10-D 1 hal07ar2_10d-200711.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: October 26, 2007 to November 26, 2007 Commission File Number of issuing entity: 333-140923-05 HSI Asset Loan Obligation Trust 2007-AR2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140923 HSI Asset Securitization Corporation (Exact name of depositor as specified in its charter) HSBC Bank USA, National Association (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2200329 54-2200330 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) I-A-1 _____ _____ __X___ ____________ I-A-2 _____ _____ __X___ ____________ II-A-1 _____ _____ __X___ ____________ II-A-2 _____ _____ __X___ ____________ III-A-1 _____ _____ __X___ ____________ III-A-2 _____ _____ __X___ ____________ IV-A-1 _____ _____ __X___ ____________ IV-A-2 _____ _____ __X___ ____________ B-1 _____ _____ __X___ ____________ B-2 _____ _____ __X___ ____________ B-3 _____ _____ __X___ ____________ B-4 _____ _____ __X___ ____________ B-5 _____ _____ __X___ ____________ B-6 _____ _____ __X___ ____________ R _____ _____ __X___ ____________ P _____ _____ __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 November 26, 2007 a distribution was made to holders of HSI Asset Loan Obligation Trust 2007-AR2. 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 HSI Asset Loan Obligation Trust 2007-AR2, relating to the November 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. HSI Asset Loan Obligation Trust 2007-AR2 (Issuing Entity) Wells Fargo Bank, N.A. (Master Servicer) /s/ Elisabeth A. Brewster Elisabeth A. Brewster, Vice President Date: December 4, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of HSI Asset Loan Obligation Trust 2007-AR2, relating to the November 26, 2007 distribution. EX-99.1 HSI Asset Securitization Corporation Mortgage Pass-Through Certificates Distribution Date: 11/26/2007 HSI Asset Securitization Corporation Mortgage Pass-Through Certificates Series 2007-AR2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance I-A-1 44329EAA9 0810/31/2007 5.~~58819~~58623% 2221,~~549~~831,~~021~~132.9819 ~~105~~101,~~006~~628.7903 I-A-2 44329EAB7 0810/31/2007 5.~~58819~~58623% 1,~~124~~089,~~851~~039.4472 5,~~238~~069.2368 II-A-1 44329EAC5 0810/31/2007 6.~~01408~~00392% ~~202~~198,~~675~~635,~~831~~472.7551 1993,~~015,756~~826.4866 II-A-2 44329EAD3 0810/31/2007 6.~~01408~~00392% 109,~~107~~906,~~941~~438.2258 5049,~~658~~564.2758 III-A-1 44329EAE1 0810/31/2007 5.~~88487~~88296% 9897,~~531~~688,~~354~~549.3429 ~~483~~478,~~203~~914.6164 III-A-2 44329EAF8 0810/31/2007 5.~~88487~~88296% 4,~~914~~872,~~445~~408.5599 2423,~~100~~886.7381 IV-A-1 44329EAG6 0810/31/2007 6.~~12294~~12331% 5554,~~181~~632,~~398~~257.1246 ~~281~~278,~~560~~774.1899 IV-A-2 44329EAH4 0810/31/2007 6.~~12294~~12331% 2,~~752~~724,~~326~~936.4653 1413,~~043~~904.6068 B-1 44329EAJ0 0810/31/2007 5.~~97103~~96503% 8,~~614~~612,~~142~~388.8048 42,~~862~~810.7293 B-2 44329EAK7 0810/31/2007 5.~~97103~~96503% 3,~~780~~779,~~623~~853.7984 18,~~811~~789.8410 B-3 44329EAL5 0810/31/2007 5.~~97103~~96503% 1,680,~~832~~490.7443 8,~~363~~353.5847 B-4 44329EAM3 0810/31/2007 5.~~97103~~96503% 2,100,~~790~~363.9511 10,~~453~~440.2360 B-5 44329EAN1 0810/31/2007 5.~~97103~~96503% 1,890,~~811~~426.8477 9,~~408~~397.4104 B-6 44329EAP6 0810/31/2007 5.~~97103~~96503% 1,890,~~623~~238.7471 9,~~407~~396.4710 R 44329EAQ4 0810/31/2007 6.~~00872~~00622% 0.00 0.00 P 44329EAR2 0810/31/2007 0.00000% 100.00 0.00 Totals ~~417~~411,~~795~~334,096.7261 2,~~078~~044,~~875~~757.1431

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A-1 ~~422~~616,~~086~~469.5113 0.00 2221,~~126~~214,~~935~~663.4707 ~~527~~718,~~093~~097.3016 0.00 I-A-2 2130,~~055~~752.6638 0.00 1,~~103~~058,~~795~~287.7833 2635,~~293~~822.8906 0.00 II-A-1 258,~~758,820~~777.0140 0.00 ~~199~~198,~~917~~576,~~011~~695.7412 31,~~774~~052,~~576~~604.4906 0.00 II-A-2 ~~137~~2,~~589~~931.1337 0.00 9,~~970~~903,~~352~~507.0921 ~~188~~52,~~247~~495.4095 0.00 III-A-1 ~~822~~166,~~228~~974.3019 0.00 97,~~709~~521,~~126~~575.0411 1645,~~305,431~~888.9183 0.00 III-A-2 418,~~010~~328.2617 0.00 4,~~873~~864,~~435~~080.2982 6532,~~110~~214.9998 0.00 IV-A-1 ~~523~~26,~~405~~128.3067 0.00 54,~~657~~606,~~992~~128.8280 ~~804~~304,~~965~~903.4866 0.00 IV-A-2 261,~~106~~303.3024 0.00 2,~~726~~723,~~220~~633.1529 4015,~~149~~207.9092 0.00 B-1 ~~867~~897.4479 0.00 8,~~613~~611,~~275~~490.3669 43,~~730~~708.1672 0.00 B-2 ~~380~~394.7103 0.00 3,~~780~~779,~~243~~459.0881 19,~~192~~183.5513 0.00 B-3 ~~169~~175.2618 0.00 1,680,~~663~~315.4825 8,~~532~~528.8465 0.00 B-4 ~~211~~218.5595 0.00 2,100,~~579~~144.4016 10,~~664~~659.7855 0.00 B-5 ~~190~~197.4007 0.00 1,890,~~621~~229.4470 9,~~598~~594.8111 0.00 B-6 ~~190~~197.3805 0.00 1,890,~~433~~041.3666 9,~~597~~593.8515 0.00 R 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 100.00 0.00 0.00 Totals 4913,~~754,311~~744.2162 0.00 ~~413~~410,~~040~~420,~~785~~352.5002 62,~~833~~958,~~186~~501.3593 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 22,552,000.00 2221,~~549~~831,~~021~~132.9819 2,~~363~~383.2395 ~~419~~614,~~723~~085.2918 0.00 I-A-2 1,125,000.00 1,~~124~~089,~~851~~039.4472 ~~117~~118.8992 2030,~~937~~633.7746 0.00 II-A-1 204,241,000.00 ~~202~~198,~~675~~635,~~831~~472.7551 23,~~298~~469.1948 235,~~735,521~~307.8292 0.00 II-A-2 10,186,000.00 109,~~107~~906,~~941~~438.2258 1,~~161~~170.9448 ~~136~~1,~~427~~760.1989 0.00 III-A-1 99,164,000.00 9897,~~531~~688,~~354~~549.3429 7,~~842~~954.9380 ~~814~~159,~~385~~019.3638 0.00 III-A-2 4,946,000.00 4,~~914~~872,~~445~~408.5599 ~~391~~396.1876 407,~~619~~931.0841 0.00 IV-A-1 55,235,000.00 5554,~~181~~632,~~398~~257.1246 45,~~646~~012.6384 ~~518~~21,~~758~~115.6783 0.00 IV-A-2 2,755,000.00 2,~~752~~724,~~326~~936.4653 ~~231~~250.7603 251,~~874~~053.5421 0.00 B-1 8,615,000.00 8,~~614~~612,~~142~~388.8048 ~~867~~897.4479 0.00 0.00 B-2 3,781,000.00 3,~~780~~779,~~623~~853.7984 ~~380~~394.7103 0.00 0.00 B-3 1,681,000.00 1,680,~~832~~490.7443 ~~169~~175.2618 0.00 0.00 B-4 2,101,000.00 2,100,~~790~~363.9511 ~~211~~218.5595 0.00 0.00 B-5 1,891,000.00 1,890,~~811~~426.8477 ~~190~~197.4007 0.00 0.00 B-6 1,890,811.88 1,890,~~623~~238.7471 ~~190~~197.3805 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 Totals 420,164,011.88 ~~417~~411,~~795~~334,096.7261 42,~~063~~837.4933 4870,~~712,247~~907.7228 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 0.00 ~~422~~616,~~086~~469.5113 2221,~~126~~214,~~935~~663.4707 0.~~98115180~~94069985 ~~422~~616,~~086~~469.5113 I-A-2 0.00 2130,~~055~~752.6638 1,~~103~~058,~~795~~287.7833 0.~~98115180~~94069985 2130,~~055~~752.6638 II-A-1 0.00 258,~~758,820~~777.0140 ~~199~~198,~~917~~576,~~011~~695.7412 0.~~97882899~~97226656 258,~~758,820~~777.0140 II-A-2 0.00 ~~137~~2,~~589~~931.1337 9,~~970~~903,~~352~~507.0921 0.~~97882899~~97226656 ~~137~~2,~~589~~931.1337 III-A-1 0.00 ~~822~~166,~~228~~974.3019 97,~~709~~521,~~126~~575.0411 0.~~98532861~~98343729 ~~822~~166,~~228~~974.3019 III-A-2 0.00 418,~~010~~328.2617 4,~~873~~864,~~435~~080.2982 0.~~98532861~~98343729 418,~~010~~328.2617 IV-A-1 0.00 ~~523~~26,~~405~~128.3067 54,~~657~~606,~~992~~128.8280 0.~~98955360~~98861462 ~~523~~26,~~405~~128.3067 IV-A-2 0.00 261,~~106~~303.3024 2,~~726~~723,~~220~~633.1529 0.~~98955359~~98861462 261,~~106~~303.3024 B-1 0.00 ~~867~~897.4479 8,~~613~~611,~~275~~490.3669 0.~~99979981~~99959265 ~~867~~897.4479 B-2 0.00 ~~380~~394.7103 3,~~780~~779,~~243~~459.0881 0.~~99979981~~99959265 ~~380~~394.7103 B-3 0.00 ~~169~~175.2618 1,680,~~663~~315.4825 0.~~99979981~~99959265 ~~169~~175.2618 B-4 0.00 ~~211~~218.5595 2,100,~~579~~144.4016 0.~~99979981~~99959265 ~~211~~218.5595 B-5 0.00 ~~190~~197.4007 1,890,~~621~~229.4470 0.~~99979981~~99959265 ~~190~~197.4007 B-6 0.00 ~~190~~197.3805 1,890,~~433~~041.3666 0.~~99979981~~99959265 ~~190~~197.3805 R 0.00 0.00 0.00 0.00000000 0.00 P 0.00 0.00 100.00 1.00000000 0.00 Totals 0.00 4913,~~754,311~~744.2162 ~~413~~410,~~040~~420,~~785~~352.5002 0.~~98304656~~97680987 4913,~~754,311~~744.2162

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 22,552,000.00 ~~999~~968.~~86794874~~03530463 0.~~10479026~~10570903 1827.~~61135553~~22974370 0.00000000 I-A-2 1,125,000.00 ~~999~~968.~~86794667~~03530667 0.~~10479111~~10570667 1827.~~61135111~~22974222 0.00000000 II-A-1 204,241,000.00 ~~992~~972.~~33665988~~55434761 0.~~11407205~~11491072 130.~~39359786~~17287381 0.00000000 II-A-2 10,186,000.00 ~~992~~972.~~33666012~~55434714 0.~~11407226~~11491066 130.~~39359808~~17287355 0.00000000 III-A-1 99,164,000.00 ~~993~~985.~~62020834~~12110534 0.~~07909050~~08021863 81.~~21251019~~60359990 0.00000000 III-A-2 4,946,000.00 ~~993~~985.~~62020825~~12110594 0.~~07909017~~08021836 81.~~21251112~~60360089 0.00000000 IV-A-1 55,235,000.00 ~~999~~989.~~02956676~~08767014 0.~~08412474~~09075478 90.~~39184702~~38229076 0.00000000 IV-A-2 2,755,000.00 ~~999~~989.~~02956806~~08766969 0.~~08412341~~09075499 90.~~39184755~~38229038 0.00000000 B-1 8,615,000.00 999.~~90049913~~69686361 0.~~10068950~~10421242 0.00000000 0.00000000 B-2 3,781,000.00 999.~~90049987~~69686326 0.~~10069029~~10421317 0.00000000 0.00000000 B-3 1,681,000.00 999.~~90049970~~69686496 0.~~10069007~~10421178 0.00000000 0.00000000 B-4 2,101,000.00 999.~~90049976~~69686340 0.~~10069015~~10421228 0.00000000 0.00000000 B-5 1,891,000.00 999.~~90049709~~69686409 0.~~10068747~~10421470 0.00000000 0.00000000 B-6 1,890,811.88 999.~~90049777~~69686567 0.~~10068691~~10421449 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 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 I-A-1 0.00000000 1827.~~71614535~~33545273 ~~981~~940.~~15180339~~69985234 0.~~98115180~~94069985 1827.~~71614535~~33545273 I-A-2 0.00000000 1827.~~71614222~~33544889 ~~981~~940.~~15180444~~69984889 0.~~98115180~~94069985 1827.~~71614222~~33544889 II-A-1 0.00000000 130.~~50766991~~28778453 ~~978~~972.~~82898997~~26656313 0.~~97882899~~97226656 130.~~50766991~~28778453 II-A-2 0.00000000 130.~~50767033~~28778421 ~~978~~972.~~82898979~~26656293 0.~~97882899~~97226656 130.~~50767033~~28778421 III-A-1 0.00000000 81.~~29160078~~68381862 ~~985~~983.~~32860756~~43728682 0.~~98532861~~98343729 81.~~29160078~~68381862 III-A-2 0.00000000 81.~~29160129~~68381925 ~~985~~983.~~32860696~~43728670 0.~~98532861~~98343729 81.~~29160129~~68381925 IV-A-1 0.00000000 90.~~47597176~~47304553 ~~989~~988.~~55359500~~61462479 0.~~98955360~~98861462 90.~~47597176~~47304553 IV-A-2 0.00000000 90.~~47597096~~47304537 ~~989~~988.~~55359347~~61462432 0.~~98955359~~98861462 90.~~47597096~~47304537 B-1 0.00000000 0.~~10068950~~10421242 999.~~79980963~~59265119 0.~~99979981~~99959265 0.~~10068950~~10421242 B-2 0.00000000 0.~~10069029~~10421317 999.~~79980957~~59265009 0.~~99979981~~99959265 0.~~10069029~~10421317 B-3 0.00000000 0.~~10069007~~10421178 999.~~79980964~~59265318 0.~~99979981~~99959265 0.~~10069007~~10421178 B-4 0.00000000 0.~~10069015~~10421228 999.~~79980961~~59265112 0.~~99979981~~99959265 0.~~10069015~~10421228 B-5 0.00000000 0.~~10068747~~10421470 999.~~79980962~~59264939 0.~~99979981~~99959265 0.~~10068747~~10421470 B-6 0.00000000 0.~~10068691~~10421449 999.~~79981086~~59265117 0.~~99979981~~99959265 0.~~10068691~~10421449 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance I-A-1 0810/01/07 - 0810/30/07 30 5.~~58819~~58623% 2221,~~549~~831,~~021~~132.9819 ~~105~~101,~~006~~628.7903 0.00 I-A-2 0810/01/07 - 0810/30/07 30 5.~~58819~~58623% 1,~~124~~089,~~851~~039.4472 5,~~238~~069.2368 0.00 II-A-1 0810/01/07 - 0810/30/07 30 6.~~01408~~00392% ~~202~~198,~~675~~635,~~831~~472.7551 1993,~~015,756~~826.4866 0.00 II-A-2 0810/01/07 - 0810/30/07 30 6.~~01408~~00392% 109,~~107~~906,~~941~~438.2258 5049,~~658~~564.2758 0.00 III-A-1 0810/01/07 - 0810/30/07 30 5.~~88487~~88296% 9897,~~531~~688,~~354~~549.3429 ~~483~~478,~~203~~914.6164 0.00 III-A-2 0810/01/07 - 0810/30/07 30 5.~~88487~~88296% 4,~~914~~872,~~445~~408.5599 2423,~~100~~886.7381 0.00 IV-A-1 0810/01/07 - 0810/30/07 30 6.~~12294~~12331% 5554,~~181~~632,~~398~~257.1246 ~~281~~278,~~560~~774.1899 0.00 IV-A-2 0810/01/07 - 0810/30/07 30 6.~~12294~~12331% 2,~~752~~724,~~326~~936.4653 1413,~~043~~904.6068 0.00 B-1 0810/01/07 - 0810/30/07 30 5.~~97103~~96503% 8,~~614~~612,~~142~~388.8048 42,~~862~~810.7293 0.00 B-2 0810/01/07 - 0810/30/07 30 5.~~97103~~96503% 3,~~780~~779,~~623~~853.7984 18,~~811~~789.8410 0.00 B-3 0810/01/07 - 0810/30/07 30 5.~~97103~~96503% 1,680,~~832~~490.7443 8,~~363~~353.5847 0.00 B-4 0810/01/07 - 0810/30/07 30 5.~~97103~~96503% 2,100,~~790~~363.9511 10,~~453~~440.2360 0.00 B-5 0810/01/07 - 0810/30/07 30 5.~~97103~~96503% 1,890,~~811~~426.8477 9,~~408~~397.4104 0.00 B-6 0810/01/07 - 0810/30/07 30 5.~~97103~~96503% 1,890,~~623~~238.7471 9,~~407~~396.4710 0.00 R N/A N/A 6.~~00872~~00622% 0.00 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 Totals 2,~~078~~044,~~875~~757.1431 0.00

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance I-A-1 0.00 0.00 ~~105~~101,~~006~~628.7903 0.00 2221,~~126~~214,~~935~~663.4707 I-A-2 0.00 0.00 5,~~238~~069.2368 0.00 1,~~103~~058,~~795~~287.7833 II-A-1 0.00 0.00 1993,~~015,756~~826.4866 0.00 ~~199~~198,~~917~~576,~~011~~695.7412 II-A-2 0.00 0.00 5049,~~658~~564.2758 0.00 9,~~970~~903,~~352~~507.0921 III-A-1 0.00 0.00 ~~483~~478,~~203~~914.6164 0.00 97,~~709~~521,~~126~~575.0411 III-A-2 0.00 0.00 2423,~~100~~886.7381 0.00 4,~~873~~864,~~435~~080.2982 IV-A-1 0.00 0.00 ~~281~~278,~~560~~774.1899 0.00 54,~~657~~606,~~992~~128.8280 IV-A-2 0.00 0.00 1413,~~043~~904.6068 0.00 2,~~726~~723,~~220~~633.1529 B-1 0.00 0.00 42,~~862~~810.7293 0.00 8,~~613~~611,~~275~~490.3669 B-2 0.00 0.00 18,~~811~~789.8410 0.00 3,~~780~~779,~~243~~459.0881 B-3 0.00 0.00 8,~~363~~353.5847 0.00 1,680,~~663~~315.4825 B-4 0.00 0.00 10,~~453~~440.2360 0.00 2,100,~~579~~144.4016 B-5 0.00 0.00 9,~~408~~397.4104 0.00 1,890,~~621~~229.4470 B-6 0.00 0.00 9,~~407~~396.4710 0.00 1,890,~~433~~041.3666 R 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 100.00 Totals 0.00 0.00 2,~~078~~044,~~875~~757.1431 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance I-A-1 22,552,000.00 5.~~58819~~58623% ~~999~~968.~~86794874~~03530463 4.~~65620743~~50638657 0.00000000 I-A-2 1,125,000.00 5.~~58819~~58623% ~~999~~968.~~86794667~~03530667 4.~~65620444~~50638222 0.00000000 II-A-1 204,241,000.00 6.~~01408~~00392% ~~992~~972.~~33665988~~55434761 4.~~97332308~~86595081 0.00000000 II-A-2 10,186,000.00 6.~~01408~~00392% ~~992~~972.~~33666012~~55434714 4.~~97332319~~86595131 0.00000000 III-A-1 99,164,000.00 5.~~88487~~88296% ~~993~~985.~~62020834~~12110534 4.~~87277248~~82952120 0.00000000 III-A-2 4,946,000.00 5.~~88487~~88296% ~~993~~985.~~62020825~~12110594 4.~~87277194~~82952082 0.00000000 IV-A-1 55,235,000.00 6.~~12294~~12331% ~~999~~989.~~02956676~~08767014 5.~~09749579~~04707142 0.00000000 IV-A-2 2,755,000.00 6.~~12294~~12331% ~~999~~989.~~02956806~~08766969 5.~~09749546~~04707078 0.00000000 B-1 8,615,000.00 5.~~97103~~96503% 999.~~90049913~~69686361 4.~~97535926~~96934765 0.00000000 B-2 3,781,000.00 5.~~97103~~96503% 999.~~90049987~~69686326 4.~~97536102~~96934673 0.00000000 B-3 1,681,000.00 5.~~97103~~96503% 999.~~90049970~~69686496 4.~~97535990~~96934563 0.00000000 B-4 2,101,000.00 5.~~97103~~96503% 999.~~90049976~~69686340 4.~~97535935~~96934793 0.00000000 B-5 1,891,000.00 5.~~97103~~96503% 999.~~90049709~~69686409 4.~~97536224~~96934955 0.00000000 B-6 1,890,811.88 5.~~97103~~96503% 999.~~90049777~~69686567 4.~~97536011~~96934682 0.00000000 R 100.00 6.~~00872~~00622% 0.00000000 0.00000000 0.00000000 P 100.00 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 I-A-1 0.00000000 0.00000000 4.~~65620743~~50638657 0.00000000 ~~981~~940.~~15180339~~69985234 I-A-2 0.00000000 0.00000000 4.~~65620444~~50638222 0.00000000 ~~981~~940.~~15180444~~69984889 II-A-1 0.00000000 0.00000000 4.~~97332308~~86595081 0.00000000 ~~978~~972.~~82898997~~26656313 II-A-2 0.00000000 0.00000000 4.~~97332319~~86595131 0.00000000 ~~978~~972.~~82898979~~26656293 III-A-1 0.00000000 0.00000000 4.~~87277248~~82952120 0.00000000 ~~985~~983.~~32860756~~43728682 III-A-2 0.00000000 0.00000000 4.~~87277194~~82952082 0.00000000 ~~985~~983.~~32860696~~43728670 IV-A-1 0.00000000 0.00000000 5.~~09749579~~04707142 0.00000000 ~~989~~988.~~55359500~~61462479 IV-A-2 0.00000000 0.00000000 5.~~09749546~~04707078 0.00000000 ~~989~~988.~~55359347~~61462432 B-1 0.00000000 0.00000000 4.~~97535926~~96934765 0.00000000 999.~~79980963~~59265119 B-2 0.00000000 0.00000000 4.~~97536102~~96934673 0.00000000 999.~~79980957~~59265009 B-3 0.00000000 0.00000000 4.~~97535990~~96934563 0.00000000 999.~~79980964~~59265318 B-4 0.00000000 0.00000000 4.~~97535935~~96934793 0.00000000 999.~~79980961~~59265112 B-5 0.00000000 0.00000000 4.~~97536224~~96934955 0.00000000 999.~~79980962~~59264939 B-6 0.00000000 0.00000000 4.~~97536011~~96934682 0.00000000 999.~~79981086~~59265117 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 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 62,~~877~~962,~~427~~351.1343 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 3574,~~019~~093.6627 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties 0.00 Total Deposits 63,~~912~~036,~~446~~444.7970 Withdrawals Reserve Funds and Credit Enhancements 0.00 Total Administration Fees 7978,~~260~~430.4468 Payment of Interest and Principal 62,~~833~~958,~~186~~501.3593 Total Withdrawals (Pool Distribution Amount) 63,~~912~~036,~~446~~932.7961 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* 7977,~~260~~942.4477 Lender Paid Mortgage Insurance 487.91 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 7978,~~260~~430.4468 *Servicer Payees include: AMERICAN HOME MORTGAGE SERVICING, INC.; COUNTRYWIDE HOME LOANS SERVICING LP; RESIDENTIAL FUNDING CORPORATION, LLC; SUNTRUST MORTGAGE, INC.; WELLS FARGO BANK, N.A.

Collateral Statement Group Group 1 Group 2 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~772739~~771071 6.~~264609~~254782 Weighted Average Net Rate 5.~~588188~~586226 6.~~016697~~006593 Weighted Average Pass-Through Rate 5.~~588187~~586226 6.~~014075~~003922 Weighted Average Remaining Term ~~356~~354 ~~356~~354 Principal And Interest Constant ~~122~~118,~~174~~540.4085 1,~~192~~168,~~348~~609.7443 Beginning Loan Count 3836 ~~478~~470 Loans Paid in Full 1 60 Ending Loan Count 3735 ~~472~~470 Beginning Scheduled Balance 24,~~855~~101,~~333~~381.7066 ~~223~~219,~~476~~231,~~244~~904.8343 Ending Scheduled Balance 2423,~~412~~454,~~067~~031.7016 ~~220~~219,~~578~~168,~~606~~932.5660 Actual Ending Collateral Balance 2423,~~413~~455,~~818~~800.5822 ~~220~~219,~~597~~191,~~641~~945.8833 Scheduled Principal 2,~~604~~631.9486 25,~~689~~903.2602 Unscheduled Principal ~~440~~644,~~661~~718.0664 237,~~871,949~~068.0181 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~119~~115,~~569~~908.4699 1,~~166~~142,~~659~~706.4841 Servicing Fees 3,~~822~~712.5751 4645,~~168~~342.6841 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 0.00 ~~488~~487.3491 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 ~~115~~112,~~746~~196.8948 1,~~120~~096,~~002~~876.4609 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 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Group 3 Group 4 Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~092874~~089708 6.~~328868~~328911 Weighted Average Net Rate 5.~~884870~~882957 6.~~122936~~123304 Weighted Average Pass-Through Rate 5.~~884870~~882957 6.~~122936~~123304 Weighted Average Remaining Term ~~357~~355 ~~357~~355 Principal And Interest Constant ~~560~~555,~~244~~590.3002 ~~325~~323,~~919~~284.7687 Beginning Loan Count ~~186~~185 8786 Loans Paid in Full 10 10 Ending Loan Count 185 86 Beginning Scheduled Balance ~~108~~107,~~637~~752,~~781~~107.7628 60,~~825~~248,~~636~~603.4325 Ending Scheduled Balance 107,~~774~~576,~~129~~382.9321 60,~~275~~220,~~881~~906.3104 Actual Ending Collateral Balance 107,~~779~~582,~~974~~796.2893 60,~~279~~225,~~979~~047.3780 Scheduled Principal 8,~~647~~774.3928 5,~~121~~528.9117 Unscheduled Principal ~~855~~166,~~004~~950.4479 ~~544~~22,~~633~~169.2104 Negative Amortized Principal 0.00 0.00 Scheduled Interest ~~551~~546,~~596~~815.9174 ~~320~~317,~~797~~756.8570 Servicing Fees 18,~~830~~564.9192 10,~~438~~322.2893 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 0.00 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 ~~532~~528,~~766~~250.0082 ~~310~~307,~~359~~433.5777 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 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 6.~~200047~~194055 Weighted Average Net Rate 5.~~970990~~966670 Weighted Average Pass-Through Rate 5.~~970990~~965246 Weighted Average Remaining Term ~~357~~355 Principal And Interest Constant 2,~~200~~166,~~687~~025.2017 Beginning Loan Count ~~789~~777 Loans Paid in Full 91 Ending Loan Count ~~780~~776 Beginning Scheduled Balance ~~417~~411,~~794~~333,996.7262 Ending Scheduled Balance ~~413~~410,~~040~~420,~~685~~252.5001 Actual Ending Collateral Balance ~~413~~410,~~071~~455,~~414~~590.1128 Scheduled Principal 42,~~063~~837.5033 Unscheduled Principal 4870,~~712,247~~907.7228 Negative Amortized Principal 0.00 Scheduled Interest 2,~~158~~123,~~623~~187.7084 Servicing Fees 7977,~~260~~942.4477 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee ~~488~~487.3491 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 2,~~078~~044,~~874~~757.9216 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 0.00 Prepayment Penalty Paid Count 0 Special Servicing Fee 0.00

Additional Reporting - Deal Level Trigger Event Reporting Delinquency Test Trigger Result Pass Threshhold Value 50.000000% Calculated Value 415.~~517902~~426100% Cumulative Loss Test Trigger Result Pass Threshhold Value 30.000000% Calculated Value 0.000000% Trigger Trigger Result Pass

Additional Reporting - Group Level Informational Reporting Group 1 Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Group 2 Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Group 3 Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Group 4 Interest Transfer Amount 0.00 Principal Transfer Amount 0.00 Structural Reporting Group 1 Senior Percentage 95.~~246653~~098996% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~753347~~901004% Subordinate Prepayment Percentage 0.000000% Group 2 Senior Percentage 95.~~215388~~123888% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~784612~~876112% Subordinate Prepayment Percentage 0.000000% Group 3 Senior Percentage 95.~~220832~~182323% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~779168~~817677% Subordinate Prepayment Percentage 0.000000% Group 4 Senior Percentage 95.~~245571~~200869% Senior Prepayment Percentage 100.000000% Subordinate Percentage 4.~~754429~~799131% Subordinate Prepayment Percentage 0.000000%

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1118 0 0 0 1118 46,~~253~~939,~~795~~561.5798 0.00 0.00 0.00 46,~~253~~939,~~795~~561.5798 60 Days 78 0 0 0 78 13,~~803~~503,~~350~~247.00 0.00 0.00 0.00 13,~~803~~503,~~350~~247.00 90 Days 02 0 02 0 04 0950,358.0083 0.00 0869,763.00 0.00 01,820,121.0083 120 Days 0 0 05 0 05 0.00 0.00 01,041,900.00 0.00 01,041,900.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1828 0 07 0 1835 611,~~057~~393,~~145~~167.5781 0.00 01,911,663.00 0.00 613,~~057~~304,~~145~~830.5781 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~410256~~319588% 0.000000% 0.000000% 0.000000% 12.~~410256~~319588% 1.~~029797~~690697% 0.000000% 0.000000% 0.000000% 1.~~029797~~690697% 60 Days 01.~~897436~~030928% 0.000000% 0.000000% 0.000000% 01.~~897436~~030928% 0.~~436571~~853502% 0.000000% 0.000000% 0.000000% 0.~~436571~~853502% 90 Days 0.~~000000~~257732% 0.000000% 0.~~000000~~257732% 0.000000% 0.~~000000~~515464% 0.~~000000~~231538% 0.000000% 0.~~000000~~211902% 0.000000% 0.~~000000~~443439% 120 Days 0.000000% 0.000000% 0.~~000000~~644330% 0.000000% 0.~~000000~~644330% 0.000000% 0.000000% 0.~~000000~~253840% 0.000000% 0.~~000000~~253840% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 23.~~307692~~608247% 0.000000% 0.~~000000~~902062% 0.000000% 24.~~307692~~510309% 12.~~466368~~775737% 0.000000% 0.~~000000~~465742% 0.000000% 13.~~466368~~241479% 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 3574,~~019~~093.6627

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1014 0 0 0 1014 34,~~769~~377,~~795~~568.9066 0.00 0.00 0.00 34,~~769~~377,~~795~~568.9066 60 Days 67 0 0 0 67 13,~~319~~019,~~400~~247.0033 0.00 0.00 0.00 13,~~319~~019,~~400~~247.0033 90 Days 01 0 02 0 03 0466,408.0083 0.00 0869,763.00 0.00 01,336,171.0083 120 Days 0 0 05 0 05 0.00 0.00 01,041,900.00 0.00 01,041,900.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1622 0 07 0 1629 57,~~089~~863,~~195~~224.9082 0.00 01,911,663.00 0.00 59,~~089~~774,~~195~~887.9082 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~118644~~978723% 0.000000% 0.000000% 0.000000% 2.~~118644~~978723% 1.~~708901~~997139% 0.000000% 0.000000% 0.000000% 1.~~708901~~997139% 60 Days 1.~~271186~~489362% 0.000000% 0.000000% 0.000000% 1.~~271186~~489362% 01.~~598102~~377444% 0.000000% 0.000000% 0.000000% 01.~~598102~~377444% 90 Days 0.~~000000~~212766% 0.000000% 0.~~000000~~425532% 0.000000% 0.~~000000~~638298% 0.~~000000~~212786% 0.000000% 0.~~000000~~396804% 0.000000% 0.~~000000~~609590% 120 Days 0.000000% 0.000000% 01.~~000000~~063830% 0.000000% 01.~~000000~~063830% 0.000000% 0.000000% 0.~~000000~~475337% 0.000000% 0.~~000000~~475337% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 34.~~389831~~680851% 0.000000% 01.~~000000~~489362% 0.000000% 36.~~389831~~170213% 23.~~307004~~587369% 0.000000% 0.~~000000~~872141% 0.000000% 24.~~307004~~459511% Please refer to CTSLink.com for a list of delinquency code descriptions. DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 13 0 0 0 13 ~~483~~1,~~999~~778,000.6700 0.00 0.00 0.00 ~~483~~1,~~999~~778,000.6700 60 Days 01 0 0 0 01 0483,999.0067 0.00 0.00 0.00 0483,999.0067 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 14 0 0 0 14 ~~483~~2,261,999.67 0.00 0.00 0.00 ~~483~~2,261,999.67 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~540541~~621622% 0.000000% 0.000000% 0.000000% 01.~~540541~~621622% 01.~~449063~~652681% 0.000000% 0.000000% 0.000000% 01.~~449063~~652681% 60 Days 0.~~000000~~540541% 0.000000% 0.000000% 0.000000% 0.~~000000~~540541% 0.~~000000~~449886% 0.000000% 0.000000% 0.000000% 0.~~000000~~449886% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 02.~~540541~~162162% 0.000000% 0.000000% 0.000000% 02.~~540541~~162162% 02.~~449063~~102566% 0.000000% 0.000000% 0.000000% 02.~~449063~~102566% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 01 0 0 0 01 0783,993.0032 0.00 0.00 0.00 0783,993.0032 60 Days 10 0 0 0 10 ~~483,950~~0.00 0.00 0.00 0.00 ~~483,950~~0.00 90 Days 01 0 0 0 01 0483,950.00 0.00 0.00 0.00 0483,950.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 ~~483~~1,~~950~~267,943.0032 0.00 0.00 0.00 ~~483~~1,~~950~~267,943.0032 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~162791% 0.000000% 0.000000% 0.000000% 01.~~000000~~162791% 01.~~000000~~301773% 0.000000% 0.000000% 0.000000% 01.~~000000~~301773% 60 Days 10.~~162791~~000000% 0.000000% 0.000000% 0.000000% 10.~~162791~~000000% 0.~~802837~~000000% 0.000000% 0.000000% 0.000000% 0.~~802837~~000000% 90 Days 01.~~000000~~162791% 0.000000% 0.000000% 0.000000% 01.~~000000~~162791% 0.~~000000~~803569% 0.000000% 0.000000% 0.000000% 0.~~000000~~803569% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 12.~~162791~~325581% 0.000000% 0.000000% 0.000000% 12.~~162791~~325581% 02.~~802837~~105342% 0.000000% 0.000000% 0.000000% 02.~~802837~~105342% Please refer to CTSLink.com for a list of delinquency code descriptions.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure ~~Detail~~History* -New ~~All~~Foreclosure ~~Mortgage~~Loans Month Foreclosure Percentage Loans in Foreclosure ~~during~~7 Dec-06 0.000% Original Principal Balance 1,911,663.00 Jan-07 0.000% Current ~~Period~~Actual ~~Summary~~Balance 1,911,663.00 Feb-07 No0.000% Mar-07 0.000% Current Foreclosure ~~Information~~Total toApr-07 0.000% Loans in Foreclosure 7 May-07 0.000% Original Principal Balance 1,911,663.00 Jun-07 0.000% Current Actual Balance 1,911,663.00 Jul-07 0.000% Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.466% *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. Group 1 - No Foreclosure Information to report this period. Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 7 Dec-06 No0.000% Original Principal Balance 1,911,663.00 Jan-07 0.000% Current Actual Balance 1,911,663.00 Feb-07 0.000% Mar-07 0.000% Current Foreclosure ~~Information~~Total toApr-07 0.000% Loans in Foreclosure 7 May-07 0.000% Original Principal Balance 1,911,663.00 Jun-07 0.000% Current Actual Balance 1,911,663.00 Jul-07 0.000% Aug-07 0.000% Sep-07 0.000% Oct-07 0.000% Nov-07 0.872% *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. Group 3 - No Foreclosure Information to report this period. Group 4 - No Foreclosure Information to report this period.

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 NoGroup ~~Foreclosure~~2 ~~Loans~~0001540802 ~~this~~Nov-2007 ~~Period~~01-Mar-2007 FL 70.00 203,000.00 Group 2 0001563254 Nov-2007 01-Mar-2007 FL 70.00 203,000.00 Group 2 0001590869 Nov-2007 01-Apr-2007 NC 80.00 132,000.00 Group 2 0001621019 Nov-2007 01-Apr-2007 GA 80.00 680,000.00 Group 2 0001629723 Nov-2007 01-Apr-2007 CA 80.00 392,000.00 Group 2 0001651630 Nov-2007 01-May-2007 IL 69.98 111,900.00 Group 2 0001654939 Nov-2007 01-May-2007 CO 70.00 189,763.00

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 NoGroup ~~Foreclosure~~2 ~~Loans~~0001540802 ~~this~~203,000.00 ~~Period~~01-Jun-2007 4 6.625% 4,229.16 Group 2 0001563254 203,000.00 01-Jun-2007 4 7.375% 4,736.64 Group 2 0001590869 132,000.00 01-Jun-2007 4 6.125% 2,530.00 Group 2 0001621019 680,000.00 01-Jul-2007 3 7.875% 17,000.00 Group 2 0001629723 392,000.00 01-Jun-2007 4 7.625% 9,473.32 Group 2 0001651630 111,900.00 01-Jun-2007 4 7.250% 2,564.36 Group 2 0001654939 189,763.00 01-Jul-2007 3 7.625% 4,585.96

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Group 1 1 ~~440~~644,000.00 ~~440~~644,000.00 0 0.00 0.00 Group 2 60 ~~1,944,200~~0.00 ~~1,943,907~~0.1900 0 0.00 0.00 Group 3 10 ~~816,750~~0.00 ~~816,750~~0.00 0 0.00 0.00 Group 4 10 ~~492,000~~0.00 ~~492,000~~0.00 0 0.00 0.00 Total 91 3644,~~692,950~~000.00 3644,~~692,657~~000.1900 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 ~~661~~718.0664 Group 2 0 0.00 0.00 0 0.00 0.00 ~~928~~37,~~116~~068.1381 Group 3 0 0.00 0.00 0 0.00 0.00 38166,~~254~~950.4479 Group 4 0 0.00 0.00 0 0.00 0.00 5222,~~633~~169.2104 Total 0 0.00 0.00 0 0.00 0.00 1226,~~019,664~~907.8428

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 ~~0165700283~~0157918700 NJHI 80.00 01-~~Jun-2007 440,000.00 440,000.00 Group 2 0001611260 NC 70.00 01-~~May-2007 77644,000.00 77644,000.00 Group 2 0001629637 OH 80.00 01-May-2007 93,000.00 92,632.88 Group 2 0001646297 VA 70.00 01-Apr-2007 266,700.00 266,700.00 Group 2 0146435722 CA 79.95 01-May-2007 600,000.00 600,000.00 Group 2 0159479859 OR 80.00 01-Jun-2007 480,000.00 480,000.00 Group 2 0161360527 CA 75.00 01-Jul-2007 427,500.00 427,500.00 Group 3 0038380986 FL 59.40 01-Apr-2007 816,750.00 816,750.00 Group 4 0001650145 AZ 78.10 01-Jun-2007 492,000.00 492,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~0165700283~~0157918700 Loan Paid in Full 0 ~~5.875% 360 3 Group 2 0001611260 Loan Paid in Full 0~~ 7.~~625% 360 4 Group 2 0001629637 Loan Paid in Full 0 7.250% 360 4 Group 2 0001646297 Loan Paid in Full 0 7.~~375% 360 ~~5 Group 2 0146435722 Loan Paid in Full 0 7.875% 360 4 Group 2 0159479859 Loan Paid in Full 0 7.000% 360 3 Group 2 0161360527 Loan Paid in Full 0~~ 6~~.250% 360 2 Group 3 0038380986 Loan Paid in Full 0 6.500% 360 5 Group 4 0001650145 Loan Paid in Full 0 6.375% 360 3~~

Prepayment Rates

Summary SMM CPR PSA Current Month 10.~~128~~212% Current Month 122.~~727~~512% Current Month ~~1,969~~240.~~929~~486% 3 Month Average 0.~~000~~581% 3 Month Average 06.~~000~~656% 3 Month Average 0923.~~000~~501% 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. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A 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 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 6.448% N/A Aug-2007 1,443.526% N/A Sep-2007 12.727% N/A Sep-2007 1,969.929% N/A Oct-2007 4.730% N/A Oct-2007 560.087% N/A Nov-2007 2.512% N/A Nov-2007 240.486% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 12.~~773~~675% Current Month 1927.~~320~~777% Current Month 2,~~401~~300.~~026~~402% 3 Month Average 01.~~000~~903% 3 Month Average 020.~~000~~411% 3 Month Average 02,034.~~000~~964% 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. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A 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 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 0.032% N/A Aug-2007 5.286% N/A Sep-2007 19.320% N/A Sep-2007 2,401.026% N/A Oct-2007 14.137% N/A Oct-2007 1,403.463% N/A Nov-2007 27.777% N/A Nov-2007 2,300.402% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 10.~~285~~017% Current Month 140.~~378~~203% Current Month ~~2,045~~18.~~037~~425% 3 Month Average 0.~~000~~634% 3 Month Average 07.~~000~~179% 3 Month Average 0945.~~000~~322% 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. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A 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 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 8.298% N/A Aug-2007 1,651.095% N/A Sep-2007 14.378% N/A Sep-2007 2,045.037% N/A Oct-2007 6.955% N/A Oct-2007 772.503% N/A Nov-2007 0.203% N/A Nov-2007 18.425% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 0.~~787~~155% Current Month 91.~~047~~844% Current Month ~~1,669~~195.~~548~~640% 3 Month Average 0.~~000~~318% 3 Month Average 03.~~000~~679% 3 Month Average 0628.~~000~~385% 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. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A 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 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 6.970% N/A Aug-2007 2,019.017% N/A Sep-2007 9.047% N/A Sep-2007 1,669.548% N/A Oct-2007 0.148% N/A Oct-2007 19.967% N/A Nov-2007 1.844% N/A Nov-2007 195.640% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 0.~~895~~037% Current Month 100.~~232~~441% Current Month ~~1,828~~45.~~872~~925% 3 Month Average 0.~~000~~323% 3 Month Average 03.~~000~~702% 3 Month Average 0644.~~000~~011% 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. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A 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 N/A N/A Jun-2007 N/A N/A Jul-2007 N/A N/A Jul-2007 N/A N/A Aug-2007 1.009% N/A Aug-2007 280.525% N/A Sep-2007 10.232% N/A Sep-2007 1,828.872% N/A Oct-2007 0.435% N/A Oct-2007 57.236% N/A Nov-2007 0.441% N/A Nov-2007 45.925% 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))

Interest Rate Stratification Summary Group 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.750 0 0.00 0.000 0 0.00 0.000 3.750 3.999 2 892,661.00 0.~~216~~217 0 0.00 0.000 4.000 4.249 1 698,850.00 0.~~169~~170 1 698,850.00 2.~~863~~980 4.250 4.499 2 902,780.00 0.~~219~~220 1 467,500.00 1.~~915~~993 4.500 4.749 1 967,999.34 0.~~234~~236 1 967,999.34 34.~~965~~127 4.750 4.999 10 5,~~766~~762,~~159~~894.0234 1.~~396~~404 3 2,123,999.83 89.~~701~~056 5.000 5.249 12 7,245,~~864~~505.7538 1.~~754~~765 2 1,223,000.00 5.~~010~~214 5.250 5.499 25 13,~~841~~832,~~066~~549.7631 3.~~351~~370 3 1,~~408~~407,~~000~~923.0011 56.~~768~~003 5.500 5.749 50 28,~~334~~310,~~821~~480.7311 6.~~860~~898 5 3,~~206~~204,~~180~~364.2798 13.~~134~~662 5.750 5.999 ~~144~~143 8180,~~308~~980,~~334~~810.8971 19.~~685~~731 65 43,~~290~~982,~~352~~999.4599 1716.~~575~~982 6.000 6.249 134 78,~~935~~657,~~693~~128.6177 19.~~111~~165 8 5,~~301~~297,~~303~~784.9997 2122.~~716~~588 6.250 6.499 ~~139~~138 8382,~~214~~701,~~537~~624.9805 20.~~147~~150 3 1,398,000.00 5.~~727~~961 6.500 6.749 89 47,~~773~~705,~~894~~745.4128 11.~~566~~624 1 494,000.00 2.~~024~~106 6.750 6.999 5655 25,~~777~~029,~~107~~380.3471 6.~~241~~098 0 0.00 0.000 7.000 7.249 27 10,~~166~~163,~~653~~290.4635 2.~~461~~476 1 ~~748~~747,~~881~~608.8294 3.~~068~~188 7.250 7.499 3029 87,~~077~~432,~~208~~304.7045 1.~~956~~811 10 ~~644,000~~0.00 20.~~638~~000 7.500 7.749 20 5,~~559~~562,~~351~~304.6412 1.~~346~~355 1 1,440,000.00 56.~~899~~140 7.750 7.999 19 6,~~171~~170,~~343~~602.6833 1.~~494~~503 0 0.00 0.000 8.000 8.249 16 5,~~715~~712,~~221~~296.1116 1.~~384~~392 0 0.00 0.000 8.250 8.499 1 560,000.00 0.136 0 0.00 0.000 8.500 8.749 1 71,~~136~~045.0860 0.017 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 >= 9.000 1 1,060,000.00 0.~~257~~258 0 0.00 0.000 Total ~~780~~776 ~~413~~410,~~040~~420,~~685~~252.5001 100.000 3735 2423,~~412~~454,~~067~~031.7016 100.000

Interest Rate Stratification (continued) Group 2 Group 3 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 3.750 0 0.00 0.000 0 0.00 0.000 3.750 3.999 2 892,661.00 0.~~405~~407 0 0.00 0.000 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 1 435,280.00 0.~~197~~199 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 6 3,~~216~~213,~~267~~002.1951 1.~~458~~466 1 425,892.00 0.~~395~~396 5.000 5.249 3 1,437,~~838~~784.7250 0.~~652~~656 6 3,980,~~415~~110.2510 3.~~693~~700 5.250 5.499 17 9,~~710~~702,~~038~~596.1603 4.~~402~~427 5 2,~~723~~722,~~028~~030.6017 2.~~527~~530 5.500 5.749 26 13,~~601~~591,~~022~~994.6782 6.~~166~~202 15 98,~~008~~994,~~220~~924.2412 8.~~358~~361 5.750 5.999 98 53,~~890~~874,~~766~~939.6090 24.~~432~~581 32 18,~~786~~783,~~693~~480.3743 17.~~432~~461 6.000 6.249 64 35,~~763~~645,~~675~~307.2317 16.~~214~~264 46 2625,~~039~~929,~~797~~945.7202 24.~~161~~104 6.250 6.499 6160 34,~~909~~410,~~569~~963.0369 15.~~826~~701 49 27,~~805~~794,~~035~~129.0539 25.~~799~~837 6.500 6.749 50 22,~~097~~090,~~049~~621.1759 10.~~018~~079 22 12,~~809~~751,~~987~~570.6547 11.~~886~~854 6.750 6.999 3736 1211,~~697~~950,~~453~~594.8313 5.~~756~~453 7 5,175,~~962~~203.1670 4.~~803~~811 7.000 7.249 22 7,~~271~~269,~~821~~731.6441 3.~~297~~317 1 544,000.00 0.~~505~~506 7.250 7.499 28 6,~~958~~957,~~110~~207.8164 3.~~154~~174 1 475,~~097~~096.8981 0.~~441~~442 7.500 7.749 19 4,~~119~~122,~~351~~304.6412 1.~~868~~881 0 0.00 0.000 7.750 7.999 19 6,~~171~~170,~~343~~602.6833 2.~~798~~815 0 0.00 0.000 8.000 8.249 16 5,~~715~~712,~~221~~296.1116 2.~~591~~606 0 0.00 0.000 8.250 8.499 1 560,000.00 0.~~254~~256 0 0.00 0.000 8.500 8.749 1 71,~~136~~045.0860 0.032 0 0.00 0.000 8.750 8.999 0 0.00 0.000 0 0.00 0.000 >= 9.000 1 1,060,000.00 0.~~481~~484 0 0.00 0.000 Total ~~472~~470 ~~220~~219,~~578~~168,~~606~~932.5660 100.000 185 107,~~774~~576,~~129~~382.9321 100.000

Interest Rate Stratification (continued) Group 4 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 3.750 0 0.00 0.000 3.750 3.999 0 0.00 0.000 4.000 4.249 0 0.00 0.000 4.250 4.499 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 0 0.00 0.000 5.000 5.249 1 604,610.78 1.~~003~~004 5.250 5.499 0 0.00 0.000 5.500 5.749 4 2,519,~~398~~196.5519 4.~~180~~183 5.750 5.999 8 4,~~340~~339,~~522~~390.4739 7.~~201~~206 6.000 6.249 16 11,~~830~~784,~~916~~091.6761 19.~~628~~568 6.250 6.499 26 19,~~101~~098,~~933~~530.9097 31.~~691~~714 6.500 6.749 16 12,~~372~~369,~~857~~553.5922 20.~~527~~540 6.750 6.999 12 7,903,~~691~~582.3588 13.~~113~~124 7.000 7.249 3 1,601,950.00 2.~~658~~660 7.250 7.499 0 0.00 0.000 7.500 7.749 0 0.00 0.000 7.750 7.999 0 0.00 0.000 8.000 8.249 0 0.00 0.000 8.250 8.499 0 0.00 0.000 8.500 8.749 0 0.00 0.000 8.750 8.999 0 0.00 0.000 >= 9.000 0 0.00 0.000 Total 86 60,~~275~~220,~~881~~906.3104 100.000

Filing Compare · HSI Asset Loan Obligation Trust 2007-AR2