Common use of Interest Accrued Unpaid Class Certificate Interest Interest Clause in Contracts

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 $ 0.00 $ 264,722.72 % 6.500000102 A2 $ 295,959.73 $ 0.00 $ 295,959.73 % 6.499999927 A3 $ 1,184,287.50 $ 0.00 $ 1,184,287.50 % 7.000000010 A4 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 $ 106,590.34 $ 0.00 $ 0.00 % 6.749999921 A6 $ 77,553.47 $ 0.00 $ 77,553.47 % 6.606249846 A7 $ 29,085.00 $ 0.00 $ 29,085.00 % 7.000000000 A8 $ 287,859.38 $ 0.00 $ 287,859.38 % 6.750000117 A10 $ 922,502.15 $ 0.00 $ 922,502.15 % 6.749999968 A11 $ 113,917.50 $ 0.00 $ 113,917.50 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.749999332

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 551,437.03 $ 0.00 $ 264,722.72 551,437.03 % 6.500000102 6.499999954 A2 $ 295,959.73 472,703.69 $ 0.00 $ 295,959.73 472,703.69 % 6.499999927 7.000000068 A3 $ 1,184,287.50 87,478.57 $ 0.00 $ 1,184,287.50 87,478.57 % 7.000000010 6.137500095 A4 $ 33,672.97 $ 0.00 $ 0.00 $ 0.00 33,672.97 % 0.000000000 11.024985862 A5 $ 106,590.34 893,536.02 $ 0.00 $ 0.00 893,536.02 % 6.749999921 6.750000031 A6 $ 77,553.47 534,424.03 $ 0.00 $ 77,553.47 534,424.03 % 6.606249846 6.487499985 A7 $ 29,085.00 206,973.47 $ 0.00 $ 29,085.00 206,973.47 % 7.000000000 7.537500046 A8 $ 287,859.38 338,295.12 $ 0.00 $ 287,859.38 338,295.12 % 6.750000117 A10 6.749999963 M $ 922,502.15 62,448.28 $ 0.00 $ 922,502.15 62,448.28 % 6.749999968 A11 6.749999960 B1 $ 113,917.50 30,379.49 $ 0.00 $ 113,917.50 30,379.49 % 6.750000000 A12 6.750000878 B2 $ 128,700.00 15,186.94 $ 0.00 $ 128,700.00 15,186.94 % 6.750000000 A13 6.750001386 B3 $ 130,481.72 13,503.24 $ 0.00 $ 130,481.72 13,503.24 % 6.750000065 A14 6.749999494 B4 $ 29,166.67 6,750.50 $ 0.00 $ 29,166.67 6,750.50 % 7.000000800 A15 6.750001962 B5 $ 178,750.00 10,120.02 $ 0.00 $ 178,750.00 10,120.02 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.749998937

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 1A1 $ 264,722.72 554,404.96 $ 0.00 $ 264,722.72 554,404.96 % 6.500000102 A2 6.650000020 1A2 $ 295,959.73 189,583.33 $ 0.00 $ 295,959.73 189,583.33 % 6.499999927 A3 6.499999886 1A3 $ 1,184,287.50 152,160.00 $ 0.00 $ 1,184,287.50 152,160.00 % 7.000000010 A4 6.400000000 1A4 $ 23,949.83 $ 0.00 $ 23,949.83 % 6.749999058 1A5 $ 1,115,457.14 $ 0.00 $ 1,115,457.14 % 6.999999978 1A6 $ 90,147.30 $ 0.00 $ 0.00 % 6.999999795 1A7 $ 77,594.07 $ 0.00 $ 0.00 % 6.999999917 1A8 $ 6,727.81 $ 0.00 $ 0.00 % 7.000000408 1A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 1A10 $ 106,590.34 449,949.38 $ 0.00 $ 0.00 449,949.38 % 6.749999921 A6 6.750000075 1R $ 77,553.47 0.56 $ 0.00 $ 77,553.47 0.56 % 6.606249846 A7 $ 29,085.00 $ 0.00 $ 29,085.00 % 7.000000000 A8 $ 287,859.38 $ 0.00 $ 287,859.38 % 6.750000117 A10 $ 922,502.15 $ 0.00 $ 922,502.15 % 6.749999968 A11 $ 113,917.50 $ 0.00 $ 113,917.50 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL 49.920000000 1RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 1M $ 78,215.63 52,271.20 $ 0.00 $ 78,215.63 52,271.20 % 6.750000431 B1 6.749999701 1B1 $ 33,823.13 22,605.74 $ 0.00 $ 33,823.13 22,605.74 % 6.750000998 B2 6.750001045 1B2 $ 19,023.75 12,715.38 $ 0.00 $ 19,023.75 12,715.38 % 6.750000000 B3 6.750002269 1B3 $ 16,914.38 11,300.06 $ 0.00 $ 16,914.38 11,300.06 % 6.750001995 B4 6.749999951 1B4 $ 8,454.38 5,650.03 $ 0.00 $ 8,454.38 5,650.03 % 6.750003992 B5 6.749999985 1B5 $ 12,685.11 8,482.26 $ 0.00 $ 12,685.11 8,482.26 % 6.7499993326.749996926

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 1A1 $ 264,722.72 554,404.96 $ 0.00 $ 264,722.72 554,404.96 % 6.500000102 A2 6.650000020 1A2 $ 295,959.73 189,583.33 $ 0.00 $ 295,959.73 189,583.33 % 6.499999927 A3 6.499999886 1A3 $ 1,184,287.50 152,160.00 $ 0.00 $ 1,184,287.50 152,160.00 % 7.000000010 A4 6.400000000 1A4 $ 23,949.83 $ 0.00 $ 23,949.83 % 6.749999295 1A5 $1,120,657.73 $ 0.00 $ 1,120,657.73 % 7.000000017 1A6 $ 117,308.55 $ 0.00 $ 0.00 % 7.000000210 1A7 $ 77,144.06 $ 0.00 $ 0.00 % 6.999999645 1A8 $ 6,688.79 $ 0.00 $ 0.00 % 6.999998256 1A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 1A10 $ 106,590.34 449,949.38 $ 0.00 $ 0.00 449,949.38 % 6.749999921 A6 6.750000075 1R $ 77,553.47 0.56 $ 0.00 $ 77,553.47 0.56 % 6.606249846 A7 $ 29,085.00 $ 0.00 $ 29,085.00 % 7.000000000 A8 $ 287,859.38 $ 0.00 $ 287,859.38 % 6.750000117 A10 $ 922,502.15 $ 0.00 $ 922,502.15 % 6.749999968 A11 $ 113,917.50 $ 0.00 $ 113,917.50 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL 87.000000000 1RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 1M $ 78,215.63 52,311.64 $ 0.00 $ 78,215.63 52,311.64 % 6.750000431 B1 6.750000371 1B1 $ 33,823.13 22,623.22 $ 0.00 $ 33,823.13 22,623.22 % 6.750000998 B2 6.749999006 1B2 $ 19,023.75 12,725.21 $ 0.00 $ 19,023.75 12,725.21 % 6.750000000 B3 6.749999032 1B3 $ 16,914.38 11,308.80 $ 0.00 $ 16,914.38 11,308.80 % 6.750001995 B4 6.749999205 1B4 $ 8,454.38 5,654.40 $ 0.00 $ 8,454.38 5,654.40 % 6.750003992 B5 6.749999239 1B5 $ 12,685.11 8,488.83 $ 0.00 $ 12,685.11 8,488.83 % 6.7499993326.750003638

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 $ 0.00 $ 264,722.72 % 6.500000102 A2 $ 295,959.73 $ 0.00 $ 295,959.73 % 6.499999927 A3 $ 1,184,287.50 1,173,865.34 $ 0.00 $ 1,184,287.50 1,173,865.34 % 7.000000010 6.999999980 A4 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 $ 106,590.34 76,539.86 $ 0.00 $ 0.00 % 6.749999921 6.750000269 A6 $ 77,553.47 78,654.04 $ 0.00 $ 77,553.47 78,654.04 % 6.606249846 6.699999879 A7 $ 29,085.00 $ 0.00 $ 29,085.00 % 7.000000000 A8 $ 287,859.38 $ 0.00 $ 287,859.38 % 6.750000117 A10 $ 922,502.15 902,861.07 $ 0.00 $ 922,502.15 902,861.07 % 6.749999968 6.750000020 A11 $ 113,917.50 $ 0.00 $ 113,917.50 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 21,130.94 $ 0.00 $ 22,231.51 21,130.94 % 7.304464823 6.942857589 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.720000000 0.000000000 M $ 78,215.63 78,090.08 $ 0.00 $ 78,215.63 78,090.08 % 6.750000431 6.750000009 B1 $ 33,823.13 33,768.83 $ 0.00 $ 33,823.13 33,768.83 % 6.750000998 6.749999006 B2 $ 19,023.75 18,993.21 $ 0.00 $ 19,023.75 18,993.21 % 6.750000000 6.749998334 B3 $ 16,914.38 16,887.23 $ 0.00 $ 16,914.38 16,887.23 % 6.750001995 6.750001826 B4 $ 8,454.38 8,440.80 $ 0.00 $ 8,454.38 8,440.80 % 6.750003992 6.749996206 B5 $ 12,685.11 12,664.75 $ 0.00 $ 12,685.11 12,664.75 % 6.7499993326.749999913

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 1A1 $ 264,722.72 1,076,062.50 $ 0.00 $ 264,722.72 1,076,062.50 % 6.500000102 A2 6.750000000 1A2 $ 295,959.73 279,450.00 $ 0.00 $ 295,959.73 279,450.00 % 6.499999927 A3 6.750000000 1A3 $ 1,184,287.50 28,350.00 $ 0.00 $ 1,184,287.50 28,350.00 % 7.000000010 A4 7.000000000 1A4 $ 23,216.67 $ 0.00 $ 0.00 23,216.67 % 7.000001005 1A5 $ 0.00 % 0.000000000 A5 $ 106,590.34 23,216.67 $ 0.00 $ 0.00 23,216.67 % 6.749999921 A6 7.000001005 1A6 $ 77,553.47 23,216.67 $ 0.00 $ 77,553.47 23,216.67 % 6.606249846 A7 7.000001005 1A7 $ 29,085.00 91,000.00 $ 0.00 $ 29,085.00 91,000.00 % 7.000000000 A8 6.500000000 1A8 $ 287,859.38 233,573.17 $ 0.00 $ 287,859.38 233,573.17 % 6.750000117 A10 6.750000018 1A9 $ 922,502.15 18,421.88 $ 0.00 $ 922,502.15 18,421.88 % 6.749999968 A11 6.750001832 1A10 $ 113,917.50 55,800.00 $ 0.00 $ 113,917.50 55,800.00 % 6.750000000 A12 1A11 $ 128,700.00 286,875.00 $ 0.00 $ 128,700.00 286,875.00 % 6.750000000 A13 1A12 $ 130,481.72 198,000.00 $ 0.00 $ 130,481.72 198,000.00 % 6.750000065 A14 6.750000000 1A13 $ 29,166.67 83,812.50 $ 0.00 $ 29,166.67 83,812.50 % 7.000000800 A15 6.750000000 1A14 $ 178,750.00 444.38 $ 0.00 $ 178,750.00 444.38 % 6.500000000 A9 6.750075949 1A15 $ 28,439.71 256,612.50 $ 0.00 $ 28,439.71 256,612.50 % 6.750000593 A16 6.750000000 1A16 $ 22,231.51 111,656.25 $ 0.00 $ 22,231.51 111,656.25 % 7.304464823 A17 6.750000000 1A17 $ 125,966.81 4,050.00 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 4,050.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL 1R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 1M $ 78,215.63 53,881.88 $ 0.00 $ 78,215.63 53,881.88 % 6.750000431 B1 6.750000626 1B1 $ 33,823.13 23,304.38 $ 0.00 $ 33,823.13 23,304.38 % 6.750000998 B2 6.750001448 1B2 $ 19,023.75 13,106.25 $ 0.00 $ 19,023.75 13,106.25 % 6.750000000 B3 1B3 $ 16,914.38 11,649.38 $ 0.00 $ 16,914.38 11,649.38 % 6.750001995 B4 6.750002897 1B4 $ 8,454.38 5,827.50 $ 0.00 $ 8,454.38 5,827.50 % 6.750003992 B5 6.750000000 1B5 $ 12,685.11 8,738.85 $ 0.00 $ 12,685.11 8,738.85 % 6.7499993326.

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 1A1 $ 264,722.72 707,365.10 $ 0.00 $ 264,722.72 707,365.10 % 6.500000102 A2 6.749999993 1A2 $ 295,959.73 182,835.00 $ 0.00 $ 295,959.73 182,835.00 % 6.499999927 A3 6.750000000 1A3 $ 1,184,287.50 43,939.86 $ 0.00 $ 1,184,287.50 43,939.86 % 7.000000010 A4 6.550000559 1A4 $ 16,435.52 $ 0.00 $ 16,435.52 % 7.350000559 1A5 $ 23,062.50 $ 0.00 $ 23,062.50 % 6.750000000 1A6 $ 101,700.00 $ 0.00 $ 101,700.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 1M $ 106,590.34 21,061.97 $ 0.00 $ 0.00 21,061.97 % 6.749999921 A6 6.750001446 1B1 $ 77,553.47 9,108.33 $ 0.00 $ 77,553.47 9,108.33 % 6.606249846 A7 6.749998527 1B2 $ 29,085.00 5,123.79 $ 0.00 $ 29,085.00 5,123.79 % 7.000000000 A8 6.750003261 1B3 $ 287,859.38 4,551.36 $ 0.00 $ 287,859.38 4,551.36 % 6.750000117 A10 6.750000056 1B4 $ 922,502.15 2,276.80 $ 0.00 $ 922,502.15 2,276.80 % 6.749999968 A11 6.749992903 1B5 $ 113,917.50 3,413.71 $ 0.00 $ 113,917.50 3,413.71 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.749998418

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 104,203.82 $ 0.00 $ 264,722.72 104,203.82 % 6.500000102 6.999999933 A2 $ 295,959.73 21,583.33 $ 0.00 $ 295,959.73 21,583.33 % 6.499999927 6.999998919 A3 $ 1,184,287.50 131,881.75 $ 0.00 $ 1,184,287.50 131,881.75 % 7.000000010 6.999999972 A4 $ 143,272.50 $ 0.00 $ 0.00 $ 0.00 143,272.50 % 0.000000000 7.000000000 A5 $ 106,590.34 198,686.24 $ 0.00 $ 0.00 198,686.24 % 6.749999921 6.999999853 A6 $ 77,553.47 320,676.61 $ 0.00 $ 77,553.47 320,676.61 % 6.606249846 7.000000067 A7 $ 29,085.00 57,166.67 $ 0.00 $ 29,085.00 57,166.67 % 7.000000000 7.000000408 A8 $ 287,859.38 5,337.10 $ 0.00 $ 287,859.38 5,337.10 % 6.750000117 A10 7.250005490 A9 $ 922,502.15 25,581.28 $ 0.00 $ 922,502.15 25,581.28 % 6.749999968 A11 6.950000401 A10 $ 113,917.50 19,250.00 $ 0.00 $ 113,917.50 19,250.00 % 6.750000000 A12 7.000000000 A11 $ 128,700.00 128,092.45 $ 0.00 $ 128,700.00 128,092.45 % 6.750000000 A13 7.000000253 A12 $ 130,481.72 1,119,239.55 $ 0.00 $ 130,481.72 1,119,239.55 % 6.750000065 A14 6.999999972 M $ 29,166.67 45,851.20 $ 0.00 $ 29,166.67 45,851.20 % 7.000000800 A15 6.999999879 B1 $ 178,750.00 26,200.69 $ 0.00 $ 178,750.00 26,200.69 % 6.500000000 A9 7.000001024 B2 $ 28,439.71 13,100.34 $ 0.00 $ 28,439.71 13,100.34 % 6.750000593 A16 6.999998352 B3 $ 22,231.51 13,100.34 $ 0.00 $ 22,231.51 13,100.34 % 7.304464823 A17 6.999998352 B4 $ 125,966.81 3,928.94 $ 0.00 $ 125,966.81 3,928.94 % 6.749999866 A18 6.999998976 B5 $ 55,575.00 9,171.51 $ 0.00 $ 55,575.00 9,171.51 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993327.000002926

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO PO2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 2A1 $ 264,722.72 172,060.42 $ 0.00 $ 264,722.72 172,060.42 % 6.500000102 A2 6.500000126 2A2 $ 295,959.73 162,147.92 $ 0.00 $ 295,959.73 162,147.92 % 6.499999927 A3 6.500000134 2A3 $ 1,184,287.50 288,057.66 $ 0.00 $ 1,184,287.50 288,057.66 % 7.000000010 A4 6.500000050 2A4 $ 0.00 3,947.23 $ 0.00 $ 0.00 % 0.000000000 A5 6.499992549 2A5 $ 106,590.34 6,226.56 $ 0.00 $ 0.00 % 6.749999921 A6 6.500000957 2A6 $ 77,553.47 108,626.04 $ 0.00 $ 77,553.47 108,626.04 % 6.606249846 A7 6.499999735 2A7 $ 29,085.00 50,456.25 $ 0.00 $ 29,085.00 50,456.25 % 7.000000000 A8 6.500000000 2R $ 287,859.38 0.54 $ 0.00 $ 287,859.38 0.54 % 6.750000117 A10 6.480000000 2M $ 922,502.15 7,342.68 $ 0.00 $ 922,502.15 7,342.68 % 6.749999968 A11 6.500004375 2B1 $ 113,917.50 4,076.26 $ 0.00 $ 113,917.50 4,076.26 % 6.750000000 A12 6.499992897 2B2 $ 128,700.00 2,040.83 $ 0.00 $ 128,700.00 2,040.83 % 6.750000000 A13 6.499994400 2B3 $ 130,481.72 3,261.01 $ 0.00 $ 130,481.72 3,261.01 % 6.750000065 A14 6.499996819 2B4 $ 29,166.67 1,225.58 $ 0.00 $ 29,166.67 1,225.58 % 7.000000800 A15 6.500006121 2B5 $ 178,750.00 1,634.95 $ 0.00 $ 178,750.00 1,634.95 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.500013849

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 528,682.60 $ 0.00 $ 264,722.72 528,682.60 % 6.500000102 6.499999972 A2 $ 295,959.73 469,456.48 $ 0.00 $ 295,959.73 469,456.48 % 6.499999927 7.000000007 A3 $ 1,184,287.50 72,863.87 $ 0.00 $ 1,184,287.50 72,863.87 % 7.000000010 6.200000003 A4 $ 27,030.11 $ 0.00 $ 0.00 $ 0.00 27,030.11 % 0.000000000 10.733319325 A5 $ 106,590.34 856,665.25 $ 0.00 $ 0.00 856,665.25 % 6.749999921 6.749999977 A6 $ 77,553.47 539,572.63 $ 0.00 $ 77,553.47 539,572.63 % 6.606249846 6.550000061 A7 $ 29,085.00 201,824.88 $ 0.00 $ 29,085.00 201,824.88 % 7.000000000 7.350000182 A8 $ 287,859.38 338,295.12 $ 0.00 $ 287,859.38 338,295.12 % 6.750000117 A10 6.749999963 M $ 922,502.15 62,352.03 $ 0.00 $ 922,502.15 62,352.03 % 6.749999968 A11 6.749999795 B1 $ 113,917.50 30,332.66 $ 0.00 $ 113,917.50 30,332.66 % 6.750000000 A12 6.749999185 B2 $ 128,700.00 15,163.53 $ 0.00 $ 128,700.00 15,163.53 % 6.750000000 A13 6.749999992 B3 $ 130,481.72 13,482.43 $ 0.00 $ 130,481.72 13,482.43 % 6.750000065 A14 6.750000435 B4 $ 29,166.67 6,740.09 $ 0.00 $ 29,166.67 6,740.09 % 7.000000800 A15 6.749996182 B5 $ 178,750.00 10,104.42 $ 0.00 $ 178,750.00 10,104.42 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.749997269

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 2A1 $ 264,722.72 463,216.54 $ 0.00 $ 264,722.72 463,216.54 % 6.500000102 A2 6.750000009 2A2 $ 295,959.73 88,229.17 $ 0.00 $ 295,959.73 88,229.17 % 6.499999927 A3 7.000000264 2A3 $ 1,184,287.50 14,583.33 $ 0.00 $ 1,184,287.50 14,583.33 % 7.000000010 A4 6.999998400 2A4 $ 16,041.67 $ 0.00 $ 0.00 16,041.67 % 7.000001455 2A5 $ 0.00 % 0.000000000 A5 $ 106,590.34 24,062.50 $ 0.00 $ 0.00 24,062.50 % 6.749999921 A6 7.000000000 2A6 $ 77,553.47 25,211.49 $ 0.00 $ 77,553.47 25,211.49 % 6.606249846 A7 7.000001157 2A7 $ 29,085.00 21,145.83 $ 0.00 $ 29,085.00 21,145.83 % 7.000000000 A8 6.999998897 2A8 $ 287,859.38 21,145.83 $ 0.00 $ 287,859.38 21,145.83 % 6.750000117 A10 6.999998897 2A9 $ 922,502.15 21,145.83 $ 0.00 $ 922,502.15 21,145.83 % 6.749999968 A11 6.999998897 2A10 $ 113,917.50 21,145.83 $ 0.00 $ 113,917.50 21,145.83 % 6.750000000 A12 6.999998897 2A11 $ 128,700.00 21,145.83 $ 0.00 $ 128,700.00 21,145.83 % 6.750000000 A13 6.999998897 2A12 $ 130,481.72 58,587.58 $ 0.00 $ 130,481.72 58,587.58 % 6.750000065 A14 6.200000335 2A13 $ 29,166.67 51,666.67 $ 0.00 $ 29,166.67 51,666.67 % 7.000000800 A15 6.200000400 2A14 $ 178,750.00 98,437.50 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 98,437.50 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 78,215.63 19,237.50 $ 0.00 $ 78,215.63 19,237.50 % 6.750000431 B1 6.750000000 2B1 $ 33,823.13 7,891.88 $ 0.00 $ 33,823.13 7,891.88 % 6.750000998 B2 6.749995723 2B2 $ 19,023.75 3,948.75 $ 0.00 $ 19,023.75 3,948.75 % 6.750000000 B3 2B3 $ 16,914.38 3,948.75 $ 0.00 $ 16,914.38 3,948.75 % 6.750001995 B4 6.750000000 2B4 $ 8,454.38 1,968.75 $ 0.00 $ 8,454.38 1,968.75 % 6.750003992 B5 6.750000000 2B5 $ 12,685.11 3,458.63 $ 0.00 $ 12,685.11 3,458.63 % 6.7499993326.750005989

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 2A1 $ 264,722.72 460,427.43 $ 0.00 $ 264,722.72 460,427.43 % 6.500000102 A2 6.749999947 2A2 $ 295,959.73 88,229.17 $ 0.00 $ 295,959.73 88,229.17 % 6.499999927 A3 7.000000264 2A3 $ 1,184,287.50 14,583.33 $ 0.00 $ 1,184,287.50 14,583.33 % 7.000000010 A4 6.999998400 2A4 $ 16,041.67 $ 0.00 $ 16,041.67 % 7.000001455 2A5 $ 24,062.50 $ 0.00 $ 24,062.50 % 7.000000000 2A6 $ 25,211.49 $ 0.00 $ 25,211.49 % 7.000001157 2A7 $ 21,145.83 $ 0.00 $ 21,145.83 % 6.999998897 2A8 $ 21,145.83 $ 0.00 $ 21,145.83 % 6.999998897 2A9 $ 21,145.83 $ 0.00 $ 21,145.83 % 6.999998897 2A10 $ 21,145.83 $ 0.00 $ 21,145.83 % 6.999998897 2A11 $ 21,145.83 $ 0.00 $ 21,145.83 % 6.999998897 2A12 $ 58,587.58 $ 0.00 $ 58,587.58 % 6.200000335 2A13 $ 51,666.67 $ 0.00 $ 51,666.67 % 6.200000400 2A14 $ 98,437.50 $ 0.00 $ 98,437.50 % 6.750000000 2R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 2M $ 106,590.34 19,222.86 $ 0.00 $ 0.00 19,222.86 % 6.749999921 A6 6.750001389 2B1 $ 77,553.47 7,885.87 $ 0.00 $ 77,553.47 7,885.87 % 6.606249846 A7 6.750002092 2B2 $ 29,085.00 3,945.74 $ 0.00 $ 29,085.00 3,945.74 % 7.000000000 A8 6.749992869 2B3 $ 287,859.38 3,945.74 $ 0.00 $ 287,859.38 3,945.74 % 6.750000117 A10 6.749992869 2B4 $ 922,502.15 1,967.25 $ 0.00 $ 922,502.15 1,967.25 % 6.749999968 A11 6.749995432 2B5 $ 113,917.50 3,455.99 $ 0.00 $ 113,917.50 3,455.99 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.749991895

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 1A1 $ 264,722.72 718,667.01 $ 0.00 $ 264,722.72 718,667.01 % 6.500000102 A2 6.750000033 1A2 $ 295,959.73 182,835.00 $ 0.00 $ 295,959.73 182,835.00 % 6.499999927 A3 6.750000000 1A3 $ 1,184,287.50 43,520.58 $ 0.00 $ 1,184,287.50 43,520.58 % 7.000000010 A4 6.487499581 1A4 $ 16,854.79 $ 0.00 $ 16,854.79 % 7.537499022 1A5 $ 23,062.50 $ 0.00 $ 23,062.50 % 6.750000000 1A6 $ 101,700.00 $ 0.00 $ 101,700.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 1M $ 106,590.34 21,078.30 $ 0.00 $ 0.00 21,078.30 % 6.749999921 A6 6.750000420 1B1 $ 77,553.47 9,115.40 $ 0.00 $ 77,553.47 9,115.40 % 6.606249846 A7 6.750003439 1B2 $ 29,085.00 5,127.76 $ 0.00 $ 29,085.00 5,127.76 % 7.000000000 A8 6.749998799 1B3 $ 287,859.38 4,554.89 $ 0.00 $ 287,859.38 4,554.89 % 6.750000117 A10 6.750000769 1B4 $ 922,502.15 2,278.57 $ 0.00 $ 922,502.15 2,278.57 % 6.749999968 A11 6.750005851 1B5 $ 113,917.50 3,416.36 $ 0.00 $ 113,917.50 3,416.36 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.750003766

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 1A1 $ 264,722.72 1,125,000.00 $ 0.00 $ 264,722.72 1,125,000.00 % 6.500000102 A2 6.750000000 1A2 $ 295,959.73 16,875.00 $ 0.00 $ 295,959.73 16,875.00 % 6.499999927 A3 6.750000000 1A3 $ 1,184,287.50 1,254,375.00 $ 0.00 $ 1,184,287.50 1,254,375.00 % 7.000000010 A4 6.750000000 1A4 $ 134,628.27 $ 0.00 $ 0.00 134,628.27 % 6.750000188 1A5 $ 0.00 % 0.000000000 A5 $ 106,590.34 163,125.00 $ 0.00 $ 0.00 % 6.749999921 A6 $ 77,553.47 $ 0.00 $ 77,553.47 % 6.606249846 A7 $ 29,085.00 $ 0.00 $ 29,085.00 % 7.000000000 A8 $ 287,859.38 $ 0.00 $ 287,859.38 % 6.750000117 A10 $ 922,502.15 $ 0.00 $ 922,502.15 % 6.749999968 A11 $ 113,917.50 $ 0.00 $ 113,917.50 163,125.00 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL 1R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 1M $ 78,215.63 59,152.50 $ 0.00 $ 78,215.63 59,152.50 % 6.750000431 B1 6.750000000 1B1 $ 33,823.13 22,533.75 $ 0.00 $ 33,823.13 22,533.75 % 6.750000998 B2 6.750000000 1B2 $ 19,023.75 12,673.13 $ 0.00 $ 19,023.75 12,673.13 % 6.750000000 B3 6.750002663 1B3 $ 16,914.38 11,266.88 $ 0.00 $ 16,914.38 11,266.88 % 6.750001995 B4 6.750002996 1B4 $ 8,454.38 5,636.25 $ 0.00 $ 8,454.38 5,636.25 % 6.750003992 B5 6.750000000 1B5 $ 12,685.11 8,452.37 $ 0.00 $ 12,685.11 8,452.37 % 6.7499993326.749997869

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 109,916.68 $ 0.00 $ 264,722.72 109,916.68 % 6.500000102 6.999999988 A2 $ 295,959.73 21,583.33 $ 0.00 $ 295,959.73 21,583.33 % 6.499999927 6.999998919 A3 $ 1,184,287.50 137,216.58 $ 0.00 $ 1,184,287.50 137,216.58 % 7.000000010 7.000000240 A4 $ 143,272.50 $ 0.00 $ 0.00 $ 0.00 143,272.50 % 0.000000000 7.000000000 A5 $ 106,590.34 198,686.24 $ 0.00 $ 0.00 198,686.24 % 6.749999921 6.999999853 A6 $ 77,553.47 338,834.14 $ 0.00 $ 77,553.47 338,834.14 % 6.606249846 6.999999909 A7 $ 29,085.00 57,166.67 $ 0.00 $ 29,085.00 57,166.67 % 7.000000000 7.000000408 A8 $ 287,859.38 5,572.18 $ 0.00 $ 287,859.38 5,572.18 % 6.750000117 A10 7.249997579 A9 $ 922,502.15 26,708.07 $ 0.00 $ 922,502.15 26,708.07 % 6.749999968 A11 6.949999825 A10 $ 113,917.50 19,250.00 $ 0.00 $ 113,917.50 19,250.00 % 6.750000000 A12 7.000000000 A11 $ 128,700.00 128,283.85 $ 0.00 $ 128,700.00 128,283.85 % 6.750000000 A13 6.999999791 A12 $ 130,481.72 1,169,116.24 $ 0.00 $ 130,481.72 1,169,116.24 % 6.750000065 A14 7.000000026 M $ 29,166.67 45,919.72 $ 0.00 $ 29,166.67 45,919.72 % 7.000000800 A15 7.000000569 B1 $ 178,750.00 26,239.84 $ 0.00 $ 178,750.00 26,239.84 % 6.500000000 A9 7.000000569 B2 $ 28,439.71 13,119.92 $ 0.00 $ 28,439.71 13,119.92 % 6.750000593 A16 7.000000600 B3 $ 22,231.51 13,119.92 $ 0.00 $ 22,231.51 13,119.92 % 7.304464823 A17 7.000000600 B4 $ 125,966.81 3,934.81 $ 0.00 $ 125,966.81 3,934.81 % 6.749999866 A18 6.999997168 B5 $ 55,575.00 9,185.21 $ 0.00 $ 55,575.00 9,185.21 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.999999149

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 2A1 $ 264,722.72 130,375.58 $ 0.00 $ 264,722.72 130,375.58 % 6.500000102 A2 6.749999741 2A2 $ 295,959.73 40,484.17 $ 0.00 $ 295,959.73 40,484.17 % 6.499999927 A3 6.500000535 2A3 $ 1,184,287.50 64,046.62 $ 0.00 $ 1,184,287.50 64,046.62 % 7.000000010 A4 6.606250069 2A4 $ 140,089.68 $ 0.00 $ 0.00 140,089.68 % 6.750000000 2A5 $ 0.00 % 0.000000000 A5 $ 106,590.34 135,703.13 $ 0.00 $ 0.00 135,703.13 % 6.749999921 A6 6.749999751 2A6 $ 77,553.47 54,166.67 $ 0.00 $ 77,553.47 54,166.67 % 6.606249846 A7 6.500000400 2A7 $ 29,085.00 18,359.63 $ 0.00 $ 29,085.00 18,359.63 % 7.000000000 A8 7.304463896 2A8 $ 287,859.38 10,208.33 $ 0.00 $ 287,859.38 10,208.33 % 6.750000117 A10 6.999997714 2A9 $ 922,502.15 11,666.67 $ 0.00 $ 922,502.15 11,666.67 % 6.749999968 A11 8.000002286 2A10 $ 113,917.50 414,562.50 $ 0.00 $ 113,917.50 414,562.50 % 6.750000000 A12 2A11 $ 128,700.00 250,312.50 $ 0.00 $ 128,700.00 250,312.50 % 6.750000000 A13 2A12 $ 130,481.72 30,234.38 $ 0.00 $ 130,481.72 30,234.38 % 6.750000065 A14 6.749998884 2A13 $ 29,166.67 2,083.33 $ 0.00 $ 29,166.67 2,083.33 % 7.000000800 A15 0.249999600 2A14 $ 178,750.00 14,530.83 $ 0.00 $ 178,750.00 14,530.83 % 6.500000000 A9 6.999998394 2A15 $ 28,439.71 14,530.83 $ 0.00 $ 28,439.71 14,530.83 % 6.750000593 A16 6.999998394 2A16 $ 22,231.51 14,536.67 $ 0.00 $ 22,231.51 14,536.67 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL 7.000001605 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M 2RL $ 78,215.63 0.56 $ 0.00 $ 78,215.63 0.56 % 6.750000431 B1 6.720000000 2M $ 33,823.13 25,914.38 $ 0.00 $ 33,823.13 25,914.38 % 6.750000998 B2 6.750001302 2B1 $ 19,023.75 11,205.00 $ 0.00 $ 19,023.75 11,205.00 % 6.750000000 B3 2B2 $ 16,914.38 6,305.63 $ 0.00 $ 16,914.38 6,305.63 % 6.750001995 B4 6.749994648 2B3 $ 8,454.38 5,602.50 $ 0.00 $ 8,454.38 5,602.50 % 6.750003992 B5 6.750000000 2B4 $ 12,685.11 2,801.25 $ 0.00 $ 12,685.11 2,801.25 % 6.7499993326.750000000 2B5 $ 4,207.12 $ 0.00 $ 4,207.12 % 6.749994986

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 562,680.54 $ 0.00 $ 264,722.72 562,680.54 % 6.500000102 6.499999979 A2 $ 295,959.73 474,075.78 $ 0.00 $ 295,959.73 474,075.78 % 6.499999927 7.000000049 A3 $ 1,184,287.50 95,230.81 $ 0.00 $ 1,184,287.50 95,230.81 % 7.000000010 6.137499989 A4 $ 36,657.02 $ 0.00 $ 0.00 $ 0.00 36,657.02 % 0.000000000 11.024983885 A5 $ 106,590.34 911,754.74 $ 0.00 $ 0.00 911,754.74 % 6.749999921 6.749999999 A6 $ 77,553.47 534,424.03 $ 0.00 $ 77,553.47 534,424.03 % 6.606249846 6.487499985 A7 $ 29,085.00 206,973.47 $ 0.00 $ 29,085.00 206,973.47 % 7.000000000 7.537500046 A8 $ 287,859.38 338,295.12 $ 0.00 $ 287,859.38 338,295.12 % 6.750000117 A10 6.749999963 M $ 922,502.15 62,495.79 $ 0.00 $ 922,502.15 62,495.79 % 6.749999968 A11 6.750000527 B1 $ 113,917.50 30,402.60 $ 0.00 $ 113,917.50 30,402.60 % 6.750000000 A12 6.750000908 B2 $ 128,700.00 15,198.49 $ 0.00 $ 128,700.00 15,198.49 % 6.750000000 A13 6.750000144 B3 $ 130,481.72 13,513.51 $ 0.00 $ 130,481.72 13,513.51 % 6.750000065 A14 6.749998505 B4 $ 29,166.67 6,755.63 $ 0.00 $ 29,166.67 6,755.63 % 7.000000800 A15 6.749996846 B5 $ 178,750.00 10,127.72 $ 0.00 $ 178,750.00 10,127.72 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.750000058

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 2A1 $ 264,722.72 447,403.90 $ 0.00 $ 264,722.72 447,403.90 % 6.500000102 A2 6.749999947 2A2 $ 295,959.73 88,229.17 $ 0.00 $ 295,959.73 88,229.17 % 6.499999927 A3 7.000000264 2A3 $ 1,184,287.50 14,583.33 $ 0.00 $ 1,184,287.50 14,583.33 % 7.000000010 A4 6.999998400 2A4 $ 16,041.67 $ 0.00 $ 16,041.67 % 7.000001455 2A5 $ 24,062.50 $ 0.00 $ 24,062.50 % 7.000000000 2A6 $ 25,211.49 $ 0.00 $ 25,211.49 % 7.000001157 2A7 $ 21,145.83 $ 0.00 $ 21,145.83 % 6.999998897 2A8 $ 21,145.83 $ 0.00 $ 21,145.83 % 6.999998897 2A9 $ 21,145.83 $ 0.00 $ 21,145.83 % 6.999998897 2A10 $ 21,145.83 $ 0.00 $ 21,145.83 % 6.999998897 2A11 $ 21,145.83 $ 0.00 $ 21,145.83 % 6.999998897 2A12 $ 58,587.58 $ 0.00 $ 58,587.58 % 6.200000335 2A13 $ 51,666.67 $ 0.00 $ 51,666.67 % 6.200000400 2A14 $ 98,437.50 $ 0.00 $ 98,437.50 % 6.750000000 2R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 2M $ 106,590.34 19,193.27 $ 0.00 $ 0.00 19,193.27 % 6.749999921 A6 6.750000097 2B1 $ 77,553.47 7,873.73 $ 0.00 $ 77,553.47 7,873.73 % 6.606249846 A7 6.749999770 2B2 $ 29,085.00 3,939.67 $ 0.00 $ 29,085.00 3,939.67 % 7.000000000 A8 6.749998051 2B3 $ 287,859.38 3,939.67 $ 0.00 $ 287,859.38 3,939.67 % 6.750000117 A10 6.749998051 2B4 $ 922,502.15 1,964.22 $ 0.00 $ 922,502.15 1,964.22 % 6.749999968 A11 6.749987951 2B5 $ 113,917.50 3,450.67 $ 0.00 $ 113,917.50 3,450.67 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.749990256

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 361,666.67 $ 0.00 $ 264,722.72 361,666.67 % 6.500000102 7.000000065 A2 $ 295,959.73 64,947.92 $ 0.00 $ 295,959.73 64,947.92 % 6.499999927 6.250000321 A3 $ 1,184,287.50 110,822.92 $ 0.00 $ 1,184,287.50 110,822.92 % 7.000000010 6.250000188 A4 $ 81,968.75 $ 0.00 $ 81,968.75 % 6.250000000 A5 $ 81,614.58 $ 0.00 $ 81,614.58 % 6.249999745 A6 $ 40,722.50 $ 0.00 $ 40,722.50 % 7.000000000 A7 $ 196,520.87 $ 0.00 $ 196,520.87 % 6.999999890 A8 $ 683,412.20 $ 0.00 $ 683,412.20 % 7.000000005 A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 A10 $ 106,590.34 63,583.33 $ 0.00 $ 63,583.33 % 6.999999633 RL $ 0.00 $ 0.00 $ 0.00 % 6.749999921 A6 0.000000000 M $ 77,553.47 31,971.73 $ 0.00 $ 77,553.47 31,971.73 % 6.606249846 A7 6.999998940 B1 $ 29,085.00 18,270.39 $ 0.00 $ 29,085.00 18,270.39 % 7.000000000 A8 6.999998384 B2 $ 287,859.38 9,138.11 $ 0.00 $ 287,859.38 9,138.11 % 6.750000117 A10 7.000002024 B3 $ 922,502.15 9,138.11 $ 0.00 $ 922,502.15 9,138.11 % 6.749999968 A11 7.000002024 B4 $ 113,917.50 2,741.43 $ 0.00 $ 113,917.50 2,741.43 % 6.750000000 A12 6.999994319 B5 $ 128,700.00 6,397.35 $ 0.00 $ 128,700.00 6,397.35 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993327.000000392

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 361,666.67 $ 0.00 $ 264,722.72 361,666.67 % 6.500000102 7.000000065 A2 $ 295,959.73 64,947.92 $ 0.00 $ 295,959.73 64,947.92 % 6.499999927 6.250000321 A3 $ 1,184,287.50 110,822.92 $ 0.00 $ 1,184,287.50 110,822.92 % 7.000000010 6.250000188 A4 $ 81,968.75 $ 0.00 $ 81,968.75 % 6.250000000 A5 $ 81,614.58 $ 0.00 $ 81,614.58 % 6.249999745 A6 $ 40,722.50 $ 0.00 $ 40,722.50 % 7.000000000 A7 $ 171,156.27 $ 0.00 $ 171,156.27 % 6.999999975 A8 $ 595,205.39 $ 0.00 $ 595,205.39 % 6.999999974 A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 A10 $ 106,590.34 63,583.33 $ 0.00 $ 63,583.33 % 6.999999633 RL $ 0.00 $ 0.00 $ 0.00 % 6.749999921 A6 0.000000000 M $ 77,553.47 31,899.37 $ 0.00 $ 77,553.47 31,899.37 % 6.606249846 A7 7.000000766 B1 $ 29,085.00 18,229.04 $ 0.00 $ 29,085.00 18,229.04 % 7.000000000 A8 7.000000371 B2 $ 287,859.38 9,117.42 $ 0.00 $ 287,859.38 9,117.42 % 6.750000117 A10 6.999997562 B3 $ 922,502.15 9,117.42 $ 0.00 $ 922,502.15 9,117.42 % 6.749999968 A11 6.999997562 B4 $ 113,917.50 2,735.23 $ 0.00 $ 113,917.50 2,735.23 % 6.750000000 A12 7.000007784 B5 $ 128,700.00 6,382.87 $ 0.00 $ 128,700.00 6,382.87 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993327.000000932

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 1A1 $ 264,722.72 1,105,613.22 $ 0.00 $ 264,722.72 1,105,613.22 % 6.500000102 A2 6.749999996 1A2 $ 295,959.73 16,442.40 $ 0.00 $ 295,959.73 16,442.40 % 6.499999927 A3 6.750000654 1A3 $ 1,184,287.50 1,227,770.00 $ 0.00 $ 1,184,287.50 1,227,770.00 % 7.000000010 A4 6.749999982 1A4 $ 134,628.27 $ 0.00 $ 134,628.27 % 6.750000188 1A5 $ 163,125.00 $ 0.00 $ 163,125.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 1M $ 106,590.34 59,013.61 $ 0.00 $ 0.00 59,013.61 % 6.749999921 A6 6.749999572 1B1 $ 77,553.47 22,480.84 $ 0.00 $ 77,553.47 22,480.84 % 6.606249846 A7 6.749999338 1B2 $ 29,085.00 12,643.37 $ 0.00 $ 29,085.00 12,643.37 % 7.000000000 A8 6.750000367 1B3 $ 287,859.38 11,240.42 $ 0.00 $ 287,859.38 11,240.42 % 6.750000117 A10 6.749999354 1B4 $ 922,502.15 5,623.02 $ 0.00 $ 922,502.15 5,623.02 % 6.749999968 A11 6.750004254 1B5 $ 113,917.50 8,432.53 $ 0.00 $ 113,917.50 8,432.53 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.750002361

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 2A1 $ 264,722.72 17,514.96 $ 0.00 $ 264,722.72 17,514.96 % 6.500000102 A2 6.749999928 2A2 $ 295,959.73 448,162.87 $ 0.00 $ 295,959.73 448,162.87 % 6.499999927 A3 6.750000039 2A3 $ 1,184,287.50 704,912.31 $ 0.00 $ 1,184,287.50 704,912.31 % 7.000000010 A4 6.750000028 2A4 $ 123,238.13 $ 0.00 $ 0.00 123,238.13 % 6.750000274 2A5 $ 0.00 % 0.000000000 A5 $ 106,590.34 90,759.38 $ 0.00 $ 0.00 90,759.38 % 6.749999921 A6 6.750000372 2A6 $ 77,553.47 134,502.09 $ 0.00 $ 77,553.47 134,502.09 % 6.606249846 A7 6.487499819 2A7 $ 29,085.00 52,090.41 $ 0.00 $ 29,085.00 52,090.41 % 7.000000000 A8 7.537500543 2A8 $ 287,859.38 182,812.50 $ 0.00 $ 287,859.38 182,812.50 % 6.750000117 A10 6.750000000 2M $ 922,502.15 33,937.84 $ 0.00 $ 922,502.15 33,937.84 % 6.749999968 A11 6.750000087 2B1 $ 113,917.50 14,675.67 $ 0.00 $ 113,917.50 14,675.67 % 6.750000000 A12 6.749999715 2B2 $ 128,700.00 8,256.82 $ 0.00 $ 128,700.00 8,256.82 % 6.750000000 A13 6.749999039 2B3 $ 130,481.72 7,337.84 $ 0.00 $ 130,481.72 7,337.84 % 6.750000065 A14 6.750004341 2B4 $ 29,166.67 3,668.92 $ 0.00 $ 29,166.67 3,668.92 % 7.000000800 A15 6.750004289 2B5 $ 178,750.00 5,504.32 $ 0.00 $ 178,750.00 5,504.32 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.749998467

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 544,092.71 $ 0.00 $ 264,722.72 544,092.71 % 6.500000102 6.500000032 A2 $ 295,959.73 471,163.77 $ 0.00 $ 295,959.73 471,163.77 % 6.499999927 6.999999961 A3 $ 1,184,287.50 83,723.50 $ 0.00 $ 1,184,287.50 83,723.50 % 7.000000010 6.199999884 A4 $ 31,058.67 $ 0.00 $ 0.00 $ 0.00 31,058.67 % 0.000000000 10.733316636 A5 $ 106,590.34 881,635.44 $ 0.00 $ 0.00 881,635.44 % 6.749999921 6.750000028 A6 $ 77,553.47 539,572.63 $ 0.00 $ 77,553.47 539,572.63 % 6.606249846 6.550000061 A7 $ 29,085.00 201,824.88 $ 0.00 $ 29,085.00 201,824.88 % 7.000000000 7.350000182 A8 $ 287,859.38 338,295.12 $ 0.00 $ 287,859.38 338,295.12 % 6.750000117 A10 6.749999963 M $ 922,502.15 62,400.07 $ 0.00 $ 922,502.15 62,400.07 % 6.749999968 A11 B1 $ 113,917.50 30,356.03 $ 0.00 $ 113,917.50 30,356.03 % 6.750000000 A12 6.749999307 B2 $ 128,700.00 15,175.21 $ 0.00 $ 128,700.00 15,175.21 % 6.750000000 A13 6.749998852 B3 $ 130,481.72 13,492.82 $ 0.00 $ 130,481.72 13,492.82 % 6.750000065 A14 6.750001732 B4 $ 29,166.67 6,745.29 $ 0.00 $ 29,166.67 6,745.29 % 7.000000800 A15 6.750003359 B5 $ 178,750.00 10,112.21 $ 0.00 $ 178,750.00 10,112.21 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.750000722

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 101,360.48 $ 0.00 $ 264,722.72 101,360.48 % 6.500000102 7.000000075 A2 $ 295,959.73 21,583.33 $ 0.00 $ 295,959.73 21,583.33 % 6.499999927 6.999998919 A3 $ 1,184,287.50 129,226.56 $ 0.00 $ 1,184,287.50 129,226.56 % 7.000000010 7.000000023 A4 $ 143,272.50 $ 0.00 $ 0.00 $ 0.00 143,272.50 % 0.000000000 7.000000000 A5 $ 106,590.34 198,686.24 $ 0.00 $ 0.00 198,686.24 % 6.749999921 6.999999853 A6 $ 77,553.47 311,641.08 $ 0.00 $ 77,553.47 311,641.08 % 6.606249846 6.999999909 A7 $ 29,085.00 57,166.67 $ 0.00 $ 29,085.00 57,166.67 % 7.000000000 7.000000408 A8 $ 287,859.38 5,220.11 $ 0.00 $ 287,859.38 5,220.11 % 6.750000117 A10 7.249995946 A9 $ 922,502.15 25,020.57 $ 0.00 $ 922,502.15 25,020.57 % 6.749999968 A11 6.950001073 A10 $ 113,917.50 19,250.00 $ 0.00 $ 113,917.50 19,250.00 % 6.750000000 A12 7.000000000 A11 $ 128,700.00 127,995.41 $ 0.00 $ 128,700.00 127,995.41 % 6.750000000 A13 7.000000171 A12 $ 130,481.72 1,094,415.48 $ 0.00 $ 130,481.72 1,094,415.48 % 6.750000065 A14 7.000000029 M $ 29,166.67 45,816.47 $ 0.00 $ 29,166.67 45,816.47 % 7.000000800 A15 7.000000686 B1 $ 178,750.00 26,180.84 $ 0.00 $ 178,750.00 26,180.84 % 6.500000000 A9 7.000000686 B2 $ 28,439.71 13,090.42 $ 0.00 $ 28,439.71 13,090.42 % 6.750000593 A16 7.000000717 B3 $ 22,231.51 13,090.42 $ 0.00 $ 22,231.51 13,090.42 % 7.304464823 A17 7.000000717 B4 $ 125,966.81 3,925.96 $ 0.00 $ 125,966.81 3,925.96 % 6.749999866 A18 6.999992660 B5 $ 55,575.00 9,164.56 $ 0.00 $ 55,575.00 9,164.56 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993327.000001419

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 1A1 $ 264,722.72 554,404.96 $ 0.00 $ 264,722.72 554,404.96 % 6.500000102 A2 6.650000020 1A2 $ 295,959.73 189,583.33 $ 0.00 $ 295,959.73 189,583.33 % 6.499999927 A3 6.499999886 1A3 $ 1,184,287.50 152,160.00 $ 0.00 $ 1,184,287.50 152,160.00 % 7.000000010 A4 6.400000000 1A4 $ 23,949.83 $ 0.00 $ 23,949.83 % 6.749999295 1A5 $ 1,125,250.00 $ 0.00 $ 1,125,250.00 % 7.000000000 1A6 $ 134,458.33 $ 0.00 $ 0.00 % 6.999999826 1A7 $ 76,696.67 $ 0.00 $ 0.00 % 7.000000304 1A8 $ 6,650.00 $ 0.00 $ 0.00 % 7.000000000 1A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 1A10 $ 106,590.34 449,949.38 $ 0.00 $ 0.00 449,949.38 % 6.749999921 A6 $ 77,553.47 $ 0.00 $ 77,553.47 % 6.606249846 A7 $ 29,085.00 $ 0.00 $ 29,085.00 % 7.000000000 A8 $ 287,859.38 $ 0.00 $ 287,859.38 % 6.750000117 A10 $ 922,502.15 $ 0.00 $ 922,502.15 % 6.749999968 A11 $ 113,917.50 $ 0.00 $ 113,917.50 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL 6.750000075 1R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M 1RL $ 78,215.63 0.56 $ 0.00 $ 78,215.63 0.56 % 6.750000431 B1 6.720000000 1M $ 33,823.13 52,351.88 $ 0.00 $ 33,823.13 52,351.88 % 6.750000998 B2 6.750000645 1B1 $ 19,023.75 22,640.63 $ 0.00 $ 19,023.75 22,640.63 % 6.750000000 B3 6.750001491 1B2 $ 16,914.38 12,735.00 $ 0.00 $ 16,914.38 12,735.00 % 6.750001995 B4 6.750000000 1B3 $ 8,454.38 11,317.50 $ 0.00 $ 8,454.38 11,317.50 % 6.750003992 B5 6.750000000 1B4 $ 12,685.11 5,658.75 $ 0.00 $ 12,685.11 5,658.75 % 6.7499993326.750000000 1B5 $ 8,495.35 $ 0.00 $ 8,495.35 % 6.749996042

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 1A1 $ 264,722.72 692,944.77 $ 0.00 $ 264,722.72 692,944.77 % 6.500000102 A2 6.749999987 1A2 $ 295,959.73 182,835.00 $ 0.00 $ 295,959.73 182,835.00 % 6.499999927 A3 6.750000000 1A3 $ 1,184,287.50 43,939.86 $ 0.00 $ 1,184,287.50 43,939.86 % 7.000000010 A4 6.550000559 1A4 $ 16,435.52 $ 0.00 $ 16,435.52 % 7.350000559 1A5 $ 23,062.50 $ 0.00 $ 23,062.50 % 6.750000000 1A6 $ 101,700.00 $ 0.00 $ 101,700.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 1M $ 106,590.34 21,045.54 $ 0.00 $ 0.00 21,045.54 % 6.749999921 A6 6.749998545 1B1 $ 77,553.47 9,101.23 $ 0.00 $ 77,553.47 9,101.23 % 6.606249846 A7 6.749999476 1B2 $ 29,085.00 5,119.79 $ 0.00 $ 29,085.00 5,119.79 % 7.000000000 A8 6.749996358 1B3 $ 287,859.38 4,547.81 $ 0.00 $ 287,859.38 4,547.81 % 6.750000117 A10 6.749997792 1B4 $ 922,502.15 2,275.03 $ 0.00 $ 922,502.15 2,275.03 % 6.749999968 A11 6.750007974 1B5 $ 113,917.50 3,411.05 $ 0.00 $ 113,917.50 3,411.05 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.750001435

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 361,666.67 $ 0.00 $ 264,722.72 361,666.67 % 6.500000102 7.000000065 A2 $ 295,959.73 64,947.92 $ 0.00 $ 295,959.73 64,947.92 % 6.499999927 6.250000321 A3 $ 1,184,287.50 110,822.92 $ 0.00 $ 1,184,287.50 110,822.92 % 7.000000010 6.250000188 A4 $ 81,968.75 $ 0.00 $ 81,968.75 % 6.250000000 A5 $ 81,614.58 $ 0.00 $ 81,614.58 % 6.249999745 A6 $ 40,722.50 $ 0.00 $ 40,722.50 % 7.000000000 A7 $ 182,959.88 $ 0.00 $ 182,959.88 % 6.999999939 A8 $ 636,253.10 $ 0.00 $ 636,253.10 % 6.999999977 A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 A10 $ 106,590.34 63,583.33 $ 0.00 $ 63,583.33 % 6.999999633 RL $ 0.00 $ 0.00 $ 0.00 % 6.749999921 A6 0.000000000 M $ 77,553.47 31,923.53 $ 0.00 $ 77,553.47 31,923.53 % 6.606249846 A7 7.000000375 B1 $ 29,085.00 18,242.85 $ 0.00 $ 29,085.00 18,242.85 % 7.000000000 A8 7.000001397 B2 $ 287,859.38 9,124.33 $ 0.00 $ 287,859.38 9,124.33 % 6.750000117 A10 7.000000748 B3 $ 922,502.15 9,124.33 $ 0.00 $ 922,502.15 9,124.33 % 6.749999968 A11 7.000000748 B4 $ 113,917.50 2,737.30 $ 0.00 $ 113,917.50 2,737.30 % 6.750000000 A12 7.000003261 B5 $ 128,700.00 6,387.70 $ 0.00 $ 128,700.00 6,387.70 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.999995817

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 % 6.840000000 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 A1 $ 264,722.72 107,031.70 $ 0.00 $ 264,722.72 % 6.500000102 107,031.70 %6.999999774 A2 $ 295,959.73 21,583.33 $ 0.00 $ 295,959.73 % 6.499999927 21,583.33 %6.999998919 A3 $ 1,184,287.50 134,522.50 $ 0.00 $ 1,184,287.50 % 7.000000010 134,522.50 %6.999999751 A4 $ 143,272.50 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 143,272.50 %7.000000000 A5 $ 106,590.34 198,686.24 $ 0.00 $ 0.00 % 6.749999921 198,686.24 %6.999999853 A6 $ 77,553.47 329,663.25 $ 0.00 $ 77,553.47 % 6.606249846 329,663.25 %7.000000012 A7 $ 29,085.00 57,166.67 $ 0.00 $ 29,085.00 % 7.000000000 57,166.67 %7.000000408 A8 $ 287,859.38 5,453.45 $ 0.00 $ 287,859.38 % 6.750000117 A10 5,453.45 %7.250005140 A9 $ 922,502.15 26,138.96 $ 0.00 $ 922,502.15 % 6.749999968 A11 26,138.96 %6.950000642 A10 $ 113,917.50 19,250.00 $ 0.00 $ 113,917.50 % 6.750000000 A12 19,250.00 %7.000000000 A11 $ 128,700.00 128,188.69 $ 0.00 $ 128,700.00 % 6.750000000 A13 128,188.69 %6.999999962 A12 $ 130,481.72 1,143,928.66 $ 0.00 $ 130,481.72 % 6.750000065 A14 1,143,928.66 %6.999999992 M $ 29,166.67 45,885.65 $ 0.00 $ 29,166.67 % 7.000000800 A15 45,885.65 %6.999999661 B1 $ 178,750.00 26,220.37 $ 0.00 $ 178,750.00 % 6.500000000 A9 26,220.37 %6.999999286 B2 $ 28,439.71 13,110.19 $ 0.00 $ 28,439.71 % 6.750000593 A16 13,110.19 %7.000001971 B3 $ 22,231.51 13,110.19 $ 0.00 $ 22,231.51 % 7.304464823 A17 13,110.19 %7.000001971 B4 $ 125,966.81 3,931.89 $ 0.00 $ 125,966.81 % 6.749999866 A18 3,931.89 %6.999995282 B5 $ 55,575.00 9,178.40 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993329,178.40 %7.000002002

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 2A1 $ 264,722.72 16,095.62 $ 0.00 $ 264,722.72 16,095.62 % 6.500000102 A2 6.749998126 2A2 $ 295,959.73 442,728.45 $ 0.00 $ 295,959.73 442,728.45 % 6.499999927 A3 6.750000061 2A3 $ 1,184,287.50 697,804.06 $ 0.00 $ 1,184,287.50 697,804.06 % 7.000000010 A4 6.749999965 2A4 $ 123,238.13 $ 0.00 $ 0.00 123,238.13 % 6.750000274 2A5 $ 0.00 % 0.000000000 A5 $ 106,590.34 90,759.38 $ 0.00 $ 0.00 90,759.38 % 6.749999921 A6 6.750000372 2A6 $ 77,553.47 135,797.88 $ 0.00 $ 77,553.47 135,797.88 % 6.606249846 A7 6.550000241 2A7 $ 29,085.00 50,794.63 $ 0.00 $ 29,085.00 50,794.63 % 7.000000000 A8 7.350000724 2A8 $ 287,859.38 182,812.50 $ 0.00 $ 287,859.38 182,812.50 % 6.750000117 A10 6.750000000 2M $ 922,502.15 33,885.36 $ 0.00 $ 922,502.15 33,885.36 % 6.749999968 A11 6.750000213 2B1 $ 113,917.50 14,652.98 $ 0.00 $ 113,917.50 14,652.98 % 6.750000000 A12 6.750001612 2B2 $ 128,700.00 8,244.05 $ 0.00 $ 128,700.00 8,244.05 % 6.750000000 A13 6.749997508 2B3 $ 130,481.72 7,326.49 $ 0.00 $ 130,481.72 7,326.49 % 6.750000065 A14 6.750001612 2B4 $ 29,166.67 3,663.24 $ 0.00 $ 29,166.67 3,663.24 % 7.000000800 A15 6.749992399 2B5 $ 178,750.00 5,495.81 $ 0.00 $ 178,750.00 5,495.81 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.750000614

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 2A1 $ 264,722.72 14,033.36 $ 0.00 $ 264,722.72 14,033.36 % 6.500000102 A2 6.750002288 2A2 $ 295,959.73 434,832.33 $ 0.00 $ 295,959.73 434,832.33 % 6.499999927 A3 6.750000008 2A3 $ 1,184,287.50 687,475.91 $ 0.00 $ 1,184,287.50 687,475.91 % 7.000000010 A4 6.749999964 2A4 $ 123,238.13 $ 0.00 $ 0.00 123,238.13 % 6.750000274 2A5 $ 0.00 % 0.000000000 A5 $ 106,590.34 90,759.38 $ 0.00 $ 0.00 90,759.38 % 6.749999921 A6 6.750000372 2A6 $ 77,553.47 135,797.88 $ 0.00 $ 77,553.47 135,797.88 % 6.606249846 A7 6.550000241 2A7 $ 29,085.00 50,794.63 $ 0.00 $ 29,085.00 50,794.63 % 7.000000000 A8 7.350000724 2A8 $ 287,859.38 182,812.50 $ 0.00 $ 287,859.38 182,812.50 % 6.750000117 A10 6.750000000 2M $ 922,502.15 33,858.98 $ 0.00 $ 922,502.15 33,858.98 % 6.749999968 A11 6.750000440 2B1 $ 113,917.50 14,641.57 $ 0.00 $ 113,917.50 14,641.57 % 6.750000000 A12 6.750000668 2B2 $ 128,700.00 8,237.63 $ 0.00 $ 128,700.00 8,237.63 % 6.750000000 A13 6.749996154 2B3 $ 130,481.72 7,320.78 $ 0.00 $ 130,481.72 7,320.78 % 6.750000065 A14 6.749996058 2B4 $ 29,166.67 3,660.39 $ 0.00 $ 29,166.67 3,660.39 % 7.000000800 A15 6.749996058 2B5 $ 178,750.00 5,491.53 $ 0.00 $ 178,750.00 5,491.53 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.749999032

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 $ 0.00 $ 264,722.72 % 6.500000102 A2 $ 295,959.73 $ 0.00 $ 295,959.73 % 6.499999927 A3 $ 1,184,287.50 1,179,627.85 $ 0.00 $ 1,184,287.50 1,179,627.85 % 7.000000010 7.000000007 A4 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 $ 106,590.34 95,115.07 $ 0.00 $ 0.00 % 6.749999921 6.750000247 A6 $ 77,553.47 78,654.04 $ 0.00 $ 77,553.47 78,654.04 % 6.606249846 6.699999879 A7 $ 29,085.00 $ 0.00 $ 29,085.00 % 7.000000000 A8 $ 287,859.38 $ 0.00 $ 287,859.38 % 6.750000117 A10 $ 922,502.15 914,672.67 $ 0.00 $ 922,502.15 914,672.67 % 6.749999968 6.750000032 A11 $ 113,917.50 $ 0.00 $ 113,917.50 % 6.750000000 A12 $ 128,700.00 $ 0.00 $ 128,700.00 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 21,130.94 $ 0.00 $ 22,231.51 21,130.94 % 7.304464823 6.942857589 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.720000000 0.000000000 M $ 78,215.63 78,151.94 $ 0.00 $ 78,215.63 78,151.94 % 6.750000431 6.750000171 B1 $ 33,823.13 33,795.58 $ 0.00 $ 33,823.13 33,795.58 % 6.750000998 6.749999091 B2 $ 19,023.75 19,008.26 $ 0.00 $ 19,023.75 19,008.26 % 6.750000000 6.750000024 B3 $ 16,914.38 16,900.60 $ 0.00 $ 16,914.38 16,900.60 % 6.750001995 6.749999014 B4 $ 8,454.38 8,447.49 $ 0.00 $ 8,454.38 8,447.49 % 6.750003992 6.749999191 B5 $ 12,685.11 12,674.78 $ 0.00 $ 12,685.11 12,674.78 % 6.7499993326.749998719

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO PO2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 2A1 $ 264,722.72 172,060.42 $ 0.00 $ 264,722.72 172,060.42 % 6.500000102 A2 6.500000126 2A2 $ 295,959.73 162,147.92 $ 0.00 $ 295,959.73 162,147.92 % 6.499999927 A3 6.500000134 2A3 $ 1,184,287.50 290,522.92 $ 0.00 $ 1,184,287.50 290,522.92 % 7.000000010 A4 6.500000075 2A4 $ 0.00 4,333.33 $ 0.00 $ 0.00 % 0.000000000 A5 6.499995000 2A5 $ 106,590.34 7,583.33 $ 0.00 $ 0.00 % 6.749999921 A6 6.499997143 2A6 $ 77,553.47 109,145.83 $ 0.00 $ 77,553.47 109,145.83 % 6.606249846 A7 6.499999801 2A7 $ 29,085.00 50,456.25 $ 0.00 $ 29,085.00 50,456.25 % 7.000000000 A8 6.500000000 2R $ 287,859.38 0.54 $ 0.00 $ 287,859.38 0.54 % 6.750000117 A10 6.480000000 2M $ 922,502.15 7,366.67 $ 0.00 $ 922,502.15 7,366.67 % 6.749999968 A11 6.500002941 2B1 $ 113,917.50 4,089.58 $ 0.00 $ 113,917.50 4,089.58 % 6.750000000 A12 6.499994702 2B2 $ 128,700.00 2,047.50 $ 0.00 $ 128,700.00 2,047.50 % 6.750000000 A13 6.500000000 2B3 $ 130,481.72 3,271.67 $ 0.00 $ 130,481.72 3,271.67 % 6.750000065 A14 6.500006623 2B4 $ 29,166.67 1,229.58 $ 0.00 $ 29,166.67 1,229.58 % 7.000000800 A15 6.499982379 2B5 $ 178,750.00 1,640.29 $ 0.00 $ 178,750.00 1,640.29 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.500005564

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 2A1 $ 264,722.72 17,029.11 $ 0.00 $ 264,722.72 17,029.11 % 6.500000102 A2 6.750001033 2A2 $ 295,959.73 446,302.61 $ 0.00 $ 295,959.73 446,302.61 % 6.499999927 A3 6.749999989 2A3 $ 1,184,287.50 702,479.08 $ 0.00 $ 1,184,287.50 702,479.08 % 7.000000010 A4 6.749999958 2A4 $ 123,238.13 $ 0.00 $ 0.00 123,238.13 % 6.750000274 2A5 $ 0.00 % 0.000000000 A5 $ 106,590.34 90,759.38 $ 0.00 $ 0.00 90,759.38 % 6.749999921 A6 6.750000372 2A6 $ 77,553.47 134,502.09 $ 0.00 $ 77,553.47 134,502.09 % 6.606249846 A7 6.487499819 2A7 $ 29,085.00 52,090.41 $ 0.00 $ 29,085.00 52,090.41 % 7.000000000 A8 7.537500543 2A8 $ 287,859.38 182,812.50 $ 0.00 $ 287,859.38 182,812.50 % 6.750000117 A10 6.750000000 2M $ 922,502.15 33,911.68 $ 0.00 $ 922,502.15 33,911.68 % 6.749999968 A11 6.750000270 2B1 $ 113,917.50 14,664.36 $ 0.00 $ 113,917.50 14,664.36 % 6.750000000 A12 6.750000967 2B2 $ 128,700.00 8,250.46 $ 0.00 $ 128,700.00 8,250.46 % 6.750000000 A13 6.750002920 2B3 $ 130,481.72 7,332.18 $ 0.00 $ 130,481.72 7,332.18 % 6.750000065 A14 6.750000967 2B4 $ 29,166.67 3,666.09 $ 0.00 $ 29,166.67 3,666.09 % 7.000000800 A15 6.750000967 2B5 $ 178,750.00 5,500.08 $ 0.00 $ 178,750.00 5,500.08 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.750002140

Interest Accrued Unpaid Class Certificate Interest Interest. Class Interest Shortfalls Payable Pay-out Rate ----- -------- ---------- ------- ------------ R $ 0.56 0.00 $ 0.00 $ 0.56 0.00 % 6.840000000 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 264,722.72 361,666.67 $ 0.00 $ 264,722.72 361,666.67 % 6.500000102 7.000000065 A2 $ 295,959.73 64,947.92 $ 0.00 $ 295,959.73 64,947.92 % 6.499999927 6.250000321 A3 $ 1,184,287.50 110,822.92 $ 0.00 $ 1,184,287.50 110,822.92 % 7.000000010 6.250000188 A4 $ 81,968.75 $ 0.00 $ 81,968.75 % 6.250000000 A5 $ 81,614.58 $ 0.00 $ 81,614.58 % 6.249999745 A6 $ 40,722.50 $ 0.00 $ 40,722.50 % 7.000000000 A7 $ 191,010.46 $ 0.00 $ 191,010.46 % 7.000000050 A8 $ 664,249.43 $ 0.00 $ 664,249.43 % 7.000000013 A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A5 A10 $ 106,590.34 63,583.33 $ 0.00 $ 63,583.33 % 6.999999633 RL $ 0.00 $ 0.00 $ 0.00 % 6.749999921 A6 0.000000000 M $ 77,553.47 31,947.72 $ 0.00 $ 77,553.47 31,947.72 % 6.606249846 A7 7.000000767 B1 $ 29,085.00 18,256.67 $ 0.00 $ 29,085.00 18,256.67 % 7.000000000 A8 7.000000441 B2 $ 287,859.38 9,131.24 $ 0.00 $ 287,859.38 9,131.24 % 6.750000117 A10 6.999998115 B3 $ 922,502.15 9,131.24 $ 0.00 $ 922,502.15 9,131.24 % 6.749999968 A11 6.999998115 B4 $ 113,917.50 2,739.37 $ 0.00 $ 113,917.50 2,739.37 % 6.750000000 A12 6.999993079 B5 $ 128,700.00 6,392.54 $ 0.00 $ 128,700.00 6,392.54 % 6.750000000 A13 $ 130,481.72 $ 0.00 $ 130,481.72 % 6.750000065 A14 $ 29,166.67 $ 0.00 $ 29,166.67 % 7.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 22,231.51 $ 0.00 $ 22,231.51 % 7.304464823 A17 $ 125,966.81 $ 0.00 $ 125,966.81 % 6.749999866 A18 $ 55,575.00 $ 0.00 $ 55,575.00 % 6.750000000 A19 $ 72,406.40 $ 0.00 $ 72,406.40 % 6.750000466 RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 M $ 78,215.63 $ 0.00 $ 78,215.63 % 6.750000431 B1 $ 33,823.13 $ 0.00 $ 33,823.13 % 6.750000998 B2 $ 19,023.75 $ 0.00 $ 19,023.75 % 6.750000000 B3 $ 16,914.38 $ 0.00 $ 16,914.38 % 6.750001995 B4 $ 8,454.38 $ 0.00 $ 8,454.38 % 6.750003992 B5 $ 12,685.11 $ 0.00 $ 12,685.11 % 6.7499993326.999995912