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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Shortfalls Payable Pay-out Rate ----- -------- ------------------- ---------- ------- ------------ R $ 0.00 0.54 $ 0.00 $ 0.00 0.54 % 0.000000000 6.480000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 914,712.50 $ 0.00 $ 8,173.57 914,712.50 % 6.749995917 B1 6.500000000 M $ 5,449.04 9,378.75 $ 0.00 $ 5,449.04 9,378.75 % 6.749998901 B2 6.500002021 B1 $ 2,724.51 2,343.49 $ 0.00 $ 2,724.51 2,343.49 % 6.750007990 B3 6.500004623 B2 $ 4,359.24 2,343.49 $ 0.00 $ 4,359.24 2,343.49 % 6.750002787 B4 6.500004623 B3 $ 1,634.70 3,749.58 $ 0.00 $ 1,634.70 3,749.58 % 6.749983122 B5 6.500001445 B4 $ 2,180.13 1,874.79 $ 0.00 $ 2,180.13 1,874.79 % 6.7500088246.500001445 B5 $ 1,406.11 $ 0.00 $ 1,406.11 % 6.500015736

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 584,827.69 $ 0.00 $ 584,827.69 %8.000000018 A2 $ 142,040.00 $ 0.00 $ 142,040.00 %8.000000000 A3 $ 58,593.33 $ 0.00 $ 58,593.33 %7.999999545 A4 $ 96,166.67 $ 0.00 $ 96,166.67 %8.000000277 S $ 26,912.20 $ 0.00 $ 26,912.20 %0.345331002 M $ 19,195.64 $ 0.00 $ 19,195.64 %8.000000945 B1 $ 8,636.37 $ 0.00 $ 8,636.37 %7.999996665 B2 $ 4,797.25 $ 0.00 $ 4,797.25 %8.000006670 B3 $ 3,839.13 $ 0.00 $ 3,839.13 %8.000005140 B4 $ 1,922.89 $ 0.00 $ 1,922.89 %7.999997504 B5 $ 2,401.21 $ 0.00 $ 2,401.21 %7.999994225 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 971,995.81 $ 0.00 $ 971,995.81 %6.999999972 S $ 43,646.95 $ 0.00 $ 43,646.95 %0.450698548 M $ 12,232.23 $ 0.00 $ 12,232.23 %7.000000916 B1 $ 3,721.11 $ 0.00 $ 3,721.11 %6.999995407 B2 $ 3,189.52 $ 0.00 $ 3,189.52 %6.999989081 B3 $ 3,721.11 $ 0.00 $ 3,721.11 %6.999995407 B4 $ 2,126.35 $ 0.00 $ 2,126.35 %7.000000055 B5 $ 1,604.69 $ 0.00 $ 1,604.69 %6.999983315 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 289,507.34 $ 0.00 $ 8,173.57 % 6.749995917 B1 289,507.34 %6.749999896 A2 $ 5,449.04 468,604.90 $ 0.00 $ 5,449.04 % 6.749998901 B2 468,604.90 %6.750000048 A3 $ 2,724.51 145,150.21 $ 0.00 $ 2,724.51 % 6.750007990 B3 145,150.21 %6.749999924 M $ 4,359.24 8,201.61 $ 0.00 $ 4,359.24 % 6.750002787 B4 8,201.61 %6.750002037 B1 $ 1,634.70 5,467.73 $ 0.00 $ 1,634.70 % 6.749983122 B5 5,467.73 %6.750000964 B2 $ 2,180.13 2,733.85 $ 0.00 $ 2,180.13 % 6.7500088242,733.85 %6.749997747 B3 $ 4,374.19 $ 0.00 $ 4,374.19 %6.750001804 B4 $ 1,640.31 $ 0.00 $ 1,640.31 %6.749997608 B5 $ 2,187.60 $ 0.00 $ 2,187.60 %6.749986925

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------------------ ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 767,528.54 $ 0.00 $ 767,528.54 %6.499999996 S $ 27,474.19 $ 0.00 $ 27,474.19 %0.318422011 M $ 6,495.27 $ 0.00 $ 6,495.27 %6.499998695 B1 $ 2,435.06 $ 0.00 $ 2,435.06 %6.500009954 B2 $ 2,435.06 $ 0.00 $ 2,435.06 %6.500009954 B3 $ 2,435.06 $ 0.00 $ 2,435.06 %6.500009954 B4 $ 1,222.89 $ 0.00 $ 1,222.89 %6.499991008 B5 $ 1,222.66 $ 0.00 $ 1,222.66 %6.500009392 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 0.50 $ 0.00 $ 0.00 0.50 % 0.000000000 6.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 983,665.56 $ 0.00 $280,579.76 983,665.56 % 6.749999988 6.000000000 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 5,044.80 $ 0.00 $ 8,173.57 5,044.80 % 6.749995917 B1 6.000005947 M $ 5,449.04 7,565.00 $ 0.00 $ 5,449.04 7,565.00 % 6.749998901 B2 6.000000000 B1 $ 2,724.51 2,520.00 $ 0.00 $ 2,724.51 2,520.00 % 6.750007990 B3 6.000000000 B2 $ 4,359.24 2,525.00 $ 0.00 $ 4,359.24 2,525.00 % 6.750002787 B4 6.000000000 B3 $ 1,634.70 4,035.00 $ 0.00 $ 1,634.70 4,035.00 % 6.749983122 B5 6.000000000 B4 $ 2,180.13 2,020.00 $ 0.00 $ 2,180.13 2,020.00 % 6.7500088246.000000000 B5 $ 1,514.19 $ 0.00 $ 1,514.19 % 6.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 759,010.47 $ 0.00 $ 759,010.47 %6.499999982 S $ 26,992.45 $ 0.00 $ 26,992.45 %0.316773623 M $ 6,451.26 $ 0.00 $ 6,451.26 %6.500001889 B1 $ 2,418.56 $ 0.00 $ 2,418.56 %6.500010985 B2 $ 2,418.56 $ 0.00 $ 2,418.56 %6.500010985 B3 $ 2,418.56 $ 0.00 $ 2,418.56 %6.500010985 B4 $ 1,214.61 $ 0.00 $ 1,214.61 %6.500025866 B5 $ 1,214.37 $ 0.00 $ 1,214.37 %6.499982448 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 698,971.69 $ 0.00 $ 698,971.69 %7.250000033 S $ 27,293.57 $ 0.00 $ 27,293.57 %0.400105397 M $ 8,620.52 $ 0.00 $ 8,620.52 %7.249999389 B1 $ 2,621.58 $ 0.00 $ 2,621.58 %7.249991640 B2 $ 2,249.60 $ 0.00 $ 2,249.60 %7.249994669 B3 $ 2,627.49 $ 0.00 $ 2,627.49 %7.250006944 B4 $ 1,499.73 $ 0.00 $ 1,499.73 %7.249978458 B5 $ 1,127.05 $ 0.00 $ 1,127.05 %7.249973840 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 3PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO SUP3 $ 32,034.52 $ 0.00 $ 32,034.52 % 0.396695648 3A $ 555,230.33 $ 0.00 $ 555,230.33 % 6.499999955 3M $ 6,145.38 $ 0.00 $ 6,145.38 % 6.500004024 3B1 $ 3,070.03 $ 0.00 $ 3,070.03 % 6.499994945 3B2 $ 1,535.02 $ 0.00 $ 1,535.02 % 6.500016232 3B3 $ 1,232.26 $ 0.00 $ 1,232.26 % 6.499988681 3B4 $ 918.89 $ 0.00 $ 918.89 % 6.500034514 3B5 $ 927.22 $ 0.00 $ 927.22 % 6.499982416 3R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.7500088240.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 690,957.18 $ 0.00 $ 690,957.18 %7.250000049 S $ 54,574.97 $ 0.00 $ 54,574.97 %0.643678122 M $ 5,654.08 $ 0.00 $ 5,654.08 %7.249996701 B1 $ 3,017.90 $ 0.00 $ 3,017.90 %7.250008603 B2 $ 2,636.19 $ 0.00 $ 2,636.19 %7.250010577 B3 $ 1,508.95 $ 0.00 $ 1,508.95 %7.250008749 B4 $ 1,133.20 $ 0.00 $ 1,133.20 %7.249986005 B5 $ 1,136.76 $ 0.00 $ 1,136.76 %7.250013460 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,123,569.20 $ 0.00 $ 1,123,569.20 %7.750000007 A2 $ 104,465.49 $ 0.00 $ 0.00 %7.750000138 A3 $ 161,458.33 $ 0.00 $ 161,458.33 %7.749999840 S $ 102,885.44 $ 0.00 $ 102,885.44 %0.603334033 M $ 32,230.85 $ 0.00 $ 32,230.85 %7.750000537 B1 $ 13,702.78 $ 0.00 $ 13,702.78 %7.749999431 B2 $ 7,254.03 $ 0.00 $ 7,254.03 %7.749995206 B3 $ 5,637.02 $ 0.00 $ 5,637.02 %7.750005267 B4 $ 4,838.17 $ 0.00 $ 4,838.17 %7.749999276 B5 $ 4,836.60 $ 0.00 $ 4,836.60 %7.749993410 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 719,736.93 $ 0.00 $ 719,736.93 %7.250000035 S $ 28,874.90 $ 0.00 $ 28,874.90 %0.408806295 M $ 8,707.54 $ 0.00 $ 8,707.54 %7.249999849 B1 $ 2,648.05 $ 0.00 $ 2,648.05 %7.250009611 B2 $ 2,272.31 $ 0.00 $ 2,272.31 %7.249999475 B3 $ 2,654.01 $ 0.00 $ 2,654.01 %7.249998577 B4 $ 1,514.87 $ 0.00 $ 1,514.87 %7.249983618 B5 $ 1,138.43 $ 0.00 $ 1,138.43 %7.249993194 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 886,139.80 $ 0.00 $ 8,173.57 886,139.80 % 6.749995917 B1 6.250000019 M $ 5,449.04 6,993.35 $ 0.00 $ 5,449.04 6,993.35 % 6.749998901 B2 6.250003398 B1 $ 2,724.51 2,331.12 $ 0.00 $ 2,724.51 2,331.12 % 6.750007990 B3 6.250012288 B2 $ 4,359.24 2,331.12 $ 0.00 $ 4,359.24 2,331.12 % 6.750002787 B4 6.250012288 B3 $ 1,634.70 3,727.71 $ 0.00 $ 1,634.70 3,727.71 % 6.749983122 B5 6.250003493 B4 $ 2,180.13 1,863.85 $ 0.00 $ 2,180.13 1,863.85 % 6.7500088246.249986727 B5 $ 1,403.50 $ 0.00 $ 1,403.50 % 6.250018091

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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 872,254.07 $ 0.00 $ 8,173.57 872,254.07 % 6.749995917 B1 6.249999971 M $ 5,449.04 6,970.51 $ 0.00 $ 5,449.04 6,970.51 % 6.749998901 B2 6.249998786 B1 $ 2,724.51 2,323.50 $ 0.00 $ 2,724.51 2,323.50 % 6.750007990 B3 6.249989773 B2 $ 4,359.24 2,323.50 $ 0.00 $ 4,359.24 2,323.50 % 6.750002787 B4 6.249989773 B3 $ 1,634.70 3,715.54 $ 0.00 $ 1,634.70 3,715.54 % 6.749983122 B5 6.250006571 B4 $ 2,180.13 1,857.77 $ 0.00 $ 2,180.13 1,857.77 % 6.7500088246.250006483 B5 $ 1,398.91 $ 0.00 $ 1,398.91 % 6.249985573

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 A $ 280,579.76 1,037,621.67 $ 0.00 $280,579.76 1,037,621.67 % 6.749999988 A2 7.000000022 S $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 46,340.09 $ 0.00 $ 8,173.57 46,340.09 % 6.749995917 B1 0.451696385 M $ 5,449.04 12,483.33 $ 0.00 $ 5,449.04 12,483.33 % 6.749998901 B2 6.999998131 B1 $ 2,724.51 3,797.50 $ 0.00 $ 2,724.51 3,797.50 % 6.750007990 B3 7.000000000 B2 $ 4,359.24 3,255.00 $ 0.00 $ 4,359.24 3,255.00 % 6.750002787 B4 7.000000000 B3 $ 1,634.70 3,797.50 $ 0.00 $ 1,634.70 3,797.50 % 6.749983122 B5 7.000000000 B4 $ 2,180.13 2,170.00 $ 0.00 $ 2,180.13 2,170.00 % 6.7500088247.000000000 B5 $ 1,637.64 $ 0.00 $ 1,637.64 % 7.000020339 R $ 0.58 $ 0.00 $ 0.58 % 6.960000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 1,023,971.58 $ 0.00 $ 1,023,971.58 %6.500000006 S $ 30,072.29 $ 0.00 $ 30,072.29 %0.257694963 M $ 8,717.45 $ 0.00 $ 8,717.45 %6.499996626 B1 $ 3,196.22 $ 0.00 $ 3,196.22 %6.499996306 B2 $ 3,196.22 $ 0.00 $ 3,196.22 %6.499996306 B3 $ 3,196.22 $ 0.00 $ 3,196.22 %6.499996306 B4 $ 1,598.11 $ 0.00 $ 1,598.11 %6.499996306 B5 $ 1,617.62 $ 0.00 $ 1,617.62 %6.499996484 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 681,251.45 $ 0.00 $ 681,251.45 %7.500000030 S $ 24,638.99 $ 0.00 $ 24,638.99 %0.419511918 M $ 7,242.89 $ 0.00 $ 7,242.89 %7.499996376 B1 $ 2,668.11 $ 0.00 $ 2,668.11 %7.499989283 B2 $ 2,284.34 $ 0.00 $ 2,284.34 %7.499986662 B3 $ 2,284.34 $ 0.00 $ 2,284.34 %7.499986662 B4 $ 1,528.99 $ 0.00 $ 1,528.99 %7.500011650 B5 $ 1,144.95 $ 0.00 $ 1,144.95 %7.500002866 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 3PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 PO SUP3 $ 33,376.48 $ 0.00 $ 33,376.48 %0.401550554 3A $ 570,753.49 $ 0.00 $ 570,753.49 %6.500000035 3M $ 6,165.81 $ 0.00 $ 6,165.81 %6.499997057 3B1 $ 3,080.24 $ 0.00 $ 3,080.24 %6.499996140 3B2 $ 1,540.12 $ 0.00 $ 1,540.12 %6.499996254 3B3 $ 1,236.36 $ 0.00 $ 1,236.36 %6.499999912 3B4 $ 921.94 $ 0.00 $ 921.94 %6.499993802 3B5 $ 930.31 $ 0.00 $ 930.31 %6.500027948 3R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 914,287.52 $ 0.00 $ 914,287.52 %6.749999990 S $ 52,838.41 $ 0.00 $ 52,838.41 %0.523371965 M $ 7,276.85 $ 0.00 $ 7,276.85 %6.749996620 B1 $ 4,851.24 $ 0.00 $ 4,851.24 %6.750005844 B2 $ 2,425.62 $ 0.00 $ 2,425.62 %6.750005844 B3 $ 3,884.34 $ 0.00 $ 3,884.34 %6.749996514 B4 $ 1,453.14 $ 0.00 $ 1,453.14 %6.750022471 B5 $ 1,945.67 $ 0.00 $ 1,945.67 %6.750013248 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,168,127.87 $ 0.00 $ 1,168,127.87 %7.749999991 A2 $ 103,795.14 $ 0.00 $ 0.00 %7.749999662 A3 $ 161,458.33 $ 0.00 $ 161,458.33 %7.749999840 S $ 108,473.30 $ 0.00 $ 108,473.30 %0.615695602 M $ 32,251.14 $ 0.00 $ 32,251.14 %7.749999431 B1 $ 13,711.41 $ 0.00 $ 13,711.41 %7.750000483 B2 $ 7,258.60 $ 0.00 $ 7,258.60 %7.749997780 B3 $ 5,640.57 $ 0.00 $ 5,640.57 %7.750006040 B4 $ 4,841.22 $ 0.00 $ 4,841.22 %7.750005046 B5 $ 4,839.65 $ 0.00 $ 4,839.65 %7.750000737 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 587,329.63 $ 0.00 $ 587,329.63 %7.750000055 A2 $ 82,098.33 $ 0.00 $ 82,098.33 %7.749999685 A3 $ 81,340.00 $ 0.00 $ 81,340.00 %7.749999652 S $ 46,565.34 $ 0.00 $ 46,565.34 %0.574385057 M $ 37,782.34 $ 0.00 $ 37,782.34 %7.749999502 B1 $ 13,491.40 $ 0.00 $ 13,491.40 %7.749997283 B2 $ 12,139.06 $ 0.00 $ 12,139.06 %7.750000235 B3 $ 5,396.56 $ 0.00 $ 5,396.56 %7.749997283 B4 $ 3,146.93 $ 0.00 $ 3,146.93 %7.750009235 B5 $ 4,084.43 $ 0.00 $ 4,084.43 %7.750009325 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 0.50 $ 0.00 $ 0.00 0.50 % 0.000000000 PO 6.000000000 A $ 2,503,569.39 $ 0.00 $ 0.00 $ 0.00 2,503,569.39 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 6.000000012 M $ 8,173.57 48,245.00 $ 0.00 $ 8,173.57 48,245.00 % 6.749995917 6.000000000 B1 $ 5,449.04 20,860.00 $ 0.00 $ 5,449.04 20,860.00 % 6.749998901 6.000000000 B2 $ 2,724.51 11,735.00 $ 0.00 $ 2,724.51 11,735.00 % 6.750007990 6.000000000 B3 $ 4,359.24 10,435.00 $ 0.00 $ 4,359.24 10,435.00 % 6.750002787 6.000000000 B4 $ 1,634.70 5,215.00 $ 0.00 $ 1,634.70 5,215.00 % 6.749983122 6.000000000 B5 $ 2,180.13 7,825.41 $ 0.00 $ 2,180.13 7,825.41 % 6.7500088245.999997431

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 3PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO SUP3 $ 36,051.33 $ 0.00 $ 36,051.33 % 0.409086043 3A $ 603,809.82 $ 0.00 $ 603,809.82 % 6.500000028 3M $ 6,247.08 $ 0.00 $ 6,247.08 % 6.499995079 3B1 $ 3,120.84 $ 0.00 $ 3,120.84 % 6.499994437 3B2 $ 1,560.42 $ 0.00 $ 1,560.42 % 6.499994324 3B3 $ 1,252.66 $ 0.00 $ 1,252.66 % 6.500017643 3B4 $ 934.09 $ 0.00 $ 934.09 % 6.499978689 3B5 $ 942.57 $ 0.00 $ 942.57 % 6.500010947 3R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.7500088240.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 1,019,466.75 $ 0.00 $ 1,019,466.75 %6.500000024 S $ 29,932.86 $ 0.00 $ 29,932.86 %0.257694344 M $ 8,687.49 $ 0.00 $ 8,687.49 %6.499999910 B1 $ 3,185.24 $ 0.00 $ 3,185.24 %6.500009149 B2 $ 3,185.24 $ 0.00 $ 3,185.24 %6.500009149 B3 $ 3,185.24 $ 0.00 $ 3,185.24 %6.500009149 B4 $ 1,592.62 $ 0.00 $ 1,592.62 %6.500009149 B5 $ 1,612.06 $ 0.00 $ 1,612.06 %6.499997530 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 848,301.88 $ 0.00 $ 8,173.57 848,301.88 % 6.749995917 B1 6.499999962 M $ 5,449.04 9,227.86 $ 0.00 $ 5,449.04 9,227.86 % 6.749998901 B2 6.500002606 B1 $ 2,724.51 2,305.78 $ 0.00 $ 2,724.51 2,305.78 % 6.750007990 B3 6.499986128 B2 $ 4,359.24 2,305.78 $ 0.00 $ 4,359.24 2,305.78 % 6.750002787 B4 6.499986128 B3 $ 1,634.70 3,689.25 $ 0.00 $ 1,634.70 3,689.25 % 6.749983122 B5 6.499993393 B4 $ 2,180.13 1,844.63 $ 0.00 $ 2,180.13 1,844.63 % 6.7500088246.500011012 B5 $ 1,383.48 $ 0.00 $ 1,383.48 % 6.499979700

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 712,340.79 $ 0.00 $712,340.79 %7.250000007 S $ 28,446.28 $ 0.00 $ 28,446.28 %0.407961903 M $ 8,678.73 $ 0.00 $ 8,678.73 %7.249996660 B1 $ 2,639.29 $ 0.00 $ 2,639.29 %7.250010290 B2 $ 2,264.79 $ 0.00 $ 2,264.79 %7.249990583 B3 $ 2,645.23 $ 0.00 $ 2,645.23 %7.249998384 B4 $ 1,509.86 $ 0.00 $ 1,509.86 %7.249990777 B5 $ 1,134.66 $ 0.00 $ 1,134.66 %7.249968465 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 525,853.30 $ 0.00 $ 8,173.57 % 6.749995917 B1 525,853.30 %6.249999970 A2 $ 5,449.04 154,593.13 $ 0.00 $ 5,449.04 % 6.749998901 B2 154,593.13 %6.250000202 A3 $ 2,724.51 259,006.99 $ 0.00 $ 2,724.51 % 6.750007990 B3 259,006.99 %6.250000035 A4 $ 4,359.24 112,253.19 $ 0.00 $ 4,359.24 % 6.750002787 B4 112,253.19 %6.250000058 M $ 1,634.70 8,633.29 $ 0.00 $ 1,634.70 % 6.749983122 B5 8,633.29 %6.249999472 B1 $ 2,180.13 2,877.76 $ 0.00 $ 2,180.13 % 6.7500088242,877.76 %6.249992195 B2 $ 2,877.76 $ 0.00 $ 2,877.76 %6.249992195 B3 $ 5,179.97 $ 0.00 $ 5,179.97 %6.249994658 B4 $ 1,726.66 $ 0.00 $ 1,726.66 %6.250006598 B5 $ 1,728.00 $ 0.00 $ 1,728.00 %6.250001319

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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 64,520.89 $ 0.00 $ 8,173.57 % 6.749995917 B1 64,520.89 %6.250000000 A2 $ 5,449.04 231,570.25 $ 0.00 $ 5,449.04 % 6.749998901 B2 231,570.25 %6.250000098 A3 $ 2,724.51 665,663.79 $ 0.00 $ 2,724.51 % 6.750007990 B3 665,663.79 %6.249999974 S $ 4,359.24 61,314.33 $ 0.00 $ 4,359.24 % 6.750002787 B4 61,314.33 %0.427299431 M $ 1,634.70 8,993.85 $ 0.00 $ 1,634.70 % 6.749983122 B5 8,993.85 %6.249996851 B1 $ 2,180.13 3,503.09 $ 0.00 $ 2,180.13 % 6.7500088243,503.09 %6.250003252 B2 $ 2,999.68 $ 0.00 $ 2,999.68 %6.249997070 B3 $ 3,497.90 $ 0.00 $ 3,497.90 %6.250002792 B4 $ 1,998.06 $ 0.00 $ 1,998.06 %6.250007168 B5 $ 1,504.27 $ 0.00 $ 1,504.27 %6.250001082

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 702,347.01 $ 0.00 $ 702,347.01 %7.500000023 S $ 25,911.87 $ 0.00 $ 25,911.87 %0.421908366 M $ 7,266.86 $ 0.00 $ 7,266.86 %7.499998968 B1 $ 2,676.94 $ 0.00 $ 2,676.94 %7.499991770 B2 $ 2,291.90 $ 0.00 $ 2,291.90 %7.499989569 B3 $ 2,291.90 $ 0.00 $ 2,291.90 %7.499989569 B4 $ 1,534.05 $ 0.00 $ 1,534.05 %7.500013750 B5 $ 1,148.74 $ 0.00 $ 1,148.74 %7.500011018 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 671,190.40 $ 0.00 $ 671,190.40 %7.250000021 S $ 25,571.75 $ 0.00 $ 25,571.75 %0.390862137 M $ 8,532.00 $ 0.00 $ 8,532.00 %7.250001917 B1 $ 2,594.66 $ 0.00 $ 2,594.66 %7.249993509 B2 $ 2,226.50 $ 0.00 $ 2,226.50 %7.249997402 B3 $ 2,600.51 $ 0.00 $ 2,600.51 %7.250010635 B4 $ 1,484.33 $ 0.00 $ 1,484.33 %7.249981022 B5 $ 1,115.48 $ 0.00 $ 1,115.48 %7.249996561 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 635,998.72 $ 0.00 $ 635,998.72 %7.750000030 A2 $ 82,098.33 $ 0.00 $ 82,098.33 %7.749999685 A3 $ 81,934.06 $ 0.00 $ 81,934.06 %7.750000170 S $ 49,829.68 $ 0.00 $ 49,829.68 %0.576843286 M $ 37,995.69 $ 0.00 $ 37,995.69 %7.749999003 B1 $ 13,567.59 $ 0.00 $ 13,567.59 %7.750000513 B2 $ 12,207.61 $ 0.00 $ 12,207.61 %7.750001602 B3 $ 5,427.04 $ 0.00 $ 5,427.04 %7.750006188 B4 $ 3,164.70 $ 0.00 $ 3,164.70 %7.750008454 B5 $ 4,529.76 $ 0.00 $ 4,529.76 %7.749998161 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 837,275.73 $ 0.00 $ 8,173.57 % 6.749995917 B1 837,275.73 %6.499999965 M $ 5,449.04 9,196.84 $ 0.00 $ 5,449.04 % 6.749998901 B2 9,196.84 %6.499998330 B1 $ 2,724.51 2,298.04 $ 0.00 $ 2,724.51 % 6.750007990 B3 2,298.04 %6.500012999 B2 $ 4,359.24 2,298.04 $ 0.00 $ 4,359.24 % 6.750002787 B4 2,298.04 %6.500012999 B3 $ 1,634.70 3,676.85 $ 0.00 $ 1,634.70 % 6.749983122 B5 3,676.85 %6.499992023 B4 $ 2,180.13 1,838.43 $ 0.00 $ 2,180.13 % 6.7500088241,838.43 %6.500009605 B5 $ 1,378.83 $ 0.00 $ 1,378.83 %6.499978570

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 618,510.83 $ 0.00 $ 618,510.83 %7.749999994 A2 $ 82,098.33 $ 0.00 $ 82,098.33 %7.749999685 A3 $ 81,707.98 $ 0.00 $ 81,707.98 %7.750000364 S $ 48,912.05 $ 0.00 $ 48,912.05 %0.578286264 M $ 37,890.85 $ 0.00 $ 37,890.85 %7.749999449 B1 $ 13,530.15 $ 0.00 $ 13,530.15 %7.749998956 B2 $ 12,173.92 $ 0.00 $ 12,173.92 %7.749998210 B3 $ 5,412.06 $ 0.00 $ 5,412.06 %7.749998956 B4 $ 3,155.96 $ 0.00 $ 3,155.96 %7.749989758 B5 $ 4,517.26 $ 0.00 $ 4,517.26 %7.749996562 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 764,553.70 $ 0.00 $ 764,553.70 %6.500000034 S $ 27,375.66 $ 0.00 $ 27,375.66 %0.318527178 M $ 6,473.32 $ 0.00 $ 6,473.32 %6.500001368 B1 $ 2,426.83 $ 0.00 $ 2,426.83 %6.500009921 B2 $ 2,426.83 $ 0.00 $ 2,426.83 %6.500009921 B3 $ 2,426.83 $ 0.00 $ 2,426.83 %6.500009921 B4 $ 1,218.76 $ 0.00 $ 1,218.76 %6.500007689 B5 $ 1,218.53 $ 0.00 $ 1,218.53 %6.500021804 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 722,819.31 $ 0.00 $ 722,819.31 %7.250000014 S $ 28,971.92 $ 0.00 $ 28,971.92 %0.408779145 M $ 8,736.29 $ 0.00 $ 8,736.29 %7.250001407 B1 $ 2,656.79 $ 0.00 $ 2,656.79 %7.250002666 B2 $ 2,279.81 $ 0.00 $ 2,279.81 %7.249992931 B3 $ 2,662.77 $ 0.00 $ 2,662.77 %7.249992348 B4 $ 1,519.87 $ 0.00 $ 1,519.87 %7.249976934 B5 $ 1,142.19 $ 0.00 $ 1,142.19 %7.250002222 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 62,846.96 $ 0.00 $ 62,846.96 %6.250000036 A2 $ 214,950.91 $ 0.00 $ 214,950.91 %6.249999871 A3 $ 624,537.39 $ 0.00 $ 624,537.39 %6.249999967 S $ 55,197.30 $ 0.00 $ 55,197.30 %0.410354189 M $ 8,760.52 $ 0.00 $ 8,760.52 %6.250001486 B1 $ 3,412.20 $ 0.00 $ 3,412.20 %6.249992654 B2 $ 2,921.86 $ 0.00 $ 2,921.86 %6.250005013 B3 $ 3,407.15 $ 0.00 $ 3,407.15 %6.250002006 B4 $ 1,946.22 $ 0.00 $ 1,946.22 %6.249999665 B5 $ 1,465.24 $ 0.00 $ 1,465.24 %6.249987337 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 712,445.96 $ 0.00 $ 712,445.96 %7.249999968 S $ 56,755.10 $ 0.00 $ 56,755.10 %0.648759903 M $ 5,672.53 $ 0.00 $ 5,672.53 %7.250006311 B1 $ 3,027.74 $ 0.00 $ 3,027.74 %7.249999601 B2 $ 2,644.78 $ 0.00 $ 2,644.78 %7.249986579 B3 $ 1,513.87 $ 0.00 $ 1,513.87 %7.249999601 B4 $ 1,136.90 $ 0.00 $ 1,136.90 %7.250009698 B5 $ 1,140.47 $ 0.00 $ 1,140.47 %7.250026819 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 606,068.88 $ 0.00 $ 606,068.88 %7.750000019 A2 $ 82,098.33 $ 0.00 $ 82,098.33 %7.749999685 A3 $ 81,650.59 $ 0.00 $ 81,650.59 %7.750000129 S $ 47,806.99 $ 0.00 $ 47,806.99 %0.575743811 M $ 37,864.24 $ 0.00 $ 37,864.24 %7.749999980 B1 $ 13,520.65 $ 0.00 $ 13,520.65 %7.750000629 B2 $ 12,165.37 $ 0.00 $ 12,165.37 %7.749998410 B3 $ 5,408.26 $ 0.00 $ 5,408.26 %7.750000648 B4 $ 3,153.75 $ 0.00 $ 3,153.75 %7.750006041 B5 $ 4,514.09 $ 0.00 $ 4,514.09 %7.750001120 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 628,868.85 $ 0.00 $ 628,868.85 %7.750000006 A2 $ 82,098.33 $ 0.00 $ 82,098.33 %7.749999685 A3 $ 81,878.50 $ 0.00 $ 81,878.50 %7.750000122 S $ 49,368.39 $ 0.00 $ 49,368.39 %0.577571150 M $ 37,969.93 $ 0.00 $ 37,969.93 %7.750000010 B1 $ 13,558.39 $ 0.00 $ 13,558.39 %7.750000638 B2 $ 12,199.33 $ 0.00 $ 12,199.33 %7.750000312 B3 $ 5,423.36 $ 0.00 $ 5,423.36 %7.750006317 B4 $ 3,162.55 $ 0.00 $ 3,162.55 %7.749998596 B5 $ 4,526.69 $ 0.00 $ 4,526.69 %7.750000981 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 773,708.48 $ 0.00 $ 8,173.57 % 6.749995917 B1 773,708.48 %6.500000023 S $ 5,449.04 27,696.71 $ 0.00 $ 5,449.04 % 6.749998901 B2 27,696.71 %0.318376853 M $ 2,724.51 6,538.68 $ 0.00 $ 2,724.51 % 6.750007990 B3 6,538.68 %6.500000555 B1 $ 4,359.24 2,451.33 $ 0.00 $ 4,359.24 % 6.750002787 B4 2,451.33 %6.500000442 B2 $ 1,634.70 2,451.33 $ 0.00 $ 1,634.70 % 6.749983122 B5 2,451.33 %6.500000442 B3 $ 2,180.13 2,451.33 $ 0.00 $ 2,180.13 % 6.7500088242,451.33 %6.500000442 B4 $ 1,231.06 $ 0.00 $ 1,231.06 %6.499976988 B5 $ 1,230.83 $ 0.00 $ 1,230.83 %6.500003829

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 513,235.70 $ 0.00 $ 513,235.70 %6.250000041 A2 $ 149,352.25 $ 0.00 $ 149,352.25 %6.250000109 A3 $ 252,839.66 $ 0.00 $ 252,839.66 %6.250000015 A4 $ 111,043.79 $ 0.00 $ 111,043.79 %6.250000006 M $ 8,540.28 $ 0.00 $ 8,540.28 %6.250002249 B1 $ 2,846.76 $ 0.00 $ 2,846.76 %6.250002287 B2 $ 2,846.76 $ 0.00 $ 2,846.76 %6.250002287 B3 $ 5,124.17 $ 0.00 $ 5,124.17 %6.250004701 B4 $ 1,708.06 $ 0.00 $ 1,708.06 %6.250016771 B5 $ 1,709.38 $ 0.00 $ 1,709.38 %6.249991050 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 810,944.55 $ 0.00 $ 8,173.57 810,944.55 % 6.749995917 B1 6.499999991 M $ 5,449.04 9,166.18 $ 0.00 $ 5,449.04 9,166.18 % 6.749998901 B2 6.500003327 B1 $ 2,724.51 2,290.37 $ 0.00 $ 2,724.51 2,290.37 % 6.750007990 B3 6.499992751 B2 $ 4,359.24 2,290.37 $ 0.00 $ 4,359.24 2,290.37 % 6.750002787 B4 6.499992751 B3 $ 1,634.70 3,664.59 $ 0.00 $ 1,634.70 3,664.59 % 6.749983122 B5 6.499992912 B4 $ 2,180.13 1,832.30 $ 0.00 $ 2,180.13 1,832.30 % 6.7500088246.500010554 B5 $ 1,374.24 $ 0.00 $ 1,374.24 % 6.500015274

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 1,014,346.55 $ 0.00 $ 1,014,346.55 %6.500000010 S $ 29,794.23 $ 0.00 $ 29,794.23 %0.257719106 M $ 8,657.25 $ 0.00 $ 8,657.25 %6.499996862 B1 $ 3,174.15 $ 0.00 $ 3,174.15 %6.500000811 B2 $ 3,174.15 $ 0.00 $ 3,174.15 %6.500000811 B3 $ 3,174.15 $ 0.00 $ 3,174.15 %6.500000811 B4 $ 1,587.07 $ 0.00 $ 1,587.07 %6.499980222 B5 $ 1,606.45 $ 0.00 $ 1,606.45 %6.499999882 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 713,886.40 $ 0.00 $ 713,886.40 %7.499999948 S $ 26,488.11 $ 0.00 $ 26,488.11 %0.423801657 M $ 7,290.91 $ 0.00 $ 7,290.91 %7.500003343 B1 $ 2,685.80 $ 0.00 $ 2,685.80 %7.499997731 B2 $ 2,299.49 $ 0.00 $ 2,299.49 %7.500009785 B3 $ 2,299.49 $ 0.00 $ 2,299.49 %7.500009785 B4 $ 1,539.12 $ 0.00 $ 1,539.12 %7.499983859 B5 $ 1,152.54 $ 0.00 $ 1,152.54 %7.500003660 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 767,095.94 $ 0.00 $ 8,173.57 767,095.94 % 6.749995917 B1 6.499999994 M $ 5,449.04 9,104.11 $ 0.00 $ 5,449.04 9,104.11 % 6.749998901 B2 6.499999417 B1 $ 2,724.51 2,274.86 $ 0.00 $ 2,724.51 2,274.86 % 6.750007990 B3 6.499987523 B2 $ 4,359.24 2,274.86 $ 0.00 $ 4,359.24 2,274.86 % 6.750002787 B4 6.499987523 B3 $ 1,634.70 3,639.78 $ 0.00 $ 1,634.70 3,639.78 % 6.749983122 B5 6.499998400 B4 $ 2,180.13 1,819.89 $ 0.00 $ 2,180.13 1,819.89 % 6.7500088246.499998303 B5 $ 1,364.93 $ 0.00 $ 1,364.93 % 6.499991666

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 594,960.70 $ 0.00 $ 594,960.70 %7.749999996 A2 $ 82,098.33 $ 0.00 $ 82,098.33 %7.749999685 A3 $ 81,533.29 $ 0.00 $ 81,533.29 %7.750000239 S $ 47,046.99 $ 0.00 $ 47,046.99 %0.574428270 M $ 37,809.84 $ 0.00 $ 37,809.84 %7.749999297 B1 $ 13,501.22 $ 0.00 $ 13,501.22 %7.749997234 B2 $ 12,147.90 $ 0.00 $ 12,147.90 %7.750002931 B3 $ 5,400.49 $ 0.00 $ 5,400.49 %7.750000123 B4 $ 3,149.22 $ 0.00 $ 3,149.22 %7.750007808 B5 $ 4,507.60 $ 0.00 $ 4,507.60 %7.749992646 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 770,902.84 $ 0.00 $ 8,173.57 % 6.749995917 B1 770,902.84 %6.499999984 S $ 5,449.04 27,604.16 $ 0.00 $ 5,449.04 % 6.749998901 B2 27,604.16 %0.318450022 M $ 2,724.51 6,517.06 $ 0.00 $ 2,724.51 % 6.750007990 B3 6,517.06 %6.500002261 B1 $ 4,359.24 2,443.22 $ 0.00 $ 4,359.24 % 6.750002787 B4 2,443.22 %6.499989480 B2 $ 1,634.70 2,443.22 $ 0.00 $ 1,634.70 % 6.749983122 B5 2,443.22 %6.499989480 B3 $ 2,180.13 2,443.22 $ 0.00 $ 2,180.13 % 6.7500088242,443.22 %6.499989480 B4 $ 1,226.99 $ 0.00 $ 1,226.99 %6.499981370 B5 $ 1,226.76 $ 0.00 $ 1,226.76 %6.500003996

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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 269,961.77 $ 0.00 $ 8,173.57 % 6.749995917 B1 269,961.77 %6.750000101 A2 $ 5,449.04 428,160.75 $ 0.00 $ 5,449.04 % 6.749998901 B2 428,160.75 %6.749999932 A3 $ 2,724.51 144,157.76 $ 0.00 $ 2,724.51 % 6.750007990 B3 144,157.76 %6.750000056 M $ 4,359.24 8,145.53 $ 0.00 $ 4,359.24 % 6.750002787 B4 8,145.53 %6.750000243 B1 $ 1,634.70 5,430.34 $ 0.00 $ 1,634.70 % 6.749983122 B5 5,430.34 %6.749994950 B2 $ 2,180.13 2,715.16 $ 0.00 $ 2,180.13 % 6.7500088242,715.16 %6.750003931 B3 $ 4,344.28 $ 0.00 $ 4,344.28 %6.749998903 B4 $ 1,629.10 $ 0.00 $ 1,629.10 %6.750020458 B5 $ 2,172.65 $ 0.00 $ 2,172.65 %6.750010466

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 706,153.69 $ 0.00 $ 706,153.69 %7.249999988 S $ 28,210.18 $ 0.00 $ 28,210.18 %0.408302191 M $ 8,649.74 $ 0.00 $ 8,649.74 %7.250000473 B1 $ 2,630.47 $ 0.00 $ 2,630.47 %7.250003629 B2 $ 2,257.23 $ 0.00 $ 2,257.23 %7.250011115 B3 $ 2,636.39 $ 0.00 $ 2,636.39 %7.249991194 B4 $ 1,504.82 $ 0.00 $ 1,504.82 %7.250011212 B5 $ 1,130.87 $ 0.00 $ 1,130.87 %7.249973381 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 727,339.55 $ 0.00 $ 8,173.57 727,339.55 % 6.749995917 B1 7.250000016 S $ 5,449.04 58,433.03 $ 0.00 $ 5,449.04 58,433.03 % 6.749998901 B2 0.654316691 M $ 2,724.51 5,690.94 $ 0.00 $ 2,724.51 5,690.94 % 6.750007990 B3 7.250000690 B1 $ 4,359.24 3,037.57 $ 0.00 $ 4,359.24 3,037.57 % 6.750002787 B4 7.250002407 B2 $ 1,634.70 2,653.37 $ 0.00 $ 1,634.70 2,653.37 % 6.749983122 B5 7.249998560 B3 $ 2,180.13 1,518.78 $ 0.00 $ 2,180.13 1,518.78 % 6.7500088247.249978539 B4 $ 1,140.59 $ 0.00 $ 1,140.59 % 7.250005390 B5 $ 1,144.17 $ 0.00 $ 1,144.17 % 7.250012713 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 A $ 280,579.76 1,029,954.32 $ 0.00 $280,579.76 % 6.749999988 A2 1,029,954.32 %6.499999981 S $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 30,336.06 $ 0.00 $ 8,173.57 % 6.749995917 B1 30,336.06 %0.258284217 M $ 5,449.04 8,747.13 $ 0.00 $ 5,449.04 % 6.749998901 B2 8,747.13 %6.500001204 B1 $ 2,724.51 3,207.10 $ 0.00 $ 2,724.51 % 6.750007990 B3 3,207.10 %6.499996707 B2 $ 4,359.24 3,207.10 $ 0.00 $ 4,359.24 % 6.750002787 B4 3,207.10 %6.499996707 B3 $ 1,634.70 3,207.10 $ 0.00 $ 1,634.70 % 6.749983122 B5 3,207.10 %6.499996707 B4 $ 2,180.13 1,603.55 $ 0.00 $ 2,180.13 % 6.7500088241,603.55 %6.499996707 B5 $ 1,623.13 $ 0.00 $ 1,623.13 %6.500011263

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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 261,423.83 $ 0.00 $ 8,173.57 % 6.749995917 B1 261,423.83 %6.749999992 A2 $ 5,449.04 410,564.35 $ 0.00 $ 5,449.04 % 6.749998901 B2 410,564.35 %6.749999930 A3 $ 2,724.51 143,653.75 $ 0.00 $ 2,724.51 % 6.750007990 B3 143,653.75 %6.750000054 M $ 4,359.24 8,117.05 $ 0.00 $ 4,359.24 % 6.750002787 B4 8,117.05 %6.749999210 B1 $ 1,634.70 5,411.36 $ 0.00 $ 1,634.70 % 6.749983122 B5 5,411.36 %6.750002144 B2 $ 2,180.13 2,705.67 $ 0.00 $ 2,180.13 % 6.7500088242,705.67 %6.750010946 B3 $ 4,329.09 $ 0.00 $ 4,329.09 %6.749996755 B4 $ 1,623.40 $ 0.00 $ 1,623.40 %6.750002677 B5 $ 2,165.05 $ 0.00 $ 2,165.05 %6.749998207

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 934,937.59 $ 0.00 $ 934,937.59 %6.999999998 S $ 41,708.24 $ 0.00 $ 41,708.24 %0.449127294 M $ 12,011.61 $ 0.00 $ 12,011.61 %7.000001607 B1 $ 3,654.00 $ 0.00 $ 3,654.00 %7.000003241 B2 $ 3,132.00 $ 0.00 $ 3,132.00 %7.000003334 B3 $ 3,654.00 $ 0.00 $ 3,654.00 %7.000003241 B4 $ 2,088.00 $ 0.00 $ 2,088.00 %7.000003269 B5 $ 1,575.75 $ 0.00 $ 1,575.75 %6.999993299 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 785,658.81 $ 0.00 $ 8,173.57 785,658.81 % 6.749995917 B1 6.500000037 M $ 5,449.04 9,135.38 $ 0.00 $ 5,449.04 9,135.38 % 6.749998901 B2 6.499999623 B1 $ 2,724.51 2,282.68 $ 0.00 $ 2,724.51 2,282.68 % 6.750007990 B3 6.500006265 B2 $ 4,359.24 2,282.68 $ 0.00 $ 4,359.24 2,282.68 % 6.750002787 B4 6.500006265 B3 $ 1,634.70 3,652.28 $ 0.00 $ 1,634.70 3,652.28 % 6.749983122 B5 6.499995729 B4 $ 2,180.13 1,826.14 $ 0.00 $ 2,180.13 1,826.14 % 6.7500088246.499995729 B5 $ 1,369.62 $ 0.00 $ 1,369.62 % 6.500000593

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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 1,505,107.02 $ 0.00 $ 8,173.57 1,505,107.02 % 6.749995917 B1 6.749999998 A2 $ 5,449.04 71,055.00 $ 0.00 $ 5,449.04 71,055.00 % 6.749998901 B2 6.750000000 A3 $ 2,724.51 239,517.05 $ 0.00 $ 2,724.51 239,517.05 % 6.750007990 B3 6.749999982 A4 $ 4,359.24 118,659.38 $ 0.00 $ 4,359.24 118,659.38 % 6.750002787 B4 6.750000284 M $ 1,634.70 45,871.03 $ 0.00 $ 1,634.70 45,871.03 % 6.749983122 B5 6.750000470 B1 $ 2,180.13 19,836.12 $ 0.00 $ 2,180.13 19,836.12 % 6.7500088246.749999700 B2 $ 11,157.82 $ 0.00 $ 11,157.82 % 6.750002908 B3 $ 9,918.06 $ 0.00 $ 9,918.06 % 6.749999681 B4 $ 4,959.02 $ 0.00 $ 4,959.02 % 6.749993688 B5 $ 7,438.56 $ 0.00 $ 7,438.56 % 6.750004117

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 726,312.18 $ 0.00 $ 726,312.18 %7.500000002 S $ 26,993.09 $ 0.00 $ 26,993.09 %0.424785764 M $ 7,362.22 $ 0.00 $ 7,362.22 %7.500002801 B1 $ 2,712.07 $ 0.00 $ 2,712.07 %7.500000173 B2 $ 2,321.98 $ 0.00 $ 2,321.98 %7.500007469 B3 $ 2,321.98 $ 0.00 $ 2,321.98 %7.500007469 B4 $ 1,554.18 $ 0.00 $ 1,554.18 %7.500014176 B5 $ 1,163.81 $ 0.00 $ 1,163.81 %7.499986306 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 1,059,337.50 $ 0.00 $ 8,173.57 % 6.749995917 B1 1,059,337.50 %6.500000000 S $ 5,449.04 31,354.93 $ 0.00 $ 5,449.04 % 6.749998901 B2 31,354.93 %0.259479714 M $ 2,724.51 8,834.58 $ 0.00 $ 2,724.51 % 6.750007990 B3 8,834.58 %6.499997548 B1 $ 4,359.24 3,239.17 $ 0.00 $ 4,359.24 % 6.750002787 B4 3,239.17 %6.500006689 B2 $ 1,634.70 3,239.17 $ 0.00 $ 1,634.70 % 6.749983122 B5 3,239.17 %6.500006689 B3 $ 2,180.13 3,239.17 $ 0.00 $ 2,180.13 % 6.7500088243,239.17 %6.500006689 B4 $ 1,619.58 $ 0.00 $ 1,619.58 %6.499986622 B5 $ 1,639.36 $ 0.00 $ 1,639.36 %6.500018189

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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 946,462.50 $ 0.00 $ 8,173.57 % 6.749995917 B1 946,462.50 %6.750000000 S $ 5,449.04 54,995.32 $ 0.00 $ 5,449.04 % 6.749998901 B2 54,995.32 %0.526258944 M $ 2,724.51 7,323.75 $ 0.00 $ 2,724.51 % 6.750007990 B3 7,323.75 %6.750000000 B1 $ 4,359.24 4,882.50 $ 0.00 $ 4,359.24 % 6.750002787 B4 4,882.50 %6.750000000 B2 $ 1,634.70 2,441.25 $ 0.00 $ 1,634.70 % 6.749983122 B5 2,441.25 %6.750000000 B3 $ 2,180.13 3,909.38 $ 0.00 $ 2,180.13 % 6.7500088243,909.38 %6.750008633 B4 $ 1,462.50 $ 0.00 $ 1,462.50 %6.750000000 B5 $ 1,958.21 $ 0.00 $ 1,958.21 %6.750016524 R $ 0.56 $ 0.00 $ 0.56 %6.720000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 685,999.92 $ 0.00 $ 685,999.92 %7.249999970 S $ 26,606.91 $ 0.00 $ 26,606.91 %0.396213937 M $ 8,561.50 $ 0.00 $ 8,561.50 %7.249997708 B1 $ 2,603.64 $ 0.00 $ 2,603.64 %7.250013633 B2 $ 2,234.20 $ 0.00 $ 2,234.20 %7.249998837 B3 $ 2,609.50 $ 0.00 $ 2,609.50 %7.250002373 B4 $ 1,489.47 $ 0.00 $ 1,489.47 %7.250015160 B5 $ 1,119.34 $ 0.00 $ 1,119.34 %7.250012873 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 850,163.02 $ 0.00 $ 8,173.57 850,163.02 % 6.749995917 B1 6.250000005 M $ 5,449.04 6,947.72 $ 0.00 $ 5,449.04 6,947.72 % 6.749998901 B2 6.250002343 B1 $ 2,724.51 2,315.91 $ 0.00 $ 2,724.51 2,315.91 % 6.750007990 B3 6.250011385 B2 $ 4,359.24 2,315.91 $ 0.00 $ 4,359.24 2,315.91 % 6.750002787 B4 6.250011385 B3 $ 1,634.70 3,703.39 $ 0.00 $ 1,634.70 3,703.39 % 6.749983122 B5 6.250006592 B4 $ 2,180.13 1,851.69 $ 0.00 $ 2,180.13 1,851.69 % 6.7500088246.249989628 B5 $ 1,394.34 $ 0.00 $ 1,394.34 % 6.250005836

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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 547,073.59 $ 0.00 $ 8,173.57 % 6.749995917 B1 547,073.59 %6.250000021 A2 $ 5,449.04 161,770.63 $ 0.00 $ 5,449.04 % 6.749998901 B2 161,770.63 %6.250000193 A3 $ 2,724.51 271,481.06 $ 0.00 $ 2,724.51 % 6.750007990 B3 271,481.06 %6.249999891 A4 $ 4,359.24 113,821.90 $ 0.00 $ 4,359.24 % 6.750002787 B4 113,821.90 %6.250000092 M $ 1,634.70 8,753.94 $ 0.00 $ 1,634.70 % 6.749983122 B5 8,753.94 %6.250000892 B1 $ 2,180.13 2,917.98 $ 0.00 $ 2,180.13 % 6.7500088242,917.98 %6.250000892 B2 $ 2,917.98 $ 0.00 $ 2,917.98 %6.250000892 B3 $ 5,252.36 $ 0.00 $ 5,252.36 %6.249996157 B4 $ 1,750.79 $ 0.00 $ 1,750.79 %6.250007995 B5 $ 1,752.15 $ 0.00 $ 1,752.15 %6.250007060

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 730,139.67 $ 0.00 $ 730,139.67 %7.499999985 S $ 27,102.25 $ 0.00 $ 27,102.25 %0.424049078 M $ 7,385.60 $ 0.00 $ 7,385.60 %7.499998540 B1 $ 2,720.68 $ 0.00 $ 2,720.68 %7.499988629 B2 $ 2,329.35 $ 0.00 $ 2,329.35 %7.499990743 B3 $ 2,329.35 $ 0.00 $ 2,329.35 %7.499990743 B4 $ 1,559.11 $ 0.00 $ 1,559.11 %7.499983164 B5 $ 1,167.51 $ 0.00 $ 1,167.51 %7.500008431 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R $ 0.00 0.52 $ 0.00 $ 0.00 % 0.000000000 0.52 %6.240000000 PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 A1 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 916,546.79 $ 0.00 $ 8,173.57 % 6.749995917 B1 916,546.79 %6.250000024 M $ 5,449.04 7,015.63 $ 0.00 $ 5,449.04 % 6.749998901 B2 7,015.63 %6.250004454 B1 $ 2,724.51 2,338.54 $ 0.00 $ 2,724.51 % 6.750007990 B3 2,338.54 %6.249995546 B2 $ 4,359.24 2,338.54 $ 0.00 $ 4,359.24 % 6.750002787 B4 2,338.54 %6.249995546 B3 $ 1,634.70 3,739.58 $ 0.00 $ 1,634.70 % 6.749983122 B5 3,739.58 %6.249994429 B4 $ 2,180.13 1,869.79 $ 0.00 $ 2,180.13 % 6.7500088241,869.79 %6.249994429 B5 $ 1,407.97 $ 0.00 $ 1,407.97 %6.250012947

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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 942,462.25 $ 0.00 $ 8,173.57 942,462.25 % 6.749995917 B1 6.000000024 A2 $ 5,449.04 5,012.36 $ 0.00 $ 5,449.04 5,012.36 % 6.749998901 B2 5.999997067 M $ 2,724.51 7,516.37 $ 0.00 $ 2,724.51 7,516.37 % 6.750007990 B3 6.000003752 B1 $ 4,359.24 2,503.80 $ 0.00 $ 4,359.24 2,503.80 % 6.750002787 B4 6.000002037 B2 $ 1,634.70 2,508.77 $ 0.00 $ 1,634.70 2,508.77 % 6.749983122 B5 6.000007175 B3 $ 2,180.13 4,009.06 $ 0.00 $ 2,180.13 4,009.06 % 6.7500088246.000000973 B4 $ 2,007.01 $ 0.00 $ 2,007.01 % 5.999989238 B5 $ 1,504.45 $ 0.00 $ 1,504.45 % 5.999993420

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 962,677.01 $ 0.00 $ 962,677.01 %7.000000010 S $ 43,196.77 $ 0.00 $ 43,196.77 %0.450565991 M $ 12,144.85 $ 0.00 $ 12,144.85 %6.999999515 B1 $ 3,694.53 $ 0.00 $ 3,694.53 %6.999996684 B2 $ 3,166.74 $ 0.00 $ 3,166.74 %6.999996703 B3 $ 3,694.53 $ 0.00 $ 3,694.53 %6.999996684 B4 $ 2,111.16 $ 0.00 $ 2,111.16 %6.999996767 B5 $ 1,593.23 $ 0.00 $ 1,593.23 %6.999994947 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 738,263.16 $ 0.00 $ 738,263.16 %7.499999996 S $ 27,238.53 $ 0.00 $ 27,238.53 %0.423370787 M $ 7,408.57 $ 0.00 $ 7,408.57 %7.500002974 B1 $ 2,729.14 $ 0.00 $ 2,729.14 %7.499988664 B2 $ 2,336.60 $ 0.00 $ 2,336.60 %7.500012839 B3 $ 2,336.60 $ 0.00 $ 2,336.60 %7.500012839 B4 $ 1,563.96 $ 0.00 $ 1,563.96 %7.499992507 B5 $ 1,171.14 $ 0.00 $ 1,171.14 %7.500006004 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 1,007,950.55 $ 0.00 $ 1,007,950.55 %7.000000027 S $ 45,167.56 $ 0.00 $ 45,167.56 %0.453482620 M $ 12,359.61 $ 0.00 $ 12,359.61 %7.000002761 B1 $ 3,759.86 $ 0.00 $ 3,759.86 %6.999997812 B2 $ 3,222.74 $ 0.00 $ 3,222.74 %7.000003982 B3 $ 3,759.86 $ 0.00 $ 3,759.86 %6.999997812 B4 $ 2,148.49 $ 0.00 $ 2,148.49 %6.999993185 B5 $ 1,621.40 $ 0.00 $ 1,621.40 %6.999983271 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 966,603.37 $ 0.00 $ 966,603.37 %7.000000016 S $ 43,369.09 $ 0.00 $ 43,369.09 %0.450584280 M $ 12,188.73 $ 0.00 $ 12,188.73 %6.999999301 B1 $ 3,707.88 $ 0.00 $ 3,707.88 %6.999999245 B2 $ 3,178.18 $ 0.00 $ 3,178.18 %6.999993025 B3 $ 3,707.88 $ 0.00 $ 3,707.88 %6.999999245 B4 $ 2,118.79 $ 0.00 $ 2,118.79 %7.000003909 B5 $ 1,598.99 $ 0.00 $ 1,598.99 %7.000010251 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 1,020,574.73 $ 0.00 $280,579.76 % 6.749999988 A2 1,020,574.73 %6.999999971 S $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 45,948.59 $ 0.00 $ 8,173.57 % 6.749995917 B1 45,948.59 %0.454757731 M $ 5,449.04 12,442.82 $ 0.00 $ 5,449.04 % 6.749998901 B2 12,442.82 %7.000000942 B1 $ 2,724.51 3,785.18 $ 0.00 $ 2,724.51 % 6.750007990 B3 3,785.18 %7.000009062 B2 $ 4,359.24 3,244.44 $ 0.00 $ 4,359.24 % 6.750002787 B4 3,244.44 %7.000009116 B3 $ 1,634.70 3,785.18 $ 0.00 $ 1,634.70 % 6.749983122 B5 3,785.18 %7.000009062 B4 $ 2,180.13 2,162.96 $ 0.00 $ 2,180.13 % 6.7500088242,162.96 %7.000009116 B5 $ 1,632.32 $ 0.00 $ 1,632.32 %6.999998892

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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 879,597.90 $ 0.00 $ 8,173.57 % 6.749995917 B1 879,597.90 %6.250000010 M $ 5,449.04 8,187.32 $ 0.00 $ 5,449.04 % 6.749998901 B2 8,187.32 %6.249998489 B1 $ 2,724.51 3,185.69 $ 0.00 $ 2,724.51 % 6.750007990 B3 3,185.69 %6.250003883 B2 $ 4,359.24 2,272.53 $ 0.00 $ 4,359.24 % 6.750002787 B4 2,272.53 %6.250009311 B3 $ 1,634.70 1,821.13 $ 0.00 $ 1,634.70 % 6.749983122 B5 1,821.13 %6.249984985 B4 $ 2,180.13 1,364.55 $ 0.00 $ 2,180.13 % 6.7500088241,364.55 %6.249983301 B5 $ 1,366.14 $ 0.00 $ 1,366.14 %6.250003098

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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 747,906.25 $ 0.00 $ 8,173.57 % 6.749995917 B1 747,906.25 %7.500000000 S $ 5,449.04 27,590.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 27,590.04 %0.422652436 M $ 2,724.51 7,431.25 $ 0.00 $ 2,724.51 % 6.750007990 B3 7,431.25 %7.500000000 B1 $ 4,359.24 2,737.50 $ 0.00 $ 4,359.24 % 6.750002787 B4 2,737.50 %7.500000000 B2 $ 1,634.70 2,343.75 $ 0.00 $ 1,634.70 % 6.749983122 B5 2,343.75 %7.500000000 B3 $ 2,180.13 2,343.75 $ 0.00 $ 2,180.13 % 6.7500088242,343.75 %7.500000000 B4 $ 1,568.75 $ 0.00 $ 1,568.75 %7.500000000 B5 $ 1,174.72 $ 0.00 $ 1,174.72 %7.499969674 R $ 0.63 $ 0.00 $ 0.63 %7.560000000

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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 1,277,135.42 $ 0.00 $ 8,173.57 % 6.749995917 B1 1,277,135.42 %7.750000020 A2 $ 5,449.04 101,809.81 $ 0.00 $ 5,449.04 % 6.749998901 B2 0.00 %7.749999810 A3 $ 2,724.51 161,458.33 $ 0.00 $ 2,724.51 % 6.750007990 B3 161,458.33 %7.749999840 S $ 4,359.24 120,080.78 $ 0.00 $ 4,359.24 % 6.750002787 B4 120,080.78 %0.633798806 M $ 1,634.70 32,311.04 $ 0.00 $ 1,634.70 % 6.749983122 B5 32,311.04 %7.749999600 B1 $ 2,180.13 13,736.88 $ 0.00 $ 2,180.13 % 6.75000882413,736.88 %7.750002821 B2 $ 7,272.08 $ 0.00 $ 7,272.08 %7.749996448 B3 $ 5,651.04 $ 0.00 $ 5,651.04 %7.749997714 B4 $ 4,850.21 $ 0.00 $ 4,850.21 %7.750002663 B5 $ 4,848.64 $ 0.00 $ 4,848.64 %7.750003007 R $ 0.65 $ 0.00 $ 0.65 %7.800000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 925,924.67 $ 0.00 $ 925,924.67 %6.750000028 S $ 53,865.61 $ 0.00 $ 53,865.61 %0.526363827 M $ 7,300.51 $ 0.00 $ 7,300.51 %6.749996331 B1 $ 4,867.01 $ 0.00 $ 4,867.01 %6.750000953 B2 $ 2,433.50 $ 0.00 $ 2,433.50 %6.749987085 B3 $ 3,896.97 $ 0.00 $ 3,896.97 %6.749996947 B4 $ 1,457.86 $ 0.00 $ 1,457.86 %6.750000289 B5 $ 1,951.99 $ 0.00 $ 1,951.99 %6.749991722 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 1,014,639.76 $ 0.00 $ 1,014,639.76 %7.000000029 S $ 45,552.87 $ 0.00 $ 45,552.87 %0.453815095 M $ 12,401.49 $ 0.00 $ 12,401.49 %6.999997347 B1 $ 3,772.60 $ 0.00 $ 3,772.60 %6.999992192 B2 $ 3,233.66 $ 0.00 $ 3,233.66 %6.999998413 B3 $ 3,772.60 $ 0.00 $ 3,772.60 %6.999992192 B4 $ 2,155.77 $ 0.00 $ 2,155.77 %6.999987526 B5 $ 1,626.90 $ 0.00 $ 1,626.90 %7.000003586 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 728,681.89 $ 0.00 $ 728,681.89 %7.249999989 S $ 29,165.34 $ 0.00 $ 29,165.34 %0.408685499 M $ 8,793.01 $ 0.00 $ 8,793.01 %7.249998499 B1 $ 2,674.04 $ 0.00 $ 2,674.04 %7.250002197 B2 $ 2,294.61 $ 0.00 $ 2,294.61 %7.249985058 B3 $ 2,680.06 $ 0.00 $ 2,680.06 %7.249995063 B4 $ 1,529.74 $ 0.00 $ 1,529.74 %7.249984962 B5 $ 1,149.61 $ 0.00 $ 1,149.61 %7.250026895 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 2,485,679.45 $ 0.00 $2,485,679.45 %6.000000010 M $ 48,205.75 $ 0.00 $ 0.00 48,205.75 %6.000000597 B1 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 20,843.03 $ 0.00 $ 8,173.57 % 6.749995917 B1 20,843.03 %6.000000820 B2 $ 5,449.04 11,725.45 $ 0.00 $ 5,449.04 % 6.749998901 B2 11,725.45 %5.999999105 B3 $ 2,724.51 10,426.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 10,426.51 %6.000000288 B4 $ 4,359.24 5,210.76 $ 0.00 $ 4,359.24 % 6.750002787 B4 5,210.76 %6.000003685 B5 $ 1,634.70 7,819.05 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.7500088247,819.05 %6.000002954

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 624,991.21 $ 0.00 $ 624,991.21 %7.749999978 A2 $ 82,098.33 $ 0.00 $ 82,098.33 %7.749999685 A3 $ 81,822.22 $ 0.00 $ 81,822.22 %7.749999528 S $ 49,079.22 $ 0.00 $ 49,079.22 %0.577485220 M $ 37,943.83 $ 0.00 $ 37,943.83 %7.749999205 B1 $ 13,549.07 $ 0.00 $ 13,549.07 %7.749999727 B2 $ 12,190.95 $ 0.00 $ 12,190.95 %7.750003111 B3 $ 5,419.63 $ 0.00 $ 5,419.63 %7.750002642 B4 $ 3,160.38 $ 0.00 $ 3,160.38 %7.750007306 B5 $ 4,523.58 $ 0.00 $ 4,523.58 %7.750002880 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 3PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 PO SUP3 $ 31,354.15 $ 0.00 $ 31,354.15 %0.395740686 3A $ 545,226.94 $ 0.00 $ 545,226.94 %6.500000023 3M $ 6,124.60 $ 0.00 $ 6,124.60 %6.499999624 3B1 $ 3,059.65 $ 0.00 $ 3,059.65 %6.499992768 3B2 $ 1,529.83 $ 0.00 $ 1,529.83 %6.500013897 3B3 $ 1,228.10 $ 0.00 $ 1,228.10 %6.500020179 3B4 $ 915.78 $ 0.00 $ 915.78 %6.500009878 3B5 $ 924.09 $ 0.00 $ 924.09 %6.500015270 3R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,081,987.45 $ 0.00 $ 1,081,987.45 %7.749999971 A2 $ 105,140.16 $ 0.00 $ 0.00 %7.749999919 A3 $ 161,458.33 $ 0.00 $ 161,458.33 %7.749999840 S $ 99,004.54 $ 0.00 $ 99,004.54 %0.597649389 M $ 32,210.26 $ 0.00 $ 32,210.26 %7.750000337 B1 $ 13,694.03 $ 0.00 $ 13,694.03 %7.750001372 B2 $ 7,249.40 $ 0.00 $ 7,249.40 %7.749999392 B3 $ 5,633.42 $ 0.00 $ 5,633.42 %7.750006609 B4 $ 4,835.08 $ 0.00 $ 4,835.08 %7.750000294 B5 $ 4,833.51 $ 0.00 $ 4,833.51 %7.749992872 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 3PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO SUP3 $ 34,569.96 $ 0.00 $ 34,569.96 % 0.404508217 3A $ 586,263.14 $ 0.00 $ 586,263.14 % 6.500000010 3M $ 6,206.77 $ 0.00 $ 6,206.77 % 6.500004940 3B1 $ 3,100.70 $ 0.00 $ 3,100.70 % 6.499999240 3B2 $ 1,550.35 $ 0.00 $ 1,550.35 % 6.499999127 3B3 $ 1,244.57 $ 0.00 $ 1,244.57 % 6.499990643 3B4 $ 928.06 $ 0.00 $ 928.06 % 6.499969796 3B5 $ 936.48 $ 0.00 $ 936.48 % 6.499965614 3R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.7500088240.000000000

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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 743,299.15 $ 0.00 $ 8,173.57 743,299.15 % 6.749995917 B1 7.250000049 S $ 5,449.04 59,548.59 $ 0.00 $ 5,449.04 59,548.59 % 6.749998901 B2 0.651572125 M $ 2,724.51 5,727.50 $ 0.00 $ 2,724.51 5,727.50 % 6.750007990 B3 7.250000000 B1 $ 4,359.24 3,057.08 $ 0.00 $ 4,359.24 3,057.08 % 6.750002787 B4 7.249992095 B2 $ 1,634.70 2,670.42 $ 0.00 $ 1,634.70 2,670.42 % 6.749983122 B5 7.250009050 B3 $ 2,180.13 1,528.54 $ 0.00 $ 2,180.13 1,528.54 % 6.7500088247.249992095 B4 $ 1,147.92 $ 0.00 $ 1,147.92 % 7.250021053 B5 $ 1,151.52 $ 0.00 $ 1,151.52 % 7.250009274 R $ 0.60 $ 0.00 $ 0.60 %33.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 622,265.18 $ 0.00 $ 622,265.18 %7.750000046 A2 $ 82,098.33 $ 0.00 $ 82,098.33 %7.749999685 A3 $ 81,765.36 $ 0.00 $ 81,765.36 %7.749999828 S $ 49,022.58 $ 0.00 $ 49,022.58 %0.577552505 M $ 37,917.46 $ 0.00 $ 37,917.46 %7.749999090 B1 $ 13,539.65 $ 0.00 $ 13,539.65 %7.749997507 B2 $ 12,182.47 $ 0.00 $ 12,182.47 %7.749998174 B3 $ 5,415.86 $ 0.00 $ 5,415.86 %7.749997451 B4 $ 3,158.18 $ 0.00 $ 3,158.18 %7.749998354 B5 $ 4,520.43 $ 0.00 $ 4,520.43 %7.749992121 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 945,810.60 $ 0.00 $ 8,173.57 945,810.60 % 6.749995917 B1 7.000000010 S $ 5,449.04 42,224.02 $ 0.00 $ 5,449.04 42,224.02 % 6.749998901 B2 0.449631489 M $ 2,724.51 12,056.34 $ 0.00 $ 2,724.51 12,056.34 % 6.750007990 B3 6.999997334 B1 $ 4,359.24 3,667.61 $ 0.00 $ 4,359.24 3,667.61 % 6.750002787 B4 7.000004485 B2 $ 1,634.70 3,143.66 $ 0.00 $ 1,634.70 3,143.66 % 6.749983122 B5 6.999991854 B3 $ 2,180.13 3,667.61 $ 0.00 $ 2,180.13 3,667.61 % 6.7500088247.000004485 B4 $ 2,095.78 $ 0.00 $ 2,095.78 % 7.000014056 B5 $ 1,581.62 $ 0.00 $ 1,581.62 % 6.999998119 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 A $ 2,464,761.99 $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 2,464,761.99 %5.999999991 M $ 8,173.57 48,165.92 $ 0.00 $ 8,173.57 % 6.749995917 48,165.92 %6.000000598 B1 $ 5,449.04 20,825.81 $ 0.00 $ 5,449.04 % 6.749998901 20,825.81 %6.000001268 B2 $ 2,724.51 11,715.76 $ 0.00 $ 2,724.51 % 6.750007990 11,715.76 %5.999998156 B3 $ 4,359.24 10,417.89 $ 0.00 $ 4,359.24 % 6.750002787 10,417.89 %5.999997351 B4 $ 1,634.70 5,206.45 $ 0.00 $ 1,634.70 % 6.749983122 5,206.45 %5.999998387 B5 $ 2,180.13 7,812.59 $ 0.00 $ 2,180.13 % 6.7500088247,812.59 %6.000003341

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 723,510.35 $ 0.00 $ 723,510.35 %7.499999970 S $ 26,904.74 $ 0.00 $ 26,904.74 %0.424854839 M $ 7,338.60 $ 0.00 $ 7,338.60 %7.499995401 B1 $ 2,703.37 $ 0.00 $ 2,703.37 %7.499995665 B2 $ 2,314.53 $ 0.00 $ 2,314.53 %7.499998582 B3 $ 2,314.53 $ 0.00 $ 2,314.53 %7.499998582 B4 $ 1,549.19 $ 0.00 $ 1,549.19 %7.499988502 B5 $ 1,160.08 $ 0.00 $ 1,160.08 %7.500003637 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 912,715.03 $ 0.00 $ 912,715.03 %7.000000009 S $ 40,801.82 $ 0.00 $ 40,801.82 %0.448651488 M $ 11,966.81 $ 0.00 $ 11,966.81 %6.999998099 B1 $ 3,640.37 $ 0.00 $ 3,640.37 %6.999996731 B2 $ 3,120.32 $ 0.00 $ 3,120.32 %7.000003141 B3 $ 3,640.37 $ 0.00 $ 3,640.37 %6.999996731 B4 $ 2,080.21 $ 0.00 $ 2,080.21 %6.999991924 B5 $ 1,569.88 $ 0.00 $ 1,569.88 %7.000021477 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 299,134.16 $ 0.00 $ 8,173.57 299,134.16 % 6.749995917 B1 6.750000051 A2 $ 5,449.04 488,523.05 $ 0.00 $ 5,449.04 488,523.05 % 6.749998901 B2 6.749999989 A3 $ 2,724.51 145,640.89 $ 0.00 $ 2,724.51 145,640.89 % 6.750007990 B3 6.750000171 M $ 4,359.24 8,229.33 $ 0.00 $ 4,359.24 8,229.33 % 6.750002787 B4 6.749997739 B1 $ 1,634.70 5,486.21 $ 0.00 $ 1,634.70 5,486.21 % 6.749983122 B5 6.749996693 B2 $ 2,180.13 2,743.09 $ 0.00 $ 2,180.13 2,743.09 % 6.7500088246.749993556 B3 $ 4,388.98 $ 0.00 $ 4,388.98 % 6.750006671 B4 $ 1,645.86 $ 0.00 $ 1,645.86 % 6.750018071 B5 $ 2,195.00 $ 0.00 $ 2,195.00 % 6.750002114

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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 748,520.79 $ 0.00 $ 8,173.57 748,520.79 % 6.749995917 B1 6.500000018 M $ 5,449.04 9,072.65 $ 0.00 $ 5,449.04 9,072.65 % 6.749998901 B2 6.499998328 B1 $ 2,724.51 2,267.00 $ 0.00 $ 2,724.51 2,267.00 % 6.750007990 B3 6.499989236 B2 $ 4,359.24 2,267.00 $ 0.00 $ 4,359.24 2,267.00 % 6.750002787 B4 6.499989236 B3 $ 1,634.70 3,627.20 $ 0.00 $ 1,634.70 3,627.20 % 6.749983122 B5 6.499992944 B4 $ 2,180.13 1,813.60 $ 0.00 $ 2,180.13 1,813.60 % 6.7500088246.499992847 B5 $ 1,360.22 $ 0.00 $ 1,360.22 % 6.500022221

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 982,195.75 $ 0.00 $ 982,195.75 %6.999999970 S $ 43,915.07 $ 0.00 $ 43,915.07 %0.449821512 M $ 12,275.18 $ 0.00 $ 12,275.18 %6.999998142 B1 $ 3,734.18 $ 0.00 $ 3,734.18 %7.000000797 B2 $ 3,200.73 $ 0.00 $ 3,200.73 %7.000010097 B3 $ 3,734.18 $ 0.00 $ 3,734.18 %7.000000797 B4 $ 2,133.82 $ 0.00 $ 2,133.82 %7.000010224 B5 $ 1,610.33 $ 0.00 $ 1,610.33 %7.000004601 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 662,318.60 $ 0.00 $ 662,318.60 %7.250000037 S $ 52,268.09 $ 0.00 $ 52,268.09 %0.643735944 M $ 5,635.81 $ 0.00 $ 5,635.81 %7.249997701 B1 $ 3,008.14 $ 0.00 $ 3,008.14 %7.249989727 B2 $ 2,627.67 $ 0.00 $ 2,627.67 %7.250006829 B3 $ 1,504.07 $ 0.00 $ 1,504.07 %7.249989727 B4 $ 1,129.54 $ 0.00 $ 1,129.54 %7.249997860 B5 $ 1,133.08 $ 0.00 $ 1,133.08 %7.249970847 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

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 A $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 894,056.77 $ 0.00 $ 8,173.57 894,056.77 % 6.749995917 B1 6.249999994 M $ 5,449.04 8,218.75 $ 0.00 $ 5,449.04 8,218.75 % 6.749998901 B2 6.250000000 B1 $ 2,724.51 3,197.92 $ 0.00 $ 2,724.51 3,197.92 % 6.750007990 B3 6.250006515 B2 $ 4,359.24 2,281.25 $ 0.00 $ 4,359.24 2,281.25 % 6.750002787 B4 6.250000000 B3 $ 1,634.70 1,828.13 $ 0.00 $ 1,634.70 1,828.13 % 6.749983122 B5 6.250017094 B4 $ 2,180.13 1,369.79 $ 0.00 $ 2,180.13 1,369.79 % 6.7500088246.249992395 B5 $ 1,371.38 $ 0.00 $ 1,371.38 % 6.249984334

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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 541,088.48 $ 0.00 $ 8,173.57 % 6.749995917 B1 541,088.48 %6.249999958 A2 $ 5,449.04 159,976.25 $ 0.00 $ 5,449.04 % 6.749998901 B2 159,976.25 %6.250000000 A3 $ 2,724.51 267,677.61 $ 0.00 $ 2,724.51 % 6.750007990 B3 267,677.61 %6.250000021 A4 $ 4,359.24 113,434.62 $ 0.00 $ 4,359.24 % 6.750002787 B4 113,434.62 %6.249999756 M $ 1,634.70 8,724.15 $ 0.00 $ 1,634.70 % 6.749983122 B5 8,724.15 %6.249997239 B1 $ 2,180.13 2,908.05 $ 0.00 $ 2,180.13 % 6.7500088242,908.05 %6.249997202 B2 $ 2,908.05 $ 0.00 $ 2,908.05 %6.249997202 B3 $ 5,234.49 $ 0.00 $ 5,234.49 %6.249997264 B4 $ 1,744.83 $ 0.00 $ 1,744.83 %6.249997202 B5 $ 1,746.19 $ 0.00 $ 1,746.19 %6.250012863

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 990,205.20 $ 0.00 $ 990,205.20 %6.999999989 S $ 44,206.65 $ 0.00 $ 44,206.65 %0.449920671 M $ 12,317.75 $ 0.00 $ 12,317.75 %6.999998063 B1 $ 3,747.13 $ 0.00 $ 3,747.13 %7.000000576 B2 $ 3,211.83 $ 0.00 $ 3,211.83 %7.000010025 B3 $ 3,747.13 $ 0.00 $ 3,747.13 %7.000000576 B4 $ 2,141.22 $ 0.00 $ 2,141.22 %7.000010025 B5 $ 1,615.91 $ 0.00 $ 1,615.91 %6.999984658 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 970,963.89 $ 0.00 $ 8,173.57 970,963.89 % 6.749995917 B1 5.999999972 A2 $ 5,449.04 5,028.52 $ 0.00 $ 5,449.04 5,028.52 % 6.749998901 B2 6.000003222 M $ 2,724.51 7,540.59 $ 0.00 $ 2,724.51 7,540.59 % 6.750007990 B3 5.999999602 B1 $ 4,359.24 2,511.87 $ 0.00 $ 4,359.24 2,511.87 % 6.750002787 B4 6.000002628 B2 $ 1,634.70 2,516.85 $ 0.00 $ 1,634.70 2,516.85 % 6.749983122 B5 5.999993444 B3 $ 2,180.13 4,021.98 $ 0.00 $ 2,180.13 4,021.98 % 6.7500088245.999999254 B4 $ 2,013.48 $ 0.00 $ 2,013.48 % 5.999993444 B5 $ 1,509.30 $ 0.00 $ 1,509.30 % 5.999998012

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 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 640,397.78 $ 0.00 $ 8,173.57 % 6.749995917 B1 640,397.78 %7.750000004 A2 $ 5,449.04 82,098.33 $ 0.00 $ 5,449.04 % 6.749998901 B2 82,098.33 %7.749999685 A3 $ 2,724.51 81,989.29 $ 0.00 $ 2,724.51 % 6.750007990 B3 81,989.29 %7.749999903 S $ 4,359.24 50,122.20 $ 0.00 $ 4,359.24 % 6.750002787 B4 50,122.20 %0.576519511 M $ 1,634.70 38,021.31 $ 0.00 $ 1,634.70 % 6.749983122 B5 38,021.31 %7.750000356 B1 $ 2,180.13 13,576.74 $ 0.00 $ 2,180.13 % 6.75000882413,576.74 %7.750002740 B2 $ 12,215.84 $ 0.00 $ 12,215.84 %7.750002021 B3 $ 5,430.69 $ 0.00 $ 5,430.69 %7.749994214 B4 $ 3,166.83 $ 0.00 $ 3,166.83 %7.750000173 B5 $ 4,532.81 $ 0.00 $ 4,532.81 %7.749992067

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 691,692.75 $ 0.00 $ 691,692.75 %7.250000028 S $ 26,737.55 $ 0.00 $ 26,737.55 %0.395763964 M $ 8,591.16 $ 0.00 $ 8,591.16 %7.249998641 B1 $ 2,612.65 $ 0.00 $ 2,612.65 %7.249987102 B2 $ 2,241.94 $ 0.00 $ 2,241.94 %7.249999690 B3 $ 2,618.54 $ 0.00 $ 2,618.54 %7.250002798 B4 $ 1,494.63 $ 0.00 $ 1,494.63 %7.250015664 B5 $ 1,123.22 $ 0.00 $ 1,123.22 %7.250028306 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A $ 725,975.43 $ 0.00 $ 725,975.43 %7.249999970 S $ 29,071.28 $ 0.00 $ 29,071.28 %0.408745976 M $ 8,764.78 $ 0.00 $ 8,764.78 %7.250002433 B1 $ 2,665.45 $ 0.00 $ 2,665.45 %7.249992458 B2 $ 2,287.25 $ 0.00 $ 2,287.25 %7.250010731 B3 $ 2,671.46 $ 0.00 $ 2,671.46 %7.250010816 B4 $ 1,524.83 $ 0.00 $ 1,524.83 %7.249994978 B5 $ 1,145.91 $ 0.00 $ 1,145.91 %7.249972940 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ PO $ 0.00 $ 0.00 $ 0.00 %0.000000000 A1 $ 1,210,817.91 $ 0.00 $ 1,210,817.91 %7.749999978 A2 $ 103,129.10 $ 0.00 $ 0.00 %7.749999818 A3 $ 161,458.33 $ 0.00 $ 161,458.33 %7.749999840 S $ 112,809.12 $ 0.00 $ 112,809.12 %0.622050541 M $ 32,271.27 $ 0.00 $ 32,271.27 %7.749998893 B1 $ 13,719.97 $ 0.00 $ 13,719.97 %7.750000991 B2 $ 7,263.13 $ 0.00 $ 7,263.13 %7.749996606 B3 $ 5,644.09 $ 0.00 $ 5,644.09 %7.750004637 B4 $ 4,844.24 $ 0.00 $ 4,844.24 %7.750001766 B5 $ 4,842.67 $ 0.00 $ 4,842.67 %7.749999010 R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 PO $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000

Interest Unpaid Class Accrued. Certificate Interest Shortfalls Interest Class Interest Payable Pay-out Rate ----- -------- ------------------- ------- ------------ R 3PO $ 0.00 $ 0.00 $ 0.00 % %0.000000000 PO SUP3 $ 35,560.35 $ 0.00 $ 35,560.35 %0.407621622 3A $ 597,928.70 $ 0.00 $ 597,928.70 %6.499999986 3M $ 6,226.90 $ 0.00 $ 6,226.90 %6.500002310 3B1 $ 3,110.76 $ 0.00 $ 3,110.76 %6.500004344 3B2 $ 1,555.38 $ 0.00 $ 1,555.38 %6.500004231 3B3 $ 1,248.61 $ 0.00 $ 1,248.61 %6.500006637 3B4 $ 931.07 $ 0.00 $ 931.07 %6.499967712 3B5 $ 939.52 $ 0.00 $ 939.52 %6.499982243 3R $ 0.00 $ 0.00 $ 0.00 % 0.000000000 A1 $ 280,579.76 $ 0.00 $280,579.76 % 6.749999988 A2 $ 450,174.55 $ 0.00 $450,174.55 % 6.750000049 A3 $ 144,654.10 $ 0.00 $144,654.10 % 6.750000101 M $ 8,173.57 $ 0.00 $ 8,173.57 % 6.749995917 B1 $ 5,449.04 $ 0.00 $ 5,449.04 % 6.749998901 B2 $ 2,724.51 $ 0.00 $ 2,724.51 % 6.750007990 B3 $ 4,359.24 $ 0.00 $ 4,359.24 % 6.750002787 B4 $ 1,634.70 $ 0.00 $ 1,634.70 % 6.749983122 B5 $ 2,180.13 $ 0.00 $ 2,180.13 % 6.750008824%0.000000000