Common use of Interest Unpaid Class Accrued Clause in Contracts

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.56 $ 0.00 $ 0.56 % 6.840000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 A1 $ 235,400.00 455,686.59 $ 0.00 $ 235,400.00 455,686.59 % 6.600000000 2A2 6.749999944 A2 $ 127,997.92 241,875.00 $ 0.00 $ 127,997.92 241,875.00 % 6.550000171 2A3 6.750000000 A3 $ 9,258.33 281,250.00 $ 0.00 $ 9,258.33 281,250.00 % 6.749997553 2A4 6.750000000 A4 $ 314,134.25 149,209.59 $ 0.00 $ 314,134.25 149,209.59 % 5.812500000 2A5 6.999999961 A5 $ 118,222.36 28,125.00 $ 0.00 $ 118,222.36 28,125.00 % 11.358153172 2A6 6.750000000 A6 $ 27,022.30 7,000.00 $ 0.00 $ 27,022.30 7,000.00 % 7.499999705 2A7 7.000000000 A7 $ 1,750.00 $ 0.00 $ 1,750.00 % 7.000000000 A8 $ 1,750.00 $ 0.00 $ 1,750.00 % 7.000000000 A9 $ 1,750.00 $ 0.00 $ 1,750.00 % 7.000000000 A10 $ 5,250.00 $ 0.00 $ 5,250.00 % 7.000000000 A11 $ 21,875.00 $ 0.00 $ 21,875.00 % 7.000000000 A12 $ 217,383.83 $ 0.00 $ 217,383.83 % 6.999999893 A13 $ 562,500.00 $ 0.00 $ 562,500.00 % 6.750000000 A14 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A15 $ 5,537.40 8,830.78 $ 0.00 $ 8,830.78 % 7.250001710 A16 $ 716,332.50 $ 0.00 $ 716,332.50 % 6.750000000 A17 $ 379,116.41 $ 0.00 $ 379,116.41 % 7.000000062 A18 $ 30,208.33 $ 0.00 $ 30,208.33 % 7.249999200 A19 $ 60,416.67 $ 0.00 $ 60,416.67 % 7.250000400 A20 $ 30,208.33 $ 0.00 $ 30,208.33 % 7.249999200 A21 $ 140,577.14 $ 0.00 $ 140,577.14 % 7.249999817 A22 $ 124,206.47 $ 0.00 $ 124,206.47 % 6.750000068 A23 $ 172,828.97 $ 0.00 $ 172,828.97 % 6.750000049 A24 $ 227,332.69 $ 0.00 $ 0.00 % 6.749997303 2A9 6.750000074 A25 $ 178,875.00 520,965.87 $ 0.00 $ 178,875.00 520,965.87 % 6.750000000 2R 6.749999976 A26 $ 0.56 3,403.13 $ 0.00 $ 0.56 3,403.13 % 6.720000000 2RL 6.750009917 A27 $ 0.56 311,689.69 $ 0.00 $ 0.56 311,689.69 % 6.720000000 2M 6.750000054 A28 $ 20,782.11 294,695.44 $ 0.00 $ 20,782.11 294,695.44 % 6.749998691 2B1 6.750000057 2A1 $ 8,429.58 236,250.00 $ 0.00 $ 8,429.58 236,250.00 % 6.749999865 2B2 6.750000000 2A2 $ 4,495.40 56,362.50 $ 0.00 $ 4,495.40 56,362.50 % 6.749997063 2B3 $ 4,495.40 7.500000000 2A3 $ 0.00 $ 4,495.40 0.00 $ 0.00 % 6.749997063 2B4 0.000000000 2A4 $ 2,250.51 56,360.62 $ 0.00 $ 2,250.51 56,360.62 % 6.750008717 2B5 7.500000166 2A5 $ 4,495.86 40,696.57 $ 0.00 $ 4,495.86 40,696.57 % 6.7500073476.749999793 1S $ 226,042.13 $ 0.00 $ 226,042.13 % 0.358672258 2S $ 21,856.74 $ 0.00 $ 21,856.74 % 0.362519453 M $ 118,659.38 $ 0.00 $ 118,659.38 % 6.750000284 B1 $ 42,378.75 $ 0.00 $ 42,378.75 % 6.750000000 B2 $ 25,425.00 $ 0.00 $ 25,425.00 % 6.750000000 B3 $ 28,248.75 $ 0.00 $ 28,248.75 % 6.750000000 B4 $ 11,300.63 $ 0.00 $ 11,300.63 % 6.750002987 B5 $ 14,140.36 $ 0.00 $ 14,140.36 % 6.749998007

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 143,796.94 $ 0.00 $ 143,796.94 %7.000000091 A2 $ 85,114.17 $ 0.00 $ 85,114.17 %7.000000274 A3 $ 195,431.05 $ 0.00 $ 195,431.05 %6.999999940 A4 $ 140,460.88 $ 0.00 $ 140,460.88 %6.999999849 A5 $ 205,988.63 $ 0.00 $ 0.00 % 6.749997303 2A9 %7.000000115 A6 $ 178,875.00 86,752.08 $ 0.00 $ 178,875.00 % 6.750000000 2R 86,752.08 %6.999999691 A7 $ 0.56 30,208.33 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 30,208.33 %7.249999200 A8 $ 0.00 $ 0.56 % 6.720000000 2M 0.00 $ 20,782.11 0.00 %0.000000000 A9 $ 29,790.83 $ 0.00 $ 20,782.11 % 6.749998691 2B1 29,790.83 %6.999999217 A10 $ 8,429.58 163,387.93 $ 0.00 $ 8,429.58 % 6.749999865 2B2 163,387.93 %6.999999857 A11 $ 4,495.40 119,583.33 $ 0.00 $ 4,495.40 % 6.749997063 2B3 119,583.33 %6.999999805 A12 $ 4,495.40 733,357.91 $ 0.00 $ 4,495.40 % 6.749997063 2B4 733,357.91 %6.999999973 S $ 2,250.51 83,309.26 $ 0.00 $ 2,250.51 % 6.750008717 2B5 83,309.26 %0.422647601 M $ 4,495.86 38,919.32 $ 0.00 $ 4,495.86 % 6.75000734738,919.32 %6.999999873 B1 $ 15,364.88 $ 0.00 $ 15,364.88 %6.999998242 B2 $ 8,195.38 $ 0.00 $ 8,195.38 %6.999998384 B3 $ 10,241.31 $ 0.00 $ 10,241.31 %6.999997978 B4 $ 4,091.86 $ 0.00 $ 4,091.86 %6.999996450 B5 $ 5,128.69 $ 0.00 $ 5,128.69 %6.999995701

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.54 $ 0.00 $ 0.54 %6.480000000 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 365,981.36 $ 0.00 $ 235,400.00 % 6.600000000 2A2 365,981.36 %6.500000052 A2 $ 127,997.92 3,094,444.18 $ 0.00 $ 127,997.92 % 6.550000171 2A3 3,094,444.18 %6.500000005 A3 $ 9,258.33 7,583.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 7,583.33 %6.499997143 A4 $ 314,134.25 45,181.21 $ 0.00 $ 314,134.25 % 5.812500000 2A5 45,181.21 %6.500000360 A5 $ 118,222.36 40,997.96 $ 0.00 $ 118,222.36 % 11.358153172 2A6 40,997.96 %6.500000132 A6 $ 27,022.30 18,958.33 $ 0.00 $ 27,022.30 % 7.499999705 2A7 18,958.33 %6.499998857 A7 $ 14,000.00 $ 0.00 $ 0.00 14,000.00 %8.000000000 A8 $ 0.00 % 0.000000000 2A8 $ 5,537.40 7,583.33 $ 0.00 $ 0.00 % 6.749997303 2A9 7,583.33 %6.499997143 A9 $ 178,875.00 7,583.33 $ 0.00 $ 178,875.00 % 6.750000000 2R 7,583.33 %6.499997143 A10 $ 0.56 7,583.33 $ 0.00 $ 0.56 % 6.720000000 2RL 7,583.33 %6.499997143 A11 $ 0.56 7,583.33 $ 0.00 $ 0.56 % 6.720000000 2M 7,583.33 %6.499997143 A12 $ 20,782.11 16,250.00 $ 0.00 $ 20,782.11 % 6.749998691 2B1 16,250.00 %6.500000000 A13 $ 8,429.58 22,000.00 $ 0.00 $ 8,429.58 % 6.749999865 2B2 22,000.00 %8.000000000 A14 $ 4,495.40 5,416.67 $ 0.00 $ 4,495.40 % 6.749997063 2B3 5,416.67 %6.500004000 A15 $ 4,495.40 5,416.67 $ 0.00 $ 4,495.40 % 6.749997063 2B4 5,416.67 %6.500004000 M $ 2,250.51 70,630.78 $ 0.00 $ 2,250.51 % 6.750008717 2B5 70,630.78 %6.500000307 B1 $ 4,495.86 30,543.04 $ 0.00 $ 4,495.86 % 6.75000734730,543.04 %6.500000089 B2 $ 17,180.46 $ 0.00 $ 17,180.46 %6.500000473 B3 $ 17,180.46 $ 0.00 $ 17,180.46 %6.500000473 B4 $ 7,635.76 $ 0.00 $ 7,635.76 %6.500003547 B5 $ 9,544.71 $ 0.00 $ 9,544.71 %6.499997004

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO1 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 1A1 $ 235,400.00 288,654.17 $ 0.00 $ 235,400.00 % 6.600000000 2A2 288,654.17 %6.500000075 1A2 $ 127,997.92 218,278.50 $ 0.00 $ 127,997.92 % 6.550000171 2A3 218,278.50 %6.600000000 1A3 $ 9,258.33 242,852.67 $ 0.00 $ 9,258.33 % 6.749997553 2A4 242,852.67 %6.700000092 1A4 $ 314,134.25 186,862.50 $ 0.00 $ 314,134.25 % 5.812500000 2A5 186,862.50 %6.750000000 1A5 $ 118,222.36 78,603.75 $ 0.00 $ 118,222.36 % 11.358153172 2A6 78,603.75 %6.750000000 1A6 $ 27,022.30 17,875.29 $ 0.00 $ 27,022.30 % 7.499999705 2A7 17,875.29 %6.749999370 1A7 $ 509,869.73 $ 0.00 $ 509,869.73 %6.749999934 1A8 $ 174,132.29 $ 0.00 $ 174,132.29 %6.187499946 1A9 $ 65,079.74 $ 0.00 $ 65,079.74 %8.919642132 1A10 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 1A11 $ 5,537.40 90,032.25 $ 0.00 $ 90,032.25 %6.246560000 1A12 $ 39,685.59 $ 0.00 $ 39,685.59 %8.260320682 1A13 $ 110,418.66 $ 0.00 $ 110,418.66 %6.750000041 1A14 $ 3,420.94 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 %6.749990356 1R $ 0.00 $ 178,875.00 % 6.750000000 2R 0.00 $ 0.56 0.00 %0.000000000 1RL $ 0.00 $ 0.56 % 6.720000000 2RL 0.00 $ 0.56 0.00 %0.000000000 1M $ 41,528.82 $ 0.00 $ 0.56 % 6.720000000 2M 41,528.82 %6.749999400 1B1 $ 20,782.11 17,960.15 $ 0.00 $ 20,782.11 % 6.749998691 2B1 17,960.15 %6.749999356 1B2 $ 8,429.58 10,102.06 $ 0.00 $ 8,429.58 % 6.749999865 2B2 10,102.06 %6.749999954 1B3 $ 4,495.40 8,981.48 $ 0.00 $ 4,495.40 % 6.749997063 2B3 8,981.48 %6.750002560 1B4 $ 4,495.40 4,487.94 $ 0.00 $ 4,495.40 % 6.749997063 2B4 4,487.94 %6.750004738 1B5 $ 2,250.51 6,739.59 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476,739.59 %6.750002610

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 1,702,048.71 $ 0.00 $ 1,702,048.71 %6.250000018 A2 $ 4,447.92 $ 0.00 $ 4,447.92 %6.250004684 A3 $ 260,348.26 $ 0.00 $ 260,348.26 %6.250000063 A4 $ 8,125.00 $ 0.00 $ 8,125.00 %6.500000000 A5 $ 31,034.18 $ 0.00 $ 31,034.18 %6.500000087 A6 $ 7,754.82 $ 0.00 $ 7,754.82 %5.877338500 A7 $ 4,120.18 $ 0.00 $ 4,120.18 %9.367984266 A8 $ 24,272.00 $ 0.00 $ 24,272.00 %6.000000000 A9 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 A10 $ 63,000.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 63,000.00 %6.500000129 A11 $ 0.00 $ 0.56 % 6.720000000 2RL 0.00 $ 0.56 0.00 %0.000000000 A12 $ 386,885.86 $ 0.00 $ 0.56 % 6.720000000 2M 386,885.86 %6.249999929 A13 $ 20,782.11 66,442.71 $ 0.00 $ 20,782.11 % 6.749998691 2B1 66,442.71 %6.250000157 M $ 8,429.58 52,941.77 $ 0.00 $ 8,429.58 % 6.749999865 2B2 52,941.77 %6.249999816 B1 $ 4,495.40 21,715.43 $ 0.00 $ 4,495.40 % 6.749997063 2B3 21,715.43 %6.249998726 B2 $ 4,495.40 12,214.93 $ 0.00 $ 4,495.40 % 6.749997063 2B4 12,214.93 %6.249999041 B3 $ 2,250.51 10,857.72 $ 0.00 $ 2,250.51 % 6.750008717 2B5 10,857.72 %6.250001589 B4 $ 4,495.86 5,428.86 $ 0.00 $ 4,495.86 % 6.7500073475,428.86 %6.250001619 B5 $ 8,154.78 $ 0.00 $ 8,154.78 %6.249997645

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 153,408.89 $ 0.00 $ 153,408.89 %5.950000013 A2 $ 228,536.00 $ 0.00 $ 228,536.00 %6.000000000 A3 $ 892,574.07 $ 0.00 $ 892,574.07 %6.249999980 A4 $ 194,334.68 $ 0.00 $ 194,334.68 %5.638750034 A5 $ 98,610.53 $ 0.00 $ 98,610.53 %2.861250135 A6 $ 1,256,687.38 $ 0.00 $ 1,256,687.38 %6.500000022 A7 $ 800,753.53 $ 0.00 $ 800,753.53 %6.500000030 A8 $ 286,255.60 $ 0.00 $ 286,255.60 %6.500000036 A9 $ 5,505.17 $ 0.00 $ 0.00 % 6.749997303 2A9 %6.500005736 A10 $ 178,875.00 102,533.15 $ 0.00 $ 178,875.00 % 6.750000000 2R 102,533.15 %6.500000317 A11 $ 0.56 36,259.17 $ 0.00 $ 0.56 % 6.720000000 2RL 36,259.17 %6.500000598 A12 $ 0.56 8,706.67 $ 0.00 $ 0.56 % 6.720000000 2M 8,706.67 %8.000003063 A13 $ 20,782.11 100,034.79 $ 0.00 $ 20,782.11 % 6.749998691 2B1 100,034.79 %5.838749813 A14 $ 8,429.58 45,594.96 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 45,594.96 %8.649062447 A15 $ 0.00 $ 4,495.40 % 6.749997063 2B3 0.00 $ 4,495.40 0.00 %0.000000000 A16 $ 7,045.88 $ 0.00 $ 4,495.40 % 6.749997063 2B4 0.00 %6.500004028 A17 $ 2,250.51 27,525.83 $ 0.00 $ 2,250.51 % 6.750008717 2B5 0.00 %6.500001013 A18 $ 4,495.86 31,669.04 $ 0.00 $ 4,495.86 % 6.75000734731,669.04 %6.749999467 A19 $ 32,841.97 $ 0.00 $ 32,841.97 %7.000000000 A20 $ 0.00 $ 0.00 $ 0.00 %0.000000000 A21 $ 11,523.90 $ 0.00 $ 0.00 %6.499999758 A22 $ 515,883.47 $ 0.00 $ 515,883.47 %6.500000016 S $ 333,517.02 $ 0.00 $ 333,517.02 %0.452536343 RL $ 0.00 $ 0.00 $ 0.00 %0.000000000 M $ 95,201.84 $ 0.00 $ 95,201.84 %6.500000044 B1 $ 38,594.03 $ 0.00 $ 38,594.03 %6.500000668 B2 $ 23,157.50 $ 0.00 $ 23,157.50 %6.500001063 B3 $ 25,729.35 $ 0.00 $ 25,729.35 %6.499999831 B4 $ 10,292.82 $ 0.00 $ 10,292.82 %6.499999429 B5 $ 12,864.68 $ 0.00 $ 12,864.68 %6.500000099

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 339,494.07 $ 0.00 $339,494.07 %6.250000031 A2 $ 412,792.33 $ 0.00 $412,792.33 %6.349999949 A3 $ 13,610.17 $ 0.00 $ 13,610.17 %6.350001555 A4 $ 203,521.61 $ 0.00 $203,521.61 %6.499999853 A5 $ 161,229.13 $ 0.00 $161,229.13 %6.343750127 A6 $ 42,094.30 $ 0.00 $ 42,094.30 %8.943749140 A9 $ 42,870.27 $ 0.00 $ 0.00 % 6.749997303 2A9 %6.749999303 A10 $ 178,875.00 393,787.56 $ 0.00 $393,787.56 %6.750000043 A11 $ 126,473.63 $ 0.00 $126,473.63 %6.200000169 A12 $ 539,757.18 $ 0.00 $539,757.18 %6.500000059 A7 $ 517,635.20 $ 0.00 $172,309.68 %8.244376474 A8 $ 9,661.77 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 9,661.77 %6.750002358 RL $ 0.00 $ 0.56 % 6.720000000 2RL 0.00 $ 0.56 0.00 %0.000000000 M $ 54,684.62 $ 0.00 $ 0.56 % 6.720000000 2M 54,684.62 %6.750000543 B1 $ 20,782.11 23,647.40 $ 0.00 $ 20,782.11 % 6.749998691 2B1 23,647.40 %6.749999570 B2 $ 8,429.58 13,301.66 $ 0.00 $ 8,429.58 % 6.749999865 2B2 13,301.66 %6.749997551 B3 $ 4,495.40 11,823.70 $ 0.00 $ 4,495.40 % 6.749997063 2B3 11,823.70 %6.750001192 B4 $ 4,495.40 5,911.85 $ 0.00 $ 4,495.40 % 6.749997063 2B4 5,911.85 %6.750001192 B5 $ 2,250.51 8,870.66 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073478,870.66 %6.750003733

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 IA1 $ 235,400.00 688,630.87 $ 0.00 $ 235,400.00 688,630.87 % 6.600000000 2A2 6.625000038 IA2 $ 127,997.92 5,541.67 $ 0.00 $ 127,997.92 5,541.67 % 6.550000171 2A3 7.000004211 IA3 $ 9,258.33 109,312.50 $ 0.00 $ 9,258.33 109,312.50 % 6.749997553 2A4 6.625000000 IA4 $ 314,134.25 7,232.29 $ 0.00 $ 314,134.25 7,232.29 % 5.812500000 2A5 6.624998473 IA5 $ 118,222.36 175,357.01 $ 0.00 $ 118,222.36 175,357.01 % 11.358153172 2A6 6.624999827 IA6 $ 27,022.30 60,796.63 $ 0.00 $ 27,022.30 60,796.63 % 7.499999705 2A7 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 13,797.58 $ 0.00 $ 13,797.58 % 5.730001090 IA9 $ 4,984.47 $ 0.00 $ 4,984.47 % 9.231554221 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 975,704.59 $ 0.00 $ 975,704.59 % 7.000000000 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 AR $ 5,537.40 0.55 $ 0.00 $ 0.00 0.55 % 6.749997303 2A9 6.600000000 X $ 178,875.00 255,575.10 $ 0.00 $ 178,875.00 255,575.10 % 6.750000000 2R 6.625000016 M $ 0.56 49,028.24 $ 0.00 $ 0.56 49,028.24 % 6.720000000 2RL 6.624999901 B1 $ 0.56 28,327.42 $ 0.00 $ 0.56 28,327.42 % 6.720000000 2M 6.624999196 B2 $ 20,782.11 23,969.36 $ 0.00 $ 20,782.11 23,969.36 % 6.749998691 2B1 6.624999885 B3 $ 8,429.58 11,984.68 $ 0.00 $ 8,429.58 11,984.68 % 6.749999865 2B2 6.624999885 B4 $ 4,495.40 6,537.10 $ 0.00 $ 4,495.40 6,537.10 % 6.749997063 2B3 6.625002745 B5 $ 4,495.40 10,895.18 $ 0.00 $ 4,495.40 10,895.18 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.625001900

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 2PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 320,428.11 $ 0.00 $ 235,400.00 % 6.600000000 320,428.11 %6.749999955 2A2 $ 127,997.92 88,229.17 $ 0.00 $ 127,997.92 % 6.550000171 88,229.17 %7.000000264 2A3 $ 9,258.33 14,583.33 $ 0.00 $ 9,258.33 % 6.749997553 14,583.33 %6.999998400 2A4 $ 314,134.25 16,041.67 $ 0.00 $ 314,134.25 % 5.812500000 16,041.67 %7.000001455 2A5 $ 118,222.36 24,062.50 $ 0.00 $ 118,222.36 % 11.358153172 24,062.50 %7.000000000 2A6 $ 27,022.30 25,211.49 $ 0.00 $ 27,022.30 % 7.499999705 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 2A8 2M $ 5,537.40 19,102.77 $ 0.00 $ 0.00 % 6.749997303 2A9 19,102.77 %6.750000616 2B1 $ 178,875.00 7,836.60 $ 0.00 $ 178,875.00 % 6.750000000 2R 7,836.60 %6.749997012 2B2 $ 0.56 3,921.09 $ 0.00 $ 0.56 % 6.720000000 2RL 3,921.09 %6.749992221 2B3 $ 0.56 3,921.09 $ 0.00 $ 0.56 % 6.720000000 2M 3,921.09 %6.749992221 2B4 $ 20,782.11 1,954.96 $ 0.00 $ 20,782.11 % 6.749998691 2B1 1,954.96 %6.749994260 2B5 $ 8,429.58 3,434.40 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073473,434.40 %6.749991930

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 1,259,791.66 $ 0.00 $ 235,400.00 % 6.600000000 2A2 1,259,791.66 %7.499999977 A2 $ 127,997.92 250,000.00 $ 0.00 $ 127,997.92 % 6.550000171 2A3 250,000.00 %7.500000000 A3 $ 9,258.33 125,288.62 $ 0.00 $ 9,258.33 % 6.749997553 2A4 125,288.62 %7.499999817 A4 $ 314,134.25 42,112.50 $ 0.00 $ 314,134.25 % 5.812500000 2A5 42,112.50 %7.500000000 A5 $ 118,222.36 31,593.75 $ 0.00 $ 118,222.36 % 11.358153172 2A6 31,593.75 %7.500000000 A6 $ 27,022.30 114,081.33 $ 0.00 $ 27,022.30 % 7.499999705 2A7 114,081.33 %7.500000074 A7 $ 90,237.50 $ 0.00 $ 90,237.50 %7.500000000 A8 $ 180,961.98 $ 0.00 $ 180,961.98 %7.500000166 A9 $ 49,719.27 $ 0.00 $ 0.00 %7.499999397 S $ 91,644.84 $ 0.00 $ 91,644.84 %0.406322445 M $ 49,670.64 $ 0.00 $ 49,670.64 %7.500000670 B1 $ 20,589.25 $ 0.00 $ 20,589.25 %7.500000137 B2 $ 12,115.70 $ 0.00 $ 12,115.70 %7.500002708 B3 $ 8,479.75 $ 0.00 $ 8,479.75 %7.500001658 B4 $ 6,057.85 $ 0.00 $ 6,057.85 %7.500002708 B5 $ 6,057.97 $ 0.00 $ 6,057.97 %7.500005262 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 1,354,656.66 $ 0.00 $ 235,400.00 % 6.600000000 2A2 1,354,656.66 %7.499999990 A2 $ 127,997.92 250,000.00 $ 0.00 $ 127,997.92 % 6.550000171 2A3 250,000.00 %7.500000000 A3 $ 9,258.33 140,273.36 $ 0.00 $ 9,258.33 % 6.749997553 2A4 140,273.36 %7.499999937 A4 $ 314,134.25 42,112.50 $ 0.00 $ 314,134.25 % 5.812500000 2A5 42,112.50 %7.500000000 A5 $ 118,222.36 31,593.75 $ 0.00 $ 118,222.36 % 11.358153172 2A6 31,593.75 %7.500000000 A6 $ 27,022.30 129,466.97 $ 0.00 $ 27,022.30 % 7.499999705 2A7 129,466.97 %7.499999866 A7 $ 90,237.50 $ 0.00 $ 90,237.50 %7.500000000 A8 $ 183,673.25 $ 0.00 $ 183,673.25 %7.499999842 A9 $ 47,008.00 $ 0.00 $ 0.00 %7.500000618 S $ 98,630.44 $ 0.00 $ 98,630.44 %0.412373243 M $ 50,012.09 $ 0.00 $ 50,012.09 %7.499999316 B1 $ 20,730.79 $ 0.00 $ 20,730.79 %7.500000113 B2 $ 12,198.98 $ 0.00 $ 12,198.98 %7.499997195 B3 $ 8,538.04 $ 0.00 $ 8,538.04 %7.499998408 B4 $ 6,099.49 $ 0.00 $ 6,099.49 %7.499997233 B5 $ 6,099.61 $ 0.00 $ 6,099.61 %7.499998770 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 444,615.77 $ 0.00 $ 444,615.77 % 6.750000056 A2 $ 238,981.80 $ 0.00 $ 238,981.80 % 6.749999862 A3 $ 273,659.17 $ 0.00 $ 273,659.17 % 6.749999949 A4 $ 149,209.59 $ 0.00 $ 149,209.59 % 6.999999961 A5 $ 28,125.00 $ 0.00 $ 28,125.00 % 6.750000000 A6 $ 7,000.00 $ 0.00 $ 7,000.00 % 7.000000000 A7 $ 1,750.00 $ 0.00 $ 1,750.00 % 7.000000000 A8 $ 1,750.00 $ 0.00 $ 1,750.00 % 7.000000000 A9 $ 1,750.00 $ 0.00 $ 1,750.00 % 7.000000000 A10 $ 5,250.00 $ 0.00 $ 5,250.00 % 7.000000000 A11 $ 21,875.00 $ 0.00 $ 21,875.00 % 7.000000000 A12 $ 217,383.83 $ 0.00 $ 217,383.83 % 6.999999893 A13 $ 551,707.80 $ 0.00 $ 551,707.80 % 6.750000058 A14 $ 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 0.000000000 A15 $ 178,875.00 8,830.78 $ 0.00 $ 178,875.00 8,830.78 % 6.750000000 2R 7.250001710 A16 $ 0.56 688,734.61 $ 0.00 $ 0.56 688,734.61 % 6.720000000 2RL 6.750000020 A17 $ 0.56 379,116.41 $ 0.00 $ 0.56 379,116.41 % 6.720000000 2M 7.000000062 A18 $ 20,782.11 30,208.33 $ 0.00 $ 20,782.11 30,208.33 % 6.749998691 2B1 7.249999200 A19 $ 8,429.58 60,416.67 $ 0.00 $ 8,429.58 60,416.67 % 6.749999865 2B2 7.250000400 A20 $ 4,495.40 30,208.33 $ 0.00 $ 4,495.40 30,208.33 % 6.749997063 2B3 7.249999200 A21 $ 4,495.40 140,577.14 $ 0.00 $ 4,495.40 140,577.14 % 6.749997063 2B4 7.249999817 A22 $ 2,250.51 121,641.78 $ 0.00 $ 2,250.51 121,641.78 % 6.750008717 2B5 6.749999829 A23 $ 4,495.86 172,828.97 $ 0.00 $ 4,495.86 172,828.97 % 6.7500073476.750000049 A24 $ 229,897.37 $ 0.00 $ 0.00 % 6.749999907 A25 $ 520,965.87 $ 0.00 $ 520,965.87 % 6.749999976 A26 $ 3,403.13 $ 0.00 $ 3,403.13 % 6.750009917 A27 $ 300,618.86 $ 0.00 $ 300,618.86 % 6.749999999 A28 $ 294,695.44 $ 0.00 $ 294,695.44 % 6.750000057 2A1 $ 232,410.57 $ 0.00 $ 232,410.57 % 6.749999885 2A2 $ 56,362.50 $ 0.00 $ 56,362.50 % 7.500000000 2A3 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A4 $ 56,360.62 $ 0.00 $ 56,360.62 % 7.500000166 2A5 $ 40,696.57 $ 0.00 $ 40,696.57 % 6.749999793 1S $ 217,507.98 $ 0.00 $ 217,507.98 % 0.360808390 2S $ 21,474.39 $ 0.00 $ 21,474.39 % 0.359594336 M $ 118,469.15 $ 0.00 $ 118,469.15 % 6.750000225 B1 $ 42,310.81 $ 0.00 $ 42,310.81 % 6.749999926 B2 $ 25,384.24 $ 0.00 $ 25,384.24 % 6.750000027 B3 $ 28,203.46 $ 0.00 $ 28,203.46 % 6.749999292 B4 $ 11,282.51 $ 0.00 $ 11,282.51 % 6.750000961 B5 $ 14,117.70 $ 0.00 $ 14,117.70 % 6.750002403

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 1A1 $ 235,400.00 487,695.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 487,695.00 %6.100000000 1A2 $ 127,997.92 510,677.58 $ 0.00 $ 127,997.92 % 6.550000171 2A3 510,677.58 %6.349999959 1A3 $ 9,258.33 46,733.50 $ 0.00 $ 9,258.33 % 6.749997553 2A4 46,733.50 %6.600000000 1A4 $ 314,134.25 611,895.81 $ 0.00 $ 314,134.25 % 5.812500000 2A5 611,895.81 %6.350000044 1A5 $ 118,222.36 488,760.35 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 123,742.91 %9.038286946 1A6 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 1A7 $ 5,537.40 6,184.51 $ 0.00 $ 6,184.51 %6.999995803 1A8 $ 44,765.00 $ 0.00 $ 44,765.00 %7.000000000 1A9 $ 37,573.60 $ 0.00 $ 37,573.60 %7.000000523 1A10 $ 31,683.75 $ 0.00 $ 31,683.75 %7.000000000 1A11 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 1A12 $ 15,903.35 $ 0.00 $ 178,875.00 % 6.750000000 2R 15,903.35 %6.749999146 2A1 $ 0.56 903,586.73 $ 0.00 $ 0.56 % 6.720000000 2RL 903,586.73 %6.750000027 2A2 $ 0.56 86,737.50 $ 0.00 $ 0.56 % 6.720000000 2M 86,737.50 %6.750000000 2A3 $ 20,782.11 146,250.00 $ 0.00 $ 20,782.11 % 6.749998691 2B1 146,250.00 %6.500000000 2A4 $ 8,429.58 4,950.00 $ 0.00 $ 8,429.58 % 6.749999865 2B2 4,950.00 %0.220000000 2A5 $ 4,495.40 151,875.00 $ 0.00 $ 4,495.40 % 6.749997063 2B3 151,875.00 %6.750000000 2A6 $ 4,495.40 675.00 $ 0.00 $ 4,495.40 % 6.749997063 2B4 675.00 %0.030000000 S $ 2,250.51 110,525.55 $ 0.00 $ 2,250.51 % 6.750008717 2B5 110,525.55 %0.275451416 M $ 4,495.86 72,688.03 $ 0.00 $ 4,495.86 % 6.75000734772,688.03 %6.749999877 B1 $ 29,472.65 $ 0.00 $ 29,472.65 %6.750000711 B2 $ 16,980.21 $ 0.00 $ 16,980.21 %6.749999843 B3 $ 19,642.85 $ 0.00 $ 19,642.85 %6.750000372 B4 $ 7,859.37 $ 0.00 $ 7,859.37 %6.749997746 B5 $ 10,534.66 $ 0.00 $ 10,534.66 %6.749998322 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 332,579.77 $ 0.00 $ 332,579.77 % 6.249999992 A2 $ 412,792.33 $ 0.00 $ 412,792.33 % 6.349999949 A3 $ 13,610.17 $ 0.00 $ 13,610.17 % 6.350001555 A4 $ 200,875.31 $ 0.00 $ 200,875.31 % 6.500000055 A5 $ 76,330.64 $ 0.00 $ 76,330.64 % 6.077340028 A6 $ 24,148.37 $ 0.00 $ 24,148.37 %10.382363100 A9 $ 39,029.63 $ 0.00 $ 0.00 % 6.749997303 2A9 6.749999493 A10 $ 178,875.00 373,949.79 $ 0.00 $ 178,875.00 373,949.79 % 6.750000000 2R 6.749999992 A11 $ 0.56 123,897.80 $ 0.00 $ 0.56 123,897.80 % 6.720000000 2RL 6.199999779 A12 $ 0.56 532,543.66 $ 0.00 $ 0.56 532,543.66 % 6.720000000 2M 6.500000026 A7 $ 20,782.11 522,328.45 $ 0.00 $ 20,782.11 172,232.91 % 6.749998691 2B1 8.205778494 A8 $ 8,429.58 9,638.71 $ 0.00 $ 8,429.58 9,638.71 % 6.749999865 2B2 $ 4,495.40 6.749997615 RL $ 0.00 $ 4,495.40 0.00 $ 0.00 % 6.749997063 2B3 0.000000000 M $ 4,495.40 54,554.14 $ 0.00 $ 4,495.40 54,554.14 % 6.749997063 2B4 6.750000423 B1 $ 2,250.51 23,590.98 $ 0.00 $ 2,250.51 23,590.98 % 6.750008717 2B5 6.750000531 B2 $ 4,495.86 13,269.93 $ 0.00 $ 4,495.86 13,269.93 % 6.7500073476.750001249 B3 $ 11,795.49 $ 0.00 $ 11,795.49 % 6.750002124 B4 $ 5,897.74 $ 0.00 $ 5,897.74 % 6.749996402 B5 $ 8,849.49 $ 0.00 $ 8,849.49 % 6.750000415

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 IA1 $ 235,400.00 620,420.30 $ 0.00 $ 235,400.00 620,420.30 % 6.600000000 2A2 6.625000039 IA2 $ 127,997.92 5,541.67 $ 0.00 $ 127,997.92 5,541.67 % 6.550000171 2A3 7.000004211 IA3 $ 9,258.33 109,312.50 $ 0.00 $ 9,258.33 109,312.50 % 6.749997553 2A4 6.625000000 IA4 $ 314,134.25 7,232.29 $ 0.00 $ 314,134.25 7,232.29 % 5.812500000 2A5 6.624998473 IA5 $ 118,222.36 151,965.25 $ 0.00 $ 118,222.36 151,965.25 % 11.358153172 2A6 6.625000068 IA6 $ 27,022.30 60,796.63 $ 0.00 $ 27,022.30 60,796.63 % 7.499999705 2A7 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,858.59 $ 0.00 $ 14,858.59 % 6.170628248 IA9 $ 3,923.46 $ 0.00 $ 3,923.46 % 7.266496483 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 915,562.51 $ 0.00 $ 915,562.51 % 7.000000019 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 AR $ 5,537.40 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 0.000000000 X $ 178,875.00 230,616.86 $ 0.00 $ 178,875.00 230,616.86 % 6.750000000 2R 6.624999926 M $ 0.56 48,838.74 $ 0.00 $ 0.56 48,838.74 % 6.720000000 2RL 6.625000037 B1 $ 0.56 28,217.93 $ 0.00 $ 0.56 28,217.93 % 6.720000000 2M 6.624999062 B2 $ 20,782.11 23,876.72 $ 0.00 $ 20,782.11 23,876.72 % 6.749998691 2B1 6.625001255 B3 $ 8,429.58 11,938.36 $ 0.00 $ 8,429.58 11,938.36 % 6.749999865 2B2 6.625001239 B4 $ 4,495.40 6,511.83 $ 0.00 $ 4,495.40 6,511.83 % 6.749997063 2B3 6.624999511 B5 $ 4,495.40 10,853.07 $ 0.00 $ 4,495.40 10,853.07 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.625002711

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 687,657.54 $ 0.00 $ 0.00 % 6.749997303 2A9 687,657.54 %6.499999987 A2 $ 178,875.00 29,553.33 $ 0.00 $ 178,875.00 % 6.750000000 2R 29,553.33 %6.499999267 A3 $ 0.56 103,752.22 $ 0.00 $ 0.56 % 6.720000000 2RL 103,752.22 %5.913749734 A4 $ 0.56 54,145.90 $ 0.00 $ 0.56 % 6.720000000 2M 54,145.90 %7.665846657 A5 $ 20,782.11 270,833.33 $ 0.00 $ 20,782.11 % 6.749998691 2B1 270,833.33 %6.499999920 A6 $ 8,429.58 16,250.00 $ 0.00 $ 8,429.58 % 6.749999865 2B2 16,250.00 %6.500000000 A7 $ 4,495.40 16,250.00 $ 0.00 $ 4,495.40 % 6.749997063 2B3 16,250.00 %6.500000000 A8 $ 4,495.40 10,833.33 $ 0.00 $ 4,495.40 % 6.749997063 2B4 10,833.33 %6.499998000 A9 $ 2,250.51 10,833.33 $ 0.00 $ 2,250.51 % 6.750008717 2B5 10,833.33 %6.499998000 A10 $ 4,495.86 13,843.13 $ 0.00 $ 4,495.86 % 6.75000734713,843.13 %6.750002438 A11 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A12 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A13 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A14 $ 8,313.75 $ 0.00 $ 8,313.75 %6.750000000 A15 $ 658,295.10 $ 0.00 $ 658,295.10 %6.499999990 A16 $ 394,177.45 $ 0.00 $ 394,177.45 %6.500000047 A17 $ 55,069.60 $ 0.00 $ 55,069.60 %6.499999517 A18 $ 135,416.67 $ 0.00 $ 135,416.67 %6.500000160 S $ 169,717.92 $ 0.00 $ 169,717.92 %0.446762860 M $ 49,945.84 $ 0.00 $ 49,945.84 %6.499999642 B1 $ 20,248.27 $ 0.00 $ 20,248.27 %6.499999728 B2 $ 12,148.64 $ 0.00 $ 12,148.64 %6.500000742 B3 $ 13,498.85 $ 0.00 $ 13,498.85 %6.500001342 B4 $ 5,399.75 $ 0.00 $ 5,399.75 %6.499994152 B5 $ 6,754.82 $ 0.00 $ 6,754.82 %6.499997041

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 129,728.16 $ 0.00 $ 235,400.00 129,728.16 % 6.600000000 6.750000114 2A2 $ 127,997.92 40,484.17 $ 0.00 $ 127,997.92 40,484.17 % 6.550000171 6.500000535 2A3 $ 9,258.33 40,877.17 $ 0.00 $ 9,258.33 40,877.17 % 6.749997553 6.700000082 2A4 $ 314,134.25 140,089.68 $ 0.00 $ 314,134.25 140,089.68 % 5.812500000 6.750000000 2A5 $ 118,222.36 133,623.56 $ 0.00 $ 118,222.36 133,623.56 % 11.358153172 6.749999982 2A6 $ 27,022.30 53,809.32 $ 0.00 $ 27,022.30 53,809.32 % 7.499999705 6.499999495 2A7 $ 10,981.93 $ 0.00 $ 10,981.93 % 6.942858050 2A8 $ 10,208.33 $ 0.00 $ 10,208.33 % 6.999997714 2A9 $ 11,666.67 $ 0.00 $ 11,666.67 % 8.000002286 2A10 $ 410,601.23 $ 0.00 $ 410,601.23 % 6.750000058 2A11 $ 250,312.50 $ 0.00 $ 250,312.50 % 6.750000000 2A12 $ 28,383.58 $ 0.00 $ 28,383.58 % 6.749999676 2A13 $ 2,069.59 $ 0.00 $ 2,069.59 % 0.250000073 2A14 $ 14,530.83 $ 0.00 $ 14,530.83 % 6.999998394 2A15 $ 14,530.83 $ 0.00 $ 14,530.83 % 6.999998394 2A16 $ 14,536.67 $ 0.00 $ 14,536.67 % 7.000001605 2R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 2RL $ 5,537.40 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 0.000000000 2M $ 178,875.00 25,853.92 $ 0.00 $ 178,875.00 25,853.92 % 6.750000000 2R 6.750000785 2B1 $ 0.56 11,178.86 $ 0.00 $ 0.56 11,178.86 % 6.720000000 2RL 6.750000709 2B2 $ 0.56 6,290.91 $ 0.00 $ 0.56 6,290.91 % 6.720000000 2M 6.749995654 2B3 $ 20,782.11 5,589.43 $ 0.00 $ 20,782.11 5,589.43 % 6.749998691 2B1 6.750000709 2B4 $ 8,429.58 2,794.71 $ 0.00 $ 8,429.58 2,794.71 % 6.749999865 2B2 6.749988633 2B5 $ 4,495.40 4,197.31 $ 0.00 $ 4,495.40 4,197.31 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.750003297

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 79,524.91 $ 0.00 $ 0.00 79,524.91 % 6.749997303 2A9 6.999999740 A2 $ 178,875.00 21,583.33 $ 0.00 $ 178,875.00 21,583.33 % 6.750000000 2R 6.999998919 A3 $ 0.56 108,835.91 $ 0.00 $ 0.56 108,835.91 % 6.720000000 2RL 7.000000087 A4 $ 0.56 143,272.50 $ 0.00 $ 0.56 143,272.50 % 6.720000000 2M 7.000000000 A5 $ 20,782.11 198,686.24 $ 0.00 $ 20,782.11 198,686.24 % 6.749998691 2B1 6.999999853 A6 $ 8,429.58 242,018.40 $ 0.00 $ 8,429.58 242,018.40 % 6.749999865 2B2 6.999999980 A7 $ 4,495.40 57,166.67 $ 0.00 $ 4,495.40 57,166.67 % 6.749997063 2B3 7.000000408 A8 $ 4,495.40 4,318.71 $ 0.00 $ 4,495.40 4,318.71 % 6.749997063 2B4 7.250004924 A9 $ 2,250.51 20,700.03 $ 0.00 $ 2,250.51 20,700.03 % 6.750008717 2B5 6.949999882 A10 $ 4,495.86 19,250.00 $ 0.00 $ 4,495.86 19,250.00 % 6.7500073477.000000000 A11 $ 127,501.75 $ 0.00 $ 127,501.75 % 6.999999993 A12 $ 903,777.91 $ 0.00 $ 903,777.91 % 6.999999987 M $ 45,639.76 $ 0.00 $ 45,639.76 % 7.000000141 B1 $ 26,079.86 $ 0.00 $ 26,079.86 % 6.999999378 B2 $ 13,039.93 $ 0.00 $ 13,039.93 % 6.999999378 B3 $ 13,039.93 $ 0.00 $ 13,039.93 % 6.999999378 B4 $ 3,910.82 $ 0.00 $ 3,910.82 % 6.999995779 B5 $ 9,129.21 $ 0.00 $ 9,129.21 % 6.999998473

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 128,344.02 $ 0.00 $ 235,400.00 128,344.02 % 6.600000000 6.749999910 2A2 $ 127,997.92 40,484.17 $ 0.00 $ 127,997.92 40,484.17 % 6.550000171 6.500000535 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 0.00 $ 0.00 % 6.749997553 0.000000000 2A4 $ 314,134.25 140,089.68 $ 0.00 $ 314,134.25 140,089.68 % 5.812500000 6.750000000 2A5 $ 118,222.36 128,105.46 $ 0.00 $ 118,222.36 128,105.46 % 11.358153172 6.750000107 2A6 $ 27,022.30 53,217.78 $ 0.00 $ 27,022.30 53,217.78 % 7.499999705 6.500000227 2A7 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 10,208.33 $ 0.00 $ 10,208.33 % 6.999997714 2A9 $ 11,666.67 $ 0.00 $ 11,666.67 % 8.000002286 2A10 $ 402,132.28 $ 0.00 $ 402,132.28 % 6.750000004 2A11 $ 250,312.50 $ 0.00 $ 250,312.50 % 6.750000000 2A12 $ 25,319.77 $ 0.00 $ 25,319.77 % 6.749999737 2A13 $ 2,046.84 $ 0.00 $ 2,046.84 % 0.250000291 2A14 $ 14,530.83 $ 0.00 $ 14,530.83 % 6.999998394 2A15 $ 14,530.83 $ 0.00 $ 14,530.83 % 6.999998394 2A16 $ 14,536.67 $ 0.00 $ 14,536.67 % 7.000001605 2R $ 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.000000000 2RL $ 0.00 $ 178,875.00 0.00 $ 0.00 % 6.750000000 2R 0.000000000 2M $ 0.56 25,792.34 $ 0.00 $ 0.56 25,792.34 % 6.720000000 2RL 6.749999027 2B1 $ 0.56 11,152.24 $ 0.00 $ 0.56 11,152.24 % 6.720000000 2M 6.750002739 2B2 $ 20,782.11 6,275.93 $ 0.00 $ 20,782.11 6,275.93 % 6.749998691 2B1 6.749998178 2B3 $ 8,429.58 5,576.12 $ 0.00 $ 8,429.58 5,576.12 % 6.749999865 2B2 6.750002739 2B4 $ 4,495.40 2,788.06 $ 0.00 $ 4,495.40 2,788.06 % 6.749997063 2B3 6.750002739 2B5 $ 4,495.40 4,187.31 $ 0.00 $ 4,495.40 4,187.31 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.749997159

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 343,333.33 $ 0.00 $343,333.33 %7.999999922 A8 $ 278,801.25 $ 0.00 $278,801.25 %7.875000000 A9 $ 4,425.41 $ 0.00 $ 235,400.00 % 6.600000000 2A2 4,425.41 %7.999993974 A2 $ 127,997.92 53,026.67 $ 0.00 $ 127,997.92 % 6.550000171 2A3 53,026.67 %8.000000503 A4 $ 9,258.33 94,500.81 $ 0.00 $ 9,258.33 % 6.749997553 2A4 94,500.81 %7.999999718 A5 $ 314,134.25 8,206.67 $ 0.00 $ 314,134.25 % 5.812500000 2A5 8,206.67 %8.000003249 A6 $ 118,222.36 45,793.33 $ 0.00 $ 118,222.36 % 11.358153172 2A6 45,793.33 %7.999999418 A7 $ 27,022.30 25,320.00 $ 0.00 $ 27,022.30 % 7.499999705 2A7 25,320.00 %8.000000000 A3 $ 91,633.33 $ 0.00 $ 0.00 91,633.33 %7.999999709 S $ 0.00 % 0.000000000 2A8 $ 5,537.40 33,940.19 $ 0.00 $ 0.00 % 6.749997303 2A9 33,940.19 %0.341509379 RL $ 178,875.00 0.67 $ 0.00 $ 178,875.00 % 6.750000000 2R 0.67 %8.040000000 M $ 0.56 18,306.67 $ 0.00 $ 0.56 % 6.720000000 2RL 18,306.67 %8.000001457 B1 $ 0.56 7,913.33 $ 0.00 $ 0.56 % 6.720000000 2M 7,913.33 %7.999996630 B2 $ 20,782.11 4,953.33 $ 0.00 $ 20,782.11 % 6.749998691 2B1 4,953.33 %7.999994616 B3 $ 8,429.58 3,953.33 $ 0.00 $ 8,429.58 % 6.749999865 2B2 3,953.33 %7.999993255 B4 $ 4,495.40 1,980.00 $ 0.00 $ 4,495.40 % 6.749997063 2B3 1,980.00 %8.000000000 B5 $ 4,495.40 2,479.74 $ 0.00 $ 4,495.40 % 6.749997063 2B4 2,479.74 %7.999989676 R $ 2,250.51 0.67 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073470.67 %8.040000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 IA1 $ 235,400.00 576,165.93 $ 0.00 $ 235,400.00 576,165.93 % 6.600000000 2A2 6.624999959 IA2 $ 127,997.92 5,541.67 $ 0.00 $ 127,997.92 5,541.67 % 6.550000171 2A3 7.000004211 IA3 $ 9,258.33 109,312.50 $ 0.00 $ 9,258.33 109,312.50 % 6.749997553 2A4 6.625000000 IA4 $ 314,134.25 7,232.29 $ 0.00 $ 314,134.25 7,232.29 % 5.812500000 2A5 6.624998473 IA5 $ 118,222.36 136,789.02 $ 0.00 $ 118,222.36 136,789.02 % 11.358153172 2A6 6.625000097 IA6 $ 27,022.30 60,796.63 $ 0.00 $ 27,022.30 60,796.63 % 7.499999705 2A7 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 17,520.88 $ 0.00 $ 17,520.88 % 7.276251451 IA9 $ 1,261.17 $ 0.00 $ 1,261.17 % 2.335766739 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 880,716.30 $ 0.00 $ 880,716.30 % 6.999999991 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 AR $ 5,537.40 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 0.000000000 X $ 178,875.00 215,458.67 $ 0.00 $ 178,875.00 215,458.67 % 6.750000000 2R 6.625000096 M $ 0.56 48,721.17 $ 0.00 $ 0.56 48,721.17 % 6.720000000 2RL 6.624999438 B1 $ 0.56 28,150.01 $ 0.00 $ 0.56 28,150.01 % 6.720000000 2M 6.625000657 B2 $ 20,782.11 23,819.24 $ 0.00 $ 20,782.11 23,819.24 % 6.749998691 2B1 6.625000288 B3 $ 8,429.58 11,909.62 $ 0.00 $ 8,429.58 11,909.62 % 6.749999865 2B2 6.625000272 B4 $ 4,495.40 6,496.16 $ 0.00 $ 4,495.40 6,496.16 % 6.749997063 2B3 6.625005030 B5 $ 4,495.40 10,826.94 $ 0.00 $ 4,495.40 10,826.94 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.625000078

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 2,115,171.68 $ 0.00 $ 2,115,171.68 %6.499999999 A2 $ 330,834.91 $ 0.00 $ 330,834.91 %6.499999976 A3 $ 13,595.83 $ 0.00 $ 13,595.83 %6.499998406 A4 $ 17,988.75 $ 0.00 $ 17,988.75 %6.500000000 A5 $ 17,994.17 $ 0.00 $ 17,994.17 %6.500001204 A6 $ 12,545.00 $ 0.00 $ 12,545.00 %6.500000000 A7 $ 18,994.08 $ 0.00 $ 18,994.08 %6.499998859 A8 $ 93,178.70 $ 0.00 $ 93,178.70 %6.500000203 A9 $ 17,364.58 $ 0.00 $ 17,364.58 %6.249998800 A10 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A11 $ 9,724.17 $ 0.00 $ 9,724.17 %7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 %6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 %6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 %6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 %6.750001118 A17 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 A18 $ 24,721.88 $ 0.00 $ 178,875.00 % 6.750000000 2R 24,721.88 %6.750001365 A19 $ 0.56 6,666.67 $ 0.00 $ 0.56 % 6.720000000 2RL 6,666.67 %8.000004000 A20 $ 0.56 22,110.00 $ 0.00 $ 0.56 % 6.720000000 2M 22,110.00 %9.000000000 A21 $ 20,782.11 5,416.67 $ 0.00 $ 20,782.11 % 6.749998691 2B1 5,416.67 %6.500004000 A22 $ 8,429.58 5,833.33 $ 0.00 $ 8,429.58 % 6.749999865 2B2 5,833.33 %6.999996000 A23 $ 4,495.40 27,083.33 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 27,083.33 %6.750000312 A24 $ 0.00 $ 4,495.40 % 6.749997063 2B4 0.00 $ 2,250.51 0.00 %0.000000000 A25 $ 0.00 $ 2,250.51 % 6.750008717 2B5 0.00 $ 4,495.86 0.00 %0.000000000 A26 $ 53,175.41 $ 0.00 $ 4,495.86 % 6.75000734753,175.41 %6.999999671 A27 $ 509,541.94 $ 0.00 $ 509,541.94 %6.499999974 A28 $ 88,188.75 $ 0.00 $ 88,188.75 %6.500000000 A29 $ 427,190.83 $ 0.00 $ 427,190.83 %6.499999949 S $ 286,253.13 $ 0.00 $ 286,253.13 %0.473170139 M $ 85,083.75 $ 0.00 $ 85,083.75 %6.499999975 B1 $ 31,907.08 $ 0.00 $ 31,907.08 %6.499999863 B2 $ 19,144.25 $ 0.00 $ 19,144.25 %6.500000546 B3 $ 23,398.17 $ 0.00 $ 23,398.17 %6.500001059 B4 $ 8,508.91 $ 0.00 $ 8,508.91 %6.499996575 B5 $ 12,762.69 $ 0.00 $ 12,762.69 %6.500000146

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.58 $ 0.00 $ 0.58 %6.960000000 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 145,833.33 $ 0.00 $ 235,400.00 % 6.600000000 2A2 145,833.33 %6.999999840 A2 $ 127,997.92 85,114.17 $ 0.00 $ 127,997.92 % 6.550000171 2A3 85,114.17 %7.000000274 A3 $ 9,258.33 195,431.05 $ 0.00 $ 9,258.33 % 6.749997553 2A4 195,431.05 %6.999999940 A4 $ 314,134.25 141,521.18 $ 0.00 $ 314,134.25 % 5.812500000 2A5 141,521.18 %6.999999918 A5 $ 118,222.36 204,794.00 $ 0.00 $ 118,222.36 % 11.358153172 2A6 0.00 %7.000000171 A6 $ 27,022.30 87,673.16 $ 0.00 $ 27,022.30 % 7.499999705 2A7 87,673.16 %7.000000266 A7 $ 30,208.33 $ 0.00 $ 30,208.33 %7.249999200 A8 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A9 $ 5,537.40 29,790.83 $ 0.00 $ 0.00 % 6.749997303 2A9 29,790.83 %6.999999217 A10 $ 178,875.00 163,387.93 $ 0.00 $ 178,875.00 % 6.750000000 2R 163,387.93 %6.999999857 A11 $ 0.56 119,583.33 $ 0.00 $ 0.56 % 6.720000000 2RL 119,583.33 %6.999999805 A12 $ 0.56 742,062.70 $ 0.00 $ 0.56 % 6.720000000 2M 742,062.70 %7.000000031 S $ 20,782.11 83,755.45 $ 0.00 $ 20,782.11 % 6.749998691 2B1 83,755.45 %0.423254400 M $ 8,429.58 38,949.17 $ 0.00 $ 8,429.58 % 6.749999865 2B2 38,949.17 %7.000000599 B1 $ 4,495.40 15,376.67 $ 0.00 $ 4,495.40 % 6.749997063 2B3 15,376.67 %7.000001517 B2 $ 4,495.40 8,201.67 $ 0.00 $ 4,495.40 % 6.749997063 2B4 8,201.67 %7.000002845 B3 $ 2,250.51 10,249.17 $ 0.00 $ 2,250.51 % 6.750008717 2B5 10,249.17 %7.000002277 B4 $ 4,495.86 4,095.00 $ 0.00 $ 4,495.86 % 6.7500073474,095.00 %7.000000000 B5 $ 5,132.63 $ 0.00 $ 5,132.63 %7.000005239

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 2,168,574.16 $ 0.00 $ 2,168,574.16 %6.500000006 A2 $ 341,073.31 $ 0.00 $ 341,073.31 %6.500000047 A3 $ 13,595.83 $ 0.00 $ 13,595.83 %6.499998406 A4 $ 17,988.75 $ 0.00 $ 17,988.75 %6.500000000 A5 $ 17,994.17 $ 0.00 $ 17,994.17 %6.500001204 A6 $ 12,545.00 $ 0.00 $ 12,545.00 %6.500000000 A7 $ 18,994.08 $ 0.00 $ 18,994.08 %6.499998859 A8 $ 97,473.63 $ 0.00 $ 97,473.63 %6.500000001 A9 $ 17,364.58 $ 0.00 $ 17,364.58 %6.249998800 A10 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A11 $ 9,724.17 $ 0.00 $ 9,724.17 %7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 %6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 %6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 %6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 %6.750001118 A17 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 A18 $ 24,721.88 $ 0.00 $ 178,875.00 % 6.750000000 2R 24,721.88 %6.750001365 A19 $ 0.56 6,666.67 $ 0.00 $ 0.56 % 6.720000000 2RL 6,666.67 %8.000004000 A20 $ 0.56 22,110.00 $ 0.00 $ 0.56 % 6.720000000 2M 22,110.00 %9.000000000 A21 $ 20,782.11 5,416.67 $ 0.00 $ 20,782.11 % 6.749998691 2B1 5,416.67 %6.500004000 A22 $ 8,429.58 5,833.33 $ 0.00 $ 8,429.58 % 6.749999865 2B2 5,833.33 %6.999996000 A23 $ 4,495.40 27,083.33 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 27,083.33 %6.750000312 A24 $ 0.00 $ 4,495.40 % 6.749997063 2B4 0.00 $ 2,250.51 0.00 %0.000000000 A25 $ 0.00 $ 2,250.51 % 6.750008717 2B5 0.00 $ 4,495.86 0.00 %0.000000000 A26 $ 53,175.41 $ 0.00 $ 4,495.86 % 6.75000734753,175.41 %6.999999671 A27 $ 524,756.83 $ 0.00 $ 524,756.83 %6.500000028 A28 $ 88,188.75 $ 0.00 $ 88,188.75 %6.500000000 A29 $ 427,190.83 $ 0.00 $ 427,190.83 %6.499999949 S $ 294,064.69 $ 0.00 $ 294,064.69 %0.476220999 M $ 85,297.56 $ 0.00 $ 85,297.56 %6.499999767 B1 $ 31,987.26 $ 0.00 $ 31,987.26 %6.499999568 B2 $ 19,192.36 $ 0.00 $ 19,192.36 %6.500000923 B3 $ 23,456.97 $ 0.00 $ 23,456.97 %6.500001379 B4 $ 8,530.30 $ 0.00 $ 8,530.30 %6.500002210 B5 $ 12,794.76 $ 0.00 $ 12,794.76 %6.499998978

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 51,898.08 $ 0.00 $ 235,400.00 % 6.600000000 2A2 51,898.08 %6.500000285 A2 $ 127,997.92 113,123.67 $ 0.00 $ 127,997.92 % 6.550000171 2A3 113,123.67 %6.499999909 A3 $ 9,258.33 163,074.17 $ 0.00 $ 9,258.33 % 6.749997553 2A4 163,074.17 %6.500000133 A4 $ 314,134.25 373,771.36 $ 0.00 $ 314,134.25 % 5.812500000 2A5 373,771.36 %6.499999970 A5 $ 118,222.36 392,589.58 $ 0.00 $ 118,222.36 % 11.358153172 2A6 392,589.58 %6.499999991 A6 $ 27,022.30 105,262.08 $ 0.00 $ 27,022.30 % 7.499999705 2A7 105,262.08 %6.499999794 A7 $ 16,309.58 $ 0.00 $ 16,309.58 %6.499998672 A8 $ 135,649.58 $ 0.00 $ 135,649.58 %6.499999840 A9 $ 162,500.00 $ 0.00 $ 162,500.00 %6.500000000 S $ 112,392.80 $ 0.00 $ 112,392.80 %0.474799604 M $ 34,170.90 $ 0.00 $ 34,170.90 %6.500000315 B1 $ 12,187.35 $ 0.00 $ 12,187.35 %6.499999387 B2 $ 7,308.10 $ 0.00 $ 7,308.10 %6.499997940 B3 $ 8,121.31 $ 0.00 $ 8,121.31 %6.499999650 B4 $ 3,247.45 $ 0.00 $ 3,247.45 %6.500005863 B5 $ 4,077.08 $ 0.00 $ 4,077.08 %6.500000538 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 548,702.40 $ 0.00 $ 235,400.00 % 6.600000000 2A2 548,702.40 %6.999999943 A2 $ 127,997.92 134,927.71 $ 0.00 $ 127,997.92 % 6.550000171 2A3 134,927.71 %7.000000155 A3 $ 9,258.33 99,861.85 $ 0.00 $ 9,258.33 % 6.749997553 2A4 99,861.85 %7.000000244 A4 $ 314,134.25 74,503.33 $ 0.00 $ 314,134.25 % 5.812500000 2A5 74,503.33 %6.999999687 A5 $ 118,222.36 265,533.33 $ 0.00 $ 118,222.36 % 11.358153172 2A6 265,533.33 %6.999999912 A6 $ 27,022.30 160,013.15 $ 0.00 $ 27,022.30 % 7.499999705 2A7 0.00 %6.999999848 A7 $ 693,869.83 $ 0.00 $ 693,869.83 %7.000000034 A8 $ 55,333.33 $ 0.00 $ 55,333.33 %6.999999789 A9 $ 125,000.00 $ 0.00 $ 125,000.00 %7.500000000 A10 $ 500.00 $ 0.00 $ 500.00 %0.030000000 A11 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A12 $ 5,537.40 460,541.67 $ 0.00 $ 460,541.67 %7.000000051 A13 $ 84,583.33 $ 0.00 $ 84,583.33 %6.999999724 S $ 102,849.18 $ 0.00 $ 102,849.18 %0.406282050 RL $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 M $ 55,573.64 $ 0.00 $ 178,875.00 % 6.750000000 2R 55,573.64 %7.000000047 B1 $ 0.56 21,939.87 $ 0.00 $ 0.56 % 6.720000000 2RL 21,939.87 %6.999999835 B2 $ 0.56 11,699.71 $ 0.00 $ 0.56 % 6.720000000 2M 11,699.71 %6.999997841 B3 $ 20,782.11 14,624.64 $ 0.00 $ 20,782.11 % 6.749998691 2B1 14,624.64 %6.999999031 B4 $ 8,429.58 5,849.86 $ 0.00 $ 8,429.58 % 6.749999865 2B2 5,849.86 %7.000003789 B5 $ 4,495.40 7,318.57 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 7,318.57 %7.000001339 R $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 0.00 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 IPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 IIPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 1,500,355.52 $ 0.00 $ 1,500,355.52 %7.500000007 A2 $ 29,508.17 $ 0.00 $ 0.00 % 6.749997303 2A9 %7.499999968 A3 $ 178,875.00 70,484.93 $ 0.00 $ 178,875.00 % 6.750000000 2R 0.00 %7.499999947 A5 $ 0.56 207,000.00 $ 0.00 $ 0.56 % 6.720000000 2RL 207,000.00 %7.200000000 A4 $ 0.56 1,725.00 $ 0.00 $ 0.56 % 6.720000000 2M 1,725.00 %0.060000000 A6 $ 20,782.11 29,727.50 $ 0.00 $ 20,782.11 % 6.749998691 2B1 29,727.50 %6.462500000 A7 $ 8,429.58 11,672.50 $ 0.00 $ 8,429.58 % 6.749999865 2B2 11,672.50 %2.537500000 A8 $ 4,495.40 253,937.50 $ 0.00 $ 4,495.40 % 6.749997063 2B3 253,937.50 %7.500000000 IIA $ 4,495.40 339,800.41 $ 0.00 $ 4,495.40 % 6.749997063 2B4 339,800.41 %7.250000002 IS $ 2,250.51 237,795.79 $ 0.00 $ 2,250.51 % 6.750008717 2B5 237,795.79 %0.830424477 IIS $ 4,495.86 34,373.61 $ 0.00 $ 4,495.86 % 6.75000734734,373.61 %0.793175290 IR $ 0.00 $ 0.00 $ 0.00 %0.000000000 IRL $ 0.00 $ 0.00 $ 0.00 %0.000000000 M $ 58,253.94 $ 0.00 $ 58,253.94 %7.466413178 B1 $ 24,769.39 $ 0.00 $ 24,769.39 %7.466412637 B2 $ 13,103.73 $ 0.00 $ 13,103.73 %7.466414722 B3 $ 10,196.61 $ 0.00 $ 10,196.61 %7.466413902 B4 $ 7,283.29 $ 0.00 $ 7,283.29 %7.466411010 B5 $ 10,205.49 $ 0.00 $ 10,205.49 %7.466413452

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 1,107,645.97 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 $1,107,645.97 %7.250000015 A2 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A3 $ 5,537.40 112,281.16 $ 0.00 $ 0.00 % 6.749997303 2A9 112,281.16 %7.499999833 A4 $ 178,875.00 11,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R 11,875.00 %7.500000000 A5 $ 0.56 17,643.75 $ 0.00 $ 0.56 % 6.720000000 2RL 17,643.75 %7.500000000 A6 $ 0.56 12,044.38 $ 0.00 $ 0.56 % 6.720000000 2M 12,044.38 %7.500003113 A7 $ 20,782.11 8,698.44 $ 0.00 $ 20,782.11 % 6.749998691 2B1 8,698.44 %7.500002156 A8 $ 8,429.58 5,937.50 $ 0.00 $ 8,429.58 % 6.749999865 2B2 5,937.50 %7.500000000 A9 $ 4,495.40 6,666.67 $ 0.00 $ 4,495.40 % 6.749997063 2B3 6,666.67 %8.000004000 A10 $ 4,495.40 5,625.00 $ 0.00 $ 4,495.40 % 6.749997063 2B4 5,625.00 %7.500000000 A11 $ 2,250.51 11,875.00 $ 0.00 $ 2,250.51 % 6.750008717 2B5 11,875.00 %7.500000000 A12 $ 4,495.86 45,665.31 $ 0.00 $ 4,495.86 % 6.75000734745,665.31 %7.499999589 A13 $ 27,550.00 $ 0.00 $ 27,550.00 %7.500000000 A14 $ 45,387.59 $ 0.00 $ 45,387.59 %7.500000413 A15 $ 10,018.75 $ 0.00 $ 10,018.75 %7.500000000 A16 $ 6,666.67 $ 0.00 $ 6,666.67 %8.000004000 A17 $ 207,564.48 $ 0.00 $ 207,564.48 %7.250000029 A18 $ 180,268.19 $ 0.00 $ 180,268.19 %7.249999883 A19 $ 148,754.07 $ 0.00 $ 148,754.07 %7.249999797 S $ 135,784.88 $ 0.00 $ 135,784.88 %0.589157224 M $ 39,433.96 $ 0.00 $ 39,433.96 %7.250000306 B1 $ 17,641.67 $ 0.00 $ 17,641.67 %7.250001370 B2 $ 9,340.42 $ 0.00 $ 9,340.42 %7.250002587 B3 $ 10,379.58 $ 0.00 $ 10,379.58 %7.249997672 B4 $ 5,189.79 $ 0.00 $ 5,189.79 %7.249997672 B5 $ 6,229.65 $ 0.00 $ 6,229.65 %7.250004730 R $ 0.60 $ 0.00 $ 0.60 %7.200000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.54 $ 0.00 $ 0.54 % 6.480000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 A1 $ 235,400.00 2,220,492.08 $ 0.00 $ 235,400.00 2,220,492.08 % 6.600000000 2A2 6.499999990 A2 $ 127,997.92 351,027.08 $ 0.00 $ 127,997.92 351,027.08 % 6.550000171 2A3 6.499999938 A3 $ 9,258.33 13,595.83 $ 0.00 $ 9,258.33 13,595.83 % 6.749997553 2A4 6.499998406 A4 $ 314,134.25 17,988.75 $ 0.00 $ 314,134.25 17,988.75 % 5.812500000 2A5 6.500000000 A5 $ 118,222.36 17,994.17 $ 0.00 $ 118,222.36 17,994.17 % 11.358153172 2A6 6.500001204 A6 $ 27,022.30 12,545.00 $ 0.00 $ 27,022.30 12,545.00 % 7.499999705 2A7 6.500000000 A7 $ 18,990.83 $ 0.00 $ 18,990.83 % 6.499998859 A8 $ 101,649.17 $ 0.00 $ 101,649.17 % 6.500000213 A9 $ 17,364.58 $ 0.00 $ 17,364.58 % 6.249998800 A10 $ 27,083.33 $ 0.00 $ 27,083.33 % 6.499999200 A11 $ 9,724.17 $ 0.00 $ 9,724.17 % 7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 % 6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 % 6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 % 6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 % 6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 % 6.750001118 A17 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A18 $ 5,537.40 24,721.88 $ 0.00 $ 24,721.88 % 6.750001365 A19 $ 6,666.67 $ 0.00 $ 6,666.67 % 8.000004000 A20 $ 22,110.00 $ 0.00 $ 22,110.00 % 9.000000000 A21 $ 5,416.67 $ 0.00 $ 5,416.67 % 6.500004000 A22 $ 5,833.33 $ 0.00 $ 5,833.33 % 6.999996000 A23 $ 27,083.33 $ 0.00 $ 27,083.33 % 6.750000312 A24 $ 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.000000000 A25 $ 0.00 $ 178,875.00 0.00 $ 0.00 % 6.750000000 2R 0.000000000 A26 $ 0.56 53,175.41 $ 0.00 $ 0.56 53,175.41 % 6.720000000 2RL 6.999999671 A27 $ 0.56 539,548.75 $ 0.00 $ 0.56 539,548.75 % 6.720000000 2M 6.500000000 A28 $ 20,782.11 88,188.75 $ 0.00 $ 20,782.11 88,188.75 % 6.749998691 2B1 6.500000000 A29 $ 8,429.58 427,190.83 $ 0.00 $ 8,429.58 427,190.83 % 6.749999865 2B2 6.499999949 S $ 4,495.40 303,520.89 $ 0.00 $ 4,495.40 303,520.89 % 6.749997063 2B3 0.481836839 M $ 4,495.40 85,437.08 $ 0.00 $ 4,495.40 85,437.08 % 6.749997063 2B4 6.499999746 B1 $ 2,250.51 32,039.58 $ 0.00 $ 2,250.51 32,039.58 % 6.750008717 2B5 6.499999324 B2 $ 4,495.86 19,223.75 $ 0.00 $ 4,495.86 19,223.75 % 6.7500073476.500000000 B3 $ 23,495.33 $ 0.00 $ 23,495.33 % 6.499999078 B4 $ 8,544.25 $ 0.00 $ 8,544.25 % 6.500000000 B5 $ 12,815.69 $ 0.00 $ 12,815.69 % 6.499999858

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 476,168.92 $ 0.00 $ 235,400.00 % 6.600000000 2A2 476,168.92 %7.749999963 A2 $ 127,997.92 42,980.21 $ 0.00 $ 127,997.92 % 6.550000171 2A3 42,980.21 %7.750000301 A3 $ 9,258.33 6,500.00 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 6,500.00 %8.000000000 A4 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A5 $ 5,537.40 265,180.70 $ 0.00 $ 265,180.70 %7.749999890 A6 $ 92,967.71 $ 0.00 $ 92,967.71 %7.750000139 A7 $ 69,911.46 $ 0.00 $ 69,911.46 %7.750000185 A8 $ 41,656.25 $ 0.00 $ 41,656.25 %7.750000000 A9 $ 86,057.29 $ 0.00 $ 86,057.29 %7.749999850 A10 $ 13,110.42 $ 0.00 $ 13,110.42 %7.750001970 A11 $ 6,716.67 $ 0.00 $ 6,716.67 %7.750003846 A12 $ 17,211.46 $ 0.00 $ 17,211.46 %7.750000750 A13 $ 32,259.38 $ 0.00 $ 32,259.38 %7.750001201 A14 $ 71,041.67 $ 0.00 $ 71,041.67 %7.750000364 A15 $ 10,726.67 $ 0.00 $ 10,726.67 %8.000002486 A16 $ 46,180.00 $ 0.00 $ 46,180.00 %8.000000000 A17 $ 17,187.50 $ 0.00 $ 17,187.50 %8.250000000 A18 $ 58,125.00 $ 0.00 $ 58,125.00 %7.750000000 A19 $ 36,360.42 $ 0.00 $ 36,360.42 %7.750000710 A20 $ 14,180.00 $ 0.00 $ 14,180.00 %8.000000000 A21 $ 18,153.33 $ 0.00 $ 18,153.33 %7.999998531 A22 $ 912,703.86 $ 0.00 $ 912,703.86 %7.750000018 A23 $ 172,837.54 $ 0.00 $ 172,837.54 %7.750000124 A24 $ 22,378.13 $ 0.00 $ 22,378.13 %7.750001732 A25 $ 10,430.21 $ 0.00 $ 10,430.21 %7.750001238 S $ 88,005.20 $ 0.00 $ 88,005.20 %0.413234613 M $ 54,685.70 $ 0.00 $ 54,685.70 %7.750000408 B1 $ 25,241.53 $ 0.00 $ 25,241.53 %7.749999138 B2 $ 14,023.79 $ 0.00 $ 14,023.79 %7.750000637 B3 $ 11,217.74 $ 0.00 $ 11,217.74 %7.749997310 B4 $ 7,015.11 $ 0.00 $ 7,015.11 %7.749997365 B5 $ 7,011.54 $ 0.00 $ 7,011.54 %7.749995049 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 1,292,569.78 $ 0.00 $ 235,400.00 % 6.600000000 2A2 1,292,569.78 %7.499999974 A2 $ 127,997.92 250,000.00 $ 0.00 $ 127,997.92 % 6.550000171 2A3 250,000.00 %7.500000000 A3 $ 9,258.33 130,466.21 $ 0.00 $ 9,258.33 % 6.749997553 2A4 130,466.21 %7.500000133 A4 $ 314,134.25 42,112.50 $ 0.00 $ 314,134.25 % 5.812500000 2A5 42,112.50 %7.500000000 A5 $ 118,222.36 31,593.75 $ 0.00 $ 118,222.36 % 11.358153172 2A6 31,593.75 %7.500000000 A6 $ 27,022.30 119,397.44 $ 0.00 $ 27,022.30 % 7.499999705 2A7 119,397.44 %7.500000259 A7 $ 90,237.50 $ 0.00 $ 90,237.50 %7.500000000 A8 $ 181,577.69 $ 0.00 $ 181,577.69 %7.500000057 A9 $ 49,103.56 $ 0.00 $ 0.00 %7.499999790 S $ 93,919.99 $ 0.00 $ 93,919.99 %0.407311239 M $ 49,748.46 $ 0.00 $ 49,748.46 %7.499999293 B1 $ 20,621.51 $ 0.00 $ 20,621.51 %7.499999636 B2 $ 12,134.68 $ 0.00 $ 12,134.68 %7.500000155 B3 $ 8,493.04 $ 0.00 $ 8,493.04 %7.500004360 B4 $ 6,067.34 $ 0.00 $ 6,067.34 %7.500000155 B5 $ 6,067.46 $ 0.00 $ 6,067.46 %7.500002472 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 681,730.34 $ 0.00 $ 0.00 % 6.749997303 2A9 681,730.34 %6.500000047 A2 $ 178,875.00 29,553.33 $ 0.00 $ 178,875.00 % 6.750000000 2R 29,553.33 %6.499999267 A3 $ 0.56 106,822.47 $ 0.00 $ 0.56 % 6.720000000 2RL 106,822.47 %6.088750232 A4 $ 0.56 51,075.66 $ 0.00 $ 0.56 % 6.720000000 2M 51,075.66 %7.231169442 A5 $ 20,782.11 270,833.33 $ 0.00 $ 20,782.11 % 6.749998691 2B1 270,833.33 %6.499999920 A6 $ 8,429.58 16,250.00 $ 0.00 $ 8,429.58 % 6.749999865 2B2 16,250.00 %6.500000000 A7 $ 4,495.40 16,250.00 $ 0.00 $ 4,495.40 % 6.749997063 2B3 16,250.00 %6.500000000 A8 $ 4,495.40 10,833.33 $ 0.00 $ 4,495.40 % 6.749997063 2B4 10,833.33 %6.499998000 A9 $ 2,250.51 10,833.33 $ 0.00 $ 2,250.51 % 6.750008717 2B5 10,833.33 %6.499998000 A10 $ 4,495.86 13,843.13 $ 0.00 $ 4,495.86 % 6.75000734713,843.13 %6.750002438 A11 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A12 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A13 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A14 $ 8,313.75 $ 0.00 $ 8,313.75 %6.750000000 A15 $ 653,696.03 $ 0.00 $ 653,696.03 %6.499999987 A16 $ 391,105.47 $ 0.00 $ 391,105.47 %6.499999943 A17 $ 53,427.72 $ 0.00 $ 53,427.72 %6.499999550 A18 $ 135,416.67 $ 0.00 $ 135,416.67 %6.500000160 S $ 168,633.30 $ 0.00 $ 168,633.30 %0.446652225 M $ 49,903.34 $ 0.00 $ 49,903.34 %6.500000563 B1 $ 20,231.04 $ 0.00 $ 20,231.04 %6.500000541 B2 $ 12,138.30 $ 0.00 $ 12,138.30 %6.500000357 B3 $ 13,487.36 $ 0.00 $ 13,487.36 %6.500000558 B4 $ 5,395.16 $ 0.00 $ 5,395.16 %6.500000838 B5 $ 6,749.07 $ 0.00 $ 6,749.07 %6.499995899

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 153,408.89 $ 0.00 $ 235,400.00 % 6.600000000 2A2 153,408.89 %5.950000013 A2 $ 127,997.92 228,536.00 $ 0.00 $ 127,997.92 % 6.550000171 2A3 228,536.00 %6.000000000 A3 $ 9,258.33 892,574.07 $ 0.00 $ 9,258.33 % 6.749997553 2A4 892,574.07 %6.249999980 A4 $ 314,134.25 210,705.15 $ 0.00 $ 314,134.25 % 5.812500000 2A5 210,705.15 %6.113750113 A5 $ 118,222.36 82,240.06 $ 0.00 $ 118,222.36 % 11.358153172 2A6 82,240.06 %2.386250057 A6 $ 27,022.30 1,198,467.43 $ 0.00 $ 27,022.30 % 7.499999705 2A7 1,198,467.43 %6.500000005 A7 $ 755,721.35 $ 0.00 $ 755,721.35 %6.499999975 A8 $ 271,793.17 $ 0.00 $ 271,793.17 %6.499999905 A9 $ 5,655.89 $ 0.00 $ 0.00 %6.500003036 A10 $ 102,533.15 $ 0.00 $ 102,533.15 %6.500000317 A11 $ 36,259.17 $ 0.00 $ 36,259.17 %6.500000598 A12 $ 8,706.67 $ 0.00 $ 8,706.67 %8.000003063 A13 $ 102,707.73 $ 0.00 $ 102,707.73 %6.313749920 A14 $ 35,564.40 $ 0.00 $ 35,564.40 %7.105311517 A15 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 $ 5,537.40 A16 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 A17 $ 21,350.55 $ 0.00 $ 178,875.00 % 6.750000000 2R 0.00 %6.499999967 A18 $ 0.56 31,669.04 $ 0.00 $ 0.56 % 6.720000000 2RL 31,669.04 %6.749999467 A19 $ 0.56 32,841.97 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 32,841.97 %7.000000000 A20 $ 0.00 $ 20,782.11 % 6.749998691 2B1 0.00 $ 8,429.58 0.00 %0.000000000 A21 $ 7,116.85 $ 0.00 $ 8,429.58 % 6.749999865 2B2 0.00 %6.499999951 A22 $ 4,495.40 515,883.47 $ 0.00 $ 4,495.40 % 6.749997063 2B3 515,883.47 %6.500000016 S $ 4,495.40 318,222.99 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 318,222.99 %0.444702617 RL $ 0.00 $ 2,250.51 % 6.750008717 2B5 0.00 $ 4,495.86 0.00 %0.000000000 M $ 94,792.64 $ 0.00 $ 4,495.86 % 6.75000734794,792.64 %6.500000227 B1 $ 38,428.14 $ 0.00 $ 38,428.14 %6.500000216 B2 $ 23,057.96 $ 0.00 $ 23,057.96 %6.500000235 B3 $ 25,618.76 $ 0.00 $ 25,618.76 %6.500000221 B4 $ 10,248.58 $ 0.00 $ 10,248.58 %6.500000235 B5 $ 12,809.38 $ 0.00 $ 12,809.38 %6.499997953 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 IA1 $ 235,400.00 571,623.86 $ 0.00 $ 235,400.00 571,623.86 % 6.600000000 2A2 6.624999980 IA2 $ 127,997.92 5,541.67 $ 0.00 $ 127,997.92 5,541.67 % 6.550000171 2A3 7.000004211 IA3 $ 9,258.33 109,312.50 $ 0.00 $ 9,258.33 109,312.50 % 6.749997553 2A4 6.625000000 IA4 $ 314,134.25 7,232.29 $ 0.00 $ 314,134.25 7,232.29 % 5.812500000 2A5 6.624998473 IA5 $ 118,222.36 135,231.40 $ 0.00 $ 118,222.36 135,231.40 % 11.358153172 2A6 6.625000154 IA6 $ 27,022.30 60,796.63 $ 0.00 $ 27,022.30 60,796.63 % 7.499999705 2A7 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 15,946.68 $ 0.00 $ 15,946.68 % 6.622501466 IA9 $ 2,835.37 $ 0.00 $ 2,835.37 % 5.251284869 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 873,043.95 $ 0.00 $ 873,043.95 % 7.000000023 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 AR $ 5,537.40 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 0.000000000 X $ 178,875.00 214,165.76 $ 0.00 $ 178,875.00 214,165.76 % 6.750000000 2R 6.624999977 M $ 0.56 48,680.98 $ 0.00 $ 0.56 48,680.98 % 6.720000000 2RL 6.625000273 B1 $ 0.56 28,126.78 $ 0.00 $ 0.56 28,126.78 % 6.720000000 2M 6.624999347 B2 $ 20,782.11 23,799.59 $ 0.00 $ 20,782.11 23,799.59 % 6.749998691 2B1 6.625000679 B3 $ 8,429.58 11,899.79 $ 0.00 $ 8,429.58 11,899.79 % 6.749999865 2B2 6.624997911 B4 $ 4,495.40 6,490.80 $ 0.00 $ 4,495.40 6,490.80 % 6.749997063 2B3 6.625004482 B5 $ 4,495.40 10,818.01 $ 0.00 $ 4,495.40 10,818.01 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.625001602

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 679,632.95 $ 0.00 $ 679,632.95 % 6.500000008 A2 $ 803,975.44 $ 0.00 $ 803,975.44 % 6.500000012 A3 $ 80,740.83 $ 0.00 $ 80,740.83 % 6.499999732 A4 $ 5,416.67 $ 0.00 $ 5,416.67 % 6.500004000 A5 $ 5,416.67 $ 0.00 $ 5,416.67 % 6.500004000 A6 $ 39,278.36 $ 0.00 $ 39,278.36 % 7.000000149 A7 $ 5,357.99 $ 0.00 $ 5,357.99 % 6.500004696 A8 $ 27,083.33 $ 0.00 $ 27,083.33 % 6.499999200 A9 $ 10,892.01 $ 0.00 $ 0.00 % 6.749997303 2A9 6.499997690 A10 $ 178,875.00 55,406.43 $ 0.00 $ 178,875.00 55,406.43 % 6.750000000 2R 6.319530386 A11 $ 0.56 14,733.50 $ 0.00 $ 0.56 14,733.50 % 6.720000000 2RL 6.001676241 A12 $ 0.56 203,910.42 $ 0.00 $ 0.56 203,910.42 % 6.720000000 26.500000106 M $ 20,782.11 30,558.52 $ 0.00 $ 20,782.11 30,558.52 % 6.749998691 2B1 6.499999451 B1 $ 8,429.58 15,284.67 $ 0.00 $ 8,429.58 15,284.67 % 6.749999865 2B2 6.499998435 B2 $ 4,495.40 10,186.17 $ 0.00 $ 4,495.40 10,186.17 % 6.749997063 2B3 6.499997312 B3 $ 4,495.40 13,244.19 $ 0.00 $ 4,495.40 13,244.19 % 6.749997063 2B4 6.499999311 B4 $ 2,250.51 6,110.62 $ 0.00 $ 2,250.51 6,110.62 % 6.750008717 2B5 6.499997819 B5 $ 4,495.86 6,116.96 $ 0.00 $ 4,495.86 6,116.96 % 6.7500073476.499995471

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 1PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 1A1 $ 235,400.00 1,068,570.28 $ 0.00 $ 235,400.00 % 6.600000000 2A2 1,068,570.28 %6.750000025 1A2 $ 127,997.92 278,033.02 $ 0.00 $ 127,997.92 % 6.550000171 2A3 278,033.02 %6.750000050 1A3 $ 9,258.33 28,350.00 $ 0.00 $ 9,258.33 % 6.749997553 2A4 28,350.00 %7.000000000 1A4 $ 314,134.25 23,216.67 $ 0.00 $ 314,134.25 % 5.812500000 2A5 23,216.67 %7.000001005 1A5 $ 118,222.36 23,216.67 $ 0.00 $ 118,222.36 % 11.358153172 2A6 23,216.67 %7.000001005 1A6 $ 27,022.30 23,216.67 $ 0.00 $ 27,022.30 % 7.499999705 2A7 23,216.67 %7.000001005 1A7 $ 91,000.00 $ 0.00 $ 91,000.00 %6.500000000 1A8 $ 233,573.17 $ 0.00 $ 233,573.17 %6.750000018 1A9 $ 17,905.10 $ 0.00 $ 17,905.10 %6.750001652 1A10 $ 55,800.00 $ 0.00 $ 55,800.00 %6.750000000 1A11 $ 286,875.00 $ 0.00 $ 286,875.00 %6.750000000 1A12 $ 197,528.60 $ 0.00 $ 197,528.60 %6.749999966 1A13 $ 82,763.02 $ 0.00 $ 82,763.02 %6.749999664 1A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 1A15 $ 5,537.40 255,997.45 $ 0.00 $ 255,997.45 %6.749999948 1A16 $ 109,707.18 $ 0.00 $ 109,707.18 %6.750000040 1A17 $ 4,050.00 $ 0.00 $ 4,050.00 %6.750000000 1R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 1M $ 53,840.04 $ 0.00 $ 178,875.00 % 6.750000000 2R 53,840.04 %6.750000244 1B1 $ 0.56 23,286.28 $ 0.00 $ 0.56 % 6.720000000 2RL 23,286.28 %6.749999953 1B2 $ 0.56 13,096.07 $ 0.00 $ 0.56 % 6.720000000 2M 13,096.07 %6.749998151 1B3 $ 20,782.11 11,640.33 $ 0.00 $ 20,782.11 % 6.749998691 2B1 11,640.33 %6.750000130 1B4 $ 8,429.58 5,822.98 $ 0.00 $ 8,429.58 % 6.749999865 2B2 5,822.98 %6.750005571 1B5 $ 4,495.40 8,732.07 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073478,732.07 %6.750001217

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.56 $ 0.00 $ 0.56 %7.080000000 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 286,920.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 286,920.00 %6.750000000 A2 $ 127,997.92 166,230.00 $ 0.00 $ 127,997.92 % 6.550000171 2A3 166,230.00 %6.750000000 A3 $ 9,258.33 618,750.00 $ 0.00 $ 9,258.33 % 6.749997553 2A4 618,750.00 %6.750000000 A4 $ 314,134.25 562,500.00 $ 0.00 $ 314,134.25 % 5.812500000 2A5 562,500.00 %6.750000000 A5 $ 118,222.36 123,193.13 $ 0.00 $ 118,222.36 % 11.358153172 2A6 123,193.13 %6.750000274 A6 $ 27,022.30 213,526.04 $ 0.00 $ 27,022.30 % 7.499999705 2A7 213,526.04 %6.249999951 A7 $ 104,166.67 $ 0.00 $ 104,166.67 %6.250000200 A8 $ 156,250.00 $ 0.00 $ 156,250.00 %6.250000000 A9 $ 169,870.95 $ 0.00 $ 169,870.95 %6.249999885 A10 $ 175,301.26 $ 0.00 $ 175,301.26 %5.956250078 A11 $ 74,866.33 $ 0.00 $ 74,866.33 %2.543750021 A12 $ 327,837.92 $ 0.00 $ 327,837.92 %6.056250014 A13 $ 132,285.47 $ 0.00 $ 132,285.47 %9.425892272 A14 $ 325,811.25 $ 0.00 $ 325,811.25 %6.750000000 A15 $ 387,869.35 $ 0.00 $ 387,869.35 %6.156249923 A16 $ 86,732.97 $ 0.00 $ 86,732.97 %9.040177538 A17 $ 34,934.92 $ 0.00 $ 34,934.92 %8.890103211 A18 $ 25,998.08 $ 0.00 $ 25,998.08 %9.249999704 A19 $ 107,628.75 $ 0.00 $ 0.00 %6.750000000 A20 $ 0.00 % 0.000000000 2A8 $ 5,537.40 197,145.63 $ 0.00 $ 0.00 % 6.749997303 2A9 197,145.63 %6.456250036 A21 $ 178,875.00 77,675.00 $ 0.00 $ 178,875.00 % 6.750000000 2R 77,675.00 %7.631250384 A22 $ 148,380.06 $ 0.00 $ 148,380.06 %6.406250128 A23 $ 48,494.95 $ 0.00 $ 48,494.95 %8.075894110 A24 $ 215,971.88 $ 0.00 $ 215,971.88 %6.750000156 A25 $ 67,003.77 $ 0.00 $ 67,003.77 %6.456250045 A26 $ 26,399.36 $ 0.00 $ 26,399.36 %7.631251310 RL $ 0.56 $ 0.00 $ 0.56 % %6.720000000 2RL M $ 0.56 93,825.00 $ 0.00 $ 0.56 % 6.720000000 2M 93,825.00 %6.750000000 B1 $ 20,782.11 40,573.13 $ 0.00 $ 20,782.11 % 6.749998691 2B1 40,573.13 %6.750000832 B2 $ 8,429.58 22,820.63 $ 0.00 $ 8,429.58 % 6.749999865 2B2 22,820.63 %6.749998521 B3 $ 4,495.40 20,286.56 $ 0.00 $ 4,495.40 % 6.749997063 2B3 20,286.56 %6.749999168 B4 $ 4,495.40 10,141.88 $ 0.00 $ 4,495.40 % 6.749997063 2B4 10,141.88 %6.750003328 B5 $ 2,250.51 15,216.50 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.75000734715,216.50 %6.749999839

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 363,828.80 $ 0.00 $ 0.00 % 6.749997303 2A9 363,828.80 %6.500000011 A2 $ 178,875.00 2,866,980.37 $ 0.00 $ 178,875.00 % 6.750000000 2R 2,866,980.37 %6.499999989 A3 $ 0.56 7,583.33 $ 0.00 $ 0.56 % 6.720000000 2RL 7,583.33 %6.499997143 A4 $ 0.56 45,181.21 $ 0.00 $ 0.56 % 6.720000000 2M 45,181.21 %6.500000360 A5 $ 20,782.11 40,997.96 $ 0.00 $ 20,782.11 % 6.749998691 2B1 40,997.96 %6.500000132 A6 $ 8,429.58 18,958.33 $ 0.00 $ 8,429.58 % 6.749999865 2B2 18,958.33 %6.499998857 A7 $ 4,495.40 14,000.00 $ 0.00 $ 4,495.40 % 6.749997063 2B3 14,000.00 %8.000000000 A8 $ 4,495.40 7,583.33 $ 0.00 $ 4,495.40 % 6.749997063 2B4 7,583.33 %6.499997143 A9 $ 2,250.51 7,583.33 $ 0.00 $ 2,250.51 % 6.750008717 2B5 7,583.33 %6.499997143 A10 $ 4,495.86 7,583.33 $ 0.00 $ 4,495.86 % 6.7500073477,583.33 %6.499997143 A11 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 %8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 M $ 70,215.35 $ 0.00 $ 70,215.35 %6.499999597 B1 $ 30,363.40 $ 0.00 $ 30,363.40 %6.500000533 B2 $ 17,079.41 $ 0.00 $ 17,079.41 %6.499999971 B3 $ 17,079.41 $ 0.00 $ 17,079.41 %6.499999971 B4 $ 7,590.85 $ 0.00 $ 7,590.85 %6.500004000 B5 $ 9,488.58 $ 0.00 $ 9,488.58 %6.500002620

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO4 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 4A1 $ 235,400.00 365,631.90 $ 0.00 $ 235,400.00 365,631.90 % 6.600000000 2A2 6.749999991 4A2 $ 127,997.92 55,535.39 $ 0.00 $ 127,997.92 55,535.39 % 6.550000171 2A3 5.977339868 4A3 $ 9,258.33 28,083.50 $ 0.00 $ 9,258.33 28,083.50 % 6.749997553 2A4 9.067981202 4A4 $ 314,134.25 113,287.50 $ 0.00 $ 314,134.25 113,287.50 % 5.812500000 2A5 6.750000000 4A5 $ 118,222.36 233,256.23 $ 0.00 $ 118,222.36 233,256.23 % 11.358153172 2A6 6.749999958 4A6 $ 27,022.30 95,269.79 $ 0.00 $ 27,022.30 95,269.79 % 7.499999705 2A7 6.749999799 4A7 $ 18,229.17 $ 0.00 $ 18,229.17 % 7.000001280 4A8 $ 16,927.08 $ 0.00 $ 16,927.08 % 6.499998720 4A9 $ 18,562.50 $ 0.00 $ 18,562.50 % 6.750000000 4A10 $ 18,083.33 $ 0.00 $ 18,083.33 % 6.999998710 4A11 $ 16,791.67 $ 0.00 $ 16,791.67 % 6.500001290 4A12 $ 21,093.75 $ 0.00 $ 21,093.75 % 6.750000000 4A13 $ 11,952.56 $ 0.00 $ 11,952.56 % 6.749998588 SUP4 $ 57,600.31 $ 0.00 $ 57,600.31 % 0.402766742 4R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 4M $ 5,537.40 20,856.31 $ 0.00 $ 0.00 20,856.31 % 6.749997303 2A9 6.750001046 4B1 $ 178,875.00 9,018.94 $ 0.00 $ 178,875.00 9,018.94 % 6.750000000 2R 6.749999920 4B2 $ 0.56 5,073.15 $ 0.00 $ 0.56 5,073.15 % 6.720000000 2RL 6.749995834 4B3 $ 0.56 4,509.47 $ 0.00 $ 0.56 4,509.47 % 6.720000000 2M 6.749999878 4B4 $ 20,782.11 2,254.73 $ 0.00 $ 20,782.11 2,254.73 % 6.749998691 2B1 6.749993245 4B5 $ 8,429.58 3,382.12 $ 0.00 $ 8,429.58 3,382.12 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.749992117

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 426,945.92 $ 0.00 21.83 $ 235,400.00 % 6.600000000 2A2 426,924.09 %6.749654795 A2 $ 127,997.92 234,364.06 $ 0.00 11.98 $ 127,997.92 % 6.550000171 2A3 234,352.08 %6.749654785 A3 $ 9,258.33 261,543.66 $ 0.00 13.37 $ 9,258.33 % 6.749997553 2A4 261,530.29 %6.749654905 A4 $ 314,134.25 149,209.59 $ 0.00 7.63 $ 314,134.25 % 5.812500000 2A5 149,201.96 %6.999642008 A5 $ 118,222.36 28,125.00 $ 0.00 1.44 $ 118,222.36 % 11.358153172 2A6 28,123.56 %6.749654400 A6 $ 27,022.30 7,000.00 $ 0.00 0.36 $ 27,022.30 % 7.499999705 2A7 6,999.64 %6.999640000 A7 $ 1,750.00 $ 0.09 $ 1,749.91 %6.999640000 A8 $ 1,750.00 $ 0.09 $ 1,749.91 %6.999640000 A9 $ 1,750.00 $ 0.09 $ 1,749.91 %6.999640000 A10 $ 5,250.00 $ 0.27 $ 5,249.73 %6.999640000 A11 $ 21,875.00 $ 1.12 $ 21,873.88 %6.999641600 A12 $ 217,383.83 $ 11.12 $ 217,372.71 %6.999642138 A13 $ 534,481.76 $ 27.33 $ 534,454.43 %6.749654875 A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A15 $ 5,537.40 8,830.78 $ 0.45 $ 8,830.33 %7.249632264 A16 $ 644,686.38 $ 32.97 $ 644,653.41 %6.749654848 A17 $ 379,116.41 $ 19.39 $ 379,097.02 %6.999642045 A18 $ 30,208.33 $ 1.54 $ 30,206.79 %7.249629600 A19 $ 60,416.67 $ 3.09 $ 60,413.58 %7.249629600 A20 $ 30,208.33 $ 1.54 $ 30,206.79 %7.249629600 A21 $ 140,577.14 $ 7.19 $ 140,569.95 %7.249629522 A22 $ 116,425.35 $ 5.95 $ 116,419.40 %6.749654978 A23 $ 172,828.97 $ 8.84 $ 172,820.13 %6.749654794 A24 $ 235,113.81 $ 12.02 $ 0.01 %6.749654761 A25 $ 520,965.87 $ 26.64 $ 520,939.23 %6.749654809 A26 $ 3,403.13 $ 0.17 $ 3,402.96 %6.749652893 A27 $ 282,949.02 $ 14.47 $ 282,934.55 %6.749654843 A28 $ 294,695.44 $ 15.07 $ 294,680.37 %6.749654879 2A1 $ 228,659.84 $ 11.55 $ 228,648.29 %6.749659013 2A2 $ 56,362.50 $ 2.85 $ 56,359.65 %7.499620758 2A3 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 2A4 $ 56,360.62 $ 2.85 $ 56,357.77 %7.499620912 2A5 $ 40,696.57 $ 2.06 $ 40,694.51 %6.749659776 1S $ 206,193.20 $ 10.54 $ 206,182.66 %0.351036020 2S $ 21,255.02 $ 1.07 $ 21,253.95 %0.359296235 M $ 118,078.84 $ 6.30 $ 118,072.54 %6.749639842 B1 $ 42,171.41 $ 2.25 $ 42,169.16 %6.749640793 B2 $ 25,300.61 $ 1.35 $ 25,299.26 %6.749639954 B3 $ 28,110.54 $ 1.50 $ 28,109.04 %6.749641140 B4 $ 11,245.34 $ 0.60 $ 11,244.74 %6.749641490 B5 $ 14,071.19 $ 0.75 $ 14,070.44 %6.749641784 R $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 0.00 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 IA1 $ 235,400.00 631,790.14 $ 0.00 $ 235,400.00 631,790.14 % 6.600000000 2A2 6.625000010 IA2 $ 127,997.92 5,541.67 $ 0.00 $ 127,997.92 5,541.67 % 6.550000171 2A3 7.000004211 IA3 $ 9,258.33 109,312.50 $ 0.00 $ 9,258.33 109,312.50 % 6.749997553 2A4 6.625000000 IA4 $ 314,134.25 7,232.29 $ 0.00 $ 314,134.25 7,232.29 % 5.812500000 2A5 6.624998473 IA5 $ 118,222.36 155,864.33 $ 0.00 $ 118,222.36 155,864.33 % 11.358153172 2A6 6.625000015 IA6 $ 27,022.30 60,796.63 $ 0.00 $ 27,022.30 60,796.63 % 7.499999705 2A7 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 14,399.57 $ 0.00 $ 14,399.57 % 5.980001696 IA9 $ 4,382.48 $ 0.00 $ 4,382.48 % 8.116630603 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 % 10.000046144 IIA1 $ 929,453.98 $ 0.00 $ 929,453.98 % 6.999999963 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 AR $ 5,537.40 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 0.000000000 X $ 178,875.00 235,234.31 $ 0.00 $ 178,875.00 235,234.31 % 6.750000000 2R 6.625000092 M $ 0.56 48,877.27 $ 0.00 $ 0.56 48,877.27 % 6.720000000 2RL 6.625000410 B1 $ 0.56 28,240.19 $ 0.00 $ 0.56 28,240.19 % 6.720000000 2M 6.624999024 B2 $ 20,782.11 23,895.55 $ 0.00 $ 20,782.11 23,895.55 % 6.749998691 2B1 6.624999718 B3 $ 8,429.58 11,947.78 $ 0.00 $ 8,429.58 11,947.78 % 6.749999865 2B2 6.625002476 B4 $ 4,495.40 6,516.97 $ 0.00 $ 4,495.40 6,516.97 % 6.749997063 2B3 6.625002592 B5 $ 4,495.40 10,861.63 $ 0.00 $ 4,495.40 10,861.63 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.625001734

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 365,380.30 $ 0.00 $ 0.00 365,380.30 % 6.749997303 2A9 6.500000019 A2 $ 178,875.00 3,005,421.57 $ 0.00 $ 178,875.00 3,005,421.57 % 6.750000000 2R 6.500000001 A3 $ 0.56 7,583.33 $ 0.00 $ 0.56 7,583.33 % 6.720000000 2RL 6.499997143 A4 $ 0.56 45,181.21 $ 0.00 $ 0.56 45,181.21 % 6.720000000 2M 6.500000360 A5 $ 20,782.11 40,997.96 $ 0.00 $ 20,782.11 40,997.96 % 6.749998691 2B1 6.500000132 A6 $ 8,429.58 18,958.33 $ 0.00 $ 8,429.58 18,958.33 % 6.749999865 2B2 6.499998857 A7 $ 4,495.40 14,000.00 $ 0.00 $ 4,495.40 14,000.00 % 6.749997063 2B3 8.000000000 A8 $ 4,495.40 7,583.33 $ 0.00 $ 4,495.40 7,583.33 % 6.749997063 2B4 6.499997143 A9 $ 2,250.51 7,583.33 $ 0.00 $ 2,250.51 7,583.33 % 6.750008717 2B5 6.499997143 A10 $ 4,495.86 7,583.33 $ 0.00 $ 4,495.86 7,583.33 % 6.7500073476.499997143 A11 $ 7,583.33 $ 0.00 $ 7,583.33 % 6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 % 6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 % 8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 % 6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 % 6.500004000 M $ 70,514.78 $ 0.00 $ 70,514.78 % 6.500000145 B1 $ 30,492.88 $ 0.00 $ 30,492.88 % 6.500000392 B2 $ 17,152.24 $ 0.00 $ 17,152.24 % 6.499998880 B3 $ 17,152.24 $ 0.00 $ 17,152.24 % 6.499998880 B4 $ 7,623.22 $ 0.00 $ 7,623.22 % 6.500003844 B5 $ 9,529.04 $ 0.00 $ 9,529.04 % 6.500000719

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 2,043,648.46 $ 0.00 $ 235,400.00 % 6.600000000 2A2 2,043,648.46 %6.499999990 A2 $ 127,997.92 317,122.38 $ 0.00 $ 127,997.92 % 6.550000171 2A3 317,122.38 %6.499999959 A3 $ 9,258.33 13,595.83 $ 0.00 $ 9,258.33 % 6.749997553 2A4 13,595.83 %6.499998406 A4 $ 314,134.25 17,988.75 $ 0.00 $ 314,134.25 % 5.812500000 2A5 17,988.75 %6.500000000 A5 $ 118,222.36 17,994.17 $ 0.00 $ 118,222.36 % 11.358153172 2A6 17,994.17 %6.500001204 A6 $ 27,022.30 12,545.00 $ 0.00 $ 27,022.30 % 7.499999705 2A7 12,545.00 %6.500000000 A7 $ 18,994.08 $ 0.00 $ 18,994.08 %6.499998859 A8 $ 87,426.39 $ 0.00 $ 87,426.39 %6.499999950 A9 $ 17,364.58 $ 0.00 $ 17,364.58 %6.249998800 A10 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A11 $ 9,724.17 $ 0.00 $ 9,724.17 %7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 %6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 %6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 %6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 %6.750001118 A17 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A18 $ 5,537.40 24,721.88 $ 0.00 $ 24,721.88 %6.750001365 A19 $ 6,666.67 $ 0.00 $ 6,666.67 %8.000004000 A20 $ 22,110.00 $ 0.00 $ 22,110.00 %9.000000000 A21 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A22 $ 5,833.33 $ 0.00 $ 5,833.33 %6.999996000 A23 $ 27,083.33 $ 0.00 $ 27,083.33 %6.750000312 A24 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 A25 $ 0.00 $ 178,875.00 % 6.750000000 2R 0.00 $ 0.56 0.00 %0.000000000 A26 $ 53,175.41 $ 0.00 $ 0.56 % 6.720000000 2RL 53,175.41 %6.999999671 A27 $ 0.56 489,164.28 $ 0.00 $ 0.56 % 6.720000000 2M 489,164.28 %6.499999983 A28 $ 20,782.11 88,188.75 $ 0.00 $ 20,782.11 % 6.749998691 2B1 88,188.75 %6.500000000 A29 $ 8,429.58 427,190.83 $ 0.00 $ 8,429.58 % 6.749999865 2B2 427,190.83 %6.499999949 S $ 4,495.40 276,525.58 $ 0.00 $ 4,495.40 % 6.749997063 2B3 276,525.58 %0.470398862 M $ 4,495.40 84,790.32 $ 0.00 $ 4,495.40 % 6.749997063 2B4 84,790.32 %6.500000057 B1 $ 2,250.51 31,797.04 $ 0.00 $ 2,250.51 % 6.750008717 2B5 31,797.04 %6.499999656 B2 $ 4,495.86 19,078.23 $ 0.00 $ 4,495.86 % 6.75000734719,078.23 %6.500001696 B3 $ 23,317.47 $ 0.00 $ 23,317.47 %6.499999384 B4 $ 8,479.57 $ 0.00 $ 8,479.57 %6.500000402 B5 $ 12,718.67 $ 0.00 $ 12,718.67 %6.499997658 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO4 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 4A1 $ 235,400.00 403,593.75 $ 0.00 $ 235,400.00 403,593.75 % 6.600000000 2A2 6.750000000 4A2 $ 127,997.92 60,914.04 $ 0.00 $ 127,997.92 60,914.04 % 6.550000171 2A3 6.556250345 4A3 $ 9,258.33 22,704.85 $ 0.00 $ 9,258.33 22,704.85 % 6.749997553 2A4 7.331249773 4A4 $ 314,134.25 113,287.50 $ 0.00 $ 314,134.25 113,287.50 % 5.812500000 2A5 6.750000000 4A5 $ 118,222.36 253,687.50 $ 0.00 $ 118,222.36 253,687.50 % 11.358153172 2A6 6.750000000 4A6 $ 27,022.30 109,687.50 $ 0.00 $ 27,022.30 109,687.50 % 7.499999705 2A7 6.750000000 4A7 $ 18,229.17 $ 0.00 $ 0.00 18,229.17 % 7.000001280 4A8 $ 0.00 % 0.000000000 2A8 $ 5,537.40 16,927.08 $ 0.00 $ 0.00 16,927.08 % 6.749997303 2A9 6.499998720 4A9 $ 178,875.00 18,562.50 $ 0.00 $ 178,875.00 18,562.50 % 6.750000000 2R 4A10 $ 18,083.33 $ 0.00 $ 18,083.33 % 6.999998710 4A11 $ 16,791.67 $ 0.00 $ 16,791.67 % 6.500001290 4A12 $ 21,093.75 $ 0.00 $ 21,093.75 % 6.750000000 4A13 $ 11,952.56 $ 0.00 $ 11,952.56 % 6.749998588 SUP4 $ 64,178.75 $ 0.00 $ 64,178.75 % 0.417430027 4R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL 4M $ 0.56 20,954.48 $ 0.00 $ 0.56 20,954.48 % 6.720000000 2M 6.750001611 4B1 $ 20,782.11 9,061.39 $ 0.00 $ 20,782.11 9,061.39 % 6.749998691 2B1 6.749999069 4B2 $ 8,429.58 5,097.03 $ 0.00 $ 8,429.58 5,097.03 % 6.749999865 2B2 6.749997517 4B3 $ 4,495.40 4,530.70 $ 0.00 $ 4,495.40 4,530.70 % 6.749997063 2B3 6.750006518 4B4 $ 4,495.40 2,265.35 $ 0.00 $ 4,495.40 2,265.35 % 6.749997063 2B4 6.750014898 4B5 $ 2,250.51 3,398.04 $ 0.00 $ 2,250.51 3,398.04 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.749993631

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 A1 $ 235,400.00 136,437.62 $ 0.00 $ 235,400.00 136,437.62 % 6.600000000 2A2 6.999999807 A2 $ 127,997.92 85,114.17 $ 0.00 $ 127,997.92 85,114.17 % 6.550000171 2A3 7.000000274 A3 $ 9,258.33 195,431.05 $ 0.00 $ 9,258.33 195,431.05 % 6.749997553 2A4 6.999999940 A4 $ 314,134.25 136,157.48 $ 0.00 $ 314,134.25 136,157.48 % 5.812500000 2A5 7.000000209 A5 $ 118,222.36 210,837.25 $ 0.00 $ 118,222.36 0.00 % 11.358153172 2A6 7.000000076 A6 $ 27,022.30 83,363.68 $ 0.00 $ 27,022.30 83,363.68 % 7.499999705 2A7 7.000000304 A7 $ 30,208.33 $ 0.00 $ 30,208.33 % 7.249999200 A8 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A9 $ 5,537.40 29,790.83 $ 0.00 $ 29,790.83 % 6.999999217 A10 $ 163,387.93 $ 0.00 $ 163,387.93 % 6.999999857 A11 $ 119,583.33 $ 0.00 $ 119,583.33 % 6.999999805 A12 $ 701,899.76 $ 0.00 $ 701,899.76 % 7.000000041 S $ 79,224.29 $ 0.00 $ 79,224.29 % 0.411849044 M $ 38,797.31 $ 0.00 $ 38,797.31 % 6.999999556 B1 $ 15,316.72 $ 0.00 $ 15,316.72 % 7.000001622 B2 $ 8,169.69 $ 0.00 $ 8,169.69 % 6.999999829 B3 $ 10,209.21 $ 0.00 $ 10,209.21 % 7.000001783 B4 $ 4,079.03 $ 0.00 $ 4,079.03 % 6.999992249 B5 $ 5,112.62 $ 0.00 $ 5,112.62 % 7.000006572 R $ 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073470.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 346,354.61 $ 0.00 $ 235,400.00 346,354.61 % 6.600000000 6.749999981 2A2 $ 127,997.92 88,229.17 $ 0.00 $ 127,997.92 88,229.17 % 6.550000171 7.000000264 2A3 $ 9,258.33 14,583.33 $ 0.00 $ 9,258.33 14,583.33 % 6.749997553 6.999998400 2A4 $ 314,134.25 16,041.67 $ 0.00 $ 314,134.25 16,041.67 % 5.812500000 7.000001455 2A5 $ 118,222.36 24,062.50 $ 0.00 $ 118,222.36 24,062.50 % 11.358153172 7.000000000 2A6 $ 27,022.30 25,211.49 $ 0.00 $ 27,022.30 25,211.49 % 7.499999705 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 2A8 2M $ 5,537.40 19,133.69 $ 0.00 $ 0.00 19,133.69 % 6.749997303 2A9 6.749999998 2B1 $ 178,875.00 7,849.29 $ 0.00 $ 178,875.00 7,849.29 % 6.750000000 2R 6.750001177 2B2 $ 0.56 3,927.44 $ 0.00 $ 0.56 3,927.44 % 6.720000000 2RL 6.749997153 2B3 $ 0.56 3,927.44 $ 0.00 $ 0.56 3,927.44 % 6.720000000 2M 6.749997153 2B4 $ 20,782.11 1,958.13 $ 0.00 $ 20,782.11 1,958.13 % 6.749998691 2B1 6.750013185 2B5 $ 8,429.58 3,439.96 $ 0.00 $ 8,429.58 3,439.96 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.749993316

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 334,272.40 $ 0.00 $ 235,400.00 % 6.600000000 2A2 334,272.40 %7.999999896 A8 $ 127,997.92 271,443.39 $ 0.00 $ 127,997.92 % 6.550000171 2A3 271,443.39 %7.874999978 A9 $ 9,258.33 4,308.63 $ 0.00 $ 9,258.33 % 6.749997553 2A4 4,308.63 %8.000008789 A2 $ 314,134.25 53,026.67 $ 0.00 $ 314,134.25 % 5.812500000 2A5 53,026.67 %8.000000503 A4 $ 118,222.36 94,500.81 $ 0.00 $ 118,222.36 % 11.358153172 2A6 94,500.81 %7.999999718 A5 $ 27,022.30 8,206.67 $ 0.00 $ 27,022.30 % 7.499999705 2A7 8,206.67 %8.000003249 A6 $ 45,793.33 $ 0.00 $ 45,793.33 %7.999999418 A7 $ 25,320.00 $ 0.00 $ 25,320.00 %8.000000000 A3 $ 91,633.33 $ 0.00 $ 91,633.33 %7.999999709 S $ 32,040.29 $ 0.00 $ 32,040.29 %0.329128840 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 M $ 5,537.40 18,283.79 $ 0.00 $ 18,283.79 %8.000001196 B1 $ 7,903.44 $ 0.00 $ 7,903.44 %7.999996558 B2 $ 4,947.14 $ 0.00 $ 4,947.14 %7.999995580 B3 $ 3,948.39 $ 0.00 $ 3,948.39 %7.999994867 B4 $ 1,977.53 $ 0.00 $ 1,977.53 %8.000018609 B5 $ 2,476.64 $ 0.00 $ 2,476.64 %7.999986864 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 52,568.17 $ 0.00 $ 235,400.00 % 6.600000000 2A2 52,568.17 %6.499999868 A2 $ 127,997.92 118,048.97 $ 0.00 $ 127,997.92 % 6.550000171 2A3 118,048.97 %6.499999746 A3 $ 9,258.33 163,074.17 $ 0.00 $ 9,258.33 % 6.749997553 2A4 163,074.17 %6.500000133 A4 $ 314,134.25 377,895.51 $ 0.00 $ 314,134.25 % 5.812500000 2A5 377,895.51 %6.499999916 A5 $ 118,222.36 396,703.20 $ 0.00 $ 118,222.36 % 11.358153172 2A6 396,703.20 %6.499999970 A6 $ 27,022.30 105,262.08 $ 0.00 $ 27,022.30 % 7.499999705 2A7 105,262.08 %6.499999794 A7 $ 16,309.58 $ 0.00 $ 16,309.58 %6.499998672 A8 $ 135,649.58 $ 0.00 $ 135,649.58 %6.499999840 A9 $ 162,500.00 $ 0.00 $ 162,500.00 %6.500000000 S $ 113,768.88 $ 0.00 $ 113,768.88 %0.476821363 M $ 34,228.44 $ 0.00 $ 34,228.44 %6.500000150 B1 $ 12,207.87 $ 0.00 $ 12,207.87 %6.499998083 B2 $ 7,320.41 $ 0.00 $ 7,320.41 %6.500001336 B3 $ 8,134.99 $ 0.00 $ 8,134.99 %6.500003193 B4 $ 3,252.92 $ 0.00 $ 3,252.92 %6.500008950 B5 $ 4,083.95 $ 0.00 $ 4,083.95 %6.500007759 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 264,722.72 $ 0.00 $ 264,722.72 % 6.500000102 A2 $ 295,959.73 $ 0.00 $ 295,959.73 % 6.499999927 A3 $ 1,037,210.86 $ 0.00 $1,037,210.86 % 6.999999985 A4 $ 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.000000000 A5 $ 0.00 $ 178,875.00 0.00 $ 0.00 % 6.750000000 2R 0.000000000 A6 $ 0.56 76,265.78 $ 0.00 $ 0.56 76,265.78 % 6.720000000 2RL 6.496560339 A7 $ 0.56 29,085.00 $ 0.00 $ 0.56 29,085.00 % 6.720000000 2M 7.000000000 A8 $ 20,782.11 287,859.38 $ 0.00 $ 20,782.11 287,859.38 % 6.749998691 2B1 6.750000117 A10 $ 8,429.58 799,393.43 $ 0.00 $ 8,429.58 799,393.43 % 6.749999865 2B2 6.750000011 A11 $ 4,495.40 113,917.50 $ 0.00 $ 4,495.40 113,917.50 % 6.749997063 2B3 6.750000000 A12 $ 4,495.40 128,700.00 $ 0.00 $ 4,495.40 128,700.00 % 6.749997063 2B4 6.750000000 A13 $ 2,250.51 130,481.72 $ 0.00 $ 2,250.51 130,481.72 % 6.750008717 2B5 6.750000065 A14 $ 4,495.86 29,166.67 $ 0.00 $ 4,495.86 29,166.67 % 6.7500073477.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 23,519.20 $ 0.00 $ 23,519.20 % 7.727552878 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 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 M $ 77,773.97 $ 0.00 $ 77,773.97 % 6.749999925 B1 $ 33,632.14 $ 0.00 $ 33,632.14 % 6.750000283 B2 $ 18,916.33 $ 0.00 $ 18,916.33 % 6.749999982 B3 $ 16,818.87 $ 0.00 $ 16,818.87 % 6.750001656 B4 $ 8,406.64 $ 0.00 $ 8,406.64 % 6.750002971 B5 $ 12,613.48 $ 0.00 $ 12,613.48 % 6.749998298

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 317,902.28 $ 0.00 $ 235,400.00 % 6.600000000 2A2 317,902.28 %8.000000072 A8 $ 127,997.92 258,150.15 $ 0.00 $ 127,997.92 % 6.550000171 2A3 258,150.15 %7.874999935 A9 $ 9,258.33 4,097.62 $ 0.00 $ 9,258.33 % 6.749997553 2A4 4,097.62 %7.999997137 A2 $ 314,134.25 53,026.67 $ 0.00 $ 314,134.25 % 5.812500000 2A5 53,026.67 %8.000000503 A4 $ 118,222.36 94,500.81 $ 0.00 $ 118,222.36 % 11.358153172 2A6 94,500.81 %7.999999718 A5 $ 27,022.30 8,206.67 $ 0.00 $ 27,022.30 % 7.499999705 2A7 8,206.67 %8.000003249 A6 $ 45,793.33 $ 0.00 $ 45,793.33 %7.999999418 A7 $ 25,320.00 $ 0.00 $ 25,320.00 %8.000000000 A3 $ 91,633.33 $ 0.00 $ 91,633.33 %7.999999709 S $ 30,069.10 $ 0.00 $ 30,069.10 %0.321078495 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 M $ 5,537.40 18,260.60 $ 0.00 $ 18,260.60 %8.000001256 B1 $ 7,893.42 $ 0.00 $ 7,893.42 %8.000000946 B2 $ 4,940.87 $ 0.00 $ 4,940.87 %8.000003130 B3 $ 3,943.38 $ 0.00 $ 3,943.38 %7.999990668 B4 $ 1,975.02 $ 0.00 $ 1,975.02 %8.000011072 B5 $ 2,473.50 $ 0.00 $ 2,473.50 %7.999990944 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 310,963.25 $ 0.00 $ 235,400.00 % 6.600000000 2A2 310,963.25 %8.000000110 A8 $ 127,997.92 252,515.36 $ 0.00 $ 127,997.92 % 6.550000171 2A3 252,515.36 %7.874999877 A9 $ 9,258.33 4,008.18 $ 0.00 $ 9,258.33 % 6.749997553 2A4 4,008.18 %7.999999202 A2 $ 314,134.25 53,026.67 $ 0.00 $ 314,134.25 % 5.812500000 2A5 53,026.67 %8.000000503 A4 $ 118,222.36 94,500.81 $ 0.00 $ 118,222.36 % 11.358153172 2A6 94,500.81 %7.999999718 A5 $ 27,022.30 8,206.67 $ 0.00 $ 27,022.30 % 7.499999705 2A7 8,206.67 %8.000003249 A6 $ 45,793.33 $ 0.00 $ 45,793.33 %7.999999418 A7 $ 25,320.00 $ 0.00 $ 25,320.00 %8.000000000 A3 $ 91,633.33 $ 0.00 $ 91,633.33 %7.999999709 S $ 28,770.43 $ 0.00 $ 28,770.43 %0.312443628 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 M $ 5,537.40 18,248.83 $ 0.00 $ 18,248.83 %7.999999971 B1 $ 7,888.33 $ 0.00 $ 7,888.33 %7.999997363 B2 $ 4,937.68 $ 0.00 $ 4,937.68 %7.999993303 B3 $ 3,940.84 $ 0.00 $ 3,940.84 %7.999992963 B4 $ 1,973.74 $ 0.00 $ 1,973.74 %7.999981625 B5 $ 2,471.91 $ 0.00 $ 2,471.91 %8.000003668 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 662,282.45 $ 0.00 $ 235,400.00 % 6.600000000 2A2 662,282.45 %6.499999967 A2 $ 127,997.92 29,553.33 $ 0.00 $ 127,997.92 % 6.550000171 2A3 29,553.33 %6.499999267 A3 $ 9,258.33 126,866.76 $ 0.00 $ 9,258.33 % 6.749997553 2A4 126,866.76 %7.231250264 A4 $ 314,134.25 31,031.37 $ 0.00 $ 314,134.25 % 5.812500000 2A5 31,031.37 %4.393346938 A5 $ 118,222.36 270,833.33 $ 0.00 $ 118,222.36 % 11.358153172 2A6 270,833.33 %6.499999920 A6 $ 27,022.30 16,250.00 $ 0.00 $ 27,022.30 % 7.499999705 2A7 16,250.00 %6.500000000 A7 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A8 $ 10,833.33 $ 0.00 $ 10,833.33 %6.499998000 A9 $ 10,833.33 $ 0.00 $ 10,833.33 %6.499998000 A10 $ 13,843.13 $ 0.00 $ 13,843.13 %6.750002438 A11 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A12 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A13 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A14 $ 8,313.75 $ 0.00 $ 8,313.75 %6.750000000 A15 $ 638,605.93 $ 0.00 $ 638,605.93 %6.500000037 A16 $ 381,025.96 $ 0.00 $ 381,025.96 %6.500000074 A17 $ 48,040.52 $ 0.00 $ 48,040.52 %6.500000635 A18 $ 135,416.67 $ 0.00 $ 135,416.67 %6.500000160 S $ 164,310.58 $ 0.00 $ 164,310.58 %0.444204249 M $ 49,729.97 $ 0.00 $ 49,729.97 %6.499999879 B1 $ 20,160.76 $ 0.00 $ 20,160.76 %6.500001470 B2 $ 12,096.13 $ 0.00 $ 12,096.13 %6.499999599 B3 $ 13,440.50 $ 0.00 $ 13,440.50 %6.499998237 B4 $ 5,376.42 $ 0.00 $ 5,376.42 %6.500004297 B5 $ 6,725.63 $ 0.00 $ 6,725.63 %6.500002038 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 1,333,316.17 $ 0.00 $ 235,400.00 % 6.600000000 2A2 1,333,316.17 %7.500000012 A2 $ 127,997.92 250,000.00 $ 0.00 $ 127,997.92 % 6.550000171 2A3 250,000.00 %7.500000000 A3 $ 9,258.33 136,902.45 $ 0.00 $ 9,258.33 % 6.749997553 2A4 136,902.45 %7.500000134 A4 $ 314,134.25 42,112.50 $ 0.00 $ 314,134.25 % 5.812500000 2A5 42,112.50 %7.500000000 A5 $ 118,222.36 31,593.75 $ 0.00 $ 118,222.36 % 11.358153172 2A6 31,593.75 %7.500000000 A6 $ 27,022.30 126,005.87 $ 0.00 $ 27,022.30 % 7.499999705 2A7 126,005.87 %7.499999855 A7 $ 90,237.50 $ 0.00 $ 90,237.50 %7.500000000 A8 $ 182,786.33 $ 0.00 $ 182,786.33 %7.499999846 A9 $ 47,894.92 $ 0.00 $ 0.00 %7.500000587 S $ 96,651.63 $ 0.00 $ 96,651.63 %0.409007491 M $ 49,901.26 $ 0.00 $ 49,901.26 %7.499999530 B1 $ 20,684.85 $ 0.00 $ 20,684.85 %7.500000612 B2 $ 12,171.95 $ 0.00 $ 12,171.95 %7.499999730 B3 $ 8,519.12 $ 0.00 $ 8,519.12 %7.499999340 B4 $ 6,085.98 $ 0.00 $ 6,085.98 %7.500005854 B5 $ 6,086.09 $ 0.00 $ 6,086.09 %7.499995456 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 1A1 $ 5,537.40 487,695.00 $ 0.00 $ 487,695.00 %6.100000000 1A2 $ 510,677.58 $ 0.00 $ 510,677.58 %6.349999959 1A3 $ 46,733.50 $ 0.00 $ 46,733.50 %6.600000000 1A4 $ 691,171.05 $ 0.00 $ 691,171.05 %6.350000015 1A5 $ 481,402.48 $ 0.00 $ 128,736.63 %9.214010129 1A6 $ 26,840.15 $ 0.00 $ 0.00 % 6.749997303 2A9 %6.750000951 1A7 $ 178,875.00 6,250.83 $ 0.00 $ 178,875.00 % 6.750000000 2R 6,250.83 %6.999999067 1A8 $ 0.56 45,249.17 $ 0.00 $ 0.56 % 6.720000000 2RL 45,249.17 %7.000000516 1A9 $ 0.56 38,316.25 $ 0.00 $ 0.56 % 6.720000000 2M 38,316.25 %7.000000000 1A10 $ 20,782.11 31,683.75 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 31,683.75 %7.000000000 1A11 $ 0.00 $ 8,429.58 % 6.749999865 2B2 0.00 $ 4,495.40 0.00 %0.000000000 1A12 $ 16,605.51 $ 0.00 $ 4,495.40 % 6.749997063 2B3 16,605.51 %6.749999238 2A1 $ 4,495.40 951,763.28 $ 0.00 $ 4,495.40 % 6.749997063 2B4 951,763.28 %6.750000029 2A2 $ 2,250.51 86,737.50 $ 0.00 $ 2,250.51 % 6.750008717 2B5 86,737.50 %6.750000000 2A3 $ 4,495.86 146,250.00 $ 0.00 $ 4,495.86 % 6.750007347146,250.00 %6.500000000 2A4 $ 4,950.00 $ 0.00 $ 4,950.00 %0.220000000 2A5 $ 151,875.00 $ 0.00 $ 151,875.00 %6.750000000 2A6 $ 675.00 $ 0.00 $ 675.00 %0.030000000 S $ 120,264.40 $ 0.00 $ 120,264.40 %0.286474775 M $ 73,188.58 $ 0.00 $ 73,188.58 %6.749999871 B1 $ 29,675.60 $ 0.00 $ 29,675.60 %6.749999184 B2 $ 17,097.19 $ 0.00 $ 17,097.19 %6.749999521 B3 $ 19,778.12 $ 0.00 $ 19,778.12 %6.750001598 B4 $ 7,913.49 $ 0.00 $ 7,913.49 %6.749996338 B5 $ 10,607.16 $ 0.00 $ 10,607.16 %6.750002231

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 1A1 $ 235,400.00 554,404.96 $ 0.00 $ 235,400.00 554,404.96 % 6.600000000 2A2 6.650000020 1A2 $ 127,997.92 189,583.33 $ 0.00 $ 127,997.92 189,583.33 % 6.550000171 2A3 6.499999886 1A3 $ 9,258.33 152,160.00 $ 0.00 $ 9,258.33 152,160.00 % 6.749997553 2A4 6.400000000 1A4 $ 314,134.25 23,949.83 $ 0.00 $ 314,134.25 23,949.83 % 5.812500000 2A5 6.749999058 1A5 $ 118,222.36 1,109,649.17 $ 0.00 $ 118,222.36 1,109,649.17 % 11.358153172 2A6 6.999999974 1A6 $ 27,022.30 70,433.02 $ 0.00 $ 27,022.30 0.00 % 7.499999705 2A7 7.000000122 1A7 $ 78,046.70 $ 0.00 $ 0.00 % 6.999999731 1A8 $ 6,767.06 $ 0.00 $ 0.00 % 7.000005000 1A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 1A10 $ 5,537.40 449,949.38 $ 0.00 $ 0.00 449,949.38 % 6.749997303 2A9 6.750000075 1R $ 178,875.00 0.56 $ 0.00 $ 178,875.00 % 6.750000000 2R 0.56 %49.080000000 1RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL 1M $ 0.56 52,230.31 $ 0.00 $ 0.56 52,230.31 % 6.720000000 2M 6.750000294 1B1 $ 20,782.11 22,588.05 $ 0.00 $ 20,782.11 22,588.05 % 6.749998691 2B1 6.749999770 1B2 $ 8,429.58 12,705.43 $ 0.00 $ 8,429.58 12,705.43 % 6.749999865 2B2 6.750001169 1B3 $ 4,495.40 11,291.22 $ 0.00 $ 4,495.40 11,291.22 % 6.749997063 2B3 6.750000336 1B4 $ 4,495.40 5,645.61 $ 0.00 $ 4,495.40 5,645.61 % 6.749997063 2B4 6.750000404 1B5 $ 2,250.51 8,475.63 $ 0.00 $ 2,250.51 8,475.63 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.750001822

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 208,697.17 $ 0.00 $ 235,400.00 % 6.600000000 2A2 208,697.17 %6.500000045 A2 $ 127,997.92 80,097.63 $ 0.00 $ 127,997.92 % 6.550000171 2A3 80,097.63 %6.639999679 A3 $ 9,258.33 257,356.66 $ 0.00 $ 9,258.33 % 6.749997553 2A4 257,356.66 %6.499999997 A4 $ 314,134.25 16,405.54 $ 0.00 $ 314,134.25 % 5.812500000 2A5 16,405.54 %4.857142152 A5 $ 118,222.36 14,886.03 $ 0.00 $ 118,222.36 % 11.358153172 2A6 14,886.03 %7.000002351 A6 $ 27,022.30 27,489.09 $ 0.00 $ 27,022.30 % 7.499999705 2A7 27,489.09 %6.999999151 A7 $ 11,666.67 $ 0.00 $ 11,666.67 %7.000002000 A8 $ 175,138.93 $ 0.00 $ 175,138.93 %7.499999920 A9 $ 664,194.74 $ 0.00 $ 664,194.74 %5.999999958 A10 $ 157,625.04 $ 0.00 $ 157,625.04 %6.750000056 A11 $ 563,665.53 $ 0.00 $ 563,665.53 %7.000000027 A12 $ 112,162.92 $ 0.00 $ 112,162.92 %6.500000193 A13 $ 20,113.33 $ 0.00 $ 20,113.33 %6.999998840 A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A15 $ 5,537.40 24,523.33 $ 0.00 $ 24,523.33 %6.999999049 A16 $ 6,653.74 $ 0.00 $ 6,653.74 %6.999994740 A17 $ 169,225.00 $ 0.00 $ 169,225.00 %6.000000000 S $ 162,770.40 $ 0.00 $ 162,770.40 %0.421748394 M $ 56,546.60 $ 0.00 $ 56,546.60 %6.499999793 B1 $ 20,157.84 $ 0.00 $ 20,157.84 %6.499999571 B2 $ 12,093.63 $ 0.00 $ 12,093.63 %6.500002166 B3 $ 13,436.76 $ 0.00 $ 13,436.76 %6.499998625 B4 $ 5,372.55 $ 0.00 $ 5,372.55 %6.500003045 B5 $ 6,731.36 $ 0.00 $ 6,731.36 %6.499998773 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- -------------------- ------- ------------ PO2 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 129,060.52 $ 0.00 $ 235,400.00 129,060.52 % 6.600000000 6.750000166 2A2 $ 127,997.92 40,484.17 $ 0.00 $ 127,997.92 40,484.17 % 6.550000171 6.500000535 2A3 $ 9,258.33 9,676.43 $ 0.00 $ 9,258.33 9,676.43 % 6.749997553 6.012497280 2A4 $ 314,134.25 140,089.68 $ 0.00 $ 314,134.25 140,089.68 % 5.812500000 6.750000000 2A5 $ 118,222.36 131,479.04 $ 0.00 $ 118,222.36 131,479.04 % 11.358153172 6.750000247 2A6 $ 27,022.30 53,440.82 $ 0.00 $ 27,022.30 53,440.82 % 7.499999705 6.500000104 2A7 $ 4,003.35 $ 0.00 $ 4,003.35 % 9.594645299 2A8 $ 10,208.33 $ 0.00 $ 10,208.33 % 6.999997714 2A9 $ 11,666.67 $ 0.00 $ 11,666.67 % 8.000002286 2A10 $ 406,516.21 $ 0.00 $ 406,516.21 % 6.749999963 2A11 $ 250,312.50 $ 0.00 $ 250,312.50 % 6.750000000 2A12 $ 26,474.97 $ 0.00 $ 26,474.97 % 6.749999144 2A13 $ 2,055.42 $ 0.00 $ 2,055.42 % 0.250000472 2A14 $ 14,530.83 $ 0.00 $ 14,530.83 % 6.999998394 2A15 $ 14,530.83 $ 0.00 $ 14,530.83 % 6.999998394 2A16 $ 14,536.67 $ 0.00 $ 14,536.67 % 7.000001605 2R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 2RL $ 5,537.40 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 0.000000000 2M $ 178,875.00 25,812.99 $ 0.00 $ 178,875.00 25,812.99 % 6.750000000 2R 6.750000897 2B1 $ 0.56 11,161.16 $ 0.00 $ 0.56 11,161.16 % 6.720000000 2RL 6.749999327 2B2 $ 0.56 6,280.95 $ 0.00 $ 0.56 6,280.95 % 6.720000000 2M 6.749995003 2B3 $ 20,782.11 5,580.58 $ 0.00 $ 20,782.11 5,580.58 % 6.749998691 2B1 6.749999327 2B4 $ 8,429.58 2,790.29 $ 0.00 $ 8,429.58 2,790.29 % 6.749999865 2B2 6.749999259 2B5 $ 4,495.40 4,190.66 $ 0.00 $ 4,495.40 4,190.66 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.749995037

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 P $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 IA1 $ 235,400.00 667,515.54 $ 0.00 $ 235,400.00 667,515.54 % 6.600000000 2A2 6.624999953 IA2 $ 127,997.92 5,541.67 $ 0.00 $ 127,997.92 5,541.67 % 6.550000171 2A3 7.000004211 IA3 $ 9,258.33 109,312.50 $ 0.00 $ 9,258.33 109,312.50 % 6.749997553 2A4 6.625000000 IA4 $ 314,134.25 7,232.29 $ 0.00 $ 314,134.25 7,232.29 % 5.812500000 2A5 6.624998473 IA5 $ 118,222.36 168,115.71 $ 0.00 $ 118,222.36 168,115.71 % 11.358153172 2A6 6.625000037 IA6 $ 27,022.30 60,796.63 $ 0.00 $ 27,022.30 60,796.63 % 7.499999705 2A7 6.624999864 IA7 $ 4,598.44 $ 0.00 $ 4,598.44 % 6.750003670 IA8 $ 13,728.35 $ 0.00 $ 13,728.35 % 5.701250543 IA9 $ 5,053.70 $ 0.00 $ 5,053.70 % 9.359772567 IA10 $ 1,083.58 $ 0.00 $ 1,083.58 %10.000046144 IIA1 $ 962,309.51 $ 0.00 $ 962,309.51 % 7.000000027 IIA2 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 AR $ 5,537.40 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 0.000000000 X $ 178,875.00 248,099.41 $ 0.00 $ 178,875.00 248,099.41 % 6.750000000 2R 6.625000076 M $ 0.56 48,991.13 $ 0.00 $ 0.56 48,991.13 % 6.720000000 2RL 6.624999975 B1 $ 0.56 28,305.98 $ 0.00 $ 0.56 28,305.98 % 6.720000000 2M 6.624999581 B2 $ 20,782.11 23,951.22 $ 0.00 $ 20,782.11 23,951.22 % 6.749998691 2B1 6.625000685 B3 $ 8,429.58 11,975.61 $ 0.00 $ 8,429.58 11,975.61 % 6.749999865 2B2 6.625000685 B4 $ 4,495.40 6,532.15 $ 0.00 $ 4,495.40 6,532.15 % 6.749997063 2B3 6.625000766 B5 $ 4,495.40 10,886.93 $ 0.00 $ 4,495.40 10,886.93 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.624999954

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 52,854.68 $ 0.00 $ 0.00 % 6.749997303 2A9 52,854.68 %6.500000451 A2 $ 178,875.00 120,154.84 $ 0.00 $ 178,875.00 % 6.750000000 2R 120,154.84 %6.500000085 A3 $ 0.56 163,074.17 $ 0.00 $ 0.56 % 6.720000000 2RL 163,074.17 %6.500000133 A4 $ 0.56 379,658.84 $ 0.00 $ 0.56 % 6.720000000 2M 379,658.84 %6.500000018 A5 $ 20,782.11 398,462.02 $ 0.00 $ 20,782.11 % 6.749998691 2B1 398,462.02 %6.499999956 A6 $ 8,429.58 105,262.08 $ 0.00 $ 8,429.58 % 6.749999865 2B2 105,262.08 %6.499999794 A7 $ 4,495.40 16,309.58 $ 0.00 $ 4,495.40 % 6.749997063 2B3 16,309.58 %6.499998672 A8 $ 4,495.40 135,649.58 $ 0.00 $ 4,495.40 % 6.749997063 2B4 135,649.58 %6.499999840 A9 $ 2,250.51 162,500.00 $ 0.00 $ 2,250.51 % 6.750008717 2B5 162,500.00 %6.500000000 S $ 4,495.86 114,387.60 $ 0.00 $ 4,495.86 % 6.750007347114,387.60 %0.477590520 M $ 34,257.13 $ 0.00 $ 34,257.13 %6.499999220 B1 $ 12,218.11 $ 0.00 $ 12,218.11 %6.500001115 B2 $ 7,326.55 $ 0.00 $ 7,326.55 %6.500004018 B3 $ 8,141.81 $ 0.00 $ 8,141.81 %6.500003306 B4 $ 3,255.64 $ 0.00 $ 3,255.64 %6.499994925 B5 $ 4,087.37 $ 0.00 $ 4,087.37 %6.500001849

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 264,722.72 $ 0.00 $ 264,722.72 % 6.500000102 A2 $ 295,959.73 $ 0.00 $ 295,959.73 % 6.499999927 A3 $ 1,082,147.59 $ 0.00 $ 1,082,147.59 % 6.999999984 A4 $ 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.000000000 A5 $ 0.00 $ 178,875.00 0.00 $ 0.00 % 6.750000000 2R 0.000000000 A6 $ 0.56 72,426.64 $ 0.00 $ 0.56 72,426.64 % 6.720000000 2RL 6.169530252 A7 $ 0.56 29,085.00 $ 0.00 $ 0.56 29,085.00 % 6.720000000 2M 7.000000000 A8 $ 20,782.11 287,859.38 $ 0.00 $ 20,782.11 287,859.38 % 6.749998691 2B1 6.750000117 A10 $ 8,429.58 821,202.16 $ 0.00 $ 8,429.58 821,202.16 % 6.749999865 2B2 6.750000026 A11 $ 4,495.40 113,917.50 $ 0.00 $ 4,495.40 113,917.50 % 6.749997063 2B3 6.750000000 A12 $ 4,495.40 128,700.00 $ 0.00 $ 4,495.40 128,700.00 % 6.749997063 2B4 6.750000000 A13 $ 2,250.51 130,481.72 $ 0.00 $ 2,250.51 130,481.72 % 6.750008717 2B5 6.750000065 A14 $ 4,495.86 29,166.67 $ 0.00 $ 4,495.86 29,166.67 % 6.7500073477.000000800 A15 $ 178,750.00 $ 0.00 $ 178,750.00 % 6.500000000 A9 $ 28,439.71 $ 0.00 $ 28,439.71 % 6.750000593 A16 $ 27,358.34 $ 0.00 $ 27,358.34 % 8.988954513 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 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 M $ 77,838.28 $ 0.00 $ 77,838.28 % 6.750000353 B1 $ 33,659.95 $ 0.00 $ 33,659.95 % 6.750000746 B2 $ 18,931.97 $ 0.00 $ 18,931.97 % 6.749999831 B3 $ 16,832.77 $ 0.00 $ 16,832.77 % 6.749999175 B4 $ 8,413.59 $ 0.00 $ 8,413.59 % 6.750002362 B5 $ 12,623.91 $ 0.00 $ 12,623.91 % 6.749998787

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 140,853.95 $ 0.00 $ 140,853.95 %7.000000243 A2 $ 85,114.17 $ 0.00 $ 85,114.17 %7.000000274 A3 $ 195,431.05 $ 0.00 $ 195,431.05 %6.999999940 A4 $ 139,394.40 $ 0.00 $ 139,394.40 %7.000000031 A5 $ 207,190.23 $ 0.00 $ 0.00 % 6.749997303 2A9 %7.000000103 A6 $ 178,875.00 85,479.97 $ 0.00 $ 178,875.00 % 6.750000000 2R 85,479.97 %6.999999763 A7 $ 0.56 30,208.33 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 30,208.33 %7.249999200 A8 $ 0.00 $ 0.56 % 6.720000000 2M 0.00 $ 20,782.11 0.00 %0.000000000 A9 $ 29,790.83 $ 0.00 $ 20,782.11 % 6.749998691 2B1 29,790.83 %6.999999217 A10 $ 8,429.58 163,387.93 $ 0.00 $ 8,429.58 % 6.749999865 2B2 163,387.93 %6.999999857 A11 $ 4,495.40 119,583.33 $ 0.00 $ 4,495.40 % 6.749997063 2B3 119,583.33 %6.999999805 A12 $ 4,495.40 720,777.78 $ 0.00 $ 4,495.40 % 6.749997063 2B4 720,777.78 %6.999999978 S $ 2,250.51 81,050.73 $ 0.00 $ 2,250.51 % 6.750008717 2B5 81,050.73 %0.416040797 M $ 4,495.86 38,889.30 $ 0.00 $ 4,495.86 % 6.75000734738,889.30 %7.000000675 B1 $ 15,353.03 $ 0.00 $ 15,353.03 %6.999999761 B2 $ 8,189.06 $ 0.00 $ 8,189.06 %7.000000385 B3 $ 10,233.41 $ 0.00 $ 10,233.41 %6.999998472 B4 $ 4,088.71 $ 0.00 $ 4,088.71 %7.000007833 B5 $ 5,124.74 $ 0.00 $ 5,124.74 %7.000004678

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 2PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 129,991.29 $ 0.00 $ 235,400.00 % 6.600000000 129,991.29 %6.749999897 2A2 $ 127,997.92 40,484.17 $ 0.00 $ 127,997.92 % 6.550000171 40,484.17 %6.500000535 2A3 $ 9,258.33 47,026.11 $ 0.00 $ 9,258.33 % 6.749997553 47,026.11 %6.637499846 2A4 $ 314,134.25 140,089.68 $ 0.00 $ 314,134.25 % 5.812500000 140,089.68 %6.750000000 2A5 $ 118,222.36 134,468.77 $ 0.00 $ 118,222.36 % 11.358153172 134,468.77 %6.749999901 2A6 $ 27,022.30 53,954.56 $ 0.00 $ 27,022.30 % 7.499999705 53,954.56 %6.499999841 2A7 $ 13,195.65 $ 0.00 $ 13,195.65 %7.183926578 2A8 $ 10,208.33 $ 0.00 $ 10,208.33 %6.999997714 2A9 $ 11,666.67 $ 0.00 $ 11,666.67 %8.000002286 2A10 $ 412,211.23 $ 0.00 $ 412,211.23 %6.749999938 2A11 $ 250,312.50 $ 0.00 $ 250,312.50 %6.750000000 2A12 $ 29,135.81 $ 0.00 $ 29,135.81 %6.749999538 2A13 $ 2,075.18 $ 0.00 $ 2,075.18 %0.250000550 2A14 $ 14,530.83 $ 0.00 $ 14,530.83 %6.999998394 2A15 $ 14,530.83 $ 0.00 $ 14,530.83 %6.999998394 2A16 $ 14,536.67 $ 0.00 $ 14,536.67 %7.000001605 2R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 $ 5,537.40 2RL $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 2M $ 25,874.27 $ 0.00 $ 178,875.00 % 6.750000000 2R 25,874.27 %6.750000238 2B1 $ 0.56 11,187.66 $ 0.00 $ 0.56 % 6.720000000 2RL 11,187.66 %6.750000724 2B2 $ 0.56 6,295.87 $ 0.00 $ 0.56 % 6.720000000 2M 6,295.87 %6.750004088 2B3 $ 20,782.11 5,593.83 $ 0.00 $ 20,782.11 % 6.749998691 2B1 5,593.83 %6.750000724 2B4 $ 8,429.58 2,796.91 $ 0.00 $ 8,429.58 % 6.749999865 2B2 2,796.91 %6.749988657 2B5 $ 4,495.40 4,200.61 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073474,200.61 %6.749996666

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 364,767.91 $ 0.00 $ 0.00 % 6.749997303 2A9 364,767.91 %6.500000014 A2 $ 178,875.00 2,939,474.99 $ 0.00 $ 178,875.00 % 6.750000000 2R 2,939,474.99 %6.500000006 A3 $ 0.56 7,583.33 $ 0.00 $ 0.56 % 6.720000000 2RL 7,583.33 %6.499997143 A4 $ 0.56 45,181.21 $ 0.00 $ 0.56 % 6.720000000 2M 45,181.21 %6.500000360 A5 $ 20,782.11 40,997.96 $ 0.00 $ 20,782.11 % 6.749998691 2B1 40,997.96 %6.500000132 A6 $ 8,429.58 18,958.33 $ 0.00 $ 8,429.58 % 6.749999865 2B2 18,958.33 %6.499998857 A7 $ 4,495.40 14,000.00 $ 0.00 $ 4,495.40 % 6.749997063 2B3 14,000.00 %8.000000000 A8 $ 4,495.40 7,583.33 $ 0.00 $ 4,495.40 % 6.749997063 2B4 7,583.33 %6.499997143 A9 $ 2,250.51 7,583.33 $ 0.00 $ 2,250.51 % 6.750008717 2B5 7,583.33 %6.499997143 A10 $ 4,495.86 7,583.33 $ 0.00 $ 4,495.86 % 6.7500073477,583.33 %6.499997143 A11 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 %8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 M $ 70,396.59 $ 0.00 $ 70,396.59 %6.499999699 B1 $ 30,441.77 $ 0.00 $ 30,441.77 %6.499999777 B2 $ 17,123.50 $ 0.00 $ 17,123.50 %6.500001806 B3 $ 17,123.50 $ 0.00 $ 17,123.50 %6.500001806 B4 $ 7,610.44 $ 0.00 $ 7,610.44 %6.500001100 B5 $ 9,513.07 $ 0.00 $ 9,513.07 %6.500001395

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 464,205.47 $ 0.00 $ 235,400.00 % 6.600000000 2A2 464,205.47 %7.750000030 A2 $ 127,997.92 42,980.21 $ 0.00 $ 127,997.92 % 6.550000171 2A3 42,980.21 %7.750000301 A3 $ 9,258.33 6,500.00 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 6,500.00 %8.000000000 A4 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A5 $ 5,537.40 265,180.70 $ 0.00 $ 265,180.70 %7.749999890 A6 $ 92,967.71 $ 0.00 $ 92,967.71 %7.750000139 A7 $ 69,911.46 $ 0.00 $ 69,911.46 %7.750000185 A8 $ 41,656.25 $ 0.00 $ 41,656.25 %7.750000000 A9 $ 86,057.29 $ 0.00 $ 86,057.29 %7.749999850 A10 $ 13,110.42 $ 0.00 $ 13,110.42 %7.750001970 A11 $ 6,716.67 $ 0.00 $ 6,716.67 %7.750003846 A12 $ 17,211.46 $ 0.00 $ 17,211.46 %7.750000750 A13 $ 32,259.38 $ 0.00 $ 32,259.38 %7.750001201 A14 $ 71,041.67 $ 0.00 $ 71,041.67 %7.750000364 A15 $ 10,726.67 $ 0.00 $ 10,726.67 %8.000002486 A16 $ 46,180.00 $ 0.00 $ 46,180.00 %8.000000000 A17 $ 17,187.50 $ 0.00 $ 17,187.50 %8.250000000 A18 $ 58,125.00 $ 0.00 $ 58,125.00 %7.750000000 A19 $ 36,360.42 $ 0.00 $ 36,360.42 %7.750000710 A20 $ 14,180.00 $ 0.00 $ 14,180.00 %8.000000000 A21 $ 18,153.33 $ 0.00 $ 18,153.33 %7.999998531 A22 $ 898,684.98 $ 0.00 $ 898,684.98 %7.750000012 A23 $ 159,582.85 $ 0.00 $ 159,582.85 %7.749999981 A24 $ 22,378.13 $ 0.00 $ 22,378.13 %7.750001732 A25 $ 10,430.21 $ 0.00 $ 10,430.21 %7.750001238 S $ 84,591.90 $ 0.00 $ 84,591.90 %0.406238728 M $ 54,606.35 $ 0.00 $ 54,606.35 %7.750000178 B1 $ 25,204.91 $ 0.00 $ 25,204.91 %7.750000739 B2 $ 14,003.44 $ 0.00 $ 14,003.44 %7.749999716 B3 $ 11,201.47 $ 0.00 $ 11,201.47 %7.750002017 B4 $ 7,004.93 $ 0.00 $ 7,004.93 %7.749996089 B5 $ 7,001.37 $ 0.00 $ 7,001.37 %7.749999119 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 153,408.89 $ 0.00 $ 153,408.89 %5.950000013 A2 $ 228,536.00 $ 0.00 $ 228,536.00 %6.000000000 A3 $ 892,574.07 $ 0.00 $ 892,574.07 %6.249999980 A4 $ 195,842.49 $ 0.00 $ 195,842.49 %5.682500144 A5 $ 97,102.72 $ 0.00 $ 97,102.72 %2.817500025 A6 $ 1,246,796.58 $ 0.00 $ 1,246,796.58 %6.499999996 A7 $ 793,375.53 $ 0.00 $ 793,375.53 %6.499999967 A8 $ 283,618.09 $ 0.00 $ 283,618.09 %6.499999927 A9 $ 5,534.98 $ 0.00 $ 0.00 % 6.749997303 2A9 %6.499994412 A10 $ 178,875.00 102,533.15 $ 0.00 $ 178,875.00 % 6.750000000 2R 102,533.15 %6.500000317 A11 $ 0.56 36,259.17 $ 0.00 $ 0.56 % 6.720000000 2RL 36,259.17 %6.500000598 A12 $ 0.56 8,706.67 $ 0.00 $ 0.56 % 6.720000000 2M 8,706.67 %8.000003063 A13 $ 20,782.11 99,855.75 $ 0.00 $ 20,782.11 % 6.749998691 2B1 99,855.75 %5.882499997 A14 $ 8,429.58 44,432.20 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 44,432.20 %8.506875304 A15 $ 0.00 $ 4,495.40 % 6.749997063 2B3 0.00 $ 4,495.40 0.00 %0.000000000 A16 $ 4,630.34 $ 0.00 $ 4,495.40 % 6.749997063 2B4 0.00 %6.499993993 A17 $ 2,250.51 27,674.92 $ 0.00 $ 2,250.51 % 6.750008717 2B5 0.00 %6.499999084 A18 $ 4,495.86 31,669.04 $ 0.00 $ 4,495.86 % 6.75000734731,669.04 %6.749999467 A19 $ 32,841.97 $ 0.00 $ 32,841.97 %7.000000000 A20 $ 0.00 $ 0.00 $ 0.00 %0.000000000 A21 $ 10,768.42 $ 0.00 $ 0.00 %6.499998365 A22 $ 515,883.47 $ 0.00 $ 515,883.47 %6.500000016 S $ 330,665.51 $ 0.00 $ 330,665.51 %0.450796984 RL $ 0.00 $ 0.00 $ 0.00 %0.000000000 M $ 95,120.80 $ 0.00 $ 95,120.80 %6.500000125 B1 $ 38,561.17 $ 0.00 $ 38,561.17 %6.499999562 B2 $ 23,137.78 $ 0.00 $ 23,137.78 %6.499999093 B3 $ 25,707.45 $ 0.00 $ 25,707.45 %6.500000410 B4 $ 10,284.06 $ 0.00 $ 10,284.06 %6.500000590 B5 $ 12,853.73 $ 0.00 $ 12,853.73 %6.500000678

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 1PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 $ 5,537.40 2PO $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 1A1 $ 479,717.61 $ 0.00 $ 178,875.00 % 6.750000000 2R 479,717.61 %6.099999988 1A2 $ 0.56 162,666.67 $ 0.00 $ 0.56 % 6.720000000 2RL 162,666.67 %6.100000125 1A4 $ 0.56 250,666.02 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 250,666.02 %6.499999926 1A5 $ 0.00 $ 20,782.11 % 6.749998691 2B1 0.00 $ 8,429.58 0.00 %0.000000000 1A6 $ 213,750.00 $ 0.00 $ 8,429.58 % 6.749999865 2B2 213,750.00 %6.750000000 1A7 $ 4,495.40 6,766.88 $ 0.00 $ 4,495.40 % 6.749997063 2B3 6,766.88 %6.750004988 1A8 $ 4,495.40 339,365.00 $ 0.00 $ 4,495.40 % 6.749997063 2B4 339,365.00 %6.500000000 1A3 $ 2,250.51 500,523.46 $ 0.00 $ 2,250.51 % 6.750008717 2B5 204,223.66 %8.252821665 1A9 $ 4,495.86 23,722.87 $ 0.00 $ 4,495.86 % 6.7500073470.00 %6.749999330 RL $ 0.00 $ 0.00 $ 0.00 %0.000000000 1S $ 53,725.54 $ 0.00 $ 53,725.54 %0.266010058 2A1 $ 200,630.61 $ 0.00 $ 200,630.61 %6.749999939 2A2 $ 20,548.13 $ 0.00 $ 20,548.13 %6.750001642 2A3 $ 67,719.38 $ 0.00 $ 67,719.38 %6.750000498 2A4 $ 9,843.75 $ 0.00 $ 9,843.75 %6.750000000 2A5 $ 257,555.53 $ 0.00 $ 257,555.53 %6.750000090 2A6 $ 11,250.00 $ 0.00 $ 11,250.00 %6.750000000 2A7 $ 14,625.00 $ 0.00 $ 14,625.00 %6.750000000 2A8 $ 5,625.00 $ 0.00 $ 5,625.00 %6.750000000 2A9 $ 20,250.00 $ 0.00 $ 20,250.00 %6.750000000 2S $ 21,551.59 $ 0.00 $ 21,551.59 %0.298740135 M $ 51,886.02 $ 0.00 $ 51,886.02 %6.749999519 B1 $ 21,032.00 $ 0.00 $ 21,032.00 %6.749999823 B2 $ 12,614.72 $ 0.00 $ 12,614.72 %6.749998371 B3 $ 14,025.06 $ 0.00 $ 14,025.06 %6.749997699 B4 $ 5,613.38 $ 0.00 $ 5,613.38 %6.749995348 B5 $ 7,017.08 $ 0.00 $ 7,017.08 %6.749997667

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 1PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 1A1 $ 235,400.00 1,043,646.69 $ 0.00 $1,043,646.69 % 6.749999980 1A2 $ 273,319.29 $ 0.00 $ 235,400.00 273,319.29 % 6.600000000 2A2 6.749999881 1A3 $ 127,997.92 28,350.00 $ 0.00 $ 127,997.92 28,350.00 % 6.550000171 2A3 7.000000000 1A4 $ 9,258.33 23,216.67 $ 0.00 $ 9,258.33 23,216.67 % 6.749997553 2A4 7.000001005 1A5 $ 314,134.25 23,216.67 $ 0.00 $ 314,134.25 23,216.67 % 5.812500000 2A5 7.000001005 1A6 $ 118,222.36 23,216.67 $ 0.00 $ 118,222.36 23,216.67 % 11.358153172 2A6 7.000001005 1A7 $ 27,022.30 91,000.00 $ 0.00 $ 27,022.30 91,000.00 % 7.499999705 2A7 6.500000000 1A8 $ 233,573.17 $ 0.00 $ 233,573.17 % 6.750000018 1A9 $ 16,185.98 $ 0.00 $ 16,185.98 % 6.749999685 1A10 $ 55,800.00 $ 0.00 $ 55,800.00 % 6.750000000 1A11 $ 286,875.00 $ 0.00 $ 286,875.00 % 6.750000000 1A12 $ 196,375.71 $ 0.00 $ 196,375.71 % 6.749999987 1A13 $ 77,378.33 $ 0.00 $ 77,378.33 % 6.750000233 1A14 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 1A15 $ 5,537.40 254,493.24 $ 0.00 $ 254,493.24 % 6.749999944 1A16 $ 102,681.61 $ 0.00 $ 102,681.61 % 6.750000072 1A17 $ 4,050.00 $ 0.00 $ 4,050.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 0.000000000 1M $ 178,875.00 53,755.40 $ 0.00 $ 178,875.00 53,755.40 % 6.750000000 2R 6.749999743 1B1 $ 0.56 23,249.67 $ 0.00 $ 0.56 23,249.67 % 6.720000000 2RL 6.749998737 1B2 $ 0.56 13,075.49 $ 0.00 $ 0.56 13,075.49 % 6.720000000 2M 6.750001729 1B3 $ 20,782.11 11,622.03 $ 0.00 $ 20,782.11 11,622.03 % 6.749998691 2B1 6.749999270 1B4 $ 8,429.58 5,813.82 $ 0.00 $ 8,429.58 5,813.82 % 6.749999865 2B2 6.749998237 1B5 $ 4,495.40 8,718.34 $ 0.00 $ 4,495.40 8,718.34 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.749998698

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 1A1 $ 235,400.00 554,404.96 $ 0.00 $ 235,400.00 554,404.96 % 6.600000000 2A2 6.650000020 1A2 $ 127,997.92 189,583.33 $ 0.00 $ 127,997.92 189,583.33 % 6.550000171 2A3 6.499999886 1A3 $ 9,258.33 152,160.00 $ 0.00 $ 9,258.33 152,160.00 % 6.749997553 2A4 6.400000000 1A4 $ 314,134.25 23,949.83 $ 0.00 $ 314,134.25 23,949.83 % 5.812500000 2A5 6.749999058 1A5 $ 118,222.36 1,096,216.71 $ 0.00 $ 118,222.36 1,096,216.71 % 11.358153172 2A6 7.000000025 1A6 $ 27,022.30 14,615.98 $ 0.00 $ 27,022.30 0.00 % 7.499999705 2A7 7.000000032 1A7 $ 78,959.90 $ 0.00 $ 0.00 % 6.999999678 1A8 $ 6,846.23 $ 0.00 $ 0.00 % 6.999995459 1A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 1A10 $ 5,537.40 449,949.38 $ 0.00 $ 0.00 449,949.38 % 6.749997303 2A9 6.750000075 1R $ 178,875.00 0.56 $ 0.00 $ 178,875.00 0.56 % 6.750000000 2R 46.800000000 1RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL 1M $ 0.56 52,147.79 $ 0.00 $ 0.56 52,147.79 % 6.720000000 2M 6.750000438 1B1 $ 20,782.11 22,552.36 $ 0.00 $ 20,782.11 22,552.36 % 6.749998691 2B1 6.749999132 1B2 $ 8,429.58 12,685.35 $ 0.00 $ 8,429.58 12,685.35 % 6.749999865 2B2 6.749997915 1B3 $ 4,495.40 11,273.38 $ 0.00 $ 4,495.40 11,273.38 % 6.749997063 2B3 6.750000049 1B4 $ 4,495.40 5,636.69 $ 0.00 $ 4,495.40 5,636.69 % 6.749997063 2B4 6.750000082 1B5 $ 2,250.51 8,462.24 $ 0.00 $ 2,250.51 8,462.24 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.750002657

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 1,449,248.64 $ 0.00 $ 0.00 1,449,248.64 % 6.749997303 2A9 6.750000008 A2 $ 178,875.00 495,961.90 $ 0.00 $ 178,875.00 495,961.90 % 6.750000000 2R 6.749999987 A3 $ 0.56 154,798.10 $ 0.00 $ 0.56 154,798.10 % 6.720000000 2RL 6.143749834 A4 $ 0.56 59,368.14 $ 0.00 $ 0.56 59,368.14 % 6.720000000 2M 9.088391858 A5 $ 20,782.11 8,437.50 $ 0.00 $ 20,782.11 8,437.50 % 6.749998691 2B1 6.750000000 A6 $ 8,429.58 8,437.50 $ 0.00 $ 8,429.58 8,437.50 % 6.749999865 2B2 6.750000000 A7 $ 4,495.40 11,250.00 $ 0.00 $ 4,495.40 11,250.00 % 6.749997063 2B3 6.750000000 A8 $ 4,495.40 46,428.57 $ 0.00 $ 4,495.40 46,428.57 % 6.749997063 2B4 6.499999475 A9 $ 2,250.51 29,166.67 $ 0.00 $ 2,250.51 29,166.67 % 6.750008717 2B5 7.000000800 A10 $ 4,495.86 8,779.76 $ 0.00 $ 4,495.86 8,779.76 % 6.7500073477.375000613 A11 $ 267,187.50 $ 0.00 $ 267,187.50 % 6.750000000 M $ 49,487.21 $ 0.00 $ 49,487.21 % 6.750000616 B1 $ 21,399.87 $ 0.00 $ 21,399.87 % 6.749999261 B2 $ 12,037.43 $ 0.00 $ 12,037.43 % 6.750002194 B3 $ 10,699.94 $ 0.00 $ 10,699.94 % 6.750002397 B4 $ 5,349.97 $ 0.00 $ 5,349.97 % 6.750005946 B5 $ 8,030.11 $ 0.00 $ 8,030.11 % 6.749997074

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 138,493.38 $ 0.00 $ 235,400.00 % 6.600000000 2A2 138,493.38 %7.000000016 A2 $ 127,997.92 85,114.17 $ 0.00 $ 127,997.92 % 6.550000171 2A3 85,114.17 %7.000000274 A3 $ 9,258.33 195,431.05 $ 0.00 $ 9,258.33 % 6.749997553 2A4 195,431.05 %6.999999940 A4 $ 314,134.25 137,242.73 $ 0.00 $ 314,134.25 % 5.812500000 2A5 137,242.73 %6.999999888 A5 $ 118,222.36 209,614.50 $ 0.00 $ 118,222.36 % 11.358153172 2A6 0.00 %7.000000116 A6 $ 27,022.30 84,295.39 $ 0.00 $ 27,022.30 % 7.499999705 2A7 84,295.39 %6.999999920 A7 $ 30,208.33 $ 0.00 $ 30,208.33 %7.249999200 A8 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A9 $ 5,537.40 29,790.83 $ 0.00 $ 29,790.83 %6.999999217 A10 $ 163,387.93 $ 0.00 $ 163,387.93 %6.999999857 A11 $ 119,583.33 $ 0.00 $ 119,583.33 %6.999999805 A12 $ 710,687.30 $ 0.00 $ 710,687.30 %7.000000010 S $ 79,383.51 $ 0.00 $ 79,383.51 %0.410439592 M $ 38,828.18 $ 0.00 $ 38,828.18 %6.999999525 B1 $ 15,328.90 $ 0.00 $ 15,328.90 %6.999998345 B2 $ 8,176.19 $ 0.00 $ 8,176.19 %6.999999458 B3 $ 10,217.33 $ 0.00 $ 10,217.33 %6.999999543 B4 $ 4,082.28 $ 0.00 $ 4,082.28 %6.999999786 B5 $ 5,116.68 $ 0.00 $ 5,116.68 %6.999995634 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 IPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 IIPO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 1,773,870.21 $ 0.00 $1,773,870.21 %7.500000000 A2 $ 28,961.74 $ 0.00 $ 0.00 % 6.749997303 2A9 %7.500000890 A3 $ 178,875.00 69,179.69 $ 0.00 $ 178,875.00 % 6.750000000 2R 0.00 %7.500000271 A5 $ 0.56 207,000.00 $ 0.00 $ 0.56 % 6.720000000 2RL 207,000.00 %7.200000000 A4 $ 0.56 1,725.00 $ 0.00 $ 0.56 % 6.720000000 2M 1,725.00 %0.060000000 A6 $ 20,782.11 34,615.00 $ 0.00 $ 20,782.11 % 6.749998691 2B1 34,615.00 %7.525000000 A7 $ 8,429.58 6,785.00 $ 0.00 $ 8,429.58 % 6.749999865 2B2 6,785.00 %1.475000000 A8 $ 4,495.40 253,937.50 $ 0.00 $ 4,495.40 % 6.749997063 2B3 253,937.50 %7.500000000 IIA $ 4,495.40 359,121.99 $ 0.00 $ 4,495.40 % 6.749997063 2B4 359,121.99 %7.249999911 IS $ 2,250.51 277,000.14 $ 0.00 $ 2,250.51 % 6.750008717 2B5 277,000.14 %0.858724257 IIS $ 4,495.86 36,377.88 $ 0.00 $ 4,495.86 % 6.75000734736,377.88 %0.791675439 IR $ 0.00 $ 0.00 $ 0.00 %0.000000000 IRL $ 0.00 $ 0.00 $ 0.00 %0.000000000 M $ 58,418.19 $ 0.00 $ 58,418.19 %7.466193921 B1 $ 24,839.23 $ 0.00 $ 24,839.23 %7.466193798 B2 $ 13,140.67 $ 0.00 $ 13,140.67 %7.466191673 B3 $ 10,225.36 $ 0.00 $ 10,225.36 %7.466194753 B4 $ 7,303.83 $ 0.00 $ 7,303.83 %7.466196186 B5 $ 10,234.27 $ 0.00 $ 10,234.27 %7.466197907

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.54 $ 0.00 $ 0.54 %6.600000000 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 221,682.50 $ 0.00 $ 235,400.00 % 6.600000000 2A2 221,682.50 %6.500000000 A2 $ 127,997.92 74,212.83 $ 0.00 $ 127,997.92 % 6.550000171 2A3 74,212.83 %5.953700175 A3 $ 9,258.33 258,432.18 $ 0.00 $ 9,258.33 % 6.749997553 2A4 258,432.18 %6.499999906 A4 $ 314,134.25 25,507.12 $ 0.00 $ 314,134.25 % 5.812500000 2A5 25,507.12 %7.308214335 A5 $ 118,222.36 14,886.03 $ 0.00 $ 118,222.36 % 11.358153172 2A6 14,886.03 %7.000002351 A6 $ 27,022.30 27,489.09 $ 0.00 $ 27,022.30 % 7.499999705 2A7 27,489.09 %6.999999151 A7 $ 11,666.67 $ 0.00 $ 11,666.67 %7.000002000 A8 $ 181,250.00 $ 0.00 $ 181,250.00 %7.500000000 A9 $ 693,275.00 $ 0.00 $ 693,275.00 %6.000000000 A10 $ 163,125.00 $ 0.00 $ 163,125.00 %6.750000000 A11 $ 583,333.33 $ 0.00 $ 583,333.33 %6.999999960 A12 $ 112,162.92 $ 0.00 $ 112,162.92 %6.500000193 A13 $ 20,113.33 $ 0.00 $ 20,113.33 %6.999998840 A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A15 $ 5,537.40 24,523.33 $ 0.00 $ 0.00 % 6.749997303 2A9 24,523.33 %6.999999049 A16 $ 178,875.00 6,653.74 $ 0.00 $ 178,875.00 % 6.750000000 2R 6,653.74 %6.999994740 A17 $ 0.56 169,225.00 $ 0.00 $ 0.56 % 6.720000000 2RL 169,225.00 %6.000000000 S $ 0.56 170,443.68 $ 0.00 $ 0.56 % 6.720000000 2170,443.68 %0.428950368 M $ 20,782.11 56,782.92 $ 0.00 $ 20,782.11 % 6.749998691 2B1 56,782.92 %6.500000382 B1 $ 8,429.58 20,242.08 $ 0.00 $ 8,429.58 % 6.749999865 2B2 20,242.08 %6.499998930 B2 $ 4,495.40 12,144.17 $ 0.00 $ 4,495.40 % 6.749997063 2B3 12,144.17 %6.500001784 B3 $ 4,495.40 13,492.92 $ 0.00 $ 4,495.40 % 6.749997063 2B4 13,492.92 %6.500001606 B4 $ 2,250.51 5,395.00 $ 0.00 $ 2,250.51 % 6.750008717 2B5 5,395.00 %6.500000000 B5 $ 4,495.86 6,759.49 $ 0.00 $ 4,495.86 % 6.7500073476,759.49 %6.499997688

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 2,196,597.30 $ 0.00 $ 2,196,597.30 %6.500000014 A2 $ 346,445.94 $ 0.00 $ 346,445.94 %6.499999967 A3 $ 13,595.83 $ 0.00 $ 13,595.83 %6.499998406 A4 $ 17,988.75 $ 0.00 $ 17,988.75 %6.500000000 A5 $ 17,994.17 $ 0.00 $ 17,994.17 %6.500001204 A6 $ 12,545.00 $ 0.00 $ 12,545.00 %6.500000000 A7 $ 18,990.83 $ 0.00 $ 18,990.83 %6.499998859 A8 $ 99,727.41 $ 0.00 $ 99,727.41 %6.499999931 A9 $ 17,364.58 $ 0.00 $ 17,364.58 %6.249998800 A10 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A11 $ 9,724.17 $ 0.00 $ 9,724.17 %7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 %6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 %6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 %6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 %6.750001118 A17 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 A18 $ 24,721.88 $ 0.00 $ 178,875.00 % 6.750000000 2R 24,721.88 %6.750001365 A19 $ 0.56 6,666.67 $ 0.00 $ 0.56 % 6.720000000 2RL 6,666.67 %8.000004000 A20 $ 0.56 22,110.00 $ 0.00 $ 0.56 % 6.720000000 2M 22,110.00 %9.000000000 A21 $ 20,782.11 5,416.67 $ 0.00 $ 20,782.11 % 6.749998691 2B1 5,416.67 %6.500004000 A22 $ 8,429.58 5,833.33 $ 0.00 $ 8,429.58 % 6.749999865 2B2 5,833.33 %6.999996000 A23 $ 4,495.40 27,083.33 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 27,083.33 %6.750000312 A24 $ 0.00 $ 4,495.40 % 6.749997063 2B4 0.00 $ 2,250.51 0.00 %0.000000000 A25 $ 0.00 $ 2,250.51 % 6.750008717 2B5 0.00 $ 4,495.86 0.00 %0.000000000 A26 $ 53,175.41 $ 0.00 $ 4,495.86 % 6.75000734753,175.41 %6.999999671 A27 $ 532,740.89 $ 0.00 $ 532,740.89 %6.499999972 A28 $ 88,188.75 $ 0.00 $ 88,188.75 %6.500000000 A29 $ 427,190.83 $ 0.00 $ 427,190.83 %6.499999949 S $ 299,465.61 $ 0.00 $ 299,465.61 %0.479754952 M $ 85,367.48 $ 0.00 $ 85,367.48 %6.500000117 B1 $ 32,013.48 $ 0.00 $ 32,013.48 %6.499999805 B2 $ 19,208.09 $ 0.00 $ 19,208.09 %6.500000482 B3 $ 23,476.19 $ 0.00 $ 23,476.19 %6.499999484 B4 $ 8,537.29 $ 0.00 $ 8,537.29 %6.500000688 B5 $ 12,805.25 $ 0.00 $ 12,805.25 %6.500000286

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 146,798.05 $ 0.00 $ 235,400.00 % 6.600000000 2A2 146,798.05 %7.750000118 A2 $ 127,997.92 1,743,732.24 $ 0.00 $ 127,997.92 % 6.550000171 2A3 1,743,732.24 %7.749999993 A3 $ 9,258.33 225,000.00 $ 0.00 $ 9,258.33 % 6.749997553 2A4 225,000.00 %7.500000000 A4 $ 314,134.25 340,897.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 340,897.25 %7.749999901 A5 $ 118,222.36 6,000.00 $ 0.00 $ 118,222.36 % 11.358153172 2A6 6,000.00 %8.000000000 A6 $ 27,022.30 11,250.00 $ 0.00 $ 27,022.30 % 7.499999705 2A7 11,250.00 %7.500000000 A7 $ 11,250.00 $ 0.00 $ 11,250.00 %7.500000000 A8 $ 11,250.00 $ 0.00 $ 11,250.00 %7.500000000 A9 $ 11,250.00 $ 0.00 $ 11,250.00 %7.500000000 A10 $ 11,437.50 $ 0.00 $ 11,437.50 %7.625000000 A11 $ 11,437.50 $ 0.00 $ 11,437.50 %7.625000000 A12 $ 11,437.50 $ 0.00 $ 11,437.50 %7.625000000 A13 $ 11,437.50 $ 0.00 $ 11,437.50 %7.625000000 A14 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A15 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A16 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A17 $ 11,812.50 $ 0.00 $ 11,812.50 %7.875000000 A18 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A19 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A20 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A21 $ 12,000.00 $ 0.00 $ 12,000.00 %8.000000000 A22 $ 88,827.92 $ 0.00 $ 88,827.92 %7.750000291 A23 $ 207,348.68 $ 0.00 $ 207,348.68 %7.750000066 A24 $ 65,605.29 $ 0.00 $ 0.00 %7.750000146 A25 $ 96,498.88 $ 0.00 $ 96,498.88 %7.750000168 A26 $ 1,500.00 $ 0.00 $ 1,500.00 %0.050000000 S $ 258,008.17 $ 0.00 $ 258,008.17 %0.662806775 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 M $ 5,537.40 73,139.49 $ 0.00 $ 73,139.49 %7.750000156 B1 $ 28,545.85 $ 0.00 $ 28,545.85 %7.749999072 B2 $ 14,269.71 $ 0.00 $ 14,269.71 %7.750002434 B3 $ 12,485.19 $ 0.00 $ 12,485.19 %7.750001843 B4 $ 12,491.63 $ 0.00 $ 12,491.63 %7.750000405 B5 $ 10,706.16 $ 0.00 $ 10,706.16 %7.750001870 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 84,704.46 $ 0.00 $ 0.00 % 6.749997303 2A9 84,704.46 %6.999999899 A2 $ 178,875.00 21,583.33 $ 0.00 $ 178,875.00 % 6.750000000 2R 21,583.33 %6.999998919 A3 $ 0.56 113,672.71 $ 0.00 $ 0.56 % 6.720000000 2RL 113,672.71 %6.999999812 A4 $ 0.56 143,272.50 $ 0.00 $ 0.56 % 6.720000000 2M 143,272.50 %7.000000000 A5 $ 20,782.11 198,686.24 $ 0.00 $ 20,782.11 % 6.749998691 2B1 198,686.24 %6.999999853 A6 $ 8,429.58 258,549.59 $ 0.00 $ 8,429.58 % 6.749999865 2B2 258,549.59 %7.000000104 A7 $ 4,495.40 57,166.67 $ 0.00 $ 4,495.40 % 6.749997063 2B3 57,166.67 %7.000000408 A8 $ 4,495.40 4,532.74 $ 0.00 $ 4,495.40 % 6.749997063 2B4 4,532.74 %7.250005515 A9 $ 2,250.51 21,725.90 $ 0.00 $ 2,250.51 % 6.750008717 2B5 21,725.90 %6.950001005 A10 $ 4,495.86 19,250.00 $ 0.00 $ 4,495.86 % 6.75000734719,250.00 %7.000000000 A11 $ 127,601.43 $ 0.00 $ 127,601.43 %6.999999791 A12 $ 948,998.47 $ 0.00 $ 948,998.47 %7.000000005 M $ 45,675.44 $ 0.00 $ 45,675.44 %6.999999811 B1 $ 26,100.25 $ 0.00 $ 26,100.25 %6.999999423 B2 $ 13,050.13 $ 0.00 $ 13,050.13 %7.000002137 B3 $ 13,050.13 $ 0.00 $ 13,050.13 %7.000002137 B4 $ 3,913.88 $ 0.00 $ 3,913.88 %7.000000179 B5 $ 9,136.35 $ 0.00 $ 9,136.35 %7.000000485

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 362,536.31 $ 0.00 $ 235,400.00 % 6.600000000 2A2 362,536.31 %6.500000055 A2 $ 127,997.92 2,789,573.06 $ 0.00 $ 127,997.92 % 6.550000171 2A3 2,789,573.06 %6.500000008 A3 $ 9,258.33 7,583.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 7,583.33 %6.499997143 A4 $ 314,134.25 45,181.21 $ 0.00 $ 314,134.25 % 5.812500000 2A5 45,181.21 %6.500000360 A5 $ 118,222.36 40,997.96 $ 0.00 $ 118,222.36 % 11.358153172 2A6 40,997.96 %6.500000132 A6 $ 27,022.30 18,958.33 $ 0.00 $ 27,022.30 % 7.499999705 2A7 18,958.33 %6.499998857 A7 $ 14,000.00 $ 0.00 $ 14,000.00 %8.000000000 A8 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A9 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A10 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A11 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A12 $ 16,250.00 $ 0.00 $ 16,250.00 %6.500000000 A13 $ 22,000.00 $ 0.00 $ 22,000.00 %8.000000000 A14 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 A15 $ 5,416.67 $ 0.00 $ 5,416.67 %6.500004000 M $ 69,965.92 $ 0.00 $ 69,965.92 %6.500000358 B1 $ 30,255.53 $ 0.00 $ 30,255.53 %6.499999497 B2 $ 17,018.74 $ 0.00 $ 17,018.74 %6.500001553 B3 $ 17,018.74 $ 0.00 $ 17,018.74 %6.500001553 B4 $ 7,563.88 $ 0.00 $ 7,563.88 %6.500000816 B5 $ 9,454.87 $ 0.00 $ 9,454.87 %6.500001197 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 307,290.72 $ 0.00 $ 235,400.00 % 6.600000000 2A2 307,290.72 %8.000000116 A8 $ 127,997.92 249,533.11 $ 0.00 $ 127,997.92 % 6.550000171 2A3 249,533.11 %7.874999893 A9 $ 9,258.33 3,960.84 $ 0.00 $ 9,258.33 % 6.749997553 2A4 3,960.84 %7.999993806 A2 $ 314,134.25 53,026.67 $ 0.00 $ 314,134.25 % 5.812500000 2A5 53,026.67 %8.000000503 A4 $ 118,222.36 94,500.81 $ 0.00 $ 118,222.36 % 11.358153172 2A6 94,500.81 %7.999999718 A5 $ 27,022.30 8,206.67 $ 0.00 $ 27,022.30 % 7.499999705 2A7 8,206.67 %8.000003249 A6 $ 45,793.33 $ 0.00 $ 45,793.33 %7.999999418 A7 $ 25,320.00 $ 0.00 $ 25,320.00 %8.000000000 A3 $ 91,633.33 $ 0.00 $ 91,633.33 %7.999999709 S $ 28,647.08 $ 0.00 $ 28,647.08 %0.312232088 RL $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 M $ 5,537.40 18,236.88 $ 0.00 $ 18,236.88 %8.000001959 B1 $ 7,883.17 $ 0.00 $ 7,883.17 %8.000005006 B2 $ 4,934.45 $ 0.00 $ 4,934.45 %8.000000649 B3 $ 3,938.26 $ 0.00 $ 3,938.26 %7.999996073 B4 $ 1,972.45 $ 0.00 $ 1,972.45 %7.999993511 B5 $ 2,470.29 $ 0.00 $ 2,470.29 %8.000001295 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.56 $ 0.00 $ 0.56 %6.720000000 1PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 2PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 1A1 $ 5,537.40 501,028.58 $ 0.00 $ 501,028.58 %6.099999959 1A2 $ 162,666.67 $ 0.00 $ 162,666.67 %6.100000125 1A4 $ 271,055.42 $ 0.00 $ 271,055.42 %6.500000080 1A5 $ 23,371.88 $ 0.00 $ 0.00 % 6.749997303 2A9 %6.750001444 1A6 $ 178,875.00 213,750.00 $ 0.00 $ 178,875.00 % 213,750.00 %6.750000000 2R 1A7 $ 6,766.88 $ 0.00 $ 6,766.88 %6.750004988 1A8 $ 339,365.00 $ 0.00 $ 339,365.00 %6.500000000 1A3 $ 494,153.71 $ 0.00 $ 207,278.71 %8.339795114 1A9 $ 27,472.50 $ 0.00 $ 0.00 %6.750000000 RL $ 0.56 $ 0.00 $ 0.56 % %6.720000000 2RL 1S $ 0.56 57,360.16 $ 0.00 $ 0.56 % 6.720000000 2M 57,360.16 %0.274961000 2A1 $ 20,782.11 216,000.00 $ 0.00 $ 20,782.11 % 6.749998691 2B1 216,000.00 %6.750000000 2A2 $ 8,429.58 20,548.13 $ 0.00 $ 8,429.58 % 6.749999865 2B2 20,548.13 %6.750001642 2A3 $ 4,495.40 67,719.38 $ 0.00 $ 4,495.40 % 6.749997063 2B3 67,719.38 %6.750000498 2A4 $ 4,495.40 9,843.75 $ 0.00 $ 4,495.40 % 6.749997063 2B4 9,843.75 %6.750000000 2A5 $ 2,250.51 281,250.00 $ 0.00 $ 2,250.51 % 6.750008717 2B5 281,250.00 %6.750000000 2A6 $ 4,495.86 11,250.00 $ 0.00 $ 4,495.86 % 6.75000734711,250.00 %6.750000000 2A7 $ 14,625.00 $ 0.00 $ 14,625.00 %6.750000000 2A8 $ 5,625.00 $ 0.00 $ 5,625.00 %6.750000000 2A9 $ 20,250.00 $ 0.00 $ 20,250.00 %6.750000000 2S $ 25,776.98 $ 0.00 $ 25,776.98 %0.332751000 M $ 52,149.38 $ 0.00 $ 52,149.38 %6.750000647 B1 $ 21,138.75 $ 0.00 $ 21,138.75 %6.750000000 B2 $ 12,678.75 $ 0.00 $ 12,678.75 %6.750000000 B3 $ 14,096.25 $ 0.00 $ 14,096.25 %6.750000000 B4 $ 5,641.88 $ 0.00 $ 5,641.88 %6.750005982 B5 $ 7,052.70 $ 0.00 $ 7,052.70 %6.750001795

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 1A1 $ 235,400.00 288,654.17 $ 0.00 $ 235,400.00 288,654.17 % 6.600000000 2A2 6.500000075 1A2 $ 127,997.92 218,278.50 $ 0.00 $ 127,997.92 218,278.50 % 6.550000171 2A3 6.600000000 1A3 $ 9,258.33 242,852.67 $ 0.00 $ 9,258.33 242,852.67 % 6.749997553 2A4 6.700000092 1A4 $ 314,134.25 186,862.50 $ 0.00 $ 314,134.25 186,862.50 % 5.812500000 2A5 6.750000000 1A5 $ 118,222.36 78,603.75 $ 0.00 $ 118,222.36 78,603.75 % 11.358153172 2A6 6.750000000 1A6 $ 27,022.30 17,875.29 $ 0.00 $ 27,022.30 17,875.29 % 7.499999705 2A7 6.750000708 1A7 $ 524,649.38 $ 0.00 $ 524,649.38 % 6.750000064 1A8 $ 195,977.38 $ 0.00 $ 195,977.38 % 6.155999891 1A9 $ 74,621.67 $ 0.00 $ 74,621.67 % 9.041143126 1A10 $ 656.47 $ 0.00 $ 0.00 % 0.000000000 2A8 6.750044985 1A11 $ 5,537.40 150,116.80 $ 0.00 $ 150,116.80 % 6.355999894 1A12 $ 62,446.32 $ 0.00 $ 62,446.32 % 7.931999682 1A13 $ 113,619.38 $ 0.00 $ 113,619.38 % 6.750000297 1A14 $ 3,520.11 $ 0.00 $ 0.00 % 6.749997303 2A9 6.750003595 1R $ 178,875.00 0.28 $ 0.00 $ 178,875.00 0.28 % 6.750000000 2R 12.000000000 1RL $ 0.56 0.28 $ 0.00 $ 0.56 0.28 % 6.720000000 2RL 1M $ 0.56 41,692.50 $ 0.00 $ 0.56 41,692.50 % 6.720000000 2M 6.750000000 1B1 $ 20,782.11 18,030.94 $ 0.00 $ 20,782.11 18,030.94 % 6.749998691 2B1 6.750000936 1B2 $ 8,429.58 10,141.88 $ 0.00 $ 8,429.58 10,141.88 % 6.749999865 2B2 6.750003328 1B3 $ 4,495.40 9,016.88 $ 0.00 $ 4,495.40 9,016.88 % 6.749997063 2B3 6.750003743 1B4 $ 4,495.40 4,505.63 $ 0.00 $ 4,495.40 4,505.63 % 6.749997063 2B4 6.750007491 1B5 $ 2,250.51 6,766.15 $ 0.00 $ 2,250.51 6,766.15 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.750000062

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 269,381.92 $ 0.00 $ 269,381.92 % 6.749999985 A2 $ 151,430.49 $ 0.00 $ 151,430.49 % 6.749999835 A3 $ 587,110.53 $ 0.00 $ 587,110.53 % 6.750000009 A4 $ 536,603.41 $ 0.00 $ 536,603.41 % 6.749999951 A5 $ 123,193.13 $ 0.00 $ 123,193.13 % 6.750000274 A6 $ 213,526.04 $ 0.00 $ 213,526.04 % 6.249999951 A7 $ 104,166.67 $ 0.00 $ 104,166.67 % 6.250000200 A8 $ 156,250.00 $ 0.00 $ 156,250.00 % 6.250000000 A9 $ 169,870.95 $ 0.00 $ 169,870.95 % 6.249999885 A10 $ 157,826.32 $ 0.00 $ 157,826.32 % 5.362500137 A11 $ 92,341.27 $ 0.00 $ 92,341.27 % 3.137499962 A12 $ 291,899.01 $ 0.00 $ 291,899.01 % 5.462499924 A13 $ 162,314.55 $ 0.00 $ 162,314.55 %11.716070905 A14 $ 317,469.68 $ 0.00 $ 317,469.68 % 6.750000001 A15 $ 348,679.61 $ 0.00 $ 348,679.61 % 5.562500022 A16 $ 107,769.71 $ 0.00 $ 107,769.71 %11.330356935 A17 $ 50,368.04 $ 0.00 $ 50,368.04 %12.818289556 A18 $ 25,996.41 $ 0.00 $ 25,996.41 % 9.250001380 A19 $ 5,812.19 $ 0.00 $ 0.00 % 6.749997303 2A9 6.750005110 A20 $ 178,875.00 179,015.10 $ 0.00 $ 178,875.00 179,015.10 % 6.750000000 2R 5.862499949 A21 $ 0.56 95,805.52 $ 0.00 $ 0.56 95,805.52 % 6.720000000 2RL 9.412499662 A22 $ 0.56 134,627.76 $ 0.00 $ 0.56 134,627.76 % 6.720000000 2M 5.812500040 A23 $ 20,782.11 62,247.25 $ 0.00 $ 20,782.11 % 6.749998691 2B1 62,247.25 %10.366073161 A24 $ 8,429.58 215,971.88 $ 0.00 $ 8,429.58 215,971.88 % 6.749999865 2B2 6.750000156 A25 $ 4,495.40 60,841.76 $ 0.00 $ 4,495.40 60,841.76 % 6.749997063 2B3 5.862500211 A26 $ 4,495.40 32,561.37 $ 0.00 $ 4,495.40 32,561.37 % 6.749997063 2B4 $ 2,250.51 9.412500813 RL $ 0.00 $ 2,250.51 0.00 $ 0.00 % 6.750008717 2B5 0.000000000 M $ 4,495.86 93,605.87 $ 0.00 $ 4,495.86 93,605.87 % 6.7500073476.749999718 B1 $ 40,478.37 $ 0.00 $ 40,478.37 % 6.750000428 B2 $ 22,767.33 $ 0.00 $ 22,767.33 % 6.750000606 B3 $ 20,239.18 $ 0.00 $ 20,239.18 % 6.749998770 B4 $ 10,118.19 $ 0.00 $ 10,118.19 % 6.750000725 B5 $ 15,180.96 $ 0.00 $ 15,180.96 % 6.749998858

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Shortfalls Payable Pay-out Rate ----- -------- ------------------- ---------- ------- ------------ PO2 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 449,560.51 $ 0.00 $ 235,400.00 449,560.51 % 6.600000000 6.749999999 2A2 $ 127,997.92 88,229.17 $ 0.00 $ 127,997.92 88,229.17 % 6.550000171 7.000000264 2A3 $ 9,258.33 14,583.33 $ 0.00 $ 9,258.33 14,583.33 % 6.749997553 6.999998400 2A4 $ 314,134.25 16,041.67 $ 0.00 $ 314,134.25 16,041.67 % 5.812500000 7.000001455 2A5 $ 118,222.36 24,062.50 $ 0.00 $ 118,222.36 24,062.50 % 11.358153172 7.000000000 2A6 $ 27,022.30 25,211.49 $ 0.00 $ 27,022.30 25,211.49 % 7.499999705 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 2A8 2M $ 5,537.40 19,208.18 $ 0.00 $ 0.00 19,208.18 % 6.749997303 2A9 6.749999201 2B1 $ 178,875.00 7,879.85 $ 0.00 $ 178,875.00 7,879.85 % 6.750000000 2R 6.750001842 2B2 $ 0.56 3,942.73 $ 0.00 $ 0.56 3,942.73 % 6.720000000 2RL 6.749996319 2B3 $ 0.56 3,942.73 $ 0.00 $ 0.56 3,942.73 % 6.720000000 2M 6.749996319 2B4 $ 20,782.11 1,965.75 $ 0.00 $ 20,782.11 1,965.75 % 6.749998691 2B1 6.750001288 2B5 $ 8,429.58 3,453.36 $ 0.00 $ 8,429.58 3,453.36 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.750007770

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 A1 $ 235,400.00 2,035,274.11 $ 0.00 $ 235,400.00 2,035,274.11 % 6.600000000 2A2 6.499999984 A2 $ 127,997.92 315,516.84 $ 0.00 $ 127,997.92 315,516.84 % 6.550000171 2A3 6.499999991 A3 $ 9,258.33 13,595.83 $ 0.00 $ 9,258.33 13,595.83 % 6.749997553 2A4 6.499998406 A4 $ 314,134.25 17,988.75 $ 0.00 $ 314,134.25 17,988.75 % 5.812500000 2A5 6.500000000 A5 $ 118,222.36 17,994.17 $ 0.00 $ 118,222.36 17,994.17 % 11.358153172 2A6 6.500001204 A6 $ 27,022.30 12,545.00 $ 0.00 $ 27,022.30 12,545.00 % 7.499999705 2A7 6.500000000 A7 $ 18,994.08 $ 0.00 $ 18,994.08 % 6.499998859 A8 $ 86,752.88 $ 0.00 $ 86,752.88 % 6.500000178 A9 $ 17,364.58 $ 0.00 $ 17,364.58 % 6.249998800 A10 $ 27,083.33 $ 0.00 $ 27,083.33 % 6.499999200 A11 $ 9,724.17 $ 0.00 $ 9,724.17 % 7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 % 6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 % 6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 % 6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 % 6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 % 6.750001118 A17 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A18 $ 5,537.40 24,721.88 $ 0.00 $ 24,721.88 % 6.750001365 A19 $ 6,666.67 $ 0.00 $ 6,666.67 % 8.000004000 A20 $ 22,110.00 $ 0.00 $ 22,110.00 % 9.000000000 A21 $ 5,416.67 $ 0.00 $ 5,416.67 % 6.500004000 A22 $ 5,833.33 $ 0.00 $ 5,833.33 % 6.999996000 A23 $ 27,083.33 $ 0.00 $ 27,083.33 % 6.750000312 A24 $ 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.000000000 A25 $ 0.00 $ 178,875.00 0.00 $ 0.00 % 6.750000000 2R 0.000000000 A26 $ 0.56 53,175.41 $ 0.00 $ 0.56 53,175.41 % 6.720000000 2RL 6.999999671 A27 $ 0.56 486,778.35 $ 0.00 $ 0.56 486,778.35 % 6.720000000 2M 6.500000028 A28 $ 20,782.11 88,188.75 $ 0.00 $ 20,782.11 88,188.75 % 6.749998691 2B1 6.500000000 A29 $ 8,429.58 427,190.83 $ 0.00 $ 8,429.58 427,190.83 % 6.749999865 2B2 6.499999949 S $ 4,495.40 275,294.43 $ 0.00 $ 4,495.40 275,294.43 % 6.749997063 2B3 0.469903595 M $ 4,495.40 84,714.95 $ 0.00 $ 4,495.40 84,714.95 % 6.749997063 2B4 6.499999853 B1 $ 2,250.51 31,768.78 $ 0.00 $ 2,250.51 31,768.78 % 6.750008717 2B5 6.500000342 B2 $ 4,495.86 19,061.27 $ 0.00 $ 4,495.86 19,061.27 % 6.7500073476.500001020 B3 $ 23,296.75 $ 0.00 $ 23,296.75 % 6.500001106 B4 $ 8,472.03 $ 0.00 $ 8,472.03 % 6.499998242 B5 $ 12,707.37 $ 0.00 $ 12,707.37 % 6.500000305 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 2,128,664.99 $ 0.00 $ 2,128,664.99 %6.499999987 A2 $ 333,421.87 $ 0.00 $ 333,421.87 %6.500000041 A3 $ 13,595.83 $ 0.00 $ 13,595.83 %6.499998406 A4 $ 17,988.75 $ 0.00 $ 17,988.75 %6.500000000 A5 $ 17,994.17 $ 0.00 $ 17,994.17 %6.500001204 A6 $ 12,545.00 $ 0.00 $ 12,545.00 %6.500000000 A7 $ 18,994.08 $ 0.00 $ 18,994.08 %6.499998859 A8 $ 94,263.91 $ 0.00 $ 94,263.91 %6.500000232 A9 $ 17,364.58 $ 0.00 $ 17,364.58 %6.249998800 A10 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A11 $ 9,724.17 $ 0.00 $ 9,724.17 %7.000002400 A12 $ 21,379.58 $ 0.00 $ 21,379.58 %6.499998987 A13 $ 24,375.00 $ 0.00 $ 24,375.00 %6.500000000 A14 $ 7,583.33 $ 0.00 $ 7,583.33 %6.499997143 A15 $ 5,579.17 $ 0.00 $ 5,579.17 %6.500003883 A16 $ 26,406.46 $ 0.00 $ 26,406.46 %6.750001118 A17 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 A18 $ 24,721.88 $ 0.00 $ 178,875.00 % 6.750000000 2R 24,721.88 %6.750001365 A19 $ 0.56 6,666.67 $ 0.00 $ 0.56 % 6.720000000 2RL 6,666.67 %8.000004000 A20 $ 0.56 22,110.00 $ 0.00 $ 0.56 % 6.720000000 2M 22,110.00 %9.000000000 A21 $ 20,782.11 5,416.67 $ 0.00 $ 20,782.11 % 6.749998691 2B1 5,416.67 %6.500004000 A22 $ 8,429.58 5,833.33 $ 0.00 $ 8,429.58 % 6.749999865 2B2 5,833.33 %6.999996000 A23 $ 4,495.40 27,083.33 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 27,083.33 %6.750000312 A24 $ 0.00 $ 4,495.40 % 6.749997063 2B4 0.00 $ 2,250.51 0.00 %0.000000000 A25 $ 0.00 $ 2,250.51 % 6.750008717 2B5 0.00 $ 4,495.86 0.00 %0.000000000 A26 $ 53,175.41 $ 0.00 $ 4,495.86 % 6.75000734753,175.41 %6.999999671 A27 $ 513,386.32 $ 0.00 $ 513,386.32 %6.500000019 A28 $ 88,188.75 $ 0.00 $ 88,188.75 %6.500000000 A29 $ 427,190.83 $ 0.00 $ 427,190.83 %6.499999949 S $ 288,564.07 $ 0.00 $ 288,564.07 %0.474458076 M $ 85,155.71 $ 0.00 $ 85,155.71 %6.500000328 B1 $ 31,934.06 $ 0.00 $ 31,934.06 %6.499999084 B2 $ 19,160.44 $ 0.00 $ 19,160.44 %6.500000441 B3 $ 23,417.95 $ 0.00 $ 23,417.95 %6.499998882 B4 $ 8,516.11 $ 0.00 $ 8,516.11 %6.499999641 B5 $ 12,773.48 $ 0.00 $ 12,773.48 %6.499998410

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 1,075,432.08 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 $1,075,432.08 %7.249999993 A2 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A3 $ 5,537.40 112,281.16 $ 0.00 $ 112,281.16 %7.499999833 A4 $ 11,875.00 $ 0.00 $ 11,875.00 %7.500000000 A5 $ 17,643.75 $ 0.00 $ 17,643.75 %7.500000000 A6 $ 12,044.38 $ 0.00 $ 12,044.38 %7.500003113 A7 $ 8,698.44 $ 0.00 $ 8,698.44 %7.500002156 A8 $ 5,937.50 $ 0.00 $ 5,937.50 %7.500000000 A9 $ 6,666.67 $ 0.00 $ 6,666.67 %8.000004000 A10 $ 5,625.00 $ 0.00 $ 5,625.00 %7.500000000 A11 $ 11,875.00 $ 0.00 $ 11,875.00 %7.500000000 A12 $ 45,665.31 $ 0.00 $ 45,665.31 %7.499999589 A13 $ 27,550.00 $ 0.00 $ 27,550.00 %7.500000000 A14 $ 45,387.59 $ 0.00 $ 45,387.59 %7.500000413 A15 $ 10,018.75 $ 0.00 $ 10,018.75 %7.500000000 A16 $ 6,666.67 $ 0.00 $ 6,666.67 %8.000004000 A17 $ 207,564.48 $ 0.00 $ 207,564.48 %7.250000029 A18 $ 180,268.19 $ 0.00 $ 180,268.19 %7.249999883 A19 $ 148,754.07 $ 0.00 $ 148,754.07 %7.249999797 S $ 132,183.21 $ 0.00 $ 132,183.21 %0.584506025 M $ 39,377.92 $ 0.00 $ 39,377.92 %7.249999577 B1 $ 17,616.60 $ 0.00 $ 17,616.60 %7.250000956 B2 $ 9,327.14 $ 0.00 $ 9,327.14 %7.249997007 B3 $ 10,364.83 $ 0.00 $ 10,364.83 %7.249997291 B4 $ 5,182.42 $ 0.00 $ 5,182.42 %7.250004328 B5 $ 6,220.79 $ 0.00 $ 6,220.79 %7.249995846 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 205,856.66 $ 0.00 $ 235,400.00 % 6.600000000 2A2 205,856.66 %6.499999987 A2 $ 127,997.92 90,848.69 $ 0.00 $ 127,997.92 % 6.550000171 2A3 90,848.69 %7.531249957 A3 $ 9,258.33 257,136.71 $ 0.00 $ 9,258.33 % 6.749997553 2A4 257,136.71 %6.499999886 A4 $ 314,134.25 5,654.49 $ 0.00 $ 314,134.25 % 5.812500000 2A5 5,654.49 %1.674108973 A5 $ 118,222.36 14,886.03 $ 0.00 $ 118,222.36 % 11.358153172 2A6 14,886.03 %7.000002351 A6 $ 27,022.30 27,489.09 $ 0.00 $ 27,022.30 % 7.499999705 2A7 27,489.09 %6.999999151 A7 $ 11,666.67 $ 0.00 $ 11,666.67 %7.000002000 A8 $ 173,802.15 $ 0.00 $ 173,802.15 %7.499999946 A9 $ 657,833.51 $ 0.00 $ 657,833.51 %5.999999973 A10 $ 156,421.94 $ 0.00 $ 156,421.94 %6.750000167 A11 $ 559,363.25 $ 0.00 $ 559,363.25 %7.000000057 A12 $ 112,162.92 $ 0.00 $ 112,162.92 %6.500000193 A13 $ 20,113.33 $ 0.00 $ 20,113.33 %6.999998840 A14 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A15 $ 5,537.40 24,523.33 $ 0.00 $ 24,523.33 %6.999999049 A16 $ 6,653.74 $ 0.00 $ 6,653.74 %6.999994740 A17 $ 169,225.00 $ 0.00 $ 169,225.00 %6.000000000 S $ 160,804.12 $ 0.00 $ 160,804.12 %0.419367174 M $ 56,498.28 $ 0.00 $ 56,498.28 %6.500000556 B1 $ 20,140.61 $ 0.00 $ 20,140.61 %6.499998779 B2 $ 12,083.29 $ 0.00 $ 12,083.29 %6.499999798 B3 $ 13,425.28 $ 0.00 $ 13,425.28 %6.500000317 B4 $ 5,367.96 $ 0.00 $ 5,367.96 %6.500004919 B5 $ 6,725.61 $ 0.00 $ 6,725.61 %6.500001554 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 361,666.67 $ 0.00 $ 361,666.67 % 7.000000065 A2 $ 64,947.92 $ 0.00 $ 64,947.92 % 6.250000321 A3 $ 110,822.92 $ 0.00 $ 110,822.92 % 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 $ 122,886.38 $ 0.00 $ 122,886.38 % 7.000000187 A8 $ 427,344.29 $ 0.00 $ 427,344.29 % 6.999999951 A9 $ 0.00 $ 0.00 $ 0.00 % 6.749997303 2A9 0.000000000 A10 $ 178,875.00 63,583.33 $ 0.00 $ 178,875.00 63,583.33 % 6.750000000 2R $ 0.56 6.999999633 RL $ 0.00 $ 0.56 0.00 $ 0.00 % 6.720000000 2RL 0.000000000 M $ 0.56 31,737.22 $ 0.00 $ 0.56 31,737.22 % 6.720000000 2M 6.999999454 B1 $ 20,782.11 18,136.38 $ 0.00 $ 20,782.11 18,136.38 % 6.749998691 2B1 6.999999424 B2 $ 8,429.58 9,071.08 $ 0.00 $ 8,429.58 9,071.08 % 6.749999865 2B2 7.000000431 B3 $ 4,495.40 9,071.08 $ 0.00 $ 4,495.40 9,071.08 % 6.749997063 2B3 7.000000431 B4 $ 4,495.40 2,721.32 $ 0.00 $ 4,495.40 2,721.32 % 6.749997063 2B4 6.999990097 B5 $ 2,250.51 6,350.43 $ 0.00 $ 2,250.51 6,350.43 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073477.000005355

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 94,495.86 $ 0.00 $ 0.00 94,495.86 % 6.749997303 2A9 7.000000180 A2 $ 178,875.00 21,583.33 $ 0.00 $ 178,875.00 21,583.33 % 6.750000000 2R 6.999998919 A3 $ 0.56 122,816.19 $ 0.00 $ 0.56 122,816.19 % 6.720000000 2RL 7.000000126 A4 $ 0.56 143,272.50 $ 0.00 $ 0.56 143,272.50 % 6.720000000 2M 7.000000000 A5 $ 20,782.11 198,686.24 $ 0.00 $ 20,782.11 198,686.24 % 6.749998691 2B1 6.999999853 A6 $ 8,429.58 289,791.48 $ 0.00 $ 8,429.58 289,791.48 % 6.749999865 2B2 7.000000098 A7 $ 4,495.40 57,166.67 $ 0.00 $ 4,495.40 57,166.67 % 6.749997063 2B3 7.000000408 A8 $ 4,495.40 4,937.23 $ 0.00 $ 4,495.40 4,937.23 % 6.749997063 2B4 7.250006296 A9 $ 2,250.51 23,664.66 $ 0.00 $ 2,250.51 23,664.66 % 6.750008717 2B5 6.950000800 A10 $ 4,495.86 19,250.00 $ 0.00 $ 4,495.86 19,250.00 % 6.7500073477.000000000 A11 $ 127,799.11 $ 0.00 $ 127,799.11 % 6.999999798 A12 $ 1,034,483.22 $ 0.00 $1,034,483.22 % 6.999999988 M $ 45,746.20 $ 0.00 $ 45,746.20 % 6.999999763 B1 $ 26,140.69 $ 0.00 $ 26,140.69 % 7.000000910 B2 $ 13,070.34 $ 0.00 $ 13,070.34 % 6.999998233 B3 $ 13,070.34 $ 0.00 $ 13,070.34 % 6.999998233 B4 $ 3,919.94 $ 0.00 $ 3,919.94 % 6.999994107 B5 $ 9,150.50 $ 0.00 $ 9,150.50 % 6.999997380

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 695,117.49 $ 0.00 $ 0.00 % 6.749997303 2A9 695,117.49 %6.499999980 A2 $ 178,875.00 29,553.33 $ 0.00 $ 178,875.00 % 6.750000000 2R 29,553.33 %6.499999267 A3 $ 0.56 102,502.20 $ 0.00 $ 0.56 % 6.720000000 2RL 102,502.20 %5.842500122 A4 $ 0.56 55,395.93 $ 0.00 $ 0.56 % 6.720000000 2M 55,395.93 %7.842822906 A5 $ 20,782.11 270,833.33 $ 0.00 $ 20,782.11 % 6.749998691 2B1 270,833.33 %6.499999920 A6 $ 8,429.58 16,250.00 $ 0.00 $ 8,429.58 % 6.749999865 2B2 16,250.00 %6.500000000 A7 $ 4,495.40 16,250.00 $ 0.00 $ 4,495.40 % 6.749997063 2B3 16,250.00 %6.500000000 A8 $ 4,495.40 10,833.33 $ 0.00 $ 4,495.40 % 6.749997063 2B4 10,833.33 %6.499998000 A9 $ 2,250.51 10,833.33 $ 0.00 $ 2,250.51 % 6.750008717 2B5 10,833.33 %6.499998000 A10 $ 4,495.86 13,843.13 $ 0.00 $ 4,495.86 % 6.75000734713,843.13 %6.750002438 A11 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A12 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A13 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A14 $ 8,313.75 $ 0.00 $ 8,313.75 %6.750000000 A15 $ 664,083.47 $ 0.00 $ 664,083.47 %6.500000038 A16 $ 398,043.82 $ 0.00 $ 398,043.82 %6.500000047 A17 $ 57,136.07 $ 0.00 $ 57,136.07 %6.500000443 A18 $ 135,416.67 $ 0.00 $ 135,416.67 %6.500000160 S $ 171,603.79 $ 0.00 $ 171,603.79 %0.448258691 M $ 49,987.99 $ 0.00 $ 49,987.99 %6.499999648 B1 $ 20,265.36 $ 0.00 $ 20,265.36 %6.500000436 B2 $ 12,158.89 $ 0.00 $ 12,158.89 %6.499999461 B3 $ 13,510.24 $ 0.00 $ 13,510.24 %6.500000427 B4 $ 5,404.31 $ 0.00 $ 5,404.31 %6.499997845 B5 $ 6,760.52 $ 0.00 $ 6,760.52 %6.499996615

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 97,491.72 $ 0.00 $ 0.00 97,491.72 % 6.749997303 2A9 6.999999940 A2 $ 178,875.00 21,583.33 $ 0.00 $ 178,875.00 21,583.33 % 6.750000000 2R 6.999998919 A3 $ 0.56 125,613.81 $ 0.00 $ 0.56 125,613.81 % 6.720000000 2RL 7.000000163 A4 $ 0.56 143,272.50 $ 0.00 $ 0.56 143,272.50 % 6.720000000 2M 7.000000000 A5 $ 20,782.11 198,686.24 $ 0.00 $ 20,782.11 198,686.24 % 6.749998691 2B1 6.999999853 A6 $ 8,429.58 299,314.80 $ 0.00 $ 8,429.58 299,314.80 % 6.749999865 2B2 7.000000090 A7 $ 4,495.40 57,166.67 $ 0.00 $ 4,495.40 57,166.67 % 6.749997063 2B3 7.000000408 A8 $ 4,495.40 5,060.52 $ 0.00 $ 4,495.40 5,060.52 % 6.749997063 2B4 7.249993857 A9 $ 2,250.51 24,255.64 $ 0.00 $ 2,250.51 24,255.64 % 6.750008717 2B5 6.949999822 A10 $ 4,495.86 19,250.00 $ 0.00 $ 4,495.86 19,250.00 % 6.7500073477.000000000 A11 $ 127,898.01 $ 0.00 $ 127,898.01 % 7.000000266 A12 $ 1,060,638.90 $ 0.00 $ 1,060,638.90 % 6.999999991 M $ 45,781.60 $ 0.00 $ 45,781.60 % 6.999999978 B1 $ 26,160.91 $ 0.00 $ 26,160.91 % 6.999998827 B2 $ 13,080.46 $ 0.00 $ 13,080.46 % 7.000001534 B3 $ 13,080.46 $ 0.00 $ 13,080.46 % 7.000001534 B4 $ 3,922.98 $ 0.00 $ 3,922.98 % 7.000006111 B5 $ 9,157.58 $ 0.00 $ 9,157.58 % 6.999996866

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 1A1 $ 235,400.00 288,654.17 $ 0.00 $ 235,400.00 288,654.17 % 6.600000000 2A2 6.500000075 1A2 $ 127,997.92 218,278.50 $ 0.00 $ 127,997.92 218,278.50 % 6.550000171 2A3 6.600000000 1A3 $ 9,258.33 242,852.67 $ 0.00 $ 9,258.33 242,852.67 % 6.749997553 2A4 6.700000092 1A4 $ 314,134.25 186,862.50 $ 0.00 $ 314,134.25 186,862.50 % 5.812500000 2A5 6.750000000 1A5 $ 118,222.36 78,603.75 $ 0.00 $ 118,222.36 78,603.75 % 11.358153172 2A6 6.750000000 1A6 $ 27,022.30 17,875.29 $ 0.00 $ 27,022.30 17,875.29 % 7.499999705 2A7 6.749999370 1A7 $ 520,152.24 $ 0.00 $ 520,152.24 % 6.749999989 1A8 $ 193,503.37 $ 0.00 $ 193,503.37 % 6.249999919 1A9 $ 69,661.21 $ 0.00 $ 69,661.21 % 8.678570914 1A10 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 1A11 $ 5,537.40 139,353.74 $ 0.00 $ 139,353.74 % 6.512500086 1A12 $ 53,227.24 $ 0.00 $ 53,227.24 % 7.462499504 1A13 $ 112,645.46 $ 0.00 $ 112,645.46 % 6.749999736 1A14 $ 3,489.93 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 6.749990644 1R $ 0.00 $ 178,875.00 0.00 $ 0.00 % 6.750000000 2R $ 0.56 0.000000000 1RL $ 0.00 $ 0.56 0.00 $ 0.00 % 6.720000000 2RL 0.000000000 1M $ 0.56 41,627.52 $ 0.00 $ 0.56 41,627.52 % 6.720000000 2M 6.750000201 1B1 $ 20,782.11 18,002.83 $ 0.00 $ 20,782.11 18,002.83 % 6.749998691 2B1 6.749998210 1B2 $ 8,429.58 10,126.07 $ 0.00 $ 8,429.58 10,126.07 % 6.749999865 2B2 6.750001321 1B3 $ 4,495.40 9,002.82 $ 0.00 $ 4,495.40 9,002.82 % 6.749997063 2B3 6.749998918 1B4 $ 4,495.40 4,498.60 $ 0.00 $ 4,495.40 4,498.60 % 6.749997063 2B4 6.749996127 1B5 $ 2,250.51 6,755.60 $ 0.00 $ 2,250.51 6,755.60 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.749995704

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 A1 $ 5,537.40 1,345,996.05 $ 0.00 $1,345,996.05 % 6.750000011 A2 $ 470,308.67 $ 0.00 $ 0.00 470,308.67 % 6.749997303 2A9 6.749999949 A3 $ 178,875.00 148,085.63 $ 0.00 $ 178,875.00 148,085.63 % 6.750000000 2R 5.877339998 A4 $ 0.56 66,080.62 $ 0.00 $ 0.56 % 6.720000000 2RL 66,080.62 %10.115974136 A5 $ 0.56 8,437.50 $ 0.00 $ 0.56 8,437.50 % 6.720000000 2M 6.750000000 A6 $ 20,782.11 8,437.50 $ 0.00 $ 20,782.11 8,437.50 % 6.749998691 2B1 6.750000000 A7 $ 8,429.58 11,250.00 $ 0.00 $ 8,429.58 11,250.00 % 6.749999865 2B2 6.750000000 A8 $ 4,495.40 46,428.57 $ 0.00 $ 4,495.40 46,428.57 % 6.749997063 2B3 6.499999475 A9 $ 4,495.40 29,166.67 $ 0.00 $ 4,495.40 29,166.67 % 6.749997063 2B4 7.000000800 A10 $ 2,250.51 8,779.76 $ 0.00 $ 2,250.51 8,779.76 % 6.750008717 2B5 7.375000613 A11 $ 4,495.86 267,187.50 $ 0.00 $ 4,495.86 267,187.50 % 6.7500073476.750000000 M $ 49,370.32 $ 0.00 $ 49,370.32 % 6.749999691 B1 $ 21,349.33 $ 0.00 $ 21,349.33 % 6.750000559 B2 $ 12,009.00 $ 0.00 $ 12,009.00 % 6.750002793 B3 $ 10,674.66 $ 0.00 $ 10,674.66 % 6.749997380 B4 $ 5,337.33 $ 0.00 $ 5,337.33 % 6.750000972 B5 $ 8,011.15 $ 0.00 $ 8,011.15 % 6.750002296

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 675,610.11 $ 0.00 $ 0.00 % 6.749997303 2A9 675,610.11 %6.500000029 A2 $ 178,875.00 29,553.33 $ 0.00 $ 178,875.00 % 6.750000000 2R 29,553.33 %6.499999267 A3 $ 0.56 107,590.03 $ 0.00 $ 0.56 % 6.720000000 2RL 107,590.03 %6.132500214 A4 $ 0.56 50,308.10 $ 0.00 $ 0.56 % 6.720000000 2M 50,308.10 %7.122500138 A5 $ 20,782.11 270,833.33 $ 0.00 $ 20,782.11 % 6.749998691 2B1 270,833.33 %6.499999920 A6 $ 8,429.58 16,250.00 $ 0.00 $ 8,429.58 % 6.749999865 2B2 16,250.00 %6.500000000 A7 $ 4,495.40 16,250.00 $ 0.00 $ 4,495.40 % 6.749997063 2B3 16,250.00 %6.500000000 A8 $ 4,495.40 10,833.33 $ 0.00 $ 4,495.40 % 6.749997063 2B4 10,833.33 %6.499998000 A9 $ 2,250.51 10,833.33 $ 0.00 $ 2,250.51 % 6.750008717 2B5 10,833.33 %6.499998000 A10 $ 4,495.86 13,843.13 $ 0.00 $ 4,495.86 % 6.75000734713,843.13 %6.750002438 A11 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A12 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A13 $ 11,070.00 $ 0.00 $ 11,070.00 %6.750000000 A14 $ 8,313.75 $ 0.00 $ 8,313.75 %6.750000000 A15 $ 648,947.19 $ 0.00 $ 648,947.19 %6.499999990 A16 $ 387,933.46 $ 0.00 $ 387,933.46 %6.500000005 A17 $ 51,732.37 $ 0.00 $ 51,732.37 %6.499999391 A18 $ 135,416.67 $ 0.00 $ 135,416.67 %6.500000160 S $ 167,391.69 $ 0.00 $ 167,391.69 %0.446212068 M $ 49,860.54 $ 0.00 $ 49,860.54 %6.500000649 B1 $ 20,213.69 $ 0.00 $ 20,213.69 %6.500001052 B2 $ 12,127.89 $ 0.00 $ 12,127.89 %6.500000717 B3 $ 13,475.79 $ 0.00 $ 13,475.79 %6.499999435 B4 $ 5,390.53 $ 0.00 $ 5,390.53 %6.499997513 B5 $ 6,743.29 $ 0.00 $ 6,743.29 %6.500004057

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 R $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A1 $ 5,537.40 560,275.27 $ 0.00 $560,275.27 %6.750000036 A2 $ 41,461.88 $ 0.00 $ 41,461.88 %6.750000814 A3 $ 281,039.16 $ 0.00 $281,039.16 %6.749999949 A4 $ 277,859.91 $ 0.00 $277,859.91 %6.749999973 A5 $ 183,877.94 $ 0.00 $183,877.94 %6.750000115 A6 $ 999,934.92 $ 0.00 $999,934.92 %6.749999977 A7 $ 54,405.00 $ 0.00 $ 54,405.00 %6.750000000 A9 $ 135,118.23 $ 0.00 $135,118.23 %6.499999992 A8 $ 5,196.86 $ 0.00 $ 5,196.86 %0.250000240 A10 $ 71,685.37 $ 0.00 $ 71,685.37 %5.862500398 A11 $ 38,364.67 $ 0.00 $ 38,364.67 %9.412500590 A12 $ 99,112.50 $ 0.00 $ 99,112.50 %6.750000000 A13 $ 39,418.65 $ 0.00 $ 39,418.65 %6.750000000 RL $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 M $ 43,997.77 $ 0.00 $ 178,875.00 % 6.750000000 2R 43,997.77 %6.750000671 B1 $ 0.56 21,998.88 $ 0.00 $ 0.56 % 6.720000000 2RL 21,998.88 %6.749999137 B2 $ 0.56 14,664.05 $ 0.00 $ 0.56 % 6.720000000 2M 14,664.05 %6.750000757 B3 $ 20,782.11 19,070.57 $ 0.00 $ 20,782.11 % 6.749998691 2B1 19,070.57 %6.750000150 B4 $ 8,429.58 8,796.18 $ 0.00 $ 8,429.58 % 6.749999865 2B2 8,796.18 %6.749999410 B5 $ 4,495.40 8,803.98 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073478,803.98 %6.750001164

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 1PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 $ 235,400.00 $ 0.00 $ 235,400.00 % 6.600000000 2A2 $ 127,997.92 $ 0.00 $ 127,997.92 % 6.550000171 2A3 $ 9,258.33 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 2PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 1A1 $ 5,537.40 476,603.12 $ 0.00 $ 476,603.12 %6.100000005 1A2 $ 162,666.67 $ 0.00 $ 162,666.67 %6.100000125 1A4 $ 248,932.57 $ 0.00 $ 248,932.57 %6.500000087 1A5 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 0.00 %0.000000000 1A6 $ 213,750.00 $ 0.00 $ 178,875.00 % 213,750.00 %6.750000000 2R 1A7 $ 0.56 6,766.88 $ 0.00 $ 0.56 % 6.720000000 2RL 6,766.88 %6.750004988 1A8 $ 0.56 339,365.00 $ 0.00 $ 0.56 % 6.720000000 2M 339,365.00 %6.500000000 1A3 $ 20,782.11 501,791.61 $ 0.00 $ 20,782.11 % 6.749998691 2B1 203,825.12 %8.240183531 1A9 $ 8,429.58 23,856.31 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 0.00 %6.749999010 RL $ 0.00 $ 4,495.40 % 6.749997063 2B3 0.00 $ 4,495.40 0.00 %0.000000000 1S $ 53,551.07 $ 0.00 $ 4,495.40 % 6.749997063 2B4 53,551.07 %0.265679685 2A1 $ 2,250.51 199,814.91 $ 0.00 $ 2,250.51 % 6.750008717 2B5 199,814.91 %6.749999988 2A2 $ 4,495.86 20,548.13 $ 0.00 $ 4,495.86 % 6.75000734720,548.13 %6.750001642 2A3 $ 67,719.38 $ 0.00 $ 67,719.38 %6.750000498 2A4 $ 9,843.75 $ 0.00 $ 9,843.75 %6.750000000 2A5 $ 256,297.99 $ 0.00 $ 256,297.99 %6.750000083 2A6 $ 11,250.00 $ 0.00 $ 11,250.00 %6.750000000 2A7 $ 14,625.00 $ 0.00 $ 14,625.00 %6.750000000 2A8 $ 5,625.00 $ 0.00 $ 5,625.00 %6.750000000 2A9 $ 20,250.00 $ 0.00 $ 20,250.00 %6.750000000 2S $ 21,514.44 $ 0.00 $ 21,514.44 %0.299397326 M $ 51,840.82 $ 0.00 $ 51,840.82 %6.749999881 B1 $ 21,013.68 $ 0.00 $ 21,013.68 %6.750000765 B2 $ 12,603.73 $ 0.00 $ 12,603.73 %6.749998286 B3 $ 14,012.85 $ 0.00 $ 14,012.85 %6.750001824 B4 $ 5,608.49 $ 0.00 $ 5,608.49 %6.749995795 B5 $ 7,010.97 $ 0.00 $ 7,010.97 %6.750000794 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 139,579.38 $ 0.00 $ 235,400.00 % 6.600000000 2A2 139,579.38 %7.000000241 A2 $ 127,997.92 85,114.17 $ 0.00 $ 127,997.92 % 6.550000171 2A3 85,114.17 %7.000000274 A3 $ 9,258.33 195,431.05 $ 0.00 $ 9,258.33 % 6.749997553 2A4 195,431.05 %6.999999940 A4 $ 314,134.25 138,321.69 $ 0.00 $ 314,134.25 % 5.812500000 2A5 138,321.69 %6.999999774 A5 $ 118,222.36 208,398.84 $ 0.00 $ 118,222.36 % 11.358153172 2A6 0.00 %7.000000113 A6 $ 27,022.30 84,851.65 $ 0.00 $ 27,022.30 % 7.499999705 2A7 84,851.65 %6.999999881 A7 $ 30,208.33 $ 0.00 $ 30,208.33 %7.249999200 A8 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A9 $ 5,537.40 29,790.83 $ 0.00 $ 29,790.83 %6.999999217 A10 $ 163,387.93 $ 0.00 $ 163,387.93 %6.999999857 A11 $ 119,583.33 $ 0.00 $ 119,583.33 %6.999999805 A12 $ 715,329.50 $ 0.00 $ 715,329.50 %6.999999998 S $ 79,908.44 $ 0.00 $ 79,908.44 %0.412169157 M $ 38,858.87 $ 0.00 $ 38,858.87 %6.999999707 B1 $ 15,341.02 $ 0.00 $ 15,341.02 %7.000000327 B2 $ 8,182.65 $ 0.00 $ 8,182.65 %6.999997505 B3 $ 10,225.41 $ 0.00 $ 10,225.41 %7.000002590 B4 $ 4,085.51 $ 0.00 $ 4,085.51 %7.000005726 B5 $ 5,120.73 $ 0.00 $ 5,120.73 %7.000003657 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 2PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 $ 235,400.00 398,572.18 $ 0.00 $ 235,400.00 398,572.18 % 6.600000000 6.749999916 2A2 $ 127,997.92 88,229.17 $ 0.00 $ 127,997.92 88,229.17 % 6.550000171 7.000000264 2A3 $ 9,258.33 14,583.33 $ 0.00 $ 9,258.33 14,583.33 % 6.749997553 6.999998400 2A4 $ 314,134.25 16,041.67 $ 0.00 $ 314,134.25 16,041.67 % 5.812500000 7.000001455 2A5 $ 118,222.36 24,062.50 $ 0.00 $ 118,222.36 24,062.50 % 11.358153172 7.000000000 2A6 $ 27,022.30 25,211.49 $ 0.00 $ 27,022.30 25,211.49 % 7.499999705 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 2A8 2M $ 5,537.40 19,163.71 $ 0.00 $ 0.00 19,163.71 % 6.749997303 2A9 6.750001244 2B1 $ 178,875.00 7,861.60 $ 0.00 $ 178,875.00 7,861.60 % 6.750000000 2R 6.749997961 2B2 $ 0.56 3,933.60 $ 0.00 $ 0.56 3,933.60 % 6.720000000 2RL 6.749995045 2B3 $ 0.56 3,933.60 $ 0.00 $ 0.56 3,933.60 % 6.720000000 2M 6.749995045 2B4 $ 20,782.11 1,961.20 $ 0.00 $ 20,782.11 1,961.20 % 6.749998691 2B1 6.750006733 2B5 $ 8,429.58 3,445.36 $ 0.00 $ 8,429.58 3,445.36 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.750000159

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO1 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A1 1A1 $ 235,400.00 554,404.96 $ 0.00 $ 235,400.00 554,404.96 % 6.600000000 2A2 6.650000020 1A2 $ 127,997.92 189,583.33 $ 0.00 $ 127,997.92 189,583.33 % 6.550000171 2A3 6.499999886 1A3 $ 9,258.33 152,160.00 $ 0.00 $ 9,258.33 152,160.00 % 6.749997553 2A4 6.400000000 1A4 $ 314,134.25 23,949.83 $ 0.00 $ 314,134.25 23,949.83 % 5.812500000 2A5 6.749999058 1A5 $ 118,222.36 1,103,235.13 $ 0.00 $ 118,222.36 1,103,235.13 % 11.358153172 2A6 7.000000002 1A6 $ 27,022.30 63,906.17 $ 0.00 $ 27,022.30 0.00 % 7.499999705 2A7 7.000000063 1A7 $ 78,501.98 $ 0.00 $ 0.00 % 7.000000403 1A8 $ 6,806.53 $ 0.00 $ 0.00 % 7.000000326 1A9 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 1A10 $ 5,537.40 449,949.38 $ 0.00 $ 0.00 449,949.38 % 6.749997303 2A9 6.750000075 1R $ 178,875.00 0.56 $ 0.00 $ 178,875.00 0.56 % 6.750000000 2R 48.720000000 1RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL 1M $ 0.56 52,188.90 $ 0.00 $ 0.56 52,188.90 % 6.720000000 2M 6.750000209 1B1 $ 20,782.11 22,570.14 $ 0.00 $ 20,782.11 22,570.14 % 6.749998691 2B1 6.749999265 1B2 $ 8,429.58 12,695.35 $ 0.00 $ 8,429.58 12,695.35 % 6.749999865 2B2 6.749997521 1B3 $ 4,495.40 11,282.27 $ 0.00 $ 4,495.40 11,282.27 % 6.749997063 2B3 6.750001511 1B4 $ 4,495.40 5,641.13 $ 0.00 $ 4,495.40 5,641.13 % 6.749997063 2B4 6.749995528 1B5 $ 2,250.51 8,468.91 $ 0.00 $ 2,250.51 8,468.91 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.7500073476.750001524

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 470,901.66 $ 0.00 $ 235,400.00 % 6.600000000 2A2 470,901.66 %7.749999920 A2 $ 127,997.92 42,980.21 $ 0.00 $ 127,997.92 % 6.550000171 2A3 42,980.21 %7.750000301 A3 $ 9,258.33 6,500.00 $ 0.00 $ 9,258.33 % 6.749997553 2A4 $ 314,134.25 $ 0.00 $ 314,134.25 % 5.812500000 2A5 $ 118,222.36 $ 0.00 $ 118,222.36 % 11.358153172 2A6 $ 27,022.30 $ 0.00 $ 27,022.30 % 7.499999705 2A7 6,500.00 %8.000000000 A4 $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A8 A5 $ 5,537.40 265,180.70 $ 0.00 $ 265,180.70 %7.749999890 A6 $ 92,967.71 $ 0.00 $ 92,967.71 %7.750000139 A7 $ 69,911.46 $ 0.00 $ 69,911.46 %7.750000185 A8 $ 41,656.25 $ 0.00 $ 41,656.25 %7.750000000 A9 $ 86,057.29 $ 0.00 $ 86,057.29 %7.749999850 A10 $ 13,110.42 $ 0.00 $ 13,110.42 %7.750001970 A11 $ 6,716.67 $ 0.00 $ 6,716.67 %7.750003846 A12 $ 17,211.46 $ 0.00 $ 17,211.46 %7.750000750 A13 $ 32,259.38 $ 0.00 $ 32,259.38 %7.750001201 A14 $ 71,041.67 $ 0.00 $ 71,041.67 %7.750000364 A15 $ 10,726.67 $ 0.00 $ 10,726.67 %8.000002486 A16 $ 46,180.00 $ 0.00 $ 46,180.00 %8.000000000 A17 $ 17,187.50 $ 0.00 $ 17,187.50 %8.250000000 A18 $ 58,125.00 $ 0.00 $ 58,125.00 %7.750000000 A19 $ 36,360.42 $ 0.00 $ 36,360.42 %7.750000710 A20 $ 14,180.00 $ 0.00 $ 14,180.00 %8.000000000 A21 $ 18,153.33 $ 0.00 $ 18,153.33 %7.999998531 A22 $ 906,531.64 $ 0.00 $ 906,531.64 %7.750000001 A23 $ 167,001.78 $ 0.00 $ 167,001.78 %7.750000132 A24 $ 22,378.13 $ 0.00 $ 22,378.13 %7.750001732 A25 $ 10,430.21 $ 0.00 $ 10,430.21 %7.750001238 S $ 86,648.62 $ 0.00 $ 86,648.62 %0.410928395 M $ 54,646.22 $ 0.00 $ 54,646.22 %7.749999710 B1 $ 25,223.31 $ 0.00 $ 25,223.31 %7.749999353 B2 $ 14,013.67 $ 0.00 $ 14,013.67 %7.750002360 B3 $ 11,209.65 $ 0.00 $ 11,209.65 %7.750002509 B4 $ 7,010.05 $ 0.00 $ 7,010.05 %7.750001691 B5 $ 7,006.48 $ 0.00 $ 7,006.48 %7.749996518 R $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO2 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 2A1 A1 $ 235,400.00 1,317,127.72 $ 0.00 $ 235,400.00 % 6.600000000 2A2 1,317,127.72 %7.499999976 A2 $ 127,997.92 250,000.00 $ 0.00 $ 127,997.92 % 6.550000171 2A3 250,000.00 %7.500000000 A3 $ 9,258.33 134,345.34 $ 0.00 $ 9,258.33 % 6.749997553 2A4 134,345.34 %7.499999756 A4 $ 314,134.25 42,112.50 $ 0.00 $ 314,134.25 % 5.812500000 2A5 42,112.50 %7.500000000 A5 $ 118,222.36 31,593.75 $ 0.00 $ 118,222.36 % 11.358153172 2A6 31,593.75 %7.500000000 A6 $ 27,022.30 123,380.36 $ 0.00 $ 27,022.30 % 7.499999705 2A7 123,380.36 %7.500000247 A7 $ 90,237.50 $ 0.00 $ 90,237.50 %7.500000000 A8 $ 182,185.78 $ 0.00 $ 182,185.78 %7.500000149 A9 $ 48,495.47 $ 0.00 $ 0.00 %7.499999439 S $ 95,597.03 $ 0.00 $ 95,597.03 %0.408459101 M $ 49,825.35 $ 0.00 $ 49,825.35 %7.500000348 B1 $ 20,653.38 $ 0.00 $ 20,653.38 %7.499999932 B2 $ 12,153.43 $ 0.00 $ 12,153.43 %7.499998072 B3 $ 8,506.16 $ 0.00 $ 8,506.16 %7.499999559 B4 $ 6,076.72 $ 0.00 $ 6,076.72 %7.500004243 B5 $ 6,076.83 $ 0.00 $ 6,076.83 %7.499993983 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 2A8 $ 5,537.40 $ 0.00 $ 0.00 % 6.749997303 2A9 $ 178,875.00 $ 0.00 $ 178,875.00 % 6.750000000 2R $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2RL $ 0.56 $ 0.00 $ 0.56 % 6.720000000 2M $ 20,782.11 $ 0.00 $ 20,782.11 % 6.749998691 2B1 $ 8,429.58 $ 0.00 $ 8,429.58 % 6.749999865 2B2 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B3 $ 4,495.40 $ 0.00 $ 4,495.40 % 6.749997063 2B4 $ 2,250.51 $ 0.00 $ 2,250.51 % 6.750008717 2B5 $ 4,495.86 $ 0.00 $ 4,495.86 % 6.750007347%0.000000000