Common use of Interest Unpaid Class Accrued Clause in Contracts

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 $ 0.00 $ 1,480,324.57 %6.500000012 A2 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A3 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A4 $ 21,802.08 $ 0.00 $ 21,802.08 %6.499999006 A5 $ 190,076.25 $ 0.00 $ 190,076.25 %6.500000000 M $ 28,466.21 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.499999990

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO3 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 3A1 $ 197,559.13 $ 0.00 $ 197,559.13 % 6.499999941 3A2 $ 12,458.33 $ 0.00 $ 12,458.33 % 6.499998261 3A3 $ 53,816.63 $ 0.00 $ 53,816.63 % 6.499999939 3A4 $ 642,795.99 $ 0.00 $ 642,795.99 % 6.499999971 SUP3 $ 44,047.53 $ 0.00 $ 44,047.53 % 0.353341568 3R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 3M $ 1,480,324.57 7,103.89 $ 0.00 $ 1,480,324.57 %6.500000012 A2 7,103.89 % 6.500002997 3B1 $ 27,083.33 2,367.96 $ 0.00 $ 27,083.33 %6.499999200 A3 2,367.96 % 6.500003660 3B2 $ 27,083.33 2,367.96 $ 0.00 $ 27,083.33 %6.499999200 A4 2,367.96 % 6.500003660 3B3 $ 21,802.08 4,262.33 $ 0.00 $ 21,802.08 %6.499999006 A5 4,262.33 % 6.499998532 3B4 $ 190,076.25 1,420.78 $ 0.00 $ 190,076.25 %6.500000000 M 1,420.78 % 6.500021960 3B5 $ 28,466.21 1,420.80 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999901,420.80 % 6.500008883

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 558,892.48 $ 0.00 $ 1,480,324.57 558,892.48 %6.500000012 6.249999957 A2 $ 27,083.33 163,565.00 $ 0.00 $ 27,083.33 163,565.00 %6.499999200 6.250000000 A3 $ 27,083.33 281,121.62 $ 0.00 $ 27,083.33 281,121.62 %6.499999200 6.250000076 A4 $ 21,802.08 114,205.87 $ 0.00 $ 21,802.08 114,205.87 %6.499999006 A5 6.250000154 M $ 190,076.25 8,783.47 $ 0.00 $ 190,076.25 8,783.47 %6.500000000 M 6.250000408 B1 $ 28,466.21 2,927.82 $ 0.00 $ 28,466.21 2,927.82 %6.499999156 B1 6.249993329 B2 $ 14,233.11 2,927.82 $ 0.00 $ 14,233.11 2,927.82 %6.500001427 B2 6.249993329 B3 $ 9,490.54 5,270.08 $ 0.00 $ 9,490.54 5,270.08 %6.499999675 B3 6.249998023 B4 $ 12,335.00 1,756.69 $ 0.00 $ 12,335.00 1,756.69 %6.500000654 B4 6.249986102 B5 $ 5,688.92 1,758.06 $ 0.00 $ 5,688.92 1,758.06 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.250004444

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 503,356.04 $ 0.00 $ 1,480,324.57 503,356.04 %6.500000012 7.749999974 A2 $ 27,083.33 148,336.87 $ 0.00 $ 27,083.33 148,336.87 %6.499999200 7.749999848 A3 $ 27,083.33 155,595.87 $ 0.00 $ 27,083.33 155,595.87 %6.499999200 7.749999917 A4 $ 21,802.08 616,932.29 $ 0.00 $ 21,802.08 616,932.29 %6.499999006 7.749999979 A5 $ 190,076.25 118,820.42 $ 0.00 $ 190,076.25 118,820.42 %6.500000000 M 7.750000217 A6 $ 28,466.21 12,916.67 $ 0.00 $ 28,466.21 12,916.67 %6.499999156 B1 7.750002000 S $ 14,233.11 109,799.89 $ 0.00 $ 14,233.11 109,799.89 %6.500001427 B2 0.597410264 M $ 9,490.54 30,186.25 $ 0.00 $ 9,490.54 30,186.25 %6.499999675 B3 7.750000000 B1 $ 12,335.00 14,686.25 $ 0.00 $ 12,335.00 14,686.25 %6.500000654 B4 7.750000000 B2 $ 5,688.92 8,156.88 $ 0.00 $ 5,688.92 8,156.88 %6.500003923 B5 7.750004751 B3 $ 5,697.28 6,529.38 $ 0.00 $ 5,697.28 6,529.38 %6.4999999907.750005935 B4 $ 4,888.96 $ 0.00 $ 4,888.96 %7.750002642 B5 $ 4,901.55 $ 0.00 $ 4,901.55 %7.750005182 R $ 0.65 $ 0.00 $ 0.65 %7.800000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO3 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 3A1 $ 187,052.77 $ 0.00 $ 187,052.77 % 6.500000062 3A2 $ 12,458.33 $ 0.00 $ 12,458.33 % 6.499998261 3A3 $ 53,463.13 $ 0.00 $ 53,463.13 % 6.499999893 3A4 $ 616,337.41 $ 0.00 $ 616,337.41 % 6.500000011 SUP3 $ 41,758.14 $ 0.00 $ 41,758.14 % 0.350820009 3R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 3M $ 1,480,324.57 7,057.22 $ 0.00 $ 1,480,324.57 %6.500000012 A2 7,057.22 % 6.499996182 3B1 $ 27,083.33 2,352.40 $ 0.00 $ 27,083.33 %6.499999200 A3 2,352.40 % 6.499987589 3B2 $ 27,083.33 2,352.40 $ 0.00 $ 27,083.33 %6.499999200 A4 2,352.40 % 6.499987589 3B3 $ 21,802.08 4,234.33 $ 0.00 $ 21,802.08 %6.499999006 A5 4,234.33 % 6.499994774 3B4 $ 190,076.25 1,411.44 $ 0.00 $ 190,076.25 %6.500000000 M 1,411.44 % 6.499987489 3B5 $ 28,466.21 1,411.47 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999901,411.47 % 6.500021126

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 483,054.64 $ 0.00 $ 1,480,324.57 %6.500000012 483,054.64 % 6.499999972 A2 $ 27,083.33 463,336.03 $ 0.00 $ 27,083.33 %6.499999200 463,336.03 % 6.999999981 A3 $ 27,083.33 38,559.03 $ 0.00 $ 27,083.33 %6.499999200 38,559.03 % 5.762500008 A4 $ 21,802.08 18,317.61 $ 0.00 $ 21,802.08 %6.499999006 18,317.61 % 12.774985862 A5 $ 190,076.25 782,730.74 $ 0.00 $ 190,076.25 %6.500000000 M 782,730.74 % 6.749999958 A6 $ 28,466.21 503,532.47 $ 0.00 $ 28,466.21 %6.499999156 B1 503,532.47 % 6.112500015 A7 $ 14,233.11 237,865.03 $ 0.00 $ 14,233.11 %6.500001427 B2 237,865.03 % 8.662499954 A8 $ 9,490.54 338,295.12 $ 0.00 $ 9,490.54 %6.499999675 B3 338,295.12 % 6.749999963 M $ 12,335.00 62,205.09 $ 0.00 $ 12,335.00 %6.500000654 B4 62,205.09 % 6.750000468 B1 $ 5,688.92 30,261.18 $ 0.00 $ 5,688.92 %6.500003923 B5 30,261.18 % 6.750000431 B2 $ 5,697.28 15,127.79 $ 0.00 $ 5,697.28 %6.49999999015,127.79 % 6.749998291 B3 $ 13,450.65 $ 0.00 $ 13,450.65 % 6.749997563 B4 $ 6,724.21 $ 0.00 $ 6,724.21 % 6.750000684 B5 $ 10,080.61 $ 0.00 $ 10,080.61 % 6.749999452

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 0.52 $ 0.00 $ 0.00 %0.000000000 0.52 % 6.240000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 901,551.56 $ 0.00 $ 1,480,324.57 %6.500000012 901,551.56 % 6.249999983 A2 $ 27,083.33 111,505.21 $ 0.00 $ 27,083.33 %6.499999200 111,505.21 % 6.250000093 A3 $ 27,083.33 448,000.00 $ 0.00 $ 27,083.33 %6.499999200 448,000.00 % 6.250000000 A4 $ 21,802.08 11,727.80 $ 0.00 $ 21,802.08 %6.499999006 11,727.80 % 6.499997922 A5 $ 190,076.25 183,572.92 $ 0.00 $ 190,076.25 %6.500000000 M 183,572.92 % 6.250000113 A6 $ 28,466.21 11,585.75 $ 0.00 $ 28,466.21 %6.499999156 B1 11,585.75 % 6.500002104 A7 $ 14,233.11 19,180.91 $ 0.00 $ 14,233.11 %6.500001427 B2 19,180.91 % 6.750001100 A8 $ 9,490.54 34,099.39 $ 0.00 $ 9,490.54 %6.499999675 B3 34,099.39 % 6.000000000 A9 $ 12,335.00 11,095.05 $ 0.00 $ 12,335.00 %6.500000654 B4 11,095.05 % 6.500002929 A10 $ 5,688.92 31,761.78 $ 0.00 $ 5,688.92 %6.500003923 B5 31,761.78 % 6.000000000 M $ 5,697.28 33,958.33 $ 0.00 $ 5,697.28 %6.49999999033,958.33 % 6.249999387 B1 $ 14,687.50 $ 0.00 $ 14,687.50 % 6.250000000 B2 $ 7,343.75 $ 0.00 $ 7,343.75 % 6.250000000 B3 $ 7,338.54 $ 0.00 $ 7,338.54 % 6.249998581 B4 $ 3,671.88 $ 0.00 $ 3,671.88 % 6.250008511 B5 $ 4,593.75 $ 0.00 $ 4,593.75 % 6.250001630

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 528,363.02 $ 0.00 $ 1,480,324.57 528,363.02 %6.500000012 8.000000009 A2 $ 27,083.33 142,040.00 $ 0.00 $ 27,083.33 142,040.00 %6.499999200 8.000000000 A3 $ 27,083.33 58,593.33 $ 0.00 $ 27,083.33 58,593.33 %6.499999200 7.999999545 A4 $ 21,802.08 96,166.67 $ 0.00 $ 21,802.08 96,166.67 %6.499999006 A5 8.000000277 S $ 190,076.25 24,187.94 $ 0.00 $ 190,076.25 24,187.94 %6.500000000 0.335688926 M $ 28,466.21 19,116.90 $ 0.00 $ 28,466.21 19,116.90 %6.499999156 7.999998466 B1 $ 14,233.11 8,600.95 $ 0.00 $ 14,233.11 8,600.95 %6.500001427 7.999999938 B2 $ 9,490.54 4,777.57 $ 0.00 $ 9,490.54 4,777.57 %6.499999675 8.000001116 B3 $ 12,335.00 3,823.38 $ 0.00 $ 12,335.00 3,823.38 %6.500000654 7.999998466 B4 $ 5,688.92 1,915.00 $ 0.00 $ 5,688.92 1,915.00 %6.500003923 7.999985239 B5 $ 5,697.28 2,310.81 $ 0.00 $ 5,697.28 2,310.81 %6.4999999908.000006001 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 63,575.94 $ 0.00 $ 1,480,324.57 63,575.94 %6.500000012 6.250000056 A2 $ 27,083.33 219,892.99 $ 0.00 $ 27,083.33 219,892.99 %6.499999200 6.250000028 A3 $ 27,083.33 637,286.90 $ 0.00 $ 27,083.33 637,286.90 %6.499999200 A4 6.250000012 S $ 21,802.08 56,923.92 $ 0.00 $ 21,802.08 56,923.92 %6.499999006 A5 0.414491786 M $ 190,076.25 8,862.13 $ 0.00 $ 190,076.25 8,862.13 %6.500000000 M 6.249997429 B1 $ 28,466.21 3,451.78 $ 0.00 $ 28,466.21 3,451.78 %6.499999156 B1 6.249994247 B2 $ 14,233.11 2,955.75 $ 0.00 $ 14,233.11 2,955.75 %6.500001427 B2 6.250001872 B3 $ 9,490.54 3,446.67 $ 0.00 $ 9,490.54 3,446.67 %6.499999675 B3 6.250001039 B4 $ 12,335.00 1,968.79 $ 0.00 $ 12,335.00 1,968.79 %6.500000654 B4 6.249984623 B5 $ 5,688.92 1,482.24 $ 0.00 $ 5,688.92 1,482.24 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.250005271

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO2 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 2A1 $ 172,060.42 $ 0.00 $ 172,060.42 % 6.500000126 2A2 $ 162,147.92 $ 0.00 $ 162,147.92 % 6.500000134 2A3 $ 231,427.58 $ 0.00 $ 231,427.58 % 6.500000139 2A4 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 2A5 $ 0.00 $ 1,480,324.57 %6.500000012 A2 0.00 $ 27,083.33 0.00 % 0.000000000 2A6 $ 105,482.71 $ 0.00 $ 27,083.33 %6.499999200 A3 105,482.71 % 6.500000012 2A7 $ 27,083.33 50,456.25 $ 0.00 $ 27,083.33 %6.499999200 A4 50,456.25 % 6.500000000 2R $ 21,802.08 0.54 $ 0.00 $ 21,802.08 %6.499999006 A5 0.54 % 6.480000000 2M $ 190,076.25 7,197.59 $ 0.00 $ 190,076.25 %6.500000000 M 7,197.59 % 6.500000128 2B1 $ 28,466.21 3,995.72 $ 0.00 $ 28,466.21 %6.499999156 B1 3,995.72 % 6.499998631 2B2 $ 14,233.11 2,000.51 $ 0.00 $ 14,233.11 %6.500001427 B2 2,000.51 % 6.500010966 2B3 $ 9,490.54 3,196.58 $ 0.00 $ 9,490.54 %6.499999675 B3 3,196.58 % 6.500006676 2B4 $ 12,335.00 1,201.36 $ 0.00 $ 12,335.00 %6.500000654 B4 1,201.36 % 6.499986767 2B5 $ 5,688.92 1,602.64 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999901,602.64 % 6.499994727

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 547,459.47 $ 0.00 $ 1,480,324.57 547,459.47 %6.500000012 8.000000057 A2 $ 27,083.33 142,040.00 $ 0.00 $ 27,083.33 142,040.00 %6.499999200 8.000000000 A3 $ 27,083.33 58,593.33 $ 0.00 $ 27,083.33 58,593.33 %6.499999200 7.999999545 A4 $ 21,802.08 96,166.67 $ 0.00 $ 21,802.08 96,166.67 %6.499999006 A5 8.000000277 S $ 190,076.25 25,226.78 $ 0.00 $ 190,076.25 25,226.78 %6.500000000 0.338964408 M $ 28,466.21 19,130.23 $ 0.00 $ 28,466.21 19,130.23 %6.499999156 8.000001115 B1 $ 14,233.11 8,606.94 $ 0.00 $ 14,233.11 8,606.94 %6.500001427 7.999995724 B2 $ 9,490.54 4,780.90 $ 0.00 $ 9,490.54 4,780.90 %6.499999675 8.000001450 B3 $ 12,335.00 3,826.05 $ 0.00 $ 12,335.00 3,826.05 %6.500000654 8.000009479 B4 $ 5,688.92 1,916.34 $ 0.00 $ 5,688.92 1,916.34 %6.500003923 8.000007514 B5 $ 5,697.28 2,393.03 $ 0.00 $ 5,697.28 2,393.03 %6.4999999908.000001783 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 2PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 2A1 $ 1,624.28 $ 0.00 $ 0.00 1,624.28 % 6.750001610 2A2 $ 0.00 %0.000000000 A1 $ 1,480,324.57 387,319.86 $ 0.00 $ 1,480,324.57 %6.500000012 A2 387,319.86 % 6.750000025 2A3 $ 27,083.33 625,329.42 $ 0.00 $ 27,083.33 %6.499999200 A3 625,329.42 % 6.749999955 2A4 $ 27,083.33 123,238.13 $ 0.00 $ 27,083.33 %6.499999200 A4 123,238.13 % 6.750000274 2A5 $ 21,802.08 90,759.38 $ 0.00 $ 21,802.08 %6.499999006 A5 90,759.38 % 6.750000372 2A6 $ 190,076.25 126,727.41 $ 0.00 $ 190,076.25 %6.500000000 M 126,727.41 % 6.112500181 2A7 $ 28,466.21 59,865.09 $ 0.00 $ 28,466.21 %6.499999156 B1 59,865.09 % 8.662499457 2A8 $ 14,233.11 182,812.50 $ 0.00 $ 14,233.11 %6.500001427 B2 182,812.50 % 6.750000000 2M $ 9,490.54 33,779.29 $ 0.00 $ 9,490.54 %6.499999675 B3 33,779.29 % 6.749999866 2B1 $ 12,335.00 14,607.11 $ 0.00 $ 12,335.00 %6.500000654 B4 14,607.11 % 6.750000170 2B2 $ 5,688.92 8,218.25 $ 0.00 $ 5,688.92 %6.500003923 B5 8,218.25 % 6.750002089 2B3 $ 5,697.28 7,303.55 $ 0.00 $ 5,697.28 %6.4999999907,303.55 % 6.749995575 2B4 $ 3,651.78 $ 0.00 $ 3,651.78 % 6.750004817 2B5 $ 5,478.61 $ 0.00 $ 5,478.61 % 6.750004305

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO3 $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO 3A1 $ 180,446.07 $ 0.00 $ 180,446.07 %6.500000173 3A2 $ 12,458.33 $ 0.00 $ 12,458.33 %6.499998261 3A3 $ 53,100.79 $ 0.00 $ 53,100.79 %6.500000079 3A4 $ 599,358.28 $ 0.00 $ 599,358.28 %6.500000032 SUP3 $ 40,312.18 $ 0.00 $ 40,312.18 %0.348532746 3R $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 3M $ 1,480,324.57 7,009.39 $ 0.00 $ 1,480,324.57 7,009.39 %6.500000012 A2 6.499995835 3B1 $ 27,083.33 2,336.46 $ 0.00 $ 27,083.33 2,336.46 %6.499999200 A3 6.499996407 3B2 $ 27,083.33 2,336.46 $ 0.00 $ 27,083.33 2,336.46 %6.499999200 A4 6.499996407 3B3 $ 21,802.08 4,205.64 $ 0.00 $ 21,802.08 4,205.64 %6.499999006 A5 6.500006749 3B4 $ 190,076.25 1,401.88 $ 0.00 $ 190,076.25 1,401.88 %6.500000000 M 6.500014953 3B5 $ 28,466.21 1,401.90 $ 0.00 $ 28,466.21 1,401.90 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.500002956

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,771,923.63 $ 0.00 $ 1,480,324.57 1,771,923.63 %6.500000012 6.750000018 A2 $ 27,083.33 71,055.00 $ 0.00 $ 27,083.33 71,055.00 %6.499999200 6.750000000 A3 $ 27,083.33 239,517.05 $ 0.00 $ 27,083.33 239,517.05 %6.499999200 6.749999982 A4 $ 21,802.08 118,659.38 $ 0.00 $ 21,802.08 118,659.38 %6.499999006 A5 6.750000284 M $ 190,076.25 46,016.12 $ 0.00 $ 190,076.25 46,016.12 %6.500000000 M 6.749999510 B1 $ 28,466.21 19,898.87 $ 0.00 $ 28,466.21 19,898.87 %6.499999156 B1 6.750001582 B2 $ 14,233.11 11,193.11 $ 0.00 $ 14,233.11 11,193.11 %6.500001427 B2 6.750000618 B3 $ 9,490.54 9,949.43 $ 0.00 $ 9,490.54 9,949.43 %6.499999675 B3 6.749998189 B4 $ 12,335.00 4,974.71 $ 0.00 $ 12,335.00 4,974.71 %6.500000654 B4 6.749998999 B5 $ 5,688.92 7,462.08 $ 0.00 $ 5,688.92 7,462.08 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.749995777

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 487,864.44 $ 0.00 $ 1,480,324.57 487,864.44 %6.500000012 7.749999944 A2 $ 27,083.33 148,336.87 $ 0.00 $ 27,083.33 148,336.87 %6.499999200 7.749999848 A3 $ 27,083.33 155,399.70 $ 0.00 $ 27,083.33 155,399.70 %6.499999200 7.749999849 A4 $ 21,802.08 593,890.78 $ 0.00 $ 21,802.08 593,890.78 %6.499999006 7.750000026 A5 $ 190,076.25 118,820.42 $ 0.00 $ 190,076.25 118,820.42 %6.500000000 M 7.750000217 A6 $ 28,466.21 12,916.67 $ 0.00 $ 28,466.21 12,916.67 %6.499999156 B1 7.750002000 S $ 14,233.11 104,332.26 $ 0.00 $ 14,233.11 104,332.26 %6.500001427 B2 0.583410698 M $ 9,490.54 30,148.19 $ 0.00 $ 9,490.54 30,148.19 %6.499999675 B3 7.749999367 B1 $ 12,335.00 14,667.73 $ 0.00 $ 12,335.00 14,667.73 %6.500000654 B4 7.749997772 B2 $ 5,688.92 8,146.59 $ 0.00 $ 5,688.92 8,146.59 %6.500003923 B5 7.749998918 B3 $ 5,697.28 6,521.14 $ 0.00 $ 5,697.28 6,521.14 %6.4999999907.749996417 B4 $ 4,882.79 $ 0.00 $ 4,882.79 %7.749992755 B5 $ 4,895.37 $ 0.00 $ 4,895.37 %7.750004644 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,146,230.25 $ 0.00 $ 1,480,324.57 1,146,230.25 %6.500000012 6.499999991 A2 $ 27,083.33 88,421.67 $ 0.00 $ 27,083.33 88,421.67 %6.499999200 6.500000245 A3 $ 27,083.33 148,010.42 $ 0.00 $ 27,083.33 148,010.42 %6.499999200 6.500000146 A4 $ 21,802.08 10,833.33 $ 0.00 $ 21,802.08 10,833.33 %6.499999006 A5 6.499998000 M $ 190,076.25 33,030.06 $ 0.00 $ 190,076.25 33,030.06 %6.500000000 M 6.500000129 B1 $ 28,466.21 11,800.67 $ 0.00 $ 28,466.21 11,800.67 %6.499999156 B1 6.500002091 B2 $ 14,233.11 7,078.25 $ 0.00 $ 14,233.11 7,078.25 %6.500001427 B2 6.499997096 B3 $ 9,490.54 7,861.74 $ 0.00 $ 9,490.54 7,861.74 %6.499999675 B3 6.499996345 B4 $ 12,335.00 3,150.06 $ 0.00 $ 12,335.00 3,150.06 %6.500000654 B4 6.499991488 B5 $ 5,688.92 3,932.34 $ 0.00 $ 5,688.92 3,932.34 %6.500003923 B5 $ 5,697.28 6.500006281 R $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 361,666.67 $ 0.00 $ 1,480,324.57 361,666.67 %6.500000012 7.000000065 A2 $ 27,083.33 64,947.92 $ 0.00 $ 27,083.33 64,947.92 %6.499999200 6.250000321 A3 $ 27,083.33 110,822.92 $ 0.00 $ 27,083.33 110,822.92 %6.499999200 6.250000188 A4 $ 21,802.08 81,968.75 $ 0.00 $ 21,802.08 81,968.75 %6.499999006 6.250000000 A5 $ 190,076.25 81,614.58 $ 0.00 $ 190,076.25 81,614.58 %6.500000000 M 6.249999745 A6 $ 28,466.21 40,722.50 $ 0.00 $ 28,466.21 40,722.50 %6.499999156 B1 7.000000000 A7 $ 14,233.11 165,772.74 $ 0.00 $ 14,233.11 165,772.74 %6.500001427 B2 7.000000086 A8 $ 9,490.54 576,483.86 $ 0.00 $ 9,490.54 576,483.86 %6.499999675 B3 $ 12,335.00 7.000000000 A9 $ 0.00 $ 12,335.00 0.00 $ 0.00 %6.500000654 B4 0.000000000 A10 $ 5,688.92 63,583.33 $ 0.00 $ 5,688.92 63,583.33 %6.500003923 B5 $ 5,697.28 6.999999633 RL $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000 M $ 31,874.33 $ 0.00 $ 31,874.33 %6.999998933 B1 $ 18,214.73 $ 0.00 $ 18,214.73 %6.999998235 B2 $ 9,110.27 $ 0.00 $ 9,110.27 %7.000001037 B3 $ 9,110.27 $ 0.00 $ 9,110.27 %7.000001037 B4 $ 2,733.08 $ 0.00 $ 2,733.08 %6.999998506 B5 $ 6,377.86 $ 0.00 $ 6,377.86 %6.999999479

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 554,028.48 $ 0.00 $ 1,480,324.57 554,028.48 %6.500000012 7.750000068 A2 $ 27,083.33 82,098.33 $ 0.00 $ 27,083.33 82,098.33 %6.499999200 7.749999685 A3 $ 27,083.33 81,354.60 $ 0.00 $ 27,083.33 81,354.60 %6.499999200 A4 7.749999939 S $ 21,802.08 44,482.62 $ 0.00 $ 21,802.08 44,482.62 %6.499999006 A5 0.570133700 M $ 190,076.25 37,726.98 $ 0.00 $ 190,076.25 37,726.98 %6.500000000 M 7.749999978 B1 $ 28,466.21 13,471.64 $ 0.00 $ 28,466.21 13,471.64 %6.499999156 B1 7.750002396 B2 $ 14,233.11 12,121.27 $ 0.00 $ 14,233.11 12,121.27 %6.500001427 B2 7.749998540 B3 $ 9,490.54 5,388.65 $ 0.00 $ 9,490.54 5,388.65 %6.499999675 B3 7.749993804 B4 $ 12,335.00 3,142.32 $ 0.00 $ 12,335.00 3,142.32 %6.500000654 B4 7.750012172 B5 $ 5,688.92 4,497.73 $ 0.00 $ 5,688.92 4,497.73 %6.500003923 B5 $ 5,697.28 7.750007786 R $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 475,759.43 $ 0.00 $ 475,759.43 % 7.750000026 A2 $ 148,336.87 $ 0.00 $ 148,336.87 % 7.749999848 A3 $ 155,197.85 $ 0.00 $ 155,197.85 % 7.750000032 A4 $ 575,886.32 $ 0.00 $ 575,886.32 % 7.750000037 A5 $ 118,820.42 $ 0.00 $ 118,820.42 % 7.750000217 A6 $ 12,916.67 $ 0.00 $ 12,916.67 % 7.750002000 S $ 100,068.25 $ 0.00 $ 100,068.25 % 0.571967469 M $ 30,109.03 $ 0.00 $ 30,109.03 % 7.749999493 B1 $ 14,648.68 $ 0.00 $ 14,648.68 % 7.749999042 B2 $ 8,136.01 $ 0.00 $ 8,136.01 % 7.750000679 B3 $ 6,512.67 $ 0.00 $ 6,512.67 % 7.749996998 B4 $ 4,876.45 $ 0.00 $ 4,876.45 % 7.749996672 B5 $ 4,889.01 $ 0.00 $ 4,889.01 % 7.750002662 R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 $ 0.00 $ 1,480,324.57 %6.500000012 A2 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A3 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A4 $ 21,802.08 $ 0.00 $ 21,802.08 %6.499999006 A5 $ 190,076.25 $ 0.00 $ 190,076.25 %6.500000000 M $ 28,466.21 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.499999990% 0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,217,249.00 $ 0.00 $1,217,249.00 %6.500000022 A2 $ 88,421.67 $ 0.00 $ 1,480,324.57 88,421.67 %6.500000012 A2 6.500000245 A3 $ 27,083.33 148,010.42 $ 0.00 $ 27,083.33 148,010.42 %6.499999200 A3 6.500000146 A4 $ 27,083.33 10,833.33 $ 0.00 $ 27,083.33 10,833.33 %6.499999200 A4 6.499998000 M $ 21,802.08 33,230.22 $ 0.00 $ 21,802.08 33,230.22 %6.499999006 A5 6.499999869 B1 $ 190,076.25 11,872.18 $ 0.00 $ 190,076.25 11,872.18 %6.500000000 M 6.500001118 B2 $ 28,466.21 7,121.15 $ 0.00 $ 28,466.21 7,121.15 %6.499999156 B1 6.500002552 B3 $ 14,233.11 7,909.39 $ 0.00 $ 14,233.11 7,909.39 %6.500001427 B2 6.500002969 B4 $ 9,490.54 3,169.15 $ 0.00 $ 9,490.54 3,169.15 %6.499999675 B3 6.499992958 B5 $ 12,335.00 3,956.17 $ 0.00 $ 12,335.00 3,956.17 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.500006462

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 485,519.66 $ 0.00 $ 1,480,324.57 485,519.66 %6.500000012 6.250000025 A2 $ 27,083.33 374,085.24 $ 0.00 $ 27,083.33 374,085.24 %6.499999200 6.250000062 A3 $ 27,083.33 94,925.75 $ 0.00 $ 27,083.33 94,925.75 %6.499999200 A4 6.250000093 S $ 21,802.08 59,312.37 $ 0.00 $ 21,802.08 59,312.37 %6.499999006 A5 0.418964392 M $ 190,076.25 8,916.43 $ 0.00 $ 190,076.25 8,916.43 %6.500000000 M 6.249999525 B1 $ 28,466.21 3,465.20 $ 0.00 $ 28,466.21 3,465.20 %6.499999156 B1 6.249996055 B2 $ 14,233.11 2,968.70 $ 0.00 $ 14,233.11 2,968.70 %6.500001427 B2 6.250009211 B3 $ 9,490.54 3,470.37 $ 0.00 $ 9,490.54 3,470.37 %6.499999675 B3 6.249992590 B4 $ 12,335.00 1,980.85 $ 0.00 $ 12,335.00 1,980.85 %6.500000654 B4 6.249986196 B5 $ 5,688.92 1,486.45 $ 0.00 $ 5,688.92 1,486.45 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.250010950

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 425,149.34 $ 0.00 $ 1,480,324.57 425,149.34 %6.500000012 7.749999925 A2 $ 27,083.33 148,336.87 $ 0.00 $ 27,083.33 148,336.87 %6.499999200 7.749999848 A3 $ 27,083.33 154,887.95 $ 0.00 $ 27,083.33 154,887.95 %6.499999200 7.750000033 A4 $ 21,802.08 500,611.13 $ 0.00 $ 21,802.08 500,611.13 %6.499999006 7.749999996 A5 $ 190,076.25 118,820.42 $ 0.00 $ 190,076.25 118,820.42 %6.500000000 M 7.750000217 A6 $ 28,466.21 12,916.67 $ 0.00 $ 28,466.21 12,916.67 %6.499999156 B1 7.750002000 S $ 14,233.11 88,364.27 $ 0.00 $ 14,233.11 88,364.27 %6.500001427 B2 0.553827494 M $ 9,490.54 30,048.91 $ 0.00 $ 9,490.54 30,048.91 %6.499999675 B3 7.749999969 B1 $ 12,335.00 14,619.43 $ 0.00 $ 12,335.00 14,619.43 %6.500000654 B4 7.749999341 B2 $ 5,688.92 8,119.76 $ 0.00 $ 5,688.92 8,119.76 %6.500003923 B5 7.749996864 B3 $ 5,697.28 6,499.67 $ 0.00 $ 5,697.28 6,499.67 %6.4999999907.750002434 B4 $ 4,866.71 $ 0.00 $ 4,866.71 %7.749992356 B5 $ 4,879.25 $ 0.00 $ 4,879.25 %7.750006506 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO3 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 3A1 $ 204,208.33 $ 0.00 $ 0.00 204,208.33 % 6.499999894 3A2 $ 0.00 %0.000000000 A1 $ 1,480,324.57 12,458.33 $ 0.00 $ 1,480,324.57 %6.500000012 A2 12,458.33 % 6.499998261 3A3 $ 27,083.33 54,166.67 $ 0.00 $ 27,083.33 %6.499999200 A3 54,166.67 % 6.500000400 3A4 $ 27,083.33 659,848.14 $ 0.00 $ 27,083.33 %6.499999200 A4 659,848.14 % 6.499999955 SUP3 $ 21,802.08 45,521.14 $ 0.00 $ 21,802.08 %6.499999006 A5 45,521.14 % 0.355447858 3R $ 190,076.25 0.54 $ 0.00 $ 190,076.25 %6.500000000 0.54 % 6.480000000 3M $ 28,466.21 7,150.09 $ 0.00 $ 28,466.21 %6.499999156 B1 7,150.09 % 6.499998106 3B1 $ 14,233.11 2,383.36 $ 0.00 $ 14,233.11 %6.500001427 B2 2,383.36 % 6.499998864 3B2 $ 9,490.54 2,383.36 $ 0.00 $ 9,490.54 %6.499999675 B3 2,383.36 % 6.499998864 3B3 $ 12,335.00 4,290.05 $ 0.00 $ 12,335.00 %6.500000654 B4 4,290.05 % 6.499993687 3B4 $ 5,688.92 1,430.02 $ 0.00 $ 5,688.92 %6.500003923 B5 1,430.02 % 6.500017045 3B5 $ 5,697.28 1,430.04 $ 0.00 $ 5,697.28 %6.4999999901,430.04 % 6.500003314

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 281,014.12 $ 0.00 $ 1,480,324.57 %6.500000012 281,014.12 % 6.499999976 A2 $ 27,083.33 36,562.50 $ 0.00 $ 27,083.33 %6.499999200 36,562.50 % 6.500000000 A3 $ 27,083.33 145,301.75 $ 0.00 $ 27,083.33 %6.499999200 A4 145,301.75 % 6.500000085 A5 $ 21,802.08 256,384.10 $ 0.00 $ 21,802.08 %6.499999006 A5 256,384.10 % 6.250000070 A4 $ 190,076.25 10,255.36 $ 0.00 $ 190,076.25 %6.500000000 M 10,255.36 % 0.249999905 A6 $ 28,466.21 565,157.02 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 565,157.02 % 6.500000057 RL $ 0.00 $ 14,233.11 %6.500001427 B2 0.00 $ 9,490.54 0.00 % 0.000000000 M $ 10,066.35 $ 0.00 $ 9,490.54 %6.499999675 B3 10,066.35 % 6.499997156 B1 $ 12,335.00 3,355.45 $ 0.00 $ 12,335.00 %6.500000654 B4 3,355.45 % 6.500004116 B2 $ 5,688.92 3,355.45 $ 0.00 $ 5,688.92 %6.500003923 B5 3,355.45 % 6.500004116 B3 $ 5,697.28 6,039.81 $ 0.00 $ 5,697.28 %6.4999999906,039.81 % 6.499998287 B4 $ 2,013.27 $ 0.00 $ 2,013.27 % 6.500004116 B5 $ 2,013.29 $ 0.00 $ 2,013.29 % 6.500013251

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 601,227.77 $ 0.00 $ 1,480,324.57 601,227.77 %6.500000012 7.749999936 A2 $ 27,083.33 82,098.33 $ 0.00 $ 27,083.33 82,098.33 %6.499999200 7.749999685 A3 $ 27,083.33 81,592.16 $ 0.00 $ 27,083.33 81,592.16 %6.499999200 A4 7.749999855 S $ 21,802.08 47,510.53 $ 0.00 $ 21,802.08 47,510.53 %6.499999006 A5 0.575785050 M $ 190,076.25 37,837.15 $ 0.00 $ 190,076.25 37,837.15 %6.500000000 M 7.750000944 B1 $ 28,466.21 13,510.97 $ 0.00 $ 28,466.21 13,510.97 %6.499999156 B1 7.749997782 B2 $ 14,233.11 12,156.67 $ 0.00 $ 14,233.11 12,156.67 %6.500001427 B2 7.750001757 B3 $ 9,490.54 5,404.39 $ 0.00 $ 9,490.54 5,404.39 %6.499999675 B3 7.750000595 B4 $ 12,335.00 3,151.49 $ 0.00 $ 12,335.00 3,151.49 %6.500000654 B4 7.749998017 B5 $ 5,688.92 4,510.86 $ 0.00 $ 5,688.92 4,510.86 %6.500003923 B5 $ 5,697.28 7.750001464 R $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 1PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 1A1 $ 1,052,921.37 $ 0.00 $1,052,921.37 % 6.749999986 1A2 $ 15,266.59 $ 0.00 $ 15,266.59 % 6.749997997 1A3 $ 1,155,458.06 $ 0.00 $1,155,458.06 % 6.749999982 1A4 $ 134,628.27 $ 0.00 $ 134,628.27 % 6.750000188 1A5 $ 163,125.00 $ 0.00 $ 163,125.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 1M $ 1,480,324.57 58,872.38 $ 0.00 $ 1,480,324.57 %6.500000012 A2 58,872.38 % 6.749999993 1B1 $ 27,083.33 22,427.04 $ 0.00 $ 27,083.33 %6.499999200 A3 22,427.04 % 6.749999955 1B2 $ 27,083.33 12,613.11 $ 0.00 $ 27,083.33 %6.499999200 A4 12,613.11 % 6.749999629 1B3 $ 21,802.08 11,213.52 $ 0.00 $ 21,802.08 %6.499999006 A5 11,213.52 % 6.749999955 1B4 $ 190,076.25 5,609.56 $ 0.00 $ 190,076.25 %6.500000000 M 5,609.56 % 6.750000955 1B5 $ 28,466.21 8,412.35 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999908,412.35 % 6.750003200

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 361,666.67 $ 0.00 $ 1,480,324.57 %6.500000012 361,666.67 % 7.000000065 A2 $ 27,083.33 64,947.92 $ 0.00 $ 27,083.33 %6.499999200 64,947.92 % 6.250000321 A3 $ 27,083.33 110,822.92 $ 0.00 $ 27,083.33 %6.499999200 110,822.92 % 6.250000188 A4 $ 21,802.08 81,968.75 $ 0.00 $ 21,802.08 %6.499999006 81,968.75 % 6.250000000 A5 $ 190,076.25 81,614.58 $ 0.00 $ 190,076.25 %6.500000000 M 81,614.58 % 6.249999745 A6 $ 28,466.21 40,722.50 $ 0.00 $ 28,466.21 %6.499999156 B1 40,722.50 % 7.000000000 A7 $ 14,233.11 146,307.08 $ 0.00 $ 14,233.11 %6.500001427 B2 146,307.08 % 6.999999834 A8 $ 9,490.54 508,790.97 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 508,790.97 % 6.999999995 A9 $ 0.00 $ 12,335.00 %6.500000654 B4 0.00 $ 5,688.92 0.00 % 0.000000000 A10 $ 63,583.33 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 63,583.33 % 6.999999633 RL $ 0.00 $ 5,697.28 %6.4999999900.00 $ 0.00 % 0.000000000 M $ 31,824.22 $ 0.00 $ 31,824.22 % 6.999999784 B1 $ 18,186.10 $ 0.00 $ 18,186.10 % 7.000001241 B2 $ 9,095.95 $ 0.00 $ 9,095.95 % 7.000003700 B3 $ 9,095.95 $ 0.00 $ 9,095.95 % 7.000003700 B4 $ 2,728.78 $ 0.00 $ 2,728.78 % 6.999990829 B5 $ 6,367.83 $ 0.00 $ 6,367.83 % 6.999996730

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO2 $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO 2A1 $ 172,060.42 $ 0.00 $ 172,060.42 %6.500000126 2A2 $ 162,147.92 $ 0.00 $ 162,147.92 %6.500000134 2A3 $ 285,426.19 $ 0.00 $ 285,426.19 %6.500000048 2A4 $ 3,379.09 $ 0.00 $ 0.00 %0.000000000 A1 6.500003959 2A5 $ 1,480,324.57 2,318.60 $ 0.00 $ 1,480,324.57 0.00 %6.500000012 A2 6.500003656 2A6 $ 27,083.33 108,109.92 $ 0.00 $ 27,083.33 108,109.92 %6.499999200 A3 6.499999844 2A7 $ 27,083.33 50,456.25 $ 0.00 $ 27,083.33 50,456.25 %6.499999200 A4 6.500000000 2R $ 21,802.08 0.54 $ 0.00 $ 21,802.08 0.54 %6.499999006 A5 6.480000000 2M $ 190,076.25 7,318.85 $ 0.00 $ 190,076.25 7,318.85 %6.500000000 M 6.499997584 2B1 $ 28,466.21 4,063.04 $ 0.00 $ 28,466.21 4,063.04 %6.499999156 B1 6.500000713 2B2 $ 14,233.11 2,034.21 $ 0.00 $ 14,233.11 2,034.21 %6.500001427 B2 6.499998296 2B3 $ 9,490.54 3,250.43 $ 0.00 $ 9,490.54 3,250.43 %6.499999675 B3 6.499996692 2B4 $ 12,335.00 1,221.60 $ 0.00 $ 12,335.00 1,221.60 %6.500000654 B4 6.499985988 2B5 $ 5,688.92 1,629.64 $ 0.00 $ 5,688.92 1,629.64 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.499991474

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 511,499.71 $ 0.00 $ 1,480,324.57 %6.500000012 511,499.71 % 6.500000062 A2 $ 27,083.33 467,582.33 $ 0.00 $ 27,083.33 %6.499999200 467,582.33 % 6.999999939 A3 $ 27,083.33 60,121.15 $ 0.00 $ 27,083.33 %6.499999200 60,121.15 % 6.137500363 A4 $ 21,802.08 23,142.32 $ 0.00 $ 21,802.08 %6.499999006 23,142.32 % 11.024982986 A5 $ 190,076.25 828,822.48 $ 0.00 $ 190,076.25 %6.500000000 M 828,822.48 % 6.750000020 A6 $ 28,466.21 534,424.03 $ 0.00 $ 28,466.21 %6.499999156 B1 534,424.03 % 6.487499985 A7 $ 14,233.11 206,973.47 $ 0.00 $ 14,233.11 %6.500001427 B2 206,973.47 % 7.537500046 A8 $ 9,490.54 338,295.12 $ 0.00 $ 9,490.54 %6.499999675 B3 338,295.12 % 6.749999963 M $ 12,335.00 62,303.65 $ 0.00 $ 12,335.00 %6.500000654 B4 62,303.65 % 6.749999698 B1 $ 5,688.92 30,309.13 $ 0.00 $ 5,688.92 %6.500003923 B5 30,309.13 % 6.750000348 B2 $ 5,697.28 15,151.76 $ 0.00 $ 5,697.28 %6.49999999015,151.76 % 6.749997951 B3 $ 13,471.97 $ 0.00 $ 13,471.97 % 6.750000955 B4 $ 6,734.86 $ 0.00 $ 6,734.86 % 6.749995853 B5 $ 10,096.58 $ 0.00 $ 10,096.58 % 6.749997313

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 277,554.20 $ 0.00 $ 1,480,324.57 277,554.20 %6.500000012 6.500000054 A2 $ 27,083.33 36,562.50 $ 0.00 $ 27,083.33 36,562.50 %6.499999200 6.500000000 A3 $ 27,083.33 144,822.36 $ 0.00 $ 27,083.33 144,822.36 %6.499999200 A4 6.499999930 A5 $ 21,802.08 253,227.43 $ 0.00 $ 21,802.08 253,227.43 %6.499999006 A5 6.250000113 A4 $ 190,076.25 10,129.10 $ 0.00 $ 190,076.25 10,129.10 %6.500000000 M 0.250000074 A6 $ 28,466.21 559,561.94 $ 0.00 $ 28,466.21 559,561.94 %6.499999156 B1 $ 14,233.11 6.499999959 RL $ 0.00 $ 14,233.11 0.00 $ 0.00 %6.500001427 B2 0.000000000 M $ 9,490.54 10,033.14 $ 0.00 $ 9,490.54 10,033.14 %6.499999675 B3 6.499998035 B1 $ 12,335.00 3,344.38 $ 0.00 $ 12,335.00 3,344.38 %6.500000654 B4 6.500004948 B2 $ 5,688.92 3,344.38 $ 0.00 $ 5,688.92 3,344.38 %6.500003923 B5 6.500004948 B3 $ 5,697.28 6,019.88 $ 0.00 $ 5,697.28 6,019.88 %6.4999999906.499994862 B4 $ 2,006.63 $ 0.00 $ 2,006.63 %6.500011391 B5 $ 2,006.64 $ 0.00 $ 2,006.64 %6.499988514

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 532,087.24 $ 0.00 $ 1,480,324.57 532,087.24 %6.500000012 6.249999943 A2 $ 27,083.33 156,387.50 $ 0.00 $ 27,083.33 156,387.50 %6.499999200 6.250000000 A3 $ 27,083.33 263,050.46 $ 0.00 $ 27,083.33 263,050.46 %6.499999200 6.250000114 A4 $ 21,802.08 112,649.29 $ 0.00 $ 21,802.08 112,649.29 %6.499999006 A5 6.250000020 M $ 190,076.25 8,663.75 $ 0.00 $ 190,076.25 8,663.75 %6.500000000 M 6.249996769 B1 $ 28,466.21 2,887.92 $ 0.00 $ 28,466.21 2,887.92 %6.499999156 B1 6.250003945 B2 $ 14,233.11 2,887.92 $ 0.00 $ 14,233.11 2,887.92 %6.500001427 B2 6.250003945 B3 $ 9,490.54 5,198.25 $ 0.00 $ 9,490.54 5,198.25 %6.499999675 B3 6.249996806 B4 $ 12,335.00 1,732.75 $ 0.00 $ 12,335.00 1,732.75 %6.500000654 B4 6.249996806 B5 $ 5,688.92 1,734.10 $ 0.00 $ 5,688.92 1,734.10 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.250010324

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 361,666.67 $ 0.00 $ 1,480,324.57 361,666.67 %6.500000012 7.000000065 A2 $ 27,083.33 64,947.92 $ 0.00 $ 27,083.33 64,947.92 %6.499999200 6.250000321 A3 $ 27,083.33 110,822.92 $ 0.00 $ 27,083.33 110,822.92 %6.499999200 6.250000188 A4 $ 21,802.08 81,968.75 $ 0.00 $ 21,802.08 81,968.75 %6.499999006 6.250000000 A5 $ 190,076.25 81,614.58 $ 0.00 $ 190,076.25 81,614.58 %6.500000000 M 6.249999745 A6 $ 28,466.21 40,722.50 $ 0.00 $ 28,466.21 40,722.50 %6.499999156 B1 7.000000000 A7 $ 14,233.11 110,666.12 $ 0.00 $ 14,233.11 110,666.12 %6.500001427 B2 7.000000313 A8 $ 9,490.54 384,847.65 $ 0.00 $ 9,490.54 384,847.65 %6.499999675 B3 $ 12,335.00 6.999999960 A9 $ 0.00 $ 12,335.00 0.00 $ 0.00 %6.500000654 B4 0.000000000 A10 $ 5,688.92 63,583.33 $ 0.00 $ 5,688.92 63,583.33 %6.500003923 B5 $ 5,697.28 6.999999633 RL $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000 M $ 31,711.66 $ 0.00 $ 31,711.66 %7.000000453 B1 $ 18,121.77 $ 0.00 $ 18,121.77 %6.999999038 B2 $ 9,063.77 $ 0.00 $ 9,063.77 %6.999997986 B3 $ 9,063.77 $ 0.00 $ 9,063.77 %6.999997986 B4 $ 2,719.13 $ 0.00 $ 2,719.13 %6.999995366 B5 $ 6,345.31 $ 0.00 $ 6,345.31 %7.000000184

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 579,409.03 $ 0.00 $ 1,480,324.57 579,409.03 %6.500000012 8.000000013 A2 $ 27,083.33 142,040.00 $ 0.00 $ 27,083.33 142,040.00 %6.499999200 8.000000000 A3 $ 27,083.33 58,593.33 $ 0.00 $ 27,083.33 58,593.33 %6.499999200 7.999999545 A4 $ 21,802.08 96,166.67 $ 0.00 $ 21,802.08 96,166.67 %6.499999006 A5 8.000000277 S $ 190,076.25 26,506.65 $ 0.00 $ 190,076.25 26,506.65 %6.500000000 0.342521642 M $ 28,466.21 19,182.82 $ 0.00 $ 28,466.21 19,182.82 %6.499999156 7.999998415 B1 $ 14,233.11 8,630.61 $ 0.00 $ 14,233.11 8,630.61 %6.500001427 8.000001483 B2 $ 9,490.54 4,794.04 $ 0.00 $ 9,490.54 4,794.04 %6.499999675 7.999993881 B3 $ 12,335.00 3,836.56 $ 0.00 $ 12,335.00 3,836.56 %6.500000654 7.999990130 B4 $ 5,688.92 1,921.61 $ 0.00 $ 5,688.92 1,921.61 %6.500003923 8.000012767 B5 $ 5,697.28 2,399.61 $ 0.00 $ 5,697.28 2,399.61 %6.4999999908.000004001 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Shortfalls Payable Pay-out Rate ----- -------- ------------------- ---------- ------- ------------ R 2PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 2A1 $ 18,281.25 $ 0.00 $ 0.00 18,281.25 % 6.750000000 2A2 $ 0.00 %0.000000000 A1 $ 1,480,324.57 451,096.88 $ 0.00 $ 1,480,324.57 %6.500000012 A2 451,096.88 % 6.750000075 2A3 $ 27,083.33 708,750.00 $ 0.00 $ 27,083.33 %6.499999200 A3 708,750.00 % 6.750000000 2A4 $ 27,083.33 123,238.13 $ 0.00 $ 27,083.33 %6.499999200 A4 123,238.13 % 6.750000274 2A5 $ 21,802.08 90,759.38 $ 0.00 $ 21,802.08 %6.499999006 A5 90,759.38 % 6.750000372 2A6 $ 190,076.25 133,206.31 $ 0.00 $ 190,076.25 %6.500000000 M 133,206.31 % 6.424999879 2A7 $ 28,466.21 53,386.19 $ 0.00 $ 28,466.21 %6.499999156 B1 53,386.19 % 7.725000362 2A8 $ 14,233.11 182,812.50 $ 0.00 $ 14,233.11 %6.500001427 B2 182,812.50 % 6.750000000 2M $ 9,490.54 33,963.75 $ 0.00 $ 9,490.54 %6.499999675 B3 33,963.75 % 6.750000000 2B1 $ 12,335.00 14,686.88 $ 0.00 $ 12,335.00 %6.500000654 B4 14,686.88 % 6.750002298 2B2 $ 5,688.92 8,263.13 $ 0.00 $ 5,688.92 %6.500003923 B5 8,263.13 % 6.750004084 2B3 $ 5,697.28 7,343.44 $ 0.00 $ 5,697.28 %6.4999999907,343.44 % 6.750002298 2B4 $ 3,671.72 $ 0.00 $ 3,671.72 % 6.750002298 2B5 $ 5,508.52 $ 0.00 $ 5,508.52 % 6.749995550

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 840,039.52 $ 0.00 $ 1,480,324.57 840,039.52 %6.500000012 6.250000007 A2 $ 27,083.33 111,505.21 $ 0.00 $ 27,083.33 111,505.21 %6.499999200 6.250000093 A3 $ 27,083.33 422,064.49 $ 0.00 $ 27,083.33 422,064.49 %6.499999200 6.250000063 A4 $ 21,802.08 11,727.80 $ 0.00 $ 21,802.08 11,727.80 %6.499999006 6.499997922 A5 $ 190,076.25 183,572.92 $ 0.00 $ 190,076.25 183,572.92 %6.500000000 M 6.250000113 A6 $ 28,466.21 11,585.75 $ 0.00 $ 28,466.21 11,585.75 %6.499999156 B1 6.500002104 A7 $ 14,233.11 19,180.91 $ 0.00 $ 14,233.11 19,180.91 %6.500001427 B2 6.750001100 A8 $ 9,490.54 34,099.39 $ 0.00 $ 9,490.54 34,099.39 %6.499999675 B3 6.000000000 A9 $ 12,335.00 11,095.05 $ 0.00 $ 12,335.00 11,095.05 %6.500000654 B4 6.500002929 A10 $ 5,688.92 31,761.78 $ 0.00 $ 5,688.92 31,761.78 %6.500003923 B5 6.000000000 M $ 5,697.28 33,932.71 $ 0.00 $ 5,697.28 33,932.71 %6.4999999906.250000288 B1 $ 14,676.42 $ 0.00 $ 14,676.42 %6.250001353 B2 $ 7,338.21 $ 0.00 $ 7,338.21 %6.250001331 B3 $ 7,333.00 $ 0.00 $ 7,333.00 %6.249996582 B4 $ 3,669.10 $ 0.00 $ 3,669.10 %6.249992814 B5 $ 4,590.28 $ 0.00 $ 4,590.28 %6.249996809

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 538,277.42 $ 0.00 $ 1,480,324.57 538,277.42 %6.500000012 6.250000027 A2 $ 27,083.33 158,181.88 $ 0.00 $ 27,083.33 158,181.88 %6.499999200 6.250000198 A3 $ 27,083.33 267,053.61 $ 0.00 $ 27,083.33 267,053.61 %6.499999200 6.249999971 A4 $ 21,802.08 113,041.93 $ 0.00 $ 21,802.08 113,041.93 %6.499999006 A5 6.249999922 M $ 190,076.25 8,693.95 $ 0.00 $ 190,076.25 8,693.95 %6.500000000 M 6.249998427 B1 $ 28,466.21 2,897.98 $ 0.00 $ 28,466.21 2,897.98 %6.499999156 B1 6.249991239 B2 $ 14,233.11 2,897.98 $ 0.00 $ 14,233.11 2,897.98 %6.500001427 B2 6.249991239 B3 $ 9,490.54 5,216.37 $ 0.00 $ 9,490.54 5,216.37 %6.499999675 B3 6.249998440 B4 $ 12,335.00 1,738.79 $ 0.00 $ 12,335.00 1,738.79 %6.500000654 B4 6.249998315 B5 $ 5,688.92 1,740.14 $ 0.00 $ 5,688.92 1,740.14 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.249995136

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,158,588.08 $ 0.00 $ 1,480,324.57 1,158,588.08 %6.500000012 6.500000013 A2 $ 27,083.33 88,421.67 $ 0.00 $ 27,083.33 88,421.67 %6.499999200 6.500000245 A3 $ 27,083.33 148,010.42 $ 0.00 $ 27,083.33 148,010.42 %6.499999200 6.500000146 A4 $ 21,802.08 10,833.33 $ 0.00 $ 21,802.08 10,833.33 %6.499999006 A5 6.499998000 M $ 190,076.25 33,059.26 $ 0.00 $ 190,076.25 33,059.26 %6.500000000 M 6.500000863 B1 $ 28,466.21 11,811.10 $ 0.00 $ 28,466.21 11,811.10 %6.499999156 B1 6.500001548 B2 $ 14,233.11 7,084.51 $ 0.00 $ 14,233.11 7,084.51 %6.500001427 B2 6.500000141 B3 $ 9,490.54 7,868.69 $ 0.00 $ 9,490.54 7,868.69 %6.499999675 B3 6.499996961 B4 $ 12,335.00 3,152.85 $ 0.00 $ 12,335.00 3,152.85 %6.500000654 B4 6.500002964 B5 $ 5,688.92 3,935.81 $ 0.00 $ 5,688.92 3,935.81 %6.500003923 B5 $ 5,697.28 6.499996484 R $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 468,312.69 $ 0.00 $ 468,312.69 % 6.250000007 A2 $ 359,524.39 $ 0.00 $ 359,524.39 % 6.249999979 A3 $ 92,864.70 $ 0.00 $ 92,864.70 % 6.250000154 S $ 56,510.81 $ 0.00 $ 56,510.81 % 0.414284274 M $ 8,722.83 $ 0.00 $ 8,722.83 % 6.249996417 B1 $ 3,389.96 $ 0.00 $ 3,389.96 % 6.249990974 B2 $ 2,904.24 $ 0.00 $ 2,904.24 % 6.250003138 B3 $ 3,395.02 $ 0.00 $ 3,395.02 % 6.249991658 B4 $ 1,937.85 $ 0.00 $ 1,937.85 % 6.250014278 B5 $ 1,454.17 $ 0.00 $ 1,454.17 % 6.249985897 R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 $ 0.00 $ 1,480,324.57 %6.500000012 A2 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A3 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A4 $ 21,802.08 $ 0.00 $ 21,802.08 %6.499999006 A5 $ 190,076.25 $ 0.00 $ 190,076.25 %6.500000000 M $ 28,466.21 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.499999990% 0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Shortfalls Payable Pay-out Rate ----- -------- ------------------- ---------- ------- ------------ R $ 0.00 0.56 $ 0.00 $ 0.00 %0.000000000 0.56 % 6.720000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 1,965,938.51 $ 0.00 $ 1,480,324.57 %6.500000012 1,965,938.51 % 6.749999991 A2 $ 27,083.33 71,055.00 $ 0.00 $ 27,083.33 %6.499999200 71,055.00 % 6.750000000 A3 $ 27,083.33 239,517.05 $ 0.00 $ 27,083.33 %6.499999200 239,517.05 % 6.749999982 A4 $ 21,802.08 118,659.38 $ 0.00 $ 21,802.08 %6.499999006 A5 118,659.38 % 6.750000284 M $ 190,076.25 46,194.07 $ 0.00 $ 190,076.25 %6.500000000 M 46,194.07 % 6.750000091 B1 $ 28,466.21 19,975.82 $ 0.00 $ 28,466.21 %6.499999156 B1 19,975.82 % 6.750001690 B2 $ 14,233.11 11,236.39 $ 0.00 $ 14,233.11 %6.500001427 B2 11,236.39 % 6.749998123 B3 $ 9,490.54 9,987.91 $ 0.00 $ 9,490.54 %6.499999675 B3 9,987.91 % 6.750001690 B4 $ 12,335.00 4,993.95 $ 0.00 $ 12,335.00 %6.500000654 B4 4,993.95 % 6.750002534 B5 $ 5,688.92 7,490.94 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999907,490.94 % 6.749999273

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- -------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,516,104.20 $ 0.00 $ 1,480,324.57 1,516,104.20 %6.500000012 6.500000016 A2 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A3 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A4 $ 21,802.08 $ 0.00 $ 21,802.08 %6.499999006 A5 $ 190,076.25 $ 0.00 $ 190,076.25 %6.500000000 M $ 28,466.21 28,489.88 $ 0.00 $ 28,466.21 28,489.88 %6.499999156 6.499999127 B1 $ 14,233.11 14,244.94 $ 0.00 $ 14,233.11 14,244.94 %6.500001427 6.499999127 B2 $ 9,490.54 9,498.43 $ 0.00 $ 9,490.54 9,498.43 %6.499999675 6.499998620 B3 $ 12,335.00 12,345.26 $ 0.00 $ 12,335.00 12,345.26 %6.500000654 6.500002376 B4 $ 5,688.92 5,693.65 $ 0.00 $ 5,688.92 5,693.65 %6.500003923 6.500003430 B5 $ 5,697.28 5,702.02 $ 0.00 $ 5,697.28 5,702.02 %6.4999999906.500002935

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 1PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 1A1 $ 1,020,180.51 $ 0.00 $1,020,180.51 % 6.750000001 1A2 $ 14,535.99 $ 0.00 $ 14,535.99 % 6.749999399 1A3 $ 1,110,525.97 $ 0.00 $1,110,525.97 % 6.750000027 1A4 $ 134,628.27 $ 0.00 $ 134,628.27 % 6.750000188 1A5 $ 163,125.00 $ 0.00 $ 163,125.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 1M $ 1,480,324.57 58,825.03 $ 0.00 $ 1,480,324.57 %6.500000012 A2 58,825.03 % 6.749999691 1B1 $ 27,083.33 22,409.00 $ 0.00 $ 27,083.33 %6.499999200 A3 22,409.00 % 6.749998936 1B2 $ 27,083.33 12,602.97 $ 0.00 $ 27,083.33 %6.499999200 A4 12,602.97 % 6.750001717 1B3 $ 21,802.08 11,204.50 $ 0.00 $ 21,802.08 %6.499999006 A5 11,204.50 % 6.749998953 1B4 $ 190,076.25 5,605.05 $ 0.00 $ 190,076.25 %6.500000000 M 5,605.05 % 6.750002664 1B5 $ 28,466.21 8,405.58 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999908,405.58 % 6.749999609

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 1PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO 1A1 $ 598,417.03 $ 0.00 $ 598,417.03 %6.750000039 1A2 $ 182,835.00 $ 0.00 $ 182,835.00 %6.750000000 1A3 $ 39,327.85 $ 0.00 $ 39,327.85 %5.862500233 1A4 $ 21,047.53 $ 0.00 $ 21,047.53 %9.412501537 1A5 $ 23,062.50 $ 0.00 $ 23,062.50 %6.750000000 1A6 $ 101,700.00 $ 0.00 $ 101,700.00 %6.750000000 1R $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 1M $ 1,480,324.57 20,979.03 $ 0.00 $ 1,480,324.57 20,979.03 %6.500000012 A2 6.749998703 1B1 $ 27,083.33 9,072.47 $ 0.00 $ 27,083.33 9,072.47 %6.499999200 A3 6.750001530 1B2 $ 27,083.33 5,103.61 $ 0.00 $ 27,083.33 5,103.61 %6.499999200 A4 6.749996536 1B3 $ 21,802.08 4,533.44 $ 0.00 $ 21,802.08 4,533.44 %6.499999006 A5 6.750001498 1B4 $ 190,076.25 2,267.84 $ 0.00 $ 190,076.25 2,267.84 %6.500000000 M 6.750007460 1B5 $ 28,466.21 3,400.27 $ 0.00 $ 28,466.21 3,400.27 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.750001390

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO3 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 3A1 $ 194,517.77 $ 0.00 $ 194,517.77 % 6.499999948 3A2 $ 12,458.33 $ 0.00 $ 12,458.33 % 6.499998261 3A3 $ 53,639.57 $ 0.00 $ 53,639.57 % 6.500000549 3A4 $ 634,954.74 $ 0.00 $ 634,954.74 % 6.500000040 SUP3 $ 43,276.65 $ 0.00 $ 43,276.65 % 0.351804269 3R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 3M $ 1,480,324.57 7,080.51 $ 0.00 $ 1,480,324.57 %6.500000012 A2 7,080.51 % 6.499996504 3B1 $ 27,083.33 2,360.17 $ 0.00 $ 27,083.33 %6.499999200 A3 2,360.17 % 6.500006300 3B2 $ 27,083.33 2,360.17 $ 0.00 $ 27,083.33 %6.499999200 A4 2,360.17 % 6.500006300 3B3 $ 21,802.08 4,248.31 $ 0.00 $ 21,802.08 %6.499999006 A5 4,248.31 % 6.500004265 3B4 $ 190,076.25 1,416.10 $ 0.00 $ 190,076.25 %6.500000000 M 1,416.10 % 6.499997169 3B5 $ 28,466.21 1,416.12 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999901,416.12 % 6.499984298

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 0.54 $ 0.00 $ 0.00 %0.000000000 0.54 % 6.480000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 1,558,363.94 $ 0.00 $ 1,480,324.57 %6.500000012 1,558,363.94 % 6.500000003 A2 $ 27,083.33 $ 0.00 $ 27,083.33 %% 6.499999200 A3 $ 27,083.33 $ 0.00 $ 27,083.33 %% 6.499999200 A4 $ 21,802.08 $ 0.00 $ 21,802.08 %% 6.499999006 A5 $ 190,076.25 $ 0.00 $ 190,076.25 %% 6.500000000 M $ 28,466.21 28,513.33 $ 0.00 $ 28,466.21 %6.499999156 28,513.33 % 6.499999240 B1 $ 14,233.11 14,256.67 $ 0.00 $ 14,233.11 %6.500001427 14,256.67 % 6.500001520 B2 $ 9,490.54 9,506.25 $ 0.00 $ 9,490.54 %6.499999675 9,506.25 % 6.500000000 B3 $ 12,335.00 12,355.42 $ 0.00 $ 12,335.00 %6.500000654 12,355.42 % 6.500001754 B4 $ 5,688.92 5,698.33 $ 0.00 $ 5,688.92 %6.500003923 5,698.33 % 6.499996198 B5 $ 5,697.28 5,706.71 $ 0.00 $ 5,697.28 %6.4999999905,706.71 % 6.499999269

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 273,275.93 $ 0.00 $ 1,480,324.57 273,275.93 %6.500000012 6.499999999 A2 $ 27,083.33 36,562.50 $ 0.00 $ 27,083.33 36,562.50 %6.499999200 6.500000000 A3 $ 27,083.33 144,340.67 $ 0.00 $ 27,083.33 144,340.67 %6.499999200 A4 6.500000043 A5 $ 21,802.08 249,324.13 $ 0.00 $ 21,802.08 249,324.13 %6.499999006 A5 6.249999881 A4 $ 190,076.25 9,972.97 $ 0.00 $ 190,076.25 9,972.97 %6.500000000 M 0.250000116 A6 $ 28,466.21 552,729.57 $ 0.00 $ 28,466.21 552,729.57 %6.499999156 B1 $ 14,233.11 6.499999960 RL $ 0.00 $ 14,233.11 0.00 $ 0.00 %6.500001427 B2 0.000000000 M $ 9,490.54 9,999.77 $ 0.00 $ 9,490.54 9,999.77 %6.499999675 B3 6.499998784 B1 $ 12,335.00 3,333.25 $ 0.00 $ 12,335.00 3,333.25 %6.500000654 B4 6.499992720 B2 $ 5,688.92 3,333.25 $ 0.00 $ 5,688.92 3,333.25 %6.500003923 B5 6.499992720 B3 $ 5,697.28 5,999.86 $ 0.00 $ 5,697.28 5,999.86 %6.4999999906.499997779 B4 $ 1,999.95 $ 0.00 $ 1,999.95 %6.499992755 B5 $ 1,999.97 $ 0.00 $ 1,999.97 %6.500002302

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO2 $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO 2A1 $ 172,060.42 $ 0.00 $ 172,060.42 %6.500000126 2A2 $ 162,147.92 $ 0.00 $ 162,147.92 %6.500000134 2A3 $ 220,428.16 $ 0.00 $ 220,428.16 %6.499999947 2A4 $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 2A5 $ 0.00 $ 1,480,324.57 0.00 $ 0.00 %6.500000012 A2 0.000000000 2A6 $ 27,083.33 104,942.13 $ 0.00 $ 27,083.33 104,942.13 %6.499999200 A3 6.500000199 2A7 $ 27,083.33 50,456.25 $ 0.00 $ 27,083.33 50,456.25 %6.499999200 A4 6.500000000 2R $ 21,802.08 0.54 $ 0.00 $ 21,802.08 0.54 %6.499999006 A5 6.480000000 2M $ 190,076.25 7,172.64 $ 0.00 $ 190,076.25 7,172.64 %6.500000000 M 6.500001386 2B1 $ 28,466.21 3,981.87 $ 0.00 $ 28,466.21 3,981.87 %6.499999156 B1 6.500001428 2B2 $ 14,233.11 1,993.57 $ 0.00 $ 14,233.11 1,993.57 %6.500001427 B2 6.499994742 2B3 $ 9,490.54 3,185.50 $ 0.00 $ 9,490.54 3,185.50 %6.499999675 B3 6.500009480 2B4 $ 12,335.00 1,197.20 $ 0.00 $ 12,335.00 1,197.20 %6.500000654 B4 6.500012307 2B5 $ 5,688.92 1,597.09 $ 0.00 $ 5,688.92 1,597.09 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.500018179

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,224,117.65 $ 0.00 $ 1,480,324.57 1,224,117.65 %6.500000012 6.500000013 A2 $ 27,083.33 88,421.67 $ 0.00 $ 27,083.33 88,421.67 %6.499999200 6.500000245 A3 $ 27,083.33 148,010.42 $ 0.00 $ 27,083.33 148,010.42 %6.499999200 6.500000146 A4 $ 21,802.08 10,833.33 $ 0.00 $ 21,802.08 10,833.33 %6.499999006 A5 6.499998000 M $ 190,076.25 33,257.99 $ 0.00 $ 190,076.25 33,257.99 %6.500000000 M 6.499999328 B1 $ 28,466.21 11,882.10 $ 0.00 $ 28,466.21 11,882.10 %6.499999156 B1 6.499999827 B2 $ 14,233.11 7,127.10 $ 0.00 $ 14,233.11 7,127.10 %6.500001427 B2 6.500001075 B3 $ 9,490.54 7,916.00 $ 0.00 $ 9,490.54 7,916.00 %6.499999675 B3 6.500002600 B4 $ 12,335.00 3,171.80 $ 0.00 $ 12,335.00 3,171.80 %6.500000654 B4 6.499995637 B5 $ 5,688.92 3,959.47 $ 0.00 $ 5,688.92 3,959.47 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.499995882

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,567,395.41 $ 0.00 $ 1,480,324.57 1,567,395.41 %6.500000012 6.749999983 A2 $ 27,083.33 71,055.00 $ 0.00 $ 27,083.33 71,055.00 %6.499999200 6.750000000 A3 $ 27,083.33 239,517.05 $ 0.00 $ 27,083.33 239,517.05 %6.499999200 6.749999982 A4 $ 21,802.08 118,659.38 $ 0.00 $ 21,802.08 118,659.38 %6.499999006 A5 6.750000284 M $ 190,076.25 45,907.73 $ 0.00 $ 190,076.25 45,907.73 %6.500000000 M 6.750000324 B1 $ 28,466.21 19,851.99 $ 0.00 $ 28,466.21 19,851.99 %6.499999156 B1 6.749999458 B2 $ 14,233.11 11,166.74 $ 0.00 $ 14,233.11 11,166.74 %6.500001427 B2 6.749998511 B3 $ 9,490.54 9,926.00 $ 0.00 $ 9,490.54 9,926.00 %6.499999675 B3 6.750002839 B4 $ 12,335.00 4,962.99 $ 0.00 $ 12,335.00 4,962.99 %6.500000654 B4 6.749996889 B5 $ 5,688.92 7,444.51 $ 0.00 $ 5,688.92 7,444.51 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.750002726

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 497,829.14 $ 0.00 $ 1,480,324.57 497,829.14 %6.500000012 7.749999945 A2 $ 27,083.33 148,336.87 $ 0.00 $ 27,083.33 148,336.87 %6.499999200 7.749999848 A3 $ 27,083.33 155,498.23 $ 0.00 $ 27,083.33 155,498.23 %6.499999200 7.750000026 A4 $ 21,802.08 608,711.83 $ 0.00 $ 21,802.08 608,711.83 %6.499999006 7.750000009 A5 $ 190,076.25 118,820.42 $ 0.00 $ 190,076.25 118,820.42 %6.500000000 M 7.750000217 A6 $ 28,466.21 12,916.67 $ 0.00 $ 28,466.21 12,916.67 %6.499999156 B1 7.750002000 S $ 14,233.11 108,171.38 $ 0.00 $ 14,233.11 108,171.38 %6.500001427 B2 0.594269939 M $ 9,490.54 30,167.31 $ 0.00 $ 9,490.54 30,167.31 %6.499999675 B3 7.750000771 B1 $ 12,335.00 14,677.03 $ 0.00 $ 12,335.00 14,677.03 %6.500000654 B4 7.749997978 B2 $ 5,688.92 8,151.76 $ 0.00 $ 5,688.92 8,151.76 %6.500003923 B5 7.750003561 B3 $ 5,697.28 6,525.28 $ 0.00 $ 5,697.28 6,525.28 %6.4999999907.750002880 B4 $ 4,885.89 $ 0.00 $ 4,885.89 %7.749999521 B5 $ 4,898.47 $ 0.00 $ 4,898.47 %7.749998715 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 2PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO 2A1 $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 2A2 $ 1,480,324.57 319,241.62 $ 0.00 $ 1,480,324.57 319,241.62 %6.500000012 A2 6.750000035 2A3 $ 27,083.33 536,282.83 $ 0.00 $ 27,083.33 536,282.83 %6.499999200 A3 6.749999981 2A4 $ 27,083.33 107,082.06 $ 0.00 $ 27,083.33 107,082.06 %6.499999200 A4 6.749999903 2A5 $ 21,802.08 90,759.38 $ 0.00 $ 21,802.08 90,759.38 %6.499999006 A5 6.750000372 2A6 $ 190,076.25 120,248.50 $ 0.00 $ 190,076.25 120,248.50 %6.500000000 M 5.800000000 2A7 $ 28,466.21 66,344.00 $ 0.00 $ 28,466.21 66,344.00 %6.499999156 B1 9.600000000 2A8 $ 14,233.11 182,812.50 $ 0.00 $ 14,233.11 182,812.50 %6.500001427 B2 6.750000000 2M $ 9,490.54 33,698.72 $ 0.00 $ 9,490.54 33,698.72 %6.499999675 B3 6.749999003 2B1 $ 12,335.00 14,572.27 $ 0.00 $ 12,335.00 14,572.27 %6.500000654 B4 6.749999629 2B2 $ 5,688.92 8,198.65 $ 0.00 $ 5,688.92 8,198.65 %6.500003923 B5 6.750002954 2B3 $ 5,697.28 7,286.14 $ 0.00 $ 5,697.28 7,286.14 %6.4999999906.750004262 2B4 $ 3,643.07 $ 0.00 $ 3,643.07 %6.750004262 2B5 $ 5,465.54 $ 0.00 $ 5,465.54 %6.750000386

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 445,169.01 $ 0.00 $ 1,480,324.57 445,169.01 %6.500000012 7.749999922 A2 $ 27,083.33 148,336.87 $ 0.00 $ 27,083.33 148,336.87 %6.499999200 7.749999848 A3 $ 27,083.33 154,991.98 $ 0.00 $ 27,083.33 154,991.98 %6.499999200 7.750000230 A4 $ 21,802.08 530,387.50 $ 0.00 $ 21,802.08 530,387.50 %6.499999006 7.750000044 A5 $ 190,076.25 118,820.42 $ 0.00 $ 190,076.25 118,820.42 %6.500000000 M 7.750000217 A6 $ 28,466.21 12,916.67 $ 0.00 $ 28,466.21 12,916.67 %6.499999156 B1 7.750002000 S $ 14,233.11 92,134.20 $ 0.00 $ 14,233.11 92,134.20 %6.500001427 B2 0.555115818 M $ 9,490.54 30,069.09 $ 0.00 $ 9,490.54 30,069.09 %6.499999675 B3 7.749999595 B1 $ 12,335.00 14,629.25 $ 0.00 $ 12,335.00 14,629.25 %6.500000654 B4 7.750000012 B2 $ 5,688.92 8,125.22 $ 0.00 $ 5,688.92 8,125.22 %6.500003923 B5 7.750003207 B3 $ 5,697.28 6,504.03 $ 0.00 $ 5,697.28 6,504.03 %6.4999999907.749996098 B4 $ 4,869.98 $ 0.00 $ 4,869.98 %7.749994649 B5 $ 4,882.52 $ 0.00 $ 4,882.52 %7.749995354 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 2PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 2A1 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 2A2 $ 1,480,324.57 354,383.60 $ 0.00 $ 1,480,324.57 %6.500000012 A2 354,383.60 % 6.749999930 2A3 $ 27,083.33 582,248.68 $ 0.00 $ 27,083.33 %6.499999200 A3 582,248.68 % 6.750000004 2A4 $ 27,083.33 116,260.27 $ 0.00 $ 27,083.33 %6.499999200 A4 116,260.27 % 6.749999763 2A5 $ 21,802.08 90,759.38 $ 0.00 $ 21,802.08 %6.499999006 A5 90,759.38 % 6.750000372 2A6 $ 190,076.25 121,544.28 $ 0.00 $ 190,076.25 %6.500000000 M 121,544.28 % 5.862499940 2A7 $ 28,466.21 65,048.22 $ 0.00 $ 28,466.21 %6.499999156 B1 65,048.22 % 9.412500181 2A8 $ 14,233.11 182,812.50 $ 0.00 $ 14,233.11 %6.500001427 B2 182,812.50 % 6.750000000 2M $ 9,490.54 33,753.08 $ 0.00 $ 9,490.54 %6.499999675 B3 33,753.08 % 6.749999275 2B1 $ 12,335.00 14,595.78 $ 0.00 $ 12,335.00 %6.500000654 B4 14,595.78 % 6.750001387 2B2 $ 5,688.92 8,211.87 $ 0.00 $ 5,688.92 %6.500003923 B5 8,211.87 % 6.749998798 2B3 $ 5,697.28 7,297.89 $ 0.00 $ 5,697.28 %6.4999999907,297.89 % 6.750001387 2B4 $ 3,648.94 $ 0.00 $ 3,648.94 % 6.749992138 2B5 $ 5,474.36 $ 0.00 $ 5,474.36 % 6.750004894

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 1PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO 1A1 $ 990,236.31 $ 0.00 $ 990,236.31 %6.749999998 1A2 $ 13,867.79 $ 0.00 $ 13,867.79 %6.749997642 1A3 $ 1,069,431.88 $ 0.00 $ 1,069,431.88 %6.749999981 1A4 $ 134,628.27 $ 0.00 $ 134,628.27 %6.750000188 1A5 $ 163,125.00 $ 0.00 $ 163,125.00 %6.750000000 1R $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 1M $ 1,480,324.57 58,777.25 $ 0.00 $ 1,480,324.57 58,777.25 %6.500000012 A2 6.750000206 1B1 $ 27,083.33 22,390.80 $ 0.00 $ 27,083.33 22,390.80 %6.499999200 A3 6.749999893 1B2 $ 27,083.33 12,592.73 $ 0.00 $ 27,083.33 12,592.73 %6.499999200 A4 6.750000439 1B3 $ 21,802.08 11,195.40 $ 0.00 $ 21,802.08 11,195.40 %6.499999006 A5 6.749999910 1B4 $ 190,076.25 5,600.49 $ 0.00 $ 190,076.25 5,600.49 %6.500000000 M 6.749994283 1B5 $ 28,466.21 8,398.75 $ 0.00 $ 28,466.21 8,398.75 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.749998016

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO3 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 3A1 $ 183,957.56 $ 0.00 $ 183,957.56 % 6.500000039 3A2 $ 12,458.33 $ 0.00 $ 12,458.33 % 6.499998261 3A3 $ 53,282.42 $ 0.00 $ 53,282.42 % 6.500000120 3A4 $ 608,356.07 $ 0.00 $ 608,356.07 % 6.499999986 SUP3 $ 41,086.68 $ 0.00 $ 41,086.68 % 0.349518850 3R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 3M $ 1,480,324.57 7,033.37 $ 0.00 $ 1,480,324.57 %6.500000012 A2 7,033.37 % 6.500000089 3B1 $ 27,083.33 2,344.45 $ 0.00 $ 27,083.33 %6.499999200 A3 2,344.45 % 6.499991417 3B2 $ 27,083.33 2,344.45 $ 0.00 $ 27,083.33 %6.499999200 A4 2,344.45 % 6.499991417 3B3 $ 21,802.08 4,220.02 $ 0.00 $ 21,802.08 %6.499999006 A5 4,220.02 % 6.499998627 3B4 $ 190,076.25 1,406.67 $ 0.00 $ 190,076.25 %6.500000000 M 1,406.67 % 6.499991567 3B5 $ 28,466.21 1,406.69 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999901,406.69 % 6.499979361

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 2PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO 2A1 $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 2A2 $ 1,480,324.57 338,925.01 $ 0.00 $ 1,480,324.57 338,925.01 %6.500000012 A2 6.750000072 2A3 $ 27,083.33 562,028.78 $ 0.00 $ 27,083.33 562,028.78 %6.499999200 A3 6.750000040 2A4 $ 27,083.33 112,222.87 $ 0.00 $ 27,083.33 112,222.87 %6.499999200 A4 6.749999822 2A5 $ 21,802.08 90,759.38 $ 0.00 $ 21,802.08 90,759.38 %6.499999006 A5 6.750000372 2A6 $ 190,076.25 134,502.09 $ 0.00 $ 190,076.25 134,502.09 %6.500000000 M 6.487499819 2A7 $ 28,466.21 52,090.41 $ 0.00 $ 28,466.21 52,090.41 %6.499999156 B1 7.537500543 2A8 $ 14,233.11 182,812.50 $ 0.00 $ 14,233.11 182,812.50 %6.500001427 B2 6.750000000 2M $ 9,490.54 33,725.92 $ 0.00 $ 9,490.54 33,725.92 %6.499999675 B3 6.749999934 2B1 $ 12,335.00 14,584.03 $ 0.00 $ 12,335.00 14,584.03 %6.500000654 B4 6.749999621 2B2 $ 5,688.92 8,205.26 $ 0.00 $ 5,688.92 8,205.26 %6.500003923 B5 6.749997681 2B3 $ 5,697.28 7,292.02 $ 0.00 $ 5,697.28 7,292.02 %6.4999999906.750004275 2B4 $ 3,646.01 $ 0.00 $ 3,646.01 %6.750004223 2B5 $ 5,469.95 $ 0.00 $ 5,469.95 %6.749999483

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 2PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 2A1 $ 8,988.98 $ 0.00 $ 0.00 8,988.98 % 6.750001347 2A2 $ 0.00 %0.000000000 A1 $ 1,480,324.57 415,518.17 $ 0.00 $ 1,480,324.57 %6.500000012 A2 415,518.17 % 6.749999938 2A3 $ 27,083.33 662,212.93 $ 0.00 $ 27,083.33 %6.499999200 A3 662,212.93 % 6.750000042 2A4 $ 27,083.33 123,238.13 $ 0.00 $ 27,083.33 %6.499999200 A4 123,238.13 % 6.749999726 2A5 $ 21,802.08 90,759.38 $ 0.00 $ 21,802.08 %6.499999006 A5 90,759.38 % 6.749999628 2A6 $ 190,076.25 134,502.09 $ 0.00 $ 190,076.25 %6.500000000 M 134,502.09 % 6.487499819 2A7 $ 28,466.21 52,090.41 $ 0.00 $ 28,466.21 %6.499999156 B1 52,090.41 % 7.537500543 2A8 $ 14,233.11 182,812.50 $ 0.00 $ 14,233.11 %6.500001427 B2 182,812.50 % 6.750000000 2M $ 9,490.54 33,832.75 $ 0.00 $ 9,490.54 %6.499999675 B3 33,832.75 % 6.749999395 2B1 $ 12,335.00 14,630.23 $ 0.00 $ 12,335.00 %6.500000654 B4 14,630.23 % 6.750000799 2B2 $ 5,688.92 8,231.25 $ 0.00 $ 5,688.92 %6.500003923 B5 8,231.25 % 6.749996371 2B3 $ 5,697.28 7,315.11 $ 0.00 $ 5,697.28 %6.4999999907,315.11 % 6.749996211 2B4 $ 3,657.56 $ 0.00 $ 3,657.56 % 6.750005387 2B5 $ 5,487.28 $ 0.00 $ 5,487.28 % 6.750003144

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,169,756.32 $ 0.00 $ 1,480,324.57 1,169,756.32 %6.500000012 6.499999980 A2 $ 27,083.33 88,421.67 $ 0.00 $ 27,083.33 88,421.67 %6.499999200 6.500000245 A3 $ 27,083.33 148,010.42 $ 0.00 $ 27,083.33 148,010.42 %6.499999200 6.500000146 A4 $ 21,802.08 10,833.33 $ 0.00 $ 21,802.08 10,833.33 %6.499999006 A5 6.499998000 M $ 190,076.25 33,117.26 $ 0.00 $ 190,076.25 33,117.26 %6.500000000 M 6.500000949 B1 $ 28,466.21 11,831.82 $ 0.00 $ 28,466.21 11,831.82 %6.499999156 B1 6.500000714 B2 $ 14,233.11 7,096.94 $ 0.00 $ 14,233.11 7,096.94 %6.500001427 B2 6.500000931 B3 $ 9,490.54 7,882.50 $ 0.00 $ 9,490.54 7,882.50 %6.499999675 B3 6.500001158 B4 $ 12,335.00 3,158.38 $ 0.00 $ 12,335.00 3,158.38 %6.500000654 B4 6.500000094 B5 $ 5,688.92 3,942.72 $ 0.00 $ 5,688.92 3,942.72 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.500004726

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 565,472.05 $ 0.00 $ 1,480,324.57 565,472.05 %6.500000012 7.999999991 A2 $ 27,083.33 142,040.00 $ 0.00 $ 27,083.33 142,040.00 %6.499999200 8.000000000 A3 $ 27,083.33 58,593.33 $ 0.00 $ 27,083.33 58,593.33 %6.499999200 7.999999545 A4 $ 21,802.08 96,166.67 $ 0.00 $ 21,802.08 96,166.67 %6.499999006 A5 8.000000277 S $ 190,076.25 25,713.95 $ 0.00 $ 190,076.25 25,713.95 %6.500000000 0.339678538 M $ 28,466.21 19,156.78 $ 0.00 $ 28,466.21 19,156.78 %6.499999156 7.999999248 B1 $ 14,233.11 8,618.89 $ 0.00 $ 14,233.11 8,618.89 %6.500001427 7.999998329 B2 $ 9,490.54 4,787.54 $ 0.00 $ 9,490.54 4,787.54 %6.499999675 8.000007687 B3 $ 12,335.00 3,831.36 $ 0.00 $ 12,335.00 3,831.36 %6.500000654 8.000007656 B4 $ 5,688.92 1,919.00 $ 0.00 $ 5,688.92 1,919.00 %6.500003923 8.000007226 B5 $ 5,697.28 2,396.35 $ 0.00 $ 5,697.28 2,396.35 %6.4999999907.999995994 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,172,709.29 $ 0.00 $ 1,480,324.57 1,172,709.29 %6.500000012 6.499999992 A2 $ 27,083.33 88,421.67 $ 0.00 $ 27,083.33 88,421.67 %6.499999200 6.500000245 A3 $ 27,083.33 148,010.42 $ 0.00 $ 27,083.33 148,010.42 %6.499999200 6.500000146 A4 $ 21,802.08 10,833.33 $ 0.00 $ 21,802.08 10,833.33 %6.499999006 A5 6.499998000 M $ 190,076.25 33,145.99 $ 0.00 $ 190,076.25 33,145.99 %6.500000000 M 6.499999663 B1 $ 28,466.21 11,842.09 $ 0.00 $ 28,466.21 11,842.09 %6.499999156 B1 6.500002527 B2 $ 14,233.11 7,103.10 $ 0.00 $ 14,233.11 7,103.10 %6.500001427 B2 6.500002570 B3 $ 9,490.54 7,889.34 $ 0.00 $ 9,490.54 7,889.34 %6.499999675 B3 6.500001332 B4 $ 12,335.00 3,161.12 $ 0.00 $ 12,335.00 3,161.12 %6.500000654 B4 6.499998826 B5 $ 5,688.92 3,946.14 $ 0.00 $ 5,688.92 3,946.14 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.500002800

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 588,836.94 $ 0.00 $ 1,480,324.57 588,836.94 %6.500000012 7.999999987 A2 $ 27,083.33 142,040.00 $ 0.00 $ 27,083.33 142,040.00 %6.499999200 8.000000000 A3 $ 27,083.33 58,593.33 $ 0.00 $ 27,083.33 58,593.33 %6.499999200 7.999999545 A4 $ 21,802.08 96,166.67 $ 0.00 $ 21,802.08 96,166.67 %6.499999006 A5 8.000000277 S $ 190,076.25 27,282.25 $ 0.00 $ 190,076.25 27,282.25 %6.500000000 0.347960934 M $ 28,466.21 19,208.36 $ 0.00 $ 28,466.21 19,208.36 %6.499999156 7.999998695 B1 $ 14,233.11 8,642.10 $ 0.00 $ 14,233.11 8,642.10 %6.500001427 8.000000987 B2 $ 9,490.54 4,800.43 $ 0.00 $ 9,490.54 4,800.43 %6.499999675 8.000006222 B3 $ 12,335.00 3,841.67 $ 0.00 $ 12,335.00 3,841.67 %6.500000654 7.999994586 B4 $ 5,688.92 1,924.17 $ 0.00 $ 5,688.92 1,924.17 %6.500003923 8.000019402 B5 $ 5,697.28 2,402.80 $ 0.00 $ 5,697.28 2,402.80 %6.4999999907.999988014 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,446,056.13 $ 0.00 $ 1,480,324.57 1,446,056.13 %6.500000012 6.500000006 A2 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A3 $ 27,083.33 $ 0.00 $ 27,083.33 %6.499999200 A4 $ 21,802.08 $ 0.00 $ 21,802.08 %6.499999006 A5 $ 190,076.25 $ 0.00 $ 190,076.25 %6.500000000 M $ 28,466.21 28,442.45 $ 0.00 $ 28,466.21 28,442.45 %6.499999156 6.499999995 B1 $ 14,233.11 14,221.23 $ 0.00 $ 14,233.11 14,221.23 %6.500001427 6.500002268 B2 $ 9,490.54 9,482.62 $ 0.00 $ 9,490.54 9,482.62 %6.499999675 6.500001554 B3 $ 12,335.00 12,324.70 $ 0.00 $ 12,335.00 12,324.70 %6.500000654 6.499999231 B4 $ 5,688.92 5,684.17 $ 0.00 $ 5,688.92 5,684.17 %6.500003923 6.500002916 B5 $ 5,697.28 5,692.52 $ 0.00 $ 5,697.28 5,692.52 %6.4999999906.499995542

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 63,333.34 $ 0.00 $ 1,480,324.57 63,333.34 %6.500000012 6.250000041 A2 $ 27,083.33 218,872.63 $ 0.00 $ 27,083.33 218,872.63 %6.499999200 6.249999897 A3 $ 27,083.33 634,447.56 $ 0.00 $ 27,083.33 634,447.56 %6.499999200 A4 6.250000019 S $ 21,802.08 56,570.56 $ 0.00 $ 21,802.08 56,570.56 %6.499999006 A5 0.413773704 M $ 190,076.25 8,828.32 $ 0.00 $ 190,076.25 8,828.32 %6.500000000 M 6.250002434 B1 $ 28,466.21 3,438.61 $ 0.00 $ 28,466.21 3,438.61 %6.499999156 B1 6.249997349 B2 $ 14,233.11 2,944.47 $ 0.00 $ 14,233.11 2,944.47 %6.500001427 B2 6.249999447 B3 $ 9,490.54 3,433.52 $ 0.00 $ 9,490.54 3,433.52 %6.499999675 B3 6.250005025 B4 $ 12,335.00 1,961.28 $ 0.00 $ 12,335.00 1,961.28 %6.500000654 B4 6.249993361 B5 $ 5,688.92 1,476.58 $ 0.00 $ 5,688.92 1,476.58 %6.500003923 B5 $ 5,697.28 6.249988757 R $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 2PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 2A1 $ 6,644.00 $ 0.00 $ 0.00 6,644.00 % 6.749996889 2A2 $ 0.00 %0.000000000 A1 $ 1,480,324.57 406,539.62 $ 0.00 $ 1,480,324.57 %6.500000012 A2 406,539.62 % 6.750000014 2A3 $ 27,083.33 650,468.94 $ 0.00 $ 27,083.33 %6.499999200 A3 650,468.94 % 6.749999971 2A4 $ 27,083.33 123,238.13 $ 0.00 $ 27,083.33 %6.499999200 A4 123,238.13 % 6.749999726 2A5 $ 21,802.08 90,759.38 $ 0.00 $ 21,802.08 %6.499999006 A5 90,759.38 % 6.749999628 2A6 $ 190,076.25 135,797.88 $ 0.00 $ 190,076.25 %6.500000000 M 135,797.88 % 6.549999759 2A7 $ 28,466.21 50,794.63 $ 0.00 $ 28,466.21 %6.499999156 B1 50,794.63 % 7.350000724 2A8 $ 14,233.11 182,812.50 $ 0.00 $ 14,233.11 %6.500001427 B2 182,812.50 % 6.750000000 2M $ 9,490.54 33,805.91 $ 0.00 $ 9,490.54 %6.499999675 B3 33,805.91 % 6.749999928 2B1 $ 12,335.00 14,618.62 $ 0.00 $ 12,335.00 %6.500000654 B4 14,618.62 % 6.749999657 2B2 $ 5,688.92 8,224.72 $ 0.00 $ 5,688.92 %6.500003923 B5 8,224.72 % 6.749996881 2B3 $ 5,697.28 7,309.31 $ 0.00 $ 5,697.28 %6.4999999907,309.31 % 6.749999683 2B4 $ 3,654.66 $ 0.00 $ 3,654.66 % 6.750008865 2B5 $ 5,482.92 $ 0.00 $ 5,482.92 % 6.749995245

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,165,391.80 $ 0.00 $ 1,480,324.57 1,165,391.80 %6.500000012 6.500000006 A2 $ 27,083.33 88,421.67 $ 0.00 $ 27,083.33 88,421.67 %6.499999200 6.500000245 A3 $ 27,083.33 148,010.42 $ 0.00 $ 27,083.33 148,010.42 %6.499999200 6.500000146 A4 $ 21,802.08 10,833.33 $ 0.00 $ 21,802.08 10,833.33 %6.499999006 A5 6.499998000 M $ 190,076.25 33,088.34 $ 0.00 $ 190,076.25 33,088.34 %6.500000000 M 6.500000304 B1 $ 28,466.21 11,821.49 $ 0.00 $ 28,466.21 11,821.49 %6.499999156 B1 6.500001320 B2 $ 14,233.11 7,090.74 $ 0.00 $ 14,233.11 7,090.74 %6.500001427 B2 6.499997976 B3 $ 9,490.54 7,875.62 $ 0.00 $ 9,490.54 7,875.62 %6.499999675 B3 6.500003377 B4 $ 12,335.00 3,155.62 $ 0.00 $ 12,335.00 3,155.62 %6.500000654 B4 6.499995425 B5 $ 5,688.92 3,939.27 $ 0.00 $ 5,688.92 3,939.27 %6.500003923 B5 $ 5,697.28 6.499992547 R $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 0.52 $ 0.00 $ 0.00 0.52 %0.000000000 6.240000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 64,751.80 $ 0.00 $ 1,480,324.57 64,751.80 %6.500000012 6.250000302 A2 $ 27,083.33 236,418.82 $ 0.00 $ 27,083.33 236,418.82 %6.499999200 6.250000061 A3 $ 27,083.33 677,083.33 $ 0.00 $ 27,083.33 677,083.33 %6.499999200 A4 6.249999969 S $ 21,802.08 62,453.91 $ 0.00 $ 21,802.08 62,453.91 %6.499999006 A5 0.428998920 M $ 190,076.25 9,026.04 $ 0.00 $ 190,076.25 9,026.04 %6.500000000 M 6.249998846 B1 $ 28,466.21 3,515.63 $ 0.00 $ 28,466.21 3,515.63 %6.499999156 B1 6.250008889 B2 $ 14,233.11 3,010.42 $ 0.00 $ 14,233.11 3,010.42 %6.500001427 B2 6.250006920 B3 $ 9,490.54 3,510.42 $ 0.00 $ 9,490.54 3,510.42 %6.499999675 B3 6.250005935 B4 $ 12,335.00 2,005.21 $ 0.00 $ 12,335.00 2,005.21 %6.500000654 B4 6.250005195 B5 $ 5,688.92 1,509.65 $ 0.00 $ 5,688.92 1,509.65 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.249986631

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 54,104.02 $ 0.00 $ 1,480,324.57 %6.500000012 54,104.02 % 6.499999500 A2 $ 27,083.33 129,337.76 $ 0.00 $ 27,083.33 %6.499999200 129,337.76 % 6.499999855 A3 $ 27,083.33 163,074.17 $ 0.00 $ 27,083.33 %6.499999200 163,074.17 % 6.500000133 A4 $ 21,802.08 387,348.07 $ 0.00 $ 21,802.08 %6.499999006 387,348.07 % 6.500000019 A5 $ 190,076.25 406,131.62 $ 0.00 $ 190,076.25 %6.500000000 M 406,131.62 % 6.500000056 A6 $ 28,466.21 105,262.08 $ 0.00 $ 28,466.21 %6.499999156 B1 105,262.08 % 6.499999794 A7 $ 14,233.11 16,309.58 $ 0.00 $ 14,233.11 %6.500001427 B2 16,309.58 % 6.499998672 A8 $ 9,490.54 135,649.58 $ 0.00 $ 9,490.54 %6.499999675 B3 135,649.58 % 6.499999840 A9 $ 12,335.00 162,500.00 $ 0.00 $ 12,335.00 %6.500000654 B4 162,500.00 % 6.500000000 S $ 5,688.92 117,438.41 $ 0.00 $ 5,688.92 %6.500003923 B5 117,438.41 % 0.482331330 M $ 5,697.28 34,341.26 $ 0.00 $ 5,697.28 %6.49999999034,341.26 % 6.499999757 B1 $ 12,248.11 $ 0.00 $ 12,248.11 % 6.499998645 B2 $ 7,344.54 $ 0.00 $ 7,344.54 % 6.500002047 B3 $ 8,161.80 $ 0.00 $ 8,161.80 % 6.499999854 B4 $ 3,263.64 $ 0.00 $ 3,263.64 % 6.500004788 B5 $ 4,097.41 $ 0.00 $ 4,097.41 % 6.500005698

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Shortfalls Payable Pay-out Rate ----- -------- ------------------- ---------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 570,678.30 $ 0.00 $ 1,480,324.57 %6.500000012 570,678.30 % 6.500000013 A2 $ 27,083.33 475,279.69 $ 0.00 $ 27,083.33 %6.499999200 475,279.69 % 6.999999970 A3 $ 27,083.33 101,604.82 $ 0.00 $ 27,083.33 %6.499999200 101,604.82 % 6.199999695 A4 $ 21,802.08 37,692.06 $ 0.00 $ 21,802.08 %6.499999006 37,692.06 % 10.733318383 A5 $ 190,076.25 924,714.12 $ 0.00 $ 190,076.25 %6.500000000 M 924,714.12 % 6.749999974 A6 $ 28,466.21 539,572.63 $ 0.00 $ 28,466.21 %6.499999156 B1 539,572.63 % 6.550000061 A7 $ 14,233.11 201,824.88 $ 0.00 $ 14,233.11 %6.500001427 B2 201,824.88 % 7.350000182 A8 $ 9,490.54 338,295.12 $ 0.00 $ 9,490.54 %6.499999675 B3 338,295.12 % 6.749999963 M $ 12,335.00 62,543.03 $ 0.00 $ 12,335.00 %6.500000654 B4 62,543.03 % 6.749999562 B1 $ 5,688.92 30,425.58 $ 0.00 $ 5,688.92 %6.500003923 B5 30,425.58 % 6.749999713 B2 $ 5,697.28 15,209.98 $ 0.00 $ 5,697.28 %6.49999999015,209.98 % 6.749999886 B3 $ 13,523.73 $ 0.00 $ 13,523.73 % 6.750000159 B4 $ 6,760.74 $ 0.00 $ 6,760.74 % 6.749999345 B5 $ 10,135.38 $ 0.00 $ 10,135.38 % 6.750002110

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 64,053.72 $ 0.00 $ 1,480,324.57 %6.500000012 64,053.72 % 6.250000310 A2 $ 27,083.33 224,341.38 $ 0.00 $ 27,083.33 %6.499999200 224,341.38 % 6.249999885 A3 $ 27,083.33 648,361.78 $ 0.00 $ 27,083.33 %6.499999200 A4 648,361.78 % 6.249999983 S $ 21,802.08 58,177.47 $ 0.00 $ 21,802.08 %6.499999006 A5 58,177.47 % 0.416090211 M $ 190,076.25 8,928.73 $ 0.00 $ 190,076.25 %6.500000000 M 8,928.73 % 6.249997776 B1 $ 28,466.21 3,477.72 $ 0.00 $ 28,466.21 %6.499999156 B1 3,477.72 % 6.249993635 B2 $ 14,233.11 2,977.96 $ 0.00 $ 14,233.11 %6.500001427 B2 2,977.96 % 6.249996283 B3 $ 9,490.54 3,472.57 $ 0.00 $ 9,490.54 %6.499999675 B3 3,472.57 % 6.249997563 B4 $ 12,335.00 1,983.59 $ 0.00 $ 12,335.00 %6.500000654 B4 1,983.59 % 6.249998523 B5 $ 5,688.92 1,493.38 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999901,493.38 % 6.250008937

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 1PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 1A1 $ 1,070,771.48 $ 0.00 $ 1,070,771.48 % 6.752013007 1A2 $ 15,662.46 $ 0.00 $ 15,662.46 % 6.752012757 1A3 $ 1,179,868.40 $ 0.00 $ 1,179,868.40 % 6.752012944 1A4 $ 134,668.42 $ 0.00 $ 134,668.42 % 6.752013231 1A5 $ 163,173.65 $ 0.00 $ 163,173.65 % 6.752013103 1R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 1M $ 1,480,324.57 58,937.53 $ 0.00 $ 1,480,324.57 %6.500000012 A2 58,937.53 % 6.752013074 1B1 $ 27,083.33 22,451.85 $ 0.00 $ 27,083.33 %6.499999200 A3 22,451.85 % 6.752010493 1B2 $ 27,083.33 12,627.06 $ 0.00 $ 27,083.33 %6.499999200 A4 12,627.06 % 6.752008378 1B3 $ 21,802.08 11,225.93 $ 0.00 $ 21,802.08 %6.499999006 A5 11,225.93 % 6.752013500 1B4 $ 190,076.25 5,615.76 $ 0.00 $ 190,076.25 %6.500000000 M 5,615.76 % 6.752004744 1B5 $ 28,466.21 8,421.65 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999908,421.65 % 6.752008815

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- -------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 608,120.00 $ 0.00 $ 1,480,324.57 608,120.00 %6.500000012 8.000000000 A2 $ 27,083.33 142,040.00 $ 0.00 $ 27,083.33 142,040.00 %6.499999200 8.000000000 A3 $ 27,083.33 58,593.33 $ 0.00 $ 27,083.33 58,593.33 %6.499999200 7.999999545 A4 $ 21,802.08 96,166.67 $ 0.00 $ 21,802.08 96,166.67 %6.499999006 A5 8.000000277 S $ 190,076.25 28,802.36 $ 0.00 $ 190,076.25 28,802.36 %6.500000000 0.359043656 M $ 28,466.21 19,233.33 $ 0.00 $ 28,466.21 19,233.33 %6.499999156 7.999998614 B1 $ 14,233.11 8,653.33 $ 0.00 $ 14,233.11 8,653.33 %6.500001427 7.999996918 B2 $ 9,490.54 4,806.67 $ 0.00 $ 9,490.54 4,806.67 %6.499999675 8.000005548 B3 $ 12,335.00 3,846.67 $ 0.00 $ 12,335.00 3,846.67 %6.500000654 8.000006932 B4 $ 5,688.92 1,926.67 $ 0.00 $ 5,688.92 1,926.67 %6.500003923 8.000013841 B5 $ 5,697.28 2,405.93 $ 0.00 $ 5,697.28 2,405.93 %6.4999999908.000009532 R $ 0.67 $ 0.00 $ 0.67 %8.040000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 0.54 $ 0.00 $ 0.00 %0.000000000 0.54 % 161619.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 288,288.43 $ 0.00 $ 1,480,324.57 %6.500000012 288,288.43 % 6.500000047 A2 $ 27,083.33 36,562.50 $ 0.00 $ 27,083.33 %6.499999200 36,562.50 % 6.500000000 A3 $ 27,083.33 146,250.00 $ 0.00 $ 27,083.33 %6.499999200 A4 146,250.00 % 6.500000000 A5 $ 21,802.08 263,020.83 $ 0.00 $ 21,802.08 %6.499999006 A5 263,020.83 % 6.249999921 A4 $ 190,076.25 10,520.83 $ 0.00 $ 190,076.25 %6.500000000 M 10,520.83 % 0.249999921 A6 $ 28,466.21 576,875.00 $ 0.00 $ 28,466.21 %6.499999156 B1 576,875.00 % 6.500000000 RL $ 14,233.11 0.54 $ 0.00 $ 14,233.11 %6.500001427 B2 0.54 % 6.480000000 M $ 9,490.54 10,132.05 $ 0.00 $ 9,490.54 %6.499999675 B3 10,132.05 % 6.500001069 B1 $ 12,335.00 3,377.35 $ 0.00 $ 12,335.00 %6.500000654 B4 3,377.35 % 6.500008019 B2 $ 5,688.92 3,377.35 $ 0.00 $ 5,688.92 %6.500003923 B5 3,377.35 % 6.500008019 B3 $ 5,697.28 6,079.23 $ 0.00 $ 5,697.28 %6.4999999906,079.23 % 6.500002228 B4 $ 2,026.41 $ 0.00 $ 2,026.41 % 6.500008019 B5 $ 2,026.42 $ 0.00 $ 2,026.42 % 6.499984670

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 571,854.26 $ 0.00 $ 1,480,324.57 571,854.26 %6.500000012 7.999999947 A2 $ 27,083.33 142,040.00 $ 0.00 $ 27,083.33 142,040.00 %6.499999200 8.000000000 A3 $ 27,083.33 58,593.33 $ 0.00 $ 27,083.33 58,593.33 %6.499999200 7.999999545 A4 $ 21,802.08 96,166.67 $ 0.00 $ 21,802.08 96,166.67 %6.499999006 A5 8.000000277 S $ 190,076.25 25,878.86 $ 0.00 $ 190,076.25 25,878.86 %6.500000000 0.338405888 M $ 28,466.21 19,169.92 $ 0.00 $ 28,466.21 19,169.92 %6.499999156 8.000000417 B1 $ 14,233.11 8,624.80 $ 0.00 $ 14,233.11 8,624.80 %6.500001427 7.999997774 B2 $ 9,490.54 4,790.82 $ 0.00 $ 9,490.54 4,790.82 %6.499999675 8.000002338 B3 $ 12,335.00 3,833.98 $ 0.00 $ 12,335.00 3,833.98 %6.500000654 7.999992071 B4 $ 5,688.92 1,920.31 $ 0.00 $ 5,688.92 1,920.31 %6.500003923 7.999982225 B5 $ 5,697.28 2,397.99 $ 0.00 $ 5,697.28 2,397.99 %6.4999999907.999984876 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO2 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 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 $ 357,966.88 $ 0.00 $ 357,966.88 % 6.187499945 2A5 $ 104,858.75 $ 0.00 $ 104,858.75 % 9.411036512 2A6 $ 28,926.62 $ 0.00 $ 28,926.62 % 7.500000826 2A7 $ 2,639.74 $ 0.00 $ 0.00 % 6.750010372 2A8 $ 0.00 %0.000000000 A1 $ 1,480,324.57 5,475.63 $ 0.00 $ 1,480,324.57 %6.500000012 A2 0.00 % 6.750002311 2A9 $ 27,083.33 178,875.00 $ 0.00 $ 27,083.33 %6.499999200 A3 178,875.00 % 6.750000000 2R $ 27,083.33 0.56 $ 0.00 $ 27,083.33 %6.499999200 A4 0.56 % 6.720000000 2RL $ 21,802.08 0.56 $ 0.00 $ 21,802.08 %6.499999006 A5 0.56 % 6.720000000 2M $ 190,076.25 20,813.86 $ 0.00 $ 190,076.25 %6.500000000 M 20,813.86 % 6.749999139 2B1 $ 28,466.21 8,442.46 $ 0.00 $ 28,466.21 %6.499999156 B1 8,442.46 % 6.750001654 2B2 $ 14,233.11 4,502.27 $ 0.00 $ 14,233.11 %6.500001427 B2 4,502.27 % 6.750000722 2B3 $ 9,490.54 4,502.27 $ 0.00 $ 9,490.54 %6.499999675 B3 4,502.27 % 6.750000722 2B4 $ 12,335.00 2,253.95 $ 0.00 $ 12,335.00 %6.500000654 B4 2,253.95 % 6.750014525 2B5 $ 5,688.92 4,502.72 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999904,502.72 % 6.749994903

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 476,542.31 $ 0.00 $ 1,480,324.57 476,542.31 %6.500000012 6.250000002 A2 $ 27,083.33 366,432.68 $ 0.00 $ 27,083.33 366,432.68 %6.499999200 6.250000027 A3 $ 27,083.33 93,906.21 $ 0.00 $ 27,083.33 93,906.21 %6.499999200 A4 6.250000218 S $ 21,802.08 57,747.43 $ 0.00 $ 21,802.08 57,747.43 %6.499999006 A5 0.415840223 M $ 190,076.25 8,820.66 $ 0.00 $ 190,076.25 8,820.66 %6.500000000 M 6.249996789 B1 $ 28,466.21 3,427.98 $ 0.00 $ 28,466.21 3,427.98 %6.499999156 B1 6.249991833 B2 $ 14,233.11 2,936.81 $ 0.00 $ 14,233.11 2,936.81 %6.500001427 B2 6.249998781 B3 $ 9,490.54 3,433.10 $ 0.00 $ 9,490.54 3,433.10 %6.499999675 B3 6.249998388 B4 $ 12,335.00 1,959.58 $ 0.00 $ 12,335.00 1,959.58 %6.500000654 B4 6.250002658 B5 $ 5,688.92 1,470.48 $ 0.00 $ 5,688.92 1,470.48 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.249990038

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 466,057.72 $ 0.00 $ 1,480,324.57 466,057.72 %6.500000012 6.250000005 A2 $ 27,083.33 357,698.57 $ 0.00 $ 27,083.33 357,698.57 %6.499999200 6.249999994 A3 $ 27,083.33 92,512.22 $ 0.00 $ 27,083.33 92,512.22 %6.499999200 A4 6.249999842 S $ 21,802.08 56,104.36 $ 0.00 $ 21,802.08 56,104.36 %6.499999006 A5 0.413324419 M $ 190,076.25 8,689.73 $ 0.00 $ 190,076.25 8,689.73 %6.500000000 M 6.250002323 B1 $ 28,466.21 3,377.10 $ 0.00 $ 28,466.21 3,377.10 %6.499999156 B1 6.250003759 B2 $ 14,233.11 2,893.22 $ 0.00 $ 14,233.11 2,893.22 %6.500001427 B2 6.250010126 B3 $ 9,490.54 3,382.14 $ 0.00 $ 9,490.54 3,382.14 %6.499999675 B3 6.250002887 B4 $ 12,335.00 1,930.49 $ 0.00 $ 12,335.00 1,930.49 %6.500000654 B4 6.249998820 B5 $ 5,688.92 1,448.65 $ 0.00 $ 5,688.92 1,448.65 %6.500003923 B5 $ 5,697.28 6.249983372 R $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 64,288.30 $ 0.00 $ 1,480,324.57 64,288.30 %6.500000012 6.250000203 A2 $ 27,083.33 228,161.89 $ 0.00 $ 27,083.33 228,161.89 %6.499999200 6.250000087 A3 $ 27,083.33 657,478.31 $ 0.00 $ 27,083.33 657,478.31 %6.499999200 A4 6.250000025 S $ 21,802.08 59,516.57 $ 0.00 $ 21,802.08 59,516.57 %6.499999006 A5 0.420184601 M $ 190,076.25 8,961.43 $ 0.00 $ 190,076.25 8,961.43 %6.500000000 M 6.249998256 B1 $ 28,466.21 3,490.46 $ 0.00 $ 28,466.21 3,490.46 %6.499999156 B1 6.250000280 B2 $ 14,233.11 2,988.87 $ 0.00 $ 14,233.11 2,988.87 %6.500001427 B2 6.250004465 B3 $ 9,490.54 3,485.29 $ 0.00 $ 9,490.54 3,485.29 %6.499999675 B3 6.250002148 B4 $ 12,335.00 1,990.85 $ 0.00 $ 12,335.00 1,990.85 %6.500000654 B4 6.249984630 B5 $ 5,688.92 1,498.85 $ 0.00 $ 5,688.92 1,498.85 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.250012596

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 597,182.63 $ 0.00 $ 1,480,324.57 597,182.63 %6.500000012 7.999999976 A2 $ 27,083.33 142,040.00 $ 0.00 $ 27,083.33 142,040.00 %6.499999200 8.000000000 A3 $ 27,083.33 58,593.33 $ 0.00 $ 27,083.33 58,593.33 %6.499999200 7.999999545 A4 $ 21,802.08 96,166.67 $ 0.00 $ 21,802.08 96,166.67 %6.499999006 A5 8.000000277 S $ 190,076.25 28,106.27 $ 0.00 $ 190,076.25 28,106.27 %6.500000000 0.353905632 M $ 28,466.21 19,220.93 $ 0.00 $ 28,466.21 19,220.93 %6.499999156 8.000001443 B1 $ 14,233.11 8,647.75 $ 0.00 $ 14,233.11 8,647.75 %6.500001427 7.999998767 B2 $ 9,490.54 4,803.57 $ 0.00 $ 9,490.54 4,803.57 %6.499999675 8.000006551 B3 $ 12,335.00 3,844.19 $ 0.00 $ 12,335.00 3,844.19 %6.500000654 8.000009712 B4 $ 5,688.92 1,925.42 $ 0.00 $ 5,688.92 1,925.42 %6.500003923 7.999983934 B5 $ 5,697.28 2,404.38 $ 0.00 $ 5,697.28 2,404.38 %6.4999999908.000016193 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 479,350.27 $ 0.00 $ 1,480,324.57 479,350.27 %6.500000012 6.249999959 A2 $ 27,083.33 368,803.05 $ 0.00 $ 27,083.33 368,803.05 %6.499999200 6.250000020 A3 $ 27,083.33 94,248.32 $ 0.00 $ 27,083.33 94,248.32 %6.499999200 A4 6.249999796 S $ 21,802.08 58,162.55 $ 0.00 $ 21,802.08 58,162.55 %6.499999006 A5 0.416302683 M $ 190,076.25 8,852.80 $ 0.00 $ 190,076.25 8,852.80 %6.500000000 M 6.250000184 B1 $ 28,466.21 3,440.47 $ 0.00 $ 28,466.21 3,440.47 %6.499999156 B1 6.249994134 B2 $ 14,233.11 2,947.51 $ 0.00 $ 14,233.11 2,947.51 %6.500001427 B2 6.250000221 B3 $ 9,490.54 3,445.61 $ 0.00 $ 9,490.54 3,445.61 %6.499999675 B3 6.250003212 B4 $ 12,335.00 1,966.72 $ 0.00 $ 12,335.00 1,966.72 %6.500000654 B4 6.250005462 B5 $ 5,688.92 1,475.84 $ 0.00 $ 5,688.92 1,475.84 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.250001765

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO2 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 2A1 $ 172,060.42 $ 0.00 $ 172,060.42 % 6.500000126 2A2 $ 162,147.92 $ 0.00 $ 162,147.92 % 6.500000134 2A3 $ 276,335.56 $ 0.00 $ 276,335.56 % 6.500000082 2A4 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 2A5 $ 0.00 $ 1,480,324.57 %6.500000012 A2 0.00 $ 27,083.33 0.00 % 0.000000000 2A6 $ 107,065.65 $ 0.00 $ 27,083.33 %6.499999200 A3 107,065.65 % 6.499999978 2A7 $ 27,083.33 50,456.25 $ 0.00 $ 27,083.33 %6.499999200 A4 50,456.25 % 6.500000000 2R $ 21,802.08 0.54 $ 0.00 $ 21,802.08 %6.499999006 A5 0.54 % 6.480000000 2M $ 190,076.25 7,270.65 $ 0.00 $ 190,076.25 %6.500000000 M 7,270.65 % 6.499997512 2B1 $ 28,466.21 4,036.28 $ 0.00 $ 28,466.21 %6.499999156 B1 4,036.28 % 6.499997598 2B2 $ 14,233.11 2,020.81 $ 0.00 $ 14,233.11 %6.500001427 B2 2,020.81 % 6.499987724 2B3 $ 9,490.54 3,229.03 $ 0.00 $ 9,490.54 %6.499999675 B3 3,229.03 % 6.500009545 2B4 $ 12,335.00 1,213.56 $ 0.00 $ 12,335.00 %6.500000654 B4 1,213.56 % 6.500013524 2B5 $ 5,688.92 1,618.91 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999901,618.91 % 6.500000920

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 1,259,486.99 $ 0.00 $ 1,480,324.57 %6.500000012 1,259,486.99 % 6.499999980 A2 $ 27,083.33 88,421.67 $ 0.00 $ 27,083.33 %6.499999200 88,421.67 % 6.500000245 A3 $ 27,083.33 148,010.42 $ 0.00 $ 27,083.33 %6.499999200 148,010.42 % 6.500000146 A4 $ 21,802.08 10,833.33 $ 0.00 $ 21,802.08 %6.499999006 A5 10,833.33 % 6.499998000 M $ 190,076.25 33,312.53 $ 0.00 $ 190,076.25 %6.500000000 M 33,312.53 % 6.500000633 B1 $ 28,466.21 11,901.58 $ 0.00 $ 28,466.21 %6.499999156 B1 11,901.58 % 6.499998104 B2 $ 14,233.11 7,138.79 $ 0.00 $ 14,233.11 %6.500001427 B2 7,138.79 % 6.500004397 B3 $ 9,490.54 7,928.98 $ 0.00 $ 9,490.54 %6.499999675 B3 7,928.98 % 6.500002675 B4 $ 12,335.00 3,177.00 $ 0.00 $ 12,335.00 %6.500000654 B4 3,177.00 % 6.499993981 B5 $ 5,688.92 3,965.96 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999903,965.96 % 6.499992017

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 63,815.38 $ 0.00 $ 1,480,324.57 63,815.38 %6.500000012 6.250000449 A2 $ 27,083.33 222,585.07 $ 0.00 $ 27,083.33 222,585.07 %6.499999200 6.250000018 A3 $ 27,083.33 643,877.45 $ 0.00 $ 27,083.33 643,877.45 %6.499999200 A4 6.249999984 S $ 21,802.08 57,747.08 $ 0.00 $ 21,802.08 57,747.08 %6.499999006 A5 0.415991756 M $ 190,076.25 8,895.51 $ 0.00 $ 190,076.25 8,895.51 %6.500000000 M 6.250000220 B1 $ 28,466.21 3,464.78 $ 0.00 $ 28,466.21 3,464.78 %6.499999156 B1 6.249994457 B2 $ 14,233.11 2,966.88 $ 0.00 $ 14,233.11 2,966.88 %6.500001427 B2 6.249998135 B3 $ 9,490.54 3,459.65 $ 0.00 $ 9,490.54 3,459.65 %6.499999675 B3 6.249999906 B4 $ 12,335.00 1,976.21 $ 0.00 $ 12,335.00 1,976.21 %6.500000654 B4 6.250001318 B5 $ 5,688.92 1,487.82 $ 0.00 $ 5,688.92 1,487.82 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.249995405

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 492,396.54 $ 0.00 $ 1,480,324.57 492,396.54 %6.500000012 6.250000029 A2 $ 27,083.33 380,394.90 $ 0.00 $ 27,083.33 380,394.90 %6.499999200 6.249999919 A3 $ 27,083.33 95,259.13 $ 0.00 $ 27,083.33 95,259.13 %6.499999200 A4 6.249999904 S $ 21,802.08 60,374.96 $ 0.00 $ 21,802.08 60,374.96 %6.499999006 A5 0.420171881 M $ 190,076.25 8,947.75 $ 0.00 $ 190,076.25 8,947.75 %6.500000000 M 6.250003129 B1 $ 28,466.21 3,477.37 $ 0.00 $ 28,466.21 3,477.37 %6.499999156 B1 6.249996256 B2 $ 14,233.11 2,979.12 $ 0.00 $ 14,233.11 2,979.12 %6.500001427 B2 6.249996285 B3 $ 9,490.54 3,482.56 $ 0.00 $ 9,490.54 3,482.56 %6.499999675 B3 6.249996074 B4 $ 12,335.00 1,987.81 $ 0.00 $ 12,335.00 1,987.81 %6.500000654 B4 6.249996234 B5 $ 5,688.92 1,491.67 $ 0.00 $ 5,688.92 1,491.67 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.250008947

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,646,016.44 $ 0.00 $ 1,480,324.57 1,646,016.44 %6.500000012 6.749999985 A2 $ 27,083.33 71,055.00 $ 0.00 $ 27,083.33 71,055.00 %6.499999200 6.750000000 A3 $ 27,083.33 239,517.05 $ 0.00 $ 27,083.33 239,517.05 %6.499999200 6.749999982 A4 $ 21,802.08 118,659.38 $ 0.00 $ 21,802.08 118,659.38 %6.499999006 A5 6.750000284 M $ 190,076.25 45,943.88 $ 0.00 $ 190,076.25 45,943.88 %6.500000000 M 6.750000065 B1 $ 28,466.21 19,867.62 $ 0.00 $ 28,466.21 19,867.62 %6.499999156 B1 6.749998363 B2 $ 14,233.11 11,175.54 $ 0.00 $ 14,233.11 11,175.54 %6.500001427 B2 6.750002333 B3 $ 9,490.54 9,933.81 $ 0.00 $ 9,490.54 9,933.81 %6.499999675 B3 6.749998382 B4 $ 12,335.00 4,966.90 $ 0.00 $ 12,335.00 4,966.90 %6.500000654 B4 6.749999193 B5 $ 5,688.92 7,450.37 $ 0.00 $ 5,688.92 7,450.37 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.750000521

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,241,029.87 $ 0.00 $ 1,480,324.57 1,241,029.87 %6.500000012 6.500000011 A2 $ 27,083.33 88,421.67 $ 0.00 $ 27,083.33 88,421.67 %6.499999200 6.500000245 A3 $ 27,083.33 148,010.42 $ 0.00 $ 27,083.33 148,010.42 %6.499999200 6.500000146 A4 $ 21,802.08 10,833.33 $ 0.00 $ 21,802.08 10,833.33 %6.499999006 A5 6.499998000 M $ 190,076.25 33,285.39 $ 0.00 $ 190,076.25 33,285.39 %6.500000000 M 6.500000441 B1 $ 28,466.21 11,891.89 $ 0.00 $ 28,466.21 11,891.89 %6.499999156 B1 6.500001351 B2 $ 14,233.11 7,132.97 $ 0.00 $ 14,233.11 7,132.97 %6.500001427 B2 6.500000592 B3 $ 9,490.54 7,922.52 $ 0.00 $ 9,490.54 7,922.52 %6.499999675 B3 6.500002342 B4 $ 12,335.00 3,174.41 $ 0.00 $ 12,335.00 3,174.41 %6.500000654 B4 6.499990385 B5 $ 5,688.92 3,962.73 $ 0.00 $ 5,688.92 3,962.73 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.499993630

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 437,781.88 $ 0.00 $ 1,480,324.57 %6.500000012 437,781.88 % 6.500000029 A2 $ 27,083.33 458,430.82 $ 0.00 $ 27,083.33 %6.499999200 458,430.82 % 7.000000053 A3 $ 27,083.33 9,405.96 $ 0.00 $ 27,083.33 %6.499999200 9,405.96 % 6.137496960 A4 $ 21,802.08 3,620.62 $ 0.00 $ 21,802.08 %6.499999006 3,620.62 % 11.024982051 A5 $ 190,076.25 709,371.79 $ 0.00 $ 190,076.25 %6.500000000 M 709,371.79 % 6.750000012 A6 $ 28,466.21 534,424.03 $ 0.00 $ 28,466.21 %6.499999156 B1 534,424.03 % 6.487499985 A7 $ 14,233.11 206,973.47 $ 0.00 $ 14,233.11 %6.500001427 B2 206,973.47 % 7.537500046 A8 $ 9,490.54 338,295.12 $ 0.00 $ 9,490.54 %6.499999675 B3 338,295.12 % 6.749999963 M $ 12,335.00 62,105.64 $ 0.00 $ 12,335.00 %6.500000654 B4 62,105.64 % 6.749999576 B1 $ 5,688.92 30,212.80 $ 0.00 $ 5,688.92 %6.500003923 B5 30,212.80 % 6.749999515 B2 $ 5,697.28 15,103.61 $ 0.00 $ 5,697.28 %6.49999999015,103.61 % 6.749999830 B3 $ 13,429.15 $ 0.00 $ 13,429.15 % 6.749998740 B4 $ 6,713.46 $ 0.00 $ 6,713.46 % 6.750000113 B5 $ 10,064.50 $ 0.00 $ 10,064.50 % 6.750002808

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 1,706,623.75 $ 0.00 $ 1,480,324.57 %6.500000012 1,706,623.75 % 6.749999992 A2 $ 27,083.33 71,055.00 $ 0.00 $ 27,083.33 %6.499999200 71,055.00 % 6.750000000 A3 $ 27,083.33 239,517.05 $ 0.00 $ 27,083.33 %6.499999200 239,517.05 % 6.749999982 A4 $ 21,802.08 118,659.38 $ 0.00 $ 21,802.08 %6.499999006 A5 118,659.38 % 6.750000284 M $ 190,076.25 45,980.17 $ 0.00 $ 190,076.25 %6.500000000 M 45,980.17 % 6.750000582 B1 $ 28,466.21 19,883.32 $ 0.00 $ 28,466.21 %6.499999156 B1 19,883.32 % 6.750001269 B2 $ 14,233.11 11,184.36 $ 0.00 $ 14,233.11 %6.500001427 B2 11,184.36 % 6.749998427 B3 $ 9,490.54 9,941.66 $ 0.00 $ 9,490.54 %6.499999675 B3 9,941.66 % 6.750001269 B4 $ 12,335.00 4,970.82 $ 0.00 $ 12,335.00 %6.500000654 B4 4,970.82 % 6.749995290 B5 $ 5,688.92 7,456.25 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999907,456.25 % 6.749996617

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 1PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 1A1 $ 657,540.28 $ 0.00 $ 657,540.28 % 6.750000024 1A2 $ 182,835.00 $ 0.00 $ 182,835.00 % 6.750000000 1A3 $ 43,939.86 $ 0.00 $ 43,939.86 % 6.550000559 1A4 $ 16,435.52 $ 0.00 $ 16,435.52 % 7.350000559 1A5 $ 23,062.50 $ 0.00 $ 23,062.50 % 6.750000000 1A6 $ 101,700.00 $ 0.00 $ 101,700.00 % 6.750000000 1R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 1M $ 1,480,324.57 21,012.35 $ 0.00 $ 1,480,324.57 %6.500000012 A2 21,012.35 % 6.749998823 1B1 $ 27,083.33 9,086.88 $ 0.00 $ 27,083.33 %6.499999200 A3 9,086.88 % 6.750002103 1B2 $ 27,083.33 5,111.72 $ 0.00 $ 27,083.33 %6.499999200 A4 5,111.72 % 6.750002171 1B3 $ 21,802.08 4,540.64 $ 0.00 $ 21,802.08 %6.499999006 A5 4,540.64 % 6.750001245 1B4 $ 190,076.25 2,271.44 $ 0.00 $ 190,076.25 %6.500000000 M 2,271.44 % 6.750001932 1B5 $ 28,466.21 3,405.67 $ 0.00 $ 28,466.21 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999903,405.67 % 6.750000495

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 0.52 $ 0.00 $ 0.00 %0.000000000 0.52 % 6.240000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 494,791.67 $ 0.00 $ 1,480,324.57 %6.500000012 494,791.67 % 6.250000042 A2 $ 27,083.33 382,374.58 $ 0.00 $ 27,083.33 %6.499999200 382,374.58 % 6.249999946 A3 $ 27,083.33 95,593.65 $ 0.00 $ 27,083.33 %6.499999200 A4 95,593.65 % 6.250000272 S $ 21,802.08 60,898.59 $ 0.00 $ 21,802.08 %6.499999006 A5 60,898.59 % 0.421728885 M $ 190,076.25 8,979.17 $ 0.00 $ 190,076.25 %6.500000000 M 8,979.17 % 6.250002320 B1 $ 28,466.21 3,489.58 $ 0.00 $ 28,466.21 %6.499999156 B1 3,489.58 % 6.249994030 B2 $ 14,233.11 2,989.58 $ 0.00 $ 14,233.11 %6.500001427 B2 2,989.58 % 6.249993031 B3 $ 9,490.54 3,494.79 $ 0.00 $ 9,490.54 %6.499999675 B3 3,494.79 % 6.249997019 B4 $ 12,335.00 1,994.79 $ 0.00 $ 12,335.00 %6.500000654 B4 1,994.79 % 6.249994778 B5 $ 5,688.92 1,496.91 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999901,496.91 % 6.250016527

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 643,720.89 $ 0.00 $ 1,480,324.57 643,720.89 %6.500000012 7.749999941 A2 $ 27,083.33 82,098.33 $ 0.00 $ 27,083.33 82,098.33 %6.499999200 7.749999685 A3 $ 27,083.33 82,044.06 $ 0.00 $ 27,083.33 82,044.06 %6.499999200 A4 7.749999711 S $ 21,802.08 50,356.45 $ 0.00 $ 21,802.08 50,356.45 %6.499999006 A5 0.576454705 M $ 190,076.25 38,046.71 $ 0.00 $ 190,076.25 38,046.71 %6.500000000 M 7.750000413 B1 $ 28,466.21 13,585.80 $ 0.00 $ 28,466.21 13,585.80 %6.499999156 B1 7.749997170 B2 $ 14,233.11 12,224.00 $ 0.00 $ 14,233.11 12,224.00 %6.500001427 B2 7.750001626 B3 $ 9,490.54 5,434.32 $ 0.00 $ 9,490.54 5,434.32 %6.499999675 B3 7.749997207 B4 $ 12,335.00 3,168.95 $ 0.00 $ 12,335.00 3,168.95 %6.500000654 B4 7.750011041 B5 $ 5,688.92 4,535.85 $ 0.00 $ 5,688.92 4,535.85 %6.500003923 B5 $ 5,697.28 7.750001338 R $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 473,263.60 $ 0.00 $ 1,480,324.57 473,263.60 %6.500000012 6.250000010 A2 $ 27,083.33 363,609.65 $ 0.00 $ 27,083.33 363,609.65 %6.499999200 6.249999996 A3 $ 27,083.33 93,562.01 $ 0.00 $ 27,083.33 93,562.01 %6.499999200 A4 6.250000184 S $ 21,802.08 57,383.63 $ 0.00 $ 21,802.08 57,383.63 %6.499999006 A5 0.416188226 M $ 190,076.25 8,788.33 $ 0.00 $ 190,076.25 8,788.33 %6.500000000 M 6.249997370 B1 $ 28,466.21 3,415.42 $ 0.00 $ 28,466.21 3,415.42 %6.499999156 B1 6.250000572 B2 $ 14,233.11 2,926.05 $ 0.00 $ 14,233.11 2,926.05 %6.500001427 B2 6.250008232 B3 $ 9,490.54 3,420.52 $ 0.00 $ 9,490.54 3,420.52 %6.499999675 B3 6.250004854 B4 $ 12,335.00 1,952.40 $ 0.00 $ 12,335.00 1,952.40 %6.500000654 B4 6.250010837 B5 $ 5,688.92 1,465.09 $ 0.00 $ 5,688.92 1,465.09 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.249989335

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R PO2 $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO 2A1 $ 172,060.42 $ 0.00 $ 172,060.42 % 6.500000126 2A2 $ 162,147.92 $ 0.00 $ 162,147.92 % 6.500000134 2A3 $ 282,629.92 $ 0.00 $ 282,629.92 % 6.500000001 2A4 $ 2,630.46 $ 0.00 $ 0.00 % 6.499996180 2A5 $ 0.00 %0.000000000 A1 $ 1,480,324.57 607.42 $ 0.00 $ 1,480,324.57 %6.500000012 A2 0.00 % 6.499965623 2A6 $ 27,083.33 107,588.42 $ 0.00 $ 27,083.33 %6.499999200 A3 107,588.42 % 6.499999761 2A7 $ 27,083.33 50,456.25 $ 0.00 $ 27,083.33 %6.499999200 A4 50,456.25 % 6.500000000 2R $ 21,802.08 0.54 $ 0.00 $ 21,802.08 %6.499999006 A5 0.54 % 6.480000000 2M $ 190,076.25 7,294.78 $ 0.00 $ 190,076.25 %6.500000000 M 7,294.78 % 6.499998047 2B1 $ 28,466.21 4,049.68 $ 0.00 $ 28,466.21 %6.499999156 B1 4,049.68 % 6.500005049 2B2 $ 14,233.11 2,027.52 $ 0.00 $ 14,233.11 %6.500001427 B2 2,027.52 % 6.499998865 2B3 $ 9,490.54 3,239.74 $ 0.00 $ 9,490.54 %6.499999675 B3 3,239.74 % 6.499996915 2B4 $ 12,335.00 1,217.58 $ 0.00 $ 12,335.00 %6.500000654 B4 1,217.58 % 6.499973397 2B5 $ 5,688.92 1,624.28 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999901,624.28 % 6.499989962

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 564,364.48 $ 0.00 $ 1,480,324.57 564,364.48 %6.500000012 7.999999994 A2 $ 27,083.33 142,040.00 $ 0.00 $ 27,083.33 142,040.00 %6.499999200 8.000000000 A3 $ 27,083.33 58,593.33 $ 0.00 $ 27,083.33 58,593.33 %6.499999200 7.999999545 A4 $ 21,802.08 96,166.67 $ 0.00 $ 21,802.08 96,166.67 %6.499999006 A5 8.000000277 S $ 190,076.25 25,687.91 $ 0.00 $ 190,076.25 25,687.91 %6.500000000 0.339663647 M $ 28,466.21 19,143.44 $ 0.00 $ 28,466.21 19,143.44 %6.499999156 7.999999526 B1 $ 14,233.11 8,612.89 $ 0.00 $ 14,233.11 8,612.89 %6.500001427 8.000000310 B2 $ 9,490.54 4,784.20 $ 0.00 $ 9,490.54 4,784.20 %6.499999675 7.999997659 B3 $ 12,335.00 3,828.69 $ 0.00 $ 12,335.00 3,828.69 %6.500000654 8.000003761 B4 $ 5,688.92 1,917.66 $ 0.00 $ 5,688.92 1,917.66 %6.500003923 7.999992213 B5 $ 5,697.28 2,394.68 $ 0.00 $ 5,697.28 2,394.68 %6.4999999907.999991982 R $ 0.00 $ 0.00 $ 0.00 %0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 1PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO 1A1 $ 1,088,060.03 $ 0.00 $ 1,088,060.03 %6.749999971 1A2 $ 16,050.70 $ 0.00 $ 16,050.70 %6.749998339 1A3 $ 1,203,680.79 $ 0.00 $ 1,203,680.79 %6.749999975 1A4 $ 134,628.27 $ 0.00 $ 134,628.27 %6.750000188 1A5 $ 163,125.00 $ 0.00 $ 163,125.00 %6.750000000 1R $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 1M $ 1,480,324.57 58,966.98 $ 0.00 $ 1,480,324.57 58,966.98 %6.500000012 A2 6.750000049 1B1 $ 27,083.33 22,463.08 $ 0.00 $ 27,083.33 22,463.08 %6.499999200 A3 6.750000836 1B2 $ 27,083.33 12,633.38 $ 0.00 $ 27,083.33 12,633.38 %6.499999200 A4 6.750000968 1B3 $ 21,802.08 11,231.54 $ 0.00 $ 21,802.08 11,231.54 %6.499999006 A5 6.750000819 1B4 $ 190,076.25 5,618.57 $ 0.00 $ 190,076.25 5,618.57 %6.500000000 M 6.749996411 1B5 $ 28,466.21 8,425.86 $ 0.00 $ 28,466.21 8,425.86 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.749997236

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,250,436.19 $ 0.00 $ 1,480,324.57 1,250,436.19 %6.500000012 7.749999991 A2 $ 27,083.33 102,467.33 $ 0.00 $ 27,083.33 0.00 %6.499999200 7.749999683 A3 $ 27,083.33 161,458.33 $ 0.00 $ 27,083.33 161,458.33 %6.499999200 A4 7.749999840 S $ 21,802.08 117,759.21 $ 0.00 $ 21,802.08 117,759.21 %6.499999006 A5 0.631878245 M $ 190,076.25 32,291.23 $ 0.00 $ 190,076.25 32,291.23 %6.500000000 M 7.750000213 B1 $ 28,466.21 13,728.45 $ 0.00 $ 28,466.21 13,728.45 %6.499999156 B1 7.749998993 B2 $ 14,233.11 7,267.62 $ 0.00 $ 14,233.11 7,267.62 %6.500001427 B2 7.749995477 B3 $ 9,490.54 5,647.58 $ 0.00 $ 9,490.54 5,647.58 %6.499999675 B3 7.750004697 B4 $ 12,335.00 4,847.23 $ 0.00 $ 12,335.00 4,847.23 %6.500000654 B4 7.749993172 B5 $ 5,688.92 4,845.67 $ 0.00 $ 5,688.92 4,845.67 %6.500003923 B5 $ 5,697.28 7.750007957 R $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 1,184,898.47 $ 0.00 $ 1,480,324.57 1,184,898.47 %6.500000012 6.500000014 A2 $ 27,083.33 88,421.67 $ 0.00 $ 27,083.33 88,421.67 %6.499999200 6.500000245 A3 $ 27,083.33 148,010.42 $ 0.00 $ 27,083.33 148,010.42 %6.499999200 6.500000146 A4 $ 21,802.08 10,833.33 $ 0.00 $ 21,802.08 10,833.33 %6.499999006 A5 6.499998000 M $ 190,076.25 33,174.33 $ 0.00 $ 190,076.25 33,174.33 %6.500000000 M 6.499999493 B1 $ 28,466.21 11,852.21 $ 0.00 $ 28,466.21 11,852.21 %6.499999156 B1 6.499999577 B2 $ 14,233.11 7,109.17 $ 0.00 $ 14,233.11 7,109.17 %6.500001427 B2 6.499999524 B3 $ 9,490.54 7,896.08 $ 0.00 $ 9,490.54 7,896.08 %6.499999675 B3 6.499996683 B4 $ 12,335.00 3,163.82 $ 0.00 $ 12,335.00 3,163.82 %6.500000654 B4 6.499992946 B5 $ 5,688.92 3,949.51 $ 0.00 $ 5,688.92 3,949.51 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.499996057

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 53,583.19 $ 0.00 $ 1,480,324.57 53,583.19 %6.500000012 6.500000224 A2 $ 27,083.33 125,509.53 $ 0.00 $ 27,083.33 125,509.53 %6.499999200 6.500000136 A3 $ 27,083.33 163,074.17 $ 0.00 $ 27,083.33 163,074.17 %6.499999200 6.500000133 A4 $ 21,802.08 384,142.53 $ 0.00 $ 21,802.08 384,142.53 %6.499999006 6.499999930 A5 $ 190,076.25 402,934.27 $ 0.00 $ 190,076.25 402,934.27 %6.500000000 M 6.500000035 A6 $ 28,466.21 105,262.08 $ 0.00 $ 28,466.21 105,262.08 %6.499999156 B1 6.499999794 A7 $ 14,233.11 16,309.58 $ 0.00 $ 14,233.11 16,309.58 %6.500001427 B2 6.499998672 A8 $ 9,490.54 135,649.58 $ 0.00 $ 9,490.54 135,649.58 %6.499999675 B3 6.499999840 A9 $ 12,335.00 162,500.00 $ 0.00 $ 12,335.00 162,500.00 %6.500000654 B4 6.500000000 S $ 5,688.92 116,373.35 $ 0.00 $ 5,688.92 116,373.35 %6.500003923 B5 0.481228218 M $ 5,697.28 34,313.56 $ 0.00 $ 5,697.28 34,313.56 %6.4999999906.499999956 B1 $ 12,238.23 $ 0.00 $ 12,238.23 %6.499998528 B2 $ 7,338.61 $ 0.00 $ 7,338.61 %6.499997110 B3 $ 8,155.22 $ 0.00 $ 8,155.22 %6.500002750 B4 $ 3,261.01 $ 0.00 $ 3,261.01 %6.500009883 B5 $ 4,094.10 $ 0.00 $ 4,094.10 %6.499997989

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %% 0.000000000 A1 $ 1,480,324.57 461,109.16 $ 0.00 $461,109.16 % 6.499999938 A2 $ 460,965.36 $ 0.00 $460,965.36 % 6.999999968 A3 $ 23,096.56 $ 0.00 $ 1,480,324.57 %6.500000012 A2 23,096.56 % 5.512500817 A4 $ 27,083.33 12,517.17 $ 0.00 $ 27,083.33 12,517.17 %6.499999200 A3 13.941653833 A5 $ 27,083.33 747,170.79 $ 0.00 $747,170.79 % 6.749999977 A6 $ 482,938.09 $ 0.00 $482,938.09 % 5.862499954 A7 $ 258,459.41 $ 0.00 $258,459.41 % 9.412500137 A8 $ 338,295.12 $ 0.00 $338,295.12 % 6.749999963 M $ 62,155.54 $ 0.00 $ 27,083.33 %6.499999200 A4 62,155.54 % 6.750000408 B1 $ 21,802.08 30,237.07 $ 0.00 $ 21,802.08 %6.499999006 A5 30,237.07 % 6.749999210 B2 $ 190,076.25 15,115.74 $ 0.00 $ 190,076.25 %6.500000000 M 15,115.74 % 6.749998309 B3 $ 28,466.21 13,439.94 $ 0.00 $ 28,466.21 %6.499999156 B1 13,439.94 % 6.749999623 B4 $ 14,233.11 6,718.85 $ 0.00 $ 14,233.11 %6.500001427 B2 6,718.85 % 6.749996848 B5 $ 9,490.54 10,072.58 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.49999999010,072.58 % 6.749999280

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,480,324.57 63,091.36 $ 0.00 $ 1,480,324.57 63,091.36 %6.500000012 6.249999871 A2 $ 27,083.33 216,510.38 $ 0.00 $ 27,083.33 216,510.38 %6.499999200 6.249999916 A3 $ 27,083.33 628,592.80 $ 0.00 $ 27,083.33 628,592.80 %6.499999200 A4 6.249999964 S $ 21,802.08 55,556.04 $ 0.00 $ 21,802.08 55,556.04 %6.499999006 A5 0.410286971 M $ 190,076.25 8,794.59 $ 0.00 $ 190,076.25 8,794.59 %6.500000000 M 6.250002739 B1 $ 28,466.21 3,425.47 $ 0.00 $ 28,466.21 3,425.47 %6.499999156 B1 6.249993538 B2 $ 14,233.11 2,933.22 $ 0.00 $ 14,233.11 2,933.22 %6.500001427 B2 6.249999334 B3 $ 9,490.54 3,420.40 $ 0.00 $ 9,490.54 3,420.40 %6.499999675 B3 6.250002284 B4 $ 12,335.00 1,953.79 $ 0.00 $ 12,335.00 1,953.79 %6.500000654 B4 6.250004498 B5 $ 5,688.92 1,470.94 $ 0.00 $ 5,688.92 1,470.94 %6.500003923 B5 $ 5,697.28 6.249995353 R $ 0.00 $ 5,697.28 0.00 $ 0.00 %6.4999999900.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 1PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO 1A1 $ 621,099.05 $ 0.00 $ 621,099.05 %6.749999986 1A2 $ 182,835.00 $ 0.00 $ 182,835.00 %6.750000000 1A3 $ 41,004.94 $ 0.00 $ 41,004.94 %6.112499674 1A4 $ 19,370.43 $ 0.00 $ 19,370.43 %8.662498742 1A5 $ 23,062.50 $ 0.00 $ 23,062.50 %6.750000000 1A6 $ 101,700.00 $ 0.00 $ 101,700.00 %6.750000000 1R $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 1M $ 1,480,324.57 20,995.84 $ 0.00 $ 1,480,324.57 20,995.84 %6.500000012 A2 6.749998730 1B1 $ 27,083.33 9,079.74 $ 0.00 $ 27,083.33 9,079.74 %6.499999200 A3 6.750001882 1B2 $ 27,083.33 5,107.70 $ 0.00 $ 27,083.33 5,107.70 %6.499999200 A4 6.749997365 1B3 $ 21,802.08 4,537.07 $ 0.00 $ 21,802.08 4,537.07 %6.499999006 A5 6.749997759 1B4 $ 190,076.25 2,269.65 $ 0.00 $ 190,076.25 2,269.65 %6.500000000 M 6.749986171 1B5 $ 28,466.21 3,402.99 $ 0.00 $ 28,466.21 3,402.99 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.749992301

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 1PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 PO 1A1 $ 582,011.18 $ 0.00 $ 582,011.18 %6.749999991 1A2 $ 182,835.00 $ 0.00 $ 182,835.00 %6.750000000 1A3 $ 43,520.58 $ 0.00 $ 43,520.58 %6.487499581 1A4 $ 16,854.79 $ 0.00 $ 16,854.79 %7.537499022 1A5 $ 23,062.50 $ 0.00 $ 23,062.50 %6.750000000 1A6 $ 101,700.00 $ 0.00 $ 101,700.00 %6.750000000 1R $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 1M $ 1,480,324.57 20,961.99 $ 0.00 $ 1,480,324.57 20,961.99 %6.500000012 A2 6.750000562 1B1 $ 27,083.33 9,065.10 $ 0.00 $ 27,083.33 9,065.10 %6.499999200 A3 6.750002653 1B2 $ 27,083.33 5,099.47 $ 0.00 $ 27,083.33 5,099.47 %6.499999200 A4 6.750005543 1B3 $ 21,802.08 4,529.76 $ 0.00 $ 21,802.08 4,529.76 %6.499999006 A5 6.750006678 1B4 $ 190,076.25 2,265.99 $ 0.00 $ 190,076.25 2,265.99 %6.500000000 M 6.749985534 1B5 $ 28,466.21 3,397.51 $ 0.00 $ 28,466.21 3,397.51 %6.499999156 B1 $ 14,233.11 $ 0.00 $ 14,233.11 %6.500001427 B2 $ 9,490.54 $ 0.00 $ 9,490.54 %6.499999675 B3 $ 12,335.00 $ 0.00 $ 12,335.00 %6.500000654 B4 $ 5,688.92 $ 0.00 $ 5,688.92 %6.500003923 B5 $ 5,697.28 $ 0.00 $ 5,697.28 %6.4999999906.750006904