~~408~~696.7337 0.~~98644321~~98563128 ~~789~~858.7274 10-A1 0.00 91341,~~511~~835.0193 9291,~~396~~871,~~357~~387.0665 0.~~97527267~~96973145 91341,~~511~~835.0193 10-A2 0.00 0.00 0.00 0.00000000 0.00 10-A3 0.00 91341,~~511~~835.0193 9291,~~396~~871,~~357~~387.0665 0.~~97527267~~96973145 91341,~~511~~835.0193 10-A4 0.00 86322,~~337~~510.5048 8786,~~172~~677,~~796~~506.6601 0.~~97527267~~96973145 86322,~~337~~510.5048 10-A5 0.00 519,~~173~~325.5144 5,~~223~~193,~~560~~881.4064 0.~~97527267~~96973145 519,~~173~~325.5144 11-A1 0.00 1226,~~790,391~~189.6001 7270,~~974~~936,~~168~~659.7931 0.~~91483012~~88928717 1226,~~790,391~~189.6001 11-A2 0.00 ~~327~~41,~~898~~425.7907 1312,~~364~~991,~~753~~596.1833 0.~~91483012~~88928717 ~~327~~41,~~898~~425.7907 11-A3 0.00 2267,~~118,290~~614.4009 8683,~~338~~928,~~921~~255.9764 0.~~91483012~~88928717 2267,~~118,290~~614.4009 12-A1 0.00 21,~~295~~348,~~446~~295.8974 5048,~~603~~193,~~856~~965.7120 0.~~92161173~~87772210 21,~~295~~348,~~446~~295.8974 12-A2 0.00 0.00 0.00 0.00000000 0.00 12-A3 0.00 0.00 0.00 0.00000000 0.00 12-A4 0.00 21,~~165~~272,~~683~~075.1633 4745,~~743~~469,~~173~~515.9079 0.~~92161173~~87772210 21,~~165~~272,~~683~~075.1633 12-A5 0.00 ~~129~~76,~~763~~220.7340 2,~~860~~724,~~682~~449.8041 0.~~92161173~~87772210 ~~129~~76,~~763~~220.7340 12-A6 0.00 0.00 0.00 0.00000000 0.00 12-A7 0.00 0.00 0.00 0.00000000 0.00 12-A8 0.00 0.00 0.00 0.00000000 0.00 1M 0.00 4,~~462~~631.3363 7,~~961~~952,~~948~~728.3126 0.~~99723801~~99608320 4,~~462~~631.3363 1B1 0.00 3,~~371~~499.3425 6,~~015~~008,~~339~~373.7086 0.~~99723801~~99608320 3,~~371~~499.3425 1B2 0.00 1,~~487~~543.2668 2,~~653,~~650,577.3639 0.~~99723802~~99608320 1,~~487~~543.2668 1B3 0.00 ~~991~~1,029.5112 1,~~769~~767,~~100~~051.2459 0.~~99723802~~99608320 ~~991~~1,029.5112 1B4 0.00 ~~793~~823.6576 1,~~416~~414,~~077~~438.9814 0.~~99723801~~99608320 ~~793~~823.6576 1B5 0.00 ~~694~~720.1750 1,~~238~~237,~~569~~135.6133 0.~~99723801~~99608320 ~~694~~720.1750 1B6 0.0002 ~~495~~514.6950 ~~884~~883,~~438~~413.1898 0.~~99723886~~99608403 ~~495~~514.6948 2B1 0.00 17,~~193~~789.3393 11,~~414~~378,~~004~~217.2899 0.~~99252211~~98941026 17,~~193~~789.3393 2B2 0.00 8,~~336~~625.5280 5,~~534~~516,~~303~~951.2961 0.~~99252211~~98941026 8,~~336~~625.5280 2B3 0.00 5,~~732~~931.1101 3,~~805~~793,~~329~~398.7894 0.~~99252211~~98941026 5,~~732~~931.1101 2B4 0.00 3,~~126~~234.2067 2,~~075~~068,~~363~~856.7485 0.~~99252211~~98941026 3,~~126~~234.2067 2B5 0.00 2,~~084~~156.1345 1,~~383~~379,~~575~~237.8290 0.~~99252211~~98941026 2,~~084~~156.1345 2B6 0.3100 5,~~208~~389.6943 3,~~457~~447,~~851~~010.9960 0.~~99252211~~98941026 5,~~208~~389.3843 3B1 0.00 2,~~628~~684.1080 8,~~459~~453,~~039~~688.7952 0.~~99847023~~99783859 2,~~628~~684.1080 3B2 0.00 ~~829~~847.8171 2,~~670~~669,~~907~~218.8622 0.~~99847023~~99783859 ~~829~~847.8171 3B3 0.00 ~~460~~470.9792 1,~~483~~482,~~726~~788.7614 0.~~99847023~~99783859 ~~460~~470.9792 3B4 0.00 ~~460~~470.9792 1,~~483~~482,~~726~~788.7614 0.~~99847023~~99783859 ~~460~~470.9792 3B5 0.00 ~~322~~329.9390 1,~~039~~038,~~407~~749.5197 0.~~99847023~~99783859 ~~322~~329.9390 3B6 0.00 ~~230~~235.3936 741,~~544~~075.1807 0.~~99847023~~99783859 ~~230~~235.3936 P 0.00 0.00 0.00 0.00000000 0.00 X 0.00 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00 0.00000000 0.00 LTR 0.00 0.00 0.00 0.00000000 0.00 AX1 0.00 0.00 0.00 0.00000000 0.00 AX2 0.00 0.00 0.00 0.00000000 0.00 AX3 0.00 0.00 0.00 0.00000000 0.00 PO1 0.00 ~~26,561~~415.8133 ~~380~~379,~~653~~849.8990 0.~~92616518~~92420900 ~~26,561~~415.8133 AP2 0.00 517,~~702~~435.2432 2,~~137~~103,~~679~~047.8635 0.~~94868095~~93331139 517,~~702~~435.2432 AP3 0.00 0.00 1,867.67 1.00000000 0.00 Totals 0.3102 4021,~~529~~831,~~230~~645.8946 2,~~828~~781,~~207~~264,~~596~~269.8353 0.~~93460547~~91909265 4021,~~529~~831,~~230~~645.5844 NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 24,917,000.00 ~~982~~962.~~13396115~~49732833 10.~~12612554~~01905647 180.~~48824417~~00320665 0.00000000 1-A2 21,966,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A3 23,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A4 14,430,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A5 67,374,500.00 ~~955~~932.~~29511106~~70811776 10.~~00361294~~26992764 131.~~12636205~~53937410 0.00000000 1-A6 20,511,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A8 4,455,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A9 20,000,000.00 ~~982~~962.~~13396150~~49732850 10.~~12612550~~01905650 180.~~48824400~~00320650 0.00000000 1-A10 62,919,500.00 ~~955~~932.~~29511105~~70811783 01.~~81124850~~54870493 130.~~31872647~~26059695 0.00000000 1-A11 4,455,000.00 ~~955~~932.~~29511111~~70811672 01.~~81124804~~54870483 130.~~31872727~~26059708 0.00000000 1-A12 1,455,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A1 156,289,000.00 ~~931~~896.~~29162980~~57546948 10.~~78919009~~08041052 230.~~40101095~~45857418 0.00000000 2-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 145,959,000.00 ~~931~~896.~~29162977~~57546948 0.~~46782261~~48374605 240.~~72237841~~05523859 0.00000000 2-A4 10,330,000.00 ~~931~~896.~~29163020~~57546951 0.~~46782285~~48374637 240.~~72237851~~05523814 0.00000000 3-A1 59,211,000.00 ~~949~~945.~~79577426~~82169360 01.~~96482056~~06133776 23.~~98521643~~28099829 0.00000000 3-A2 72,491,000.00 ~~945~~922.~~84155274~~27404257 3.~~30713247~~30930226 10.~~23247934~~23030956 0.00000000 3-A3 27,364,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A4 23,259,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A5 100,000.00 ~~1012~~1021.~~55220000~~00770000 0.00000000 0.00000000 (4.~~21900000~~25420000) 3-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 26,209,000.00 1000.95387081 0.00000000 0.00000000 0.00000000 3-A8 1,155,000.00 978.35497835 0.00000000 0.00000000 0.00000000 3-A9 22,277,000.00 1000.98756565 0.00000000 0.00000000 0.00000000 3-A10 982,000.00 977.59674134 0.00000000 0.00000000 0.00000000 4-A1 250,485,000.00 ~~937~~916.~~57854207~~78513799 01.~~92211845~~23514502 127.~~06048717~~04392526 0.00000000 4-A2 214,701,428.57 ~~937~~916.~~57854207~~78513800 1.~~34418454~~38129537 116.~~63842112~~89777488 0.00000000 4-A3 35,783,571.43 ~~937~~916.~~57854203~~78513796 01.~~92211841~~23514502 127.~~06048705~~04392518 0.00000000 4-A4 35,783,571.43 ~~937~~916.~~57854203~~78513796 1.~~34418444~~38129533 116.~~63842102~~89777488 0.00000000 4-A5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A6 35,783,571.43 ~~937~~916.~~57854203~~78513796 01.~~92211841~~23514502 127.~~06048705~~04392518 0.00000000 5-A1 121,254,000.00 ~~927~~905.~~34078092~~33523109 1.~~29571288~~29935549 1014.~~88905430~~66084022 0.00000000 5-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A3 121,254,000.00 ~~927~~905.~~34078092~~33523109 02.~~86545021~~38108335 1113.~~31931697~~57911236 0.00000000 6-A1 335,955,428.57 ~~933~~912.~~88349986~~65260465 01.~~90166559~~64874038 119.~~79298190~~40262380 0.00000000 7-A1 48,402,000.00 ~~927~~910.~~80610595~~66472357 01.~~67088158~~34513842 87.~~77453328~~67120842 0.00000000 7-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 7-A3 48,402,000.00 ~~927~~910.~~80610595~~66472357 01.~~67088158~~34513842 87.~~77453328~~67120842 0.00000000 7-A4 46,386,000.00 ~~927~~910.~~80610594~~66472362 1.~~27131117~~30711551 87.~~17410382~~70923166 0.00000000 7-A5 2,016,000.00 ~~927~~910.~~80610615~~66472222 1.~~27130952~~30711310 87.~~17410218~~70923115 0.00000000 8-A1 64,307,000.00 ~~936~~907.~~95011165~~04749810 1.~~25542367~~68671233 169.~~41982179~~61917443 0.00000000 8-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 8-A3 64,307,000.00 ~~936~~907.~~95011165~~04749810 1.~~25542367~~68671233 169.~~41982179~~61917443 0.00000000 8-A4 61,628,000.00 ~~936~~907.~~95011180~~04749805 1.~~44771094~~43499140 169.~~22753456~~87089537 0.00000000 8-A5 2,679,000.00 ~~936~~907.~~95011198~~04749907 1.~~44771183~~43499067 169.~~22753266~~87089586 0.00000000 9-A1 37,313,000.00 986.~~81766140~~03846005 0.~~02659636~~06074666 0.~~34785705~~34643315 0.00000000 9-A2 35,204,000.00 986.~~81766163~~03846012 0.~~34836467~~35255965 0.~~02608880~~05462021 0.00000000 9-A3 2,109,000.00 986.~~81766240~~03845899 0.~~34836415~~35256046 0.~~02608819~~05461830 0.00000000 10-A1 94,739,000.00 ~~976~~973.~~23859298~~33963394 0.~~06860712~~53830112 03.~~89732032~~06988484 0.00000000 10-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 10-A3 94,739,000.00 ~~976~~973.~~23859298~~33963394 0.~~06860712~~53830112 03.~~89732032~~06988484 0.00000000 10-A4 89,383,000.00 ~~976~~973.~~23859302~~33963393 0.~~37426468~~37776870 03.~~59166284~~23041731 0.00000000 10-A5 5,356,000.00 ~~976~~973.~~23859223~~33963406 0.~~37426438~~37776886 03.~~59166355~~23041636 0.00000000 11-A1 79,768,000.00 ~~937~~892.~~27510267~~12276013 0.~~20214096~~20188722 222.~~24284450~~63369860 0.00000000 11-A2 14,609,000.00 ~~937~~892.~~27510233~~12275994 0.~~20214115~~20188719 222.~~24284482~~63369841 0.00000000 11-A3 94,377,000.00 ~~937~~892.~~27510262~~12276010 10.~~59420505~~42303782 202.~~85078049~~41254808 0.00000000 12-A1 54,908,000.00 ~~963~~902.~~41705398~~27764515 23.~~96931631~~66341335 3820.~~83601060~~89212938 0.00000000 12-A2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 12-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 12-A4 51,804,000.00 ~~963~~902.~~41705390~~27764516 0.~~30771504~~29347502 4124.~~49761196~~26206760 0.00000000 12-A5 3,104,000.00 ~~963~~902.~~41705541~~27764497 0.~~30771585~~29347616 4124.~~49761276~~26206830 0.00000000 12-A6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 12-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 12-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1M 7,984,000.00 ~~997~~996.~~79692385~~66331288 0.~~55890907~~58011398 0.00000000 0.00000000 1B1 6,032,000.00 ~~997~~996.~~79692308~~66331233 0.~~55890915~~58011439 0.00000000 0.00000000 1B2 2,661,000.00 ~~997~~996.~~79692221~~66331079 0.~~55891018~~58011274 0.00000000 0.00000000 1B3 1,774,000.00 ~~997~~996.~~79692221~~66331454 0.~~55891206~~58011274 0.00000000 0.00000000 1B4 1,420,000.00 ~~997~~996.~~79692254~~66330986 0.~~55890845~~58011268 0.00000000 0.00000000 1B5 1,242,000.00 ~~997~~996.~~79692432~~66330918 0.~~55891304~~58011272 0.00000000 0.00000000 1B6 886,887.00 ~~997~~996.~~79776905~~66415225 0.~~55890999~~58009645 0.00000000 0.00000000 2B1 11,500,000.00 ~~994~~990.~~01718348~~95721043 1.~~49507217~~54695043 0.00000000 0.00000000 2B2 5,576,000.00 ~~994~~990.~~01718436~~95721126 1.~~49507174~~54695122 0.00000000 0.00000000 2B3 3,834,000.00 ~~994~~990.~~01718310~~95721179 1.~~49507303~~54695097 0.00000000 0.00000000 2B4 2,091,000.00 ~~994~~990.~~01718317~~95721186 1.~~49507413~~54694883 0.00000000 0.00000000 2B5 1,394,000.00 ~~994~~990.~~01718077~~95720947 1.~~49507174~~54695122 0.00000000 0.00000000 2B6 3,483,904.24 ~~994~~990.~~01718343~~95720840 1.~~49498369~~54695124 0.00000000 0.00000000 3B1 8,472,000.00 998.~~78044027~~15549103 0.~~31021010~~31690274 0.00000000 0.00000000 3B2 2,675,000.00 998.~~78044112~~15549159 0.~~31020935~~31690093 0.00000000 0.00000000 3B3 1,486,000.00 998.~~78043742~~15549125 0.~~31020861~~31690444 0.00000000 0.00000000 3B4 1,486,000.00 998.~~78043742~~15549125 0.~~31020861~~31690444 0.00000000 0.00000000 3B5 1,041,000.00 998.~~78044188~~15549472 0.~~31021134~~31690682 0.00000000 0.00000000 3B6 742,680.31 998.~~78044431~~15549169 0.~~31021423~~31690621 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AX1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AX2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AX3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 PO1 411,000.00 ~~990~~925.~~79248175~~21956204 0.~~87982968~~81778589 630.~~74746959~~19274939 0.00000000 AP2 2,253,317.99 ~~951~~941.~~21155093~~04901723 2.~~41679604~~43597221 05.~~11380551~~30165296 0.00000000 AP3 1,867.67 1000.00000000 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 190.~~61436971~~02226311 962.~~51959184~~47506522 0.~~96251959~~96247507 190.~~61436971~~02226311 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 0.00000000 1000.00000000 1.00000000 0.00000000 1-A5 0.00000000 141.~~12997499~~80930189 ~~941~~930.~~16513607~~89881602 0.~~94116514~~93089882 141.~~12997499~~80930189 1-A6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A8 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 1-A9 0.00000000 190.~~61436950~~02226350 962.~~51959150~~47506500 0.~~96251959~~96247507 190.~~61436950~~02226350 1-A10 0.00000000 141.~~12997497~~80930189 ~~941~~930.~~16513609~~89881595 0.~~94116514~~93089882 141.~~12997497~~80930189 1-A11 0.00000000 141.~~12997531~~80930191 ~~941~~930.~~16513580~~89881706 0.~~94116514~~93089882 141.~~12997531~~80930191 1-A12 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A1 0.00000000 250.~~19020097~~53898470 ~~906~~896.~~10142883~~03648485 0.~~90610143~~89603648 250.~~19020097~~53898470 2-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A3 0.00000000 250.~~19020102~~53898465 ~~906~~896.~~10142883~~03648483 0.~~90610143~~89603648 250.~~19020102~~53898465 2-A4 0.00000000 250.~~19020136~~53898451 ~~906~~896.~~10142885~~03648500 0.~~90610143~~89603648 250.~~19020136~~53898451 3-A1 0.00000000 34.~~95003682~~34233605 ~~945~~941.~~84573745~~47935755 0.~~94584574~~94147936 34.~~95003682~~34233605 3-A2 0.00000000 13.53961181 ~~932~~908.~~30194093~~73443076 0.~~93230194~~90873443 13.53961181 3-A3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 3-A4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 3-A5 0.00000000 (4.~~21900000~~25420000) ~~1016~~1025.~~77110000~~26190000 1.~~01677110~~02526190 (4.~~21900000~~25420000) 3-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 0.00000000 0.00000000 1000.95387081 1.00095387 0.00000000 3-A8 0.00000000 0.00000000 978.35497835 0.97835498 0.00000000 3-A9 0.00000000 0.00000000 1000.98756565 1.00098757 0.00000000 3-A10 0.00000000 0.00000000 977.59674134 0.97759674 0.00000000 4-A1 0.00000000 128.~~98260563~~27907028 ~~924~~908.~~59593640~~50606775 0.~~92459594~~90850607 128.~~98260563~~27907028 4-A2 0.00000000 128.~~98260565~~27907030 ~~924~~908.~~59593642~~50606775 0.~~92459594~~90850607 128.~~98260565~~27907030 4-A3 0.00000000 128.~~98260574~~27907020 ~~924~~908.~~59593629~~50606775 0.~~92459594~~90850607 128.~~98260574~~27907020 4-A4 0.00000000 128.~~98260574~~27907020 ~~924~~908.~~59593629~~50606775 0.~~92459594~~90850607 128.~~98260574~~27907020 4-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A6 0.00000000 128.~~98260574~~27907020 ~~924~~908.~~59593629~~50606775 0.~~92459594~~90850607 128.~~98260574~~27907020 5-A1 0.00000000 1215.~~18476718~~96019570 ~~915~~889.~~15601374~~37503538 0.~~91515601~~88937504 1215.~~18476718~~96019570 5-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A3 0.00000000 1215.~~18476718~~96019570 ~~915~~889.~~15601374~~37503538 0.~~91515601~~88937504 1215.~~18476718~~96019570 6-A1 0.00000000 1211.~~69464750~~05136418 ~~921~~901.~~18885236~~60124047 0.~~92118885~~90160124 1211.~~69464750~~05136418 7-A1 0.00000000 9.~~44541486~~01634705 ~~918~~901.~~36069109~~64837651 0.~~91836069~~90164838 9.~~44541486~~01634705 7-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 7-A3 0.00000000 9.~~44541486~~01634705 ~~918~~901.~~36069109~~64837651 0.~~91836069~~90164838 9.~~44541486~~01634705 7-A4 0.00000000 9.~~44541500~~01634696 ~~918~~901.~~36069094~~64837667 0.~~91836069~~90164838 9.~~44541500~~01634696 7-A5 0.00000000 9.~~44541667~~01634921 ~~918~~901.~~36068948~~64837798 0.~~91836069~~90164838 9.~~44541667~~01634921 8-A1 0.00000000 1711.~~67524546~~30588676 ~~919~~895.~~27486634~~74161133 0.~~91927487~~89574161 1711.~~67524546~~30588676 8-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 8-A3 0.00000000 1711.~~67524546~~30588676 ~~919~~895.~~27486634~~74161133 0.~~91927487~~89574161 1711.~~67524546~~30588676 8-A4 0.00000000 1711.~~67524551~~30588677 ~~919~~895.~~27486629~~74161128 0.~~91927487~~89574161 1711.~~67524551~~30588677 8-A5 0.00000000 1711.~~67524449~~30588652 ~~919~~895.~~27486749~~74161254 0.~~91927487~~89574161 1711.~~67524449~~30588652 9-A1 0.00000000 0.~~37445341~~40717980 ~~986~~985.~~44320800~~63128025 0.~~98644321~~98563128 0.~~37445341~~40717980 9-A2 0.00000000 0.~~37445347~~40717987 ~~986~~985.~~44320816~~63128025 0.~~98644321~~98563128 0.~~37445347~~40717987 9-A3 0.00000000 0.~~37445235~~40717876 ~~986~~985.~~44321005~~63128023 0.~~98644321~~98563128 0.~~37445235~~40717876 10-A1 0.00000000 03.~~96592755~~60818596 ~~975~~969.~~27266553~~73144798 0.~~97527267~~96973145 03.~~96592755~~60818596 10-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 10-A3 0.00000000 03.~~96592755~~60818596 ~~975~~969.~~27266553~~73144798 0.~~97527267~~96973145 03.~~96592755~~60818596 10-A4 0.00000000 03.~~96592753~~60818590 ~~975~~969.~~27266550~~73144793 0.~~97527267~~96973145 03.~~96592753~~60818590 10-A5 0.00000000 03.~~96592793~~60818521 ~~975~~969.~~27266617~~73144884 0.~~97527267~~96973145 03.~~96592793~~60818521 11-A1 0.00000000 222.~~44498546~~83558582 ~~914~~889.~~83011721~~28717418 0.~~91483012~~88928717 222.~~44498546~~83558582 11-A2 0.00000000 222.~~44498528~~83558560 ~~914~~889.~~83011705~~28717434 0.~~91483012~~88928717 222.~~44498528~~83558560 11-A3 0.00000000 222.~~44498554~~83558589 ~~914~~889.~~83011719~~28717421 0.~~91483012~~88928717 222.~~44498554~~83558589 12-A1 0.00000000 4124.~~80532691~~55554273 ~~921~~877.~~61172707~~72210243 0.~~92161173~~87772210 4124.~~80532691~~55554273 12-A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 12-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 12-A4 0.00000000 4124.~~80532700~~55554262 ~~921~~877.~~61172689~~72210235 0.~~92161173~~87772210 4124.~~80532700~~55554262 12-A5 0.00000000 4124.~~80532539~~55554124 ~~921~~877.~~61172680~~72210374 0.~~92161173~~87772210 4124.~~80532539~~55554124 12-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 12-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 12-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1M 0.00000000 0.~~55890907~~58011398 ~~997~~996.~~23801478~~08319890 0.~~99723801~~99608320 0.~~55890907~~58011398 1B1 0.00000000 0.~~55890915~~58011439 ~~997~~996.~~23801393~~08319960 0.~~99723801~~99608320 0.~~55890915~~58011439 1B2 0.00000000 0.~~55891018~~58011274 ~~997~~996.~~23801578~~08319805 0.~~99723802~~99608320 0.~~55891018~~58011274 1B3 0.00000000 0.~~55891206~~58011274 ~~997~~996.~~23801578~~08319617 0.~~99723802~~99608320 0.~~55891206~~58011274 1B4 0.00000000 0.~~55890845~~58011268 ~~997~~996.~~23801408~~08319718 0.~~99723801~~99608320 0.~~55890845~~58011268 1B5 0.00000000 0.~~55891304~~58011272 ~~997~~996.~~23801127~~08319646 0.~~99723801~~99608320 0.~~55891304~~58011272 1B6 0.~~00000000~~00002255 0.~~55890999~~58011900 ~~997~~996.~~23885907~~08403325 0.~~99723886~~99608403 0.~~55890999~~58009645 2B1 0.00000000 1.~~49507217~~54695043 ~~992~~989.~~52211130~~41026000 0.~~99252211~~98941026 1.~~49507217~~54695043 2B2 0.00000000 1.~~49507174~~54695122 ~~992~~989.~~52211083~~41026004 0.~~99252211~~98941026 1.~~49507174~~54695122 2B3 0.00000000 1.~~49507303~~54695097 ~~992~~989.~~52211268~~41026082 0.~~99252211~~98941026 1.~~49507303~~54695097 2B4 0.00000000 1.~~49507413~~54694883 ~~992~~989.~~52211382~~41025825 0.~~99252211~~98941026 1.~~49507413~~54694883 2B5 0.00000000 1.~~49507174~~54695122 ~~992~~989.~~52210904~~41025825 0.~~99252211~~98941026 1.~~49507174~~54695122 2B6 0.~~00008898~~00000000 1.~~49507267~~54695124 ~~992~~989.~~52211077~~41026002 0.~~99252211~~98941026 1.~~49498369~~54695124 3B1 0.00000000 0.~~31021010~~31690274 ~~998~~997.~~47023017~~83858829 0.~~99847023~~99783859 0.~~31021010~~31690274 3B2 0.00000000 0.~~31020935~~31690093 ~~998~~997.~~47022804~~83858692 0.~~99847023~~99783859 0.~~31020935~~31690093 3B3 0.00000000 0.~~31020861~~31690444 ~~998~~997.~~47022880~~83858681 0.~~99847023~~99783859 0.~~31020861~~31690444 3B4 0.00000000 0.~~31020861~~31690444 ~~998~~997.~~47022880~~83858681 0.~~99847023~~99783859 0.~~31020861~~31690444 3B5 0.00000000 0.~~31021134~~31690682 ~~998~~997.~~47023055~~83858790 0.~~99847023~~99783859 0.~~31021134~~31690682 3B6 0.00000000 0.~~31021423~~31690621 ~~998~~997.~~47023008~~83858549 0.~~99847023~~99783859 0.~~31021423~~31690621 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AX1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AX2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AX3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 PO1 0.00000000 641.~~62727494~~01053528 ~~926~~924.~~16518248~~20900243 0.~~92616518~~92420900 641.~~62727494~~01053528 AP2 0.00000000 27.~~53059711~~73762073 ~~948~~933.~~68095381~~31139206 0.~~94868095~~93331139 27.~~53059711~~73762073 AP3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 NOTE: Accretion amount also includes Net Negative Amortization, if applicable. NOTE: All classes per $1,000 denomination.

Current Market Interest Distribution Statement Class CUSIP Current Beginning Current Payment of Current Certificate Certificate/ Accrued Unpaid Interest Interest Rate Notional Balance Interest Shortfall Shortfall 1A1 52521RAC5 5.~~78125~~43313% 2423,~~471~~982,~~831~~545.9193 ~~117~~108,~~898~~583.1557 ~~637~~0.2900 ~~637~~0.2900 1A2 52521RAD3 5.75000% 21,966,000.00 105,253.75 0.00 0.00 1A3 52521RAE1 5.75000% 23,000,000.00 110,208.33 0.00 0.00 1A4 52521RAF8 5.75000% 14,430,500.00 69,146.15 0.00 0.00 1A5 52521RAG6 5.75000% 6462,~~362~~840,~~530~~743.4608 ~~308~~301,~~403~~111.7989 0.00 0.00 1A6 52521RAH4 5.75000% 0.00 0.00 0.00 0.00 1A7 52521RAJ0 0.~~00000~~31687% 4443,~~114~~232,~~511~~492.1450 011,415.0090 0.00 0.00 1A8 52521RAK7 5.75000% 4,455,000.00 21,346.88 0.00 0.00 1A9 52521RAL5 5.~~78125~~43313% 19,~~642~~249,~~679~~946.2357 9487,~~632~~156.7022 ~~511~~0.5300 ~~511~~0.5300 1A10 52521RAM3 5.75000% 0.00 0.00 0.00 0.00 1A11 52521RAN1 5.75000% 0.00 0.00 0.00 0.00 1A12 52521RAP6 5.75000% 0.00 0.00 0.00 0.00 2A1 52521RAQ4 5.~~46125~~11313% 5149,~~834~~901,~~072~~831.6049 ~~235~~212,~~899~~628.0379 0.00 0.00 2A2 52521RAR2 1.~~53875~~88687% ~~145~~140,~~550~~124,~~637~~883.5355 ~~186~~220,~~638~~331.3720 0.00 0.00 2A3 52521RAS0 5.~~46125~~11313% 8784,~~522~~259,~~321~~714.4709 ~~398~~359,~~317~~025.7372 0.00 0.00 2A4 52521RAT8 5.~~46125~~11313% 65,~~194~~963,~~243~~337.4697 2825,~~190~~409.2643 0.00 0.00 3A1 52521RAW1 5.~~73125~~38313% 56,~~238~~003,~~357~~048.5930 ~~268~~251,~~596~~226.7441 3115,~~666~~739.8411 3417,~~270~~880.2537 3A2 52521RAX9 5.00000% 6866,~~565~~856,~~000~~567.0062 ~~285~~278,~~687~~569.5003 0.00 0.00 3A3 52521RAY7 5.00000% 27,364,000.00 114,016.67 0.00 0.00 3A4 52521RAZ4 5.00000% 23,259,000.00 96,912.50 0.00 0.00 3A5 52521RBA8 5.00000% ~~101~~102,~~255~~100.2277 ~~421~~425.9042 0.00 0.00 3A6 52521RBB6 0.00000% 56,~~238~~003,~~357~~048.5930 0.00 0.00 0.00 3A7 52521RBC4 5.00000% 0.00 0.00 0.00 0.00 3A8 52521RBD2 5.00000% 0.00 0.00 0.00 0.00 3A9 52521RBE0 5.00000% 0.00 0.00 0.00 0.00 3A10 52521RBF7 5.00000% 0.00 0.00 0.00 0.00 4A1 52521RBG5 6.00000% 0.00 0.00 0.00 0.00 4A2 52521RBH3 5.~~45125~~10313% 7876,~~466~~726,~~528~~315.2035 ~~356~~326,~~450~~286.5597 0.00 0.00 4A3 52521RBJ9 911.~~29250~~38122% 3332,~~549~~805,~~908~~846.7347 ~~259~~311,~~802~~142.1113 0.00 0.00 4A4 52521RBK6 0.00000% 0.00 0.00 0.00 0.00 4A5 52521RBL4 1.~~54875~~89687% 0.00 0.00 0.00 0.00 4A6 52521RBM2 67.~~19500~~58748% 0.00 0.00 0.00 0.00 5A1 52521RBN0 5.~~45125~~10313% 4544,~~839~~799,~~780~~692.2309 ~~199~~181,~~109~~971.5723 0.00 0.00 5A2 52521RBP5 1.~~54875~~89687% ~~112~~109,~~443~~775,~~779~~518.0511 ~~145~~173,~~122~~524.7591 0.00 0.00 5A3 52521RBQ3 7.00000% 0.00 0.00 0.00 0.00 6A1 52521RBR1 5.~~45125~~10313% ~~191~~187,~~446~~093,~~117~~783.2371 ~~869~~795,~~683~~636.8758 0.00 0.00 7A1 52521RBS9 5.~~43125~~08313% 44,~~907~~077,~~671~~993.1495 ~~203~~186,~~253~~711.9981 0.00 0.00 7A2 52521RBT7 2.~~06875~~41687% 44,~~907~~077,~~671~~993.1495 7788,~~418~~775.9565 0.00 0.00 7A3 52521RBU4 7.50000% 0.00 0.00 0.00 0.00 7A4 52521RBV2 5.~~43125~~08313% 0.00 0.00 0.00 0.00 7A5 52521RBW0 5.~~43125~~08313% 0.00 0.00 0.00 0.00 8A1 52521RBX8 5.~~41125~~06313% 6058,~~252~~329,~~450~~503.8346 ~~271~~246,~~700~~108.9022 0.00 0.00 8A2 52521RBY6 2.~~58875~~93687% 6058,~~252~~329,~~450~~503.8346 ~~129~~142,~~982~~755.1114 0.00 0.00 8A3 52521RBZ3 8.00000% 0.00 0.00 0.00 0.00 8A4 52521RCA7 5.~~41125~~06313% 0.00 0.00 0.00 0.00 8A5 52521RCB5 5.~~41125~~06313% 0.00 0.00 0.00 0.00 9A1 52521RCE9 6.00000% 36,~~821~~792,~~127~~053.4006 ~~184~~183,~~105~~960.6427 0.00 0.00 9A2 52521RCF6 6.00000% 0.00 0.00 0.00 0.00 9A3 52521RCG4 6.00000% 0.00 0.00 0.00 0.00 10A1 52521RCH2 5.~~54125~~19313% 46,~~244~~107,~~451~~127.4466 ~~213~~199,~~543~~533.3959 0.00 0.00 10A2 52521RCJ8 1.~~20875~~55687% 92,~~487~~213,~~868~~223.0658 93119,~~162~~636.2667 0.00 0.00 10A3 52521RCK5 6.75000% 0.00 0.00 0.00 0.00 10A4 52521RCL3 5.~~54125~~19313% 44,~~443~~313,~~139~~582.7132 ~~201~~188,~~466~~248.3689 0.00 0.00 10A5 52521RCM1 5.~~54125~~19313% 2,~~663~~655,~~117~~354.7341 1211,~~072~~280.2523 0.00 0.00 11A1 52521RCN9 6.~~79338~~74429% 7471,~~764~~162,~~560~~848.3933 ~~423~~401,~~253~~090.4170 0.00 0.00 11A2 52521RCP4 6.~~79338~~74429% 13,~~692~~033,~~651~~021.9740 7773,~~516~~457.1620 0.00 0.00 11A3 52521RCQ2 6.~~79338~~74429% 0.00 0.00 0.00 0.00 12A1 52521RCR0 5.~~43125~~08313% 2524,~~749~~115,~~239~~167.9445 ~~116~~102,~~542~~150.1344 0.00 0.00 12A2 52521RCS8 2.~~06875~~41687% 5249,~~513~~181,~~936~~349.7888 9099,~~531~~054.8411 0.00 0.00 12A3 52521RCT6 2.~~06875~~41687% 0.00 0.00 0.00 0.00 12A4 52521RCU3 5.~~43125~~08313% 2523,~~615~~989,~~245~~676.4639 ~~115~~101,~~935~~618.6787 0.00 0.00 12A5 52521RCV1 5.~~43125~~08313% 1,~~534~~437,~~818~~417.2010 6,~~946~~088.6581 0.00 0.00 12A6 52521RDH1 2.~~06875~~41687% 0.00 0.00 0.00 0.00 12A7 52521RDJ7 2.~~06875~~41687% 0.00 0.00 0.00 0.00 12A8 52521RDK4 2.~~06875~~41687% 0.00 0.00 0.00 0.00 1M 52521RDM0 6.~~33000~~33007% 7,~~966~~957,~~410~~359.6489 4241,~~022~~975.8553 0.00 0.00 1B1 52521RCW9 6.~~33000~~33007% 6,~~018~~011,~~711~~873.0410 31,~~748~~712.7398 0.00 0.00 1B2 52521RCX7 6.~~33000~~33007% 2,~~655~~652,~~137~~121.6107 1413,~~005~~990.8609 0.00 0.00 1B3 52521RCY5 6.~~33000~~33007% 1,~~770~~768,~~091~~080.7472 9,~~337~~326.2473 0.00 0.00 1B4 52521RDN8 6.~~33000~~33007% 1,~~416~~415,~~871~~261.6390 7,~~474~~465.0059 0.00 0.00 1B5 52521RDP3 6.~~33000~~33007% 1,~~239~~237,~~263~~855.7883 6,~~537~~529.1276 0.00 0.00 1B6 52521RDQ1 6.~~33000~~33007% ~~884~~883,~~933~~928.8748 4,~~668~~662.0377 0.00 0.00 2B1 52521RCZ2 6.~~20620~~20637% 11,~~431~~396,~~197~~007.6192 5958,~~120~~939.1978 0.00 0.00 2B2 52521RDA6 6.~~20620~~20637% 5,~~542~~525,~~639~~577.8241 28,~~665~~578.5811 0.00 0.00 2B3 52521RDB4 6.~~20620~~20637% 3,~~811~~799,~~061~~329.8895 19,~~710~~650.1601 0.00 0.00 2B4 52521RDC2 6.~~20620~~20637% 2,~~078~~072,~~489~~091.9353 10,~~749~~716.5979 0.00 0.00 2B5 52521RDR9 6.~~20620~~20637% 1,~~385~~381,~~659~~394.9535 7,~~166~~144.4053 0.00 0.00 2B6 52521RDS7 6.~~20620~~20637% 3,~~463~~452,~~060~~400.6802 17,~~910~~855.3670 0.00 0.00 3B1 52521RDD0 6.~~81149~~80661% 8,~~461~~456,~~667~~373.8932 4847,~~030~~929.5181 0.00 0.00 3B2 52521RDE8 6.~~81149~~80661% 2,~~671~~670,~~737~~065.6894 15,~~165~~133.4464 0.00 0.00 3B3 52521RDF5 6.~~81149~~80661% 1,~~484~~483,~~187~~259.7306 8,~~424~~406.6195 0.00 0.00 3B4 52521RDT5 6.~~81149~~80661% 1,~~484~~483,~~187~~259.7306 8,~~424~~406.6195 0.00 0.00 3B5 52521RDU2 6.~~81149~~80661% 1,039,~~730~~079.4487 5,~~901~~889.7739 0.00 0.00 3B6 52521RDV0 6.~~81149~~80661% 741,~~774~~310.5743 4,~~210~~201.5067 0.00 0.00 P LEHMAN075P 0.00000% 0.00 0.00 0.00 0.00 X LEHMAN075X 0.00000% 0.00 0.00 0.00 0.00 R 52521RDG3 6.82502% 0.00 0.00 0.00 0.00 LTR LEHMAN075LTR 0.00000% 0.00 0.00 0.00 0.00 AX1 52521RAA9 6.00000% 21,~~250~~993,~~567~~878.0426 119,~~252~~969.8439 0.00 0.00 AX2 52521RAV3 6.00000% 5,~~739~~575,~~859~~674.8790 2827,~~699~~878.3037 0.00 0.00 AX3 52521RCD1 6.00000% 21,~~072~~747,~~029~~958.4073 108,~~360~~739.1579 0.00 0.00 PO1 52521RAB7 0.00000% ~~407~~380,~~215~~265.7124 0.00 0.00 0.00 AP2 52521RAU5 0.00000% 2,~~206~~183,~~244~~345.6422 0.00 0.00 0.00 AP3 52521RCC3 0.00000% 1,867.00 0.00 0.00 0.00 Totals 1,~~906~~861,~~131~~321,~~412~~351.5350 6,~~888~~706,~~756~~904.8563 3215,~~815~~739.6611 3517,~~419~~880.0737

Current Market Interest Distribution Statement (Continued) Class Non-Supported Total Remaining Ending Interest Interest Unpaid Interest Certificate/ Shortfall Distribution Shortfall Notional Balance 1A1 1449.9228 ~~117~~108,~~883~~534.2329 0.00 23,~~983~~981,~~100~~991.6620 1A2 1347.3977 105,~~240~~205.3698 0.00 21,966,000.00 1A3 1450.02 110,~~194~~158.31 0.00 23,000,000.00 1A4 831.8038 69,~~137~~114.3577 0.00 14,430,500.00 1A5 39136.2367 ~~308~~300,~~364~~975.5622 0.00 6362,~~410~~718,~~530~~842.4627 1A6 0.00 0.00 0.00 0.00 1A7 05.0018 011,410.0072 0.00 44,917,000.00 1A8 29.7269 21,~~344~~337.1619 0.00 4,455,000.00 1A9 1139.9756 9487,~~620~~116.7366 0.00 19,~~250~~249,~~391~~501.8430 1A10 0.00 0.00 0.00 0.00 1A11 0.00 0.00 0.00 0.00 1A12 0.00 0.00 0.00 0.00 2A1 0.00 ~~235~~212,~~874~~550.6741 0.00 5049,~~432~~871,~~029~~832.8254 2A2 1981.2722 ~~186~~220,~~619~~249.1098 0.00 156,289,000.00 2A3 63205.8655 ~~398~~358,~~276~~893.6138 0.00 8584,~~154~~209,~~958~~060.9859 2A4 414.5255 2825,~~187~~400.3507 0.00 65,~~026~~959,~~697~~753.4005 3A1 0.00 ~~265~~249,~~993~~085.3315 2,~~603~~141.4126 5655,~~004~~745,~~471~~934.9624 3A2 0.00 ~~285~~278,~~687~~569.5003 0.00 6765,~~583~~875,~~500~~067.0062 3A3 0.00 114,016.67 0.00 27,364,000.00 3A4 0.00 96,912.50 0.00 23,259,000.00 3A5 0.00 ~~421~~425.9042 0.00 ~~101~~102,~~677~~526.1219 3A6 0.00 0.00 0.00 59,211,000.00 3A7 0.00 0.00 0.00 0.00 3A8 0.00 0.00 0.00 0.00 3A9 0.00 0.00 0.00 0.00 3A10 0.00 0.00 0.00 0.00 4A1 0.00 0.00 0.00 0.00 4A2 0.00 ~~356~~326,~~450~~286.5597 0.00 7776,~~380~~033,~~005~~434.9084 4A3 0.00 ~~259~~311,~~802~~142.1113 0.00 3332,~~085~~509,~~344~~591.7377 4A4 0.00 0.00 0.00 0.00 4A5 0.00 0.00 0.00 0.00 4A6 0.00 0.00 0.00 0.00 5A1 0.00 ~~199~~181,~~109~~971.5723 0.00 4544,~~263~~045,~~869~~336.5247 5A2 0.00 ~~145~~173,~~122~~524.7591 0.00 121,254,000.00 5A3 0.00 0.00 0.00 0.00 6A1 0.00 ~~869~~795,~~683~~636.8758 0.00 ~~188~~184,~~843~~828,~~714~~254.4906 7A1 0.00 ~~203~~186,~~253~~711.9981 0.00 4443,~~450~~641,~~494~~584.1772 7A2 0.00 7788,~~418~~775.9565 0.00 48,402,000.00 7A3 0.00 0.00 0.00 0.00 7A4 0.00 0.00 0.00 0.00 7A5 0.00 0.00 0.00 0.00 8A1 0.00 ~~271~~246,~~700~~108.9022 0.00 5957,~~115~~602,~~808~~455.8280 8A2 0.00 ~~129~~142,~~982~~755.1114 0.00 64,307,000.00 8A3 0.00 0.00 0.00 0.00 8A4 0.00 0.00 0.00 0.00 8A5 0.00 0.00 0.00 0.00 9A1 0.00 ~~184~~183,~~105~~960.6427 0.00 36,~~807~~776,~~155~~859.4296 9A2 0.00 0.00 0.00 0.00 9A3 0.00 0.00 0.00 0.00 10A1 0.00 ~~213~~199,~~543~~533.3959 0.00 4645,~~198~~936,~~695~~207.4278 10A2 0.00 93119,~~162~~636.2667 0.00 94,739,000.00 10A3 0.00 0.00 0.00 0.00 10A4 0.00 ~~201~~188,~~466~~248.3689 0.00 44,~~399~~152,~~971~~328.4488 10A5 0.00 1211,~~072~~280.2523 0.00 2,~~660~~645,~~531~~691.0180 11A1 0.00 ~~423~~401,~~253~~090.4170 0.00 7270,~~974~~936,~~168~~659.7932 11A2 0.00 7773,~~516~~457.1620 0.00 1312,~~364~~991,~~753~~596.1833 11A3 0.00 0.00 0.00 0.00 12A1 0.00 ~~116~~102,~~542~~150.1344 0.00 2423,~~631~~458,~~909~~871.3066 12A2 0.00 9099,~~531~~054.8411 0.00 54,508,000.00 12A3 0.00 ~~166~~12,331.0973 0.00 0.00 12A4 0.00 ~~115~~101,~~935~~618.6787 0.00 2423,~~503~~336,~~729~~795.2184 12A5 0.00 6,~~946~~088.6581 0.00 1,~~468~~398,~~218~~297.2070 12A6 0.00 ~~166~~6,759.0991 0.00 0.00 12A7 0.00 ~~170~~177.7011 0.00 0.00 12A8 0.00 51,~~528~~531.5972 0.00 0.00 1M 417.8219 4241,~~018~~958.0334 0.00 7,~~961~~952,~~948~~728.3126 1B1 312.6499 31,~~745~~699.0999 0.00 6,~~015~~008,~~339~~373.7085 1B2 15.6173 1413,~~004~~984.2536 0.00 2,~~653,~~650,577.3539 1B3 13.0782 9,~~336~~322.1791 0.00 1,~~769~~767,~~100~~051.2360 1B4 03.8606 7,~~473~~462.1453 0.00 1,~~416~~414,~~077~~438.9814 1B5 02.7567 6,~~536~~527.3709 0.00 1,~~238~~237,~~569~~135.6133 1B6 01.5491 4,~~667~~660.4986 0.00 ~~884~~883,~~438~~414.1800 2B1 0.00 5958,~~120~~939.1978 0.00 11,~~414~~378,~~004~~217.2899 2B2 0.00 28,~~665~~578.5811 0.00 5,~~534~~516,~~303~~951.3061 2B3 0.00 19,~~710~~650.1601 0.00 3,~~805~~793,~~329~~398.7794 2B4 0.00 10,~~749~~716.5979 0.00 2,~~075~~068,~~363~~856.7386 2B5 0.00 7,~~166~~144.4053 0.00 1,~~383~~379,~~575~~237.8290 2B6 0.00 17,~~910~~855.3670 0.00 3,~~457~~447,~~852~~010.3059 3B1 0.00 4847,~~030~~929.5181 0.00 8,~~459~~453,~~039~~688.7952 3B2 0.00 15,~~165~~133.4464 0.00 2,~~670~~669,~~907~~218.8723 3B3 0.00 8,~~424~~406.6195 0.00 1,~~483~~482,~~726~~788.7614 3B4 0.00 8,~~424~~406.6195 0.00 1,~~483~~482,~~726~~788.7614 3B5 0.00 5,~~901~~889.7739 0.00 1,~~039~~038,~~407~~749.5197 3B6 0.00 4,~~210~~201.5067 0.00 741,~~544~~075.1807 P 0.00 ~~22,712~~0.1400 0.00 0.00 X 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 AX1 13.1668 119,~~251~~965.6871 0.00 0.00 AX2 0.00 2827,~~699~~878.3037 0.00 6,053,242.00 AX3 0.00 108,~~360~~739.1579 0.00 2,145,537.00 PO1 0.00 0.00 0.00 ~~380~~379,~~653~~849.9091 AP2 0.00 0.00 0.00 2,~~200~~165,~~542~~909.4090 AP3 0.00 0.00 0.00 1,867.00 Totals ~~207~~721.1592 6,~~914~~724,~~689~~841.9093 2,~~603~~141.4126 1,~~921~~902,~~466~~222,~~976~~082.5826 (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 0911/25/07 - 1012/24/07 30 5.~~78125~~43313% 2423,~~471~~982,~~831~~545.9193 ~~117~~108,~~898~~583.1557 ~~637~~0.2900 1-A2 0911/01/07 - 0911/30/07 30 5.75000% 21,966,000.00 105,253.75 0.00 1-A3 0911/01/07 - 0911/30/07 30 5.75000% 23,000,000.00 110,208.33 0.00 1-A4 0911/01/07 - 0911/30/07 30 5.75000% 14,430,500.00 69,146.15 0.00 1-A5 0911/01/07 - 0911/30/07 30 5.75000% 6462,~~362~~840,~~530~~743.4608 ~~308~~301,~~403~~111.7989 0.00 1-A6 0911/01/07 - 0911/30/07 30 5.75000% 20,511,000.00 98,281.88 0.00 1-A7 N11/A25/07 N- 12/A24/07 30 0.~~00000~~31687% 4443,~~114~~232,~~511~~492.1450 011,415.0090 0.00 1-A8 0911/01/07 - 0911/30/07 30 5.75000% 4,455,000.00 21,346.88 0.00 1-A9 0911/25/07 - 1012/24/07 30 5.~~78125~~43313% 19,~~642~~249,~~679~~946.2357 9487,~~632~~156.7022 ~~511~~0.5300 1-A10 0911/01/07 - 0911/30/07 30 5.75000% 6058,~~106~~685,~~690~~528.7442 ~~288~~281,~~011~~201.2349 0.00 1-A11 0911/01/07 - 0911/30/07 30 5.75000% 4,~~255~~155,~~839~~214.7266 2019,~~392~~910.5740 0.00 1-A12 0911/01/07 - 0911/30/07 30 5.75000% 1,455,000.00 6,971.88 0.00 2-A1 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% ~~145~~140,~~550~~124,~~637~~883.5355 ~~662~~597,~~407~~063.0295 0.00 2-A2 0911/25/07 - 1012/24/07 30 1.~~53875~~88687% ~~145~~140,~~550~~124,~~637~~883.5355 ~~186~~220,~~638~~331.3720 0.00 2-A3 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% ~~135~~130,~~930~~863,~~394~~258.9995 ~~618~~557,~~624~~600.8971 0.00 2-A4 0911/25/07 - 1012/24/07 30 5.~~46125~~11313% 9,~~620~~261,~~242~~624.5460 4339,~~782~~463.1224 0.00 3-A1 0911/25/07 - 1012/24/07 30 5.~~73125~~38313% 56,~~238~~003,~~357~~048.5930 ~~268~~251,~~596~~226.7441 3115,~~666~~739.8411 3-A2 0911/01/07 - 0911/30/07 30 5.00000% 6866,~~565~~856,~~000~~567.0062 ~~285~~278,~~687~~569.5003 0.00 3-A3 0911/01/07 - 0911/30/07 30 5.00000% 27,364,000.00 114,016.67 0.00 3-A4 0911/01/07 - 0911/30/07 30 5.00000% 23,259,000.00 96,912.50 0.00 3-A5 0911/01/07 - 0911/30/07 30 5.00000% ~~101~~102,~~255~~100.2277 ~~421~~425.9042 0.00 3-A6 N/A N/A 0.00000% 56,~~238~~003,~~357~~048.5930 0.00 0.00 3-A7 0911/01/07 - 0911/30/07 30 5.00000% 26,234,000.00 109,308.33 0.00 3-A8 0911/01/07 - 0911/30/07 30 5.00000% 1,130,000.00 4,708.33 0.00 3-A9 0911/01/07 - 0911/30/07 30 5.00000% 22,299,000.00 92,912.50 0.00 3-A10 0911/01/07 - 0911/30/07 30 5.00000% 960,000.00 4,000.00 0.00 4-A1 0911/25/07 - 1012/24/07 30 6.00000% ~~234~~229,~~849~~640,~~361~~925.1129 1,~~174~~148,~~246~~204.8163 0.00 4-A2 0911/25/07 - 1012/24/07 30 5.~~45125~~10313% ~~201~~196,~~299~~835,~~452~~078.3882 ~~914~~837,~~444~~062.7050 0.00 4-A3 0911/01/07 - 0911/30/07 30 911.~~29250~~38122% 3332,~~549~~805,~~908~~846.7347 ~~259~~311,~~802~~142.1113 0.00 4-A4 N/A N/A 0.00000% 3332,~~549~~805,~~908~~846.7347 0.00 0.00 4-A5 0911/25/07 - 1012/24/07 30 1.~~54875~~89687% ~~201~~196,~~299~~835,~~452~~078.3882 ~~259~~311,~~802~~142.1113 0.00 4-A6 0911/01/07 - 0911/30/07 30 67.~~19500~~58748% 3332,~~549~~805,~~908~~846.7347 ~~173~~207,~~201~~428.4009 0.00 5-A1 0911/25/07 - 1012/24/07 30 5.~~45125~~10313% ~~112~~109,~~443~~775,~~779~~518.0511 ~~510~~466,~~799~~832.2928 0.00 5-A2 0911/25/07 - 1012/24/07 30 1.~~54875~~89687% ~~112~~109,~~443~~775,~~779~~518.0511 ~~145~~173,~~122~~524.7591 0.00 5-A3 0911/01/07 - 0911/30/07 30 7.00000% ~~112~~109,~~443~~775,~~779~~518.0511 ~~655~~640,~~922~~357.0419 0.00 6-A1 0911/25/07 - 1012/24/07 30 5.~~45125~~10313% ~~313~~306,~~743~~610,~~231~~596.4393 1,~~425~~303,~~243~~894.9978 0.00 7-A1 0911/25/07 - 1012/24/07 30 5.~~43125~~08313% 44,~~907~~077,~~671~~993.1495 ~~203~~186,~~253~~711.9981 0.00 7-A2 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 44,~~907~~077,~~671~~993.1495 7788,~~418~~775.9565 0.00 7-A3 0911/01/07 - 0911/30/07 30 7.50000% 44,~~907~~077,~~671~~993.1495 ~~280~~275,~~672~~487.9446 0.00 7-A4 0911/25/07 - 1012/24/07 30 5.~~43125~~08313% 4342,~~037~~242,~~214~~093.0387 ~~194~~178,~~788~~935.2205 0.00 7-A5 0911/25/07 - 1012/24/07 30 5.~~43125~~08313% 1,~~870~~835,~~457~~900.1108 87,~~465~~776.77 0.00 8-A1 0911/25/07 - 1012/24/07 30 5.~~41125~~06313% 6058,~~252~~329,~~450~~503.8346 ~~271~~246,~~700~~108.9022 0.00 8-A2 0911/25/07 - 1012/24/07 30 2.~~58875~~93687% 6058,~~252~~329,~~450~~503.8346 ~~129~~142,~~982~~755.1114 0.00 8-A3 0911/01/07 - 0911/30/07 30 8.00000% 6058,~~252~~329,~~450~~503.8346 ~~401~~388,~~683~~863.0136 0.00 8-A4 0911/25/07 - 1012/24/07 30 5.~~41125~~06313% 5755,~~742~~899,~~361~~523.4921 ~~260~~235,~~381~~855.9646 0.00 8-A5 0911/25/07 - 1012/24/07 30 5.~~41125~~06313% 2,~~510~~429,~~089~~980.3525 1110,~~318~~252.9375 0.00 9-A1 0911/01/07 - 0911/30/07 30 6.00000% 36,~~821~~792,~~127~~053.4006 ~~184~~183,~~105~~960.6427 0.00 9-A2 0911/01/07 - 0911/30/07 30 6.00000% 34,~~739~~712,~~928~~497.9695 173,~~699~~562.6449 0.00 9-A3 0911/01/07 - 0911/30/07 30 6.00000% 2,~~081~~079,~~198~~555.4511 10,~~405~~397.9978 0.00 10-A1 0911/25/07 - 1012/24/07 30 5.~~54125~~19313% 92,~~487~~213,~~868~~223.0658 ~~427~~399,~~082~~062.0071 0.00 10-A2 0911/25/07 - 1012/24/07 30 1.~~20875~~55687% 92,~~487~~213,~~868~~223.0658 93119,~~162~~636.2667 0.00 10-A3 0911/01/07 - 0911/30/07 30 6.75000% 92,~~487~~213,~~868~~223.0658 ~~520~~518,~~244~~699.2638 0.00 10-A4 0911/25/07 - 1012/24/07 30 5.~~54125~~19313% 87,~~259~~000,~~134~~016.1650 ~~402~~376,~~937~~502.2300 0.00 10-A5 0911/25/07 - 1012/24/07 30 5.~~54125~~19313% 5,~~228~~213,~~733~~207.9008 2422,~~144~~560.7772 0.00 11-A1 0911/01/07 - 0911/30/07 30 6.~~79338~~76348% 7471,~~764~~162,~~560~~848.3933 ~~423~~401,~~253~~090.4170 0.00 11-A2 0911/01/07 - 0911/30/07 30 6.~~79338~~76348% 13,~~692~~033,~~651~~021.9740 7773,~~516~~457.1620 0.00 11-A3 0911/01/07 - 0911/30/07 30 6.~~79338~~76348% 8884,~~457~~195,~~212~~869.3673 ~~500~~474,~~769~~547.5690 0.00 12-A1 0911/01/07 - 0911/30/07 30 5.~~43125~~08313% 5249,~~899~~542,~~303~~260.6094 ~~239~~209,~~424~~858.4513 0.00 12-A2 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 5249,~~513~~181,~~936~~349.7888 9099,~~531~~054.8411 0.00 12-A3 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 9690,~~341~~227.7177 ~~166~~181.0972 0.00 12-A4 0911/01/07 - 0911/30/07 30 5.~~43125~~08313% 4946,~~908~~741,~~857~~591.0613 ~~225~~197,~~889~~994.5765 0.00 12-A5 0911/01/07 - 0911/30/07 30 5.~~43125~~08313% 2,~~990~~800,~~446~~669.5481 1311,~~534~~863.8947 0.00 12-A6 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 9690,~~341~~227.7177 ~~166~~181.0972 0.00 12-A7 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 9690,~~341~~227.7177 ~~166~~181.0972 0.00 12-A8 0911/25/07 - 1012/24/07 30 2.~~06875~~41687% 9690,~~341~~227.7177 ~~166~~181.0972 0.00 1M 0911/01/07 - 0911/30/07 30 6.~~33000~~33007% 7,~~966~~957,~~410~~359.6489 4241,~~022~~975.8553 0.00 1B1 0911/01/07 - 0911/30/07 30 6.~~33000~~33007% 6,~~018~~011,~~711~~873.0410 31,~~748~~712.7398 0.00 1B2 0911/01/07 - 0911/30/07 30 6.~~33000~~33007% 2,~~655~~652,~~137~~121.6107 1413,~~005~~990.8609 0.00 1B3 0911/01/07 - 0911/30/07 30 6.~~33000~~33007% 1,~~770~~768,~~091~~080.7472 9,~~337~~326.2473 0.00 1B4 0911/01/07 - 0911/30/07 30 6.~~33000~~33007% 1,~~416~~415,~~871~~261.6390 7,~~474~~465.0059 0.00 1B5 0911/01/07 - 0911/30/07 30 6.~~33000~~33007% 1,~~239~~237,~~263~~855.7883 6,~~537~~529.1276 0.00 1B6 0911/01/07 - 0911/30/07 30 6.~~33000~~33007% ~~884~~883,~~933~~928.8748 4,~~668~~662.0377 0.00 2B1 0911/01/07 - 0911/30/07 30 6.~~20619~~20636% 11,~~431~~396,~~197~~007.6192 5958,~~120~~939.1978 0.00 2B2 0911/01/07 - 0911/30/07 30 6.~~20619~~20636% 5,~~542~~525,~~639~~577.8241 28,~~665~~578.5811 0.00 2B3 0911/01/07 - 0911/30/07 30 6.~~20619~~20636% 3,~~811~~799,~~061~~329.8895 19,~~710~~650.1601 0.00 2B4 0911/01/07 - 0911/30/07 30 6.~~20619~~20636% 2,~~078~~072,~~489~~091.9353 10,~~749~~716.5979 0.00 2B5 0911/01/07 - 0911/30/07 30 6.~~20619~~20636% 1,~~385~~381,~~659~~394.9535 7,~~166~~144.4053 0.00 2B6 0911/01/07 - 0911/30/07 30 6.~~20619~~20636% 3,~~463~~452,~~060~~400.6802 17,~~910~~855.3670 0.00 3B1 0911/01/07 - 0911/30/07 30 6.~~81149~~80147% 8,~~461~~456,~~667~~373.8932 4847,~~030~~929.5181 0.00 3B2 0911/01/07 - 0911/30/07 30 6.~~81149~~80147% 2,~~671~~670,~~737~~065.6894 15,~~165~~133.4464 0.00 3B3 0911/01/07 - 0911/30/07 30 6.~~81149~~80147% 1,~~484~~483,~~187~~259.7306 8,~~424~~406.6195 0.00 3B4 0911/01/07 - 0911/30/07 30 6.~~81149~~80147% 1,~~484~~483,~~187~~259.7306 8,~~424~~406.6195 0.00 3B5 0911/01/07 - 0911/30/07 30 6.~~81149~~80147% 1,039,~~730~~079.4487 5,~~901~~889.7739 0.00 3B6 0911/01/07 - 0911/30/07 30 6.~~81149~~80147% 741,~~774~~310.5743 4,~~210~~201.5067 0.00 P N/A N/A 0.00000% 0.00 0.00 0.00 X N/A N/A 0.00000% 0.00 0.00 0.00 R N/A N/A 6.~~77880~~76157% 0.00 0.00 0.00 LTR N/A N/A 0.00000% 0.00 0.00 0.00 AX1 0911/01/07 - 0911/30/07 30 6.00000% 21,~~250~~993,~~567~~878.0426 119,~~252~~969.8439 0.00 AX2 0911/01/07 - 0911/30/07 30 6.00000% 5,~~739~~575,~~859~~674.8790 2827,~~699~~878.3037 0.00 AX3 0911/01/07 - 0911/30/07 30 6.00000% 21,~~072~~747,~~029~~958.4073 108,~~360~~739.1579 0.00 PO1 N/A N/A 0.00000% ~~407~~380,~~215~~265.7124 0.00 0.00 AP2 N/A N/A 0.00000% 2,~~143~~120,~~382~~482.1068 0.00 0.00 AP3 N/A N/A 0.00000% 1,867.67 0.00 0.00 Totals 14,~~893~~416,~~768~~316.0333 3215,~~815~~739.6611

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 ~~637~~0.2900 1449.9228 ~~117~~108,~~883~~534.2329 0.00 23,~~983~~981,~~100~~991.6720 1-A2 0.00 0.00 105,~~240~~205.3698 0.00 21,966,000.00 1-A3 0.00 1450.02 110,~~194~~158.31 0.00 23,000,000.00 1-A4 0.00 831.8038 69,~~137~~114.3576 0.00 14,430,500.00 1-A5 0.00 0.00 ~~308~~300,~~364~~975.5623 0.00 6362,~~410~~718,~~530~~842.4628 1-A6 0.00 1244.5061 98,~~269~~237.3727 0.00 20,511,000.00 1-A7 0.00 05.0018 011,410.0072 0.00 43,~~233~~231,492.50 1-A8 0.00 29.7269 21,~~344~~337.1619 0.00 4,455,000.00 1-A9 ~~511~~0.5300 1139.9756 9487,~~620~~116.7366 0.00 19,~~250~~249,~~391~~501.8330 1-A10 0.00 36127.6463 ~~287~~281,~~974~~073.5986 0.00 5958,~~217~~571,~~639~~688.7805 1-A11 0.00 29.5904 2019,~~389~~901.9737 0.00 4,~~192~~147,~~890~~154.6823 1-A12 0.00 03.8916 6,~~970~~968.9971 0.00 1,455,000.00 2-A1 0.00 0.00 ~~662~~596,~~338~~843.6486 0.00 ~~141~~140,~~613~~040,~~686~~646.2118 2-A2 0.00 1981.2722 ~~186~~220,~~619~~249.1098 0.00 ~~141~~140,~~613~~040,~~686~~646.2118 2-A3 0.00 63205.8655 ~~618~~557,~~561~~395.0316 0.00 ~~132~~130,~~253~~784,~~658~~589.4529 2-A4 0.00 414.5255 4339,~~777~~448.6169 0.00 9,~~360~~256,~~027~~056.7689 3-A1 3417,~~270~~880.2537 0.00 ~~265~~249,~~993~~085.3315 611,~~977~~455.0947 5655,~~004~~745,~~471~~934.9624 3-A2 0.00 0.00 ~~285~~278,~~687~~569.5003 0.00 6765,~~583~~875,~~500~~067.0062 3-A3 0.00 0.00 114,016.67 0.00 27,364,000.00 3-A4 0.00 0.00 96,912.50 0.00 23,259,000.00 3-A5 0.00 0.00 ~~421~~425.9042 0.00 ~~101~~102,~~677~~526.1119 3-A6 0.00 0.00 0.00 0.00 5655,~~004~~745,~~471~~934.9624 3-A7 0.00 0.00 109,308.33 0.00 26,234,000.00 3-A8 0.00 0.00 4,708.33 0.00 1,130,000.00 3-A9 0.00 0.00 92,912.50 0.00 22,299,000.00 3-A10 0.00 0.00 4,000.00 0.00 960,000.00 4-A1 0.00 0.00 1,~~174~~148,~~246~~204.8163 0.00 ~~231~~227,~~597~~567,~~413~~142.1338 4-A2 0.00 0.00 ~~914~~837,~~444~~062.7050 0.00 ~~198~~195,~~512~~057,~~068~~550.4061 4-A3 0.00 0.00 ~~259~~311,~~802~~142.1113 0.00 3332,~~085~~509,~~344~~591.7377 4-A4 0.00 0.00 0.00 0.00 3332,~~085~~509,~~344~~591.7377 4-A5 0.00 0.00 ~~259~~311,~~802~~142.1113 0.00 ~~198~~195,~~512~~057,~~068~~550.4061 4-A6 0.00 0.00 ~~173~~207,~~201~~428.4009 0.00 3332,~~085~~509,~~344~~591.7377 5-A1 0.00 0.00 ~~510~~466,~~799~~832.2928 0.00 ~~110~~107,~~966~~840,~~327~~280.2954 5-A2 0.00 0.00 ~~145~~173,~~122~~524.7591 0.00 ~~110~~107,~~966~~840,~~327~~280.2954 5-A3 0.00 0.00 ~~655~~640,~~922~~357.0419 0.00 ~~110~~107,~~966~~840,~~327~~280.2954 6-A1 0.00 0.00 1,~~425~~303,~~243~~894.9978 0.00 ~~309~~302,~~478~~897,~~395~~831.6914 7-A1 0.00 0.00 ~~203~~186,~~253~~711.9981 0.00 4443,~~450~~641,~~494~~584.1772 7-A2 0.00 0.00 7788,~~418~~775.9565 0.00 4443,~~450~~641,~~494~~584.1772 7-A3 0.00 0.00 ~~280~~275,~~672~~487.9446 0.00 4443,~~450~~641,~~494~~584.1772 7-A4 0.00 0.00 ~~194~~178,~~788~~935.2205 0.00 4241,~~599~~823,~~079~~861.0160 7-A5 0.00 0.00 87,~~465~~776.77 0.00 1,~~851~~817,~~415~~723.1513 8-A1 0.00 0.00 ~~271~~246,~~700~~108.9022 0.00 5957,~~115~~602,~~808~~455.8380 8-A2 0.00 0.00 ~~129~~142,~~982~~755.1114 0.00 5957,~~115~~602,~~808~~455.8380 8-A3 0.00 0.00 ~~401~~388,~~683~~863.0136 0.00 5957,~~115~~602,~~808~~455.8380 8-A4 0.00 0.00 ~~260~~235,~~381~~855.9646 0.00 5655,~~653~~202,~~071~~764.4602 8-A5 0.00 0.00 1110,~~318~~252.9375 0.00 2,~~462~~399,~~737~~691.3778 9-A1 0.00 0.00 ~~184~~183,~~105~~960.6427 0.00 36,~~807~~776,~~155~~859.4296 9-A2 0.00 0.00 173,~~699~~562.6449 0.00 34,~~726~~698,~~746~~163.7059 9-A3 0.00 0.00 10,~~405~~397.9978 0.00 2,~~080~~078,~~408~~696.7337 10-A1 0.00 0.00 ~~427~~399,~~082~~062.0071 0.00 9291,~~396~~871,~~357~~387.0665 10-A2 0.00 0.00 93119,~~162~~636.2667 0.00 9291,~~396~~871,~~357~~387.0665 10-A3 0.00 0.00 ~~520~~518,~~244~~699.2638 0.00 9291,~~396~~871,~~357~~387.0665 10-A4 0.00 0.00 ~~402~~376,~~937~~502.2300 0.00 8786,~~172~~677,~~796~~506.6601 10-A5 0.00 0.00 2422,~~144~~560.7772 0.00 5,~~223~~193,~~560~~881.4064 11-A1 0.00 0.00 ~~423~~401,~~253~~090.4170 0.00 7270,~~974~~936,~~168~~659.7931 11-A2 0.00 0.00 7773,~~516~~457.1620 0.00 1312,~~364~~991,~~753~~596.1833 11-A3 0.00 0.00 ~~500~~474,~~769~~547.5690 0.00 8683,~~338~~928,~~921~~255.9764 12-A1 0.00 0.00 ~~239~~209,~~424~~858.4513 0.00 5048,~~603~~193,~~856~~965.7120 12-A2 0.00 0.00 9099,~~531~~054.8411 0.00 5047,~~235~~842,~~212~~876.0136 12-A3 0.00 0.00 ~~166~~12,331.0973 0.00 9287,~~161~~772.1721 12-A4 0.00 0.00 ~~225~~197,~~889~~994.5765 0.00 4745,~~743~~469,~~173~~515.9079 12-A5 0.00 0.00 1311,~~534~~863.8947 0.00 2,~~860~~724,~~682~~449.8041 12-A6 0.00 0.00 ~~166~~6,759.0991 0.00 9287,~~161~~772.1721 12-A7 0.00 0.00 ~~170~~177.7011 0.00 9287,~~161~~772.1721 12-A8 0.00 0.00 51,~~528~~531.5972 0.00 9287,~~161~~772.1721 1M 0.00 417.8219 4241,~~018~~958.0334 0.00 7,~~961~~952,~~948~~728.3126 1B1 0.00 312.6499 31,~~745~~699.0899 0.00 6,~~015~~008,~~339~~373.7086 1B2 0.00 15.6173 1413,~~004~~984.2536 0.00 2,~~653,~~650,577.3639 1B3 0.00 13.0782 9,~~336~~322.1791 0.00 1,~~769~~767,~~100~~051.2459 1B4 0.00 03.8606 7,~~473~~462.1553 0.00 1,~~416~~414,~~077~~438.9814 1B5 0.00 02.7567 6,~~536~~527.3709 0.00 1,~~238~~237,~~569~~135.6133 1B6 0.00 01.5491 4,~~667~~660.4986 0.00 ~~884~~883,~~438~~413.1898 2B1 0.00 0.00 5958,~~120~~939.1978 0.00 11,~~414~~378,~~004~~217.2899 2B2 0.00 0.00 28,~~665~~578.5811 0.00 5,~~534~~516,~~303~~951.2961 2B3 0.00 0.00 19,~~710~~650.1601 0.00 3,~~805~~793,~~329~~398.7894 2B4 0.00 0.00 10,~~749~~716.5979 0.00 2,~~075~~068,~~363~~856.7485 2B5 0.00 0.00 7,~~166~~144.4053 0.00 1,~~383~~379,~~575~~237.8290 2B6 0.00 0.00 17,~~910~~855.3670 0.00 3,~~457~~447,~~851~~010.9960 3B1 0.00 0.00 4847,~~030~~929.5181 0.00 8,~~459~~453,~~039~~688.7952 3B2 0.00 0.00 15,~~165~~133.4464 0.00 2,~~670~~669,~~907~~218.8622 3B3 0.00 0.00 8,~~424~~406.6195 0.00 1,~~483~~482,~~726~~788.7614 3B4 0.00 0.00 8,~~424~~406.6195 0.00 1,~~483~~482,~~726~~788.7614 3B5 0.00 0.00 5,~~901~~889.7739 0.00 1,~~039~~038,~~407~~749.5197 3B6 0.00 0.00 4,~~210~~201.5067 0.00 741,~~544~~075.1807 P 0.00 0.00 ~~22,712~~0.1400 0.00 0.00 X 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 LTR 0.00 0.00 0.00 0.00 0.00 AX1 0.00 13.1668 119,~~251~~965.6772 0.00 21,~~055~~992,~~371~~502.9053 AX2 0.00 0.00 2827,~~699~~878.3037 0.00 5,~~613~~505,~~757~~572.5618 AX3 0.00 0.00 108,~~360~~739.1579 0.00 1,~~810~~693,~~466~~455.6979 PO1 0.00 0.00 0.00 0.00 ~~380~~379,~~653~~849.8990 AP2 0.00 0.00 0.00 0.00 2,~~137~~103,~~679~~047.8635 AP3 0.00 0.00 0.00 0.00 1,867.67 Totals 3517,~~419~~880.0737 ~~207~~721.1592 14,~~918~~433,~~915~~122.7022 611,~~977~~455.0947 (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 24,917,000.00 5.~~78125~~43313% ~~982~~962.~~13396115~~49732833 4.~~73163503~~35781073 0.~~02557651~~00000000 1-A2 21,966,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 1-A3 23,000,000.00 5.75000% 1000.00000000 4.79166652 0.00000000 1-A4 14,430,500.00 5.75000% 1000.00000000 4.79166696 0.00000000 1-A5 67,374,500.00 5.75000% ~~955~~932.~~29511106~~70811776 4.~~57745571~~46922634 0.00000000 1-A6 20,511,000.00 5.75000% 1000.00000000 4.79166691 0.00000000 1-A7 0.00 0.~~00000~~31687% ~~982~~962.~~13396131~~49732841 0.~~00000000~~25415544 0.00000000 1-A8 4,455,000.00 5.75000% 1000.00000000 4.79166779 0.00000000 1-A9 20,000,000.00 5.~~78125~~43313% ~~982~~962.~~13396150~~49732850 4.~~73163500~~35781100 0.~~02557650~~00000000 1-A10 62,919,500.00 5.75000% ~~955~~932.~~29511105~~70811783 4.~~57745580~~46922639 0.00000000 1-A11 4,455,000.00 5.75000% ~~955~~932.~~29511111~~70811672 4.~~57745679~~46922559 0.00000000 1-A12 1,455,000.00 5.75000% 1000.00000000 4.79167010 0.00000000 2-A1 156,289,000.00 5.~~46125~~11313% ~~931~~896.~~29162980~~57546948 43.~~23834704~~82025574 0.00000000 2-A2 0.00 1.~~53875~~88687% ~~931~~896.~~29162980~~57546948 1.~~19418750~~40976780 0.00000000 2-A3 145,959,000.00 5.~~46125~~11313% ~~931~~896.~~29162977~~57546948 43.~~23834700~~82025576 0.00000000 2-A4 10,330,000.00 5.~~46125~~11313% ~~931~~896.~~29163020~~57546951 43.~~23834656~~82025557 0.00000000 3-A1 59,211,000.00 5.~~73125~~38313% ~~949~~945.~~79577426~~82169360 4.~~53626421~~24290098 0.~~53481346~~26581395 3-A2 72,491,000.00 5.00000% ~~945~~922.~~84155274~~27404257 3.~~94100647~~84280849 0.00000000 3-A3 27,364,000.00 5.00000% 1000.00000000 4.16666679 0.00000000 3-A4 23,259,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 3-A5 100,000.00 5.00000% ~~1012~~1021.~~55220000~~00770000 4.~~21900000~~25420000 0.00000000 3-A6 0.00 0.00000% ~~949~~945.~~79577426~~82169360 0.00000000 0.00000000 3-A7 26,209,000.00 5.00000% 1000.95387081 4.17064100 0.00000000 3-A8 1,155,000.00 5.00000% 978.35497835 4.07647619 0.00000000 3-A9 22,277,000.00 5.00000% 1000.98756565 4.17078152 0.00000000 3-A10 982,000.00 5.00000% 977.59674134 4.07331976 0.00000000 4-A1 250,485,000.00 6.00000% ~~937~~916.~~57854207~~78513799 4.~~68789273~~58392570 0.00000000 4-A2 214,701,428.57 5.~~45125~~10313% ~~937~~916.~~57854207~~78513800 43.~~25914586~~89872813 0.00000000 4-A3 35,783,571.43 911.~~29250~~38122% ~~937~~916.~~57854203~~78513796 78.~~26037395~~69511112 0.00000000 4-A4 35,783,571.43 0.00000% ~~937~~916.~~57854203~~78513796 0.00000000 0.00000000 4-A5 0.00 1.~~54875~~89687% ~~937~~916.~~57854207~~78513800 1.~~21006233~~44918519 0.00000000 4-A6 35,783,571.43 67.~~19500~~58748% ~~937~~916.~~57854203~~78513796 45.~~84024912~~79674084 0.00000000 5-A1 121,254,000.00 5.~~45125~~10313% ~~927~~905.~~34078092~~33523109 43.~~21263868~~85003612 0.00000000 5-A2 0.00 1.~~54875~~89687% ~~927~~905.~~34078092~~33523109 1.~~19684918~~43108607 0.00000000 5-A3 121,254,000.00 7.00000% ~~927~~905.~~34078092~~33523109 5.~~40948785~~28112219 0.00000000 6-A1 335,955,428.57 5.~~45125~~10313% ~~933~~912.~~88349986~~65260465 43.~~24236035~~88115407 0.00000000 7-A1 48,402,000.00 5.~~43125~~08313% ~~927~~910.~~80610595~~66472357 43.~~19928908~~85752262 0.00000000 7-A2 0.00 2.~~06875~~41687% ~~927~~910.~~80610595~~66472357 1.~~59949899~~83413185 0.00000000 7-A3 48,402,000.00 7.50000% ~~927~~910.~~80610595~~66472357 5.~~79878807~~69165448 0.00000000 7-A4 46,386,000.00 5.~~43125~~08313% ~~927~~910.~~80610594~~66472362 43.~~19928901~~85752274 0.00000000 7-A5 2,016,000.00 5.~~43125~~08313% ~~927~~910.~~80610615~~66472222 43.~~19929067~~85752480 0.00000000 8-A1 64,307,000.00 5.~~41125~~06313% ~~936~~907.~~95011165~~04749810 43.~~22505948~~82708290 0.00000000 8-A2 0.00 2.~~58875~~93687% ~~936~~907.~~95011165~~04749810 2.~~02127467~~21990048 0.00000000 8-A3 64,307,000.00 8.00000% ~~936~~907.~~95011165~~04749810 6.~~24633415~~04698338 0.00000000 8-A4 61,628,000.00 5.~~41125~~06313% ~~936~~907.~~95011180~~04749805 43.~~22505939~~82708282 0.00000000 8-A5 2,679,000.00 5.~~41125~~06313% ~~936~~907.~~95011198~~04749907 43.~~22505786~~82708100 0.00000000 9-A1 37,313,000.00 6.00000% 986.~~81766140~~03846005 4.~~93408839~~93019243 0.00000000 9-A2 35,204,000.00 6.00000% 986.~~81766163~~03846012 4.~~93408817~~93019231 0.00000000 9-A3 2,109,000.00 6.00000% 986.~~81766240~~03845899 4.~~93408725~~93019440 0.00000000 10-A1 94,739,000.00 5.~~54125~~19313% ~~976~~973.~~23859298~~33963394 4.~~50798510~~21223266 0.00000000 10-A2 0.00 1.~~20875~~55687% ~~976~~973.~~23859298~~33963394 01.~~98335701~~26280275 0.00000000 10-A3 94,739,000.00 6.75000% ~~976~~973.~~23859298~~33963394 5.~~49134211~~47503541 0.00000000 10-A4 89,383,000.00 5.~~54125~~19313% ~~976~~973.~~23859302~~33963393 4.~~50798508~~21223275 0.00000000 10-A5 5,356,000.00 5.~~54125~~19313% ~~976~~973.~~23859223~~33963406 4.~~50798544~~21223301 0.00000000 11-A1 79,768,000.00 6.~~79338~~76348% ~~937~~892.~~27510267~~12276013 5.~~30605519~~02821558 0.00000000 11-A2 14,609,000.00 6.~~79338~~76348% ~~937~~892.~~27510233~~12275994 5.~~30605517~~02821548 0.00000000 11-A3 94,377,000.00 6.~~79338~~76348% ~~937~~892.~~27510262~~12276010 5.~~30605508~~02821556 0.00000000 12-A1 54,908,000.00 5.~~43125~~08313% ~~963~~902.~~41705398~~27764515 43.~~36046569~~82199552 0.00000000 12-A2 0.00 2.~~06875~~41687% ~~963~~902.~~41705401~~27764512 1.~~66089088~~81723985 0.00000000 12-A3 0.00 2.~~06875~~41687% ~~963~~902.~~41710000~~27770000 1.~~66090000~~81720000 0.00000000 12-A4 51,804,000.00 5.~~43125~~08313% ~~963~~902.~~41705390~~27764516 43.~~36046579~~82199541 0.00000000 12-A5 3,104,000.00 5.~~43125~~08313% ~~963~~902.~~41705541~~27764497 43.~~36046714~~82199420 0.00000000 12-A6 0.00 2.~~06875~~41687% ~~963~~902.~~41710000~~27770000 1.~~66090000~~81720000 0.00000000 12-A7 0.00 2.~~06875~~41687% ~~963~~902.~~41710000~~27770000 1.~~66090000~~81720000 0.00000000 12-A8 0.00 2.~~06875~~41687% ~~963~~902.~~41710000~~27770000 1.~~66090000~~81720000 0.00000000 1M 7,984,000.00 6.~~33000~~33007% ~~997~~996.~~79692385~~66331288 5.~~26338302~~25745616 0.00000000 1B1 6,032,000.00 6.~~33000~~33007% ~~997~~996.~~79692308~~66331233 5.~~26338362~~25745690 0.00000000 1B2 2,661,000.00 6.~~33000~~33007% ~~997~~996.~~79692221~~66331079 5.~~26338219~~25745584 0.00000000 1B3 1,774,000.00 6.~~33000~~33007% ~~997~~996.~~79692221~~66331454 5.~~26338219~~25745772 0.00000000 1B4 1,420,000.00 6.~~33000~~33007% ~~997~~996.~~79692254~~66330986 5.~~26338028~~25745775 0.00000000 1B5 1,242,000.00 6.~~33000~~33007% ~~997~~996.~~79692432~~66330918 5.~~26338164~~25745572 0.00000000 1B6 886,887.00 6.~~33000~~33007% ~~997~~996.~~79776905~~66415225 5.~~26338756~~25745670 0.00000000 2B1 11,500,000.00 6.~~20619~~20636% ~~994~~990.~~01718348~~95721043 5.~~14088609~~12519826 0.00000000 2B2 5,576,000.00 6.~~20619~~20636% ~~994~~990.~~01718436~~95721126 5.~~14088594~~12519907 0.00000000 2B3 3,834,000.00 6.~~20619~~20636% ~~994~~990.~~01718310~~95721179 5.~~14088680~~12519823 0.00000000 2B4 2,091,000.00 6.~~20619~~20636% ~~994~~990.~~01718317~~95721186 5.~~14088474~~12519847 0.00000000 2B5 1,394,000.00 6.~~20619~~20636% ~~994~~990.~~01718077~~95720947 5.~~14088953~~12520086 0.00000000 2B6 3,483,904.24 6.~~20619~~20636% ~~994~~990.~~01718343~~95720840 5.~~14088757~~12519827 0.00000000 3B1 8,472,000.00 6.~~81149~~80147% 998.~~78044027~~15549103 5.~~66932365~~65743744 0.00000000 3B2 2,675,000.00 6.~~81149~~80147% 998.~~78044112~~15549159 5.~~66932336~~65743551 0.00000000 3B3 1,486,000.00 6.~~81149~~80147% 998.~~78043742~~15549125 5.~~66932032~~65743607 0.00000000 3B4 1,486,000.00 6.~~81149~~80147% 998.~~78043742~~15549125 5.~~66932032~~65743607 0.00000000 3B5 1,041,000.00 6.~~81149~~80147% 998.~~78044188~~15549472 5.~~66932757~~65743516 0.00000000 3B6 742,680.31 6.~~81149~~80147% 998.~~78044431~~15549169 5.~~66933032~~65744095 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 X 0.00 0.00000% 0.00000000 0.00000000 0.00000000 R 100.00 6.~~77880~~76157% 0.00000000 0.00000000 0.00000000 LTR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 AX1 0.00 6.00000% ~~817~~724.~~78603778~~51332179 43.~~08893193~~62256614 0.00000000 AX2 0.00 6.00000% ~~948~~921.~~22901188~~10553581 4.~~74114517~~60552694 0.00000000 AX3 0.00 6.00000% ~~965~~814.~~73888116~~69486303 4.~~82869580~~07347261 0.00000000 PO1 411,000.00 0.00000% ~~990~~925.~~79248175~~21956204 0.00000000 0.00000000 AP2 2,253,317.99 0.00000% ~~951~~941.~~21155093~~04901723 0.00000000 0.00000000 AP3 1,867.67 0.00000% 1000.00000000 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.~~02557651~~00000000 0.~~00059879~~00197777 4.~~73103624~~35583297 0.00000000 962.~~51959184~~47506522 1-A2 0.00000000 0.00000000 4.~~79105709~~78949194 0.00000000 1000.00000000 1-A3 0.00000000 0.~~00060957~~00217478 4.~~79105696~~78949174 0.00000000 1000.00000000 1-A4 0.00000000 0.~~00060982~~00217456 4.~~79105714~~78949170 0.00000000 1000.00000000 1-A5 0.00000000 0.00000000 4.~~57687345~~46719798 0.00000000 ~~941~~930.~~16513607~~89881602 1-A6 0.00000000 0.~~00060943~~00217493 4.~~79105699~~78949198 0.00000000 1000.00000000 1-A7 0.00000000 0.~~00000000~~00011532 0.~~00000000~~25404012 0.00000000 962.~~51959169~~47506512 1-A8 0.00000000 0.~~00061055~~00217508 4.~~79105724~~78949270 0.00000000 1000.00000000 1-A9 0.~~02557650~~00000000 0.~~00059850~~00197800 4.~~73103650~~35583300 0.00000000 962.~~51959150~~47506500 1-A10 0.00000000 0.~~00058233~~00202846 4.~~57687347~~46719793 0.00000000 ~~941~~930.~~16513609~~89881595 1-A11 0.00000000 0.~~00058137~~00202918 4.~~57687318~~46719865 0.00000000 ~~941~~930.~~16513580~~89881706 1-A12 0.00000000 0.~~00061168~~00217182 4.~~79105842~~78949141 0.00000000 1000.00000000 2-A1 0.00000000 0.00000000 43.~~23790951~~81884752 0.00000000 ~~906~~896.~~10142883~~03648485 2-A2 0.00000000 0.~~00012330~~00051968 1.~~19406420~~40924812 0.00000000 ~~906~~896.~~10142883~~03648485 2-A3 0.00000000 0.~~00043752~~00140827 43.~~23790948~~81884748 0.00000000 ~~906~~896.~~10142883~~03648483 2-A4 0.00000000 0.~~00043756~~00140852 43.~~23790997~~81884705 0.00000000 ~~906~~896.~~10142885~~03648500 3-A1 0.~~57878181~~30197717 0.00000000 4.~~49229586~~20673777 0.~~11783436~~19346861 ~~945~~941.~~84573745~~47935755 3-A2 0.00000000 0.00000000 3.~~94100647~~84280849 0.00000000 ~~932~~908.~~30194093~~73443076 3-A3 0.00000000 0.00000000 4.16666679 0.00000000 1000.00000000 3-A4 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000 3-A5 0.00000000 0.00000000 4.~~21900000~~25420000 0.00000000 ~~1016~~1025.~~77110000~~26190000 3-A6 0.00000000 0.00000000 0.00000000 0.00000000 ~~945~~941.~~84573745~~47935755 3-A7 0.00000000 0.00000000 4.17064100 0.00000000 1000.95387081 3-A8 0.00000000 0.00000000 4.07647619 0.00000000 978.35497835 3-A9 0.00000000 0.00000000 4.17078152 0.00000000 1000.98756565 3-A10 0.00000000 0.00000000 4.07331976 0.00000000 977.59674134 4-A1 0.00000000 0.00000000 4.~~68789273~~58392570 0.00000000 ~~924~~908.~~59593640~~50606775 4-A2 0.00000000 0.00000000 43.~~25914586~~89872813 0.00000000 ~~924~~908.~~59593642~~50606775 4-A3 0.00000000 0.00000000 78.~~26037395~~69511112 0.00000000 ~~924~~908.~~59593629~~50606775 4-A4 0.00000000 0.00000000 0.00000000 0.00000000 ~~924~~908.~~59593629~~50606775 4-A5 0.00000000 0.00000000 1.~~21006233~~44918519 0.00000000 ~~924~~908.~~59593642~~50606775 4-A6 0.00000000 0.00000000 45.~~84024912~~79674084 0.00000000 ~~924~~908.~~59593629~~50606775 5-A1 0.00000000 0.00000000 43.~~21263868~~85003612 0.00000000 ~~915~~889.~~15601374~~37503538 5-A2 0.00000000 0.00000000 1.~~19684918~~43108607 0.00000000 ~~915~~889.~~15601374~~37503538 5-A3 0.00000000 0.00000000 5.~~40948785~~28112219 0.00000000 ~~915~~889.~~15601374~~37503538 6-A1 0.00000000 0.00000000 43.~~24236035~~88115407 0.00000000 ~~921~~901.~~18885236~~60124047 7-A1 0.00000000 0.00000000 43.~~19928908~~85752262 0.00000000 ~~918~~901.~~36069109~~64837651 7-A2 0.00000000 0.00000000 1.~~59949899~~83413185 0.00000000 ~~918~~901.~~36069109~~64837651 7-A3 0.00000000 0.00000000 5.~~79878807~~69165448 0.00000000 ~~918~~901.~~36069109~~64837651 7-A4 0.00000000 0.00000000 43.~~19928901~~85752274 0.00000000 ~~918~~901.~~36069094~~64837667 7-A5 0.00000000 0.00000000 43.~~19929067~~85752480 0.00000000 ~~918~~901.~~36068948~~64837798 8-A1 0.00000000 0.00000000 43.~~22505948~~82708290 0.00000000 ~~919~~895.~~27486634~~74161133 8-A2 0.00000000 0.00000000 2.~~02127467~~21990048 0.00000000 ~~919~~895.~~27486634~~74161133 8-A3 0.00000000 0.00000000 6.~~24633415~~04698338 0.00000000 ~~919~~895.~~27486634~~74161133 8-A4 0.00000000 0.00000000 43.~~22505939~~82708282 0.00000000 ~~919~~895.~~27486629~~74161128 8-A5 0.00000000 0.00000000 43.~~22505786~~82708100 0.00000000 ~~919~~895.~~27486749~~74161254 9-A1 0.00000000 0.00000000 4.~~93408839~~93019243 0.00000000 ~~986~~985.~~44320800~~63128025 9-A2 0.00000000 0.00000000 4.~~93408817~~93019231 0.00000000 ~~986~~985.~~44320816~~63128025 9-A3 0.00000000 0.00000000 4.~~93408725~~93019440 0.00000000 ~~986~~985.~~44321005~~63128023 10-A1 0.00000000 0.00000000 4.~~50798510~~21223266 0.00000000 ~~975~~969.~~27266553~~73144798 10-A2 0.00000000 0.00000000 01.~~98335701~~26280275 0.00000000 ~~975~~969.~~27266553~~73144798 10-A3 0.00000000 0.00000000 5.~~49134211~~47503541 0.00000000 ~~975~~969.~~27266553~~73144798 10-A4 0.00000000 0.00000000 4.~~50798508~~21223275 0.00000000 ~~975~~969.~~27266550~~73144793 10-A5 0.00000000 0.00000000 4.~~50798544~~21223301 0.00000000 ~~975~~969.~~27266617~~73144884 11-A1 0.00000000 0.00000000 5.~~30605519~~02821558 0.00000000 ~~914~~889.~~83011721~~28717418 11-A2 0.00000000 0.00000000 5.~~30605517~~02821548 0.00000000 ~~914~~889.~~83011705~~28717434 11-A3 0.00000000 0.00000000 5.~~30605508~~02821556 0.00000000 ~~914~~889.~~83011719~~28717421 12-A1 0.00000000 0.00000000 43.~~36046569~~82199552 0.00000000 ~~921~~877.~~61172707~~72210243 12-A2 0.00000000 0.00000000 1.~~66089088~~81723985 0.00000000 ~~921~~877.~~61172690~~72210244 12-A3 0.00000000 0.00000000 1123.~~66090000~~31730000 0.00000000 ~~921~~877.~~61170000~~72210000 12-A4 0.00000000 0.00000000 43.~~36046579~~82199541 0.00000000 ~~921~~877.~~61172689~~72210235 12-A5 0.00000000 0.00000000 43.~~36046714~~82199420 0.00000000 ~~921~~877.~~61172680~~72210374 12-A6 0.00000000 0.00000000 167.~~66090000~~59910000 0.00000000 ~~921~~877.~~61170000~~72210000 12-A7 0.00000000 0.00000000 1.~~70700000~~77110000 0.00000000 ~~921~~877.~~61170000~~72210000 12-A8 0.00000000 0.00000000 5515.~~28590000~~31720000 0.00000000 ~~921~~877.~~61170000~~72210000 1M 0.00000000 0.~~00060371~~00215306 5.~~26277931~~25530311 0.00000000 ~~997~~996.~~23801478~~08319890 1B1 0.00000000 0.~~00060345~~00215351 5.~~26277851~~25530338 0.00000000 ~~997~~996.~~23801393~~08319960 1B2 0.00000000 0.~~00060504~~00215333 5.~~26277715~~25530252 0.00000000 ~~997~~996.~~23801578~~08319805 1B3 0.00000000 0.~~00060316~~00215333 5.~~26277903~~25530440 0.00000000 ~~997~~996.~~23801578~~08319617 1B4 0.00000000 0.~~00060563~~00215493 5.~~26278169~~25530282 0.00000000 ~~997~~996.~~23801408~~08319718 1B5 0.00000000 0.~~00060386~~00214976 5.~~26277778~~25530596 0.00000000 ~~997~~996.~~23801127~~08319646 1B6 0.00000000 0.~~00060887~~00215360 5.~~26277869~~25530310 0.00000000 ~~997~~996.~~23885907~~08403325 2B1 0.00000000 0.00000000 5.~~14088609~~12519826 0.00000000 ~~992~~989.~~52211130~~41026000 2B2 0.00000000 0.00000000 5.~~14088594~~12519907 0.00000000 ~~992~~989.~~52211083~~41026004 2B3 0.00000000 0.00000000 5.~~14088680~~12519823 0.00000000 ~~992~~989.~~52211268~~41026082 2B4 0.00000000 0.00000000 5.~~14088474~~12519847 0.00000000 ~~992~~989.~~52211382~~41025825 2B5 0.00000000 0.00000000 5.~~14088953~~12520086 0.00000000 ~~992~~989.~~52210904~~41025825 2B6 0.00000000 0.00000000 5.~~14088757~~12519827 0.00000000 ~~992~~989.~~52211077~~41026002 3B1 0.00000000 0.00000000 5.~~66932365~~65743744 0.00000000 ~~998~~997.~~47023017~~83858829 3B2 0.00000000 0.00000000 5.~~66932336~~65743551 0.00000000 ~~998~~997.~~47022804~~83858692 3B3 0.00000000 0.00000000 5.~~66932032~~65743607 0.00000000 ~~998~~997.~~47022880~~83858681 3B4 0.00000000 0.00000000 5.~~66932032~~65743607 0.00000000 ~~998~~997.~~47022880~~83858681 3B5 0.00000000 0.00000000 5.~~66932757~~65743516 0.00000000 ~~998~~997.~~47023055~~83858790 3B6 0.00000000 0.00000000 5.~~66933032~~65744095 0.00000000 ~~998~~997.~~47023008~~83858549 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LTR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AX1 0.00000000 0.~~00042151~~00133720 43.~~08850679~~62123257 0.00000000 ~~746~~724.~~85819724~~01342431 AX2 0.00000000 0.00000000 4.~~74114517~~60552694 0.00000000 ~~927~~909.~~39681885~~52451564 AX3 0.00000000 0.00000000 4.~~82869580~~07347261 0.00000000 ~~843~~789.~~82879682~~29193762 PO1 0.00000000 0.00000000 0.00000000 0.00000000 ~~926~~924.~~16518248~~20900243 AP2 0.00000000 0.00000000 0.00000000 0.00000000 ~~948~~933.~~68095381~~31139206 AP3 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 (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 2115,~~074~~732,~~870~~418.4696 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~4,072,325~~0.2800 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 226,~~716~~573.7558 Swap/Cap Payments 3215,~~709~~739.6811 Total Deposits 2515,~~202~~754,~~622~~731.1765 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~369~~360,~~385~~366.7570 Payment of Interest and Principal 2415,~~833~~394,~~236~~364.4295 Total Withdrawals (Pool Distribution Amount) 2515,~~202~~754,~~622~~731.1765 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~207~~721.1592 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~207~~721.1592

ADMINISTRATION FEES Gross Servicing Fee* ~~296~~290,~~366~~040.3449 Primary Mortgage Insurance - PMI 7370,~~019~~326.4121 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~369~~360,~~385~~366.7570 *Servicer Payees include: AURORA LOAN SERVICING INC.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Class 1-A1 Reserve Fund ~~198~~139.2041 ~~637~~0.2900 ~~578~~0.5000 139.41 Class 1-A9 Reserve Fund ~~356~~309.4324 ~~511~~0.5300 ~~464~~0.3400 309.24 Class 3-A1 Reserve Fund 0.00 3115,~~666~~739.8411 3115,~~666~~739.8411 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Class 1-A1 Cap Agreement - Lehman Brothers ~~578~~0.5000 0.00 ~~578~~0.5000 Class 1-A9 Cap Agreement - Lehman Brothers ~~464~~0.3400 0.00 ~~464~~0.3400 Class 3-A1 Cap Agreement - Lehman Brothers 3115,~~666~~739.8411 0.00 3115,~~666~~739.8411

Collateral Statement Group 1 2 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~669115~~658274 6.~~509832~~503918 Weighted Average Net Rate 6.~~373172~~361342 6.~~231175~~225371 Weighted Average Pass-Through Rate 6.~~354966~~344698 6.~~231175~~225371 Weighted Average Remaining Term ~~352~~350 ~~297~~295 Principal And Interest Constant 2,~~081~~038,~~916~~001.9078 4,~~560~~507,~~999~~043.7375 Beginning Loan Count ~~571~~558 43,~~017~~942 Loans Paid in Full 100 4843 Ending Loan Count ~~561~~558 3,~~969~~899 Beginning Scheduled Balance ~~340~~332,~~237~~356,~~815~~365.1537 ~~657~~645,~~836~~155,~~372~~947.1552 Ending Scheduled Balance ~~334~~332,~~428~~136,~~987~~049.4342 ~~650~~638,~~250~~684,~~806~~719.6437 Actual Ending Collateral Balance ~~334~~332,~~581~~283,~~597~~147.5699 ~~650,~~639,~~879~~047,955.7265 Scheduled Principal ~~191~~193,~~012~~901.7292 ~~992~~1,~~329~~010,342.2949 Unscheduled Principal 526,~~617,815~~414.0003 65,~~593~~460,~~236~~885.2266 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~890~~844,~~904~~099.1886 3,~~568~~496,~~670~~701.4426 Servicing Fees 8382,~~909~~239.2239 ~~152~~149,~~759~~755.0755 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 54,~~161~~609.9771 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~801~~757,~~832~~250.9976 3,~~415~~346,~~911~~945.3771 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 ~~22,712~~0.1400 Prepayment Penalty Paid Count 0 80 Special Servicing Fee 0.00 0.00

Collateral Statement Group 3 4 Collateral Description Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 7.~~469416~~447917 7.~~215754~~180411 Weighted Average Net Rate 7.~~219416~~197917 6.~~965754~~930411 Weighted Average Pass-Through Rate 6.~~880854~~859908 6.~~793379~~763484 Weighted Average Remaining Term ~~353~~351 ~~352~~350 Principal And Interest Constant 1,~~268~~242,~~996~~532.7805 ~~584~~555,~~179~~936.1268 Beginning Loan Count ~~707~~699 ~~276~~265 Loans Paid in Full 45 31 Ending Loan Count ~~703~~694 ~~273~~264 Beginning Scheduled Balance ~~192~~189,~~763~~095,~~833~~463.4164 9389,~~786~~523,~~831~~159.7300 Ending Scheduled Balance ~~190~~187,~~359~~386,~~119~~304.7984 9189,~~667~~254,~~391~~339.9035 Actual Ending Collateral Balance ~~190~~187,~~438~~475,~~614~~086.1446 9189,~~686~~275,~~769~~647.4845 Scheduled Principal 6968,~~135~~892.7565 20,~~226~~259.8908 Unscheduled Principal 21,~~335~~640,~~577~~266.8715 2248,~~099,212~~560.9457 Negative Amortized Principal 0.00 0.00 Scheduled Interest 1,~~199~~173,~~861~~639.0340 ~~563~~535,~~952~~677.2360 Servicing Fees 4039,~~159~~394.1389 1918,~~538~~650.9266 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 5453,~~385~~263.4124 1312,~~472~~453.0326 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~105~~080,~~316~~981.4927 ~~530~~504,~~941~~573.2868 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 46,573.6158 0.00 Prepayment Penalty Paid Count 23 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Fixed Weighted Average Coupon Rate 6.~~747546~~735080 Weighted Average Net Rate 6.~~470703~~458000 Weighted Average Pass-Through Rate 6.~~402494~~390816 Weighted Average Remaining Term ~~324~~322 Principal And Interest Constant 8,~~496~~343,~~092~~514.5326 Beginning Loan Count 5,~~571~~464 Loans Paid in Full 6549 Ending Loan Count 5,~~506~~415 Beginning Scheduled Balance 1,~~284~~256,~~624~~130,~~852~~935.4453 Ending Scheduled Balance 1,~~266~~247,~~706~~461,~~305~~412.7698 Actual Ending Collateral Balance 1,~~267~~248,~~346~~081,~~860~~837.9055 Scheduled Principal 1,~~272~~293,~~704~~396.6514 Unscheduled Principal 167,~~645~~376,~~842~~126.0341 Negative Amortized Principal 0.00 Scheduled Interest 7,~~223~~050,~~387~~118.8812 Servicing Fees ~~296~~290,~~366~~040.3449 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 7370,~~019~~326.4121 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 6,~~854~~689,~~002~~751.1342 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 226,~~716~~573.7558 Prepayment Penalty Paid Count 103 Special Servicing Fee 0.00

Additional Reporting - Deal Level Cash Reporting FNMA W6 Hard Prepayment Premiums 012,150.0001 FNMA W6 Soft Prepayment Premiums 51,~~362~~350.5000 First Payment Default Loans 0.00 LMT 2007-5 Hard Prepayment Premiums -4.61 LMT 2007-5 Soft Prepayment Premiums 06,578.0019 Excess Cashflow 0.00 Informational Reporting Collateral Group 1 Beginning Balance ~~183~~181,~~943~~525,~~419~~385.6401 Collateral Group 1 Ending Balance ~~182~~181,~~103~~395,~~307~~302.8932 Collateral Group 1 Realized Loss 0.00 Collateral Group 1 Scheduled Prin 112,~~332~~381.7606 Collateral Group 1 Unscheduled Prin 117,~~727,778~~701.9962 Collateral Group 10 Beginning Balance 97,~~835~~556,~~302~~544.7412 Collateral Group 10 Ending Balance 97,~~741~~212,~~741~~634.6636 Collateral Group 10 Realized Loss 0.00 Collateral Group 10 Scheduled Prin 37,~~507~~863.5326 Collateral Group 10 Unscheduled Prin 56306,~~053~~046.5550 Collateral Group 11 Beginning Balance 9389,~~786~~523,~~831~~158.73100 Collateral Group 11 Ending Balance 9189,~~667~~254,~~391~~339.9035 Collateral Group 11 Realized Loss 0.00 Collateral Group 11 Scheduled Prin 20,~~226~~259.8908 Collateral Group 11 Unscheduled Prin 2248,~~099,212~~560.9457 Collateral Group 12 Beginning Balance 5552,~~999~~640,~~452~~407.7141 Collateral Group 12 Ending Balance 5351,~~703~~291,~~015~~103.6397 Collateral Group 12 Realized Loss 0.00 Collateral Group 12 Scheduled Prin 17,~~886~~121.2183 Collateral Group 12 Unscheduled Prin 21,~~278~~332,~~550~~181.8861 Collateral Group 2 Beginning Balance ~~155~~150,~~860~~423,~~215~~798.9689 Collateral Group 2 Ending Balance ~~151~~150,~~918~~334,~~085~~004.75 Collateral Group 2 Realized Loss 0.00 Collateral Group 2 Scheduled Prin 7881,~~294~~160.4196 Collateral Group 2 Unscheduled Prin 38,~~863,835~~633.8019 Collateral Group 3 Beginning Balance ~~183~~181,~~170~~201,~~552~~137.6460 Collateral Group 3 Ending Balance ~~181~~179,~~942~~949,~~667~~670.0823 Collateral Group 3 Realized Loss 0.00 Collateral Group 3 Scheduled Prin ~~309~~315,~~684~~912.1025 Collateral Group 3 Unscheduled Prin ~~918~~935,~~201~~555.4612 Collateral Group 4 Beginning Balance ~~245~~239,~~226~~987,~~714~~795.8495 Collateral Group 4 Ending Balance ~~241~~237,~~959~~898,~~889~~423.1068 Collateral Group 4 Realized Loss 0.00 Collateral Group 4 Scheduled Prin ~~351~~361,~~575~~583.8312 Collateral Group 4 Unscheduled Prin 21,~~915~~727,~~249~~789.9114 Collateral Group 5 Beginning Balance ~~117~~114,~~467~~785,~~755~~176.9288 Collateral Group 5 Ending Balance ~~115~~112,~~983~~842,~~284~~749.4834 Collateral Group 5 Realized Loss 0.00 Collateral Group 5 Scheduled Prin 164,~~130~~742.0501 Collateral Group 5 Unscheduled Prin 1,~~320~~777,~~341~~685.3952 Collateral Group 7 Beginning Balance 46,~~912~~077,~~959~~672.3895 Collateral Group 7 Ending Balance 4645,~~453~~638,~~034~~393.7050 Collateral Group 7 Realized Loss 0.00 Collateral Group 7 Scheduled Prin 6466,~~281~~137.7222 Collateral Group 7 Unscheduled Prin ~~395~~373,~~642~~142.9723 Collateral Group 8 Beginning Balance 6260,~~915~~983,~~002~~675.0331 Collateral Group 8 Ending Balance 6160,~~774~~252,~~246~~428.0362 Collateral Group 8 Realized Loss 0.00 Collateral Group 8 Scheduled Prin 9796,~~211~~479.9402 Collateral Group 8 Unscheduled Prin 1634,~~043,544~~767.0667 Collateral Group 9 Beginning Balance 38,~~927~~896,~~210~~644.3044 Collateral Group 9 Ending Balance 38,~~912~~880,~~494~~698.8384 Collateral Group 9 Realized Loss 0.00 Collateral Group 9 Scheduled Prin 13,~~742~~907.0256 Collateral Group 9 Unscheduled Prin ~~973~~2,038.4504 Collateral Group PO1 Beginning Balance ~~434~~407,~~179~~181.5548 Collateral Group PO1 Ending Balance ~~407~~406,~~593~~742.7935 Collateral Group PO1 Realized Loss 0.00 Collateral Group PO1 Scheduled Prin ~~385~~359.5590 Collateral Group PO1 Unscheduled Prin ~~26,200~~79.2122 Collateral Group PO2 Beginning Balance 2,~~143~~120,~~387~~488.3484 Collateral Group PO2 Ending Balance 2,~~137~~103,~~685~~053.25100 Collateral Group PO2 Realized Loss 0.00 Collateral Group PO2 Scheduled Prin 5,~~445~~488.6686 Collateral Group PO2 Unscheduled Prin ~~256~~11,945.4398 Collateral Group PO3 Beginning Balance 1,867.67 Collateral Group PO3 Ending Balance 1,867.67 Collateral Group PO3 Realized Loss 0.00 Collateral Group PO3 Scheduled Prin 0.00 Collateral Group PO3 Unscheduled Prin 0.00 LIBOR 04.00783130% Next Month's LIBOR 4.~~872500~~865000% Exchange has occurred this cycle NO Miscellaneous Reporting Collateral Group 1 Senior % 93.~~685625~~609351% Collateral Group 10 Senior % 94.~~534248~~522848% Collateral Group 11 Senior % 95.~~768261~~688585% Collateral Group 12 Senior % 94.~~463965~~114509% Collateral Group 2 Senior % 93.~~385369~~153400% Collateral Group 3 Senior % 95.~~827419~~796704% Collateral Group 4 Senior % 95.~~768261~~688585% Collateral Group 5 Senior % 95.~~723101~~635622% Collateral Group 7 Senior % 95.~~725513~~660200% Collateral Group 8 Senior % 95.~~768019~~647734% Collateral Group 9 Senior % 94.~~589690~~589273% Collateral Group 1 Senior Prepayment % 100.000000% Collateral Group 10 Senior Prepayment % 100.000000% Collateral Group 11 Senior Prepayment % 100.000000% Collateral Group 12 Senior Prepayment % 100.000000% Collateral Group 2 Senior Prepayment % 100.000000% Collateral Group 3 Senior Prepayment % 100.000000% Collateral Group 4 Senior Prepayment % 100.000000% Collateral Group 5 Senior Prepayment % 100.000000% Collateral Group 7 Senior Prepayment % 100.000000% Collateral Group 8 Senior Prepayment % 100.000000% Collateral Group 9 Senior Prepayment % 100.000000% Collateral Group 1 Subordinate % 6.~~314375~~390649% Collateral Group 10 Subordinate % 5.~~465752~~477152% Collateral Group 11 Subordinate % 4.~~231739~~311415% Collateral Group 12 Subordinate % 5.~~536035~~885491% Collateral Group 2 Subordinate % 6.~~614631~~846600% Collateral Group 3 Subordinate % 4.~~172581~~203296% Collateral Group 4 Subordinate % 4.~~231739~~311415% Collateral Group 5 Subordinate % 4.~~276899~~364378% Collateral Group 7 Subordinate % 4.~~274487~~339800% Collateral Group 8 Subordinate % 4.~~231981~~352266% Collateral Group 9 Subordinate % 5.~~410310~~410727% Collateral Group PO1 Subordinate % 6.~~210299~~610379% Collateral Group 1 Sub Prepayment % 0.000000% Collateral Group 10 Sub Prepayment % 0.000000% Collateral Group 11 Sub Prepayment % 0.000000% Collateral Group 12 Sub Prepayment % 0.000000% Collateral Group 2 Sub Prepayment % 0.000000% Collateral Group 3 Sub Prepayment % 0.000000% Collateral Group 4 Sub Prepayment % 0.000000% Collateral Group 5 Sub Prepayment % 0.000000% Collateral Group 7 Sub Prepayment % 0.000000% Collateral Group 8 Sub Prepayment % 0.000000% Collateral Group 9 Sub Prepayment % 0.000000%

Additional Reporting - Group Level Trigger Event Reporting 1 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 915.~~948476~~494970% Shifting Interest Trigger Trigger Result Pass 2 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 612.~~677396~~935662% Shifting Interest Trigger Trigger Result Pass 3 Cumulative Loss Trigger Trigger Result Pass Threshold Value 30.000000% Calculated Value 0.000000% Delinquency Trigger Trigger Result Pass Threshold Value 50.000000% Calculated Value 5595.~~371845~~159910% Shifting Interest Trigger Trigger Result Pass

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 013 0 0 013 01,758,256.0076 0.00 0.00 01,758,256.0076 30 Days ~~112~~107 21 0 0 ~~114~~108 2223,~~109~~356,~~674~~168.4843 ~~175~~101,~~449~~595.1876 0.00 0.00 2223,~~285~~457,~~123~~764.6619 60 Days 3541 01 0 0 3542 109,~~736~~981,~~419~~350.8050 0134,636.0001 0.00 0.00 10,~~736~~115,~~419~~986.8051 90 Days 1524 10 12 0 1726 45,~~991~~106,~~485~~030.0169 ~~419,484~~0.0500 ~~173~~239,~~350~~882.1146 0.00 5,~~584~~345,~~319~~913.1715 120 Days 3 03 1319 0 1625 ~~940~~538,~~316~~430.6651 0431,612.0035 47,~~059~~447,~~343~~009.0360 0.00 48,~~999~~417,~~659~~052.6946 150 Days 02 0 711 1 814 0527,652.0043 0.00 24,~~527~~717,~~664~~709.8944 ~~585~~173,~~000~~350.0011 35,~~112~~418,~~664~~711.8998 180+ Days 02 0 115 07 124 0335,930.0010 0.00 ~~155~~5,~~898~~028,101.6221 02,795,911.0042 ~~155~~8,~~898~~159,942.6273 Totals ~~165~~179 318 2247 18 ~~191~~252 3839,~~777~~845,~~895~~562.9566 ~~594~~2,~~933~~426,100.2388 617,~~916~~432,~~256~~702.6571 ~~585~~2,~~000~~969,261.0053 4662,~~874~~673,~~085~~627.8378 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.~~000000~~240074% 0.000000% 0.000000% 0.~~000000~~240074% 0.~~000000~~140877% 0.000000% 0.000000% 0.~~000000~~140877% 30 Days 21.~~034145~~975993% 0.~~036324~~018467% 0.000000% 0.000000% 21.~~070469~~994460% 1.~~744564~~871365% 0.~~013844~~008140% 0.000000% 0.000000% 1.~~758408~~879505% 60 Days 0.~~635670~~757156% 0.~~000000~~018467% 0.000000% 0.000000% 0.~~635670~~775623% 0.~~847157~~799735% 0.~~000000~~010787% 0.000000% 0.000000% 0.~~847157~~810523% 90 Days 0.~~272430~~443213% 0.~~018162~~000000% 0.~~018162~~036934% 0.000000% 0.~~308754~~480148% 0.~~393853~~409110% 0.~~033099~~000000% 0.~~013678~~019220% 0.000000% 0.~~440631~~428330% 120 Days 0.~~054486~~055402% 0.~~000000~~055402% 0.~~236106~~350877% 0.000000% 0.~~290592~~461681% 0.~~074196~~043141% 0.~~000000~~034582% 0.~~320302~~596676% 0.000000% 0.~~394498~~674399% 150 Days 0.~~000000~~036934% 0.000000% 0.~~127134~~203139% 0.~~018162~~018467% 0.~~145296~~258541% 0.~~000000~~042277% 0.000000% 0.~~199445~~377997% 0.~~046159~~013889% 0.~~245605~~434163% 180+ Days 0.~~000000~~036934% 0.000000% 0.~~018162~~277008% 0.~~000000~~129271% 0.~~018162~~443213% 0.~~000000~~026916% 0.000000% 0.~~012301~~402866% 0.~~000000~~224017% 0.~~012301~~653799% Totals 23.~~996731~~305633% 0.~~054486~~332410% 0.~~399564~~867959% 0.~~018162~~147738% 34.~~468943~~653740% 3.~~059770~~192544% 0.~~046943~~194386% 01.~~545727~~396760% 0.~~046159~~237906% 35.~~698600~~021596% 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 ~~567~~585,~~347~~655.4763

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 300,000.00 0.02223722% 300,000.00 0.~~02368347~~02404884% Fraud 13,490,896.00 0.99999988% 13,490,896.00 1.~~06503741~~08146800% Special Hazard 6,243,540.00 0.46279649% 12,~~667~~474,~~063~~614.0613 1.00000000% 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 712 0 0 0 712 36,~~221~~298,~~060~~573.41 0.00 0.00 0.00 36,~~221~~298,~~060~~573.41 60 Days 31 0 0 0 3 1 428,~~809,809~~500.6100 0.00 0.00 0.00 1428,~~809,809~~500.6100 90 Days 13 0 0 0 13 ~~759~~1,~~998~~456,553.9157 0.00 0.00 0.00 ~~759~~1,~~998~~456,553.9157 120 Days 0 0 03 0 03 0.00 0.00 01,809,809.0061 0.00 01,809,809.0061 150 Days 0 0 1 0 1 0.00 0.00 ~~498~~759,~~775~~998.6991 0.00 ~~498~~759,~~775~~998.6991 180+ Days 0 0 01 0 01 0.00 0.00 0498,775.0069 0.00 0498,775.0069 Totals 1116 0 15 0 1221 58,~~790~~183,~~868~~626.9398 0.00 ~~498~~3,~~775~~068,584.6921 0.00 611,~~289~~252,~~644~~211.6219 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~247772~~150538% 0.000000% 0.000000% 0.000000% 12.~~247772~~150538% 01.~~962713~~895544% 0.000000% 0.000000% 0.000000% 01.~~962713~~895544% 60 Days 0.~~534759~~179211% 0.000000% 0.000000% 0.000000% 0.~~534759~~179211% 0.~~540917~~128956% 0.000000% 0.000000% 0.000000% 0.~~540917~~128956% 90 Days 0.~~178253~~537634% 0.000000% 0.000000% 0.000000% 0.~~178253~~537634% 0.~~227149~~438347% 0.000000% 0.000000% 0.000000% 0.~~227149~~438347% 120 Days 0.000000% 0.000000% 0.~~000000~~537634% 0.000000% 0.~~000000~~537634% 0.000000% 0.000000% 0.~~000000~~544659% 0.000000% 0.~~000000~~544659% 150 Days 0.000000% 0.000000% 0.~~178253~~179211% 0.000000% 0.~~178253~~179211% 0.000000% 0.000000% 0.~~149074~~228720% 0.000000% 0.~~149074~~228720% 180+ Days 0.000000% 0.000000% 0.~~000000~~179211% 0.000000% 0.~~000000~~179211% 0.000000% 0.000000% 0.~~000000~~150106% 0.000000% 0.~~000000~~150106% Totals 12.~~960784~~867384% 0.000000% 0.~~178253~~896057% 0.000000% 23.~~139037~~763441% 12.~~730779~~462847% 0.000000% 0.~~149074~~923485% 0.000000% 13.~~879854~~386332% 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 012 0 0 012 01,356,778.0074 0.00 0.00 01,356,778.0074 30 Days 6659 21 0 0 6860 87,~~920~~648,~~714~~718.5216 ~~175~~101,~~449~~595.1876 0.00 0.00 97,~~096~~750,~~163~~313.7092 60 Days 1417 01 0 0 1418 2,~~245~~151,~~081~~972.2083 0134,636.0001 0.00 0.00 2,~~245~~286,~~081~~608.2084 90 Days 59 0 12 0 611 ~~374~~889,~~828~~009.6466 0.00 ~~173~~239,~~350~~882.1146 0.00 ~~548~~1,~~178~~128,892.7512 120 Days 02 03 56 0 511 0386,770.0099 0431,612.0035 ~~590~~1,~~017~~082,772.3440 0.00 ~~590~~1,~~017~~901,155.3474 150 Days 01 0 32 01 34 0108,168.0038 0.00 ~~484~~176,~~812~~723.7609 0173,350.0011 ~~484~~458,~~812~~241.7658 180+ Days 01 0 15 02 18 0205,994.0014 0.00 ~~155~~715,~~898~~834.6251 0200,619.0060 ~~155~~1,~~898~~122,448.6225 Totals 8589 217 1015 03 97124 11,~~540~~390,~~624~~634.3616 ~~175~~2,~~449~~024,622.1886 12,~~404~~215,~~078~~212.8346 0373,969.0071 1316,~~120~~004,~~152~~439.3719 0-29 Days 0.~~000000~~307771% 0.000000% 0.000000% 0.~~000000~~307771% 0.~~000000~~212313% 0.000000% 0.000000% 0.~~000000~~212313% 30 Days 1.~~662887~~513209% 0.~~050391~~025648% 0.000000% 0.000000% 1.~~713278~~538856% 1.~~371068~~196893% 0.~~026966~~015898% 0.000000% 0.000000% 1.~~398034~~212791% 60 Days 0.~~352734~~436009% 0.~~000000~~025648% 0.000000% 0.000000% 0.~~352734~~461657% 0.~~345057~~336747% 0.~~000000~~021068% 0.000000% 0.000000% 0.~~345057~~357815% 90 Days 0.~~125976~~230828% 0.000000% 0.~~025195~~051295% 0.000000% 0.~~151172~~282124% 0.~~057609~~139115% 0.000000% 0.~~026643~~037537% 0.000000% 0.~~084252~~176652% 120 Days 0.~~000000~~051295% 0.~~000000~~076943% 0.~~125976~~153886% 0.000000% 0.~~125976~~282124% 0.~~000000~~060523% 0.~~000000~~067540% 0.~~090683~~169435% 0.000000% 0.~~090683~~297498% 150 Days 0.~~000000~~025648% 0.000000% 0.~~075586~~051295% 0.~~000000~~025648% 0.~~075586~~102590% 0.~~000000~~016926% 0.000000% 0.~~074513~~027654% 0.~~000000~~027126% 0.~~074513~~071707% 180+ Days 0.~~000000~~025648% 0.000000% 0.~~025195~~128238% 0.~~000000~~051295% 0.~~025195~~205181% 0.~~000000~~032235% 0.000000% 0.~~023961~~112016% 0.~~000000~~031394% 0.~~023961~~175644% Totals 2.~~141597~~282637% 0.~~050391~~436009% 0.~~251953~~384714% 0.~~000000~~076943% 23.~~443941~~180303% 1.~~773735~~782438% 0.~~026966~~316819% 0.~~215800~~346643% 0.~~000000~~058520% 2.~~016500~~504419% 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 01 0 0 01 0401,478.0002 0.00 0.00 0401,478.0002 30 Days 3433 0 0 0 3433 7,~~757~~842,~~719~~713.4771 0.00 0.00 0.00 7,~~757~~842,~~719~~713.4771 60 Days 1119 0 0 0 1119 45,~~300~~670,~~871~~530.7460 0.00 0.00 0.00 45,~~300~~670,~~871~~530.7460 90 Days 76 10 0 0 86 2835,~~386,657~~192.4656 ~~419,484~~0.0500 0.00 0.00 2835,~~806,141~~192.5156 120 Days 31 0 57 0 8 ~~940~~151,~~316~~659.6652 0.00 13,~~940~~263,~~027~~275.8916 0.00 23,~~880~~414,~~344~~934.5568 150 Days 01 0 16 10 27 0419,484.0005 0.00 ~~357~~2,~~276~~310,987.44 ~~585,000~~0.00 ~~942~~2,~~276~~730,471.4449 180+ Days 01 0 05 04 010 0129,935.0096 0.00 01,622,393.0021 02,070,291.0082 03,822,620.0099 Totals 5561 1 618 14 6384 15,~~385~~049,~~565~~516.3340 ~~419~~401,~~484~~478.0502 27,~~297~~196,~~304~~655.3381 ~~585~~2,~~000~~070,291.0082 1824,~~687~~717,~~353~~942.7105 0-29 Days 0.~~000000~~144092% 0.000000% 0.000000% 0.~~000000~~144092% 0.~~000000~~214150% 0.000000% 0.000000% 0.~~000000~~214150% 30 Days 4.~~836415~~755043% 0.000000% 0.000000% 0.000000% 4.~~836415~~755043% 4.~~073606~~183336% 0.000000% 0.000000% 0.000000% 4.~~073606~~183336% 60 Days 12.~~564723~~737752% 0.000000% 0.000000% 0.000000% 12.~~564723~~737752% 23.~~258403~~024685% 0.000000% 0.000000% 0.000000% 23.~~258403~~024685% 90 Days 0.~~995733~~864553% 0.~~142248~~000000% 0.000000% 0.000000% 10.~~137980~~864553% 10.~~253242~~445495% 0.~~220273~~000000% 0.000000% 0.000000% 10.~~473515~~445495% 120 Days 0.~~426743~~144092% 0.000000% 01.~~711238~~008646% 0.000000% 1.~~137980~~152738% 0.~~493764~~080896% 0.000000% 1.~~018716~~740645% 0.000000% 1.~~512479~~821541% 150 Days 0.~~000000~~144092% 0.000000% 0.~~142248~~864553% 0.~~142248~~000000% 01.~~284495~~008646% 0.~~000000~~223755% 0.000000% 01.~~187607~~232690% 0.~~307186~~000000% 01.~~494793~~456445% 180+ Days 0.~~000000~~144092% 0.000000% 0.~~000000~~720461% 0.~~000000~~576369% 01.~~000000~~440922% 0.~~000000~~069308% 0.000000% 0.~~000000~~865391% 01.~~000000~~104302% 02.~~000000~~039002% Totals 78.~~823613~~789625% 0.~~142248~~144092% 02.~~853485~~593660% 0.~~142248~~576369% 812.~~961593~~103746% 8.~~079016~~027475% 0.~~220273~~214150% 13.~~206323~~838726% 01.~~307186~~104302% 913.~~812797~~184654% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 53 0 0 0 53 21,~~210~~566,~~180~~163.0815 0.00 0.00 0.00 21,~~210~~566,~~180~~163.0815 60 Days 74 0 0 0 74 21,~~380~~730,~~657~~347.2507 0.00 0.00 0.00 21,~~380~~730,~~657~~347.2507 90 Days 26 0 0 0 26 1,~~470~~925,~~000~~274.0090 0.00 0.00 0.00 1,~~470~~925,~~000~~274.0090 120 Days 0 0 3 0 3 0.00 0.00 1,~~529~~291,~~297~~152.8043 0.00 1,~~529~~291,~~297~~152.8043 150 Days 0 0 2 0 2 0.00 0.00 1,~~186~~470,~~800~~000.00 0.00 1,~~186~~470,~~800~~000.00 180+ Days 0 0 04 01 05 0.00 0.00 02,191,097.0080 0525,000.00 02,716,097.0080 Totals 1413 0 59 01 1923 65,~~060~~221,~~837~~785.3312 0.00 24,~~716~~952,~~097~~250.8023 0525,000.00 810,~~776~~699,~~935~~035.1335 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~831502~~136364% 0.000000% 0.000000% 0.000000% 1.~~831502~~136364% 21.~~410577~~754301% 0.000000% 0.000000% 0.000000% 21.~~410577~~754301% 60 Days 21.~~564103~~515152% 0.000000% 0.000000% 0.000000% 21.~~564103~~515152% 21.~~596511~~938207% 0.000000% 0.000000% 0.000000% 21.~~596511~~938207% 90 Days 02.~~732601~~272727% 0.000000% 0.000000% 0.000000% 02.~~732601~~272727% 12.~~603285~~156551% 0.000000% 0.000000% 0.000000% 12.~~603285~~156551% 120 Days 0.000000% 0.000000% 1.~~098901~~136364% 0.000000% 1.~~098901~~136364% 0.000000% 0.000000% 1.~~667959~~446254% 0.000000% 1.~~667959~~446254% 150 Days 0.000000% 0.000000% 0.~~732601~~757576% 0.000000% 0.~~732601~~757576% 0.000000% 0.000000% 1.~~294407~~646586% 0.000000% 1.~~294407~~646586% 180+ Days 0.000000% 0.000000% 01.~~000000~~515152% 0.~~000000~~378788% 01.~~000000~~893939% 0.000000% 0.000000% 02.~~000000~~454306% 0.~~000000~~588066% 03.~~000000~~042373% Totals 54.~~128205~~924242% 0.000000% 13.~~831502~~409091% 0.~~000000~~378788% 68.~~959707~~712121% 65.~~610373~~849059% 0.000000% 25.~~962366~~547146% 0.~~000000~~588066% 911.~~572739~~984271% Please refer to CTSLink.com for a list of delinquency code descriptions.

180+ Delinquency Summary Summary 1 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 115 ~~155~~4,~~898~~891,379.6222 0.~~012~~392 0 0.00 0.000 ~~Total~~210 - 239 8 3,112,664.89 0.249 1 498,775.69 0.150 240 - 269 1 155,898.62 0.012 0 0.00 0.000 Total 24 8,159,942.73 0.653 1 498,775.69 0.150

180+ Delinquency Summary (continued) 2 3 Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 14 ~~155~~481,~~898~~736.6287 0.~~024~~075 08 2,880,344.55 1.536 210 - 239 3 484,812.76 0.00076 2 942,276.44 0.~~000~~503 ~~Total~~240 - 269 1 155,898.62 0.024 0 0.00 0.000 Total 8 1,122,448.25 0.175 10 3,822,620.99 2.039

180+ Delinquency Summary (continued) 4 Days Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Balance($) 180 - 209 03 01,529,297.80 1.713 210 - 239 2 1,186,800.00 01.~~000~~329 ~~Total~~240 - 269 0 0.00 0.000 Total 5 2,716,097.80 3.042 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 14 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~585~~1,~~000~~833,500.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~585~~1,~~000~~826,365.0049 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 18 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~585~~3,~~000~~010,700.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~585~~2,~~000~~969,261.0053 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.000% ~~Aug~~Oct-07 0.~~000~~046% ~~Sep~~Nov-07 0.~~000~~091% ~~Oct~~Dec-07 0.~~046~~238% *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 - No REO Information to report this period. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-07 No0.000% Original Principal Balance 179,500.00 Feb-07 0.000% Current Actual Balance 173,350.11 Mar-07 0.000% Apr-07 0.000% Current REO ~~Information~~Total toMay-07 0.000% Loans in REO 3 Jun-07 0.000% Original Principal Balance 391,700.00 Jul-07 0.000% Current Actual Balance 373,969.71 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.031% Dec-07 0.059% *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 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 12 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~585~~1,129,000.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~585~~1,~~000~~128,015.0038 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current REO Total ~~Mar~~May-07 0.000% Loans in REO 14 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~585~~2,094,000.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~585~~2,~~000~~070,291.0082 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.000% ~~Aug~~Oct-07 0.~~000~~307% ~~Sep~~Nov-07 0.~~000~~498% ~~Oct~~Dec-07 01.~~307~~104% *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. 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-07 No0.000% Original Principal Balance 525,000.00 Feb-07 0.000% Current Actual Balance 525,000.00 Mar-07 0.000% Apr-07 0.000% Current REO ~~Information~~Total toMay-07 0.000% Loans in REO 1 Jun-07 0.000% Original Principal Balance 525,000.00 Jul-07 0.000% Current Actual Balance 525,000.00 Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.000% Dec-07 0.588% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance 2 0123681777 Dec-2007 17-Jun-2004 MI 96.68 179,500.00 2 0123686966 Nov-2007 03-Jul-2004 RI 86.51 161,500.00 2 0123743908 Nov-2007 01-Jun-2004 TN 79.29 50,700.00 3 0033756982 Nov-2007 01-Feb-2007 CO 93.92 380,000.00 3 0040172926 Dec-2007 01-Apr-2007 TX 99.87 540,000.00 3 0040323040 Oct-2007 01-May-2007 TX 99.93 585,000.00 3 0040441677 Dec-2007 01-May-2007 DC 99.95 589,000.00 4 0046123675 Dec-2007 01-Jun-2007 TX 100.00 525,000.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 2 0123681777 173,350.11 17-May-2007 5 6.800% 6,608.92 2 0123686966 155,898.62 03-Mar-2007 8 6.150% 6,105.38 2 0123743908 44,720.98 01-May-2007 6 7.990% 2,282.07 3 0033756982 357,276.44 01-Apr-2007 7 8.500% 16,700.74 3 0040172926 539,315.96 01-May-2007 6 8.300% 26,417.43 3 0040323040 585,000.00 01-Apr-2007 57 8.100% 2128,~~256~~323.3342 3 0040441677 588,699.42 01-May-2007 6 9.325% 32,863.27 4 0046123675 525,000.00 01-May-2007 6 8.725% 23,807.82

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1121 ~~Nov~~Jan-0607 0.000% Original Principal Balance 37,~~827~~702,~~576~~250.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 37,~~812~~648,~~412~~967.2040 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 2247 ~~Apr~~Jun-07 0.000% Original Principal Balance 617,~~988~~521,~~876~~926.00 ~~May~~Jul-07 0.000% Current Actual Balance 617,~~916~~432,~~256~~702.6571 ~~Jun~~Aug-07 0.~~000~~012% ~~Jul~~Sep-07 0.~~000~~321% ~~Aug~~Oct-07 0.~~012~~546% ~~Sep~~Nov-07 0.~~321~~945% ~~Oct~~Dec-07 01.~~546~~397% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 03 ~~Nov~~Jan-0607 0.000% Original Principal Balance 01,812,000.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 01,809,809.0061 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 15 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~499~~3,071,000.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~498~~3,~~775~~068,584.6921 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~275% ~~Aug~~Oct-07 0.~~000~~149% ~~Sep~~Nov-07 0.~~275~~379% ~~Oct~~Dec-07 0.~~149~~923% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 38 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~356~~1,~~200~~333,000.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~343~~1,~~086~~284,730.5120 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 1015 ~~Apr~~Jun-07 0.000% Original Principal Balance 12,~~451~~295,~~700~~500.00 ~~May~~Jul-07 0.000% Current Actual Balance 12,~~404~~215,~~078~~212.8346 ~~Jun~~Aug-07 0.~~000~~023% ~~Jul~~Sep-07 0.~~000~~161% ~~Aug~~Oct-07 0.~~023~~216% ~~Sep~~Nov-07 0.~~161~~213% ~~Oct~~Dec-07 0.~~216~~347% *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 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 57 ~~Nov~~Jan-0607 0.000% Original Principal Balance 13,~~941~~265,~~376~~250.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 13,~~940~~263,~~027~~275.8916 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 618 ~~Apr~~Jun-07 0.000% Original Principal Balance 27,~~321~~201,~~376~~626.00 ~~May~~Jul-07 0.000% Current Actual Balance 27,~~297~~196,~~304~~655.3381 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.~~000~~489% ~~Aug~~Oct-07 01.~~000~~206% ~~Sep~~Nov-07 02.~~489~~675% ~~Oct~~Dec-07 13.~~206~~839% *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. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3 ~~Nov~~Jan-0607 0.000% Original Principal Balance 1,~~530~~292,000.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance 1,~~529~~291,~~297~~152.8043 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Foreclosure Total ~~Mar~~May-07 0.000% Loans in Foreclosure 59 ~~Apr~~Jun-07 0.000% Original Principal Balance 24,~~716~~953,800.00 ~~May~~Jul-07 0.000% Current Actual Balance 24,~~716~~952,~~097~~250.8023 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 01.~~000~~265% ~~Aug~~Oct-07 02.~~000~~962% ~~Sep~~Nov-07 14.~~265~~675% ~~Oct~~Dec-07 25.~~962~~547% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance 1 0040380461 Dec-2007 01-May-2007 NJ 80.00 468,000.00 1 0045291168 Sep-2007 01-Apr-2007 IL 99.91 499,000.00 1 0124179078 Nov-2007 01-May-2007 DC 80.00 760,000.00 1 0124179086 Dec-2007 01-May-2007 TX 79.93 880,000.00 1 0124179227 Dec-2007 01-May-2007 CA 80.00 464,000.00 2 0123675324 Sep-2007 18-Apr-2004 OH 96.37 110,000.00 2 ~~0123681777~~0123679169 ~~Oct~~Dec-2007 1716-~~Jun~~May-2004 MIOH 9690.6804 ~~179~~162,500.00 2 ~~0123686966~~0123686693 ~~Aug~~Dec-2007 0301-~~Jul~~Oct-2004 RIVA 8697.5120 ~~161~~155,~~500~~000.00 2 0123689234 Sep-2007 01-Dec-2004 KS 80.93 141,000.00 2 ~~0123693418~~0123690398 ~~Sep~~Nov-2007 0123-~~Sep~~Dec-~~2005~~2004 NJMA 8386.2903 ~~110~~238,500.00 2 ~~0123713836~~0123705394 ~~Sep~~Dec-2007 1501-~~Jun~~Jan-~~2004~~2003 VAIN ~~96.~~94.37 ~~212~~83,~~500~~000.00 2 0123714560 Sep-2007 01-Jul-2004 PA 96.55 180,000.00 2 0123719296 Dec-2007 01-Jun-2003 CO 75.79 124,000.00 2 0123723686 Nov-2007 01-Nov-2003 IA 85.37 63,000.00 2 0123727067 ~~Oct~~Dec-2007 01-Aug-2005 WI 89.30 126,000.00 2 ~~0123743908~~0123734949 ~~Oct~~Dec-2007 01-Oct-2005 WI 98.89 300,000.00 2 0123745044 Nov-2007 16-Jun-2004 TNIN 7996.2952 50,~~700~~000.00 2 0123751554 Dec-2007 22-Feb-2002 IN 84.39 90,000.00 2 0123762528 Sep-2007 01-Jun-2004 FL 96.06 180,000.00 2 0123774101 Dec-2007 01-May-2003 CA 85.74 292,500.00 3 ~~0033756982~~0033580937 ~~Sep~~Nov-2007 01-Feb-2007 COIN 9399.9276 ~~380~~250,000.00 3 0033675430 Nov-2007 01-Feb-2007 TX 92.55 241,300.00 3 0040001554 Oct-2007 01-Feb-2007 AZ 94.75 131,776.00 3 ~~0040172926~~0040021214 ~~Oct~~Dec-2007 01-~~Apr~~Mar-2007 TXCT 99.8778 ~~540~~451,250.00 3 0040044950 Dec-2007 01-Mar-2007 NV 100.00 330,000.00 3 0040169716 Dec-2007 01-May-2007 CA 98.92 549,000.00 3 0040225161 Nov-2007 01-May-2007 OH 99.76 450,000.00 3 0040244972 Nov-2007 01-May-2007 NV 80.00 824,000.00 3 0040371379 Nov-2007 01-May-2007 RI 79.95 420,000.00 3 0040390429 Oct-2007 01-May-2007 KY 64.97 41,600.00 3 0040422057 Oct-2007 01-Jun-2007 IL 100.00 639,000.00 3 ~~0040441677~~0040422867 ~~Oct~~Dec-2007 01-Jun-2007 UT 80.00 560,000.00 3 0040452179 Dec-2007 01-Jun-2007 SC 80.00 780,000.00 3 0045127404 Dec-2007 01-Mar-2007 CA 100.00 375,000.00 3 0122677990 Nov-2007 01-Aug-2006 UT 80.00 128,000.00 3 0122679426 Nov-2007 01-Sep-2006 RI 78.51 278,700.00 3 0124131228 Dec-2007 01-Apr-2007 FL 79.95 220,000.00 3 0124398793 Nov-2007 01-May-2007 DCTX 99.9594 ~~589~~532,000.00 4 0040226607 Nov-2007 01-Apr-2007 GA 80.00 720,000.00 4 0040463291 Oct-2007 01-Jun-2007 NY 100.00 545,000.00 4 0040469223 Nov-2007 01-Jun-2007 CA 100.00 750,000.00 4 0040484057 Dec-2007 01-Jun-2007 NY 80.00 492,000.00 4 0045500840 Dec-2007 01-Apr-2007 NY 80.00 420,000.00 4 0045590908 Sep-2007 01-May-2007 ME 79.95 496,800.00 4 0045696572 Sep-2007 01-May-2007 MD 100.00 690,000.00 4 ~~0046123675~~0124165499 ~~Oct~~Dec-2007 01-~~Jun~~Mar-2007 TXCT ~~100~~94.0079 ~~525~~380,000.00 4 0124371428 Oct-2007 01-Apr-2007 VA 79.88 460,000.00

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 1 0040380461 467,986.94 01-Jul-2007 4 7.250% 16,379.52 1 0045291168 498,775.69 01-Apr-2007 57 9.925% 1824,~~320~~415.0476 1 0124179078 759,998.91 01-Jun-2007 5 7.375% 31,587.50 1 0124179086 877,822.67 01-Jul-2007 4 7.000% 29,589.08 1 0124179227 464,000.00 01-Jul-2007 4 7.250% 16,239.96 2 0123675324 106,006.33 18-Apr-2007 46 6.700% 34,~~412~~544.3383 2 ~~0123681777~~0123679169 ~~173~~156,~~350~~139.1141 1716-~~May~~Jul-2007 3 6.~~800~~500% 4,~~725~~061.8538 2 ~~0123686966~~0123686693 ~~155~~150,~~898~~366.6274 0301-~~Mar~~Jul-2007 64 67.150% 45,~~584~~179.3780 2 0123689234 137,703.83 01-Apr-2007 57 7.800% 56,~~186~~908.1795 2 ~~0123693418~~0123690398 ~~108~~231,~~280~~822.4722 0123-~~May~~Jun-2007 4 67.~~490~~000% 37,~~372~~812.4905 2 ~~0123713836~~0123705394 ~~205~~78,~~994~~122.1491 1501-~~Apr~~Jul-2007 4 76.~~250~~400% 72,~~197~~397.7653 2 0123714560 173,980.89 01-Apr-2007 57 6.590% 7,323.72 2 0123719296 117,034.33 01-Jun-2007 5 5.750% 3,~~498~~759.7841 2 0123723686 59,688.76 01-Jun-2007 5 6.750% 2,257.64 2 0123727067 125,015.42 01-May-2007 46 8.990% 57,~~463~~284.1824 2 ~~0123743908~~0123734949 44296,~~720~~316.9827 01-~~May~~Jul-2007 4 79.~~990~~290% 13,380.99 2 0123745044 48,152.19 16-Jun-2007 4 6.550% 1,~~718~~514.6018 2 0123751554 83,743.05 27-Jul-2007 3 9.550% 3,244.25 2 0123762528 173,128.04 01-Apr-2007 57 5.970% 6,572.04 2 0123774101 277,992.07 01-Jul-2007 4 0.000% 9,~~935~~186.0324 3 ~~0033756982~~0033580937 ~~357~~249,~~276~~231.4496 01-~~Apr~~Jun-2007 5 8.500% 1210,~~539~~367.1130 3 0033675430 240,471.30 01-Jun-2007 5 7.950% 9,469.12 3 0040001554 131,434.65 01-May-2007 46 8.225% 6,232.19 3 0040021214 449,571.23 01-Jul-2007 4 7.550% 14,~~677~~616.1771 3 ~~0040172926~~0040044950 ~~539~~330,~~315~~000.9600 01-~~May~~Jul-2007 4 7.175% 10,568.28 3 0040169716 549,000.00 01-Jul-2007 4 7.600% 18,473.82 3 0040225161 449,769.22 01-Jun-2007 5 8.~~300~~800% 1920,~~825~~610.91 3 0040244972 824,000.00 01-Jun-2007 5 8.875% 41,457.50 3 0040371379 419,514.96 01-Jun-2007 5 8.750% 20,776.36 3 0040390429 41,577.86 01-May-2007 46 9.125% 12,~~843~~456.3551 3 0040422057 639,000.00 01-May-2007 46 7.200% 1623,~~842~~713.2513 3 ~~0040441677~~0040422867 ~~588~~560,000.00 01-Jul-2007 4 7.375% 19,950.00 3 0040452179 780,000.00 01-Jul-2007 4 8.000% 30,225.00 3 0045127404 375,000.00 01-Jul-2007 4 8.750% 13,668.78 3 0122677990 128,000.00 01-Jun-2007 5 7.500% 5,413.31 3 0122679426 278,699.4269 01-May-2007 6 6.750% 12,077.04 3 0124131228 219,703.93 01-Jul-2007 4 97.~~325~~500% 247,~~659~~960.9017 3 0124398793 531,681.01 01-May-2007 6 8.550% 27,355.32 4 0040226607 720,000.00 01-Jun-2007 5 8.625% 35,175.00 4 0040463291 545,000.00 01-May-2007 46 7.975% 22,665.22 4 0040469223 750,000.00 01-Jun-2007 5 7.800% 30,887.50 4 0040484057 492,000.00 01-Jul-2007 4 8.500% 20,295.00 4 0045500840 420,000.00 01-Jul-2007 4 8.125% 16,~~093~~537.4250 4 0045590908 496,800.00 01-Apr-2007 57 8.375% 2026,~~148~~848.7351 4 0045696572 690,000.00 01-Apr-2007 57 7.250% 2229,~~459~~946.5000 4 ~~0046123675~~0124165499 ~~525~~379,~~000~~152.0043 01-~~May~~Jul-2007 4 86.~~725~~500% 1611,~~913~~848.3150 4 0124371428 459,297.80 01-May-2007 46 7.375% 1621,~~341~~772.3201

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 24 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~524~~437,~~000~~400.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~521~~418,~~079~~282.8139 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 318 ~~Apr~~Jun-07 0.~~000~~114% Original Principal Balance ~~600~~2,~~500~~539,416.00 ~~May~~Jul-07 0.~~000~~115% Current Actual Balance ~~594~~2,~~933~~426,100.2388 ~~Jun~~Aug-07 0.~~114~~119% ~~Jul~~Sep-07 0.~~115~~012% ~~Aug~~Oct-07 0.~~119~~047% ~~Sep~~Nov-07 0.~~012~~181% ~~Oct~~Dec-07 0.~~047~~194% *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 - No Bankruptcy Information to report this period. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 14 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~104~~437,~~000~~400.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~101~~418,~~595~~282.7639 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 217 ~~Apr~~Jun-07 0.~~000~~221% Original Principal Balance ~~180~~2,~~500~~135,416.00 ~~May~~Jul-07 0.~~000~~224% Current Actual Balance ~~175~~2,~~449~~024,622.1886 ~~Jun~~Aug-07 0.~~221~~233% ~~Jul~~Sep-07 0.~~224~~023% ~~Aug~~Oct-07 0.~~233~~027% ~~Sep~~Nov-07 0.~~023~~290% ~~Oct~~Dec-07 0.~~027~~317% *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 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 10 ~~Nov~~Jan-0607 0.000% Original Principal Balance ~~420,000~~0.00 ~~Dec~~Feb-0607 0.000% Current Actual Balance ~~419,484~~0.0500 ~~Jan~~Mar-07 0.000% ~~Feb~~Apr-07 0.000% Current Bankruptcy Total ~~Mar~~May-07 0.000% Loans in Bankruptcy 1 ~~Apr~~Jun-07 0.000% Original Principal Balance ~~420~~404,000.00 ~~May~~Jul-07 0.000% Current Actual Balance ~~419~~401,~~484~~478.0502 ~~Jun~~Aug-07 0.000% ~~Jul~~Sep-07 0.000% ~~Aug~~Oct-07 0.~~000~~220% ~~Sep~~Nov-07 0.~~000~~212% ~~Oct~~Dec-07 0.~~220~~214% *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. 4 - 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 ~~0123690901~~0123672776 ~~Aug~~Nov-2007 01-~~Feb~~Apr-~~2005~~2004 ILNY 85.97 148,500.00 2 0123672941 Nov-2007 01-Apr-2004 OH 91.33 190,000.00 2 0123673931 Nov-2007 01-Apr-2004 CT 89.42 168,150.00 2 0123679078 Dec-2007 16-May-2004 IN 83.70 150,000.00 2 0123681819 Nov-2007 12-Jun-2004 GA 96.5458 76279,000.00 2 0123686941 Nov-2007 12-Aug-2004 FL 87.02 103,500.00 2 0123703977 Nov-2007 01-Jan-2003 CO 63.28 72,000.00 2 0123724072 Dec-2007 01-Jan-2004 KS 91.37 140,600.00 2 0123725145 Nov-2007 07-Jun-2004 MO 80.04 49,466.00 2 0123732679 Nov-2007 15-Jul-2001 IN 86.25 68,000.00 2 0123740243 Dec-2007 01-Jun-2003 IN 73.94 60,800.00 2 0123742793 Nov-2007 01-May-2004 RI 94.51 210,000.00 2 0123746802 Dec-2007 02-Aug-2004 OH 97.46 86,000.00 2 0123750770 Oct-2007 07-Dec-2001 IN 98.02 104,000.00 32 ~~0040369639~~0123755845 Nov-2007 04-Oct-2002 VA 76.11 58,400.00 2 0123758161 Nov-2007 01-~~May~~Jul-2002 PA 80.07 146,000.00 2 0123759748 Nov-2007 MI01-Mar-2004 99KS 97.9478 ~~420~~101,000.00 3 0045100211 Nov-2007 01-Mar-2007 SC 95.99 404,000.00

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 ~~0123690901~~0123672776 73140,~~853~~746.4216 1501-~~Jul~~Nov-2007 0 5.990% 1,347.37 92 0123672941 181,364.~~940~~14 01-Nov-2007 0 6.500% 1,~~789~~890.0835 2 0123673931 160,548.66 01-Dec-2007 (1) 6.590% 849.23 2 0123679078 146,237.46 16-Jun-2007 4 8.440% 5,981.07 2 0123681819 267,352.67 12-Nov-2007 0 6.700% 2,878.97 2 0123686941 99,278.49 12-Nov-2007 0 6.500% 1,035.96 2 0123703977 54,991.18 01-Nov-2007 0 6.125% 542.48 2 0123724072 134,636.01 01-Sep-2007 2 6.950% 3,005.17 2 0123725145 47,166.89 07-Nov-2007 0 5.950% 448.85 2 0123732679 57,767.79 15-Dec-2007 (1) 8.800% 413.20 2 0123740243 53,814.80 01-Nov-2007 0 7.560% 656.57 2 0123742793 201,780.77 01-Jul-2007 4 6.500% 6,294.58 2 0123746802 83,594.12 02-Jul-2007 4 7.850% 3,175.11 2 0123750770 101,595.76 07-~~Jul~~Sep-2007 1 8.950% 2,209.71 32 ~~0040369639~~0123755845 ~~419~~55,~~484~~145.0502 04-Nov-2007 0 7.440% 661.59 2 0123758161 140,250.47 01-~~Jun~~Nov-2007 0 9.800% 2,233.23 2 0123759748 98,352.47 01-Nov-2007 0 9.550% 1,525.01 3 0045100211 401,478.02 01-Nov-2007 0 8.~~450~~625% 134,~~118~~702.13

Realized Loss Report - Collateral Summary - No Realized Loss Information to report this period. 1 - No Realized Loss Information to report this period. 2 - No Realized Loss Information to report this period. 3 - No Realized Loss Information to report this period. 4 - No Realized Loss Information to report this period. Calculation Methodology: Monthly Default Rate (MDR): ~~sum~~Sum(Beg Scheduled Balance of Liquidated Loans) / ~~sum~~Sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum (All Realized Losses) / Sum (~~Ending~~ Actual Liquidated Balance for loans that have experienced a loss). 3 Month Average and 12 Month Average will not have values until the 3rd and 12th month respectively.

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance 1 60 ~~3,362,500~~0.00 ~~3,356,499~~0.4400 40 ~~1,995,000~~0.00 ~~1,704,360~~0.0200 2 4643 65,~~772~~776,~~487~~702.00 65,~~069~~383,~~209~~434.0201 20 ~~271,500~~0.00 ~~257,682~~0.3000 3 15 ~~245~~1,~~000~~631,842.00 ~~245~~1,~~000~~628,358.0002 30 ~~2,088,000~~0.00 ~~2,085,705~~0.8300 4 31 2232,~~092,500~~000.00 2230,~~092,015~~660.0603 0 0.00 0.00 Total 5649 127,~~472~~640,~~487~~544.00 117,~~762~~242,~~723~~452.5206 90 ~~4,354,500~~0.00 ~~4,047,748~~0.1500

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 ~~559~~26,~~387~~414.4703 2 0 0.00 0.00 0 0.00 0.00 ~~274~~83,~~899~~676.2294 3 0 0.00 0.00 0 0.00 0.00 512,~~340~~423.2422 4 0 0.00 0.00 0 0.00 0.00 718,~~239~~072.8794 Total 0 0.00 0.00 0 0.00 0.00 ~~846~~140,~~866~~587.8013

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 12 ~~0033500687~~0123661142 PARI 7949.7315 01-~~Jan~~Mar-~~2007~~2001 ~~440~~54,000.00 ~~437~~38,~~032~~902.4640 12 ~~0040110801~~0123665069 ILVA 6987.0210 01-~~Apr~~Jul-~~2007~~2004 ~~553~~90,000.00 ~~549,924.93 1 0123930158 LA 98.17 01-Dec-2005 475,000.00 463,352.~~86 ~~1 0123930497 LA 78.75 01-Apr-2006 630~~,~~000~~448.0029 389,896.66 1 0123930794 TX 63.69 01-Sep-2006 450,000.00 412,628.79 1 0124152463 MD 80.00 01-Apr-2007 449,600.00 449,600.00 1 0124152976 MD 80.00 01-Apr-2007 540,000.00 540,000.00 1 0124157165 FL 90.00 01-Apr-2007 661,500.00 661,258.54 1 0124157256 TX 79.94 01-May-2007 682,400.00 679,236.21 1 0124159534 MD 80.00 01-May-2007 476,000.00 475,497.08 2 ~~0123623878~~0123665515 CAVA 7292.0562 01-Nov-~~2003~~2004 ~~885~~181,~~000~~450.00 ~~837~~175,~~460~~746.7277 2 ~~0123624249~~0123671166 NJMO 7696.5810 01-~~Dec~~Oct-2003 ~~138~~111,~~300~~500.00 ~~131~~106,~~278~~345.4985 2 ~~0123624504~~0123672701 MAFL 2484.6011 01-~~Nov~~Apr-~~2003~~2004 ~~450~~152,000.00 ~~145~~131,~~055~~955.8993 2 ~~0123663353~~0123672925 MNKS 7395.8690 01-~~Mar~~Apr-2004 43128,000.00 38121,~~602~~659.3586 2 ~~0123671067~~0123673725 FL 8481.8616 01-~~Mar~~Apr-~~2002~~2004 85119,~~500~~000.00 80113,~~143~~157.5830 2 ~~0123671455~~0123676090 FLWV 8791.6750 01-~~Dec~~Jun-~~2003~~2004 6763,~~500~~650.00 6560,~~422~~804.5160 2 ~~0123672131~~0123676751 SCTN 9082.3751 01-~~Nov~~May-~~2003 94,027.00 89,378.80 2 0123675233 OH 94.34 18-Mar-~~2004 ~~136~~63,~~900~~000.00 ~~131~~56,~~365~~675.7793 2 ~~0123675357~~0123678062 PA 8191.3532 01-~~Apr~~Jun-2004 ~~182~~118,750.00 ~~173~~113,~~832~~132.1613 2 ~~0123679441~~0123680555 MOIN 9695.3315 01-~~Jun-2004 96,900.00 92,807.92 2 0123683922 VA 96.33 16-~~Jul-2004 ~~142~~165,000.00 ~~137~~155,~~004~~717.6030 2 ~~0123684466~~0123681272 TN 8097.0054 0111-~~Jul~~Jun-2004 ~~161~~70,~~600~~700.00 ~~161~~68,~~592~~560.2961 2 ~~0123686578~~0123682494 NJIN 8597.8415 0115-~~Oct~~Jul-2004 ~~207~~152,000.00 ~~195~~146,~~868~~649.5593 2 ~~0123687436~~0123686156 OHIA 8674.4320 0113-~~Oct~~Aug-2004 8554,~~450~~900.00 8143,~~542~~153.7459 2 ~~0123689937~~0123687766 VAFL 9381.7495 0116-~~Dec~~Jul-2004 ~~121~~127,500.00 ~~112~~121,~~510~~888.7180 2 ~~0123691495~~0123691560 SCIL 9288.3408 01-Jun-2005 ~~197~~90,~~700~~300.00 ~~179~~76,~~024~~082.5907 2 ~~0123692576~~0123692634 KSGA 9298.1474 01-Sep-2005 5295,~~250~~000.00 5093,~~330~~354.4085 2 ~~0123699571~~0123705865 PAFL 3768.7858 1508-~~Aug~~Nov-~~1999~~2002 50132,~~100~~500.00 30118,~~718~~812.9593 2 ~~0123703969~~0123708026 NEMD 7597.6433 01-Feb-~~2003~~2004 9677,000.00 9074,~~538~~548.2818 2 ~~0123708802~~0123709388 PANJ 75.1277 01-~~Aug~~Jul-2003 92280,000.00 85262,~~917~~992.1360 2 ~~0123713398~~0123711947 NJPA 1876.1285 1201-Jun-~~2005~~2004 50196,000.00 48186,~~912~~420.9666 2 ~~0123718827~~0123713331 INNC 9487.9425 01-~~May~~Mar-~~2003~~2005 9863,~~500~~000.00 9260,~~931~~811.6420 2 ~~0123719072~~0123714156 NEOH 7591.6065 01-~~Jun~~Apr-~~2003~~2004 ~~241~~176,~~520~~700.00 ~~226~~169,~~908~~178.0940 2 ~~0123719270~~0123715393 NEMN 7582.5726 01-~~Jul~~Mar-2003 ~~132~~138,~~880~~800.00 ~~124~~130,~~589~~479.2799 2 ~~0123722803~~0123723595 NJFL 7396.6205 01-Oct-2003 ~~133~~160,000.00 ~~108~~152,~~375~~504.7291 2 ~~0123726150~~0123731408 WAPA 6630.7915 0123-~~Oct~~Aug-~~2004~~1999 8594,400.00 8063,~~964~~104.2693 2 ~~0123727570~~0123731655 ORPA 9031.7419 0112-~~Nov~~Feb-~~2005~~2000 ~~216~~43,~~200~~000.00 ~~212~~27,~~417~~042.8665 2 ~~0123728107~~0123732505 FLPA 7853.9203 0104-~~Nov~~Oct-~~2005~~2001 7682,000.00 7472,~~687~~319.4871 2 ~~0123728487~~0123738569 OHGA 7485.7216 01-~~Dec~~Jan-~~2005~~2006 78165,~~500.00 76,992.22 2 0123731325 DE 3.89 02-Aug-1999 25,~~000.00 6157,~~165~~441.6447 2 ~~0123731937~~0123738700 INNC 3282.9092 01-~~Sep~~Jan-~~2000~~2006 3181,~~500~~280.00 2280,~~383~~020.1819 2 ~~0123734410~~0123742157 OHAZ ~~83.41 06-Aug-2005 118,350.00 116,361.23 2 0123734659 WA~~ 87.6011 ~~19-Aug-2005 168,000.00 163,856.04 2 0123740516 NJ 35.15 22-Oct-1993 71,000.00 33,373.42 2 0123741209 FL 95.83~~ 01-~~Jan~~May-2004 ~~103~~106,~~500~~200.00 98101,~~765~~706.6853 2 ~~0123745119~~0123746265 MIFL 96.3687 0307-~~Jun-2004 127,900.00 122,511.23 2 0123745580 IN 94.90 15-~~Jul-2004 ~~168~~340,000.00 ~~158~~326,~~409~~899.9661 2 ~~0123745655~~0123746554 TNOR 8687.5409 2101-Jul-2004 ~~103~~147,~~500~~222.00 98141,~~951~~393.2968 2 ~~0123746695~~0123747636 CTPA 8292.5917 01-Sep-2004 ~~198~~175,~~050~~750.00 ~~191~~169,~~612~~269.2319 2 ~~0123746778~~0123754798 SCVA 9775.0758 01-~~Aug~~May-~~2004~~2003 ~~105~~208,000.00 ~~101~~194,~~409~~611.7162 2 ~~0123746901~~0123755779 ORMN 4970.3400 0125-~~May~~Nov-~~2004~~2002 ~~125~~119,000.00 ~~120~~111,~~925~~011.9299 2 ~~0123748006~~0123755969 PANJ 9567.5538 0111-Oct-~~2004~~2002 ~~165~~106,~~000~~500.00 ~~156~~100,~~809~~360.6170 2 ~~0123748170~~0123757056 CANJ 7175.5868 0130-~~Oct~~Aug-~~2004~~2003 ~~277~~220,~~500~~000.00 ~~255~~206,~~262~~576.9862 2 ~~0123748212~~0123757486 SCMI 9782.6988 0127-~~Nov~~Apr-~~2004~~2002 7560,000.00 7257,~~956~~718.3344 2 ~~0123750457~~0123759284 VATN 8173.9497 01-~~Dec~~Jul-~~2001~~2004 7188,~~250~~000.00 6084,~~570~~661.5453 2 ~~0123769523~~0123765745 TXAZ 7674.7917 1909-~~Jan~~Jul-~~2004~~2003 ~~188~~90,~~960~~000.00 ~~179~~80,~~330~~335.3274 2 ~~0123772204~~0123771362 MOCA 7759.5274 2705-~~Aug~~Jun-2004 84500,000.00 81473,~~034~~058.9267 2 ~~0123773913~~0123773269 CA 3759.5479 0118-~~Apr~~Oct-~~2003~~2002 ~~340~~89,~~000~~600.00 ~~320~~63,~~470~~690.8437 3 ~~0033695727~~0039908017 WATN ~~100~~99.0085 01-Feb-2007 ~~245~~109,000.00 ~~245~~108,~~000~~527.0077 3 ~~0040331225~~0040342685 FLWA 80.00 01-May-2007 ~~896~~420,000.00 ~~896~~420,000.00 3 ~~0040375966~~0040478620 VAIL ~~79.~~95.00 01-~~May~~Jun-2007 ~~692~~481,~~000~~642.00 ~~689~~481,~~237~~641.6390 3 ~~0040445991~~0045187234 FLVA 7499.6881 01-~~May~~Mar-2007 ~~500~~158,000.00 ~~500~~156,~~000~~986.0045 43 ~~0045259140~~0046070470 CAMD 7080.00 01-~~Apr~~Jun-2007 1463,~~382,500~~200.00 1460,~~382,500~~686.0081 4 ~~0045744612~~0038984787 MDNJ ~~100~~79.0089 01-~~May~~Apr-2007 ~~600~~232,000.00 ~~600~~230,~~000~~487.~~00 4 0122683113 CA 33.75 01-Oct-2006 110,000.00 109,473.07~~63

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 12 ~~0033500687~~0123661142 ~~Repurchase 4 8.125% 360 9 1 0040110801~~ Loan Paid in Full 0 710.~~250~~550% ~~360~~180 681 12 ~~0123930158~~0123665069 ~~Repurchase 0 6.125% 360 22 1 0123930497 Repurchase 0 6.125% 360 18 1 0123930794 Repurchase (1) 6.125% 360 13 1 0124152463~~ Loan Paid in Full 0 6.~~875~~950% 360 641 12 ~~0124152976~~0123665515 Loan Paid in Full 0 67.~~500~~550% 360 637 12 ~~0124157165~~0123671166 Loan Paid in Full 0 ~~8.000% 360 6 1 0124157256 Loan Paid in Full 3~~ 7.~~375~~290% 360 550 12 ~~0124159534~~0123672701 Loan Paid in Full 0 76.~~000~~890% ~~360~~240 544 2 ~~0123623878~~0123672925 Loan Paid in Full (1) 6.~~015~~450% 360 4744 2 ~~0123624249~~0123673725 Loan Paid in Full 0 6.~~250~~500% 360 4644 2 ~~0123624504~~0123676090 Loan Paid in Full ~~(1)~~0 6.~~250~~450% 360 4742 2 ~~0123663353~~0123676751 Loan Paid in Full 0 6.~~600~~990% 240 43 2 ~~0123671067~~0123678062 Loan Paid in Full 0 76.~~500~~650% 360 6742 2 ~~0123671455~~0123680555 Loan Paid in Full 0(1) 97.~~200~~060% 360 4641 2 ~~0123672131~~0123681272 Loan Paid in Full 0(1) 68.~~500~~450% 360 ~~47 2 0123675233 Loan Paid in Full 0 6.990% 360~~ 42 2 ~~0123675357~~0123682494 Loan Paid in Full 0 67.~~375~~400% 360 4241 2 ~~0123679441~~0123686156 Loan Paid in Full 0 6.~~700~~950% 360 40 2 ~~0123683922~~0123687766 Loan Paid in Full 0 76.150% 360 3941 2 ~~0123684466~~0123691560 Loan Paid in Full 0 68.~~100~~690% ~~360~~132 3930 2 ~~0123686578~~0123692634 Loan Paid in Full 0 68.~~250~~890% 360 3627 2 ~~0123687436~~0123705865 Loan Paid in Full ~~(3)~~0 6.~~750~~000% 360 3661 2 ~~0123689937~~0123708026 Loan Paid in Full 0 78.250% ~~240~~360 3446 2 ~~0123691495~~0123709388 Loan Paid in Full 0 95.~~290~~625% ~~168~~360 2853 2 ~~0123692576~~0123711947 Loan Paid in Full (1) 76.~~540~~125% 360 2542 2 ~~0123699571~~0123713331 Loan Paid in Full 0 8.~~200~~300% ~~180 98 2 0123703969 Loan Paid in Full 0 5.900%~~ 360 5633 2 ~~0123708802~~0123714156 Loan Paid in Full ~~(1) 5.875% 360 50 2 0123713398 Loan Paid in Full~~ 0 86.~~700~~990% 360 2844 2 ~~0123718827~~0123715393 Loan Paid in Full 0 6.~~500~~750% 360 5357 2 ~~0123719072~~0123723595 Loan Paid in Full 0 57.~~550~~200% 360 5250 2 ~~0123719270~~0123731408 Loan Paid in Full 0 57.~~550~~365% ~~360~~180 5199 2 ~~0123722803~~0123731655 Loan Paid in Full (1) 68.~~750~~490% 180 4894 2 ~~0123726150~~0123732505 Loan Paid in Full 0 7.~~425~~990% ~~360~~240 3674 2 ~~0123727570~~0123738569 Loan Paid in Full 0 86.~~100~~890% 360 23 2 ~~0123728107~~0123738700 Loan Paid in Full 0 8.~~240~~750% 360 23 2 ~~0123728487~~0123742157 Loan Paid in Full ~~(1)~~0 7.~~350~~830% 360 2243 2 ~~0123731325~~0123746265 Loan Paid in Full ~~(1)~~0 76.~~940~~900% ~~120~~360 9841 2 ~~0123731937~~0123746554 Loan Paid in Full 0 106.~~000~~900% ~~180~~360 8541 2 ~~0123734410~~0123747636 Loan Paid in Full 0 86.~~750~~990% 360 2639 2 ~~0123734659~~0123754798 Loan Paid in Full 0 6.~~700~~000% 360 2555 2 ~~0123740516~~0123755779 Loan Paid in Full 0 75.~~500~~750% ~~240 167 2 0123741209 Loan Paid in Full (1) 10.030%~~ 360 4560 2 ~~0123745119~~0123755969 Loan Paid in Full 0 6.~~250~~990% 360 4062 2 ~~0123745580~~0123757056 ~~Repurchase 0 6.400% 300 39 2 0123745655 Repurchase 0 6.600% 240 38 2 0123746695~~ Loan Paid in Full 0 80.~~940~~000% 360 3751 2 ~~0123746778~~0123757486 Loan Paid in Full ~~(1)~~0 710.~~250~~310% 360 3867 2 ~~0123746901~~0123759284 Loan Paid in Full ~~(1)~~0 76.~~150~~900% 360 41 2 ~~0123748006~~0123765745 Loan Paid in Full ~~(1)~~0 7.~~600~~800% ~~360~~240 3653 2 ~~0123748170~~0123771362 Loan Paid in Full 0 65.~~000~~125% ~~240 36 2 0123748212 Loan Paid in Full (1) 7.990%~~ 360 3542 2 ~~0123750457~~0123773269 Loan Paid in Full 0 75.~~900~~800% ~~240~~180 7061 23 ~~0123769523~~0039908017 Loan Paid in Full 0(1) 610.~~350~~750% 360 4410 23 ~~0123772204~~0040342685 Loan Paid in Full 0 68.~~650~~125% 360 377 23 ~~0123773913~~0040478620 Loan Paid in Full 0 68.~~650~~725% 360 547 3 ~~0033695727~~0045187234 Loan Paid in Full 0 8.375% 360 ~~8 3 0040331225 Repurchase 3~~ 9~~.000%~~ ~~360 5~~ 3 ~~0040375966~~0046070470 ~~Repurchase 3 8.125% 360 5 3 0040445991 Repurchase 3 8.125% 360 5 4 0045259140~~ Loan Paid in Full ~~0 8.000% 360 6 4 0045744612 Loan Paid in Full~~ (1) 7.~~525~~375% 360 57 4 ~~0122683113~~0038984787 Loan Paid in Full 0 7.~~250~~750% 360 128

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 80 ~~1,034,733~~0.1200 ~~22,712~~0.1400 0.00 3 23 ~~273~~430,~~777~~283.6759 46,573.6158 0.00 4 0 0.00 0.00 0.00 Total 103 1430,~~308,510~~283.7959 226,~~716~~573.7558 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 23 ~~0123686578~~0045187234 0911/~~25/2007 196,121.61 8,744.91 0.00 2 0123689937 09/25/2007 112,789.58 2,261.34 0.00 2 0123726150 09/30/2007 80,964.26 2,382.08 0.00 2 0123727570 09/~~19/2007 ~~212~~157,~~584~~091.~~42 4,255.00 0.00 2 0123728107 09/20/2007 74,744.66 1,496.03 0.00 2 0123728487 10/~~01~~/2007~~ 776,~~061~~578.0619 ~~770.61~~ 0.00 ~~2 0123734410 09/30/2007 116,443.22 1,163.61 0.00 2 0123734659 09/27/2007 164,024.31 1,638.56 0.00~~ 3 0122678311 Active ~~151~~150,~~786~~886.6811 (14.81) 0.00 3 0123910762 Active ~~121~~122,~~990~~306.9947 (10.20) 0.00

Prepayment Rates

Summary SMM CPR PSA Current Month 10.~~297~~588% Current Month 146.~~501~~830% Current Month ~~281~~123.~~284~~122% 3 Month Average 10.~~030~~872% 3 Month Average 119.~~637~~924% 3 Month Average ~~234~~187.~~805~~294% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 15.085% N/A Jun-2007 345.215% N/A Jul-2007 14.832% N/A Jul-2007 325.455% N/A Aug-2007 12.802% N/A Aug-2007 269.300% N/A Sep-2007 7.608% N/A Sep-2007 153.830% N/A Oct-2007 14.501% N/A Oct-2007 281.284% N/A Nov-2007 8.440% N/A Nov-2007 157.476% N/A Dec-2007 6.830% N/A Dec-2007 123.122% 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 10.~~652~~008% Current Month 180.~~119~~095% Current Month ~~1,170~~4.~~251~~891% 3 Month Average 10.~~174~~741% 3 Month Average 138.~~143~~252% 3 Month Average ~~967~~516.~~610~~329% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 8.412% N/A Jun-2007 1,108.176% N/A Jul-2007 15.161% N/A Jul-2007 1,582.567% N/A Aug-2007 12.120% N/A Aug-2007 1,052.580% N/A Sep-2007 9.189% N/A Sep-2007 680.000% N/A Oct-2007 18.119% N/A Oct-2007 1,170.251% N/A Nov-2007 6.543% N/A Nov-2007 373.844% N/A Dec-2007 0.095% N/A Dec-2007 4.891% 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 10.~~004~~848% Current Month 119.~~402~~712% Current Month ~~190~~161.~~034~~868% 3 Month Average 10.~~004~~826% 3 Month Average 119.~~397~~459% 3 Month Average ~~189~~157.~~952~~648% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 17.849% N/A Jun-2007 297.475% N/A Jul-2007 16.712% N/A Jul-2007 278.531% N/A Aug-2007 13.238% N/A Aug-2007 220.635% N/A Sep-2007 9.551% N/A Sep-2007 159.187% N/A Oct-2007 11.402% N/A Oct-2007 190.034% N/A Nov-2007 7.263% N/A Nov-2007 121.043% N/A Dec-2007 9.712% N/A Dec-2007 161.868% 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 10.~~212~~868% Current Month 139.~~613~~930% Current Month ~~1,041~~580.~~118~~934% 3 Month Average 0.~~551~~903% 3 Month Average 610.~~263~~274% 3 Month Average ~~534~~701.~~014~~635% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 11.028% N/A Jun-2007 2,188.356% N/A Jul-2007 10.101% N/A Jul-2007 1,434.807% N/A Aug-2007 4.629% N/A Aug-2007 511.558% N/A Sep-2007 0.545% N/A Sep-2007 49.367% N/A Oct-2007 13.613% N/A Oct-2007 1,041.118% N/A Nov-2007 7.278% N/A Nov-2007 482.853% N/A Dec-2007 9.930% N/A Dec-2007 580.934% 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 20.~~239~~278% Current Month 233.~~792~~282% Current Month ~~1,463~~162.~~049~~307% 3 Month Average 1.~~652~~611% 3 Month Average 17.~~458~~200% 3 Month Average ~~1,262~~990.~~673~~648% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A~~ Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 N/A N/A Mar-2007 N/A N/A Apr-2007 N/A N/A Apr-2007 N/A N/A May-2007 N/A N/A May-2007 N/A N/A Jun-2007 25.633% N/A Jun-2007 3,165.989% N/A Jul-2007 9.406% N/A Jul-2007 933.577% N/A Aug-2007 26.803% N/A Aug-2007 2,199.401% N/A Sep-2007 1.779% N/A Sep-2007 125.571% N/A Oct-2007 23.792% N/A Oct-2007 1,463.049% N/A Nov-2007 24.525% N/A Nov-2007 1,346.587% N/A Dec-2007 3.282% N/A Dec-2007 162.307% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Repurchases Due to Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment ~~0033500687~~No ~~437,338.31~~Repurchases ~~437,032.46~~Due ~~8.125%~~to ~~3,266.99~~Other ~~0040331225~~this 896,000.00 896,000.00 9.000% 6,720.00 0040375966 689,705.83 689,237.63 8.125% 5,138.08 0040445991 500,000.00 500,000.00 8.125% 3,385.42 0123745580 158,614.86 158,409.96 6.400% 1,050.85 0123745655 99,067.44 98,951.29 6.600% 661.02 0123930158 463,871.33 463,352.86 6.125% 2,886.15 0123930497 389,896.66 389,896.66 6.125% 1,990.10 0123930794 413,253.72 412,628.79 6.125% 2,734.25 Totals 4,047,748.15 4,045,509.65Period

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($) Balance($) < 30.000 0 0.00 0.000 0 0.00 0.000 0.000 0.499 89 20,297,094.89 1.627 1 366,660.24 0.110 0.500 0.999 0 0.00 0.000 0 0.00 0.000 1.000 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 1 18,~~442~~043.7094 0.001 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 6362 16,~~953~~689,~~145~~837.8640 1.338 0 0.00 0.000 5.000 5.499 ~~214~~193 7364,~~729~~529,~~764~~175.2130 5.~~821~~173 0 0.00 0.000 5.500 5.999 ~~634~~609 ~~162~~155,~~074~~289,~~067~~969.0966 12.~~795~~448 15 9,~~351~~329,~~475~~907.6384 2.~~796~~809 6.000 6.499 ~~785~~763 ~~244~~239,~~035~~941,~~147~~238.9352 19.~~265~~234 185 112,~~886~~696,~~380~~331.3200 33.~~755~~931 6.500 6.999 1,~~406~~368 ~~372~~366,~~641~~428,~~027~~914.3145 29.~~418~~374 ~~256~~255 ~~150~~149,~~689~~934,~~663~~901.6267 45.~~059~~143 7.000 7.499 ~~684~~667 ~~150~~147,~~348~~175,~~690~~369.2833 11.~~869~~798 6867 37,~~789~~383,~~186~~725.6486 11.~~300~~256 7.500 7.999 ~~792~~769 ~~132~~127,~~085~~900,~~501~~974.2076 10.~~427~~253 2624 1716,~~474~~194,~~195~~226.01 54.~~225~~876 8.000 8.499 ~~323~~307 4744,~~136~~240,~~767~~511.5526 3.~~721~~546 7 3,~~920~~914,~~056~~843.9076 1.~~172~~179 8.500 8.999 ~~362~~353 4442,~~214~~310,~~910~~501.3213 3.~~491~~392 1 446,~~751~~238.5093 0.134 9.000 9.499 91 11,~~790~~767,~~485~~953.6933 0.~~931~~943 2 1,~~373~~372,~~887~~301.5204 0.~~411~~413 9.500 9.999 7776 6,~~569~~506,~~249~~242.7437 0.~~519~~522 1 ~~497~~496,~~390~~913.2907 0.~~149~~150 10.000 10.499 2521 1,~~991~~424,~~581~~720.1630 0.~~157~~114 0 0.00 0.000 10.500 10.999 2927 2,~~177~~025,~~948~~421.9813 0.~~172~~162 0 0.00 0.000 11.000 11.499 1110 ~~413~~391,~~933~~128.1364 0.~~033~~031 0 0.00 0.000 11.500 11.999 5 ~~264~~263,~~664~~498.8955 0.021 0 0.00 0.000 12.000 12.499 3 ~~200~~199,~~016~~931.1738 0.016 0 0.00 0.000 12.500 12.999 1 60,~~961~~886.5564 0.005 0 0.00 0.000 13.000 13.499 0 0.00 0.000 0 0.00 0.000 ~~13.500 13.999 0 0.00 0.000 0 0.00 0.000~~ >= 1413.~~000~~500 0 0.00 0.000 0 0.00 0.000 Total 5,~~506~~415 1,~~266~~247,~~706~~461,~~305~~412.7698 100.000 ~~561~~558 ~~334~~332,~~428~~136,~~987~~049.4342 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($) Balance($) < 0.000 0 0.00 0.000 0 0.00 0.000 0.000 0.499 85 19,424,136.65 3.041 2 312,911.17 0.167 0.500 0.999 0 0.00 0.000 0 0.00 0.000 1.000 1.499 0 0.00 0.000 0 0.00 0.000 1.500 1.999 0 0.00 0.000 0 0.00 0.000 2.000 2.499 0 0.00 0.000 0 0.00 0.000 2.500 2.999 0 0.00 0.000 0 0.00 0.000 3.000 3.499 0 0.00 0.000 0 0.00 0.000 3.500 3.999 1 18,~~442~~043.7094 0.003 0 0.00 0.000 4.000 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.999 6362 16,~~953~~689,~~145~~837.8640 2.~~607~~613 0 0.00 0.000 5.000 5.499 ~~213~~192 7364,~~624~~424,~~656~~346.6595 1110.~~323~~087 0 0.00 0.000 5.500 5.999 ~~614~~589 ~~151~~144,~~585~~824,~~911~~992.2343 2322.~~312~~676 0 0.00 0.000 6.000 6.499 ~~563~~541 ~~118~~114,~~868~~971,~~547~~373.1318 18.~~280~~001 4 1,125,~~914~~220.1819 0.~~591~~600 6.500 6.999 ~~896~~860 ~~129~~124,~~650~~405,~~035~~489.1278 19.~~938~~478 182 66,~~288~~229,~~486~~439.9954 3435.~~823~~344 7.000 7.499 ~~403~~389 4745,~~786~~829,~~864~~627.2968 7.~~349~~176 ~~151~~149 4443,~~543~~760,~~590~~566.1506 23.~~400~~353 7.500 7.999 ~~546~~531 5654,~~152~~439,~~277~~272.3117 8.~~635~~524 ~~157~~155 38,~~350~~136,~~637~~712.7085 20.~~146~~352 8.000 8.499 ~~221~~211 2019,~~318~~232,~~996~~046.4764 3.~~125~~011 7572 15,~~808~~006,~~670~~173.3252 8.~~305~~008 8.500 8.999 ~~249~~244 20,~~941~~391,~~330~~962.2598 3.~~221~~193 ~~100~~98 1817,~~134~~217,~~452~~868.2280 9.~~526~~188 9.000 9.499 67 5,~~549~~530,~~381~~780.7516 0.~~853~~866 18 3,~~761~~759,~~966~~622.4617 12.~~976~~006 9.500 9.999 7372 5,~~667~~605,~~420~~017.3552 0.~~872~~878 3 404,~~439~~311.1078 0.~~212~~216 10.000 10.499 2219 1,~~334~~165,~~046~~914.9826 0.~~205~~183 32 ~~657~~258,~~534~~806.1804 0.~~345~~138 10.500 10.999 2120 1983,~~027,120~~326.9247 0.~~158~~154 76 1,~~116~~007,~~482~~778.3867 0.~~587~~538 11.000 11.499 98 ~~346~~324,~~937~~184.0259 0.~~053~~051 2 66,~~996~~944.1105 0.~~035~~036 11.500 11.999 5 ~~264~~263,~~664~~498.8955 0.041 0 0.00 0.000 12.000 12.499 2 ~~100~~99,~~066~~981.1738 0.~~015~~016 1 99,950.00 0.053 12.500 12.999 1 60,~~961~~886.5564 0.~~009~~010 0 0.00 0.000 13.000 13.499 0 0.00 0.000 0 0.00 0.000 ~~13.500 13.999 0 0.00 0.000 0 0.00 0.000~~ >= 1413.~~000~~500 0 0.00 0.000 0 0.00 0.000 Total 3,~~969~~899 ~~650~~638,~~250~~684,~~806~~719.6437 100.000 ~~703~~694 ~~190~~187,~~359~~386,~~119~~304.7984 100.000

Interest Rate Stratification (continued) 4 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 30.000 0 0.00 0.000 0.000 0.499 1 193,386.83 0.217 0.500 0.999 0 0.00 0.000 1.000 1.499 0 0.00 0.000 1.500 1.999 0 0.00 0.000 2.000 2.499 0 0.00 0.000 2.500 2.999 0 0.00 0.000 3.000 3.499 0 0.00 0.000 3.500 3.999 0 0.00 0.000 4.000 4.499 0 0.00 0.000 4.500 4.999 0 0.00 0.000 5.000 5.499 1 ~~105~~104,~~107~~828.5635 0.~~115~~117 5.500 5.999 5 1,~~136~~135,~~680~~069.2339 1.~~240~~272 6.000 6.499 33 11,~~154~~148,~~306~~314.3015 12.~~168~~491 6.500 6.999 7271 2625,~~012~~859,~~841~~083.5846 28.~~377~~972 7.000 7.499 62 20,~~229~~201,~~049~~449.2073 22.~~068~~634 7.500 7.999 6359 2019,~~108~~130,~~391~~763.1873 21.~~936~~434 8.000 8.499 2017 76,~~089~~087,~~043~~447.8634 76.~~733~~820 8.500 8.999 1210 4,~~692~~254,~~376~~430.3542 54.~~119~~767 9.000 9.499 4 1,105,249.96 1.~~206~~238 9.500 9.999 0 0.00 0.000 10.000 10.499 0 0.00 0.000 10.500 10.999 1 34,~~345~~315.6899 0.~~037~~038 11.000 11.499 0 0.00 0.000 11.500 11.999 0 0.00 0.000 12.000 12.499 0 0.00 0.000 12.500 12.999 0 0.00 0.000 13.000 13.499 0 0.00 0.000 ~~13.500 13.999 0 0.00 0.000~~ >= 1413.~~000~~500 0 0.00 0.000 Total ~~273~~264 9189,~~667~~254,~~391~~339.9035 100.000

SUPPLEMENTAL REPORTING Closing Date: May 30, 2007. Cut-off Date: May 1, 2007. Determination Date: With respect to each Distribution Date and any Servicer, as specified in the applicable Servicing Agreement. Distribution Date: The 25th day of each month, or, if such 25th day is not a Business Day, the next succeeding Business Day commencing in June 2007. LIBOR Determination Date: For any LIBOR Certificate, the second LIBOR Business Day immediately preceding the commencement of each Accrual Period other than the first Accrual Period. Master Servicer Remittance Date: With respect to each Distribution Date, one Business Day immediately preceding such Distribution Date. Record Date: With respect to any Distribution Date and each Class of Certificates (other than the LIBOR Certificates), the close of business on the last Business Day of the month immediately preceding the month in which such Distribution Date occurs; and with respect to any Distribution Date and the LIBOR Certificates, the Business Day immediately preceding the related Distribution Date. Servicer Remittance Date: The day in each month on which each Servicer is required to remit payments to the account maintained by the Master Servicer, as specified in the related Servicing Agreement, which is the 18th day of each month (or if such 18th day is not a Business Day, for all Servicers other than Colonial Savings, FA and GreenPoint Mortgage Funding, Inc., the next succeeding Business Day; for Colonial Savings, FA and GreenPoint Mortgage Funding, Inc., the immediately preceding Business Day). June Exchanges Please note the following exchanges have occured, effective June 26th 2007. From: Cusip 52521RCR0 (Class - 12-A1) - $27,454,000.00 To: Cusip 52521RCU3 (Class - 12-A4) - $25,902,000.00 Cusip 52521RCV1 (Class - 12-A5) - $1,552,000.00

Filing Compare · Lehman Mortgage Trust 2007-5